AQHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Alaska Dome
Level 1:	6000 - 130 $ - 4 361 - 72,68%
Level 2:	5000 - 80 $ - 3 722 - 74,44%
Level 3:	2250 - 55 $ - 1 576 - 70,04%
Level 4:	4000 - 40 $ - 2 273 - 56,83%
Luxury :	1250 - 240 $ - 1 182 - 94,54%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	13 114 - 70,89%
Average Income per Game	1 392 200 $
Year to Date Revenue	57 080 203 $
Expense
Pro Players Total Salaries	71 425 000 $
Farm Players Total Salaries	2 085 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 720 765 $
Farm Year To Date Expenses	2 933 062 $
Pro Salary Cap To Date	68 720 772 $
Farm Salary Cap To Date	1 933 070 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	639 195 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 595 $
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	30 970 634 $
Projected Bank Account	30 970 634 $

Pro Players Salaries
Claude Giroux	8 000 000 $ (1)
-Salary Remaining :	0 $
P.K. Subban	7 775 000 $ (3)
-Salary Remaining :	0 $
Max Pacioretty	6 350 000 $ (5)
-Salary Remaining :	0 $
John Carlson	6 250 000 $ (4)
-Salary Remaining :	0 $
Mark Giordano	5 800 000 $ (4)
-Salary Remaining :	0 $
Tuukka Rask	4 500 000 $ (3)
-Salary Remaining :	0 $
Tyler Johnson	4 250 000 $ (1)
-Salary Remaining :	0 $
Carl Hagelin	4 000 000 $ (4)
-Salary Remaining :	0 $
Craig Smith	3 750 000 $ (2)
-Salary Remaining :	0 $
Patrik Berglund	3 500 000 $ (3)
-Salary Remaining :	0 $
Alexandre Burrows	2 750 000 $ (2)
-Salary Remaining :	0 $
Lars Eller	2 500 000 $ (1)
-Salary Remaining :	0 $
Kris Russell	2 400 000 $ (3)
-Salary Remaining :	0 $
Brayden McNabb	1 600 000 $ (2)
-Salary Remaining :	0 $
Benoit Pouliot	1 500 000 $ (5)
-Salary Remaining :	0 $
Viktor Stalberg	1 500 000 $ (1)
-Salary Remaining :	0 $
Eric Gryba	1 350 000 $ (5)
-Salary Remaining :	0 $
Dylan Larkin	1 200 000 $ (2)
-Salary Remaining :	0 $
Connor Hellebuyck	1 200 000 $ (2)
-Salary Remaining :	0 $
Michael Ferland	750 000 $ (4)
-Salary Remaining :	0 $
Kevin Czuczman (1 Way Contract)	500 000 $ (2)
-1 Way Contract Salary Cap :	500 000 $
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 33 : 71 425 000,00 $
Year 34 : 55 175 000,00 $
Year 35 : 44 175 000,00 $
Year 36 : 26 000 000,00 $
Salary Average Commitment
Year 33 : 2 000 000,00 $
Year 34 : 2 000 000,00 $
Year 35 : 2 000 000,00 $
Year 36 : 2 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 71 425 000,00 $
Year 34 : 55 175 000,00 $
Year 35 : 44 175 000,00 $
Year 36 : 26 000 000,00 $

Farm Players Salaries
Cam Barker	350 000 $ (1)
Salary Remaining :	0 $
Christian Ehrhoff	250 000 $ (1)
Salary Remaining :	0 $
Alex Stalock	150 000 $ (1)
Salary Remaining :	0 $
Niklas Backstrom	150 000 $ (1)
Salary Remaining :	0 $
Brian Gibbons	75 000 $ (3)
Salary Remaining :	0 $
Sergei Kostitsyn	75 000 $ (3)
Salary Remaining :	0 $
Trevor Smith	75 000 $ (4)
Salary Remaining :	0 $
Luke Witkowski	75 000 $ (4)
Salary Remaining :	0 $
Stefan Noesen	75 000 $ (5)
Salary Remaining :	0 $
Viktor Svedberg	75 000 $ (2)
Salary Remaining :	0 $
Teemu Hartikainen	65 000 $ (1)
Salary Remaining :	0 $
Matt Donovan	60 000 $ (1)
Salary Remaining :	0 $
Shawn Thornton	60 000 $ (1)
Salary Remaining :	0 $
Chad Billins	60 000 $ (4)
Salary Remaining :	0 $
Kyle Baun	60 000 $ (3)
Salary Remaining :	0 $
Anthony Peluso	60 000 $ (5)
Salary Remaining :	0 $
Dustin Jeffrey	55 000 $ (4)
Salary Remaining :	0 $
Gabriel Dumont	55 000 $ (4)
Salary Remaining :	0 $
Matthew Corrente	55 000 $ (4)
Salary Remaining :	0 $
Calvin Heeter	55 000 $ (4)
Salary Remaining :	0 $
Nathan Lieuwen	50 000 $ (2)
Salary Remaining :	0 $
Adam Payerl	50 000 $ (2)
Salary Remaining :	0 $
Karl Stollery	50 000 $ (1)
Salary Remaining :	0 $
Unknown Player	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 33 : 2 085 000,00 $
Year 34 : 950 000,00 $
Year 35 : 775 000,00 $
Year 36 : 565 000,00 $
Salary Average Commitment
Year 33 : 350 000,00 $
Year 34 : 300 000,00 $
Year 35 : 250 000,00 $
Year 36 : 200 000,00 $

Anaheim Icehawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Qualcomm Center
Level 1:	7000 - 100 $ - 5 599 - 79,99%
Level 2:	6000 - 60 $ - 5 740 - 95,67%
Level 3:	3000 - 35 $ - 2 879 - 95,97%
Level 4:	5000 - 20 $ - 4 838 - 96,77%
Luxury :	2000 - 200 $ - 1 432 - 71,62%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 489 - 89,08%
Average Income per Game	1 457 781 $
Year to Date Revenue	59 769 038 $
Expense
Pro Players Total Salaries	68 000 000 $
Farm Players Total Salaries	2 140 000 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 987 715 $
Farm Year To Date Expenses	2 824 449 $
Pro Salary Cap To Date	68 487 714 $
Farm Salary Cap To Date	2 024 417 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	597 458 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 345 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	68 000 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	4 000 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	23 000 000 $
Current Bank Account	64 560 359 $
Projected Bank Account	64 560 359 $

Pro Players Salaries
Sidney Crosby	9 000 000 $ (2)
-Salary Remaining :	0 $
Brent Burns	7 750 000 $ (5)
-Salary Remaining :	0 $
Jakub Voracek	6 000 000 $ (5)
-Salary Remaining :	0 $
Leon Draisaitl	5 000 000 $ (5)
-Salary Remaining :	0 $
Frans Nielsen	4 000 000 $ (5)
-Salary Remaining :	0 $
Michael Cammalleri	3 500 000 $ (4)
-Salary Remaining :	0 $
Kris Versteeg	3 500 000 $ (3)
-Salary Remaining :	0 $
Kevin Hayes	3 500 000 $ (3)
-Salary Remaining :	0 $
Morgan Rielly	3 500 000 $ (3)
-Salary Remaining :	0 $
Dan Boyle	3 000 000 $ (1)
-Salary Remaining :	0 $
Andrei Vasilevski	2 500 000 $ (5)
-Salary Remaining :	0 $
Jared Spurgeon	2 500 000 $ (3)
-Salary Remaining :	0 $
Lee Stempniak	2 000 000 $ (1)
-Salary Remaining :	0 $
Thomas Hickey	2 000 000 $ (4)
-Salary Remaining :	0 $
Robin Lehner	2 000 000 $ (1)
-Salary Remaining :	0 $
Clayton Stoner	1 750 000 $ (2)
-Salary Remaining :	0 $
Brandon Pirri	1 750 000 $ (3)
-Salary Remaining :	0 $
Vladislav Namestnikov	1 500 000 $ (1)
-Salary Remaining :	0 $
Jake McCabe	1 250 000 $ (3)
-Salary Remaining :	0 $
Mike Weber	1 000 000 $ (2)
-Salary Remaining :	0 $
Martin Marincin	1 000 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 33 : 68 000 000,00 $
Year 34 : 59 500 000,00 $
Year 35 : 47 750 000,00 $
Year 36 : 30 750 000,00 $
Salary Average Commitment
Year 33 : 4 000 000,00 $
Year 34 : 4 000 000,00 $
Year 35 : 4 000 000,00 $
Year 36 : 3 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 68 000 000,00 $
Year 34 : 59 500 000,00 $
Year 35 : 47 750 000,00 $
Year 36 : 30 750 000,00 $

Farm Players Salaries
Marian Gaborik	300 000 $ (3)
Salary Remaining :	0 $
Clarke MacArthur	250 000 $ (3)
Salary Remaining :	0 $
Pascal Dupuis	200 000 $ (2)
Salary Remaining :	0 $
Nail Yakupov	135 000 $ (1)
Salary Remaining :	0 $
Carter Hutton	125 000 $ (1)
Salary Remaining :	0 $
Jakub Kindl	100 000 $ (2)
Salary Remaining :	0 $
Dylan McIlrath	75 000 $ (1)
Salary Remaining :	0 $
Tyler Ennis	75 000 $ (5)
Salary Remaining :	0 $
Dainius Zubrus	65 000 $ (2)
Salary Remaining :	0 $
Jake Virtanen	60 000 $ (1)
Salary Remaining :	0 $
Rocco Grimaldi	55 000 $ (4)
Salary Remaining :	0 $
Colton Gillies	50 000 $ (5)
Salary Remaining :	0 $
Brandon Prust	50 000 $ (5)
Salary Remaining :	0 $
Jamie Devane	50 000 $ (1)
Salary Remaining :	0 $
Adam Pelech	50 000 $ (1)
Salary Remaining :	0 $
Frederik Gauthier	50 000 $ (1)
Salary Remaining :	0 $
Brock McGinn	50 000 $ (1)
Salary Remaining :	0 $
Fredrik Claesson	50 000 $ (1)
Salary Remaining :	0 $
Mike Murphy	50 000 $ (3)
Salary Remaining :	0 $
Hunter Shinkaruk	50 000 $ (1)
Salary Remaining :	0 $
Nick Petrecki	50 000 $ (5)
Salary Remaining :	0 $
Andrew Ference	50 000 $ (2)
Salary Remaining :	0 $
Bryan Lerg	50 000 $ (1)
Salary Remaining :	0 $
Vladimir Mihalik	50 000 $ (1)
Salary Remaining :	0 $
Michael Paliotta	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 33 : 2 140 000,00 $
Year 34 : 1 345 000,00 $
Year 35 : 930 000,00 $
Year 36 : 330 000,00 $
Salary Average Commitment
Year 33 : 700 000,00 $
Year 34 : 350 000,00 $
Year 35 : 300 000,00 $
Year 36 : 300 000,00 $

Atlanta Crunch

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6500 - 100 $ - 5 543 - 85,28%
Level 2:	5500 - 60 $ - 5 459 - 99,25%
Level 3:	2750 - 35 $ - 2 736 - 99,51%
Level 4:	4500 - 20 $ - 4 487 - 99,72%
Luxury :	1750 - 200 $ - 1 441 - 82,35%
Total Capacity :	21000
Income
Home Games Left	0
Average Attendance - %	19 666 - 93,65%
Average Income per Game	1 423 345 $
Year to Date Revenue	58 357 146 $
Expense
Pro Players Total Salaries	57 375 000 $
Farm Players Total Salaries	280 000 $
Coaches Total Salaries	3 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 693 849 $
Farm Year To Date Expenses	1 236 288 $
Pro Salary Cap To Date	54 943 851 $
Farm Salary Cap To Date	586 265 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	509 534 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 017 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	57 375 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	14 625 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	12 375 000 $
Current Bank Account	79 536 803 $
Projected Bank Account	79 536 803 $

Pro Players Salaries
Cody Almond	10 000 000 $ (2)
-Salary Remaining :	0 $
Ben Maxwell	8 000 000 $ (2)
-Salary Remaining :	0 $
Justin Mercier	4 000 000 $ (2)
-Salary Remaining :	0 $
Tomas Tatar	4 000 000 $ (2)
-Salary Remaining :	0 $
Petr Mrazek	4 000 000 $ (4)
-Salary Remaining :	0 $
Mark Fistric	4 000 000 $ (2)
-Salary Remaining :	0 $
Nick Bjugstad	3 500 000 $ (1)
-Salary Remaining :	0 $
Ben Holmstrom	3 000 000 $ (2)
-Salary Remaining :	0 $
Tomas Jurco	1 250 000 $ (2)
-Salary Remaining :	0 $
Marek Mazanec	1 200 000 $ (3)
-Salary Remaining :	0 $
Alexey Marchenko	1 200 000 $ (3)
-Salary Remaining :	0 $
Markus Hannikainen	1 200 000 $ (2)
-Salary Remaining :	0 $
Xavier Ouellet	1 000 000 $ (1)
-Salary Remaining :	0 $
Michal Jordan	1 000 000 $ (1)
-Salary Remaining :	0 $
Andreas Athanasiou	1 000 000 $ (2)
-Salary Remaining :	0 $
Brady Skjei	925 000 $ (2)
-Salary Remaining :	0 $
Nikita Soshnikov	800 000 $ (2)
-Salary Remaining :	0 $
Anthony Mantha	800 000 $ (2)
-Salary Remaining :	0 $
Ryan Sproul	800 000 $ (3)
-Salary Remaining :	0 $
David Dziurzynski	750 000 $ (1)
-Salary Remaining :	0 $
Jan Mursak	650 000 $ (4)
-Salary Remaining :	0 $
Petteri Lindbohm	600 000 $ (5)
-Salary Remaining :	0 $
Linus Omark	600 000 $ (3)
-Salary Remaining :	0 $
Linus Klasen	600 000 $ (3)
-Salary Remaining :	0 $
Jonas Junland	500 000 $ (1)
-Salary Remaining :	0 $
Todd White	500 000 $ (1)
-Salary Remaining :	0 $
Alexander Sulzer	500 000 $ (1)
-Salary Remaining :	0 $
Jordan Hendry	500 000 $ (1)
-Salary Remaining :	0 $
Niko Kapanen	500 000 $ (1)
-Salary Remaining :	0 $
Aaron Rome (Out of Payroll)	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	30
Salary Commitment
Year 33 : 57 875 000,00 $
Year 34 : 48 625 000,00 $
Year 35 : 9 650 000,00 $
Year 36 : 5 250 000,00 $
Salary Average Commitment
Year 33 : 9 000 000,00 $
Year 34 : 6 000 000,00 $
Year 35 : 1 500 000,00 $
Year 36 : 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 57 875 000,00 $
Year 34 : 48 625 000,00 $
Year 35 : 9 650 000,00 $
Year 36 : 5 250 000,00 $

Farm Players Salaries
Mikko Rantanen	100 000 $ (2)
Salary Remaining :	0 $
Malcolm Subban	100 000 $ (5)
Salary Remaining :	0 $
Mackenzie Skapski	80 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	3
Salary Commitment
Year 33 : 280 000,00 $
Year 34 : 280 000,00 $
Year 35 : 180 000,00 $
Year 36 : 180 000,00 $
Salary Average Commitment
Year 33 : 150 000,00 $
Year 34 : 150 000,00 $
Year 35 : 100 000,00 $
Year 36 : 100 000,00 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	7000 - 95 $ - 6 810 - 97,28%
Level 2:	6000 - 60 $ - 5 794 - 96,57%
Level 3:	3000 - 35 $ - 2 891 - 96,36%
Level 4:	5000 - 20 $ - 4 866 - 97,32%
Luxury :	2000 - 150 $ - 1 897 - 94,87%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 258 - 96,78%
Average Income per Game	1 551 555 $
Year to Date Revenue	63 613 773 $
Expense
Pro Players Total Salaries	72 000 000 $
Farm Players Total Salaries	3 095 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 810 169 $
Farm Year To Date Expenses	3 358 345 $
Pro Salary Cap To Date	71 310 189 $
Farm Salary Cap To Date	2 858 366 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	631 356 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 991 $
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	77 109 137 $
Projected Bank Account	77 109 137 $

Pro Players Salaries
Aaron Ekblad	7 000 000 $ (5)
-Salary Remaining :	0 $
Ryan Johansen	6 000 000 $ (4)
-Salary Remaining :	0 $
Jordan Staal	6 000 000 $ (3)
-Salary Remaining :	0 $
Cory Schneider	6 000 000 $ (2)
-Salary Remaining :	0 $
David Backes	5 000 000 $ (4)
-Salary Remaining :	0 $
Niklas Kronwall	5 000 000 $ (3)
-Salary Remaining :	0 $
Justin Abdelkader	4 200 000 $ (4)
-Salary Remaining :	0 $
Mike Ribeiro	4 000 000 $ (2)
-Salary Remaining :	0 $
Jake Muzzin	4 000 000 $ (5)
-Salary Remaining :	0 $
Rasmus Ristolainen	4 000 000 $ (3)
-Salary Remaining :	0 $
Mark Fayne	3 000 000 $ (2)
-Salary Remaining :	0 $
Charlie Coyle	3 000 000 $ (4)
-Salary Remaining :	0 $
Olli Maatta	2 500 000 $ (3)
-Salary Remaining :	0 $
Jimmy Hayes	2 000 000 $ (2)
-Salary Remaining :	0 $
Patrick Maroon	2 000 000 $ (5)
-Salary Remaining :	0 $
Antti Raanta	1 800 000 $ (1)
-Salary Remaining :	0 $
Mark Stone	1 500 000 $ (1)
-Salary Remaining :	0 $
Brian Boyle	1 500 000 $ (4)
-Salary Remaining :	0 $
Jay Beagle	1 000 000 $ (1)
-Salary Remaining :	0 $
Tom Wilson	1 000 000 $ (3)
-Salary Remaining :	0 $
Andrey Pedan	500 000 $ (2)
-Salary Remaining :	0 $
Matthew Konan	500 000 $ (1)
-Salary Remaining :	0 $
Brooks Laich	500 000 $ (5)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 33 : 72 000 000,00 $
Year 34 : 67 200 000,00 $
Year 35 : 51 700 000,00 $
Year 36 : 33 200 000,00 $
Salary Average Commitment
Year 33 : 3 000 000,00 $
Year 34 : 3 000 000,00 $
Year 35 : 2 000 000,00 $
Year 36 : 2 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 72 000 000,00 $
Year 34 : 67 200 000,00 $
Year 35 : 51 700 000,00 $
Year 36 : 33 200 000,00 $

Farm Players Salaries
Jared Cowen	450 000 $ (2)
Salary Remaining :	0 $
Fedor Tyutin	400 000 $ (1)
Salary Remaining :	0 $
Chris Stewart	280 000 $ (1)
Salary Remaining :	0 $
Shawn Matthias	250 000 $ (3)
Salary Remaining :	0 $
Brett Ritchie	150 000 $ (5)
Salary Remaining :	0 $
Matt Martin	120 000 $ (1)
Salary Remaining :	0 $
Tye McGinn	100 000 $ (1)
Salary Remaining :	0 $
Devante Smith-Pelly	100 000 $ (4)
Salary Remaining :	0 $
Taylor Beck	100 000 $ (1)
Salary Remaining :	0 $
Colin McDonald	100 000 $ (2)
Salary Remaining :	0 $
Patrick Eaves	100 000 $ (1)
Salary Remaining :	0 $
Brian Lashoff	100 000 $ (1)
Salary Remaining :	0 $
Rob Klinkhammer	100 000 $ (2)
Salary Remaining :	0 $
Nick Ritchie	80 000 $ (2)
Salary Remaining :	0 $
Keith Aulie	75 000 $ (1)
Salary Remaining :	0 $
Andy Andreoff	75 000 $ (4)
Salary Remaining :	0 $
Greg Nemisz	75 000 $ (2)
Salary Remaining :	0 $
Brent Krahn	70 000 $ (2)
Salary Remaining :	0 $
Mark McNeill	70 000 $ (2)
Salary Remaining :	0 $
Troy Bodie	70 000 $ (1)
Salary Remaining :	0 $
Alex Auld	70 000 $ (2)
Salary Remaining :	0 $
Matt Smaby	60 000 $ (1)
Salary Remaining :	0 $
James Wright	50 000 $ (4)
Salary Remaining :	0 $
Jeremy Welsh	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 33 : 3 095 000,00 $
Year 34 : 1 690 000,00 $
Year 35 : 675 000,00 $
Year 36 : 425 000,00 $
Salary Average Commitment
Year 33 : 200 000,00 $
Year 34 : 200 000,00 $
Year 35 : 100 000,00 $
Year 36 : 100 000,00 $

Calgary Red Bull

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Red Bull Center
Level 1:	7000 - 78 $ - 6 857 - 97,95%
Level 2:	6000 - 54 $ - 5 838 - 97,31%
Level 3:	3000 - 33 $ - 2 915 - 97,18%
Level 4:	5000 - 20 $ - 4 884 - 97,67%
Luxury :	2000 - 145 $ - 1 910 - 95,51%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 405 - 97,41%
Average Income per Game	1 387 032 $
Year to Date Revenue	56 868 306 $
Expense
Pro Players Total Salaries	62 950 000 $
Farm Players Total Salaries	335 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 506 362 $
Farm Year To Date Expenses	951 663 $
Pro Salary Cap To Date	64 506 380 $
Farm Salary Cap To Date	451 679 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	567 373 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 198 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	62 950 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	9 050 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	17 950 000 $
Current Bank Account	23 647 402 $
Projected Bank Account	23 647 402 $

Pro Players Salaries
Ryan Suter	8 300 000 $ (1)
-Salary Remaining :	0 $
David Krejci	5 800 000 $ (2)
-Salary Remaining :	0 $
Aleksander Barkov	5 000 000 $ (3)
-Salary Remaining :	0 $
Tyson Barrie	4 250 000 $ (5)
-Salary Remaining :	0 $
Nick Leddy	3 850 000 $ (2)
-Salary Remaining :	0 $
Thomas Vanek	3 750 000 $ (3)
-Salary Remaining :	0 $
Nick Holden	3 750 000 $ (5)
-Salary Remaining :	0 $
Sergei Bobrovsky	3 500 000 $ (4)
-Salary Remaining :	0 $
Michael Grabner	3 000 000 $ (1)
-Salary Remaining :	0 $
Jonathan Huberdeau	3 000 000 $ (1)
-Salary Remaining :	0 $
Dion Phaneuf	3 000 000 $ (5)
-Salary Remaining :	0 $
Joel Ward	3 000 000 $ (1)
-Salary Remaining :	0 $
Bo Horvat (Out of Payroll)	2 500 000 $ (4)
-Salary Remaining :	0 $
Lance Bouma	2 000 000 $ (1)
-Salary Remaining :	0 $
Calvin de Haan	1 800 000 $ (3)
-Salary Remaining :	0 $
Andrew Cogliano	1 800 000 $ (2)
-Salary Remaining :	0 $
Phillip Danault	1 500 000 $ (3)
-Salary Remaining :	0 $
Chad Johnson	1 300 000 $ (1)
-Salary Remaining :	0 $
Jarret Stoll	1 200 000 $ (4)
-Salary Remaining :	0 $
Radek Faksa	900 000 $ (2)
-Salary Remaining :	0 $
Ryan Spooner	900 000 $ (1)
-Salary Remaining :	0 $
Jordie Benn	850 000 $ (2)
-Salary Remaining :	0 $
Jujhar Khaira	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 33 : 65 450 000,00 $
Year 34 : 43 450 000,00 $
Year 35 : 30 250 000,00 $
Year 36 : 18 200 000,00 $
Salary Average Commitment
Year 33 : 4 000 000,00 $
Year 34 : 3 000 000,00 $
Year 35 : 2 500 000,00 $
Year 36 : 2 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 65 450 000,00 $
Year 34 : 43 450 000,00 $
Year 35 : 30 250 000,00 $
Year 36 : 18 200 000,00 $

Farm Players Salaries
Jonas Holos	75 000 $ (1)
Salary Remaining :	0 $
Scott Wedgewood	60 000 $ (2)
Salary Remaining :	0 $
Kevin Quick	50 000 $ (2)
Salary Remaining :	0 $
Blake Pietila	50 000 $ (1)
Salary Remaining :	0 $
Jean-Francois Berube	50 000 $ (2)
Salary Remaining :	0 $
Rinat Valiev	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	6
Salary Commitment
Year 33 : 335 000,00 $
Year 34 : 160 000,00 $
Year 35 : 0,00 $
Year 36 : 0,00 $
Salary Average Commitment
Year 33 : 150 000,00 $
Year 34 : 50 000,00 $
Year 35 : 0,00 $
Year 36 : 0,00 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Heros Center
Level 1:	6000 - 115 $ - 4 922 - 82,04%
Level 2:	5000 - 75 $ - 3 984 - 79,68%
Level 3:	2250 - 43 $ - 2 034 - 90,42%
Level 4:	4000 - 27 $ - 3 372 - 84,30%
Luxury :	1250 - 225 $ - 1 233 - 98,62%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	15 545 - 84,03%
Average Income per Game	1 386 780 $
Year to Date Revenue	56 857 982 $
Expense
Pro Players Total Salaries	60 800 000 $
Farm Players Total Salaries	1 590 417 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 534 742 $
Farm Year To Date Expenses	2 401 636 $
Pro Salary Cap To Date	64 534 756 $
Farm Salary Cap To Date	1 901 604 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	540 678 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 021 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	60 800 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	11 200 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	15 800 000 $
Current Bank Account	43 567 752 $
Projected Bank Account	43 567 752 $

Pro Players Salaries
Tyler Seguin	7 000 000 $ (2)
-Salary Remaining :	0 $
Brent Seabrook (Out of Payroll)	6 000 000 $ (3)
-Salary Remaining :	0 $
Zach Parise	5 000 000 $ (5)
-Salary Remaining :	0 $
Bryan Little	4 700 000 $ (2)
-Salary Remaining :	0 $
Erik Johnson	4 500 000 $ (4)
-Salary Remaining :	0 $
Alex Goligoski	4 500 000 $ (1)
-Salary Remaining :	0 $
Mats Zuccarello	3 500 000 $ (2)
-Salary Remaining :	0 $
Mark Streit	3 500 000 $ (4)
-Salary Remaining :	0 $
Karri Ramo	3 250 000 $ (3)
-Salary Remaining :	0 $
Jason Zucker	3 000 000 $ (1)
-Salary Remaining :	0 $
Jaden Schwartz	3 000 000 $ (2)
-Salary Remaining :	0 $
Zbynek Michalek	3 000 000 $ (3)
-Salary Remaining :	0 $
Tyler Bozak	2 800 000 $ (5)
-Salary Remaining :	0 $
Luca Sbisa	2 500 000 $ (1)
-Salary Remaining :	0 $
Nick Bonino	2 500 000 $ (2)
-Salary Remaining :	0 $
Matt Stajan	1 800 000 $ (3)
-Salary Remaining :	0 $
Zack Smith	1 700 000 $ (4)
-Salary Remaining :	0 $
Ron Hainsey	1 500 000 $ (4)
-Salary Remaining :	0 $
Cameron Talbot	1 200 000 $ (1)
-Salary Remaining :	0 $
Mike Richards	1 100 000 $ (3)
-Salary Remaining :	0 $
Derek MacKenzie	750 000 $ (4)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 33 : 66 800 000,00 $
Year 34 : 55 600 000,00 $
Year 35 : 34 900 000,00 $
Year 36 : 19 750 000,00 $
Salary Average Commitment
Year 33 : 1 500 000,00 $
Year 34 : 1 500 000,00 $
Year 35 : 1 500 000,00 $
Year 36 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 66 800 000,00 $
Year 34 : 55 600 000,00 $
Year 35 : 34 900 000,00 $
Year 36 : 19 750 000,00 $

Farm Players Salaries
Tomas Nosek	120 000 $ (2)
Salary Remaining :	0 $
Melker Karlsson	120 000 $ (5)
Salary Remaining :	0 $
Calvin Pickard	120 000 $ (4)
Salary Remaining :	0 $
Griffin Reinhart	90 000 $ (5)
Salary Remaining :	0 $
Mark Pysyk	80 000 $ (1)
Salary Remaining :	0 $
Johan Franzen	80 000 $ (5)
Salary Remaining :	0 $
Mike Blunden	75 000 $ (3)
Salary Remaining :	0 $
Adam Clendening	75 000 $ (5)
Salary Remaining :	0 $
Alexander Salak	75 000 $ (1)
Salary Remaining :	0 $
Charlie Lindgren	70 000 $ (2)
Salary Remaining :	0 $
Thomas McCollum	70 000 $ (5)
Salary Remaining :	0 $
Alan Quine	65 000 $ (2)
Salary Remaining :	0 $
Adam Almquist	60 417 $ (1)
Salary Remaining :	0 $
Carter Camper	60 000 $ (3)
Salary Remaining :	0 $
Joel Vermin	60 000 $ (2)
Salary Remaining :	0 $
Andrei Loktionov	60 000 $ (3)
Salary Remaining :	0 $
Taylor Fedun	60 000 $ (3)
Salary Remaining :	0 $
Nigel Dawes	50 000 $ (3)
Salary Remaining :	0 $
Colin Smith	50 000 $ (5)
Salary Remaining :	0 $
Stefan Elliott	50 000 $ (4)
Salary Remaining :	0 $
Louis Leblanc	50 000 $ (4)
Salary Remaining :	0 $
Kaspars Daugavins	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 33 : 1 590 417,00 $
Year 34 : 1 375 000,00 $
Year 35 : 1 010 000,00 $
Year 36 : 705 000,00 $
Salary Average Commitment
Year 33 : 550 000,00 $
Year 34 : 550 000,00 $
Year 35 : 350 000,00 $
Year 36 : 350 000,00 $

Cleveland Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs ICE
Level 1:	7000 - 93 $ - 6 796 - 97,09%
Level 2:	6000 - 61 $ - 5 814 - 96,90%
Level 3:	3000 - 34 $ - 2 887 - 96,22%
Level 4:	5000 - 22 $ - 4 866 - 97,33%
Luxury :	2000 - 169 $ - 1 876 - 93,81%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 240 - 96,69%
Average Income per Game	1 584 073 $
Year to Date Revenue	64 947 008 $
Expense
Pro Players Total Salaries	64 850 000 $
Farm Players Total Salaries	1 552 500 $
Coaches Total Salaries	3 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 086 458 $
Farm Year To Date Expenses	2 231 411 $
Pro Salary Cap To Date	63 336 466 $
Farm Salary Cap To Date	1 631 380 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	572 881 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 556 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	64 850 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	7 150 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	19 850 000 $
Current Bank Account	56 250 578 $
Projected Bank Account	56 250 578 $

Pro Players Salaries
Alexander Steen	5 800 000 $ (2)
-Salary Remaining :	0 $
Paul Stastny	5 750 000 $ (1)
-Salary Remaining :	0 $
Johnny Boychuk	4 700 000 $ (5)
-Salary Remaining :	0 $
Connor Murphy	4 000 000 $ (3)
-Salary Remaining :	0 $
Reilly Smith	4 000 000 $ (4)
-Salary Remaining :	0 $
Brian Gionta	4 000 000 $ (2)
-Salary Remaining :	0 $
Patrick Marleau	3 800 000 $ (3)
-Salary Remaining :	0 $
Michael Frolik	3 300 000 $ (1)
-Salary Remaining :	0 $
Andrej Sekera	3 100 000 $ (2)
-Salary Remaining :	0 $
Michael Raffl	3 000 000 $ (1)
-Salary Remaining :	0 $
Carl Gunnarsson	2 750 000 $ (3)
-Salary Remaining :	0 $
Mattias Ekholm	2 500 000 $ (3)
-Salary Remaining :	0 $
Jaroslav Halak	2 500 000 $ (5)
-Salary Remaining :	0 $
John Mitchell	2 000 000 $ (3)
-Salary Remaining :	0 $
Jason Chimera	2 000 000 $ (5)
-Salary Remaining :	0 $
Kyle Quincey	1 750 000 $ (5)
-Salary Remaining :	0 $
William Karlsson	1 500 000 $ (5)
-Salary Remaining :	0 $
Jordan Martinook	1 500 000 $ (5)
-Salary Remaining :	0 $
Marek Zidlicky	1 250 000 $ (3)
-Salary Remaining :	0 $
Cody McLeod	1 250 000 $ (5)
-Salary Remaining :	0 $
Jack Eichel	1 200 000 $ (2)
-Salary Remaining :	0 $
Anton Lander	1 200 000 $ (2)
-Salary Remaining :	0 $
Ben Lovejoy	1 000 000 $ (5)
-Salary Remaining :	0 $
Anders Nilsson	1 000 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 33 : 64 850 000,00 $
Year 34 : 52 800 000,00 $
Year 35 : 37 500 000,00 $
Year 36 : 20 200 000,00 $
Salary Average Commitment
Year 33 : 5 000 000,00 $
Year 34 : 5 000 000,00 $
Year 35 : 4 000 000,00 $
Year 36 : 4 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 64 850 000,00 $
Year 34 : 52 800 000,00 $
Year 35 : 37 500 000,00 $
Year 36 : 20 200 000,00 $

Farm Players Salaries
Mark Arcobello	150 000 $ (1)
Salary Remaining :	0 $
Brenden Morrow	100 000 $ (1)
Salary Remaining :	0 $
Chris Brown	100 000 $ (1)
Salary Remaining :	0 $
Devin Shore	90 000 $ (2)
Salary Remaining :	0 $
Marc-Andre Cliche	80 000 $ (2)
Salary Remaining :	0 $
Jayson Megna	75 000 $ (3)
Salary Remaining :	0 $
Scott Mayfield	75 000 $ (3)
Salary Remaining :	0 $
Jeff Zatkoff	75 000 $ (3)
Salary Remaining :	0 $
TJ Brennan	75 000 $ (2)
Salary Remaining :	0 $
Borna Rendulic	70 000 $ (5)
Salary Remaining :	0 $
Henrik Samuelsson	70 000 $ (5)
Salary Remaining :	0 $
Jason Kasdorf	65 000 $ (2)
Salary Remaining :	0 $
Steven Oleksy	62 500 $ (5)
Salary Remaining :	0 $
Justin Peters	62 500 $ (3)
Salary Remaining :	0 $
Kyle Cumiskey	62 500 $ (5)
Salary Remaining :	0 $
TJ Hensick	62 500 $ (5)
Salary Remaining :	0 $
Andrey Makarov	60 000 $ (3)
Salary Remaining :	0 $
Cole Schneider	60 000 $ (4)
Salary Remaining :	0 $
Peter Budaj	57 500 $ (1)
Salary Remaining :	0 $
Andrew Campbell	50 000 $ (3)
Salary Remaining :	0 $
Spencer Abbott	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 33 : 1 552 500,00 $
Year 34 : 1 145 000,00 $
Year 35 : 835 000,00 $
Year 36 : 437 500,00 $
Salary Average Commitment
Year 33 : 450 000,00 $
Year 34 : 400 000,00 $
Year 35 : 350 000,00 $
Year 36 : 300 000,00 $

Colorado Zipper

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stomp Center
Level 1:	7000 - 100 $ - 5 752 - 82,17%
Level 2:	6000 - 60 $ - 5 841 - 97,34%
Level 3:	3000 - 35 $ - 2 900 - 96,68%
Level 4:	5000 - 20 $ - 4 843 - 96,86%
Luxury :	2000 - 200 $ - 1 472 - 73,58%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 808 - 90,47%
Average Income per Game	1 489 237 $
Year to Date Revenue	61 058 702 $
Expense
Pro Players Total Salaries	70 925 000 $
Farm Players Total Salaries	1 620 000 $
Coaches Total Salaries	3 950 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 415 226 $
Farm Year To Date Expenses	2 782 961 $
Pro Salary Cap To Date	69 415 261 $
Farm Salary Cap To Date	1 832 997 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	626 483 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 155 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 925 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 075 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 925 000 $
Current Bank Account	63 591 857 $
Projected Bank Account	63 591 857 $

Pro Players Salaries
Corey Perry	6 000 000 $ (5)
-Salary Remaining :	0 $
Oliver Ekman-Larsson	5 800 000 $ (3)
-Salary Remaining :	0 $
Johnny Gaudreau	5 700 000 $ (3)
-Salary Remaining :	0 $
Sean Monahan	5 000 000 $ (2)
-Salary Remaining :	0 $
Nikita Kucherov	4 750 000 $ (3)
-Salary Remaining :	0 $
Craig Anderson	4 500 000 $ (1)
-Salary Remaining :	0 $
Valtteri Filppula	4 500 000 $ (2)
-Salary Remaining :	0 $
Carl Soderberg	4 500 000 $ (4)
-Salary Remaining :	0 $
Sami Vatanen	4 000 000 $ (2)
-Salary Remaining :	0 $
Dmitry Kulikov	4 000 000 $ (3)
-Salary Remaining :	0 $
Michael Stone	4 000 000 $ (4)
-Salary Remaining :	0 $
Tyler Myers	3 800 000 $ (1)
-Salary Remaining :	0 $
Evander Kane	3 000 000 $ (2)
-Salary Remaining :	0 $
Mark Letestu	1 800 000 $ (3)
-Salary Remaining :	0 $
Alex Chiasson	1 800 000 $ (1)
-Salary Remaining :	0 $
Brandon Davidson	1 300 000 $ (2)
-Salary Remaining :	0 $
Darnell Nurse	1 200 000 $ (3)
-Salary Remaining :	0 $
Connor McDavid	1 200 000 $ (2)
-Salary Remaining :	0 $
Jamie Oleksiak	1 000 000 $ (2)
-Salary Remaining :	0 $
Mike Condon	925 000 $ (2)
-Salary Remaining :	0 $
Robby Fabbri	900 000 $ (2)
-Salary Remaining :	0 $
Alexander Burmistrov	750 000 $ (2)
-Salary Remaining :	0 $
Zach Hyman	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 33 : 70 925 000,00 $
Year 34 : 60 825 000,00 $
Year 35 : 37 750 000,00 $
Year 36 : 14 500 000,00 $
Salary Average Commitment
Year 33 : 3 500 000,00 $
Year 34 : 3 500 000,00 $
Year 35 : 1 500 000,00 $
Year 36 : 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 70 925 000,00 $
Year 34 : 60 825 000,00 $
Year 35 : 37 750 000,00 $
Year 36 : 14 500 000,00 $

Farm Players Salaries
Dennis Wideman	325 000 $ (1)
Salary Remaining :	0 $
Darcy Kuemper	157 500 $ (1)
Salary Remaining :	0 $
Zack Kassian	100 000 $ (4)
Salary Remaining :	0 $
Ryan Whitney	90 000 $ (2)
Salary Remaining :	0 $
Jordan Nolan	87 500 $ (5)
Salary Remaining :	0 $
Paul Bissonnette	85 000 $ (2)
Salary Remaining :	0 $
Colton Orr	80 000 $ (2)
Salary Remaining :	0 $
Luke Gazdic	80 000 $ (5)
Salary Remaining :	0 $
Josh Leivo	80 000 $ (3)
Salary Remaining :	0 $
Jared Boll	75 000 $ (2)
Salary Remaining :	0 $
Peter Harrold	75 000 $ (1)
Salary Remaining :	0 $
Kevin Poulin	65 000 $ (1)
Salary Remaining :	0 $
Scott Jackson	60 000 $ (2)
Salary Remaining :	0 $
John Scott	60 000 $ (3)
Salary Remaining :	0 $
Jason Bacashihua	50 000 $ (1)
Salary Remaining :	0 $
Anton Belov	50 000 $ (3)
Salary Remaining :	0 $
Brett Gallant	50 000 $ (3)
Salary Remaining :	0 $
Oskars Bartulis	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 33 : 1 620 000,00 $
Year 34 : 897 500,00 $
Year 35 : 507 500,00 $
Year 36 : 267 500,00 $
Salary Average Commitment
Year 33 : 100 000,00 $
Year 34 : 100 000,00 $
Year 35 : 100 000,00 $
Year 36 : 100 000,00 $

Dallas Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Pain
Level 1:	6500 - 105 $ - 5 364 - 82,53%
Level 2:	5500 - 65 $ - 4 563 - 82,96%
Level 3:	2500 - 40 $ - 2 193 - 87,73%
Level 4:	4000 - 25 $ - 3 659 - 91,49%
Luxury :	1500 - 210 $ - 1 392 - 92,80%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17 172 - 85,86%
Average Income per Game	1 397 935 $
Year to Date Revenue	57 315 339 $
Expense
Pro Players Total Salaries	46 150 000 $
Farm Players Total Salaries	480 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 223 724 $
Farm Year To Date Expenses	1 104 837 $
Pro Salary Cap To Date	47 723 715 $
Farm Salary Cap To Date	604 824 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	412 288 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 448 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	46 150 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	25 850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	1 150 000 $
Current Bank Account	51 519 486 $
Projected Bank Account	51 519 486 $

Pro Players Salaries
Steven Stamkos	8 500 000 $ (3)
-Salary Remaining :	0 $
Matt Niskanen	4 700 000 $ (4)
-Salary Remaining :	0 $
Adam Munro	4 500 000 $ (1)
-Salary Remaining :	0 $
Sam Bennett	3 000 000 $ (5)
-Salary Remaining :	0 $
Brandon Sutter	3 000 000 $ (4)
-Salary Remaining :	0 $
Hampus Lindholm	2 900 000 $ (2)
-Salary Remaining :	0 $
Elias Lindholm	2 500 000 $ (1)
-Salary Remaining :	0 $
Cal Clutterbuck	2 200 000 $ (1)
-Salary Remaining :	0 $
Anthony Duclair	1 800 000 $ (5)
-Salary Remaining :	0 $
Bryan Rust	1 600 000 $ (4)
-Salary Remaining :	0 $
J.T. Miller	1 500 000 $ (2)
-Salary Remaining :	0 $
Noah Hanifin	1 200 000 $ (1)
-Salary Remaining :	0 $
Jesper Fast	1 000 000 $ (3)
-Salary Remaining :	0 $
Joonas Donskoi	900 000 $ (2)
-Salary Remaining :	0 $
Colton Sissons	900 000 $ (1)
-Salary Remaining :	0 $
Matt Murray	800 000 $ (2)
-Salary Remaining :	0 $
Seth Griffith	750 000 $ (4)
-Salary Remaining :	0 $
Garret Sparks	700 000 $ (2)
-Salary Remaining :	0 $
Conor Sheary	700 000 $ (2)
-Salary Remaining :	0 $
Michael Sauer	500 000 $ (1)
-Salary Remaining :	0 $
Jamie Doornbosch	500 000 $ (2)
-Salary Remaining :	0 $
Janne Niskala	500 000 $ (1)
-Salary Remaining :	0 $
Jame Pollock	500 000 $ (1)
-Salary Remaining :	0 $
Mathieu Carle	500 000 $ (2)
-Salary Remaining :	0 $
Maxim Noreau	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 33 : 46 150 000,00 $
Year 34 : 33 350 000,00 $
Year 35 : 24 350 000,00 $
Year 36 : 14 850 000,00 $
Salary Average Commitment
Year 33 : 4 000 000,00 $
Year 34 : 3 000 000,00 $
Year 35 : 2 500 000,00 $
Year 36 : 2 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 46 150 000,00 $
Year 34 : 33 350 000,00 $
Year 35 : 24 350 000,00 $
Year 36 : 14 850 000,00 $

Farm Players Salaries
Scott Wilson	125 000 $ (4)
Salary Remaining :	0 $
Oskar Sundqvist	75 000 $ (2)
Salary Remaining :	0 $
Nicolas Petan	65 000 $ (2)
Salary Remaining :	0 $
Michael McCarron	65 000 $ (2)
Salary Remaining :	0 $
Jordan Szwarz	50 000 $ (3)
Salary Remaining :	0 $
Bobby Butler	50 000 $ (1)
Salary Remaining :	0 $
Jason Akeson	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	7
Salary Commitment
Year 33 : 480 000,00 $
Year 34 : 380 000,00 $
Year 35 : 175 000,00 $
Year 36 : 125 000,00 $
Salary Average Commitment
Year 33 : 100 000,00 $
Year 34 : 100 000,00 $
Year 35 : 50 000,00 $
Year 36 : 50 000,00 $

Detroit Giants

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 95 $ - 6 868 - 98,12%
Level 2:	6000 - 55 $ - 5 797 - 96,62%
Level 3:	3000 - 30 $ - 2 933 - 97,76%
Level 4:	5000 - 20 $ - 4 887 - 97,75%
Luxury :	2000 - 185 $ - 1 837 - 91,85%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 323 - 97,06%
Average Income per Game	1 571 782 $
Year to Date Revenue	64 443 073 $
Expense
Pro Players Total Salaries	70 550 000 $
Farm Players Total Salaries	2 021 000 $
Coaches Total Salaries	3 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 215 669 $
Farm Year To Date Expenses	2 883 234 $
Pro Salary Cap To Date	67 715 697 $
Farm Salary Cap To Date	2 183 238 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	619 068 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 457 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 550 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 450 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 550 000 $
Current Bank Account	79 988 840 $
Projected Bank Account	79 988 840 $

Pro Players Salaries
Jonathan Toews	7 750 000 $ (1)
-Salary Remaining :	0 $
Duncan Keith	7 700 000 $ (1)
-Salary Remaining :	0 $
Shea Weber	7 500 000 $ (2)
-Salary Remaining :	0 $
Joe Thornton	6 500 000 $ (4)
-Salary Remaining :	0 $
Derek Stepan	5 500 000 $ (4)
-Salary Remaining :	0 $
Keith Yandle	4 500 000 $ (2)
-Salary Remaining :	0 $
Boone Jenner	4 000 000 $ (3)
-Salary Remaining :	0 $
Jimmy Howard	4 000 000 $ (3)
-Salary Remaining :	0 $
Mikkel Boedker	3 500 000 $ (1)
-Salary Remaining :	0 $
Jaromir Jagr	3 500 000 $ (2)
-Salary Remaining :	0 $
Martin Jones	3 250 000 $ (3)
-Salary Remaining :	0 $
Nicklas Grossmann	2 900 000 $ (1)
-Salary Remaining :	0 $
Alex Galchenyuk	2 750 000 $ (1)
-Salary Remaining :	0 $
Roman Polak	1 750 000 $ (4)
-Salary Remaining :	0 $
Damon Severson	1 500 000 $ (4)
-Salary Remaining :	0 $
Gregory Campbell	1 250 000 $ (4)
-Salary Remaining :	0 $
Erik Haula	1 000 000 $ (3)
-Salary Remaining :	0 $
Kevan Miller	1 000 000 $ (3)
-Salary Remaining :	0 $
Anders Lee	975 000 $ (1)
-Salary Remaining :	0 $
Mikhail Grigorenko	925 000 $ (1)
-Salary Remaining :	0 $
Pheonix Copley	700 000 $ (2)
-Salary Remaining :	0 $
Greg Pateryn	700 000 $ (1)
-Salary Remaining :	0 $
Valeri Nichushkin	650 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 33 : 73 800 000,00 $
Year 34 : 46 600 000,00 $
Year 35 : 30 400 000,00 $
Year 36 : 16 500 000,00 $
Salary Average Commitment
Year 33 : 1 000 000,00 $
Year 34 : 1 000 000,00 $
Year 35 : 500 000,00 $
Year 36 : 0,00 $
Salary Cap with 1 Way Contract
Year 33 : 73 800 000,00 $
Year 34 : 46 600 000,00 $
Year 35 : 30 400 000,00 $
Year 36 : 16 500 000,00 $

Farm Players Salaries
Marko Dano	200 000 $ (5)
Salary Remaining :	0 $
Paul Gaustad	200 000 $ (2)
Salary Remaining :	0 $
Philip Larsen	150 000 $ (5)
Salary Remaining :	0 $
Paul Postma	95 000 $ (5)
Salary Remaining :	0 $
Matt O'Connor	90 000 $ (2)
Salary Remaining :	0 $
Robert Bortuzzo	90 000 $ (3)
Salary Remaining :	0 $
Patrik Nemeth	90 000 $ (3)
Salary Remaining :	0 $
Michael Mersch	85 000 $ (2)
Salary Remaining :	0 $
Bobby Farnham	80 000 $ (5)
Salary Remaining :	0 $
Tim Schaller	80 000 $ (4)
Salary Remaining :	0 $
Derrick Pouliot	75 000 $ (4)
Salary Remaining :	0 $
Richard Panik	73 500 $ (1)
Salary Remaining :	0 $
Daniel Sprong	72 500 $ (2)
Salary Remaining :	0 $
Alex Biega	70 000 $ (5)
Salary Remaining :	0 $
Mattias Tedenby	70 000 $ (2)
Salary Remaining :	0 $
Logan Shaw	70 000 $ (2)
Salary Remaining :	0 $
Petr Straka	65 000 $ (5)
Salary Remaining :	0 $
Erik Gustafsson	65 000 $ (4)
Salary Remaining :	0 $
Keaton Ellerby	65 000 $ (4)
Salary Remaining :	0 $
Christopher Breen	60 000 $ (3)
Salary Remaining :	0 $
Conor Allen	60 000 $ (3)
Salary Remaining :	0 $
Dennis Rasmussen	60 000 $ (2)
Salary Remaining :	0 $
Niklas Treutle	55 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 33 : 2 021 000,00 $
Year 34 : 1 947 500,00 $
Year 35 : 1 245 000,00 $
Year 36 : 945 000,00 $
Salary Average Commitment
Year 33 : 700 000,00 $
Year 34 : 700 000,00 $
Year 35 : 400 000,00 $
Year 36 : 400 000,00 $

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wayne Gretzky Arena
Level 1:	7000 - 90 $ - 6 666 - 95,23%
Level 2:	6000 - 60 $ - 5 607 - 93,45%
Level 3:	3000 - 35 $ - 2 495 - 83,16%
Level 4:	5000 - 20 $ - 4 053 - 81,06%
Luxury :	2000 - 175 $ - 1 756 - 87,80%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 577 - 89,47%
Average Income per Game	1 533 471 $
Year to Date Revenue	62 872 293 $
Expense
Pro Players Total Salaries	71 700 000 $
Farm Players Total Salaries	2 017 500 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 357 205 $
Farm Year To Date Expenses	3 061 779 $
Pro Salary Cap To Date	68 857 220 $
Farm Salary Cap To Date	2 061 794 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	645 763 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 013 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 700 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	300 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	26 700 000 $
Current Bank Account	32 434 110 $
Projected Bank Account	32 434 110 $

Pro Players Salaries
Alex Ovechkin	9 400 000 $ (2)
-Salary Remaining :	0 $
Drew Doughty	7 000 000 $ (3)
-Salary Remaining :	0 $
Anze Kopitar	7 000 000 $ (1)
-Salary Remaining :	0 $
Henrik Lundqvist	6 500 000 $ (2)
-Salary Remaining :	0 $
Ryan Kesler	5 250 000 $ (4)
-Salary Remaining :	0 $
Brandon Saad	4 750 000 $ (2)
-Salary Remaining :	0 $
Jack Johnson	4 400 000 $ (2)
-Salary Remaining :	0 $
Pavel Datsyuk	3 500 000 $ (1)
-Salary Remaining :	0 $
Jussi Jokinen	3 500 000 $ (3)
-Salary Remaining :	0 $
Francois Beauchemin	3 250 000 $ (2)
-Salary Remaining :	0 $
Jacob Trouba	3 250 000 $ (1)
-Salary Remaining :	0 $
Jamie McGinn	2 250 000 $ (3)
-Salary Remaining :	0 $
James Reimer	2 000 000 $ (2)
-Salary Remaining :	0 $
Ben Hutton	1 200 000 $ (2)
-Salary Remaining :	0 $
Dominic Moore	1 000 000 $ (3)
-Salary Remaining :	0 $
Max Domi	1 000 000 $ (2)
-Salary Remaining :	0 $
Joel Armia	1 000 000 $ (1)
-Salary Remaining :	0 $
Nick Spaling	1 000 000 $ (2)
-Salary Remaining :	0 $
Matt Hunwick	1 000 000 $ (1)
-Salary Remaining :	0 $
Shane Doan	1 000 000 $ (4)
-Salary Remaining :	0 $
Simon Despres	950 000 $ (3)
-Salary Remaining :	0 $
Nate Guenin	800 000 $ (3)
-Salary Remaining :	0 $
Josh Jooris	700 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 33 : 71 700 000,00 $
Year 34 : 55 950 000,00 $
Year 35 : 21 750 000,00 $
Year 36 : 6 250 000,00 $
Salary Average Commitment
Year 33 : 1 500 000,00 $
Year 34 : 1 500 000,00 $
Year 35 : 1 000 000,00 $
Year 36 : 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 71 700 000,00 $
Year 34 : 55 950 000,00 $
Year 35 : 21 750 000,00 $
Year 36 : 6 250 000,00 $

Farm Players Salaries
David Desharnais	350 000 $ (2)
Salary Remaining :	0 $
Josh Bailey	275 000 $ (2)
Salary Remaining :	0 $
Tyler Pitlick	80 000 $ (1)
Salary Remaining :	0 $
Tyler Graovac	75 000 $ (4)
Salary Remaining :	0 $
Connor Brown	75 000 $ (2)
Salary Remaining :	0 $
Corban Knight	75 000 $ (1)
Salary Remaining :	0 $
Johan Sundstrom	75 000 $ (1)
Salary Remaining :	0 $
Steven Santini (Out of Payroll)	70 000 $ (2)
Salary Remaining :	0 $
Michael Garnett	65 000 $ (2)
Salary Remaining :	0 $
Derek Ryan	65 000 $ (2)
Salary Remaining :	0 $
John McFarland	65 000 $ (2)
Salary Remaining :	0 $
Evan Rodrigues	65 000 $ (2)
Salary Remaining :	0 $
Justin Bailey	65 000 $ (2)
Salary Remaining :	0 $
Jordan Schroeder	60 000 $ (1)
Salary Remaining :	0 $
Marek Hrivik	60 000 $ (2)
Salary Remaining :	0 $
Bogdan Yakimov	60 000 $ (2)
Salary Remaining :	0 $
Christoph Bertschy	60 000 $ (2)
Salary Remaining :	0 $
Andrew Agozzino	60 000 $ (1)
Salary Remaining :	0 $
Buddy Robinson	60 000 $ (2)
Salary Remaining :	0 $
Nick Palmieri	57 500 $ (1)
Salary Remaining :	0 $
Derek Smith	55 000 $ (2)
Salary Remaining :	0 $
Ryan Carpenter	55 000 $ (2)
Salary Remaining :	0 $
Ryan Russell	55 000 $ (2)
Salary Remaining :	0 $
Tim Erixon	55 000 $ (2)
Salary Remaining :	0 $
David McIntyre	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 33 : 2 087 500,00 $
Year 34 : 1 630 000,00 $
Year 35 : 75 000,00 $
Year 36 : 75 000,00 $
Salary Average Commitment
Year 33 : 400 000,00 $
Year 34 : 400 000,00 $
Year 35 : 50 000,00 $
Year 36 : 50 000,00 $

Halifax Thunder

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colt 45 Center
Level 1:	7000 - 90 $ - 6 533 - 93,33%
Level 2:	6000 - 60 $ - 5 402 - 90,03%
Level 3:	3000 - 35 $ - 2 738 - 91,28%
Level 4:	5000 - 20 $ - 4 630 - 92,59%
Luxury :	2000 - 185 $ - 1 721 - 86,03%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 023 - 91,41%
Average Income per Game	1 489 767 $
Year to Date Revenue	61 080 467 $
Expense
Pro Players Total Salaries	50 475 000 $
Farm Players Total Salaries	2 422 500 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 293 645 $
Farm Year To Date Expenses	2 651 715 $
Pro Salary Cap To Date	52 793 645 $
Farm Salary Cap To Date	1 851 737 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	448 941 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 780 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	50 475 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	21 525 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	5 475 000 $
Current Bank Account	84 708 746 $
Projected Bank Account	84 708 746 $

Pro Players Salaries
Matt Ryan	8 000 000 $ (1)
-Salary Remaining :	0 $
Adam Berkhoel	7 000 000 $ (1)
-Salary Remaining :	0 $
Brian Lee	5 000 000 $ (2)
-Salary Remaining :	0 $
Alex Henry	5 000 000 $ (1)
-Salary Remaining :	0 $
Akim Aliu	2 000 000 $ (2)
-Salary Remaining :	0 $
Eric Gelinas	2 000 000 $ (3)
-Salary Remaining :	0 $
Spencer Machacek	2 000 000 $ (2)
-Salary Remaining :	0 $
Tom Sestito	2 000 000 $ (2)
-Salary Remaining :	0 $
Aaron Johnson	2 000 000 $ (2)
-Salary Remaining :	0 $
Andreas Nodl	2 000 000 $ (2)
-Salary Remaining :	0 $
Colin Miller	1 200 000 $ (2)
-Salary Remaining :	0 $
Teemu Pulkkinen	1 000 000 $ (3)
-Salary Remaining :	0 $
Matt Nieto	1 000 000 $ (3)
-Salary Remaining :	0 $
Cody Hodgson	1 000 000 $ (3)
-Salary Remaining :	0 $
Sven Andrighetto	975 000 $ (2)
-Salary Remaining :	0 $
Shea Theodore	900 000 $ (2)
-Salary Remaining :	0 $
Zach Trotman	900 000 $ (3)
-Salary Remaining :	0 $
Tobias Lindberg	800 000 $ (2)
-Salary Remaining :	0 $
Carlo Colaiacovo	750 000 $ (2)
-Salary Remaining :	0 $
Jordan Caron	750 000 $ (2)
-Salary Remaining :	0 $
Magnus Hellberg	700 000 $ (3)
-Salary Remaining :	0 $
Iiro Tarkki	500 000 $ (2)
-Salary Remaining :	0 $
Corey Tropp	500 000 $ (4)
-Salary Remaining :	0 $
Keegan Lowe	500 000 $ (5)
-Salary Remaining :	0 $
Danny Biega	500 000 $ (5)
-Salary Remaining :	0 $
Lars Jonsson	500 000 $ (2)
-Salary Remaining :	0 $
Alexandre R. Picard	500 000 $ (1)
-Salary Remaining :	0 $
Alexander Perezhogin	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	28
Salary Commitment
Year 33 : 50 475 000,00 $
Year 34 : 29 475 000,00 $
Year 35 : 8 100 000,00 $
Year 36 : 1 500 000,00 $
Salary Average Commitment
Year 33 : 9 770 000,00 $
Year 34 : 7 270 000,00 $
Year 35 : 1 770 000,00 $
Year 36 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 50 475 000,00 $
Year 34 : 29 475 000,00 $
Year 35 : 8 100 000,00 $
Year 36 : 1 500 000,00 $

Farm Players Salaries
Allen York	800 000 $ (2)
Salary Remaining :	0 $
Petr Kalus	500 000 $ (2)
Salary Remaining :	0 $
Matt Keith	500 000 $ (5)
Salary Remaining :	0 $
Kevin Fiala	150 000 $ (5)
Salary Remaining :	0 $
TJ Galiardi	82 500 $ (3)
Salary Remaining :	0 $
Jack Campbell	70 000 $ (3)
Salary Remaining :	0 $
Peter Mueller	60 000 $ (1)
Salary Remaining :	0 $
Drew LeBlanc	60 000 $ (1)
Salary Remaining :	0 $
Cory Conacher	50 000 $ (3)
Salary Remaining :	0 $
Daniel Alfredsson	50 000 $ (1)
Salary Remaining :	0 $
Mark Cundari	50 000 $ (4)
Salary Remaining :	0 $
Mikko Koskinen	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 33 : 2 422 500,00 $
Year 34 : 2 252 500,00 $
Year 35 : 952 500,00 $
Year 36 : 750 000,00 $
Salary Average Commitment
Year 33 : 310 833,00 $
Year 34 : 260 833,00 $
Year 35 : 160 833,00 $
Year 36 : 100 000,00 $

Hamilton Ultimate Fighter

Arena Capacity - Ticket Price Attendance - %
Arena Name	Smirnoff Arena
Level 1:	6500 - 99 $ - 5 726 - 88,09%
Level 2:	5500 - 59 $ - 5 465 - 99,36%
Level 3:	3000 - 34 $ - 2 876 - 95,87%
Level 4:	4500 - 19 $ - 4 312 - 95,82%
Luxury :	1500 - 195 $ - 1 458 - 97,17%
Total Capacity :	21000
Income
Home Games Left	0
Average Attendance - %	19 836 - 94,46%
Average Income per Game	1 421 446 $
Year to Date Revenue	58 279 271 $
Expense
Pro Players Total Salaries	63 200 000 $
Farm Players Total Salaries	2 190 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 844 494 $
Farm Year To Date Expenses	2 429 572 $
Pro Salary Cap To Date	67 844 492 $
Farm Salary Cap To Date	1 929 558 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	569 492 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 190 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	63 200 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	8 800 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	18 200 000 $
Current Bank Account	16 867 922 $
Projected Bank Account	16 867 922 $

Pro Players Salaries
Pekka Rinne	6 800 000 $ (5)
-Salary Remaining :	0 $
Jordan Eberle	5 000 000 $ (5)
-Salary Remaining :	0 $
Zach Bogosian	4 000 000 $ (1)
-Salary Remaining :	0 $
Mika Zibanejad	4 000 000 $ (4)
-Salary Remaining :	0 $
Patric Hornqvist	4 000 000 $ (2)
-Salary Remaining :	0 $
Kevin Bieksa	3 400 000 $ (5)
-Salary Remaining :	0 $
Adam Larsson	3 200 000 $ (4)
-Salary Remaining :	0 $
Colin Wilson	3 000 000 $ (4)
-Salary Remaining :	0 $
Martin Hanzal	3 000 000 $ (2)
-Salary Remaining :	0 $
Christopher Tanev	3 000 000 $ (1)
-Salary Remaining :	0 $
Tommy Wingels	2 700 000 $ (5)
-Salary Remaining :	0 $
Marcus Johansson	2 600 000 $ (2)
-Salary Remaining :	0 $
Nick Schultz	2 500 000 $ (1)
-Salary Remaining :	0 $
Mark Stuart	2 500 000 $ (2)
-Salary Remaining :	0 $
Brian Elliott	2 500 000 $ (2)
-Salary Remaining :	0 $
Antoine Roussel	2 000 000 $ (2)
-Salary Remaining :	0 $
Andrew MacDonald	2 000 000 $ (4)
-Salary Remaining :	0 $
Vincent Trocheck	1 750 000 $ (3)
-Salary Remaining :	0 $
Peter Holland	1 750 000 $ (3)
-Salary Remaining :	0 $
Trevor van Riemsdyk	1 250 000 $ (5)
-Salary Remaining :	0 $
Chris VandeVelde	900 000 $ (1)
-Salary Remaining :	0 $
Sam Gagner	700 000 $ (3)
-Salary Remaining :	0 $
Chris Neil	650 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 33 : 63 200 000,00 $
Year 34 : 52 150 000,00 $
Year 35 : 35 550 000,00 $
Year 36 : 31 350 000,00 $
Salary Average Commitment
Year 33 : 2 500 000,00 $
Year 34 : 2 500 000,00 $
Year 35 : 2 500 000,00 $
Year 36 : 2 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 63 200 000,00 $
Year 34 : 52 150 000,00 $
Year 35 : 35 550 000,00 $
Year 36 : 31 350 000,00 $

Farm Players Salaries
Jonas Brodin	420 000 $ (2)
Salary Remaining :	0 $
Phillip Di Giuseppe	120 000 $ (2)
Salary Remaining :	0 $
Tanner Glass	110 000 $ (4)
Salary Remaining :	0 $
David Rundblad	100 000 $ (4)
Salary Remaining :	0 $
Patrick Holland	80 000 $ (3)
Salary Remaining :	0 $
Freddie Hamilton	80 000 $ (3)
Salary Remaining :	0 $
Michael Chaput	80 000 $ (3)
Salary Remaining :	0 $
Brody Sutter	80 000 $ (4)
Salary Remaining :	0 $
Reto Berra	80 000 $ (3)
Salary Remaining :	0 $
Nikita Tryamkin	75 000 $ (2)
Salary Remaining :	0 $
Raphael Diaz	70 000 $ (4)
Salary Remaining :	0 $
Morgan Ellis	70 000 $ (2)
Salary Remaining :	0 $
Colby Robak	70 000 $ (3)
Salary Remaining :	0 $
Petteri Nokelainen	70 000 $ (4)
Salary Remaining :	0 $
Craig Cunningham	70 000 $ (3)
Salary Remaining :	0 $
Jan Hejda	70 000 $ (4)
Salary Remaining :	0 $
Yannick Weber	70 000 $ (1)
Salary Remaining :	0 $
Zach Boychuk	70 000 $ (5)
Salary Remaining :	0 $
Marcel Goc	70 000 $ (3)
Salary Remaining :	0 $
Andre Petersson	65 000 $ (2)
Salary Remaining :	0 $
Luke Adam	60 000 $ (2)
Salary Remaining :	0 $
Mike Brown	60 000 $ (2)
Salary Remaining :	0 $
Cameron Schilling	50 000 $ (1)
Salary Remaining :	0 $
Justin DiBenedetto	50 000 $ (1)
Salary Remaining :	0 $
Ben Street	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 33 : 2 190 000,00 $
Year 34 : 1 970 000,00 $
Year 35 : 1 100 000,00 $
Year 36 : 570 000,00 $
Salary Average Commitment
Year 33 : 150 000,00 $
Year 34 : 150 000,00 $
Year 35 : 100 000,00 $
Year 36 : 100 000,00 $

Houston Supernova

Arena Capacity - Ticket Price Attendance - %
Arena Name	Thunder Dome
Level 1:	6500 - 100 $ - 5 711 - 87,86%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	2500 - 35 $ - 2 500 - 100,00%
Level 4:	4500 - 20 $ - 4 495 - 99,89%
Luxury :	1500 - 200 $ - 1 443 - 96,17%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19 149 - 95,74%
Average Income per Game	1 403 881 $
Year to Date Revenue	57 559 110 $
Expense
Pro Players Total Salaries	67 200 000 $
Farm Players Total Salaries	1 672 500 $
Coaches Total Salaries	4 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 445 793 $
Farm Year To Date Expenses	3 166 455 $
Pro Salary Cap To Date	64 695 763 $
Farm Salary Cap To Date	1 666 459 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	592 797 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 349 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	67 200 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	4 800 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	22 200 000 $
Current Bank Account	32 581 644 $
Projected Bank Account	32 581 644 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (3)
-Salary Remaining :	0 $
Jeff Carter	5 500 000 $ (3)
-Salary Remaining :	0 $
Justin Faulk	4 800 000 $ (4)
-Salary Remaining :	0 $
Frederik Andersen	4 000 000 $ (2)
-Salary Remaining :	0 $
Cody Eakin	3 750 000 $ (2)
-Salary Remaining :	0 $
Matt Dumba	3 000 000 $ (5)
-Salary Remaining :	0 $
Darren Helm	3 000 000 $ (4)
-Salary Remaining :	0 $
Antoine Vermette	3 000 000 $ (4)
-Salary Remaining :	0 $
Erik Gudbranson	3 000 000 $ (4)
-Salary Remaining :	0 $
Evgeny Medvedev	3 000 000 $ (1)
-Salary Remaining :	0 $
Mathieu Perreault	2 800 000 $ (2)
-Salary Remaining :	0 $
Alex Killorn	2 550 000 $ (1)
-Salary Remaining :	0 $
Matt Moulson	2 500 000 $ (5)
-Salary Remaining :	0 $
Mikael Granlund	2 300 000 $ (1)
-Salary Remaining :	0 $
Jake Gardiner	2 300 000 $ (2)
-Salary Remaining :	0 $
Jonathan Ericsson	2 000 000 $ (4)
-Salary Remaining :	0 $
John-Michael Liles	2 000 000 $ (1)
-Salary Remaining :	0 $
David Schlemko	1 800 000 $ (5)
-Salary Remaining :	0 $
Ryan Garbutt	1 800 000 $ (1)
-Salary Remaining :	0 $
Joonas Kemppainen	1 200 000 $ (2)
-Salary Remaining :	0 $
Riley Nash	1 000 000 $ (4)
-Salary Remaining :	0 $
Landon Ferraro	900 000 $ (2)
-Salary Remaining :	0 $
Chris Wideman	800 000 $ (2)
-Salary Remaining :	0 $
Austin Watson	700 000 $ (1)
-Salary Remaining :	0 $
Keith Kinkaid	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 33 : 67 200 000,00 $
Year 34 : 54 350 000,00 $
Year 35 : 38 600 000,00 $
Year 36 : 24 100 000,00 $
Salary Average Commitment
Year 33 : 3 000 000,00 $
Year 34 : 2 500 000,00 $
Year 35 : 1 500 000,00 $
Year 36 : 1 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 67 200 000,00 $
Year 34 : 54 350 000,00 $
Year 35 : 38 600 000,00 $
Year 36 : 24 100 000,00 $

Farm Players Salaries
Travis Moen	125 000 $ (1)
Salary Remaining :	0 $
Drew Miller	120 000 $ (1)
Salary Remaining :	0 $
Slava Voynov	100 000 $ (4)
Salary Remaining :	0 $
Andrew Miller	90 000 $ (4)
Salary Remaining :	0 $
Carter Bancks	80 000 $ (3)
Salary Remaining :	0 $
Jonathan Racine	77 500 $ (3)
Salary Remaining :	0 $
Alex Grant	75 000 $ (3)
Salary Remaining :	0 $
Mat Clark	75 000 $ (3)
Salary Remaining :	0 $
Philip Varone	75 000 $ (3)
Salary Remaining :	0 $
Joacim Eriksson	70 000 $ (3)
Salary Remaining :	0 $
Brandon Defazio	70 000 $ (5)
Salary Remaining :	0 $
Mike Angelidis	70 000 $ (2)
Salary Remaining :	0 $
Andy Miele	70 000 $ (5)
Salary Remaining :	0 $
Paul Carey	70 000 $ (2)
Salary Remaining :	0 $
Ryan Stanton	65 000 $ (1)
Salary Remaining :	0 $
Alexandre Grenier	60 000 $ (2)
Salary Remaining :	0 $
Corey Potter	60 000 $ (1)
Salary Remaining :	0 $
Joonas Rask	60 000 $ (1)
Salary Remaining :	0 $
Eric Selleck	60 000 $ (2)
Salary Remaining :	0 $
Oskar Osala	50 000 $ (1)
Salary Remaining :	0 $
David Ullstrom	50 000 $ (1)
Salary Remaining :	0 $
Luca Caputi	50 000 $ (2)
Salary Remaining :	0 $
Tomas Kundratek	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 33 : 1 672 500,00 $
Year 34 : 1 142 500,00 $
Year 35 : 832 500,00 $
Year 36 : 330 000,00 $
Salary Average Commitment
Year 33 : 150 000,00 $
Year 34 : 150 000,00 $
Year 35 : 150 000,00 $
Year 36 : 150 000,00 $

London Spartiates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kingdom Arena
Level 1:	6000 - 100 $ - 5 559 - 92,65%
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 - %	18 059 - 97,62%
Average Income per Game	1 197 948 $
Year to Date Revenue	49 115 850 $
Expense
Pro Players Total Salaries	50 550 000 $
Farm Players Total Salaries	2 272 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 050 001 $
Farm Year To Date Expenses	2 100 834 $
Pro Salary Cap To Date	49 549 999 $
Farm Salary Cap To Date	1 600 816 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	449 576 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 901 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	50 550 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	21 450 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	5 550 000 $
Current Bank Account	40 937 737 $
Projected Bank Account	40 937 737 $

Pro Players Salaries
Eric Boulton	8 000 000 $ (1)
-Salary Remaining :	0 $
Christopher Minard	5 000 000 $ (1)
-Salary Remaining :	0 $
Michael Haley	5 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Callahan	4 500 000 $ (4)
-Salary Remaining :	0 $
Cody Franson	4 000 000 $ (1)
-Salary Remaining :	0 $
Jonathan Drouin	3 800 000 $ (5)
-Salary Remaining :	0 $
David Jones	3 500 000 $ (1)
-Salary Remaining :	0 $
Chris Tierney	1 500 000 $ (5)
-Salary Remaining :	0 $
Jordan Binnington	1 200 000 $ (2)
-Salary Remaining :	0 $
Cody Goloubef	1 200 000 $ (2)
-Salary Remaining :	0 $
Andreas Martinsen	1 200 000 $ (2)
-Salary Remaining :	0 $
Linden Vey	1 000 000 $ (1)
-Salary Remaining :	0 $
Matt Hackett	900 000 $ (5)
-Salary Remaining :	0 $
Matt Greene	900 000 $ (5)
-Salary Remaining :	0 $
Tyler Gaudet	850 000 $ (5)
-Salary Remaining :	0 $
Jacob De La Rose	850 000 $ (5)
-Salary Remaining :	0 $
Sergey Kalinin	750 000 $ (2)
-Salary Remaining :	0 $
Joakim Andersson	700 000 $ (4)
-Salary Remaining :	0 $
Kent Simpson	600 000 $ (3)
-Salary Remaining :	0 $
Seth Helgeson	600 000 $ (5)
-Salary Remaining :	0 $
Joe Finley	500 000 $ (1)
-Salary Remaining :	0 $
Krys Kolanos	500 000 $ (1)
-Salary Remaining :	0 $
Pavel Kubina	500 000 $ (1)
-Salary Remaining :	0 $
Gerald Coleman	500 000 $ (1)
-Salary Remaining :	0 $
Johan Holmqvist	500 000 $ (1)
-Salary Remaining :	0 $
Nolan Yonkman	500 000 $ (1)
-Salary Remaining :	0 $
Boris Valabik	500 000 $ (1)
-Salary Remaining :	0 $
Douglas Murray	500 000 $ (1)
-Salary Remaining :	0 $
Milan Jurcina	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	29
Salary Commitment
Year 33 : 50 550 000,00 $
Year 34 : 19 550 000,00 $
Year 35 : 15 200 000,00 $
Year 36 : 14 600 000,00 $
Salary Average Commitment
Year 33 : 10 000 000,00 $
Year 34 : 5 000 000,00 $
Year 35 : 3 500 000,00 $
Year 36 : 3 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 50 550 000,00 $
Year 34 : 19 550 000,00 $
Year 35 : 15 200 000,00 $
Year 36 : 14 600 000,00 $

Farm Players Salaries
Jason Arnott	800 000 $ (1)
Salary Remaining :	0 $
Ryan Johnston	120 000 $ (2)
Salary Remaining :	0 $
Trevor Carrick	120 000 $ (2)
Salary Remaining :	0 $
Turner Elson	120 000 $ (2)
Salary Remaining :	0 $
Vojtech Mozik	120 000 $ (2)
Salary Remaining :	0 $
Curtis McKenzie	100 000 $ (5)
Salary Remaining :	0 $
David Wolf	90 000 $ (3)
Salary Remaining :	0 $
Michael Sgarbossa	90 000 $ (1)
Salary Remaining :	0 $
Max Friberg	85 000 $ (5)
Salary Remaining :	0 $
Andrew Ebbett	72 500 $ (1)
Salary Remaining :	0 $
Oliver Kylington	65 000 $ (2)
Salary Remaining :	0 $
Olli Jokinen	60 000 $ (3)
Salary Remaining :	0 $
Bryce Van Brabant	60 000 $ (3)
Salary Remaining :	0 $
Jeff Tambellini	60 000 $ (2)
Salary Remaining :	0 $
Liam O'Brien	60 000 $ (5)
Salary Remaining :	0 $
Francis Bouillon	50 000 $ (1)
Salary Remaining :	0 $
Milan Kraft	50 000 $ (1)
Salary Remaining :	0 $
Brian O'Neill	50 000 $ (1)
Salary Remaining :	0 $
Fedor Fedorov	50 000 $ (1)
Salary Remaining :	0 $
Nik Antropov	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 33 : 2 272 500,00 $
Year 34 : 1 060 000,00 $
Year 35 : 455 000,00 $
Year 36 : 245 000,00 $
Salary Average Commitment
Year 33 : 875 000,00 $
Year 34 : 350 000,00 $
Year 35 : 150 000,00 $
Year 36 : 150 000,00 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs Center
Level 1:	6500 - 98 $ - 6 449 - 99,21%
Level 2:	5500 - 62 $ - 5 314 - 96,62%
Level 3:	2500 - 37 $ - 2 326 - 93,02%
Level 4:	4500 - 23 $ - 3 975 - 88,33%
Luxury :	1500 - 205 $ - 1 398 - 93,21%
Total Capacity :	20500
Income
Home Games Left	0
Average Attendance - %	19 461 - 94,93%
Average Income per Game	1 496 795 $
Year to Date Revenue	61 368 611 $
Expense
Pro Players Total Salaries	48 400 000 $
Farm Players Total Salaries	2 730 000 $
Coaches Total Salaries	4 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	49 855 511 $
Farm Year To Date Expenses	3 908 198 $
Pro Salary Cap To Date	46 855 523 $
Farm Salary Cap To Date	2 658 200 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	435 593 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	34 310 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	48 400 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	23 600 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	3 400 000 $
Current Bank Account	74 378 608 $
Projected Bank Account	74 378 608 $

Pro Players Salaries
Bryan Bickell	7 000 000 $ (1)
-Salary Remaining :	0 $
Martin Skoula	7 000 000 $ (1)
-Salary Remaining :	0 $
Adam Burish	6 000 000 $ (1)
-Salary Remaining :	0 $
Marcel Hossa	3 000 000 $ (1)
-Salary Remaining :	0 $
Nathan Gerbe	3 000 000 $ (1)
-Salary Remaining :	0 $
Nikita Zadorov	2 800 000 $ (3)
-Salary Remaining :	0 $
Derek Dorsett	1 850 000 $ (2)
-Salary Remaining :	0 $
Ryan Strome	1 500 000 $ (2)
-Salary Remaining :	0 $
Nathan Beaulieu	1 250 000 $ (1)
-Salary Remaining :	0 $
Markus Granlund	1 200 000 $ (3)
-Salary Remaining :	0 $
Eddie Lack	1 200 000 $ (3)
-Salary Remaining :	0 $
Nick Cousins	1 000 000 $ (5)
-Salary Remaining :	0 $
Patrick Wiercioch	950 000 $ (5)
-Salary Remaining :	0 $
Jared McCann	925 000 $ (2)
-Salary Remaining :	0 $
Daniel Carr	925 000 $ (2)
-Salary Remaining :	0 $
Jarred Tinordi	900 000 $ (1)
-Salary Remaining :	0 $
Chris Terry	900 000 $ (1)
-Salary Remaining :	0 $
Mark Barberio	900 000 $ (1)
-Salary Remaining :	0 $
Johan Larsson	900 000 $ (1)
-Salary Remaining :	0 $
Jamie McBain	800 000 $ (4)
-Salary Remaining :	0 $
Jakub Nakladal	750 000 $ (2)
-Salary Remaining :	0 $
Chris Wagner	750 000 $ (5)
-Salary Remaining :	0 $
Colten Teubert	600 000 $ (3)
-Salary Remaining :	0 $
Derek Grant	600 000 $ (1)
-Salary Remaining :	0 $
Alexander Pechurski	600 000 $ (1)
-Salary Remaining :	0 $
Mike McKenna	550 000 $ (4)
-Salary Remaining :	0 $
Dean Kukan	550 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 33 : 48 400 000,00 $
Year 34 : 16 350 000,00 $
Year 35 : 9 850 000,00 $
Year 36 : 4 050 000,00 $
Salary Average Commitment
Year 33 : 11 500 000,00 $
Year 34 : 3 500 000,00 $
Year 35 : 2 000 000,00 $
Year 36 : 1 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 48 400 000,00 $
Year 34 : 16 350 000,00 $
Year 35 : 9 850 000,00 $
Year 36 : 4 050 000,00 $

Farm Players Salaries
Maxim Lapierre	700 000 $ (1)
Salary Remaining :	0 $
Alex Frolov	700 000 $ (1)
Salary Remaining :	0 $
Matt Puempel	120 000 $ (4)
Salary Remaining :	0 $
Ilya Kovalchuk	100 000 $ (1)
Salary Remaining :	0 $
Kasperi Kapanen	90 000 $ (2)
Salary Remaining :	0 $
Brett Kulak	85 000 $ (5)
Salary Remaining :	0 $
Eric Tangradi	80 000 $ (1)
Salary Remaining :	0 $
Christian Thomas	75 000 $ (1)
Salary Remaining :	0 $
Oscar Moller	70 000 $ (3)
Salary Remaining :	0 $
Tyler Bunz	65 000 $ (5)
Salary Remaining :	0 $
Ryan Bourque	65 000 $ (5)
Salary Remaining :	0 $
Brett Lernout	65 000 $ (2)
Salary Remaining :	0 $
Ryan Stoa	60 000 $ (2)
Salary Remaining :	0 $
Stephane Da Costa	60 000 $ (1)
Salary Remaining :	0 $
Tomas Kubalik	60 000 $ (2)
Salary Remaining :	0 $
Jared Staal	60 000 $ (1)
Salary Remaining :	0 $
Dan Sexton	60 000 $ (2)
Salary Remaining :	0 $
Shawn Lalonde	60 000 $ (4)
Salary Remaining :	0 $
Marcel Mueller	55 000 $ (2)
Salary Remaining :	0 $
Enver Lisin	50 000 $ (5)
Salary Remaining :	0 $
Radek Smolenak	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 33 : 2 730 000,00 $
Year 34 : 955 000,00 $
Year 35 : 565 000,00 $
Year 36 : 495 000,00 $
Salary Average Commitment
Year 33 : 1 107 000,00 $
Year 34 : 357 000,00 $
Year 35 : 257 000,00 $
Year 36 : 257 000,00 $

Moncton Bonessetters

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bonesetters Coliseum
Level 1:	7000 - 92 $ - 6 858 - 97,97%
Level 2:	5250 - 62 $ - 5 126 - 97,63%
Level 3:	4000 - 27 $ - 3 090 - 77,25%
Level 4:	5000 - 22 $ - 4 763 - 95,26%
Luxury :	1750 - 178 $ - 1 737 - 99,25%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 574 - 93,80%
Average Income per Game	1 518 450 $
Year to Date Revenue	62 256 450 $
Expense
Pro Players Total Salaries	59 033 000 $
Farm Players Total Salaries	2 295 000 $
Coaches Total Salaries	4 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 476 396 $
Farm Year To Date Expenses	2 870 560 $
Pro Salary Cap To Date	61 276 360 $
Farm Salary Cap To Date	2 370 564 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	535 873 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 095 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	59 033 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	12 967 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	14 033 000 $
Current Bank Account	39 502 883 $
Projected Bank Account	39 502 883 $

Pro Players Salaries
Jonathan Quick	8 300 000 $ (1)
-Salary Remaining :	0 $
Ryan O'Reilly	5 333 000 $ (4)
-Salary Remaining :	0 $
Gabriel Landeskog	4 950 000 $ (4)
-Salary Remaining :	0 $
Bobby Ryan	4 800 000 $ (4)
-Salary Remaining :	0 $
Zdeno Chara	4 500 000 $ (3)
-Salary Remaining :	0 $
James van Riemsdyk	4 500 000 $ (1)
-Salary Remaining :	0 $
Ryan Miller	3 750 000 $ (1)
-Salary Remaining :	0 $
Travis Zajac	3 400 000 $ (3)
-Salary Remaining :	0 $
Alexei Emelin	2 900 000 $ (2)
-Salary Remaining :	0 $
Torey Krug	2 700 000 $ (3)
-Salary Remaining :	0 $
Chris Kreider (Out of Payroll)	2 500 000 $ (1)
-Salary Remaining :	0 $
Paul Martin	2 200 000 $ (1)
-Salary Remaining :	0 $
Dougie Hamilton	2 000 000 $ (1)
-Salary Remaining :	0 $
Tobias Rieder	1 700 000 $ (5)
-Salary Remaining :	0 $
Teuvo Teravainen	1 200 000 $ (3)
-Salary Remaining :	0 $
Joonas Korpisalo	1 200 000 $ (2)
-Salary Remaining :	0 $
Brad Richards	1 000 000 $ (1)
-Salary Remaining :	0 $
Tomas Fleischmann	950 000 $ (1)
-Salary Remaining :	0 $
Torrey Mitchell	900 000 $ (3)
-Salary Remaining :	0 $
Matt Carle	850 000 $ (4)
-Salary Remaining :	0 $
Adam Pardy	650 000 $ (4)
-Salary Remaining :	0 $
Tom Kuehnhackl	650 000 $ (2)
-Salary Remaining :	0 $
Anthony Bitetto	600 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 33 : 61 533 000,00 $
Year 34 : 36 333 000,00 $
Year 35 : 31 583 000,00 $
Year 36 : 18 283 000,00 $
Salary Average Commitment
Year 33 : 4 450 000,00 $
Year 34 : 2 000 000,00 $
Year 35 : 1 000 000,00 $
Year 36 : 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 61 533 000,00 $
Year 34 : 36 333 000,00 $
Year 35 : 31 583 000,00 $
Year 36 : 18 283 000,00 $

Farm Players Salaries
Alexander Radulov	500 000 $ (5)
Salary Remaining :	0 $
Ondrej Pavelec	365 000 $ (2)
Salary Remaining :	0 $
Christian Folin	95 000 $ (3)
Salary Remaining :	0 $
Frank Vatrano	90 000 $ (2)
Salary Remaining :	0 $
Garnet Hathaway	75 000 $ (2)
Salary Remaining :	0 $
Casey Nelson	75 000 $ (2)
Salary Remaining :	0 $
Brandon Tanev	75 000 $ (2)
Salary Remaining :	0 $
Viktor Loov	75 000 $ (2)
Salary Remaining :	0 $
Ross Johnston	75 000 $ (2)
Salary Remaining :	0 $
Vladimir Sobotka	65 000 $ (2)
Salary Remaining :	0 $
Chad Ruhwedel	55 000 $ (1)
Salary Remaining :	0 $
Alex Friesen	50 000 $ (2)
Salary Remaining :	0 $
Brett Bulmer	50 000 $ (4)
Salary Remaining :	0 $
Cody Kunyk	50 000 $ (3)
Salary Remaining :	0 $
Greg McKegg	50 000 $ (3)
Salary Remaining :	0 $
Darren Archibald	50 000 $ (3)
Salary Remaining :	0 $
Carl Klingberg	50 000 $ (2)
Salary Remaining :	0 $
Cedrick Desjardins	50 000 $ (2)
Salary Remaining :	0 $
Max McCormick	50 000 $ (2)
Salary Remaining :	0 $
Linus Ullmark	50 000 $ (2)
Salary Remaining :	0 $
Henrik Karlsson	50 000 $ (2)
Salary Remaining :	0 $
Daniel Catenacci	50 000 $ (2)
Salary Remaining :	0 $
Scott Harrington	50 000 $ (5)
Salary Remaining :	0 $
Sam Carrick	50 000 $ (5)
Salary Remaining :	0 $
Brendan Leipsic	50 000 $ (2)
Salary Remaining :	0 $
Stanislav Galiev	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 33 : 2 295 000,00 $
Year 34 : 2 240 000,00 $
Year 35 : 945 000,00 $
Year 36 : 700 000,00 $
Salary Average Commitment
Year 33 : 750 000,00 $
Year 34 : 750 000,00 $
Year 35 : 200 000,00 $
Year 36 : 200 000,00 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Molson
Level 1:	7000 - 100 $ - 5 767 - 82,39%
Level 2:	6000 - 60 $ - 5 774 - 96,24%
Level 3:	3000 - 35 $ - 2 907 - 96,88%
Level 4:	5000 - 20 $ - 4 868 - 97,35%
Luxury :	2000 - 200 $ - 1 444 - 72,19%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 760 - 90,26%
Average Income per Game	1 481 583 $
Year to Date Revenue	60 744 890 $
Expense
Pro Players Total Salaries	71 700 000 $
Farm Players Total Salaries	1 705 000 $
Coaches Total Salaries	2 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 935 607 $
Farm Year To Date Expenses	2 215 345 $
Pro Salary Cap To Date	66 185 593 $
Farm Salary Cap To Date	1 715 348 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	622 458 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 009 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 700 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	300 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	26 700 000 $
Current Bank Account	83 233 080 $
Projected Bank Account	83 233 080 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (5)
-Salary Remaining :	0 $
Ryan McDonagh	6 000 000 $ (5)
-Salary Remaining :	0 $
Logan Couture	6 000 000 $ (1)
-Salary Remaining :	0 $
Tyler Toffoli	4 500 000 $ (3)
-Salary Remaining :	0 $
Justin Schultz	4 250 000 $ (1)
-Salary Remaining :	0 $
Tomas Hertl	4 000 000 $ (3)
-Salary Remaining :	0 $
Jeff Petry	4 000 000 $ (4)
-Salary Remaining :	0 $
Kyle Palmieri	4 000 000 $ (2)
-Salary Remaining :	0 $
Niklas Hjalmarsson	3 700 000 $ (5)
-Salary Remaining :	0 $
Cam Ward	3 000 000 $ (4)
-Salary Remaining :	0 $
Matt Cullen	3 000 000 $ (1)
-Salary Remaining :	0 $
Jake Allen	3 000 000 $ (1)
-Salary Remaining :	0 $
Kevin Klein	2 900 000 $ (4)
-Salary Remaining :	0 $
Brock Nelson	2 500 000 $ (2)
-Salary Remaining :	0 $
Joe Colborne	2 250 000 $ (2)
-Salary Remaining :	0 $
Nikolai Kulemin	2 000 000 $ (5)
-Salary Remaining :	0 $
Sam Reinhart	1 750 000 $ (3)
-Salary Remaining :	0 $
Tanner Pearson	1 500 000 $ (3)
-Salary Remaining :	0 $
Calle Jarnkrok	1 200 000 $ (3)
-Salary Remaining :	0 $
Klas Dahlbeck	950 000 $ (2)
-Salary Remaining :	0 $
Brian Dumoulin	900 000 $ (1)
-Salary Remaining :	0 $
Maxime Talbot	900 000 $ (3)
-Salary Remaining :	0 $
Alex Tanguay	900 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 33 : 71 700 000,00 $
Year 34 : 54 550 000,00 $
Year 35 : 44 850 000,00 $
Year 36 : 30 100 000,00 $
Salary Average Commitment
Year 33 : 4 000 000,00 $
Year 34 : 4 000 000,00 $
Year 35 : 3 000 000,00 $
Year 36 : 2 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 71 700 000,00 $
Year 34 : 54 550 000,00 $
Year 35 : 44 850 000,00 $
Year 36 : 30 100 000,00 $

Farm Players Salaries
Sven Baertschi	185 000 $ (5)
Salary Remaining :	0 $
Tuomo Ruutu	125 000 $ (1)
Salary Remaining :	0 $
David Booth	100 000 $ (1)
Salary Remaining :	0 $
Brian Flynn	95 000 $ (4)
Salary Remaining :	0 $
Petter Granberg	90 000 $ (3)
Salary Remaining :	0 $
Reid Boucher	90 000 $ (1)
Salary Remaining :	0 $
Rich Clune	90 000 $ (1)
Salary Remaining :	0 $
Jon Merrill	90 000 $ (1)
Salary Remaining :	0 $
Tom Gilbert	80 000 $ (2)
Salary Remaining :	0 $
Stephen Johns	75 000 $ (2)
Salary Remaining :	0 $
Eric O'Dell	75 000 $ (1)
Salary Remaining :	0 $
David Musil	75 000 $ (4)
Salary Remaining :	0 $
Chris Butler	75 000 $ (3)
Salary Remaining :	0 $
Matt Irwin	65 000 $ (5)
Salary Remaining :	0 $
Joe Piskula	60 000 $ (2)
Salary Remaining :	0 $
Jonathon Blum	60 000 $ (1)
Salary Remaining :	0 $
Jiri Sekac	60 000 $ (5)
Salary Remaining :	0 $
Andrej Meszaros	55 000 $ (3)
Salary Remaining :	0 $
B.J. Crombeen	55 000 $ (3)
Salary Remaining :	0 $
Kurtis Gabriel	55 000 $ (2)
Salary Remaining :	0 $
Matt Climie	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 33 : 1 705 000,00 $
Year 34 : 1 075 000,00 $
Year 35 : 805 000,00 $
Year 36 : 530 000,00 $
Salary Average Commitment
Year 33 : 350 000,00 $
Year 34 : 350 000,00 $
Year 35 : 250 000,00 $
Year 36 : 250 000,00 $

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Patrick Roy
Level 1:	6000 - 100 $ - 5 672 - 94,53%
Level 2:	5250 - 66 $ - 4 518 - 86,06%
Level 3:	2250 - 40 $ - 2 139 - 95,08%
Level 4:	4000 - 25 $ - 3 616 - 90,39%
Luxury :	1500 - 210 $ - 1 375 - 91,67%
Total Capacity :	19000
Income
Home Games Left	0
Average Attendance - %	17 320 - 91,16%
Average Income per Game	1 405 002 $
Year to Date Revenue	57 605 069 $
Expense
Pro Players Total Salaries	59 230 000 $
Farm Players Total Salaries	2 207 500 $
Coaches Total Salaries	4 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 099 921 $
Farm Year To Date Expenses	2 974 533 $
Pro Salary Cap To Date	66 349 915 $
Farm Salary Cap To Date	2 174 524 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	533 729 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 927 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	59 230 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	12 770 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	14 230 000 $
Current Bank Account	51 434 068 $
Projected Bank Account	51 434 068 $

Pro Players Salaries
Kris Letang	7 750 000 $ (1)
-Salary Remaining :	0 $
Ryan Getzlaf	6 900 000 $ (3)
-Salary Remaining :	0 $
Mark Scheifele	6 500 000 $ (4)
-Salary Remaining :	0 $
Loui Eriksson	5 500 000 $ (3)
-Salary Remaining :	0 $
Travis Hamonic	4 000 000 $ (2)
-Salary Remaining :	0 $
Patrick Sharp	3 650 000 $ (5)
-Salary Remaining :	0 $
Jakob Silfverberg	3 500 000 $ (2)
-Salary Remaining :	0 $
Brendan Gallagher	3 300 000 $ (3)
-Salary Remaining :	0 $
Leo Komarov	2 600 000 $ (5)
-Salary Remaining :	0 $
Cody Ceci	2 330 000 $ (1)
-Salary Remaining :	0 $
Brad Richardson	2 000 000 $ (2)
-Salary Remaining :	0 $
Michael Del Zotto	2 000 000 $ (2)
-Salary Remaining :	0 $
Lauri Korpikoski	1 750 000 $ (3)
-Salary Remaining :	0 $
Jay McClement	1 100 000 $ (3)
-Salary Remaining :	0 $
Matt Hendricks	1 100 000 $ (5)
-Salary Remaining :	0 $
Nate Schmidt	1 000 000 $ (3)
-Salary Remaining :	0 $
John Gibson	950 000 $ (1)
-Salary Remaining :	0 $
Oscar Lindberg	900 000 $ (5)
-Salary Remaining :	0 $
Alex Petrovic	750 000 $ (1)
-Salary Remaining :	0 $
Justin Falk	600 000 $ (2)
-Salary Remaining :	0 $
Gabriel Bourque	550 000 $ (4)
-Salary Remaining :	0 $
Mike Smith	500 000 $ (5)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 33 : 59 230 000,00 $
Year 34 : 49 950 000,00 $
Year 35 : 37 850 000,00 $
Year 36 : 18 300 000,00 $
Salary Average Commitment
Year 33 : 4 000 000,00 $
Year 34 : 4 000 000,00 $
Year 35 : 3 500 000,00 $
Year 36 : 3 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 59 230 000,00 $
Year 34 : 47 450 000,00 $
Year 35 : 35 350 000,00 $
Year 36 : 15 800 000,00 $

Farm Players Salaries
Andrew Hammond	200 000 $ (2)
Salary Remaining :	0 $
Beau Bennett	160 000 $ (5)
Salary Remaining :	0 $
Magnus Paajarvi	150 000 $ (3)
Salary Remaining :	0 $
Jyrki Jokipakka	150 000 $ (5)
Salary Remaining :	0 $
Alexander Khokhlachev	120 000 $ (2)
Salary Remaining :	0 $
Miikka Salomaki	110 000 $ (3)
Salary Remaining :	0 $
Stuart Percy	100 000 $ (5)
Salary Remaining :	0 $
Brad Malone	100 000 $ (1)
Salary Remaining :	0 $
Ty Rattie	100 000 $ (2)
Salary Remaining :	0 $
Justin Fontaine	100 000 $ (3)
Salary Remaining :	0 $
Joseph Blandisi	97 500 $ (2)
Salary Remaining :	0 $
Emerson Etem	92 500 $ (3)
Salary Remaining :	0 $
Jiri Tlusty	90 000 $ (4)
Salary Remaining :	0 $
Victor Bartley	90 000 $ (1)
Salary Remaining :	0 $
Nikolaj Ehlers	90 000 $ (2)
Salary Remaining :	0 $
Kristers Gudlevskis	75 000 $ (2)
Salary Remaining :	0 $
Jim O'Brien	72 500 $ (4)
Salary Remaining :	0 $
John Ramage	70 000 $ (2)
Salary Remaining :	0 $
Kevin Porter	65 000 $ (3)
Salary Remaining :	0 $
Tommy Cross	65 000 $ (2)
Salary Remaining :	0 $
Brendan Ranford	60 000 $ (5)
Salary Remaining :	0 $
Miroslav Satan	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 33 : 2 207 500,00 $
Year 34 : 1 967 500,00 $
Year 35 : 1 150 000,00 $
Year 36 : 632 500,00 $
Salary Average Commitment
Year 33 : 550 000,00 $
Year 34 : 500 000,00 $
Year 35 : 350 000,00 $
Year 36 : 200 000,00 $

Ottawa Rebels

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 88 $ - 6 800 - 97,15%
Level 2:	6000 - 59 $ - 5 798 - 96,64%
Level 3:	3000 - 32 $ - 2 907 - 96,89%
Level 4:	5000 - 20 $ - 4 907 - 98,15%
Luxury :	2000 - 175 $ - 1 885 - 94,26%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 298 - 96,95%
Average Income per Game	1 534 662 $
Year to Date Revenue	62 921 154 $
Expense
Pro Players Total Salaries	70 475 000 $
Farm Players Total Salaries	2 407 500 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	75 418 436 $
Farm Year To Date Expenses	2 973 403 $
Pro Salary Cap To Date	70 418 422 $
Farm Salary Cap To Date	2 331 129 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	639 619 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 065 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 475 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 525 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 475 000 $
Current Bank Account	74 834 736 $
Projected Bank Account	74 834 736 $

Pro Players Salaries
John Tavares	7 500 000 $ (3)
-Salary Remaining :	0 $
Joe Pavelski	6 000 000 $ (1)
-Salary Remaining :	0 $
Alex Pietrangelo	5 800 000 $ (3)
-Salary Remaining :	0 $
TJ Oshie	5 000 000 $ (4)
-Salary Remaining :	0 $
Derick Brassard	5 000 000 $ (1)
-Salary Remaining :	0 $
Roman Josi	4 750 000 $ (2)
-Salary Remaining :	0 $
Steve Mason	4 125 000 $ (5)
-Salary Remaining :	0 $
Brooks Orpik	4 000 000 $ (1)
-Salary Remaining :	0 $
Brayden Schenn	4 000 000 $ (4)
-Salary Remaining :	0 $
Antti Niemi	3 750 000 $ (3)
-Salary Remaining :	0 $
David Pastrnak	3 600 000 $ (5)
-Salary Remaining :	0 $
Karl Alzner	3 200 000 $ (5)
-Salary Remaining :	0 $
Braydon Coburn	2 750 000 $ (4)
-Salary Remaining :	0 $
Drew Stafford	2 300 000 $ (2)
-Salary Remaining :	0 $
Mikael Backlund	1 750 000 $ (1)
-Salary Remaining :	0 $
Casey Cizikas	1 500 000 $ (2)
-Salary Remaining :	0 $
Colton Parayko	1 200 000 $ (2)
-Salary Remaining :	0 $
William Nylander	1 000 000 $ (2)
-Salary Remaining :	0 $
Ian Cole	950 000 $ (2)
-Salary Remaining :	0 $
J.T. Brown	800 000 $ (4)
-Salary Remaining :	0 $
Paul Byron	750 000 $ (1)
-Salary Remaining :	0 $
Scottie Upshall	750 000 $ (5)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 33 : 70 475 000,00 $
Year 34 : 52 975 000,00 $
Year 35 : 41 275 000,00 $
Year 36 : 24 225 000,00 $
Salary Average Commitment
Year 33 : 5 000 000,00 $
Year 34 : 5 000 000,00 $
Year 35 : 4 000 000,00 $
Year 36 : 3 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 70 475 000,00 $
Year 34 : 52 975 000,00 $
Year 35 : 41 275 000,00 $
Year 36 : 24 225 000,00 $

Farm Players Salaries
Carey Price	740 000 $ (2)
Salary Remaining :	0 $
Erik Condra	150 000 $ (2)
Salary Remaining :	0 $
Marcus Kruger	112 500 $ (3)
Salary Remaining :	0 $
Anton Khudobin	100 000 $ (3)
Salary Remaining :	0 $
Nick Shore	75 000 $ (5)
Salary Remaining :	0 $
Sergei Plotnikov	75 000 $ (4)
Salary Remaining :	0 $
Sami Lepisto	75 000 $ (3)
Salary Remaining :	0 $
Dustin Tokarski	65 000 $ (1)
Salary Remaining :	0 $
Darren Dietz	60 000 $ (2)
Salary Remaining :	0 $
Daniel Paille	55 000 $ (4)
Salary Remaining :	0 $
Andrew Bodnarchuk	50 000 $ (3)
Salary Remaining :	0 $
Michael Zalewski	50 000 $ (2)
Salary Remaining :	0 $
Harri Pesonen	50 000 $ (4)
Salary Remaining :	0 $
Brad Hunt	50 000 $ (3)
Salary Remaining :	0 $
Gilbert Brule	50 000 $ (2)
Salary Remaining :	0 $
Ben Hanowski	50 000 $ (1)
Salary Remaining :	0 $
Kenny Agostino	50 000 $ (3)
Salary Remaining :	0 $
Jerry D'Amigo	50 000 $ (3)
Salary Remaining :	0 $
Arturs Kulda	50 000 $ (4)
Salary Remaining :	0 $
Kyle Rau	50 000 $ (2)
Salary Remaining :	0 $
Josh Archibald	50 000 $ (2)
Salary Remaining :	0 $
Connor Knapp	50 000 $ (3)
Salary Remaining :	0 $
Taylor Leier	50 000 $ (2)
Salary Remaining :	0 $
Chandler Stephenson	50 000 $ (2)
Salary Remaining :	0 $
Ty Wishart	50 000 $ (4)
Salary Remaining :	0 $
Jesse Blacker	50 000 $ (5)
Salary Remaining :	0 $
Rhett Rakhshani	50 000 $ (4)
Salary Remaining :	0 $
Ronalds Kenins	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 33 : 2 407 500,00 $
Year 34 : 2 292 500,00 $
Year 35 : 1 042 500,00 $
Year 36 : 505 000,00 $
Salary Average Commitment
Year 33 : 450 000,00 $
Year 34 : 450 000,00 $
Year 35 : 200 000,00 $
Year 36 : 200 000,00 $

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisée de Québec
Level 1:	7000 - 80 $ - 6 912 - 98,75%
Level 2:	6000 - 60 $ - 5 787 - 96,44%
Level 3:	3000 - 35 $ - 2 905 - 96,84%
Level 4:	5000 - 20 $ - 4 884 - 97,68%
Luxury :	2000 - 160 $ - 1 896 - 94,82%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 384 - 97,32%
Average Income per Game	1 473 118 $
Year to Date Revenue	60 397 819 $
Expense
Pro Players Total Salaries	68 900 000 $
Farm Players Total Salaries	1 973 500 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 274 152 $
Farm Year To Date Expenses	2 925 426 $
Pro Salary Cap To Date	67 274 138 $
Farm Salary Cap To Date	1 925 416 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	626 271 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 634 $
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	78 198 240 $
Projected Bank Account	78 198 240 $

Pro Players Salaries
Matt Duchene	6 500 000 $ (3)
-Salary Remaining :	0 $
Milan Lucic	6 000 000 $ (1)
-Salary Remaining :	0 $
Taylor Hall	6 000 000 $ (3)
-Salary Remaining :	0 $
Nick Foligno	5 100 000 $ (5)
-Salary Remaining :	0 $
Cam Fowler	4 650 000 $ (5)
-Salary Remaining :	0 $
Marc-Edouard Vlasic	4 650 000 $ (4)
-Salary Remaining :	0 $
Adam Henrique	4 500 000 $ (2)
-Salary Remaining :	0 $
Roberto Luongo	4 500 000 $ (1)
-Salary Remaining :	0 $
Jarome Iginla	4 200 000 $ (1)
-Salary Remaining :	0 $
Jason Demers	3 800 000 $ (4)
-Salary Remaining :	0 $
Chris Kunitz	3 000 000 $ (1)
-Salary Remaining :	0 $
Jonathan Bernier	2 250 000 $ (3)
-Salary Remaining :	0 $
Riley Sheahan	2 200 000 $ (4)
-Salary Remaining :	0 $
Luke Schenn	2 150 000 $ (2)
-Salary Remaining :	0 $
Johnny Oduya	2 000 000 $ (4)
-Salary Remaining :	0 $
Adam McQuaid	1 800 000 $ (3)
-Salary Remaining :	0 $
Brett Connolly	1 250 000 $ (3)
-Salary Remaining :	0 $
Artemi Panarin	1 200 000 $ (2)
-Salary Remaining :	0 $
Marcus Foligno	1 200 000 $ (4)
-Salary Remaining :	0 $
Adam Cracknell	1 000 000 $ (3)
-Salary Remaining :	0 $
Adam Lowry	950 000 $ (5)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 33 : 68 900 000,00 $
Year 34 : 51 200 000,00 $
Year 35 : 43 350 000,00 $
Year 36 : 24 550 000,00 $
Salary Average Commitment
Year 33 : 3 420 000,00 $
Year 34 : 3 420 000,00 $
Year 35 : 3 420 000,00 $
Year 36 : 2 920 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 68 900 000,00 $
Year 34 : 51 200 000,00 $
Year 35 : 43 350 000,00 $
Year 36 : 24 550 000,00 $

Farm Players Salaries
Dwight King	125 000 $ (1)
Salary Remaining :	0 $
Jordin Tootoo	110 000 $ (2)
Salary Remaining :	0 $
Cody McCormick	100 000 $ (2)
Salary Remaining :	0 $
Zach Redmond	95 000 $ (4)
Salary Remaining :	0 $
Nicolas Blanchard	93 500 $ (1)
Salary Remaining :	0 $
Tyson Strachan	90 000 $ (2)
Salary Remaining :	0 $
Brandon Bollig	85 000 $ (2)
Salary Remaining :	0 $
Nicolas Deslauriers	80 000 $ (1)
Salary Remaining :	0 $
Kevin Connauton	75 000 $ (2)
Salary Remaining :	0 $
Slater Koekkoek	72 500 $ (3)
Salary Remaining :	0 $
Christopher Gibson	67 500 $ (4)
Salary Remaining :	0 $
Sergei Shirokov	60 000 $ (2)
Salary Remaining :	0 $
Brandon Gormley	60 000 $ (3)
Salary Remaining :	0 $
Lucas Lessio	60 000 $ (3)
Salary Remaining :	0 $
Bracken Kearns	60 000 $ (2)
Salary Remaining :	0 $
Ben Scrivens	60 000 $ (3)
Salary Remaining :	0 $
Tyler Wotherspoon	60 000 $ (3)
Salary Remaining :	0 $
Richard Bachman	55 000 $ (5)
Salary Remaining :	0 $
Harry Zolnierczyk	55 000 $ (5)
Salary Remaining :	0 $
Yann Danis	55 000 $ (5)
Salary Remaining :	0 $
Rasmus Rissanen	55 000 $ (5)
Salary Remaining :	0 $
Dennis Everberg	50 000 $ (5)
Salary Remaining :	0 $
Maxime Macenauer	50 000 $ (2)
Salary Remaining :	0 $
Curtis Hamilton	50 000 $ (5)
Salary Remaining :	0 $
Stefan Della Rovere	50 000 $ (2)
Salary Remaining :	0 $
Philippe Cornet	50 000 $ (2)
Salary Remaining :	0 $
Colby Cohen	50 000 $ (1)
Salary Remaining :	0 $
Kris Fredheim	50 000 $ (4)
Salary Remaining :	0 $
Devin Setoguchi	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 33 : 1 973 500,00 $
Year 34 : 1 575 000,00 $
Year 35 : 845 000,00 $
Year 36 : 532 500,00 $
Salary Average Commitment
Year 33 : 472 500,00 $
Year 34 : 472 500,00 $
Year 35 : 372 500,00 $
Year 36 : 300 000,00 $

Regina Pats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Center
Level 1:	7000 - 140 $ - 4 104 - 58,63%
Level 2:	6000 - 90 $ - 3 369 - 56,15%
Level 3:	3000 - 50 $ - 1 782 - 59,39%
Level 4:	5000 - 40 $ - 2 310 - 46,20%
Luxury :	2000 - 220 $ - 1 346 - 67,29%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	12 910 - 56,13%
Average Income per Game	1 423 078 $
Year to Date Revenue	58 346 196 $
Expense
Pro Players Total Salaries	71 600 000 $
Farm Players Total Salaries	1 815 000 $
Coaches Total Salaries	3 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 633 054 $
Farm Year To Date Expenses	2 295 899 $
Pro Salary Cap To Date	70 883 061 $
Farm Salary Cap To Date	1 795 892 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	630 085 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 957 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 600 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	26 600 000 $
Current Bank Account	30 615 982 $
Projected Bank Account	30 615 982 $

Pro Players Salaries
Victor Hedman	6 850 000 $ (5)
-Salary Remaining :	0 $
Phil Kessel	6 750 000 $ (2)
-Salary Remaining :	0 $
Patrice Bergeron	6 250 000 $ (2)
-Salary Remaining :	0 $
Blake Wheeler	5 600 000 $ (1)
-Salary Remaining :	0 $
Alexander Wennberg	5 500 000 $ (5)
-Salary Remaining :	0 $
Braden Holtby	5 200 000 $ (1)
-Salary Remaining :	0 $
Mikko Koivu	5 000 000 $ (1)
-Salary Remaining :	0 $
Victor Rask	3 800 000 $ (5)
-Salary Remaining :	0 $
John Klingberg	3 700 000 $ (5)
-Salary Remaining :	0 $
Scott Hartnell	3 500 000 $ (5)
-Salary Remaining :	0 $
Shayne Gostisbehere	3 350 000 $ (5)
-Salary Remaining :	0 $
Filip Forsberg	3 150 000 $ (1)
-Salary Remaining :	0 $
Jannik Hansen	3 000 000 $ (4)
-Salary Remaining :	0 $
PA Parenteau	2 000 000 $ (3)
-Salary Remaining :	0 $
Dmitry Orlov	1 600 000 $ (4)
-Salary Remaining :	0 $
Willie Mitchell	1 200 000 $ (4)
-Salary Remaining :	0 $
Colton Sceviour	1 000 000 $ (1)
-Salary Remaining :	0 $
Jaccob Slavin	950 000 $ (2)
-Salary Remaining :	0 $
Deryk Engelland	850 000 $ (4)
-Salary Remaining :	0 $
Pierre-Edouard Bellemare	850 000 $ (5)
-Salary Remaining :	0 $
Al Montoya	750 000 $ (2)
-Salary Remaining :	0 $
Nate Prosser	750 000 $ (4)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 33 : 71 600 000,00 $
Year 34 : 51 650 000,00 $
Year 35 : 36 950 000,00 $
Year 36 : 34 950 000,00 $
Salary Average Commitment
Year 33 : 4 500 000,00 $
Year 34 : 4 500 000,00 $
Year 35 : 4 000 000,00 $
Year 36 : 4 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 71 600 000,00 $
Year 34 : 51 650 000,00 $
Year 35 : 36 950 000,00 $
Year 36 : 34 950 000,00 $

Farm Players Salaries
Mike Santorelli	100 000 $ (3)
Salary Remaining :	0 $
Ryan Hartman	97 500 $ (5)
Salary Remaining :	0 $
Michael Matheson	92 500 $ (2)
Salary Remaining :	0 $
Patrick Dwyer	85 000 $ (1)
Salary Remaining :	0 $
Oliver Bjorkstrand	80 000 $ (2)
Salary Remaining :	0 $
Mattias Janmark	80 000 $ (2)
Salary Remaining :	0 $
Dmitrij Jaskin	80 000 $ (2)
Salary Remaining :	0 $
Brad Boyes	75 000 $ (4)
Salary Remaining :	0 $
Frank Corrado	75 000 $ (1)
Salary Remaining :	0 $
Brandon McMillan	70 000 $ (1)
Salary Remaining :	0 $
Jonas Gustavsson	70 000 $ (3)
Salary Remaining :	0 $
Andrej Nestrasil	70 000 $ (4)
Salary Remaining :	0 $
Gustav Olofsson	60 000 $ (2)
Salary Remaining :	0 $
Iiro Pakarinen	60 000 $ (4)
Salary Remaining :	0 $
Mike Reilly	60 000 $ (2)
Salary Remaining :	0 $
Noel Acciari	60 000 $ (2)
Salary Remaining :	0 $
Viktor Tikhonov	50 000 $ (5)
Salary Remaining :	0 $
Michael Keranen	50 000 $ (1)
Salary Remaining :	0 $
Patrick Sieloff	50 000 $ (1)
Salary Remaining :	0 $
Scott Glennie	50 000 $ (4)
Salary Remaining :	0 $
Aaron Ness	50 000 $ (4)
Salary Remaining :	0 $
Charles Hudon	50 000 $ (2)
Salary Remaining :	0 $
Yann Sauve	50 000 $ (4)
Salary Remaining :	0 $
Anton Slepyshev	50 000 $ (2)
Salary Remaining :	0 $
Alexander Urbom	50 000 $ (4)
Salary Remaining :	0 $
J.C. Lipon	50 000 $ (1)
Salary Remaining :	0 $
Andrew MacWilliam	50 000 $ (1)
Salary Remaining :	0 $
Raman Hrabarenka	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 33 : 1 815 000,00 $
Year 34 : 1 385 000,00 $
Year 35 : 772 500,00 $
Year 36 : 602 500,00 $
Salary Average Commitment
Year 33 : 850 000,00 $
Year 34 : 650 000,00 $
Year 35 : 250 000,00 $
Year 36 : 250 000,00 $

San Jose Rhinos

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Arena
Level 1:	7000 - 91 $ - 6 863 - 98,04%
Level 2:	6000 - 56 $ - 5 712 - 95,20%
Level 3:	3000 - 35 $ - 2 919 - 97,31%
Level 4:	5000 - 19 $ - 4 891 - 97,82%
Luxury :	2000 - 181 $ - 1 846 - 92,29%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 231 - 96,66%
Average Income per Game	1 547 253 $
Year to Date Revenue	63 437 389 $
Expense
Pro Players Total Salaries	69 120 000 $
Farm Players Total Salaries	2 336 100 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 818 300 $
Farm Year To Date Expenses	3 149 149 $
Pro Salary Cap To Date	68 318 322 $
Farm Salary Cap To Date	2 349 138 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	606 949 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 035 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	69 120 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	2 880 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	24 120 000 $
Current Bank Account	70 475 363 $
Projected Bank Account	70 475 363 $

Pro Players Salaries
Nicklas Backstrom	7 500 000 $ (2)
-Salary Remaining :	0 $
Rick Nash	6 800 000 $ (2)
-Salary Remaining :	0 $
Ben Bishop	5 500 000 $ (3)
-Salary Remaining :	0 $
Dan Girardi	5 300 000 $ (3)
-Salary Remaining :	0 $
Tomas Plekanec	5 000 000 $ (1)
-Salary Remaining :	0 $
Andrei Markov	5 000 000 $ (4)
-Salary Remaining :	0 $
TJ Brodie	4 500 000 $ (2)
-Salary Remaining :	0 $
Wayne Simmonds	4 250 000 $ (1)
-Salary Remaining :	0 $
Troy Brouwer	4 000 000 $ (4)
-Salary Remaining :	0 $
Cam Atkinson	4 000 000 $ (5)
-Salary Remaining :	0 $
Matt Beleskey	3 000 000 $ (4)
-Salary Remaining :	0 $
Blake Comeau	2 500 000 $ (3)
-Salary Remaining :	0 $
Andrew Shaw	2 000 000 $ (1)
-Salary Remaining :	0 $
Danny DeKeyser	2 000 000 $ (1)
-Salary Remaining :	0 $
Joakim Nordstrom	1 500 000 $ (3)
-Salary Remaining :	0 $
Josh Manson	1 500 000 $ (4)
-Salary Remaining :	0 $
Shawn Horcoff	1 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Carter	895 000 $ (1)
-Salary Remaining :	0 $
Thomas Greiss	850 000 $ (2)
-Salary Remaining :	0 $
Ben Chiarot	750 000 $ (3)
-Salary Remaining :	0 $
Luke Glendening	650 000 $ (3)
-Salary Remaining :	0 $
Brandon Manning	625 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 33 : 69 120 000,00 $
Year 34 : 53 975 000,00 $
Year 35 : 34 325 000,00 $
Year 36 : 17 500 000,00 $
Salary Average Commitment
Year 33 : 1 000 000,00 $
Year 34 : 1 000 000,00 $
Year 35 : 1 000 000,00 $
Year 36 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 69 120 000,00 $
Year 34 : 53 975 000,00 $
Year 35 : 34 325 000,00 $
Year 36 : 17 500 000,00 $

Farm Players Salaries
Chris Kelly	220 000 $ (1)
Salary Remaining :	0 $
Steve Downie	160 000 $ (4)
Salary Remaining :	0 $
Joe Vitale	150 000 $ (4)
Salary Remaining :	0 $
Josh Anderson	120 000 $ (4)
Salary Remaining :	0 $
Marc-Andre Bergeron	100 000 $ (3)
Salary Remaining :	0 $
Jhonas Enroth	100 000 $ (2)
Salary Remaining :	0 $
Jim Slater	100 000 $ (2)
Salary Remaining :	0 $
Mirco Mueller	100 000 $ (3)
Salary Remaining :	0 $
Laurent Brossoit	90 000 $ (4)
Salary Remaining :	0 $
Tom Pyatt	87 500 $ (2)
Salary Remaining :	0 $
John Albert	80 000 $ (2)
Salary Remaining :	0 $
Jay Harrison	80 000 $ (1)
Salary Remaining :	0 $
Pierre-Luc Letourneau-Leblond	80 000 $ (4)
Salary Remaining :	0 $
Matt Halischuk	70 000 $ (3)
Salary Remaining :	0 $
Cory Emmerton	70 000 $ (2)
Salary Remaining :	0 $
Justin Shugg	70 000 $ (4)
Salary Remaining :	0 $
Zac Dalpe	65 000 $ (1)
Salary Remaining :	0 $
Chris Summers	60 000 $ (2)
Salary Remaining :	0 $
Bud Holloway	60 000 $ (2)
Salary Remaining :	0 $
Ryan Malone	57 500 $ (1)
Salary Remaining :	0 $
Ian White	55 000 $ (1)
Salary Remaining :	0 $
Michael Caruso	55 000 $ (1)
Salary Remaining :	0 $
Pierre-Cedric Labrie	55 000 $ (1)
Salary Remaining :	0 $
Anton Klementyev	51 100 $ (1)
Salary Remaining :	0 $
Brad Thiessen	50 000 $ (3)
Salary Remaining :	0 $
Joe Whitney	50 000 $ (3)
Salary Remaining :	0 $
Dan Ellis	50 000 $ (3)
Salary Remaining :	0 $
Kevin Marshall	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 33 : 2 336 100,00 $
Year 34 : 1 697 500,00 $
Year 35 : 1 140 000,00 $
Year 36 : 670 000,00 $
Salary Average Commitment
Year 33 : 400 000,00 $
Year 34 : 400 000,00 $
Year 35 : 400 000,00 $
Year 36 : 300 000,00 $

Seattle Armada

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skank-A-Feller Center
Level 1:	7000 - 100 $ - 5 660 - 80,86%
Level 2:	6000 - 60 $ - 5 818 - 96,97%
Level 3:	3000 - 30 $ - 2 919 - 97,31%
Level 4:	5000 - 20 $ - 4 853 - 97,06%
Luxury :	2000 - 190 $ - 1 843 - 92,14%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 093 - 91,71%
Average Income per Game	1 522 353 $
Year to Date Revenue	62 416 472 $
Expense
Pro Players Total Salaries	70 450 000 $
Farm Players Total Salaries	2 275 000 $
Coaches Total Salaries	4 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 038 972 $
Farm Year To Date Expenses	3 841 109 $
Pro Salary Cap To Date	68 538 985 $
Farm Salary Cap To Date	2 212 236 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	618 220 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	35 560 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 450 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 550 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 450 000 $
Current Bank Account	70 429 078 $
Projected Bank Account	70 429 078 $

Pro Players Salaries
Vladimir Tarasenko	7 000 000 $ (3)
-Salary Remaining :	0 $
Semyon Varlamov	5 750 000 $ (4)
-Salary Remaining :	0 $
Kyle Okposo	5 000 000 $ (3)
-Salary Remaining :	0 $
Kevin Shattenkirk	5 000 000 $ (1)
-Salary Remaining :	0 $
Evgeny Kuznetsov	5 000 000 $ (5)
-Salary Remaining :	0 $
Gustav Nyquist	5 000 000 $ (3)
-Salary Remaining :	0 $
Artem Anisimov	4 500 000 $ (4)
-Salary Remaining :	0 $
Dan Hamhuis	4 500 000 $ (2)
-Salary Remaining :	0 $
Jason Pominville	4 500 000 $ (3)
-Salary Remaining :	0 $
Dennis Seidenberg	4 000 000 $ (3)
-Salary Remaining :	0 $
Trevor Daley	3 500 000 $ (1)
-Salary Remaining :	0 $
David Legwand	2 500 000 $ (2)
-Salary Remaining :	0 $
Louis Domingue	2 500 000 $ (5)
-Salary Remaining :	0 $
Rob Scuderi	2 500 000 $ (2)
-Salary Remaining :	0 $
Jason Garrison	2 450 000 $ (4)
-Salary Remaining :	0 $
Vernon Fiddler	1 500 000 $ (3)
-Salary Remaining :	0 $
Eric Nystrom	1 500 000 $ (2)
-Salary Remaining :	0 $
Shane Prince	1 000 000 $ (4)
-Salary Remaining :	0 $
Jack Skille	750 000 $ (1)
-Salary Remaining :	0 $
Matt Bartkowski	700 000 $ (5)
-Salary Remaining :	0 $
Ryan Dzingel	650 000 $ (2)
-Salary Remaining :	0 $
Tanner Kero	650 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 33 : 70 450 000,00 $
Year 34 : 61 200 000,00 $
Year 35 : 48 900 000,00 $
Year 36 : 21 900 000,00 $
Salary Average Commitment
Year 33 : 4 000 000,00 $
Year 34 : 3 500 000,00 $
Year 35 : 2 500 000,00 $
Year 36 : 2 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 70 450 000,00 $
Year 34 : 61 200 000,00 $
Year 35 : 48 900 000,00 $
Year 36 : 21 900 000,00 $

Farm Players Salaries
Kimmo Timonen	350 000 $ (1)
Salary Remaining :	0 $
Brendan Smith	270 000 $ (4)
Salary Remaining :	0 $
Bryce Salvador	150 000 $ (1)
Salary Remaining :	0 $
Scott Gomez	100 000 $ (2)
Salary Remaining :	0 $
Taylor Chorney	75 000 $ (5)
Salary Remaining :	0 $
Dylan Olsen	75 000 $ (2)
Salary Remaining :	0 $
Cal O'Reilly	75 000 $ (2)
Salary Remaining :	0 $
Philipp Grubauer	75 000 $ (1)
Salary Remaining :	0 $
Tomas Vincour	70 000 $ (2)
Salary Remaining :	0 $
Chris Bigras	70 000 $ (2)
Salary Remaining :	0 $
Connor Carrick	70 000 $ (3)
Salary Remaining :	0 $
Dana Tyrell	65 000 $ (1)
Salary Remaining :	0 $
Connor Brickley	60 000 $ (2)
Salary Remaining :	0 $
Kevin Gravel	60 000 $ (2)
Salary Remaining :	0 $
Michael Bournival	60 000 $ (3)
Salary Remaining :	0 $
Tyler Kennedy	50 000 $ (4)
Salary Remaining :	0 $
David Broll	50 000 $ (3)
Salary Remaining :	0 $
Mark Dekanich	50 000 $ (5)
Salary Remaining :	0 $
Timo Pielmeier	50 000 $ (5)
Salary Remaining :	0 $
Perttu Lindgren	50 000 $ (2)
Salary Remaining :	0 $
Dominik Uher	50 000 $ (5)
Salary Remaining :	0 $
Ivan Vishnevskiy	50 000 $ (4)
Salary Remaining :	0 $
Carson McMillan	50 000 $ (4)
Salary Remaining :	0 $
Cameron Gaunce	50 000 $ (2)
Salary Remaining :	0 $
Chuck Kobasew	50 000 $ (5)
Salary Remaining :	0 $
Lane MacDermid	50 000 $ (3)
Salary Remaining :	0 $
Branislav Mezei	50 000 $ (4)
Salary Remaining :	0 $
Evgeny Dadonov	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 33 : 2 275 000,00 $
Year 34 : 1 635 000,00 $
Year 35 : 1 025 000,00 $
Year 36 : 745 000,00 $
Salary Average Commitment
Year 33 : 450 000,00 $
Year 34 : 450 000,00 $
Year 35 : 250 000,00 $
Year 36 : 250 000,00 $

St-Johns Desperados

Arena Capacity - Ticket Price Attendance - %
Arena Name	Newfie Center
Level 1:	7000 - 95 $ - 6 772 - 96,74%
Level 2:	6000 - 57 $ - 5 766 - 96,11%
Level 3:	3000 - 32 $ - 2 908 - 96,95%
Level 4:	5000 - 20 $ - 4 820 - 96,41%
Luxury :	2000 - 190 $ - 1 812 - 90,58%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 079 - 95,99%
Average Income per Game	1 580 960 $
Year to Date Revenue	64 819 355 $
Expense
Pro Players Total Salaries	54 375 000 $
Farm Players Total Salaries	1 512 500 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 404 891 $
Farm Year To Date Expenses	2 457 033 $
Pro Salary Cap To Date	52 904 875 $
Farm Salary Cap To Date	1 657 061 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	481 992 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 935 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	54 375 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	17 625 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	9 375 000 $
Current Bank Account	88 200 357 $
Projected Bank Account	88 200 357 $

Pro Players Salaries
Mike Green	6 000 000 $ (2)
-Salary Remaining :	0 $
Kari Lehtonen	5 900 000 $ (1)
-Salary Remaining :	0 $
Nazem Kadri	4 000 000 $ (2)
-Salary Remaining :	0 $
Patrik Elias	3 500 000 $ (1)
-Salary Remaining :	0 $
Jay Bouwmeester	3 500 000 $ (5)
-Salary Remaining :	0 $
Kyle Turris	3 500 000 $ (4)
-Salary Remaining :	0 $
Seth Jones	3 250 000 $ (1)
-Salary Remaining :	0 $
Marc Methot	3 000 000 $ (5)
-Salary Remaining :	0 $
Nino Niederreiter	2 850 000 $ (2)
-Salary Remaining :	0 $
Jori Lehtera	2 750 000 $ (5)
-Salary Remaining :	0 $
Mason Raymond	2 500 000 $ (1)
-Salary Remaining :	0 $
Dave Bolland	1 750 000 $ (4)
-Salary Remaining :	0 $
Radko Gudas	1 500 000 $ (1)
-Salary Remaining :	0 $
Kyle Clifford	1 500 000 $ (5)
-Salary Remaining :	0 $
Michal Neuvirth	1 500 000 $ (1)
-Salary Remaining :	0 $
Ryan White	1 000 000 $ (4)
-Salary Remaining :	0 $
Andre Burakovsky	1 000 000 $ (2)
-Salary Remaining :	0 $
Quinton Howden	900 000 $ (1)
-Salary Remaining :	0 $
Ryan Pulock	850 000 $ (2)
-Salary Remaining :	0 $
Rickard Rakell	850 000 $ (1)
-Salary Remaining :	0 $
Scott Laughton	800 000 $ (1)
-Salary Remaining :	0 $
Korbinian Holzer	750 000 $ (2)
-Salary Remaining :	0 $
Patrick Brown	650 000 $ (5)
-Salary Remaining :	0 $
Derek Forbort	575 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 33 : 54 375 000,00 $
Year 34 : 33 675 000,00 $
Year 35 : 17 650 000,00 $
Year 36 : 17 650 000,00 $
Salary Average Commitment
Year 33 : 3 000 000,00 $
Year 34 : 3 000 000,00 $
Year 35 : 2 500 000,00 $
Year 36 : 2 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 54 375 000,00 $
Year 34 : 33 675 000,00 $
Year 35 : 17 650 000,00 $
Year 36 : 17 650 000,00 $

Farm Players Salaries
James Wisniewski	200 000 $ (4)
Salary Remaining :	0 $
Stephen Weiss	150 000 $ (2)
Salary Remaining :	0 $
Kerby Rychel	90 000 $ (5)
Salary Remaining :	0 $
Emile Poirier	90 000 $ (5)
Salary Remaining :	0 $
Casey Bailey	87 500 $ (5)
Salary Remaining :	0 $
Mark Fraser	80 000 $ (2)
Salary Remaining :	0 $
Bill Arnold	75 000 $ (3)
Salary Remaining :	0 $
Anton Forsberg	70 000 $ (5)
Salary Remaining :	0 $
Brendan Woods	70 000 $ (5)
Salary Remaining :	0 $
Rick DiPietro	50 000 $ (1)
Salary Remaining :	0 $
Eriah Hayes	50 000 $ (3)
Salary Remaining :	0 $
Kenndal McArdle	50 000 $ (2)
Salary Remaining :	0 $
Bill Sweatt	50 000 $ (2)
Salary Remaining :	0 $
Mark Visentin	50 000 $ (3)
Salary Remaining :	0 $
Mattias Ritola	50 000 $ (2)
Salary Remaining :	0 $
Dustin Kohn	50 000 $ (2)
Salary Remaining :	0 $
Hannu Toivonen	50 000 $ (1)
Salary Remaining :	0 $
John Negrin	50 000 $ (1)
Salary Remaining :	0 $
Nikita Filatov	50 000 $ (2)
Salary Remaining :	0 $
Andreas Thuresson	50 000 $ (2)
Salary Remaining :	0 $
Nathan Horton	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 33 : 1 512 500,00 $
Year 34 : 1 362 500,00 $
Year 35 : 832 500,00 $
Year 36 : 657 500,00 $
Salary Average Commitment
Year 33 : 250 000,00 $
Year 34 : 250 000,00 $
Year 35 : 250 000,00 $
Year 36 : 250 000,00 $

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 105 $ - 5 685 - 94,74%
Level 2:	5000 - 65 $ - 4 592 - 91,83%
Level 3:	2250 - 40 $ - 2 010 - 89,35%
Level 4:	4000 - 30 $ - 3 644 - 91,11%
Luxury :	1250 - 235 $ - 1 231 - 98,45%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	17 162 - 92,77%
Average Income per Game	1 367 753 $
Year to Date Revenue	56 077 876 $
Expense
Pro Players Total Salaries	70 800 000 $
Farm Players Total Salaries	1 735 000 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 543 635 $
Farm Year To Date Expenses	2 959 622 $
Pro Salary Cap To Date	67 443 656 $
Farm Salary Cap To Date	1 959 614 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	626 271 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 578 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	70 800 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	1 200 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 800 000 $
Current Bank Account	36 181 099 $
Projected Bank Account	36 181 099 $

Pro Players Salaries
Devan Dubnyk	6 750 000 $ (5)
-Salary Remaining :	0 $
Jeff Skinner	5 500 000 $ (4)
-Salary Remaining :	0 $
Nathan MacKinnon	5 000 000 $ (3)
-Salary Remaining :	0 $
Ondrej Palat	4 300 000 $ (1)
-Salary Remaining :	0 $
Oscar Klefbom	4 000 000 $ (2)
-Salary Remaining :	0 $
Marc Staal	3 800 000 $ (1)
-Salary Remaining :	0 $
David Savard	3 750 000 $ (1)
-Salary Remaining :	0 $
Marco Scandella	3 750 000 $ (1)
-Salary Remaining :	0 $
Teddy Purcell	3 750 000 $ (1)
-Salary Remaining :	0 $
Ryan Ellis	3 500 000 $ (2)
-Salary Remaining :	0 $
Brenden Dillon	3 500 000 $ (2)
-Salary Remaining :	0 $
Jonathan Audy-Marchessault	3 000 000 $ (2)
-Salary Remaining :	0 $
Viktor Arvidsson	3 000 000 $ (4)
-Salary Remaining :	0 $
Sean Couturier	2 750 000 $ (2)
-Salary Remaining :	0 $
Matt Read	2 500 000 $ (2)
-Salary Remaining :	0 $
Ryan Murray	2 300 000 $ (4)
-Salary Remaining :	0 $
Michael Hutchinson	2 000 000 $ (1)
-Salary Remaining :	0 $
Curtis Lazar	1 200 000 $ (4)
-Salary Remaining :	0 $
Andrew Copp	1 200 000 $ (4)
-Salary Remaining :	0 $
Matt Frattin	1 000 000 $ (4)
-Salary Remaining :	0 $
Joe Morrow	950 000 $ (2)
-Salary Remaining :	0 $
Mikhail Grabovski	900 000 $ (5)
-Salary Remaining :	0 $
Cedric Paquette	900 000 $ (2)
-Salary Remaining :	0 $
Milan Michalek	900 000 $ (5)
-Salary Remaining :	0 $
Colin Greening (Out of Payroll)	900 000 $ (5)
-Salary Remaining :	0 $
Brendan Gaunce	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 33 : 71 700 000,00 $
Year 34 : 49 750 000,00 $
Year 35 : 28 650 000,00 $
Year 36 : 23 650 000,00 $
Salary Average Commitment
Year 33 : 5 500 000,00 $
Year 34 : 5 000 000,00 $
Year 35 : 4 000 000,00 $
Year 36 : 4 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 71 700 000,00 $
Year 34 : 49 750 000,00 $
Year 35 : 28 650 000,00 $
Year 36 : 23 650 000,00 $

Farm Players Salaries
Yanni Gourde	120 000 $ (2)
Salary Remaining :	0 $
Joni Ortio	100 000 $ (2)
Salary Remaining :	0 $
Niklas Svedberg	100 000 $ (1)
Salary Remaining :	0 $
Drew Shore	100 000 $ (1)
Salary Remaining :	0 $
Brandon Mashinter	100 000 $ (4)
Salary Remaining :	0 $
Pavel Zacha	90 000 $ (2)
Salary Remaining :	0 $
Michael Latta	90 000 $ (2)
Salary Remaining :	0 $
Chris Driedger	85 000 $ (4)
Salary Remaining :	0 $
Juuse Saros	80 000 $ (2)
Salary Remaining :	0 $
Esa Lindell	75 000 $ (2)
Salary Remaining :	0 $
Jason Dickinson	75 000 $ (2)
Salary Remaining :	0 $
Mark Alt	65 000 $ (2)
Salary Remaining :	0 $
Nicolas Deschamps	65 000 $ (2)
Salary Remaining :	0 $
Kellan Lain	65 000 $ (2)
Salary Remaining :	0 $
Jordan Weal	65 000 $ (2)
Salary Remaining :	0 $
Nicolas Paul	60 000 $ (1)
Salary Remaining :	0 $
Scott Kosmachuk	60 000 $ (1)
Salary Remaining :	0 $
Dylan DeMelo	60 000 $ (2)
Salary Remaining :	0 $
Laurent Dauphin	60 000 $ (1)
Salary Remaining :	0 $
Brett Sutter	60 000 $ (2)
Salary Remaining :	0 $
Justin Florek	55 000 $ (5)
Salary Remaining :	0 $
Maxwell Reinhart	55 000 $ (5)
Salary Remaining :	0 $
Matt Taormina	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 33 : 1 735 000,00 $
Year 34 : 1 355 000,00 $
Year 35 : 295 000,00 $
Year 36 : 295 000,00 $
Salary Average Commitment
Year 33 : 457 500,00 $
Year 34 : 457 500,00 $
Year 35 : 150 000,00 $
Year 36 : 150 000,00 $

Toronto Tomahawk

Arena Capacity - Ticket Price Attendance - %
Arena Name	Eagle Palace
Level 1:	6500 - 100 $ - 5 494 - 84,52%
Level 2:	5500 - 60 $ - 5 439 - 98,90%
Level 3:	3000 - 35 $ - 2 853 - 95,11%
Level 4:	5000 - 20 $ - 4 807 - 96,14%
Luxury :	1500 - 200 $ - 1 424 - 94,94%
Total Capacity :	21500
Income
Home Games Left	0
Average Attendance - %	20 018 - 93,11%
Average Income per Game	1 424 403 $
Year to Date Revenue	58 400 532 $
Expense
Pro Players Total Salaries	48 513 000 $
Farm Players Total Salaries	1 335 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 186 799 $
Farm Year To Date Expenses	1 915 525 $
Pro Salary Cap To Date	51 186 796 $
Farm Salary Cap To Date	1 415 500 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	436 551 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 819 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	48 513 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	23 487 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	3 513 000 $
Current Bank Account	62 153 703 $
Projected Bank Account	62 153 703 $

Pro Players Salaries
Vincent Lecavalier	10 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Nugent-Hopkins	5 000 000 $ (1)
-Salary Remaining :	0 $
Jiri Hudler	4 500 000 $ (1)
-Salary Remaining :	0 $
Ales Hemsky	4 000 000 $ (3)
-Salary Remaining :	0 $
Barret Jackman (Out of Payroll)	3 000 000 $ (1)
-Salary Remaining :	0 $
Kyle Chipchura	3 000 000 $ (3)
-Salary Remaining :	0 $
Chris Porter	3 000 000 $ (2)
-Salary Remaining :	0 $
Jonas Hiller	3 000 000 $ (3)
-Salary Remaining :	0 $
Zemgus Girgensons	2 000 000 $ (3)
-Salary Remaining :	0 $
Bobby Sanguinetti	1 750 000 $ (3)
-Salary Remaining :	0 $
Oliver Lauridsen	1 500 000 $ (2)
-Salary Remaining :	0 $
Cade Fairchild	1 350 000 $ (2)
-Salary Remaining :	0 $
Johan Motin	1 250 000 $ (2)
-Salary Remaining :	0 $
Chris Higgins	1 000 000 $ (1)
-Salary Remaining :	0 $
Steve Bernier	900 000 $ (1)
-Salary Remaining :	0 $
Ryan Murphy	863 000 $ (1)
-Salary Remaining :	0 $
Garrett Wilson	750 000 $ (3)
-Salary Remaining :	0 $
Barclay Goodrow	750 000 $ (4)
-Salary Remaining :	0 $
Ryan Reaves	650 000 $ (2)
-Salary Remaining :	0 $
Zac Rinaldo	650 000 $ (1)
-Salary Remaining :	0 $
Alex Plante	600 000 $ (3)
-Salary Remaining :	0 $
Aaron MacKenzie	500 000 $ (1)
-Salary Remaining :	0 $
Johan Backlund	500 000 $ (1)
-Salary Remaining :	0 $
Teemu Laakso	500 000 $ (1)
-Salary Remaining :	0 $
Tim Ramholt	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 33 : 51 513 000,00 $
Year 34 : 33 600 000,00 $
Year 35 : 15 850 000,00 $
Year 36 : 750 000,00 $
Salary Average Commitment
Year 33 : 6 500 000,00 $
Year 34 : 4 500 000,00 $
Year 35 : 2 000 000,00 $
Year 36 : 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 51 513 000,00 $
Year 34 : 33 600 000,00 $
Year 35 : 15 850 000,00 $
Year 36 : 750 000,00 $

Farm Players Salaries
Troy Grosenick	250 000 $ (5)
Salary Remaining :	0 $
Leland Irving	200 000 $ (4)
Salary Remaining :	0 $
Patrice Cormier	100 000 $ (4)
Salary Remaining :	0 $
Daniel Carcillo	95 000 $ (1)
Salary Remaining :	0 $
Eric Wellwood	80 000 $ (4)
Salary Remaining :	0 $
Brent Regner	80 000 $ (3)
Salary Remaining :	0 $
Matt Fraser	75 000 $ (2)
Salary Remaining :	0 $
Tim Jackman	70 000 $ (1)
Salary Remaining :	0 $
Roman Horak	65 000 $ (2)
Salary Remaining :	0 $
Patrick Wey	60 000 $ (4)
Salary Remaining :	0 $
Michael Wall	60 000 $ (1)
Salary Remaining :	0 $
Josh Tordjman	50 000 $ (1)
Salary Remaining :	0 $
Philip McRae	50 000 $ (3)
Salary Remaining :	0 $
Tobias Stephan	50 000 $ (1)
Salary Remaining :	0 $
Tyler Cuma	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 33 : 1 335 000,00 $
Year 34 : 1 010 000,00 $
Year 35 : 870 000,00 $
Year 36 : 690 000,00 $
Salary Average Commitment
Year 33 : 400 000,00 $
Year 34 : 300 000,00 $
Year 35 : 300 000,00 $
Year 36 : 200 000,00 $

Vancouver Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 90 $ - 6 844 - 97,77%
Level 2:	6000 - 70 $ - 4 328 - 72,14%
Level 3:	3000 - 45 $ - 1 987 - 66,24%
Level 4:	5000 - 30 $ - 3 084 - 61,69%
Luxury :	2000 - 180 $ - 1 866 - 93,28%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	18 109 - 78,74%
Average Income per Game	1 508 515 $
Year to Date Revenue	61 849 120 $
Expense
Pro Players Total Salaries	71 350 000 $
Farm Players Total Salaries	2 032 500 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 155 507 $
Farm Year To Date Expenses	3 407 520 $
Pro Salary Cap To Date	70 155 518 $
Farm Salary Cap To Date	1 907 524 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	630 085 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 453 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 350 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	650 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	26 350 000 $
Current Bank Account	68 865 252 $
Projected Bank Account	68 865 252 $

Pro Players Salaries
Patrick Kane	8 750 000 $ (2)
-Salary Remaining :	0 $
Erik Karlsson	8 250 000 $ (5)
-Salary Remaining :	0 $
Corey Crawford	6 000 000 $ (3)
-Salary Remaining :	0 $
Jason Spezza	5 750 000 $ (5)
-Salary Remaining :	0 $
Brad Marchand	5 250 000 $ (4)
-Salary Remaining :	0 $
Andrew Ladd	4 400 000 $ (3)
-Salary Remaining :	0 $
Alexander Edler	4 200 000 $ (2)
-Salary Remaining :	0 $
Andy Greene	4 000 000 $ (4)
-Salary Remaining :	0 $
David Perron	4 000 000 $ (1)
-Salary Remaining :	0 $
Josh Gorges	3 500 000 $ (5)
-Salary Remaining :	0 $
Justin Williams	3 000 000 $ (2)
-Salary Remaining :	0 $
Alec Martinez	2 750 000 $ (1)
-Salary Remaining :	0 $
Mike Fisher	2 500 000 $ (3)
-Salary Remaining :	0 $
Jacob Markstrom	2 000 000 $ (2)
-Salary Remaining :	0 $
Daniel Winnik	1 500 000 $ (1)
-Salary Remaining :	0 $
Matt Calvert	1 500 000 $ (1)
-Salary Remaining :	0 $
Eric Fehr	1 150 000 $ (3)
-Salary Remaining :	0 $
Kyle Brodziak	850 000 $ (5)
-Salary Remaining :	0 $
Jean-Gabriel Pageau	750 000 $ (1)
-Salary Remaining :	0 $
Brett Pesce	750 000 $ (2)
-Salary Remaining :	0 $
Tyler Randell	500 000 $ (4)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 33 : 71 350 000,00 $
Year 34 : 60 850 000,00 $
Year 35 : 42 150 000,00 $
Year 36 : 28 100 000,00 $
Salary Average Commitment
Year 33 : 6 000 000,00 $
Year 34 : 6 000 000,00 $
Year 35 : 5 500 000,00 $
Year 36 : 5 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 71 350 000,00 $
Year 34 : 60 850 000,00 $
Year 35 : 42 150 000,00 $
Year 36 : 28 100 000,00 $

Farm Players Salaries
Nate Thompson	150 000 $ (3)
Salary Remaining :	0 $
Ben Smith	100 000 $ (1)
Salary Remaining :	0 $
Anders Lindback	100 000 $ (2)
Salary Remaining :	0 $
David Clarkson	97 500 $ (3)
Salary Remaining :	0 $
Andrew Desjardins	85 000 $ (4)
Salary Remaining :	0 $
Mark Borowiecki	85 000 $ (1)
Salary Remaining :	0 $
Jacob Josefson	80 000 $ (2)
Salary Remaining :	0 $
Curtis McElhinney	80 000 $ (4)
Salary Remaining :	0 $
Nikita Nesterov	75 000 $ (5)
Salary Remaining :	0 $
Julian Melchiori	75 000 $ (3)
Salary Remaining :	0 $
Jordan Oesterle	65 000 $ (5)
Salary Remaining :	0 $
Zach Sill	65 000 $ (3)
Salary Remaining :	0 $
David Warsofsky	65 000 $ (3)
Salary Remaining :	0 $
Brian Ferlin	65 000 $ (5)
Salary Remaining :	0 $
Brett Bellemore	65 000 $ (3)
Salary Remaining :	0 $
Stefan Matteau	62 500 $ (1)
Salary Remaining :	0 $
Brandon Kozun	60 000 $ (5)
Salary Remaining :	0 $
Vincent Hinostroza	57 500 $ (2)
Salary Remaining :	0 $
Nic Dowd	57 500 $ (2)
Salary Remaining :	0 $
Byron Froese	57 500 $ (2)
Salary Remaining :	0 $
Chase De Leo	57 500 $ (2)
Salary Remaining :	0 $
Ben Harpur	57 500 $ (2)
Salary Remaining :	0 $
Dmitry Korobov	55 000 $ (3)
Salary Remaining :	0 $
Joonas Nattinen	55 000 $ (3)
Salary Remaining :	0 $
Matt Carey	55 000 $ (3)
Salary Remaining :	0 $
Mitch Callahan	55 000 $ (3)
Salary Remaining :	0 $
Roman Will	50 000 $ (4)
Salary Remaining :	0 $
Aaron Palushaj	50 000 $ (1)
Salary Remaining :	0 $
Paul Thompson	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 33 : 2 032 500,00 $
Year 34 : 1 735 000,00 $
Year 35 : 1 267 500,00 $
Year 36 : 530 000,00 $
Salary Average Commitment
Year 33 : 350 000,00 $
Year 34 : 350 000,00 $
Year 35 : 350 000,00 $
Year 36 : 350 000,00 $

Washington Budweiser

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	7000 - 95 $ - 6 605 - 94,36%
Level 2:	6000 - 57 $ - 5 593 - 93,22%
Level 3:	3000 - 32 $ - 2 812 - 93,74%
Level 4:	5000 - 20 $ - 4 614 - 92,27%
Luxury :	2000 - 185 $ - 1 741 - 87,06%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 366 - 92,90%
Average Income per Game	1 523 261 $
Year to Date Revenue	62 453 693 $
Expense
Pro Players Total Salaries	52 225 000 $
Farm Players Total Salaries	370 000 $
Coaches Total Salaries	3 750 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 594 705 $
Farm Year To Date Expenses	1 022 803 $
Pro Salary Cap To Date	50 344 709 $
Farm Salary Cap To Date	522 792 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	470 127 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 500 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	52 225 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	19 775 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	7 225 000 $
Current Bank Account	101 836 184 $
Projected Bank Account	101 836 184 $

Pro Players Salaries
Adam Pineault	8 000 000 $ (1)
-Salary Remaining :	0 $
Alexander Semin	7 000 000 $ (1)
-Salary Remaining :	0 $
Lennart Petrell	5 000 000 $ (1)
-Salary Remaining :	0 $
Tobias Enstrom	4 500 000 $ (2)
-Salary Remaining :	0 $
Nikita Nikitin	3 250 000 $ (1)
-Salary Remaining :	0 $
Martin Brodeur	3 000 000 $ (1)
-Salary Remaining :	0 $
Riku Helenius	2 000 000 $ (2)
-Salary Remaining :	0 $
Jeff Schultz	2 000 000 $ (2)
-Salary Remaining :	0 $
Maksim Mayorov	2 000 000 $ (3)
-Salary Remaining :	0 $
Max Sauve	2 000 000 $ (2)
-Salary Remaining :	0 $
Peter Regin	1 500 000 $ (2)
-Salary Remaining :	0 $
Lynn Loyns	1 000 000 $ (1)
-Salary Remaining :	0 $
Matt Tennyson	1 000 000 $ (3)
-Salary Remaining :	0 $
Brian Foster	1 000 000 $ (4)
-Salary Remaining :	0 $
Robyn Regehr	1 000 000 $ (2)
-Salary Remaining :	0 $
Josh Harding	950 000 $ (1)
-Salary Remaining :	0 $
Nicklas Jensen	900 000 $ (1)
-Salary Remaining :	0 $
Rene Bourque	850 000 $ (4)
-Salary Remaining :	0 $
Sonny Milano	800 000 $ (1)
-Salary Remaining :	0 $
Michael Kostka	650 000 $ (1)
-Salary Remaining :	0 $
Steven Kampfer	625 000 $ (4)
-Salary Remaining :	0 $
Joel Hanley	600 000 $ (2)
-Salary Remaining :	0 $
Hudson Fasching	600 000 $ (2)
-Salary Remaining :	0 $
Petr Hubacek	500 000 $ (2)
-Salary Remaining :	0 $
Joey Tenute	500 000 $ (2)
-Salary Remaining :	0 $
Brendan Shinnimin	500 000 $ (5)
-Salary Remaining :	0 $
Ryan Johnson	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 33 : 52 225 000,00 $
Year 34 : 21 675 000,00 $
Year 35 : 5 975 000,00 $
Year 36 : 2 975 000,00 $
Salary Average Commitment
Year 33 : 8 700 000,00 $
Year 34 : 6 000 000,00 $
Year 35 : 2 000 000,00 $
Year 36 : 1 500 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 52 225 000,00 $
Year 34 : 21 675 000,00 $
Year 35 : 5 975 000,00 $
Year 36 : 2 975 000,00 $

Farm Players Salaries
Sami Aittokallio	90 000 $ (1)
Salary Remaining :	0 $
Nikolay Goldobin	70 000 $ (2)
Salary Remaining :	0 $
Dominik Simon	60 000 $ (2)
Salary Remaining :	0 $
Peter LeBlanc	50 000 $ (3)
Salary Remaining :	0 $
Sergei Tolchinsky	50 000 $ (2)
Salary Remaining :	0 $
Miles Wood	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	6
Salary Commitment
Year 33 : 370 000,00 $
Year 34 : 280 000,00 $
Year 35 : 50 000,00 $
Year 36 : 0,00 $
Salary Average Commitment
Year 33 : 150 000,00 $
Year 34 : 150 000,00 $
Year 35 : 0,00 $
Year 36 : 0,00 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	7000 - 100 $ - 5 608 - 80,12%
Level 2:	6000 - 60 $ - 5 726 - 95,43%
Level 3:	3000 - 35 $ - 2 920 - 97,32%
Level 4:	5000 - 20 $ - 4 837 - 96,75%
Luxury :	2000 - 200 $ - 1 452 - 72,60%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 543 - 89,32%
Average Income per Game	1 463 417 $
Year to Date Revenue	60 000 113 $
Expense
Pro Players Total Salaries	71 925 000 $
Farm Players Total Salaries	1 940 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 825 195 $
Farm Year To Date Expenses	2 344 891 $
Pro Salary Cap To Date	70 825 208 $
Farm Salary Cap To Date	1 844 906 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	618 008 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 034 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Payroll	71 925 000 $
Estimate Under Maximum Salary Cap of 72 000 000 $	75 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	26 925 000 $
Current Bank Account	57 271 655 $
Projected Bank Account	57 271 655 $

Pro Players Salaries
Henrik Sedin	6 800 000 $ (3)
-Salary Remaining :	0 $
Dustin Byfuglien	6 500 000 $ (4)
-Salary Remaining :	0 $
Daniel Sedin	6 300 000 $ (2)
-Salary Remaining :	0 $
Marc-Andre Fleury	6 000 000 $ (3)
-Salary Remaining :	0 $
James Neal	5 000 000 $ (3)
-Salary Remaining :	0 $
Mike Hoffman	4 250 000 $ (2)
-Salary Remaining :	0 $
Henrik Zetterberg	4 250 000 $ (4)
-Salary Remaining :	0 $
Brandon Dubinsky	4 250 000 $ (1)
-Salary Remaining :	0 $
Brian Campbell	4 000 000 $ (3)
-Salary Remaining :	0 $
Anton Stralman	3 850 000 $ (3)
-Salary Remaining :	0 $
Justin Braun	3 800 000 $ (1)
-Salary Remaining :	0 $
Eric Staal	3 750 000 $ (4)
-Salary Remaining :	0 $
Marian Hossa	3 750 000 $ (2)
-Salary Remaining :	0 $
Dustin Brown	3 500 000 $ (1)
-Salary Remaining :	0 $
Dalton Prout	950 000 $ (5)
-Salary Remaining :	0 $
Chris Thorburn	950 000 $ (4)
-Salary Remaining :	0 $
John Moore	800 000 $ (4)
-Salary Remaining :	0 $
Scott Darling	800 000 $ (5)
-Salary Remaining :	0 $
Stephen Gionta	700 000 $ (3)
-Salary Remaining :	0 $
Brian Strait	625 000 $ (4)
-Salary Remaining :	0 $
Andrej Sustr	600 000 $ (1)
-Salary Remaining :	0 $
Trevor Lewis	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 33 : 71 925 000,00 $
Year 34 : 59 275 000,00 $
Year 35 : 44 975 000,00 $
Year 36 : 18 625 000,00 $
Salary Average Commitment
Year 33 : 1 000 000,00 $
Year 34 : 1 000 000,00 $
Year 35 : 1 000 000,00 $
Year 36 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 33 : 71 925 000,00 $
Year 34 : 59 275 000,00 $
Year 35 : 44 975 000,00 $
Year 36 : 18 625 000,00 $

Farm Players Salaries
Radim Vrbata	300 000 $ (5)
Salary Remaining :	0 $
Joffrey Lupul	300 000 $ (2)
Salary Remaining :	0 $
Dale Weise	175 000 $ (3)
Salary Remaining :	0 $
Boyd Gordon	125 000 $ (2)
Salary Remaining :	0 $
Joel Edmundson	100 000 $ (2)
Salary Remaining :	0 $
Steve Ott	97 500 $ (4)
Salary Remaining :	0 $
Ladislav Smid	95 000 $ (3)
Salary Remaining :	0 $
Michal Rozsival	75 000 $ (5)
Salary Remaining :	0 $
Jeremy Morin	70 000 $ (4)
Salary Remaining :	0 $
Joshua Morrissey	67 500 $ (4)
Salary Remaining :	0 $
Duncan Siemens	62 500 $ (5)
Salary Remaining :	0 $
Philip Samuelsson	62 500 $ (3)
Salary Remaining :	0 $
Joey Hishon	55 000 $ (5)
Salary Remaining :	0 $
Carter Ashton	55 000 $ (3)
Salary Remaining :	0 $
John Persson	50 000 $ (3)
Salary Remaining :	0 $
Alex Foster	50 000 $ (2)
Salary Remaining :	0 $
Adam Hauser	50 000 $ (3)
Salary Remaining :	0 $
Mark Olver	50 000 $ (1)
Salary Remaining :	0 $
Mike Connolly	50 000 $ (4)
Salary Remaining :	0 $
Brad Stuart	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 33 : 1 940 000,00 $
Year 34 : 1 890 000,00 $
Year 35 : 1 315 000,00 $
Year 36 : 827 500,00 $
Salary Average Commitment
Year 33 : 500 000,00 $
Year 34 : 500 000,00 $
Year 35 : 350 000,00 $
Year 36 : 300 000,00 $

Team	Current Fund	Payroll	Under Maximum of 72 000 000 $	Over Minimum of 45 000 000 $	Pro Players	Farm Players	Total Players
Alaska Mystery	30 970 634 $	71 425 000 $	575 000 $	26 425 000 $	21	24	45
Anaheim Icehawks	64 560 359 $	68 000 000 $	4 000 000 $	23 000 000 $	21	25	46
Atlanta Crunch	79 536 803 $	57 375 000 $	14 625 000 $	12 375 000 $	30	3	33
Boston Bruins	77 109 137 $	72 000 000 $	0 $	27 000 000 $	23	24	47
Calgary Red Bull	23 647 402 $	62 950 000 $	9 050 000 $	17 950 000 $	23	6	29
Chicago Blackhawks	43 567 752 $	60 800 000 $	11 200 000 $	15 800 000 $	21	22	43
Cleveland Bulldogs	56 250 578 $	64 850 000 $	7 150 000 $	19 850 000 $	24	21	45
Colorado Zipper	63 591 857 $	70 925 000 $	1 075 000 $	25 925 000 $	23	18	41
Dallas Storm	51 519 486 $	46 150 000 $	25 850 000 $	1 150 000 $	25	7	32
Detroit Giants	79 988 840 $	70 550 000 $	1 450 000 $	25 550 000 $	23	23	46
Edmonton Oilers	32 434 110 $	71 700 000 $	300 000 $	26 700 000 $	23	25	48
Halifax Thunder	84 708 746 $	50 475 000 $	21 525 000 $	5 475 000 $	28	12	40
Hamilton Ultimate Fighter	16 867 922 $	63 200 000 $	8 800 000 $	18 200 000 $	23	25	48
Houston Supernova	32 581 644 $	67 200 000 $	4 800 000 $	22 200 000 $	25	23	48
London Spartiates	40 937 737 $	50 550 000 $	21 450 000 $	5 550 000 $	29	20	49
Los Angeles Kings	74 378 608 $	48 400 000 $	23 600 000 $	3 400 000 $	27	21	48
Moncton Bonessetters	39 502 883 $	59 033 000 $	12 967 000 $	14 033 000 $	23	26	49
Montreal Canadiens	83 233 080 $	71 700 000 $	300 000 $	26 700 000 $	23	21	44
New York Rangers	51 434 068 $	59 230 000 $	12 770 000 $	14 230 000 $	22	22	44
Ottawa Rebels	74 834 736 $	70 475 000 $	1 525 000 $	25 475 000 $	22	28	50
Quebec Nordiques	78 198 240 $	68 900 000 $	3 100 000 $	23 900 000 $	21	29	50
Regina Pats	30 615 982 $	71 600 000 $	400 000 $	26 600 000 $	22	28	50
San Jose Rhinos	70 475 363 $	69 120 000 $	2 880 000 $	24 120 000 $	22	28	50
Seattle Armada	70 429 078 $	70 450 000 $	1 550 000 $	25 450 000 $	22	28	50
St-Johns Desperados	88 200 357 $	54 375 000 $	17 625 000 $	9 375 000 $	24	21	45
St-Louis Blues	36 181 099 $	70 800 000 $	1 200 000 $	25 800 000 $	26	23	49
Toronto Tomahawk	62 153 703 $	48 513 000 $	23 487 000 $	3 513 000 $	25	15	40
Vancouver Knights	68 865 252 $	71 350 000 $	650 000 $	26 350 000 $	21	29	50
Washington Budweiser	101 836 184 $	52 225 000 $	19 775 000 $	7 225 000 $	27	6	33
Winnipeg Jets	57 271 655 $	71 925 000 $	75 000 $	26 925 000 $	22	20	42

Team Finance for Association Québécoise de Hockey Simulé

Update - 13 août 2017 at 19:44

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 - %