LMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6500 - 95 $ - 5 075 - 78,08%
Level 2:	5500 - 55 $ - 5 351 - 97,29%
Level 3:	2250 - 35 $ - 2 170 - 96,44%
Level 4:	4500 - 20 $ - 4 355 - 96,78%
Luxury:	1250 - 200 $ - 1 046 - 83,66%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 564 - 78,21%
Farm Level 2:	1000 - 12 $ - 777 - 77,69%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 997 - 89,98%
Average Income per Game	1 320 940 $
Year to Date Revenue	54 158 525 $
Farm
Home Games Left	0
Average Attendance - %	2 341 - 78,04%
Average Income per Game	64 689 $
Year to Date Revenue	2 652 251 $
Expense
Pro Players Total Salaries	36 340 000 $
Farm Players Total Salaries	2 267 500 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	36 076 997 $
Farm Year To Date Expenses	2 851 637 $
Pro Salary Cap To Date	35 184 497 $
Farm Salary Cap To Date	2 355 835 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	302 833 $
Pro Estimated Expenses	302 833 $
Farm Remaining Season Days	1
Farm Expenses Per Days	18 896 $
Farm Estimated Expenses	18 896 $
Estimated Season Expenses	321 729 $
Estimated Season Salary Cap	35 487 330 $
Estimate Under Maximum Salary Cap of 58 000 000 $	22 512 670 $
Estimate Over Minimum Salary Cap of 0 $	35 487 330 $
Current Bank Account	46 348 877 $
Projected Bank Account	46 027 148 $

Pro Players Salaries
Jean-Pierre Dumont	6 000 000 $ (2)
Salary Remaining :	50 000 $
Christopher Higgins	3 200 000 $ (1)
Salary Remaining :	26 667 $
Rob Zepp	3 050 000 $ (1)
Salary Remaining :	25 417 $
Mike Smith	2 650 000 $ (1)
Salary Remaining :	22 083 $
Jesper Wiklund (Out of Payroll)	2 500 000 $ (2)
Salary Remaining :	20 833 $
Peter Svoboda	2 300 000 $ (1)
Salary Remaining :	19 167 $
Blake Wheeler	2 300 000 $ (3)
Salary Remaining :	19 167 $
Zdenek Benysek	2 000 000 $ (1)
Salary Remaining :	16 667 $
Oleg Saprykin	1 800 000 $ (1)
Salary Remaining :	15 000 $
Marcel Hossa	1 700 000 $ (1)
Salary Remaining :	14 167 $
Thomas Massarelli	1 700 000 $ (1)
Salary Remaining :	14 167 $
Corey Crawford	1 475 000 $ (1)
Salary Remaining :	12 292 $
Filip Srnicek	1 200 000 $ (2)
Salary Remaining :	10 000 $
Robert Rettew	1 115 000 $ (1)
Salary Remaining :	9 292 $
Jason Shack	900 000 $ (1)
Salary Remaining :	7 500 $
Teijo Jaaskelainen (Out of Payroll)	825 000 $ (2)
Salary Remaining :	6 875 $
Patrick O'Sullivan	800 000 $ (1)
Salary Remaining :	6 667 $
Visa Jarvela	800 000 $ (2)
Salary Remaining :	6 667 $
Tommi Kanniainen	700 000 $ (1)
Salary Remaining :	5 833 $
Steven Ivanans	550 000 $ (1)
Salary Remaining :	4 583 $
Marian Benda	500 000 $ (1)
Salary Remaining :	4 167 $
Jindrich Bros	400 000 $ (1)
Salary Remaining :	3 333 $
Alexander Steen	400 000 $ (1)
Salary Remaining :	3 333 $
Ossi Vaananen	400 000 $ (1)
Salary Remaining :	3 333 $
Evgeny Lazarev	200 000 $ (1)
Salary Remaining :	1 667 $
Mikhail Ilyin	200 000 $ (1)
Salary Remaining :	1 667 $
Total Pro Players	26
Salary Commitment
Year 2017 : 39 665 000,00 $
Year 2018 : 13 625 000,00 $
Year 2019 : 2 300 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 39 665 000,00 $
Year 2018 : 13 625 000,00 $
Year 2019 : 2 300 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Taylor Aronson	200 000 $ (2)
Salary Remaining :	1 667 $
Adam Janosik	105 000 $ (2)
Salary Remaining :	875 $
T.J. Oshie	100 000 $ (1)
Salary Remaining :	833 $
Jacob Markstrom	100 000 $ (4)
Salary Remaining :	833 $
John DeGray	100 000 $ (3)
Salary Remaining :	833 $
Jiri Dobron	97 500 $ (1)
Salary Remaining :	813 $
Oraz Khrapaty	92 500 $ (3)
Salary Remaining :	771 $
Kuisma Ruuska (Out of Payroll)	90 000 $ (2)
Salary Remaining :	750 $
Rodolphe Zwirn	90 000 $ (2)
Salary Remaining :	750 $
Ondrej Fiala	89 000 $ (2)
Salary Remaining :	742 $
Eric O'Dell	85 000 $ (2)
Salary Remaining :	708 $
Jomar Soerensen	81 000 $ (3)
Salary Remaining :	675 $
Cody Hodgson	80 000 $ (3)
Salary Remaining :	667 $
Joakim Andersson	75 000 $ (3)
Salary Remaining :	625 $
Scott Glennie	75 000 $ (1)
Salary Remaining :	625 $
Herbert Koval	75 000 $ (3)
Salary Remaining :	625 $
Petro Gerasimenko	60 000 $ (4)
Salary Remaining :	500 $
Janis Dabolins	50 000 $ (2)
Salary Remaining :	417 $
Calvin De Haan	50 000 $ (1)
Salary Remaining :	417 $
Mikael Backlund	50 000 $ (2)
Salary Remaining :	417 $
Brandon Burlon	50 000 $ (4)
Salary Remaining :	417 $
Ludomil Geras	45 000 $ (1)
Salary Remaining :	375 $
Karl Hengst	45 000 $ (1)
Salary Remaining :	375 $
Kemhebek Oreshkov	45 000 $ (2)
Salary Remaining :	375 $
Andrejus Matulewicz	40 000 $ (3)
Salary Remaining :	333 $
Romain Bourgoing	40 000 $ (3)
Salary Remaining :	333 $
Alec Martinez	40 000 $ (4)
Salary Remaining :	333 $
Luke Adam	40 000 $ (3)
Salary Remaining :	333 $
Josef Fajko	40 000 $ (1)
Salary Remaining :	333 $
Jonas Junland	32 500 $ (1)
Salary Remaining :	271 $
Joe Basaraba	30 000 $ (2)
Salary Remaining :	250 $
Jaroslav Dolgopolov	30 000 $ (1)
Salary Remaining :	250 $
Ulo Pusta	30 000 $ (1)
Salary Remaining :	250 $
John Moore	30 000 $ (1)
Salary Remaining :	250 $
Guibert Ferraro	30 000 $ (1)
Salary Remaining :	250 $
David Nyquist	25 000 $ (1)
Salary Remaining :	208 $
Martin Bartek	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	37
Salary Commitment
Year 2017 : 2 357 500,00 $
Year 2018 : 1 707 500,00 $
Year 2019 : 873 500,00 $
Year 2020 : 250 000,00 $
Salary Average Commitment
Year 2017 : 2 357 500,00 $
Year 2018 : 1 707 500,00 $
Year 2019 : 873 500,00 $
Year 2020 : 250 000,00 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6002 - 90 $ - 5 780 - 96,30%
Level 2:	5000 - 60 $ - 4 323 - 86,46%
Level 3:	2000 - 38 $ - 1 701 - 85,03%
Level 4:	4000 - 22 $ - 3 213 - 80,32%
Luxury:	1000 - 210 $ - 905 - 90,46%
Total Attendance :	18002
Farm
Farm Level 1:	2000 - 33 $ - 1 596 - 79,82%
Farm Level 2:	1000 - 13 $ - 786 - 78,59%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 921 - 88,44%
Average Income per Game	1 310 751 $
Year to Date Revenue	53 740 783 $
Farm
Home Games Left	0
Average Attendance - %	2 382 - 79,41%
Average Income per Game	72 858 $
Year to Date Revenue	2 987 165 $
Expense
Pro Players Total Salaries	39 150 000 $
Farm Players Total Salaries	4 522 000 $
Coaches Total Salaries	1 650 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	43 491 460 $
Farm Year To Date Expenses	2 769 606 $
Pro Salary Cap To Date	42 499 803 $
Farm Salary Cap To Date	2 125 003 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	326 250 $
Pro Estimated Expenses	326 250 $
Farm Remaining Season Days	1
Farm Expenses Per Days	37 683 $
Farm Estimated Expenses	37 683 $
Estimated Season Expenses	363 933 $
Estimated Season Salary Cap	42 826 053 $
Estimate Under Maximum Salary Cap of 58 000 000 $	15 173 947 $
Estimate Over Minimum Salary Cap of 0 $	42 826 053 $
Current Bank Account	44 368 366 $
Projected Bank Account	44 004 433 $

Pro Players Salaries
Henrik Koivisto	4 750 000 $ (2)
Salary Remaining :	39 583 $
Chris Drury	4 000 000 $ (2)
Salary Remaining :	33 333 $
Brent Burns	3 750 000 $ (2)
Salary Remaining :	31 250 $
Brad Stuart	3 750 000 $ (2)
Salary Remaining :	31 250 $
Tomas Kloucek	3 000 000 $ (2)
Salary Remaining :	25 000 $
Pavel Kuzmin	2 500 000 $ (2)
Salary Remaining :	20 833 $
Joseph Palmer	2 000 000 $ (3)
Salary Remaining :	16 667 $
Valdis Prusis	2 000 000 $ (2)
Salary Remaining :	16 667 $
Miroslav Nikolov	1 800 000 $ (1)
Salary Remaining :	15 000 $
Derek Mulvenna	1 600 000 $ (1)
Salary Remaining :	13 333 $
Riley Holzapfel	1 500 000 $ (2)
Salary Remaining :	12 500 $
Vaclav Toman	1 500 000 $ (1)
Salary Remaining :	12 500 $
Joe Finley	1 250 000 $ (1)
Salary Remaining :	10 417 $
Michal Philipp	1 200 000 $ (1)
Salary Remaining :	10 000 $
Sergei Shavarev	1 100 000 $ (2)
Salary Remaining :	9 167 $
Per Tellqvist	1 000 000 $ (1)
Salary Remaining :	8 333 $
ickarRauge Hallstrm	750 000 $ (1)
Salary Remaining :	6 250 $
Marty Ripley	700 000 $ (2)
Salary Remaining :	5 833 $
Petr Cherbayev	400 000 $ (1)
Salary Remaining :	3 333 $
Aleksei Petrenko	300 000 $ (1)
Salary Remaining :	2 500 $
Dimitri Kalinin	300 000 $ (1)
Salary Remaining :	2 500 $
Total Pro Players	21
Salary Commitment
Year 2017 : 39 150 000,00 $
Year 2018 : 29 050 000,00 $
Year 2019 : 2 000 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 39 150 000,00 $
Year 2018 : 29 050 000,00 $
Year 2019 : 2 000 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Pat Mercy	750 000 $ (1)
Salary Remaining :	6 250 $
Kip Brennan	700 000 $ (1)
Salary Remaining :	5 833 $
Fredrik Ulander	600 000 $ (1)
Salary Remaining :	5 000 $
Cory Jacquith	300 000 $ (1)
Salary Remaining :	2 500 $
Marius Brisay	190 000 $ (3)
Salary Remaining :	1 583 $
Mikael Musakka	150 000 $ (1)
Salary Remaining :	1 250 $
Steffon Landers	100 000 $ (1)
Salary Remaining :	833 $
Matt Ferraro	100 000 $ (2)
Salary Remaining :	833 $
Peter Bokstrom	100 000 $ (1)
Salary Remaining :	833 $
Steven Kampfer	65 000 $ (2)
Salary Remaining :	542 $
Ken Green	60 000 $ (2)
Salary Remaining :	500 $
Leiv Gulbrandsen	60 000 $ (2)
Salary Remaining :	500 $
Katsumi Yoshioka	60 000 $ (2)
Salary Remaining :	500 $
Fabian Huthwohl	60 000 $ (1)
Salary Remaining :	500 $
Juha Kivilahti	55 000 $ (2)
Salary Remaining :	458 $
Dmitri Kugryshev	50 000 $ (4)
Salary Remaining :	417 $
Tim Ramholt	50 000 $ (1)
Salary Remaining :	417 $
Andrej Lilja	50 000 $ (1)
Salary Remaining :	417 $
Arno Shaltis	50 000 $ (1)
Salary Remaining :	417 $
Michael Blunden	50 000 $ (2)
Salary Remaining :	417 $
Joe Jackson	50 000 $ (3)
Salary Remaining :	417 $
Philippe Major	50 000 $ (3)
Salary Remaining :	417 $
Marko Lekkerimki	47 500 $ (1)
Salary Remaining :	396 $
Wyatt Crain	45 000 $ (1)
Salary Remaining :	375 $
Lubor Korinek	45 000 $ (2)
Salary Remaining :	375 $
Chris Durand	42 500 $ (1)
Salary Remaining :	354 $
Patrick White	42 000 $ (3)
Salary Remaining :	350 $
Kelly Kelly	40 000 $ (1)
Salary Remaining :	333 $
Buddy Moyer	37 500 $ (3)
Salary Remaining :	313 $
Ta-heng Moy	32 500 $ (3)
Salary Remaining :	271 $
Vladimir Cisar	32 500 $ (3)
Salary Remaining :	271 $
Aidas Mazutis	32 500 $ (3)
Salary Remaining :	271 $
Camran Akhmetbekov	32 500 $ (3)
Salary Remaining :	271 $
Jim O'Brien	32 500 $ (3)
Salary Remaining :	271 $
Neeme Uvisorg	30 000 $ (1)
Salary Remaining :	250 $
Kerkko Kuoppala	30 000 $ (1)
Salary Remaining :	250 $
Jergus Toman (Out of Payroll)	30 000 $ (1)
Salary Remaining :	250 $
Aleksei Ponikarovsky	30 000 $ (1)
Salary Remaining :	250 $
Roberts Kalmikovs	30 000 $ (2)
Salary Remaining :	250 $
Karl Eriksen	30 000 $ (2)
Salary Remaining :	250 $
Lubomir Smitala	30 000 $ (2)
Salary Remaining :	250 $
Ladislav Stantien	25 000 $ (1)
Salary Remaining :	208 $
Kjril Sharnin	25 000 $ (1)
Salary Remaining :	208 $
Thomas Daniele	25 000 $ (2)
Salary Remaining :	208 $
Hiroshi Yamasaki	25 000 $ (2)
Salary Remaining :	208 $
Bruce Graham	20 000 $ (1)
Salary Remaining :	167 $
Dmitriy Tereskov	20 000 $ (2)
Salary Remaining :	167 $
Jeff Schultz	20 000 $ (1)
Salary Remaining :	167 $
Chris Thomas	20 000 $ (1)
Salary Remaining :	167 $
Bob Dinges	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	50
Salary Commitment
Year 2017 : 4 552 000,00 $
Year 2018 : 1 237 000,00 $
Year 2019 : 582 000,00 $
Year 2020 : 50 000,00 $
Salary Average Commitment
Year 2017 : 4 552 000,00 $
Year 2018 : 1 237 000,00 $
Year 2019 : 582 000,00 $
Year 2020 : 50 000,00 $

Blue Bulls

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jonstorps Ishall
Level 1:	6500 - 89 $ - 6 168 - 94,89%
Level 2:	5500 - 59 $ - 5 313 - 96,60%
Level 3:	2250 - 34 $ - 2 206 - 98,03%
Level 4:	4500 - 20 $ - 4 309 - 95,75%
Luxury:	1250 - 195 $ - 1 124 - 89,92%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 50 $ - 1 609 - 80,46%
Farm Level 2:	1000 - 39 $ - 804 - 80,37%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	19 119 - 95,60%
Average Income per Game	1 447 493 $
Year to Date Revenue	59 347 223 $
Farm
Home Games Left	0
Average Attendance - %	2 413 - 80,43%
Average Income per Game	104 646 $
Year to Date Revenue	4 290 502 $
Expense
Pro Players Total Salaries	53 915 000 $
Farm Players Total Salaries	2 280 000 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 683 172 $
Farm Year To Date Expenses	2 421 863 $
Pro Salary Cap To Date	52 790 672 $
Farm Salary Cap To Date	2 025 173 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	449 292 $
Pro Estimated Expenses	449 292 $
Farm Remaining Season Days	1
Farm Expenses Per Days	19 000 $
Farm Estimated Expenses	19 000 $
Estimated Season Expenses	468 292 $
Estimated Season Salary Cap	53 239 964 $
Estimate Under Maximum Salary Cap of 58 000 000 $	4 760 036 $
Estimate Over Minimum Salary Cap of 0 $	53 239 964 $
Current Bank Account	26 453 820 $
Projected Bank Account	25 985 528 $

Pro Players Salaries
Sergei Samsonov	10 000 000 $ (3)
Salary Remaining :	83 333 $
Simon Gagne	8 000 000 $ (3)
Salary Remaining :	66 667 $
Marvin Smehlik	4 550 000 $ (1)
Salary Remaining :	37 917 $
Joni Pitkanen	4 000 000 $ (1)
Salary Remaining :	33 333 $
Shawn Parentea	3 500 000 $ (2)
Salary Remaining :	29 167 $
Jon Faux	3 500 000 $ (1)
Salary Remaining :	29 167 $
Lukas Svoboda	2 800 000 $ (1)
Salary Remaining :	23 333 $
Rastislav Mehold	2 750 000 $ (3)
Salary Remaining :	22 917 $
Lukas Kaspar	2 000 000 $ (3)
Salary Remaining :	16 667 $
Maxim Demidov	1 800 000 $ (1)
Salary Remaining :	15 000 $
Peter Myrvold	1 740 000 $ (1)
Salary Remaining :	14 500 $
Pier-Olivier Pelletier	1 250 000 $ (1)
Salary Remaining :	10 417 $
Adam McQuaid	1 200 000 $ (3)
Salary Remaining :	10 000 $
Michael Gergen	1 150 000 $ (1)
Salary Remaining :	9 583 $
Ryan White	1 000 000 $ (2)
Salary Remaining :	8 333 $
Jeff Drouin-Deslaurier	900 000 $ (2)
Salary Remaining :	7 500 $
Evgeni Antonenko	850 000 $ (1)
Salary Remaining :	7 083 $
Brady Metcalfe	750 000 $ (2)
Salary Remaining :	6 250 $
Brandon Sutter	750 000 $ (1)
Salary Remaining :	6 250 $
Santtu Lipponen	600 000 $ (2)
Salary Remaining :	5 000 $
Dominic D'Amour	575 000 $ (3)
Salary Remaining :	4 792 $
Vadims Lepin	250 000 $ (1)
Salary Remaining :	2 083 $
Total Pro Players	22
Salary Commitment
Year 2017 : 53 915 000,00 $
Year 2018 : 31 275 000,00 $
Year 2019 : 24 525 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 53 915 000,00 $
Year 2018 : 31 275 000,00 $
Year 2019 : 24 525 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Jaakko Sala	750 000 $ (1)
Salary Remaining :	6 250 $
Jonathan Masse	160 000 $ (1)
Salary Remaining :	1 333 $
Krzysztof Suidek	150 000 $ (3)
Salary Remaining :	1 250 $
Sean Avery (Out of Payroll)	130 000 $ (1)
Salary Remaining :	1 083 $
Maris Zolotarevs	95 000 $ (1)
Salary Remaining :	792 $
Anton Bollier	90 000 $ (2)
Salary Remaining :	750 $
Reno Rotter	80 000 $ (2)
Salary Remaining :	667 $
Justin Peters	70 000 $ (3)
Salary Remaining :	583 $
Tyler Beskorowany	60 000 $ (4)
Salary Remaining :	500 $
Kirill Tulupov	50 000 $ (3)
Salary Remaining :	417 $
Nursultan Kunayed	50 000 $ (1)
Salary Remaining :	417 $
Takhir Daukeyev	50 000 $ (1)
Salary Remaining :	417 $
Patrick Davis	50 000 $ (1)
Salary Remaining :	417 $
Jan Sebo	50 000 $ (1)
Salary Remaining :	417 $
Colby Robak	50 000 $ (3)
Salary Remaining :	417 $
Tarmo Kantee (Out of Payroll)	47 500 $ (2)
Salary Remaining :	396 $
Agahgeir Tearhare	45 000 $ (1)
Salary Remaining :	375 $
Hkan Johansson	40 000 $ (1)
Salary Remaining :	333 $
Chris Goyette	35 000 $ (2)
Salary Remaining :	292 $
Jiri Hudler	35 000 $ (1)
Salary Remaining :	292 $
Gints Paste	35 000 $ (1)
Salary Remaining :	292 $
Aleksei Sergievsky	30 000 $ (1)
Salary Remaining :	250 $
Tom Kerr	30 000 $ (1)
Salary Remaining :	250 $
Dick Axelsson	30 000 $ (1)
Salary Remaining :	250 $
Louis-Marc Aubry	30 000 $ (2)
Salary Remaining :	250 $
Michael Funk	30 000 $ (2)
Salary Remaining :	250 $
Juris Ivcenko	25 000 $ (1)
Salary Remaining :	208 $
Bukantas Jasecicius	25 000 $ (3)
Salary Remaining :	208 $
Meinhard Kalkbrenner	25 000 $ (1)
Salary Remaining :	208 $
Elias Sonderlei	25 000 $ (1)
Salary Remaining :	208 $
Christian Berglund	25 000 $ (1)
Salary Remaining :	208 $
Sebastien Tormonen	20 000 $ (1)
Salary Remaining :	167 $
Wes Jarvis	20 000 $ (1)
Salary Remaining :	167 $
Vitaly Terekhov	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	34
Salary Commitment
Year 2017 : 2 457 500,00 $
Year 2018 : 717 500,00 $
Year 2019 : 405 000,00 $
Year 2020 : 60 000,00 $
Salary Average Commitment
Year 2017 : 2 457 500,00 $
Year 2018 : 717 500,00 $
Year 2019 : 405 000,00 $
Year 2020 : 60 000,00 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Savvis Center
Level 1:	6500 - 94 $ - 5 144 - 79,14%
Level 2:	5500 - 64 $ - 4 444 - 80,80%
Level 3:	2250 - 40 $ - 1 761 - 78,28%
Level 4:	4500 - 25 $ - 3 340 - 74,23%
Luxury:	1250 - 200 $ - 1 051 - 84,08%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 565 - 78,23%
Farm Level 2:	1000 - 18 $ - 774 - 77,41%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 741 - 78,70%
Average Income per Game	1 291 082 $
Year to Date Revenue	52 934 361 $
Farm
Home Games Left	0
Average Attendance - %	2 339 - 77,96%
Average Income per Game	74 405 $
Year to Date Revenue	3 050 613 $
Expense
Pro Players Total Salaries	56 845 000 $
Farm Players Total Salaries	1 975 000 $
Coaches Total Salaries	2 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 723 214 $
Farm Year To Date Expenses	2 715 454 $
Pro Salary Cap To Date	53 739 875 $
Farm Salary Cap To Date	2 021 294 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	473 708 $
Pro Estimated Expenses	473 708 $
Farm Remaining Season Days	1
Farm Expenses Per Days	16 458 $
Farm Estimated Expenses	16 458 $
Estimated Season Expenses	490 166 $
Estimated Season Salary Cap	54 213 583 $
Estimate Under Maximum Salary Cap of 58 000 000 $	3 786 417 $
Estimate Over Minimum Salary Cap of 0 $	54 213 583 $
Current Bank Account	62 768 593 $
Projected Bank Account	62 278 427 $

Pro Players Salaries
Zach Parise	5 500 000 $ (2)
Salary Remaining :	45 833 $
Phil Kessel	5 250 000 $ (4)
Salary Remaining :	43 750 $
Jacob Slaney	4 500 000 $ (2)
Salary Remaining :	37 500 $
Baltabek Doulova	4 500 000 $ (2)
Salary Remaining :	37 500 $
Travis Zajac	4 325 000 $ (3)
Salary Remaining :	36 042 $
Alexandre Picard	4 200 000 $ (1)
Salary Remaining :	35 000 $
Nikolai Zherdev	4 000 000 $ (1)
Salary Remaining :	33 333 $
Devan Dubnyk	3 300 000 $ (2)
Salary Remaining :	27 500 $
Jack Johnson	1 880 000 $ (1)
Salary Remaining :	15 667 $
Jose Theodore	1 760 000 $ (1)
Salary Remaining :	14 667 $
Andrew Cogliano	1 750 000 $ (1)
Salary Remaining :	14 583 $
Jouni Soisalo	1 600 000 $ (2)
Salary Remaining :	13 333 $
Ryan O'Marra	1 500 000 $ (1)
Salary Remaining :	12 500 $
Tomas Kana	1 400 000 $ (2)
Salary Remaining :	11 667 $
Zdenek Kutlak	1 300 000 $ (3)
Salary Remaining :	10 833 $
Chris Phillips	1 250 000 $ (2)
Salary Remaining :	10 417 $
Niklas Bergfors	1 200 000 $ (1)
Salary Remaining :	10 000 $
Drew Doughty	1 200 000 $ (2)
Salary Remaining :	10 000 $
Alexei Cherepanov	1 150 000 $ (2)
Salary Remaining :	9 583 $
Steve Downie	1 040 000 $ (1)
Salary Remaining :	8 667 $
Robert Grau	1 000 000 $ (1)
Salary Remaining :	8 333 $
Trevor Lewis	950 000 $ (2)
Salary Remaining :	7 917 $
Peter Mueller	950 000 $ (2)
Salary Remaining :	7 917 $
Tyler Plante	950 000 $ (1)
Salary Remaining :	7 917 $
Jimmy Olvestad	390 000 $ (1)
Salary Remaining :	3 250 $
Total Pro Players	25
Salary Commitment
Year 2017 : 56 845 000,00 $
Year 2018 : 37 175 000,00 $
Year 2019 : 10 875 000,00 $
Year 2020 : 5 250 000,00 $
Salary Average Commitment
Year 2017 : 56 845 000,00 $
Year 2018 : 37 175 000,00 $
Year 2019 : 10 875 000,00 $
Year 2020 : 5 250 000,00 $

Farm Players Salaries
Harrison Reed	100 000 $ (1)
Salary Remaining :	833 $
Tyler Ennis	100 000 $ (3)
Salary Remaining :	833 $
Matt Lashoff	100 000 $ (1)
Salary Remaining :	833 $
Derek Stepan	100 000 $ (3)
Salary Remaining :	833 $
Joe Colborne (Out of Payroll)	100 000 $ (3)
Salary Remaining :	833 $
Erik Karlsson	95 000 $ (3)
Salary Remaining :	792 $
Jiri Tlusty	95 000 $ (2)
Salary Remaining :	792 $
Rick Dipietro	95 000 $ (1)
Salary Remaining :	792 $
Ben Bishop	90 000 $ (4)
Salary Remaining :	750 $
Matthew Corrente	90 000 $ (3)
Salary Remaining :	750 $
John Carlson	85 000 $ (3)
Salary Remaining :	708 $
Ryan Audet	75 000 $ (3)
Salary Remaining :	625 $
Ben Shutron	67 000 $ (4)
Salary Remaining :	558 $
Theodor Krafft	60 000 $ (1)
Salary Remaining :	500 $
Brje Ahlstrm	56 000 $ (1)
Salary Remaining :	467 $
Travis Hamonic	55 000 $ (4)
Salary Remaining :	458 $
Adam Gilmour	51 500 $ (3)
Salary Remaining :	429 $
Erik Karlson	51 500 $ (3)
Salary Remaining :	429 $
Jarrod Maidens	51 500 $ (3)
Salary Remaining :	429 $
Sergei Ruscova	50 000 $ (2)
Salary Remaining :	417 $
Vladimir Tarasenko	50 000 $ (2)
Salary Remaining :	417 $
Magnus Paajarvi-Svensson	50 000 $ (1)
Salary Remaining :	417 $
Bertrand Frederic	40 000 $ (1)
Salary Remaining :	333 $
Girard Leflon	40 000 $ (2)
Salary Remaining :	333 $
Kuisma Jutila	40 000 $ (1)
Salary Remaining :	333 $
Emerson Etem	40 000 $ (2)
Salary Remaining :	333 $
Carl Klingberg	40 000 $ (1)
Salary Remaining :	333 $
Robin Lehner	40 000 $ (1)
Salary Remaining :	333 $
Blake Geoffrion	40 000 $ (3)
Salary Remaining :	333 $
Michal Repik	37 500 $ (3)
Salary Remaining :	313 $
Sergei Ivasiv	30 000 $ (1)
Salary Remaining :	250 $
Austin Levi	20 000 $ (2)
Salary Remaining :	167 $
Wyatt Smith	20 000 $ (1)
Salary Remaining :	167 $
Zenonas Kucinskas	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	34
Salary Commitment
Year 2017 : 2 075 000,00 $
Year 2018 : 1 384 000,00 $
Year 2019 : 1 089 000,00 $
Year 2020 : 212 000,00 $
Salary Average Commitment
Year 2017 : 2 075 000,00 $
Year 2018 : 1 384 000,00 $
Year 2019 : 1 089 000,00 $
Year 2020 : 212 000,00 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6185 - 85 $ - 4 958 - 80,16%
Level 2:	5138 - 60 $ - 3 974 - 77,35%
Level 3:	2008 - 35 $ - 1 494 - 74,39%
Level 4:	4092 - 25 $ - 2 561 - 62,58%
Luxury:	1046 - 200 $ - 960 - 91,81%
Total Attendance :	18469
Farm
Farm Level 1:	2000 - 25 $ - 1 563 - 78,17%
Farm Level 2:	1000 - 15 $ - 772 - 77,19%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	13 947 - 75,52%
Average Income per Game	1 277 359 $
Year to Date Revenue	52 371 715 $
Farm
Home Games Left	0
Average Attendance - %	2 335 - 77,84%
Average Income per Game	75 390 $
Year to Date Revenue	3 091 004 $
Expense
Pro Players Total Salaries	57 300 000 $
Farm Players Total Salaries	6 635 500 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 303 337 $
Farm Year To Date Expenses	3 519 730 $
Pro Salary Cap To Date	55 510 001 $
Farm Salary Cap To Date	2 924 730 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	477 500 $
Pro Estimated Expenses	477 500 $
Farm Remaining Season Days	1
Farm Expenses Per Days	55 296 $
Farm Estimated Expenses	55 296 $
Estimated Season Expenses	532 796 $
Estimated Season Salary Cap	55 987 501 $
Estimate Under Maximum Salary Cap of 58 000 000 $	2 012 499 $
Estimate Over Minimum Salary Cap of 0 $	55 987 501 $
Current Bank Account	3 323 835 $
Projected Bank Account	2 791 039 $

Pro Players Salaries
Martin Havlat	7 500 000 $ (2)
Salary Remaining :	62 500 $
Jarmo Saarinen	6 500 000 $ (2)
Salary Remaining :	54 167 $
Tomas Vanek	6 250 000 $ (3)
Salary Remaining :	52 083 $
Knut Lindstrom	6 250 000 $ (3)
Salary Remaining :	52 083 $
Nathan Orton	5 750 000 $ (3)
Salary Remaining :	47 917 $
Tuukka Rask	4 500 000 $ (3)
Salary Remaining :	37 500 $
Joachim Mahlke	4 000 000 $ (3)
Salary Remaining :	33 333 $
Michael Orr	4 000 000 $ (4)
Salary Remaining :	33 333 $
Karlis Jurenko	3 000 000 $ (2)
Salary Remaining :	25 000 $
Alex Henry	2 800 000 $ (1)
Salary Remaining :	23 333 $
Igor Benysek (Out of Payroll)	1 800 000 $ (1)
Salary Remaining :	15 000 $
Martin Hanzal	1 750 000 $ (2)
Salary Remaining :	14 583 $
Kyle Wharton (Out of Payroll)	1 500 000 $ (2)
Salary Remaining :	12 500 $
Carl Visheau (Out of Payroll)	1 250 000 $ (1)
Salary Remaining :	10 417 $
Yu-shu Moy	1 200 000 $ (1)
Salary Remaining :	10 000 $
Petteri Haakana	1 150 000 $ (2)
Salary Remaining :	9 583 $
Petri Koivurinne	700 000 $ (1)
Salary Remaining :	5 833 $
Jarno Lestinen (Out of Payroll)	650 000 $ (3)
Salary Remaining :	5 417 $
Dmitriy Doletsky	600 000 $ (3)
Salary Remaining :	5 000 $
Adam Lowry	400 000 $ (3)
Salary Remaining :	3 333 $
Gregor Behringer	250 000 $ (2)
Salary Remaining :	2 083 $
Radman Botosov	250 000 $ (2)
Salary Remaining :	2 083 $
Goran Bezina	250 000 $ (2)
Salary Remaining :	2 083 $
Den Bailley	200 000 $ (2)
Salary Remaining :	1 667 $
Total Pro Players	24
Salary Commitment
Year 2017 : 62 500 000,00 $
Year 2018 : 54 750 000,00 $
Year 2019 : 32 400 000,00 $
Year 2020 : 4 000 000,00 $
Salary Average Commitment
Year 2017 : 62 500 000,00 $
Year 2018 : 54 750 000,00 $
Year 2019 : 32 400 000,00 $
Year 2020 : 4 000 000,00 $

Farm Players Salaries
Enver Lisin	950 000 $ (1)
Salary Remaining :	7 917 $
Grant Lewis	850 000 $ (1)
Salary Remaining :	7 083 $
Andrej Nedorost	750 000 $ (1)
Salary Remaining :	6 250 $
Olli Levassen	650 000 $ (3)
Salary Remaining :	5 417 $
Bernd Nyholm	400 000 $ (1)
Salary Remaining :	3 333 $
Craig Duplessis	300 000 $ (2)
Salary Remaining :	2 500 $
Ondrej Stepanek	250 000 $ (2)
Salary Remaining :	2 083 $
Billy Willard	250 000 $ (2)
Salary Remaining :	2 083 $
Esa Tamminen	250 000 $ (1)
Salary Remaining :	2 083 $
Marat Bardin	250 000 $ (2)
Salary Remaining :	2 083 $
Petr Kotasek	200 000 $ (2)
Salary Remaining :	1 667 $
Daniel Larsson	120 000 $ (3)
Salary Remaining :	1 000 $
Andrej Meszaros	100 000 $ (2)
Salary Remaining :	833 $
Frederik Andersen	100 000 $ (3)
Salary Remaining :	833 $
Karl Bonacieux	100 000 $ (3)
Salary Remaining :	833 $
Mikhail Kuznetsov	99 500 $ (2)
Salary Remaining :	829 $
Dylan Blujus	99 500 $ (2)
Salary Remaining :	829 $
Alexandre Grenier	99 000 $ (2)
Salary Remaining :	825 $
Wilhelm Birkeland	80 000 $ (3)
Salary Remaining :	667 $
Daniel Rahimi (Out of Payroll)	80 000 $ (3)
Salary Remaining :	667 $
Teemu Laakso	80 000 $ (3)
Salary Remaining :	667 $
Mikko Koskinen	75 000 $ (1)
Salary Remaining :	625 $
Shea Weber	70 000 $ (1)
Salary Remaining :	583 $
Adam Rogers	65 000 $ (3)
Salary Remaining :	542 $
Jaroslav Palinek	60 000 $ (1)
Salary Remaining :	500 $
Marc Potvin	55 000 $ (1)
Salary Remaining :	458 $
Brandon Dubinsky	50 000 $ (3)
Salary Remaining :	417 $
Rupert Klimmer	40 000 $ (3)
Salary Remaining :	333 $
Geoff Paukovich	40 000 $ (3)
Salary Remaining :	333 $
Akira Okamoto	30 000 $ (1)
Salary Remaining :	250 $
Andrei Martynov	30 000 $ (3)
Salary Remaining :	250 $
Daniil Zharkov	27 500 $ (1)
Salary Remaining :	229 $
Guy Ratchuk (Out of Payroll)	25 000 $ (2)
Salary Remaining :	208 $
Bryan Mccabe	25 000 $ (1)
Salary Remaining :	208 $
Steve Weir	25 000 $ (1)
Salary Remaining :	208 $
Matt Elich	25 000 $ (2)
Salary Remaining :	208 $
Kyle Rau	20 000 $ (3)
Salary Remaining :	167 $
Ben Johnson	20 000 $ (3)
Salary Remaining :	167 $
Total Farm Players	38
Salary Commitment
Year 2017 : 6 740 500,00 $
Year 2018 : 1 463 000,00 $
Year 2019 : 890 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 6 740 500,00 $
Year 2018 : 1 463 000,00 $
Year 2019 : 890 000,00 $
Year 2020 : 0,00 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6500 - 90 $ - 5 870 - 90,30%
Level 2:	5500 - 60 $ - 5 229 - 95,08%
Level 3:	2250 - 35 $ - 2 208 - 98,12%
Level 4:	4500 - 20 $ - 4 361 - 96,90%
Luxury:	1250 - 194 $ - 1 158 - 92,67%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 25 $ - 1 578 - 78,91%
Farm Level 2:	1000 - 10 $ - 798 - 79,82%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 826 - 94,13%
Average Income per Game	1 435 263 $
Year to Date Revenue	58 845 771 $
Farm
Home Games Left	0
Average Attendance - %	2 376 - 79,21%
Average Income per Game	68 459 $
Year to Date Revenue	2 806 806 $
Expense
Pro Players Total Salaries	51 475 000 $
Farm Players Total Salaries	2 682 500 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 799 377 $
Farm Year To Date Expenses	2 389 571 $
Pro Salary Cap To Date	50 006 028 $
Farm Salary Cap To Date	2 092 071 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	428 958 $
Pro Estimated Expenses	428 958 $
Farm Remaining Season Days	1
Farm Expenses Per Days	22 354 $
Farm Estimated Expenses	22 354 $
Estimated Season Expenses	451 312 $
Estimated Season Salary Cap	50 434 986 $
Estimate Under Maximum Salary Cap of 58 000 000 $	7 565 014 $
Estimate Over Minimum Salary Cap of 0 $	50 434 986 $
Current Bank Account	15 595 405 $
Projected Bank Account	15 144 093 $

Pro Players Salaries
Alex Tanguay	7 600 000 $ (1)
Salary Remaining :	63 333 $
Zenith Komarniski	6 500 000 $ (1)
Salary Remaining :	54 167 $
Norm Milley	5 100 000 $ (2)
Salary Remaining :	42 500 $
Petr Nemcicky	3 500 000 $ (3)
Salary Remaining :	29 167 $
Bjarte Skjelbraid	3 500 000 $ (3)
Salary Remaining :	29 167 $
Michael Grabner	3 300 000 $ (2)
Salary Remaining :	27 500 $
Stefan Majerski	3 300 000 $ (2)
Salary Remaining :	27 500 $
Henrikas Labas	2 700 000 $ (2)
Salary Remaining :	22 500 $
Scott Hannan	2 500 000 $ (3)
Salary Remaining :	20 833 $
John F. Ringle	2 500 000 $ (1)
Salary Remaining :	20 833 $
Evgeny Selivanov	2 250 000 $ (2)
Salary Remaining :	18 750 $
Miroslav Lavrince	2 000 000 $ (2)
Salary Remaining :	16 667 $
Craig Fischer	1 500 000 $ (2)
Salary Remaining :	12 500 $
Arvo Sihvonen	1 250 000 $ (1)
Salary Remaining :	10 417 $
James Neal	1 000 000 $ (1)
Salary Remaining :	8 333 $
Mark McGeown	600 000 $ (1)
Salary Remaining :	5 000 $
Stanislav Misik	500 000 $ (1)
Salary Remaining :	4 167 $
Denis Wakaluk	500 000 $ (3)
Salary Remaining :	4 167 $
Patrick Bussieres	475 000 $ (4)
Salary Remaining :	3 958 $
Jinrich Ondo	450 000 $ (4)
Salary Remaining :	3 750 $
Kevin Klein	450 000 $ (3)
Salary Remaining :	3 750 $
Total Pro Players	21
Salary Commitment
Year 2017 : 51 475 000,00 $
Year 2018 : 31 525 000,00 $
Year 2019 : 11 375 000,00 $
Year 2020 : 925 000,00 $
Salary Average Commitment
Year 2017 : 51 475 000,00 $
Year 2018 : 31 525 000,00 $
Year 2019 : 11 375 000,00 $
Year 2020 : 925 000,00 $

Farm Players Salaries
Martinus Traa	750 000 $ (3)
Salary Remaining :	6 250 $
Alexander Guptill	300 000 $ (2)
Salary Remaining :	2 500 $
Allan Rourke	150 000 $ (1)
Salary Remaining :	1 250 $
Antoine Lafleur	110 000 $ (3)
Salary Remaining :	917 $
Maxime Sauve	95 000 $ (4)
Salary Remaining :	792 $
Dustin Kohn	90 000 $ (1)
Salary Remaining :	750 $
Jukka Lyytinen	85 000 $ (2)
Salary Remaining :	708 $
Mo Davis	85 000 $ (4)
Salary Remaining :	708 $
Bjorn Bjorklund	75 000 $ (1)
Salary Remaining :	625 $
Vladimir Mihalik	65 000 $ (1)
Salary Remaining :	542 $
Mikko Tala	60 000 $ (2)
Salary Remaining :	500 $
Dalibor Steiner	60 000 $ (3)
Salary Remaining :	500 $
Patrick Wiercioch	60 000 $ (4)
Salary Remaining :	500 $
Ricky Lavoie	50 000 $ (3)
Salary Remaining :	417 $
Jim Jiminez	50 000 $ (3)
Salary Remaining :	417 $
Vitezslav Hodek	47 500 $ (4)
Salary Remaining :	396 $
Maxim Lapierre	45 000 $ (3)
Salary Remaining :	375 $
Carl Sneep	45 000 $ (3)
Salary Remaining :	375 $
T.J. Galiardi	45 000 $ (3)
Salary Remaining :	375 $
Daniel Ryder	40 000 $ (2)
Salary Remaining :	333 $
John Merrill	40 000 $ (2)
Salary Remaining :	333 $
Linas Chaliapinas	40 000 $ (4)
Salary Remaining :	333 $
Jake Hansen	35 000 $ (3)
Salary Remaining :	292 $
Markus Rautenstrauch	30 000 $ (1)
Salary Remaining :	250 $
Dylan Olsen	30 000 $ (1)
Salary Remaining :	250 $
Manfred Lehmann	30 000 $ (1)
Salary Remaining :	250 $
Patrik Pavlikovsky	30 000 $ (1)
Salary Remaining :	250 $
Corbin McPherson	30 000 $ (1)
Salary Remaining :	250 $
Jori Meresmaa	25 000 $ (1)
Salary Remaining :	208 $
Daniel Briere	25 000 $ (1)
Salary Remaining :	208 $
Yves Lajeunesse	20 000 $ (3)
Salary Remaining :	167 $
Jan Haanp	20 000 $ (3)
Salary Remaining :	167 $
Jean Turcot	20 000 $ (3)
Salary Remaining :	167 $
Total Farm Players	33
Salary Commitment
Year 2017 : 2 682 500,00 $
Year 2018 : 1 157 500,00 $
Year 2019 : 902 500,00 $
Year 2020 : 327 500,00 $
Salary Average Commitment
Year 2017 : 2 682 500,00 $
Year 2018 : 1 157 500,00 $
Year 2019 : 902 500,00 $
Year 2020 : 327 500,00 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6244 - 85 $ - 6 190 - 99,13%
Level 2:	5136 - 59 $ - 5 011 - 97,57%
Level 3:	2064 - 35 $ - 2 056 - 99,61%
Level 4:	4129 - 20 $ - 4 103 - 99,37%
Luxury:	1057 - 199 $ - 1 024 - 96,88%
Total Attendance :	18630
Farm
Farm Level 1:	2000 - 20 $ - 1 574 - 78,68%
Farm Level 2:	1000 - 17 $ - 794 - 79,38%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 384 - 98,68%
Average Income per Game	1 356 613 $
Year to Date Revenue	55 621 131 $
Farm
Home Games Left	0
Average Attendance - %	2 367 - 78,91%
Average Income per Game	45 504 $
Year to Date Revenue	1 865 660 $
Expense
Pro Players Total Salaries	60 050 000 $
Farm Players Total Salaries	4 230 000 $
Coaches Total Salaries	1 650 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 797 921 $
Farm Year To Date Expenses	2 702 860 $
Pro Salary Cap To Date	50 806 251 $
Farm Salary Cap To Date	2 163 268 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	500 417 $
Pro Estimated Expenses	500 417 $
Farm Remaining Season Days	1
Farm Expenses Per Days	35 250 $
Farm Estimated Expenses	35 250 $
Estimated Season Expenses	535 667 $
Estimated Season Salary Cap	51 306 668 $
Estimate Under Maximum Salary Cap of 58 000 000 $	6 693 332 $
Estimate Over Minimum Salary Cap of 0 $	51 306 668 $
Current Bank Account	11 225 904 $
Projected Bank Account	10 690 237 $

Pro Players Salaries
Tim Connolly	8 000 000 $ (2)
Salary Remaining :	66 667 $
Chris Nielsen	7 500 000 $ (1)
Salary Remaining :	62 500 $
Ryan Suter	6 600 000 $ (1)
Salary Remaining :	55 000 $
Hkan Hallstrm	4 500 000 $ (1)
Salary Remaining :	37 500 $
Tobias Hman	4 300 000 $ (2)
Salary Remaining :	35 833 $
Sami Lehtinen	4 000 000 $ (2)
Salary Remaining :	33 333 $
Ladislav Nagy	4 000 000 $ (1)
Salary Remaining :	33 333 $
Marco Sturm	2 500 000 $ (1)
Salary Remaining :	20 833 $
Alexei Semenov	2 500 000 $ (1)
Salary Remaining :	20 833 $
Bobby Ryan	2 350 000 $ (1)
Salary Remaining :	19 583 $
Jonathan Toews	2 000 000 $ (2)
Salary Remaining :	16 667 $
Gunnar Gahn	1 500 000 $ (2)
Salary Remaining :	12 500 $
Jaroslav Mrazek	1 500 000 $ (1)
Salary Remaining :	12 500 $
Kyrill Lyamin	1 300 000 $ (2)
Salary Remaining :	10 833 $
Nathan Forster	1 250 000 $ (1)
Salary Remaining :	10 417 $
Michal Neuvirth	1 000 000 $ (1)
Salary Remaining :	8 333 $
Marcus Rivest	950 000 $ (1)
Salary Remaining :	7 917 $
Colin Wilson	900 000 $ (1)
Salary Remaining :	7 500 $
Patrick Kane	900 000 $ (3)
Salary Remaining :	7 500 $
Pat Freeman	750 000 $ (2)
Salary Remaining :	6 250 $
Nikos Tselios	500 000 $ (1)
Salary Remaining :	4 167 $
Boris Stefanyshyn	400 000 $ (1)
Salary Remaining :	3 333 $
Rico Fata	350 000 $ (1)
Salary Remaining :	2 917 $
Luke Lebeau	300 000 $ (1)
Salary Remaining :	2 500 $
Joshua Holden	200 000 $ (1)
Salary Remaining :	1 667 $
Total Pro Players	25
Salary Commitment
Year 2017 : 60 050 000,00 $
Year 2018 : 22 750 000,00 $
Year 2019 : 900 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 60 050 000,00 $
Year 2018 : 22 750 000,00 $
Year 2019 : 900 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Kyle Okposo	900 000 $ (2)
Salary Remaining :	7 500 $
Oskars Bartulis	600 000 $ (1)
Salary Remaining :	5 000 $
Vojtech Zavoral	450 000 $ (1)
Salary Remaining :	3 750 $
Mikolaj Gomulka	400 000 $ (2)
Salary Remaining :	3 333 $
Justin Vaive	350 000 $ (2)
Salary Remaining :	2 917 $
T.J. Hensick	300 000 $ (1)
Salary Remaining :	2 500 $
Mikkel Boedker	100 000 $ (3)
Salary Remaining :	833 $
Justin Abdelkader	95 000 $ (2)
Salary Remaining :	792 $
Thomas McCollum	90 000 $ (4)
Salary Remaining :	750 $
Michael Carman	87 500 $ (2)
Salary Remaining :	729 $
Olivier Legault	80 000 $ (1)
Salary Remaining :	667 $
Mattias Tedenby	80 000 $ (3)
Salary Remaining :	667 $
Vjateslav Voinov	80 000 $ (1)
Salary Remaining :	667 $
Jaroslav Vydareny	50 000 $ (3)
Salary Remaining :	417 $
Perttu Lindgren	50 000 $ (2)
Salary Remaining :	417 $
Jared Staal	42 500 $ (3)
Salary Remaining :	354 $
Landon Ferraro	40 000 $ (1)
Salary Remaining :	333 $
Maciej Olsza	40 000 $ (4)
Salary Remaining :	333 $
Tomas Tatar	30 000 $ (1)
Salary Remaining :	250 $
Nate Hagemo	30 000 $ (1)
Salary Remaining :	250 $
Ryan Parent	30 000 $ (1)
Salary Remaining :	250 $
Mark Alt	30 000 $ (2)
Salary Remaining :	250 $
Taylor Doherty	30 000 $ (1)
Salary Remaining :	250 $
Boris Valabik	25 000 $ (1)
Salary Remaining :	208 $
Mike Hoeffel	20 000 $ (1)
Salary Remaining :	167 $
Justin Sefton	20 000 $ (2)
Salary Remaining :	167 $
Daniel Catenacci	20 000 $ (2)
Salary Remaining :	167 $
Julian Melchiori	20 000 $ (1)
Salary Remaining :	167 $
Brendan Leipsic	20 000 $ (3)
Salary Remaining :	167 $
Brad Ference	20 000 $ (1)
Salary Remaining :	167 $
James Howard	20 000 $ (1)
Salary Remaining :	167 $
Nikolai Bekboulatov	20 000 $ (1)
Salary Remaining :	167 $
Knut Pettersson	20 000 $ (1)
Salary Remaining :	167 $
Len Bailey	20 000 $ (1)
Salary Remaining :	167 $
Jonathan Cheechoo	20 000 $ (1)
Salary Remaining :	167 $
Alex Kvachuk	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2017 : 4 230 000,00 $
Year 2018 : 890 000,00 $
Year 2019 : 422 500,00 $
Year 2020 : 130 000,00 $
Salary Average Commitment
Year 2017 : 4 230 000,00 $
Year 2018 : 890 000,00 $
Year 2019 : 422 500,00 $
Year 2020 : 130 000,00 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	6500 - 88 $ - 6 109 - 93,98%
Level 2:	5500 - 62 $ - 5 364 - 97,52%
Level 3:	2250 - 40 $ - 2 186 - 97,16%
Level 4:	4500 - 25 $ - 4 346 - 96,59%
Luxury:	1250 - 180 $ - 1 200 - 96,04%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 20 $ - 1 602 - 80,12%
Farm Level 2:	1000 - 12 $ - 779 - 77,94%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	19 205 - 96,03%
Average Income per Game	1 304 098 $
Year to Date Revenue	53 468 024 $
Farm
Home Games Left	0
Average Attendance - %	2 382 - 79,39%
Average Income per Game	47 610 $
Year to Date Revenue	1 952 026 $
Expense
Pro Players Total Salaries	55 950 000 $
Farm Players Total Salaries	3 363 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 988 991 $
Farm Year To Date Expenses	2 426 090 $
Pro Salary Cap To Date	53 013 991 $
Farm Salary Cap To Date	1 930 271 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	466 250 $
Pro Estimated Expenses	466 250 $
Farm Remaining Season Days	1
Farm Expenses Per Days	25 942 $
Farm Estimated Expenses	25 942 $
Estimated Season Expenses	492 192 $
Estimated Season Salary Cap	53 480 241 $
Estimate Under Maximum Salary Cap of 58 000 000 $	4 519 759 $
Estimate Over Minimum Salary Cap of 0 $	53 480 241 $
Current Bank Account	6 471 777 $
Projected Bank Account	5 979 585 $

Pro Players Salaries
Karel Dosedel	7 500 000 $ (3)
Salary Remaining :	62 500 $
Danny Heatley	7 500 000 $ (3)
Salary Remaining :	62 500 $
Dmitri Tertyshny	7 200 000 $ (2)
Salary Remaining :	60 000 $
Mike Richards (Out of Payroll)	4 250 000 $ (3)
Salary Remaining :	35 417 $
Brent Seabrook	4 200 000 $ (4)
Salary Remaining :	35 000 $
Radovan Kwasnicki	4 000 000 $ (2)
Salary Remaining :	33 333 $
Anthony Stewart	4 000 000 $ (3)
Salary Remaining :	33 333 $
Corey Perry	3 750 000 $ (2)
Salary Remaining :	31 250 $
Ladislav Smid	3 750 000 $ (3)
Salary Remaining :	31 250 $
Valeri Mikhnovets	3 000 000 $ (1)
Salary Remaining :	25 000 $
Reno Pomi	2 500 000 $ (1)
Salary Remaining :	20 833 $
Philippe Shand	2 000 000 $ (3)
Salary Remaining :	16 667 $
Semen Varlamov	1 100 000 $ (3)
Salary Remaining :	9 167 $
Sam Gagner	1 100 000 $ (2)
Salary Remaining :	9 167 $
Jonathan Ford	1 000 000 $ (2)
Salary Remaining :	8 333 $
Zach Hamill	800 000 $ (3)
Salary Remaining :	6 667 $
Niclas Hlberg	700 000 $ (2)
Salary Remaining :	5 833 $
Dmitri Galkin	700 000 $ (2)
Salary Remaining :	5 833 $
Jacques Marteau	400 000 $ (3)
Salary Remaining :	3 333 $
Roman Tvrdon	400 000 $ (2)
Salary Remaining :	3 333 $
Jakub Cutta	350 000 $ (2)
Salary Remaining :	2 917 $
Total Pro Players	21
Salary Commitment
Year 2017 : 60 200 000,00 $
Year 2018 : 54 700 000,00 $
Year 2019 : 35 500 000,00 $
Year 2020 : 4 200 000,00 $
Salary Average Commitment
Year 2017 : 60 200 000,00 $
Year 2018 : 54 700 000,00 $
Year 2019 : 35 500 000,00 $
Year 2020 : 4 200 000,00 $

Farm Players Salaries
Alpo Hanninen	680 000 $ (1)
Salary Remaining :	5 667 $
Igor Stepanov	500 000 $ (1)
Salary Remaining :	4 167 $
Nikonov Zelenko	350 000 $ (3)
Salary Remaining :	2 917 $
Roger Hjelm (Out of Payroll)	250 000 $ (2)
Salary Remaining :	2 083 $
Lance Brire	100 000 $ (1)
Salary Remaining :	833 $
Takeshi Morita	100 000 $ (1)
Salary Remaining :	833 $
Alexander Svoboda	100 000 $ (1)
Salary Remaining :	833 $
David Krejci	90 000 $ (3)
Salary Remaining :	750 $
Erwin Frischknecht	82 500 $ (3)
Salary Remaining :	688 $
Oskar Osala	80 000 $ (3)
Salary Remaining :	667 $
Milan Steiner	78 000 $ (1)
Salary Remaining :	650 $
KarlJohan Johansson	75 000 $ (2)
Salary Remaining :	625 $
Stanislav Mirnya	70 000 $ (2)
Salary Remaining :	583 $
Gary Ewing	70 000 $ (1)
Salary Remaining :	583 $
Ryan Cashman	67 000 $ (2)
Salary Remaining :	558 $
Martin Ulstein	65 000 $ (3)
Salary Remaining :	542 $
Ales Vostrak	50 000 $ (1)
Salary Remaining :	417 $
Daniel Vak	50 000 $ (1)
Salary Remaining :	417 $
Cid Lauzon	50 000 $ (1)
Salary Remaining :	417 $
Urmet Vainmaa	47 500 $ (1)
Salary Remaining :	396 $
Michael Rupp	47 500 $ (1)
Salary Remaining :	396 $
Erirnberg Brasar	44 000 $ (1)
Salary Remaining :	367 $
Tuomi Ahonen	40 000 $ (2)
Salary Remaining :	333 $
Eric Dore	40 000 $ (1)
Salary Remaining :	333 $
Trevor McLean	40 000 $ (1)
Salary Remaining :	333 $
Ruslan Bashkirov	40 000 $ (3)
Salary Remaining :	333 $
Chris Preston	37 500 $ (1)
Salary Remaining :	313 $
Nicholas Boynton	34 000 $ (1)
Salary Remaining :	283 $
Mart Ilkka	30 000 $ (1)
Salary Remaining :	250 $
Niklas Evensen	30 000 $ (3)
Salary Remaining :	250 $
Sheldon Keefe	25 000 $ (2)
Salary Remaining :	208 $
Total Farm Players	31
Salary Commitment
Year 2017 : 3 363 000,00 $
Year 2018 : 724 500,00 $
Year 2019 : 422 500,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 3 363 000,00 $
Year 2018 : 724 500,00 $
Year 2019 : 422 500,00 $
Year 2020 : 0,00 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6500 - 82 $ - 6 237 - 95,96%
Level 2:	5500 - 59 $ - 5 446 - 99,01%
Level 3:	2250 - 32 $ - 2 214 - 98,42%
Level 4:	4500 - 16 $ - 4 467 - 99,26%
Luxury:	1250 - 188 $ - 1 207 - 96,57%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 25 $ - 1 543 - 77,17%
Farm Level 2:	1000 - 10 $ - 772 - 77,20%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	19 571 - 97,86%
Average Income per Game	1 403 914 $
Year to Date Revenue	57 560 478 $
Farm
Home Games Left	0
Average Attendance - %	2 315 - 77,18%
Average Income per Game	55 126 $
Year to Date Revenue	2 260 150 $
Expense
Pro Players Total Salaries	63 150 000 $
Farm Players Total Salaries	1 677 500 $
Coaches Total Salaries	2 750 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 462 509 $
Farm Year To Date Expenses	2 862 024 $
Pro Salary Cap To Date	56 975 009 $
Farm Salary Cap To Date	1 622 442 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	526 250 $
Pro Estimated Expenses	526 250 $
Farm Remaining Season Days	1
Farm Expenses Per Days	12 312 $
Farm Estimated Expenses	12 312 $
Estimated Season Expenses	538 562 $
Estimated Season Salary Cap	57 501 259 $
Estimate Under Maximum Salary Cap of 58 000 000 $	498 741 $
Estimate Over Minimum Salary Cap of 0 $	57 501 259 $
Current Bank Account	58 826 583 $
Projected Bank Account	58 288 021 $

Pro Players Salaries
Randy Nordin	7 800 000 $ (2)
Salary Remaining :	65 000 $
Marian Gaborik	7 600 000 $ (3)
Salary Remaining :	63 333 $
Tobias Stephan	6 000 000 $ (3)
Salary Remaining :	50 000 $
Steeve Bernier	4 750 000 $ (1)
Salary Remaining :	39 583 $
Keith Burke	4 750 000 $ (1)
Salary Remaining :	39 583 $
Vratislav Subrt	4 250 000 $ (2)
Salary Remaining :	35 417 $
Mark Trepanier	4 000 000 $ (4)
Salary Remaining :	33 333 $
David Legwand	3 000 000 $ (1)
Salary Remaining :	25 000 $
Edmunds Ceicys	2 750 000 $ (3)
Salary Remaining :	22 917 $
Radomir Novatny	2 500 000 $ (1)
Salary Remaining :	20 833 $
Viktor Shalimov	2 500 000 $ (1)
Salary Remaining :	20 833 $
Robertas Puusepp	2 250 000 $ (2)
Salary Remaining :	18 750 $
Tommi Jrvinen	2 000 000 $ (3)
Salary Remaining :	16 667 $
Valeri Suldesova	2 000 000 $ (2)
Salary Remaining :	16 667 $
Jeff Friesen	1 800 000 $ (2)
Salary Remaining :	15 000 $
Erdvilas Bilaitis	1 400 000 $ (2)
Salary Remaining :	11 667 $
Barret Jackman	1 150 000 $ (1)
Salary Remaining :	9 583 $
Brent Sopel	1 150 000 $ (1)
Salary Remaining :	9 583 $
Lars-Erik Lindberg	700 000 $ (1)
Salary Remaining :	5 833 $
Jergus Jurechka	200 000 $ (1)
Salary Remaining :	1 667 $
Normy Unfosse	200 000 $ (1)
Salary Remaining :	1 667 $
Sergei Gallyamov	200 000 $ (1)
Salary Remaining :	1 667 $
Michal Sebesta	200 000 $ (1)
Salary Remaining :	1 667 $
Total Pro Players	23
Salary Commitment
Year 2017 : 63 150 000,00 $
Year 2018 : 41 850 000,00 $
Year 2019 : 22 350 000,00 $
Year 2020 : 4 000 000,00 $
Salary Average Commitment
Year 2017 : 63 150 000,00 $
Year 2018 : 41 850 000,00 $
Year 2019 : 22 350 000,00 $
Year 2020 : 4 000 000,00 $

Farm Players Salaries
Ludek Travnicek (Out of Payroll)	200 000 $ (1)
Salary Remaining :	1 667 $
Zach Bogosian	160 000 $ (4)
Salary Remaining :	1 333 $
Aivars Beiris	150 000 $ (2)
Salary Remaining :	1 250 $
Mark Strudwick	120 000 $ (3)
Salary Remaining :	1 000 $
Chet Pickard	110 000 $ (4)
Salary Remaining :	917 $
Anton Gustafsson	100 000 $ (3)
Salary Remaining :	833 $
Kyle Beach	92 500 $ (3)
Salary Remaining :	771 $
Luke Schenn	85 000 $ (4)
Salary Remaining :	708 $
Robin Travanti	40 000 $ (1)
Salary Remaining :	333 $
Petr Kanko	20 000 $ (1)
Salary Remaining :	167 $
Franktisek Vujtek	20 000 $ (1)
Salary Remaining :	167 $
Martin Martine	20 000 $ (1)
Salary Remaining :	167 $
Jiri Rejthar	20 000 $ (1)
Salary Remaining :	167 $
Vladimir Svoboda	20 000 $ (1)
Salary Remaining :	167 $
Lennart Bergman	20 000 $ (1)
Salary Remaining :	167 $
Valery Sivov	20 000 $ (1)
Salary Remaining :	167 $
Perlov Danielsson	20 000 $ (1)
Salary Remaining :	167 $
Jimmy Imhuser	20 000 $ (1)
Salary Remaining :	167 $
Travis Cooper	20 000 $ (1)
Salary Remaining :	167 $
Scott Hartnell	20 000 $ (1)
Salary Remaining :	167 $
Igor Musakka	20 000 $ (2)
Salary Remaining :	167 $
Shane Hancock	20 000 $ (1)
Salary Remaining :	167 $
Lou Morschauser	20 000 $ (1)
Salary Remaining :	167 $
Toni Sokero	20 000 $ (1)
Salary Remaining :	167 $
Eric Beaudoin	20 000 $ (1)
Salary Remaining :	167 $
Matt Zultek	20 000 $ (1)
Salary Remaining :	167 $
Mark Bell	20 000 $ (1)
Salary Remaining :	167 $
Evgeni Khvostov	20 000 $ (2)
Salary Remaining :	167 $
Vintilas Babrys	20 000 $ (1)
Salary Remaining :	167 $
Gregory Campbell	20 000 $ (1)
Salary Remaining :	167 $
Jan Lasak	20 000 $ (1)
Salary Remaining :	167 $
Dunc Betournay	20 000 $ (1)
Salary Remaining :	167 $
Norm Gross	20 000 $ (1)
Salary Remaining :	167 $
Tony Allen	20 000 $ (1)
Salary Remaining :	167 $
Kyle Calder	20 000 $ (1)
Salary Remaining :	167 $
Yasunari Matoyama	20 000 $ (1)
Salary Remaining :	167 $
Daniel Corso	20 000 $ (1)
Salary Remaining :	167 $
Jean-Paul Tardif	20 000 $ (1)
Salary Remaining :	167 $
Vlastimil Suchanek	20 000 $ (1)
Salary Remaining :	167 $
Romans Sorokins	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	40
Salary Commitment
Year 2017 : 1 677 500,00 $
Year 2018 : 857 500,00 $
Year 2019 : 667 500,00 $
Year 2020 : 355 000,00 $
Salary Average Commitment
Year 2017 : 1 677 500,00 $
Year 2018 : 857 500,00 $
Year 2019 : 667 500,00 $
Year 2020 : 355 000,00 $

Dynamo

Arena Capacity - Ticket Price Attendance - %
Arena Name	Moskva Center
Level 1:	6006 - 82 $ - 5 610 - 93,40%
Level 2:	5000 - 60 $ - 4 289 - 85,79%
Level 3:	2000 - 35 $ - 1 808 - 90,41%
Level 4:	4000 - 20 $ - 3 799 - 94,98%
Luxury:	1000 - 210 $ - 874 - 87,44%
Total Attendance :	18006
Farm
Farm Level 1:	2000 - 35 $ - 1 546 - 77,30%
Farm Level 2:	1000 - 15 $ - 776 - 77,58%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 381 - 90,98%
Average Income per Game	1 259 041 $
Year to Date Revenue	51 620 677 $
Farm
Home Games Left	0
Average Attendance - %	2 322 - 77,39%
Average Income per Game	70 702 $
Year to Date Revenue	2 898 794 $
Expense
Pro Players Total Salaries	36 950 000 $
Farm Players Total Salaries	2 340 000 $
Coaches Total Salaries	2 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	41 754 593 $
Farm Year To Date Expenses	2 488 953 $
Pro Salary Cap To Date	40 267 093 $
Farm Salary Cap To Date	1 695 629 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	307 917 $
Pro Estimated Expenses	307 917 $
Farm Remaining Season Days	1
Farm Expenses Per Days	19 500 $
Farm Estimated Expenses	19 500 $
Estimated Season Expenses	327 417 $
Estimated Season Salary Cap	40 575 010 $
Estimate Under Maximum Salary Cap of 58 000 000 $	17 424 990 $
Estimate Over Minimum Salary Cap of 0 $	40 575 010 $
Current Bank Account	33 840 720 $
Projected Bank Account	33 513 303 $

Pro Players Salaries
Anatoli Berezhnin	4 800 000 $ (3)
Salary Remaining :	40 000 $
Jaroslav Sedlak	4 000 000 $ (1)
Salary Remaining :	33 333 $
Harold Druken	3 200 000 $ (1)
Salary Remaining :	26 667 $
Christofer Lofberg	3 000 000 $ (4)
Salary Remaining :	25 000 $
Sergei Kastitsyn	2 200 000 $ (3)
Salary Remaining :	18 333 $
Robert Dome	2 000 000 $ (2)
Salary Remaining :	16 667 $
Christopher Bourque	1 900 000 $ (2)
Salary Remaining :	15 833 $
Matt Niskanen	1 900 000 $ (3)
Salary Remaining :	15 833 $
Stewart Levesque	1 750 000 $ (1)
Salary Remaining :	14 583 $
Tomas Demel	1 500 000 $ (1)
Salary Remaining :	12 500 $
Marian Plasek	1 500 000 $ (1)
Salary Remaining :	12 500 $
Sergey Shavarev	1 400 000 $ (1)
Salary Remaining :	11 667 $
Steve Mason	1 300 000 $ (1)
Salary Remaining :	10 833 $
Chocimir Rudzynski (Out of Payroll)	1 200 000 $ (1)
Salary Remaining :	10 000 $
Ivan Vishnevskiy	1 200 000 $ (1)
Salary Remaining :	10 000 $
Alexander Radulov	1 000 000 $ (3)
Salary Remaining :	8 333 $
Joe Ryan	950 000 $ (2)
Salary Remaining :	7 917 $
David Shantz	800 000 $ (1)
Salary Remaining :	6 667 $
Radek Smolenak	800 000 $ (1)
Salary Remaining :	6 667 $
Bruno Cotti	750 000 $ (1)
Salary Remaining :	6 250 $
Lars Doepker	500 000 $ (1)
Salary Remaining :	4 167 $
Taylor Ellington	500 000 $ (2)
Salary Remaining :	4 167 $
Radim Benysek	0 $ (0)
Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2017 : 38 150 000,00 $
Year 2018 : 18 250 000,00 $
Year 2019 : 12 900 000,00 $
Year 2020 : 3 000 000,00 $
Salary Average Commitment
Year 2017 : 38 150 000,00 $
Year 2018 : 18 250 000,00 $
Year 2019 : 12 900 000,00 $
Year 2020 : 3 000 000,00 $

Farm Players Salaries
Bastien DeBerthellemy	900 000 $ (2)
Salary Remaining :	7 500 $
Yuri Alexandrov (Out of Payroll)	500 000 $ (1)
Salary Remaining :	4 167 $
Ryan Whitney	85 000 $ (1)
Salary Remaining :	708 $
Vadim Turovich	85 000 $ (3)
Salary Remaining :	708 $
Angelo Esposito	70 000 $ (2)
Salary Remaining :	583 $
Franz Lischka	70 000 $ (2)
Salary Remaining :	583 $
Rod Buller	70 000 $ (1)
Salary Remaining :	583 $
Alex Goligoski	70 000 $ (1)
Salary Remaining :	583 $
Zac Dalpe	70 000 $ (3)
Salary Remaining :	583 $
Rene Lefaivre	65 000 $ (2)
Salary Remaining :	542 $
Martin Smehlik	60 000 $ (1)
Salary Remaining :	500 $
Jordan Schroeder (Out of Payroll)	50 000 $ (1)
Salary Remaining :	417 $
Odd Lindahl	50 000 $ (2)
Salary Remaining :	417 $
Sebastien Centomo	50 000 $ (1)
Salary Remaining :	417 $
Benjamin Ethier	50 000 $ (1)
Salary Remaining :	417 $
Will Weber	50 000 $ (2)
Salary Remaining :	417 $
Arvo Taitto	50 000 $ (2)
Salary Remaining :	417 $
Stephane Mazza	45 000 $ (1)
Salary Remaining :	375 $
Ty Wishart	45 000 $ (3)
Salary Remaining :	375 $
Dana Tyrell	40 000 $ (1)
Salary Remaining :	333 $
Alex Chiasson	40 000 $ (1)
Salary Remaining :	333 $
Oleksander Soroka	40 000 $ (1)
Salary Remaining :	333 $
Curtis Hamilton	40 000 $ (2)
Salary Remaining :	333 $
Peter Holland	40 000 $ (1)
Salary Remaining :	333 $
Tim Erixon	40 000 $ (1)
Salary Remaining :	333 $
Carter Ashton	40 000 $ (1)
Salary Remaining :	333 $
ickarRauge Jonsson	35 000 $ (1)
Salary Remaining :	292 $
Danny Biega	30 000 $ (2)
Salary Remaining :	250 $
Bryan Rust	30 000 $ (2)
Salary Remaining :	250 $
Tobias Bjuhr	30 000 $ (1)
Salary Remaining :	250 $
Radek Branda	30 000 $ (1)
Salary Remaining :	250 $
Michal Kuznetsov	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	32
Salary Commitment
Year 2017 : 2 890 000,00 $
Year 2018 : 745 000,00 $
Year 2019 : 200 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 2 890 000,00 $
Year 2018 : 745 000,00 $
Year 2019 : 200 000,00 $
Year 2020 : 0,00 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Penngrowth Saddledome
Level 1:	6000 - 81 $ - 5 240 - 87,33%
Level 2:	5000 - 60 $ - 3 878 - 77,57%
Level 3:	2000 - 25 $ - 1 660 - 83,00%
Level 4:	4000 - 15 $ - 3 350 - 83,76%
Luxury:	1000 - 150 $ - 992 - 99,19%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 570 - 78,48%
Farm Level 2:	1000 - 15 $ - 784 - 78,40%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 121 - 84,00%
Average Income per Game	1 236 769 $
Year to Date Revenue	50 707 531 $
Farm
Home Games Left	0
Average Attendance - %	2 354 - 78,45%
Average Income per Game	84 953 $
Year to Date Revenue	3 483 079 $
Expense
Pro Players Total Salaries	43 500 000 $
Farm Players Total Salaries	5 377 500 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	46 690 212 $
Farm Year To Date Expenses	4 291 014 $
Pro Salary Cap To Date	46 095 212 $
Farm Salary Cap To Date	3 497 696 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	362 500 $
Pro Estimated Expenses	362 500 $
Farm Remaining Season Days	1
Farm Expenses Per Days	44 812 $
Farm Estimated Expenses	44 812 $
Estimated Season Expenses	407 312 $
Estimated Season Salary Cap	46 457 712 $
Estimate Under Maximum Salary Cap of 58 000 000 $	11 542 288 $
Estimate Over Minimum Salary Cap of 0 $	46 457 712 $
Current Bank Account	4 504 531 $
Projected Bank Account	4 097 219 $

Pro Players Salaries
Justin Williams	5 000 000 $ (2)
Salary Remaining :	41 667 $
Hannu Toivonen	3 500 000 $ (2)
Salary Remaining :	29 167 $
Jarno Grunlun	3 500 000 $ (3)
Salary Remaining :	29 167 $
Jakub Klepis	3 250 000 $ (2)
Salary Remaining :	27 083 $
Daniel Tkaczuk	3 000 000 $ (1)
Salary Remaining :	25 000 $
Marek Alipov	2 500 000 $ (3)
Salary Remaining :	20 833 $
Aleksandr Tatarinov	2 500 000 $ (1)
Salary Remaining :	20 833 $
Taylor Erickson	2 400 000 $ (1)
Salary Remaining :	20 000 $
Janos Vas	2 250 000 $ (2)
Salary Remaining :	18 750 $
John Hancock	2 000 000 $ (3)
Salary Remaining :	16 667 $
Keven Machin	1 950 000 $ (2)
Salary Remaining :	16 250 $
Ronalds Paste	1 800 000 $ (1)
Salary Remaining :	15 000 $
Josh Unice	1 700 000 $ (1)
Salary Remaining :	14 167 $
Tony Carlson	1 500 000 $ (1)
Salary Remaining :	12 500 $
Mischa Jonsson	1 500 000 $ (1)
Salary Remaining :	12 500 $
Mike Morris	1 000 000 $ (2)
Salary Remaining :	8 333 $
Konstantin Barkov	1 000 000 $ (1)
Salary Remaining :	8 333 $
Alex Tourigny	850 000 $ (2)
Salary Remaining :	7 083 $
Ben Gilcrest	800 000 $ (2)
Salary Remaining :	6 667 $
Petr Vrana	650 000 $ (1)
Salary Remaining :	5 417 $
Jarkko Aurola	500 000 $ (3)
Salary Remaining :	4 167 $
Ryan Richard	350 000 $ (2)
Salary Remaining :	2 917 $
Total Pro Players	22
Salary Commitment
Year 2017 : 43 500 000,00 $
Year 2018 : 27 450 000,00 $
Year 2019 : 8 500 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 43 500 000,00 $
Year 2018 : 27 450 000,00 $
Year 2019 : 8 500 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Jiri Petrovka	800 000 $ (3)
Salary Remaining :	6 667 $
Dave Murray	750 000 $ (2)
Salary Remaining :	6 250 $
Damir Pervukhin	750 000 $ (3)
Salary Remaining :	6 250 $
Vladimir Zharkov	450 000 $ (1)
Salary Remaining :	3 750 $
Max Reinhart	200 000 $ (2)
Salary Remaining :	1 667 $
Stefan Molander	175 000 $ (3)
Salary Remaining :	1 458 $
Algot Blix	150 000 $ (2)
Salary Remaining :	1 250 $
Jarko Sysimies	150 000 $ (3)
Salary Remaining :	1 250 $
Kung-zheng Fok	120 000 $ (3)
Salary Remaining :	1 000 $
Gran Lindeberg	120 000 $ (1)
Salary Remaining :	1 000 $
Rinat Salnikov	100 000 $ (2)
Salary Remaining :	833 $
Olympio Campigli	100 000 $ (2)
Salary Remaining :	833 $
Andre Lepore	100 000 $ (3)
Salary Remaining :	833 $
Gerard Felitti	90 000 $ (2)
Salary Remaining :	750 $
Blazej Ozymkowski	90 000 $ (2)
Salary Remaining :	750 $
Ben Maxwell	90 000 $ (2)
Salary Remaining :	750 $
Roger Manoury	80 000 $ (1)
Salary Remaining :	667 $
Victor Oreskovich	80 000 $ (2)
Salary Remaining :	667 $
Zdeno Hulek	75 000 $ (2)
Salary Remaining :	625 $
Dean Kelly	75 000 $ (1)
Salary Remaining :	625 $
Jin Sang	70 000 $ (1)
Salary Remaining :	583 $
Tommy Strom	70 000 $ (1)
Salary Remaining :	583 $
Kenji Yoshioka	70 000 $ (3)
Salary Remaining :	583 $
Laszlo Csom	67 500 $ (1)
Salary Remaining :	563 $
Ravil Cherdabaev	50 000 $ (3)
Salary Remaining :	417 $
Frederic Cloutier	50 000 $ (3)
Salary Remaining :	417 $
Florent Francillon	45 000 $ (2)
Salary Remaining :	375 $
Anssi Raatikainen	45 000 $ (1)
Salary Remaining :	375 $
Fabrice Antonoli	45 000 $ (2)
Salary Remaining :	375 $
Maurits Aas	40 000 $ (2)
Salary Remaining :	333 $
Patrice Cormier	40 000 $ (2)
Salary Remaining :	333 $
Mychajlo Lobanovs	35 000 $ (2)
Salary Remaining :	292 $
Kazuya Kato	35 000 $ (3)
Salary Remaining :	292 $
Ryan Spooner	30 000 $ (2)
Salary Remaining :	250 $
Maxime Macenauer	30 000 $ (4)
Salary Remaining :	250 $
Valery Karpov	30 000 $ (1)
Salary Remaining :	250 $
Todd Fedoruk	30 000 $ (3)
Salary Remaining :	250 $
Brian McConnell	30 000 $ (3)
Salary Remaining :	250 $
Jamie Prpic	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	39
Salary Commitment
Year 2017 : 5 377 500,00 $
Year 2018 : 2 280 000,00 $
Year 2019 : 995 000,00 $
Year 2020 : 30 000,00 $
Salary Average Commitment
Year 2017 : 5 377 500,00 $
Year 2018 : 2 280 000,00 $
Year 2019 : 995 000,00 $
Year 2020 : 30 000,00 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum
Level 1:	6000 - 100 $ - 4 753 - 79,21%
Level 2:	5000 - 60 $ - 4 849 - 96,98%
Level 3:	2000 - 35 $ - 1 996 - 99,81%
Level 4:	4000 - 20 $ - 3 990 - 99,74%
Luxury:	1000 - 200 $ - 978 - 97,76%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 553 - 77,63%
Farm Level 2:	1000 - 15 $ - 779 - 77,89%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 565 - 92,03%
Average Income per Game	1 278 122 $
Year to Date Revenue	52 402 994 $
Farm
Home Games Left	0
Average Attendance - %	2 331 - 77,71%
Average Income per Game	75 925 $
Year to Date Revenue	3 112 919 $
Expense
Pro Players Total Salaries	52 120 000 $
Farm Players Total Salaries	2 580 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 985 993 $
Farm Year To Date Expenses	2 930 474 $
Pro Salary Cap To Date	50 010 993 $
Farm Salary Cap To Date	2 434 633 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	434 333 $
Pro Estimated Expenses	434 333 $
Farm Remaining Season Days	1
Farm Expenses Per Days	21 500 $
Farm Estimated Expenses	21 500 $
Estimated Season Expenses	455 833 $
Estimated Season Salary Cap	50 445 326 $
Estimate Under Maximum Salary Cap of 58 000 000 $	7 554 674 $
Estimate Over Minimum Salary Cap of 0 $	50 445 326 $
Current Bank Account	19 325 478 $
Projected Bank Account	18 869 645 $

Pro Players Salaries
Roberto Luongo	7 000 000 $ (1)
Salary Remaining :	58 333 $
Michael York	7 000 000 $ (1)
Salary Remaining :	58 333 $
Erik Cole	6 800 000 $ (2)
Salary Remaining :	56 667 $
Scott Gomez	5 700 000 $ (1)
Salary Remaining :	47 500 $
Brad Moran	4 600 000 $ (2)
Salary Remaining :	38 333 $
Jay Bowmeester	2 500 000 $ (2)
Salary Remaining :	20 833 $
Denis Arkhipov	2 500 000 $ (2)
Salary Remaining :	20 833 $
Piel L'allier	2 000 000 $ (1)
Salary Remaining :	16 667 $
Alexander Semin	1 650 000 $ (2)
Salary Remaining :	13 750 $
Rod Frost	1 500 000 $ (1)
Salary Remaining :	12 500 $
Jarno Grnlun	1 500 000 $ (1)
Salary Remaining :	12 500 $
Ross Lupaschuk	1 500 000 $ (2)
Salary Remaining :	12 500 $
Artem Zyuzin	1 300 000 $ (1)
Salary Remaining :	10 833 $
Per-Axel Nilsson	1 000 000 $ (1)
Salary Remaining :	8 333 $
Scottie Upshall	1 000 000 $ (1)
Salary Remaining :	8 333 $
Dainis Ritums	1 000 000 $ (2)
Salary Remaining :	8 333 $
Marc Schnyder	900 000 $ (1)
Salary Remaining :	7 500 $
Joshua Hennessy	750 000 $ (1)
Salary Remaining :	6 250 $
Richard Jackman	500 000 $ (1)
Salary Remaining :	4 167 $
Remi Royer	500 000 $ (1)
Salary Remaining :	4 167 $
Otto Hazelzet	320 000 $ (3)
Salary Remaining :	2 667 $
Marko Laitila	300 000 $ (2)
Salary Remaining :	2 500 $
Per Persson	300 000 $ (1)
Salary Remaining :	2 500 $
Marek Tomajko	0 $ (0)
Salary Remaining :	0 $
Michal Sevecek	0 $ (0)
Salary Remaining :	0 $
Demian Bader	0 $ (0)
Salary Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2017 : 52 120 000,00 $
Year 2018 : 21 170 000,00 $
Year 2019 : 320 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 52 120 000,00 $
Year 2018 : 21 170 000,00 $
Year 2019 : 320 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Charley Lard	150 000 $ (1)
Salary Remaining :	1 250 $
Matt Murray	110 000 $ (3)
Salary Remaining :	917 $
Jake Paterson	110 000 $ (3)
Salary Remaining :	917 $
Brady Vail	110 000 $ (3)
Salary Remaining :	917 $
Thomas Di Pauli	110 000 $ (3)
Salary Remaining :	917 $
Vasili Gubanov	100 000 $ (1)
Salary Remaining :	833 $
Tyson Morden	100 000 $ (1)
Salary Remaining :	833 $
Terry Holmes	100 000 $ (1)
Salary Remaining :	833 $
Aymeric Crossette	100 000 $ (1)
Salary Remaining :	833 $
David Lavallee	100 000 $ (1)
Salary Remaining :	833 $
Mario Griffith	100 000 $ (1)
Salary Remaining :	833 $
Juonele Matulis	100 000 $ (1)
Salary Remaining :	833 $
Richard Maccaux	100 000 $ (1)
Salary Remaining :	833 $
Jeff Cheezo	100 000 $ (1)
Salary Remaining :	833 $
Ryan Nugent-Hopkins	100 000 $ (3)
Salary Remaining :	833 $
Michal Menhart	100 000 $ (1)
Salary Remaining :	833 $
Rostislav Bassar	100 000 $ (1)
Salary Remaining :	833 $
Hiroshi Nara	75 000 $ (3)
Salary Remaining :	625 $
Simon Sanguinacco	45 000 $ (1)
Salary Remaining :	375 $
Slava Zhivanevsky	45 000 $ (3)
Salary Remaining :	375 $
Jendrzej Czapiewski	45 000 $ (3)
Salary Remaining :	375 $
Jesse Joensuu	45 000 $ (1)
Salary Remaining :	375 $
Olivier Geiger	40 000 $ (1)
Salary Remaining :	333 $
Fedir Kylymnyk	40 000 $ (1)
Salary Remaining :	333 $
Ari Ahonen	30 000 $ (1)
Salary Remaining :	250 $
Nazer Ospanov	30 000 $ (1)
Salary Remaining :	250 $
Christian Thomas	30 000 $ (2)
Salary Remaining :	250 $
Abraham Sandvik	30 000 $ (1)
Salary Remaining :	250 $
Adam Pineault	30 000 $ (1)
Salary Remaining :	250 $
Patrik Vanek	30 000 $ (2)
Salary Remaining :	250 $
Viktor Bereznity	25 000 $ (1)
Salary Remaining :	208 $
Sam Nygard	25 000 $ (1)
Salary Remaining :	208 $
Kjell Holmqvist	25 000 $ (3)
Salary Remaining :	208 $
Misoslav Gemela	25 000 $ (2)
Salary Remaining :	208 $
Otto Burstrom	25 000 $ (1)
Salary Remaining :	208 $
Anton Hatig	25 000 $ (1)
Salary Remaining :	208 $
Jaroslav Fumach	25 000 $ (1)
Salary Remaining :	208 $
Marc-Andre Bernier	25 000 $ (1)
Salary Remaining :	208 $
Alex Kotalik	25 000 $ (1)
Salary Remaining :	208 $
Evgeni Strogolev	25 000 $ (1)
Salary Remaining :	208 $
Robby Dee	25 000 $ (1)
Salary Remaining :	208 $
Total Farm Players	41
Salary Commitment
Year 2017 : 2 580 000,00 $
Year 2018 : 815 000,00 $
Year 2019 : 730 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 2 580 000,00 $
Year 2018 : 815 000,00 $
Year 2019 : 730 000,00 $
Year 2020 : 0,00 $

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisé Charles-de-Gaule
Level 1:	6000 - 80 $ - 5 991 - 99,86%
Level 2:	5000 - 65 $ - 4 129 - 82,57%
Level 3:	2000 - 45 $ - 1 451 - 72,57%
Level 4:	4000 - 30 $ - 2 528 - 63,21%
Luxury:	1000 - 200 $ - 975 - 97,51%
Total Attendance :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 571 - 78,55%
Farm Level 2:	1000 - 20 $ - 785 - 78,51%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 075 - 83,75%
Average Income per Game	1 246 450 $
Year to Date Revenue	51 104 435 $
Farm
Home Games Left	0
Average Attendance - %	2 356 - 78,53%
Average Income per Game	90 320 $
Year to Date Revenue	3 703 115 $
Expense
Pro Players Total Salaries	27 945 000 $
Farm Players Total Salaries	3 890 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	34 374 503 $
Farm Year To Date Expenses	2 631 099 $
Pro Salary Cap To Date	33 878 666 $
Farm Salary Cap To Date	2 432 759 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	232 875 $
Pro Estimated Expenses	232 875 $
Farm Remaining Season Days	1
Farm Expenses Per Days	32 417 $
Farm Estimated Expenses	32 417 $
Estimated Season Expenses	265 292 $
Estimated Season Salary Cap	34 111 541 $
Estimate Under Maximum Salary Cap of 58 000 000 $	23 888 459 $
Estimate Over Minimum Salary Cap of 0 $	34 111 541 $
Current Bank Account	30 450 754 $
Projected Bank Account	30 185 462 $

Pro Players Salaries
Sidney Crosby	6 100 000 $ (1)
Salary Remaining :	50 833 $
Andrei Hunt	4 000 000 $ (4)
Salary Remaining :	33 333 $
Vitaly Koptev	3 500 000 $ (4)
Salary Remaining :	29 167 $
Armand Le Cruguel (Out of Payroll)	2 500 000 $ (1)
Salary Remaining :	20 833 $
Nick Spencer	2 400 000 $ (2)
Salary Remaining :	20 000 $
Jeff Jillson	1 750 000 $ (1)
Salary Remaining :	14 583 $
Dainius Zubrus	1 750 000 $ (2)
Salary Remaining :	14 583 $
Alain Saulnier	1 400 000 $ (3)
Salary Remaining :	11 667 $
Dusan Mosnar	1 000 000 $ (2)
Salary Remaining :	8 333 $
Jan Taborsky	900 000 $ (4)
Salary Remaining :	7 500 $
Emeric Bradlet	750 000 $ (1)
Salary Remaining :	6 250 $
Bedrich Klimt	750 000 $ (2)
Salary Remaining :	6 250 $
Bruno Chenier (Out of Payroll)	750 000 $ (4)
Salary Remaining :	6 250 $
Andrew Raycroft	700 000 $ (2)
Salary Remaining :	5 833 $
Dennis Persson	400 000 $ (2)
Salary Remaining :	3 333 $
Gabriel Demitra	320 000 $ (2)
Salary Remaining :	2 667 $
Gaetan Lelievre	300 000 $ (1)
Salary Remaining :	2 500 $
Endel Nool	300 000 $ (3)
Salary Remaining :	2 500 $
Petr Vosta	300 000 $ (3)
Salary Remaining :	2 500 $
Joe Callahan	300 000 $ (2)
Salary Remaining :	2 500 $
Blaise Longin	300 000 $ (1)
Salary Remaining :	2 500 $
Artem Nesterov	275 000 $ (3)
Salary Remaining :	2 292 $
Boyd Gordon	250 000 $ (2)
Salary Remaining :	2 083 $
Richard Houle	200 000 $ (3)
Salary Remaining :	1 667 $
Total Pro Players	24
Salary Commitment
Year 2017 : 31 195 000,00 $
Year 2018 : 19 495 000,00 $
Year 2019 : 11 625 000,00 $
Year 2020 : 9 150 000,00 $
Salary Average Commitment
Year 2017 : 31 195 000,00 $
Year 2018 : 19 495 000,00 $
Year 2019 : 11 625 000,00 $
Year 2020 : 9 150 000,00 $

Farm Players Salaries
Petter Hagen	900 000 $ (3)
Salary Remaining :	7 500 $
Xuan-ling Chen	500 000 $ (2)
Salary Remaining :	4 167 $
Ivar Tonsberg	300 000 $ (3)
Salary Remaining :	2 500 $
Ivan Zvereva	150 000 $ (4)
Salary Remaining :	1 250 $
Michail Yunkov	140 000 $ (4)
Salary Remaining :	1 167 $
Cory Schneider	140 000 $ (4)
Salary Remaining :	1 167 $
Mike Stockbridge	90 000 $ (4)
Salary Remaining :	750 $
Martin Slegr	90 000 $ (1)
Salary Remaining :	750 $
Tyler Myers	85 000 $ (4)
Salary Remaining :	708 $
Pavel Kudashov	80 000 $ (2)
Salary Remaining :	667 $
Matthieu Lucre	80 000 $ (1)
Salary Remaining :	667 $
Niklas Grossman	75 000 $ (4)
Salary Remaining :	625 $
Alexandre Swessey	75 000 $ (3)
Salary Remaining :	625 $
Nikolai Dolidovich	70 000 $ (3)
Salary Remaining :	583 $
Wolf Bruch	70 000 $ (3)
Salary Remaining :	583 $
Kimmo Mikkola	60 000 $ (1)
Salary Remaining :	500 $
Vaclav Pavelek	60 000 $ (3)
Salary Remaining :	500 $
Bohomir Bazyr	60 000 $ (3)
Salary Remaining :	500 $
Vlastislav Belunek	55 000 $ (2)
Salary Remaining :	458 $
Myron Perechkoura	50 000 $ (3)
Salary Remaining :	417 $
Mike Simon	50 000 $ (3)
Salary Remaining :	417 $
Martin Biron	50 000 $ (2)
Salary Remaining :	417 $
Ludwig Reithoffer	50 000 $ (3)
Salary Remaining :	417 $
Svein Ribur	50 000 $ (1)
Salary Remaining :	417 $
Libor Knorre	50 000 $ (3)
Salary Remaining :	417 $
Damek Mihokov	47 500 $ (4)
Salary Remaining :	396 $
Ravil Glovatsky	47 500 $ (4)
Salary Remaining :	396 $
Olivier Hornbostel	40 000 $ (1)
Salary Remaining :	333 $
Li-ping Song	40 000 $ (1)
Salary Remaining :	333 $
Vyacheslav Plekhanov	40 000 $ (2)
Salary Remaining :	333 $
Joshua Godfrey	35 000 $ (3)
Salary Remaining :	292 $
Martin Loubert	30 000 $ (1)
Salary Remaining :	250 $
Anton Rodin	30 000 $ (1)
Salary Remaining :	250 $
Samuel Surovec	30 000 $ (1)
Salary Remaining :	250 $
Dmitry Malyeshev	30 000 $ (1)
Salary Remaining :	250 $
Jean-Francois Jacques	30 000 $ (2)
Salary Remaining :	250 $
Takhir Fomenko	30 000 $ (1)
Salary Remaining :	250 $
Olympio Schnyder	20 000 $ (3)
Salary Remaining :	167 $
Teuvo Kiljunen	20 000 $ (3)
Salary Remaining :	167 $
Brendan Smith	20 000 $ (3)
Salary Remaining :	167 $
Nick Spaling	20 000 $ (3)
Salary Remaining :	167 $
Total Farm Players	41
Salary Commitment
Year 2017 : 3 890 000,00 $
Year 2018 : 1 850 000,00 $
Year 2019 : 1 545 000,00 $
Year 2020 : 775 000,00 $
Salary Average Commitment
Year 2017 : 3 890 000,00 $
Year 2018 : 1 850 000,00 $
Year 2019 : 1 545 000,00 $
Year 2020 : 775 000,00 $

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Malley
Level 1:	6565 - 90 $ - 6 382 - 97,22%
Level 2:	5518 - 60 $ - 5 179 - 93,86%
Level 3:	2224 - 36 $ - 1 934 - 86,94%
Level 4:	4513 - 20 $ - 4 396 - 97,40%
Luxury:	1180 - 200 $ - 1 082 - 91,70%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 60 $ - 1 587 - 79,35%
Farm Level 2:	1000 - 30 $ - 794 - 79,42%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 973 - 94,86%
Average Income per Game	1 448 760 $
Year to Date Revenue	59 399 172 $
Farm
Home Games Left	0
Average Attendance - %	2 381 - 79,37%
Average Income per Game	136 503 $
Year to Date Revenue	5 596 605 $
Expense
Pro Players Total Salaries	60 350 000 $
Farm Players Total Salaries	2 225 000 $
Coaches Total Salaries	1 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 246 242 $
Farm Year To Date Expenses	2 520 587 $
Pro Salary Cap To Date	52 957 100 $
Farm Salary Cap To Date	2 272 669 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	502 917 $
Pro Estimated Expenses	502 917 $
Farm Remaining Season Days	1
Farm Expenses Per Days	18 208 $
Farm Estimated Expenses	18 208 $
Estimated Season Expenses	521 125 $
Estimated Season Salary Cap	53 460 017 $
Estimate Under Maximum Salary Cap of 58 000 000 $	4 539 983 $
Estimate Over Minimum Salary Cap of 0 $	53 460 017 $
Current Bank Account	31 893 599 $
Projected Bank Account	31 372 474 $

Pro Players Salaries
Joe Thornton	7 500 000 $ (3)
Salary Remaining :	62 500 $
Martin Rivard	6 400 000 $ (2)
Salary Remaining :	53 333 $
Daniel Sedin	4 000 000 $ (1)
Salary Remaining :	33 333 $
Bryan Lee	3 800 000 $ (4)
Salary Remaining :	31 667 $
Bjrn Gudmundsson	3 800 000 $ (2)
Salary Remaining :	31 667 $
Jonathan Bernier	3 800 000 $ (2)
Salary Remaining :	31 667 $
Jeff Onu	3 700 000 $ (1)
Salary Remaining :	30 833 $
Renat Bukin	3 000 000 $ (2)
Salary Remaining :	25 000 $
Anders Axelsson	3 000 000 $ (1)
Salary Remaining :	25 000 $
Maximo Massari	2 900 000 $ (2)
Salary Remaining :	24 167 $
Radim Vrbata	2 500 000 $ (1)
Salary Remaining :	20 833 $
Gilbert Brule	2 250 000 $ (2)
Salary Remaining :	18 750 $
Martin Skoula	2 250 000 $ (3)
Salary Remaining :	18 750 $
Vladimir Kucharcik	2 250 000 $ (2)
Salary Remaining :	18 750 $
Igor Makarov	1 850 000 $ (4)
Salary Remaining :	15 417 $
Andreas Nodl	1 600 000 $ (2)
Salary Remaining :	13 333 $
Milan Michalek	1 300 000 $ (1)
Salary Remaining :	10 833 $
Eddy Rucinski	850 000 $ (1)
Salary Remaining :	7 083 $
Karri Jokinen	850 000 $ (2)
Salary Remaining :	7 083 $
Torbjrn Tanninen	850 000 $ (2)
Salary Remaining :	7 083 $
Evgeny Tvrdik	800 000 $ (2)
Salary Remaining :	6 667 $
Valery Karavdin	600 000 $ (3)
Salary Remaining :	5 000 $
Dalibor Sziszak	500 000 $ (3)
Salary Remaining :	4 167 $
Total Pro Players	23
Salary Commitment
Year 2017 : 60 350 000,00 $
Year 2018 : 45 000 000,00 $
Year 2019 : 16 500 000,00 $
Year 2020 : 5 650 000,00 $
Salary Average Commitment
Year 2017 : 60 350 000,00 $
Year 2018 : 45 000 000,00 $
Year 2019 : 16 500 000,00 $
Year 2020 : 5 650 000,00 $

Farm Players Salaries
Taras Utepov	150 000 $ (2)
Salary Remaining :	1 250 $
Zach Boychuk	125 000 $ (4)
Salary Remaining :	1 042 $
Cody Bass	100 000 $ (2)
Salary Remaining :	833 $
Rainer Staier	90 000 $ (4)
Salary Remaining :	750 $
Hannes Huerlimann	90 000 $ (2)
Salary Remaining :	750 $
Tyson Sexsmith	80 000 $ (2)
Salary Remaining :	667 $
Zhi-qiang Dee	75 000 $ (2)
Salary Remaining :	625 $
Taylor Chorney	75 000 $ (1)
Salary Remaining :	625 $
Alexander Killorn	70 000 $ (3)
Salary Remaining :	583 $
Simon Hjalmarsson	70 000 $ (1)
Salary Remaining :	583 $
Ravil Kunayed	70 000 $ (3)
Salary Remaining :	583 $
Michael Sauer	70 000 $ (1)
Salary Remaining :	583 $
Marek Skrbek	60 000 $ (2)
Salary Remaining :	500 $
Mike Betournay	60 000 $ (3)
Salary Remaining :	500 $
Josh Anderson	60 000 $ (3)
Salary Remaining :	500 $
Valtteri Virtanen	60 000 $ (2)
Salary Remaining :	500 $
Nick Ross (Out of Payroll)	55 000 $ (3)
Salary Remaining :	458 $
Tommy Sestito	55 000 $ (2)
Salary Remaining :	458 $
Spycigniew Bryniarski	55 000 $ (3)
Salary Remaining :	458 $
Branislav Fabry	50 000 $ (3)
Salary Remaining :	417 $
Ian Nykyforuk	50 000 $ (2)
Salary Remaining :	417 $
Codey Burki	50 000 $ (2)
Salary Remaining :	417 $
Jared Cowen	50 000 $ (1)
Salary Remaining :	417 $
John Negrin	45 000 $ (4)
Salary Remaining :	375 $
Ju-wei Cong	45 000 $ (3)
Salary Remaining :	375 $
Edgar Martna	42 500 $ (1)
Salary Remaining :	354 $
Tyler Pitlick	40 000 $ (2)
Salary Remaining :	333 $
Lee Rettew	40 000 $ (2)
Salary Remaining :	333 $
Ryan Ellis (Out of Payroll)	40 000 $ (1)
Salary Remaining :	333 $
Alexei Ponikarovsky	40 000 $ (2)
Salary Remaining :	333 $
Chris Brown	40 000 $ (1)
Salary Remaining :	333 $
Pelle Linnaeus	40 000 $ (1)
Salary Remaining :	333 $
Peter Strandberg	35 000 $ (1)
Salary Remaining :	292 $
Yann Sauve	35 000 $ (3)
Salary Remaining :	292 $
Zach Budish	30 000 $ (1)
Salary Remaining :	250 $
Jim Imhuser	30 000 $ (3)
Salary Remaining :	250 $
Vitus Besse	30 000 $ (1)
Salary Remaining :	250 $
Jordan Krestanovich	30 000 $ (1)
Salary Remaining :	250 $
Imants Berzins	27 500 $ (3)
Salary Remaining :	229 $
Alexei Tezikov	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	40
Salary Commitment
Year 2017 : 2 280 000,00 $
Year 2018 : 1 707 500,00 $
Year 2019 : 817 500,00 $
Year 2020 : 260 000,00 $
Salary Average Commitment
Year 2017 : 2 280 000,00 $
Year 2018 : 1 707 500,00 $
Year 2019 : 817 500,00 $
Year 2020 : 260 000,00 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6500 - 90 $ - 6 259 - 96,30%
Level 2:	5500 - 60 $ - 5 218 - 94,87%
Level 3:	2250 - 40 $ - 1 714 - 76,18%
Level 4:	4500 - 25 $ - 3 184 - 70,75%
Luxury:	1250 - 170 $ - 1 221 - 97,66%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 582 - 79,11%
Farm Level 2:	1000 - 15 $ - 786 - 78,57%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 595 - 87,98%
Average Income per Game	1 411 649 $
Year to Date Revenue	57 877 605 $
Farm
Home Games Left	0
Average Attendance - %	2 368 - 78,93%
Average Income per Game	68 140 $
Year to Date Revenue	2 793 740 $
Expense
Pro Players Total Salaries	56 870 000 $
Farm Players Total Salaries	4 375 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 228 590 $
Farm Year To Date Expenses	3 132 345 $
Pro Salary Cap To Date	53 088 171 $
Farm Salary Cap To Date	2 289 413 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	473 917 $
Pro Estimated Expenses	473 917 $
Farm Remaining Season Days	1
Farm Expenses Per Days	36 458 $
Farm Estimated Expenses	36 458 $
Estimated Season Expenses	510 375 $
Estimated Season Salary Cap	53 562 088 $
Estimate Under Maximum Salary Cap of 58 000 000 $	4 437 912 $
Estimate Over Minimum Salary Cap of 0 $	53 562 088 $
Current Bank Account	44 800 868 $
Projected Bank Account	44 290 493 $

Pro Players Salaries
Rick Nash	8 200 000 $ (1)
Salary Remaining :	68 333 $
Maksim Khavanov	6 700 000 $ (3)
Salary Remaining :	55 833 $
Marian Hossa	6 250 000 $ (1)
Salary Remaining :	52 083 $
Mykhailo Panych	4 500 000 $ (3)
Salary Remaining :	37 500 $
Bryan Little	4 000 000 $ (2)
Salary Remaining :	33 333 $
Janne Hstman	3 850 000 $ (2)
Salary Remaining :	32 083 $
Ryan Getzlaf	3 500 000 $ (3)
Salary Remaining :	29 167 $
Nikita Filatov	3 250 000 $ (4)
Salary Remaining :	27 083 $
Martin Piroutek	2 800 000 $ (1)
Salary Remaining :	23 333 $
Rastislav Cernoch	2 750 000 $ (1)
Salary Remaining :	22 917 $
Henrik Zetterberg	2 200 000 $ (1)
Salary Remaining :	18 333 $
Shawn Belle	1 700 000 $ (2)
Salary Remaining :	14 167 $
Daniil Lodygin	1 500 000 $ (2)
Salary Remaining :	12 500 $
Antonin Holy	1 250 000 $ (1)
Salary Remaining :	10 417 $
Jakub Sindel	1 000 000 $ (1)
Salary Remaining :	8 333 $
Gord Baldwin	900 000 $ (1)
Salary Remaining :	7 500 $
Mathieu Carle	870 000 $ (1)
Salary Remaining :	7 250 $
Oliver Ekman-Larsson (Out of Payroll)	750 000 $ (1)
Salary Remaining :	6 250 $
Manfred Staubel	750 000 $ (2)
Salary Remaining :	6 250 $
Marco Ijs	700 000 $ (1)
Salary Remaining :	5 833 $
Martin Melenovsky	200 000 $ (2)
Salary Remaining :	1 667 $
Total Pro Players	21
Salary Commitment
Year 2017 : 57 620 000,00 $
Year 2018 : 29 950 000,00 $
Year 2019 : 17 950 000,00 $
Year 2020 : 3 250 000,00 $
Salary Average Commitment
Year 2017 : 57 620 000,00 $
Year 2018 : 29 950 000,00 $
Year 2019 : 17 950 000,00 $
Year 2020 : 3 250 000,00 $

Farm Players Salaries
Jamie Soulard	1 750 000 $ (1)
Salary Remaining :	14 583 $
Kevin Marshall	500 000 $ (2)
Salary Remaining :	4 167 $
Riley Nash	400 000 $ (2)
Salary Remaining :	3 333 $
Tony Lagerstrom	400 000 $ (2)
Salary Remaining :	3 333 $
Vyacheslav Antipin (Out of Payroll)	125 000 $ (1)
Salary Remaining :	1 042 $
Dan Bertram	105 000 $ (1)
Salary Remaining :	875 $
Johannes Airikkala	100 000 $ (3)
Salary Remaining :	833 $
Jergus Jurecka	90 000 $ (1)
Salary Remaining :	750 $
Roman Machuskin	90 000 $ (3)
Salary Remaining :	750 $
Danny Kristo	85 000 $ (3)
Salary Remaining :	708 $
Maksim Lazarev	75 000 $ (2)
Salary Remaining :	625 $
Markus Zingler	70 000 $ (2)
Salary Remaining :	583 $
Yakov Burlutsky	70 000 $ (1)
Salary Remaining :	583 $
Roland Pozziano	60 000 $ (1)
Salary Remaining :	500 $
Craig Maness	60 000 $ (1)
Salary Remaining :	500 $
Nick Leddy	50 000 $ (1)
Salary Remaining :	417 $
Chris Vande Velde	45 000 $ (1)
Salary Remaining :	375 $
Davi Ton	40 000 $ (1)
Salary Remaining :	333 $
Shaun Klyakhandler	40 000 $ (3)
Salary Remaining :	333 $
Hiroshi Aikyo	35 000 $ (2)
Salary Remaining :	292 $
Rudolf Kulha	30 000 $ (1)
Salary Remaining :	250 $
Dobry Kocinski	30 000 $ (1)
Salary Remaining :	250 $
Oscar Lindberg	30 000 $ (2)
Salary Remaining :	250 $
Gedymin Gramauskus	30 000 $ (1)
Salary Remaining :	250 $
Rudolf Ptacek	30 000 $ (3)
Salary Remaining :	250 $
Jeremy Morin	30 000 $ (1)
Salary Remaining :	250 $
Milan Sujcy	30 000 $ (3)
Salary Remaining :	250 $
Chris Lawrence	30 000 $ (1)
Salary Remaining :	250 $
Eric LaFontaine	25 000 $ (1)
Salary Remaining :	208 $
Sergei Korostin	25 000 $ (1)
Salary Remaining :	208 $
Jan Chabada	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	31
Salary Commitment
Year 2017 : 4 500 000,00 $
Year 2018 : 715 000,00 $
Year 2019 : 375 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 4 500 000,00 $
Year 2018 : 715 000,00 $
Year 2019 : 375 000,00 $
Year 2020 : 0,00 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Trencin Center
Level 1:	6500 - 100 $ - 4 969 - 76,44%
Level 2:	5500 - 60 $ - 5 187 - 94,30%
Level 3:	2250 - 35 $ - 2 182 - 96,97%
Level 4:	4500 - 20 $ - 4 301 - 95,57%
Luxury:	1250 - 200 $ - 1 067 - 85,35%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 557 - 77,87%
Farm Level 2:	1000 - 13 $ - 786 - 78,63%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 705 - 88,52%
Average Income per Game	1 361 413 $
Year to Date Revenue	55 817 914 $
Farm
Home Games Left	0
Average Attendance - %	2 344 - 78,12%
Average Income per Game	70 121 $
Year to Date Revenue	2 874 979 $
Expense
Pro Players Total Salaries	54 585 000 $
Farm Players Total Salaries	2 477 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 999 485 $
Farm Year To Date Expenses	3 501 562 $
Pro Salary Cap To Date	52 007 829 $
Farm Salary Cap To Date	2 509 916 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	454 875 $
Pro Estimated Expenses	454 875 $
Farm Remaining Season Days	1
Farm Expenses Per Days	20 646 $
Farm Estimated Expenses	20 646 $
Estimated Season Expenses	475 521 $
Estimated Season Salary Cap	52 462 704 $
Estimate Under Maximum Salary Cap of 58 000 000 $	5 537 296 $
Estimate Over Minimum Salary Cap of 0 $	52 462 704 $
Current Bank Account	54 101 301 $
Projected Bank Account	53 625 780 $

Pro Players Salaries
Patrik Stefan	7 500 000 $ (1)
Salary Remaining :	62 500 $
Devin Setoguchi	4 700 000 $ (1)
Salary Remaining :	39 167 $
Jason Chimera	4 000 000 $ (2)
Salary Remaining :	33 333 $
Petr Taticek	3 500 000 $ (1)
Salary Remaining :	29 167 $
Marek Schwarz	3 500 000 $ (2)
Salary Remaining :	29 167 $
Valeri Nadeznikovs	3 200 000 $ (2)
Salary Remaining :	26 667 $
Vladimir Mikhalkevich	3 200 000 $ (1)
Salary Remaining :	26 667 $
Robyn Regehr	3 000 000 $ (2)
Salary Remaining :	25 000 $
Lars Martensson	3 000 000 $ (3)
Salary Remaining :	25 000 $
Martins Karsums	3 000 000 $ (3)
Salary Remaining :	25 000 $
Jeremy Reich	2 750 000 $ (1)
Salary Remaining :	22 917 $
Ryan McDonagh	2 500 000 $ (3)
Salary Remaining :	20 833 $
Matt Pelech	1 750 000 $ (1)
Salary Remaining :	14 583 $
Derek Morris	1 700 000 $ (2)
Salary Remaining :	14 167 $
Andrew Ference	1 500 000 $ (1)
Salary Remaining :	12 500 $
Matthieu Biez	1 150 000 $ (2)
Salary Remaining :	9 583 $
Rinat Serdiuk	1 000 000 $ (3)
Salary Remaining :	8 333 $
Brendan Mikkelson	985 000 $ (1)
Salary Remaining :	8 208 $
Pasi Sulku	950 000 $ (1)
Salary Remaining :	7 917 $
Erich Korff	700 000 $ (4)
Salary Remaining :	5 833 $
Ryan Stoa	600 000 $ (1)
Salary Remaining :	5 000 $
Mike Mottau	400 000 $ (1)
Salary Remaining :	3 333 $
Total Pro Players	22
Salary Commitment
Year 2017 : 54 585 000,00 $
Year 2018 : 26 750 000,00 $
Year 2019 : 10 200 000,00 $
Year 2020 : 700 000,00 $
Salary Average Commitment
Year 2017 : 54 585 000,00 $
Year 2018 : 26 750 000,00 $
Year 2019 : 10 200 000,00 $
Year 2020 : 700 000,00 $

Farm Players Salaries
Jack Rutherford (Out of Payroll)	185 000 $ (1)
Salary Remaining :	1 542 $
Brady Calla	150 000 $ (3)
Salary Remaining :	1 250 $
Mikhail Bondarenko	140 000 $ (2)
Salary Remaining :	1 167 $
Randy Hillier	100 000 $ (3)
Salary Remaining :	833 $
Beat Schwaller	100 000 $ (1)
Salary Remaining :	833 $
Eric Gryba	100 000 $ (3)
Salary Remaining :	833 $
Bobby Sanguinetti	100 000 $ (2)
Salary Remaining :	833 $
Viktor Hedman	100 000 $ (1)
Salary Remaining :	833 $
John Doherty	99 000 $ (1)
Salary Remaining :	825 $
Cam Ward	95 000 $ (2)
Salary Remaining :	792 $
Michal Sivek	93 000 $ (1)
Salary Remaining :	775 $
Igor Gulyavtsev	90 000 $ (1)
Salary Remaining :	750 $
Daniel Frisk	90 000 $ (1)
Salary Remaining :	750 $
Dan Paille	87 500 $ (1)
Salary Remaining :	729 $
Darcy Robinson	87 500 $ (1)
Salary Remaining :	729 $
Jonathan Sigalet	85 000 $ (1)
Salary Remaining :	708 $
Konstantin Pushkarev	80 000 $ (2)
Salary Remaining :	667 $
Colby Cohen	80 000 $ (3)
Salary Remaining :	667 $
Cedric Simard	75 000 $ (1)
Salary Remaining :	625 $
Harvey Gareau	62 000 $ (1)
Salary Remaining :	517 $
Ratislav Smetacek	60 000 $ (2)
Salary Remaining :	500 $
Marcel Schaerer	55 000 $ (3)
Salary Remaining :	458 $
Michael Del Zotto	55 000 $ (3)
Salary Remaining :	458 $
Burke Podollan	55 000 $ (1)
Salary Remaining :	458 $
Kristian Huselius	55 000 $ (1)
Salary Remaining :	458 $
Nick Bjugstad	50 000 $ (2)
Salary Remaining :	417 $
Dick Basford	45 000 $ (3)
Salary Remaining :	375 $
Gerry Ray	41 000 $ (1)
Salary Remaining :	342 $
Steven Shantz	40 000 $ (1)
Salary Remaining :	333 $
Helmut Kohn	40 000 $ (1)
Salary Remaining :	333 $
Wayne Simmonds	40 000 $ (2)
Salary Remaining :	333 $
Klym Pekar	37 500 $ (1)
Salary Remaining :	313 $
Jesse Blacker	30 000 $ (1)
Salary Remaining :	250 $
Stefan Elliott	30 000 $ (1)
Salary Remaining :	250 $
Kevin Lynch	30 000 $ (1)
Salary Remaining :	250 $
Total Farm Players	35
Salary Commitment
Year 2017 : 2 662 500,00 $
Year 2018 : 1 150 000,00 $
Year 2019 : 585 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 2 662 500,00 $
Year 2018 : 1 150 000,00 $
Year 2019 : 585 000,00 $
Year 2020 : 0,00 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6100 - 100 $ - 4 981 - 81,65%
Level 2:	5100 - 70 $ - 3 932 - 77,09%
Level 3:	2100 - 40 $ - 1 689 - 80,41%
Level 4:	4100 - 15 $ - 4 100 - 100,00%
Luxury:	1031 - 200 $ - 1 012 - 98,19%
Total Attendance :	18431
Farm
Farm Level 1:	2000 - 35 $ - 1 567 - 78,33%
Farm Level 2:	1000 - 20 $ - 780 - 78,00%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	15 713 - 85,25%
Average Income per Game	1 270 498 $
Year to Date Revenue	52 090 412 $
Farm
Home Games Left	0
Average Attendance - %	2 347 - 78,22%
Average Income per Game	80 996 $
Year to Date Revenue	3 320 837 $
Expense
Pro Players Total Salaries	57 700 000 $
Farm Players Total Salaries	3 245 000 $
Coaches Total Salaries	1 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 937 928 $
Farm Year To Date Expenses	3 073 310 $
Pro Salary Cap To Date	55 946 232 $
Farm Salary Cap To Date	2 478 310 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	480 833 $
Pro Estimated Expenses	480 833 $
Farm Remaining Season Days	1
Farm Expenses Per Days	27 042 $
Farm Estimated Expenses	27 042 $
Estimated Season Expenses	507 875 $
Estimated Season Salary Cap	56 427 065 $
Estimate Under Maximum Salary Cap of 58 000 000 $	1 572 935 $
Estimate Over Minimum Salary Cap of 0 $	56 427 065 $
Current Bank Account	14 067 479 $
Projected Bank Account	13 559 604 $

Pro Players Salaries
Dan Blackburn	7 500 000 $ (3)
Salary Remaining :	62 500 $
Andrei Gribko	6 250 000 $ (1)
Salary Remaining :	52 083 $
Michal Kucharcik	6 250 000 $ (1)
Salary Remaining :	52 083 $
Lauri Korpikoski	6 200 000 $ (2)
Salary Remaining :	51 667 $
Wade Redden	5 250 000 $ (3)
Salary Remaining :	43 750 $
Petr Sykora	4 000 000 $ (2)
Salary Remaining :	33 333 $
Loui Eriksson	3 600 000 $ (2)
Salary Remaining :	30 000 $
Johan Makarov	3 000 000 $ (3)
Salary Remaining :	25 000 $
Dave Matte	2 800 000 $ (2)
Salary Remaining :	23 333 $
Mike Komisarek	2 800 000 $ (1)
Salary Remaining :	23 333 $
Petteri Nokelainen	2 000 000 $ (3)
Salary Remaining :	16 667 $
Lars-Erik Adolfsson	2 000 000 $ (4)
Salary Remaining :	16 667 $
Zigmund Banka	1 700 000 $ (1)
Salary Remaining :	14 167 $
Mason Raymond	1 400 000 $ (2)
Salary Remaining :	11 667 $
Jaakko Sirkia	1 200 000 $ (3)
Salary Remaining :	10 000 $
Emil Martna	1 000 000 $ (1)
Salary Remaining :	8 333 $
James Sheppard	1 000 000 $ (2)
Salary Remaining :	8 333 $
Ulrik Sjoland	900 000 $ (2)
Salary Remaining :	7 500 $
Xavier Cerny	900 000 $ (3)
Salary Remaining :	7 500 $
Dany Roussin	650 000 $ (1)
Salary Remaining :	5 417 $
Patrick DesRochers	500 000 $ (2)
Salary Remaining :	4 167 $
Filip Vlach	200 000 $ (2)
Salary Remaining :	1 667 $
Kamil Kreps	200 000 $ (2)
Salary Remaining :	1 667 $
Total Pro Players	23
Salary Commitment
Year 2017 : 61 300 000,00 $
Year 2018 : 42 650 000,00 $
Year 2019 : 21 850 000,00 $
Year 2020 : 2 000 000,00 $
Salary Average Commitment
Year 2017 : 61 300 000,00 $
Year 2018 : 42 650 000,00 $
Year 2019 : 21 850 000,00 $
Year 2020 : 2 000 000,00 $

Farm Players Salaries
Michael Ratchuk	900 000 $ (3)
Salary Remaining :	7 500 $
Sami Papinaho	150 000 $ (3)
Salary Remaining :	1 250 $
Erik Gustafsson	140 000 $ (3)
Salary Remaining :	1 167 $
Kevin Roy	120 000 $ (3)
Salary Remaining :	1 000 $
Steven Hodges	120 000 $ (3)
Salary Remaining :	1 000 $
Aaron Snow	110 000 $ (3)
Salary Remaining :	917 $
Wasylo Kowelski	100 000 $ (4)
Salary Remaining :	833 $
Roman Hromec	90 000 $ (3)
Salary Remaining :	750 $
Andy Welinski	90 000 $ (3)
Salary Remaining :	750 $
Logan Stephenson	90 000 $ (3)
Salary Remaining :	750 $
Corey Trivino	85 000 $ (2)
Salary Remaining :	708 $
Aaron Ness	80 000 $ (4)
Salary Remaining :	667 $
Mikko Liski	75 000 $ (1)
Salary Remaining :	625 $
Elmo Hell	75 000 $ (2)
Salary Remaining :	625 $
Paul Whitecotton	65 000 $ (1)
Salary Remaining :	542 $
Alfons Sundin	60 000 $ (1)
Salary Remaining :	500 $
Ernst Jeker	50 000 $ (3)
Salary Remaining :	417 $
Igor Aliaksiej	50 000 $ (2)
Salary Remaining :	417 $
Tobias Almstedt	50 000 $ (2)
Salary Remaining :	417 $
Marek Zagrapan	50 000 $ (1)
Salary Remaining :	417 $
Ryan Turek	50 000 $ (3)
Salary Remaining :	417 $
Christian Connell	50 000 $ (3)
Salary Remaining :	417 $
Aaron Palushaj	50 000 $ (2)
Salary Remaining :	417 $
Peter Lindberg	50 000 $ (1)
Salary Remaining :	417 $
David Fischer	45 000 $ (2)
Salary Remaining :	375 $
Krystof Snizek	45 000 $ (2)
Salary Remaining :	375 $
Devante Smith-Pelly	40 000 $ (2)
Salary Remaining :	333 $
Petr Straka	40 000 $ (2)
Salary Remaining :	333 $
Brooks Orpik	40 000 $ (2)
Salary Remaining :	333 $
Nico Sacchetti	30 000 $ (1)
Salary Remaining :	250 $
Richard Vanecko	30 000 $ (1)
Salary Remaining :	250 $
Charles-Olivier Roussel	30 000 $ (1)
Salary Remaining :	250 $
Nobuyuki Yamamoto	30 000 $ (1)
Salary Remaining :	250 $
Czieslaw Czwisnjowski	30 000 $ (3)
Salary Remaining :	250 $
Ivan Chernyakov	25 000 $ (3)
Salary Remaining :	208 $
Phil Desimone	25 000 $ (3)
Salary Remaining :	208 $
Frantisek Kapusta	25 000 $ (1)
Salary Remaining :	208 $
Frank Lalongue	20 000 $ (1)
Salary Remaining :	167 $
Greg Korn	20 000 $ (1)
Salary Remaining :	167 $
Evgeny Tomilin	20 000 $ (2)
Salary Remaining :	167 $
Total Farm Players	40
Salary Commitment
Year 2017 : 3 245 000,00 $
Year 2018 : 1 950 000,00 $
Year 2019 : 1 410 000,00 $
Year 2020 : 180 000,00 $
Salary Average Commitment
Year 2017 : 3 245 000,00 $
Year 2018 : 1 950 000,00 $
Year 2019 : 1 410 000,00 $
Year 2020 : 180 000,00 $

National

Arena Capacity - Ticket Price Attendance - %
Arena Name	Forum
Level 1:	6100 - 90 $ - 5 982 - 98,06%
Level 2:	5100 - 65 $ - 4 297 - 84,26%
Level 3:	2050 - 40 $ - 1 754 - 85,55%
Level 4:	4100 - 24 $ - 3 305 - 80,60%
Luxury:	1017 - 200 $ - 997 - 98,07%
Total Attendance :	18367
Farm
Farm Level 1:	2000 - 35 $ - 1 578 - 78,91%
Farm Level 2:	1000 - 22 $ - 787 - 78,65%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 335 - 88,94%
Average Income per Game	1 340 270 $
Year to Date Revenue	54 951 078 $
Farm
Home Games Left	0
Average Attendance - %	2 365 - 78,82%
Average Income per Game	84 872 $
Year to Date Revenue	3 479 761 $
Expense
Pro Players Total Salaries	50 375 000 $
Farm Players Total Salaries	1 902 500 $
Coaches Total Salaries	1 425 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 945 012 $
Farm Year To Date Expenses	2 453 505 $
Pro Salary Cap To Date	53 953 328 $
Farm Salary Cap To Date	2 032 026 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	419 792 $
Pro Estimated Expenses	419 792 $
Farm Remaining Season Days	1
Farm Expenses Per Days	15 854 $
Farm Estimated Expenses	15 854 $
Estimated Season Expenses	435 646 $
Estimated Season Salary Cap	54 373 120 $
Estimate Under Maximum Salary Cap of 58 000 000 $	3 626 880 $
Estimate Over Minimum Salary Cap of 0 $	54 373 120 $
Current Bank Account	3 207 312 $
Projected Bank Account	2 771 666 $

Pro Players Salaries
Radek Dvorak	7 750 000 $ (2)
Salary Remaining :	64 583 $
Mike Comrie	7 500 000 $ (1)
Salary Remaining :	62 500 $
Pierre-Marc Bouchard	7 000 000 $ (2)
Salary Remaining :	58 333 $
Jaroslav Kristek	4 000 000 $ (2)
Salary Remaining :	33 333 $
J-Luc Grand-Pierre	4 000 000 $ (1)
Salary Remaining :	33 333 $
Marc-Andre Fleury	3 900 000 $ (3)
Salary Remaining :	32 500 $
Rob Schremp	3 000 000 $ (2)
Salary Remaining :	25 000 $
Lauri Ojamaa	2 500 000 $ (3)
Salary Remaining :	20 833 $
Leland Irving	1 500 000 $ (2)
Salary Remaining :	12 500 $
Daniel Larsmarker	1 200 000 $ (1)
Salary Remaining :	10 000 $
Andrei Kastsitsyn	1 000 000 $ (1)
Salary Remaining :	8 333 $
Mattias Holmsted	1 000 000 $ (2)
Salary Remaining :	8 333 $
Alexei Petrenko	975 000 $ (1)
Salary Remaining :	8 125 $
Jerome Bouffard	950 000 $ (1)
Salary Remaining :	7 917 $
Simon Danis-Pepin	900 000 $ (3)
Salary Remaining :	7 500 $
Ron Hainsey	700 000 $ (1)
Salary Remaining :	5 833 $
Jakub Vojta	700 000 $ (1)
Salary Remaining :	5 833 $
Radek Smolenack	525 000 $ (1)
Salary Remaining :	4 375 $
Ivan Kanarski	475 000 $ (2)
Salary Remaining :	3 958 $
Al Gallant	400 000 $ (1)
Salary Remaining :	3 333 $
Joey Hishon	400 000 $ (2)
Salary Remaining :	3 333 $
Total Pro Players	21
Salary Commitment
Year 2017 : 50 375 000,00 $
Year 2018 : 32 425 000,00 $
Year 2019 : 7 300 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 50 375 000,00 $
Year 2018 : 32 425 000,00 $
Year 2019 : 7 300 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Jordan Eberle	150 000 $ (3)
Salary Remaining :	1 250 $
Nick Foligno	110 000 $ (2)
Salary Remaining :	917 $
Artem Khvostov	95 000 $ (1)
Salary Remaining :	792 $
Jake Allen	92 500 $ (4)
Salary Remaining :	771 $
Milan Bross	90 000 $ (1)
Salary Remaining :	750 $
Jan Runitsky	80 000 $ (1)
Salary Remaining :	667 $
Petr Kalus	75 000 $ (1)
Salary Remaining :	625 $
Anders Myrvold (Out of Payroll)	70 000 $ (2)
Salary Remaining :	583 $
Brad Marchand	60 000 $ (2)
Salary Remaining :	500 $
Matt Kassian	60 000 $ (2)
Salary Remaining :	500 $
Guy Segala	55 000 $ (2)
Salary Remaining :	458 $
Matthias Clavell	50 000 $ (1)
Salary Remaining :	417 $
Elmo McLendon	50 000 $ (1)
Salary Remaining :	417 $
Roman Voloshenko	50 000 $ (1)
Salary Remaining :	417 $
Jason Deblois	50 000 $ (1)
Salary Remaining :	417 $
Talgat Bodritskaja	47 500 $ (4)
Salary Remaining :	396 $
Julius Hartmark	45 000 $ (1)
Salary Remaining :	375 $
Dan Leblond	45 000 $ (1)
Salary Remaining :	375 $
Jules Chastel	45 000 $ (1)
Salary Remaining :	375 $
Henrik Andersson	42 500 $ (1)
Salary Remaining :	354 $
Tyler Cuma	40 000 $ (4)
Salary Remaining :	333 $
Kyle Clifford	40 000 $ (1)
Salary Remaining :	333 $
Theo Peckham	40 000 $ (1)
Salary Remaining :	333 $
Kevin Quick	40 000 $ (1)
Salary Remaining :	333 $
Niklas Johannesson	39 500 $ (1)
Salary Remaining :	329 $
Julien Kensett	38 000 $ (1)
Salary Remaining :	317 $
Nikolai Borodin	37 500 $ (2)
Salary Remaining :	313 $
Rene Kadlek	30 000 $ (1)
Salary Remaining :	250 $
Kirill Kabanov	30 000 $ (2)
Salary Remaining :	250 $
William Wrenn	30 000 $ (1)
Salary Remaining :	250 $
Gilbert Barberini	30 000 $ (1)
Salary Remaining :	250 $
Jonne Hovi	30 000 $ (1)
Salary Remaining :	250 $
Philip Samuelsson	30 000 $ (1)
Salary Remaining :	250 $
Del Ducharme	30 000 $ (3)
Salary Remaining :	250 $
Mariss Bats	25 000 $ (3)
Salary Remaining :	208 $
Tom Nicolson	20 000 $ (1)
Salary Remaining :	167 $
Raymond Bilencourt	20 000 $ (2)
Salary Remaining :	167 $
Tomas Andersson	20 000 $ (1)
Salary Remaining :	167 $
Alfonsas Jasaitis	20 000 $ (4)
Salary Remaining :	167 $
Eric Mestery	20 000 $ (4)
Salary Remaining :	167 $
Total Farm Players	40
Salary Commitment
Year 2017 : 1 972 500,00 $
Year 2018 : 867 500,00 $
Year 2019 : 425 000,00 $
Year 2020 : 220 000,00 $
Salary Average Commitment
Year 2017 : 1 972 500,00 $
Year 2018 : 867 500,00 $
Year 2019 : 425 000,00 $
Year 2020 : 220 000,00 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Jack Hammer
Level 1:	8000 - 85 $ - 6 275 - 78,44%
Level 2:	7000 - 65 $ - 4 869 - 69,56%
Level 3:	4000 - 45 $ - 2 012 - 50,29%
Level 4:	6000 - 30 $ - 3 707 - 61,78%
Luxury:	3000 - 180 $ - 1 229 - 40,98%
Total Attendance :	28000
Farm
Farm Level 1:	2000 - 30 $ - 1 581 - 79,05%
Farm Level 2:	1000 - 15 $ - 793 - 79,25%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 092 - 64,61%
Average Income per Game	1 403 534 $
Year to Date Revenue	57 544 913 $
Farm
Home Games Left	0
Average Attendance - %	2 373 - 79,12%
Average Income per Game	68 875 $
Year to Date Revenue	2 823 876 $
Expense
Pro Players Total Salaries	42 550 000 $
Farm Players Total Salaries	4 787 500 $
Coaches Total Salaries	1 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	47 839 999 $
Farm Year To Date Expenses	4 100 621 $
Pro Salary Cap To Date	47 013 755 $
Farm Salary Cap To Date	3 356 871 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	354 583 $
Pro Estimated Expenses	354 583 $
Farm Remaining Season Days	1
Farm Expenses Per Days	39 896 $
Farm Estimated Expenses	39 896 $
Estimated Season Expenses	394 479 $
Estimated Season Salary Cap	47 368 338 $
Estimate Under Maximum Salary Cap of 58 000 000 $	10 631 662 $
Estimate Over Minimum Salary Cap of 0 $	47 368 338 $
Current Bank Account	12 077 110 $
Projected Bank Account	11 682 631 $

Pro Players Salaries
Joffrey Lupul	5 000 000 $ (1)
Salary Remaining :	41 667 $
Sven Krumel	4 800 000 $ (3)
Salary Remaining :	40 000 $
Jeff Tambellini	4 250 000 $ (3)
Salary Remaining :	35 417 $
Andrew Ladd	4 000 000 $ (3)
Salary Remaining :	33 333 $
Jaroslav Halak	4 000 000 $ (2)
Salary Remaining :	33 333 $
Brent Riley	3 750 000 $ (2)
Salary Remaining :	31 250 $
Miroslav Nedve	2 500 000 $ (4)
Salary Remaining :	20 833 $
LMikael Larsson	2 000 000 $ (2)
Salary Remaining :	16 667 $
Sergei Semin	2 000 000 $ (3)
Salary Remaining :	16 667 $
Cory Urquhart	1 750 000 $ (3)
Salary Remaining :	14 583 $
Garri Doulova	1 200 000 $ (1)
Salary Remaining :	10 000 $
Cody Franson	1 000 000 $ (1)
Salary Remaining :	8 333 $
Ryan Garlock	1 000 000 $ (1)
Salary Remaining :	8 333 $
Karl Alzner	900 000 $ (3)
Salary Remaining :	7 500 $
Igor Luchinkin	850 000 $ (3)
Salary Remaining :	7 083 $
T.J. Fast	800 000 $ (3)
Salary Remaining :	6 667 $
Andrei Bakhmutov	750 000 $ (2)
Salary Remaining :	6 250 $
Matthew Carle	750 000 $ (1)
Salary Remaining :	6 250 $
Ted Ruth	650 000 $ (3)
Salary Remaining :	5 417 $
Danny Syvret	400 000 $ (1)
Salary Remaining :	3 333 $
Edgars Serdjukovs	200 000 $ (2)
Salary Remaining :	1 667 $
Total Pro Players	21
Salary Commitment
Year 2017 : 42 550 000,00 $
Year 2018 : 33 200 000,00 $
Year 2019 : 22 500 000,00 $
Year 2020 : 2 500 000,00 $
Salary Average Commitment
Year 2017 : 42 550 000,00 $
Year 2018 : 33 200 000,00 $
Year 2019 : 22 500 000,00 $
Year 2020 : 2 500 000,00 $

Farm Players Salaries
Paul Stastny	1 500 000 $ (3)
Salary Remaining :	12 500 $
Per Forssell	1 000 000 $ (3)
Salary Remaining :	8 333 $
James Van Riemsdyk	500 000 $ (3)
Salary Remaining :	4 167 $
Nicolas Deschamps	150 000 $ (3)
Salary Remaining :	1 250 $
Daniel Borkovics	150 000 $ (2)
Salary Remaining :	1 250 $
Jhonas Enroth	130 000 $ (2)
Salary Remaining :	1 083 $
Philip McRae	100 000 $ (3)
Salary Remaining :	833 $
Xavier Letendre	90 000 $ (1)
Salary Remaining :	750 $
Shea Guthrie	80 000 $ (2)
Salary Remaining :	667 $
Colten Teubert	80 000 $ (3)
Salary Remaining :	667 $
Cory Emmerton	80 000 $ (2)
Salary Remaining :	667 $
Andrew Kozek	75 000 $ (3)
Salary Remaining :	625 $
Roland Treffen	50 000 $ (1)
Salary Remaining :	417 $
Philippe Paradis	50 000 $ (1)
Salary Remaining :	417 $
Quinton Howden	50 000 $ (2)
Salary Remaining :	417 $
Zach Kassian	50 000 $ (1)
Salary Remaining :	417 $
Dmitry Kulikov	40 000 $ (1)
Salary Remaining :	333 $
Simon Despres	40 000 $ (1)
Salary Remaining :	333 $
Kaspars Daugavins	40 000 $ (3)
Salary Remaining :	333 $
Phil Oreskovic	40 000 $ (2)
Salary Remaining :	333 $
Iwan Pruszkowski	40 000 $ (2)
Salary Remaining :	333 $
Calle Jarnkrok	40 000 $ (2)
Salary Remaining :	333 $
Manuel Sondheim	40 000 $ (2)
Salary Remaining :	333 $
Thibaut Puppynck	37 500 $ (3)
Salary Remaining :	313 $
Jakob Silfverberg	30 000 $ (1)
Salary Remaining :	250 $
Stefan Legein	30 000 $ (1)
Salary Remaining :	250 $
Jason Gregoire	30 000 $ (1)
Salary Remaining :	250 $
Sergei Demidchik	30 000 $ (1)
Salary Remaining :	250 $
Brian Dumoulin	30 000 $ (1)
Salary Remaining :	250 $
Herman Baehler	30 000 $ (1)
Salary Remaining :	250 $
David Rundblad	30 000 $ (1)
Salary Remaining :	250 $
Jendrzej Heldski	30 000 $ (2)
Salary Remaining :	250 $
Jonas Kandergrd	25 000 $ (3)
Salary Remaining :	208 $
T.J. Brennan	25 000 $ (3)
Salary Remaining :	208 $
Reto Grabher	25 000 $ (2)
Salary Remaining :	208 $
Mikelis Lauzackas	20 000 $ (2)
Salary Remaining :	167 $
Total Farm Players	36
Salary Commitment
Year 2017 : 4 787 500,00 $
Year 2018 : 1 557 500,00 $
Year 2019 : 832 500,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 4 787 500,00 $
Year 2018 : 1 557 500,00 $
Year 2019 : 832 500,00 $
Year 2020 : 0,00 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6650 - 90 $ - 6 287 - 94,54%
Level 2:	5550 - 55 $ - 5 405 - 97,39%
Level 3:	2225 - 35 $ - 2 200 - 98,89%
Level 4:	4450 - 20 $ - 4 321 - 97,10%
Luxury:	1125 - 200 $ - 1 034 - 91,88%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 598 - 79,92%
Farm Level 2:	1000 - 30 $ - 804 - 80,41%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	19 247 - 96,23%
Average Income per Game	1 418 243 $
Year to Date Revenue	58 147 952 $
Farm
Home Games Left	0
Average Attendance - %	2 402 - 80,08%
Average Income per Game	110 456 $
Year to Date Revenue	4 528 677 $
Expense
Pro Players Total Salaries	39 900 000 $
Farm Players Total Salaries	3 204 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	40 259 183 $
Farm Year To Date Expenses	4 004 593 $
Pro Salary Cap To Date	38 672 493 $
Farm Salary Cap To Date	3 112 093 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	332 500 $
Pro Estimated Expenses	332 500 $
Farm Remaining Season Days	1
Farm Expenses Per Days	26 700 $
Farm Estimated Expenses	26 700 $
Estimated Season Expenses	359 200 $
Estimated Season Salary Cap	39 004 993 $
Estimate Under Maximum Salary Cap of 58 000 000 $	18 995 007 $
Estimate Over Minimum Salary Cap of 0 $	39 004 993 $
Current Bank Account	60 587 548 $
Projected Bank Account	60 228 348 $

Pro Players Salaries
Jay Legault	5 500 000 $ (2)
Salary Remaining :	45 833 $
Peter Smrek	5 400 000 $ (2)
Salary Remaining :	45 000 $
Armands Sirokovs	2 600 000 $ (3)
Salary Remaining :	21 667 $
Johan Stahl	2 500 000 $ (3)
Salary Remaining :	20 833 $
Jeff Carter	2 500 000 $ (1)
Salary Remaining :	20 833 $
Dmitri Nagornykh	2 350 000 $ (3)
Salary Remaining :	19 583 $
Josh Bailey	2 000 000 $ (4)
Salary Remaining :	16 667 $
Kenndal McArdle	1 700 000 $ (1)
Salary Remaining :	14 167 $
Hugh Jessiman	1 500 000 $ (1)
Salary Remaining :	12 500 $
Frederic Nigh	1 500 000 $ (1)
Salary Remaining :	12 500 $
Evgeni Malkin	1 500 000 $ (1)
Salary Remaining :	12 500 $
Peter Lizanich	1 450 000 $ (2)
Salary Remaining :	12 083 $
Jeff Zatkoff	1 200 000 $ (2)
Salary Remaining :	10 000 $
Evan Brophey	1 200 000 $ (3)
Salary Remaining :	10 000 $
Oraz Daukeyev	1 000 000 $ (2)
Salary Remaining :	8 333 $
Jan Touzimsky	1 000 000 $ (2)
Salary Remaining :	8 333 $
Marc-Antoine Pouliot	1 000 000 $ (1)
Salary Remaining :	8 333 $
A.J. Thelen	850 000 $ (1)
Salary Remaining :	7 083 $
Tomas Cernosek	800 000 $ (2)
Salary Remaining :	6 667 $
Aleksas Gaizauskas	650 000 $ (3)
Salary Remaining :	5 417 $
Matt Bradley	500 000 $ (1)
Salary Remaining :	4 167 $
Riku Hahl	400 000 $ (2)
Salary Remaining :	3 333 $
Jochen Hecht	400 000 $ (2)
Salary Remaining :	3 333 $
Ryan O'Reilly	400 000 $ (1)
Salary Remaining :	3 333 $
Stefan Paquerette	0 $ (0)
Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2017 : 39 900 000,00 $
Year 2018 : 28 450 000,00 $
Year 2019 : 11 300 000,00 $
Year 2020 : 2 000 000,00 $
Salary Average Commitment
Year 2017 : 39 900 000,00 $
Year 2018 : 28 450 000,00 $
Year 2019 : 11 300 000,00 $
Year 2020 : 2 000 000,00 $

Farm Players Salaries
Mikkel Wikborg	650 000 $ (3)
Salary Remaining :	5 417 $
Josh Leivo	150 000 $ (2)
Salary Remaining :	1 250 $
Stefan Hedlund	150 000 $ (2)
Salary Remaining :	1 250 $
Patrik Berglund	140 000 $ (1)
Salary Remaining :	1 167 $
Lelistryj Wajda	105 000 $ (3)
Salary Remaining :	875 $
Blake Comeau	100 000 $ (2)
Salary Remaining :	833 $
Kenny Fagerholm	100 000 $ (1)
Salary Remaining :	833 $
Patrick Sexton	100 000 $ (2)
Salary Remaining :	833 $
Victor Uchevatov (Out of Payroll)	90 000 $ (3)
Salary Remaining :	750 $
Jonathon Barnes	90 000 $ (3)
Salary Remaining :	750 $
Patrice Bergeron	90 000 $ (2)
Salary Remaining :	750 $
John Armstrong	81 500 $ (3)
Salary Remaining :	679 $
Camran Doulova	75 000 $ (2)
Salary Remaining :	625 $
Rolf Schjerven	75 000 $ (2)
Salary Remaining :	625 $
Zoltan Lucchesi	70 000 $ (3)
Salary Remaining :	583 $
Frederic Kelly	65 000 $ (3)
Salary Remaining :	542 $
Aleksandr Zybin	60 000 $ (3)
Salary Remaining :	500 $
Dan Collins	60 000 $ (1)
Salary Remaining :	500 $
Dominique Ciolino	55 000 $ (3)
Salary Remaining :	458 $
Chad Denny	55 000 $ (2)
Salary Remaining :	458 $
Alexei Brechkovsky	55 000 $ (2)
Salary Remaining :	458 $
Damien DiLivio	55 000 $ (3)
Salary Remaining :	458 $
Brian Strait	50 000 $ (3)
Salary Remaining :	417 $
Ondrej Nemec	50 000 $ (1)
Salary Remaining :	417 $
Eric Daze	50 000 $ (1)
Salary Remaining :	417 $
Nick Petrecki	50 000 $ (3)
Salary Remaining :	417 $
Patrice Laparade	50 000 $ (2)
Salary Remaining :	417 $
Dennis Wakaluk	45 000 $ (1)
Salary Remaining :	375 $
Bryce Swan	45 000 $ (3)
Salary Remaining :	375 $
Artier Viru	40 000 $ (2)
Salary Remaining :	333 $
Rene Wira	40 000 $ (2)
Salary Remaining :	333 $
Brodie Dupont	40 000 $ (1)
Salary Remaining :	333 $
Bjorn Ricardsson	40 000 $ (3)
Salary Remaining :	333 $
Varis Links	32 500 $ (3)
Salary Remaining :	271 $
Francois Roach	30 000 $ (2)
Salary Remaining :	250 $
Vladimir Kuba	30 000 $ (1)
Salary Remaining :	250 $
Kevin Sundher	30 000 $ (2)
Salary Remaining :	250 $
Stanislaus Cuprik	30 000 $ (1)
Salary Remaining :	250 $
Pelle Soderlund	30 000 $ (2)
Salary Remaining :	250 $
Luca Cunti	30 000 $ (1)
Salary Remaining :	250 $
Andreas Frielinghaus	25 000 $ (2)
Salary Remaining :	208 $
Zelimir Zulle	25 000 $ (1)
Salary Remaining :	208 $
Alexander Javin	20 000 $ (1)
Salary Remaining :	167 $
Norm Branigan	20 000 $ (1)
Salary Remaining :	167 $
Yannick Weber	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	45
Salary Commitment
Year 2017 : 3 294 000,00 $
Year 2018 : 2 049 000,00 $
Year 2019 : 954 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 3 294 000,00 $
Year 2018 : 2 049 000,00 $
Year 2019 : 954 000,00 $
Year 2020 : 0,00 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6825 - 90 $ - 6 115 - 89,60%
Level 2:	5775 - 54 $ - 5 356 - 92,75%
Level 3:	2362 - 33 $ - 2 190 - 92,73%
Level 4:	4725 - 19 $ - 4 386 - 92,82%
Luxury:	1313 - 190 $ - 1 097 - 83,54%
Total Attendance :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 551 - 77,53%
Farm Level 2:	1000 - 15 $ - 758 - 75,84%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	19 144 - 91,16%
Average Income per Game	1 409 888 $
Year to Date Revenue	57 805 396 $
Farm
Home Games Left	0
Average Attendance - %	2 309 - 76,97%
Average Income per Game	75 493 $
Year to Date Revenue	3 095 220 $
Expense
Pro Players Total Salaries	53 850 000 $
Farm Players Total Salaries	1 792 500 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 756 248 $
Farm Year To Date Expenses	2 643 011 $
Pro Salary Cap To Date	55 268 748 $
Farm Salary Cap To Date	1 651 372 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	448 750 $
Pro Estimated Expenses	448 750 $
Farm Remaining Season Days	1
Farm Expenses Per Days	14 938 $
Farm Estimated Expenses	14 938 $
Estimated Season Expenses	463 688 $
Estimated Season Salary Cap	55 717 498 $
Estimate Under Maximum Salary Cap of 58 000 000 $	2 282 502 $
Estimate Over Minimum Salary Cap of 0 $	55 717 498 $
Current Bank Account	27 756 050 $
Projected Bank Account	27 292 362 $

Pro Players Salaries
Isto Latva	5 500 000 $ (2)
Salary Remaining :	45 833 $
Brad Isbister	5 300 000 $ (2)
Salary Remaining :	44 167 $
Dion Phaneuf	5 000 000 $ (3)
Salary Remaining :	41 667 $
Karel Rachunek	4 500 000 $ (1)
Salary Remaining :	37 500 $
Colin White	3 500 000 $ (1)
Salary Remaining :	29 167 $
Oleg Antropov	3 250 000 $ (2)
Salary Remaining :	27 083 $
Lukas Nedve	3 250 000 $ (2)
Salary Remaining :	27 083 $
Johannes Salmonsson	3 000 000 $ (2)
Salary Remaining :	25 000 $
Luc Bourdon	2 250 000 $ (1)
Salary Remaining :	18 750 $
Konstantins Gredzens	2 000 000 $ (2)
Salary Remaining :	16 667 $
Ulf Silander	2 000 000 $ (2)
Salary Remaining :	16 667 $
Dalibor Rabl (Out of Payroll)	1 800 000 $ (3)
Salary Remaining :	15 000 $
Emmanuel Zerillo	1 750 000 $ (3)
Salary Remaining :	14 583 $
Mattias Soderqvist	1 750 000 $ (2)
Salary Remaining :	14 583 $
J-F Fortin	1 700 000 $ (1)
Salary Remaining :	14 167 $
Derick Brassard	1 550 000 $ (2)
Salary Remaining :	12 917 $
Thomas Hickey	1 500 000 $ (2)
Salary Remaining :	12 500 $
Akim Aliu	1 300 000 $ (2)
Salary Remaining :	10 833 $
Riku Helenius	1 000 000 $ (2)
Salary Remaining :	8 333 $
Jaroslav Bros	1 000 000 $ (2)
Salary Remaining :	8 333 $
Marek Wadnizak	850 000 $ (1)
Salary Remaining :	7 083 $
Mario Kelner	750 000 $ (1)
Salary Remaining :	6 250 $
Chris Stewart	750 000 $ (2)
Salary Remaining :	6 250 $
Maxime Daigneault	400 000 $ (2)
Salary Remaining :	3 333 $
Total Pro Players	24
Salary Commitment
Year 2017 : 55 650 000,00 $
Year 2018 : 42 100 000,00 $
Year 2019 : 8 550 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 55 650 000,00 $
Year 2018 : 42 100 000,00 $
Year 2019 : 8 550 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Andrej Dyakonov	185 000 $ (4)
Salary Remaining :	1 542 $
Jonas Johansson	150 000 $ (1)
Salary Remaining :	1 250 $
Jian-ying Kwan	100 000 $ (2)
Salary Remaining :	833 $
Cody Goloubef	90 000 $ (3)
Salary Remaining :	750 $
Ian Cole	75 000 $ (2)
Salary Remaining :	625 $
Lars Eller	75 000 $ (2)
Salary Remaining :	625 $
Dalemir Kalinski	65 000 $ (2)
Salary Remaining :	542 $
Andrei Kudashov	60 000 $ (2)
Salary Remaining :	500 $
Jani Rita	60 000 $ (1)
Salary Remaining :	500 $
Dalyn Flatt	60 000 $ (1)
Salary Remaining :	500 $
Dalibor Terpak	60 000 $ (2)
Salary Remaining :	500 $
Mark Mitera	50 000 $ (3)
Salary Remaining :	417 $
Ilja Zubov	50 000 $ (2)
Salary Remaining :	417 $
Adam Mair	50 000 $ (1)
Salary Remaining :	417 $
Akihisa Aikyo	50 000 $ (2)
Salary Remaining :	417 $
Stanislav Dzubak	50 000 $ (1)
Salary Remaining :	417 $
Jordan Caron	50 000 $ (1)
Salary Remaining :	417 $
Jonathon Blum	50 000 $ (3)
Salary Remaining :	417 $
Marcus Johansson	40 000 $ (1)
Salary Remaining :	333 $
Drew Schiestel	40 000 $ (2)
Salary Remaining :	333 $
Jarno Sokero	40 000 $ (1)
Salary Remaining :	333 $
Matt Clark	40 000 $ (1)
Salary Remaining :	333 $
Mike Green	35 000 $ (1)
Salary Remaining :	292 $
Stefan Buchleitner	32 500 $ (1)
Salary Remaining :	271 $
William Falk	30 000 $ (1)
Salary Remaining :	250 $
Brett Ponich	30 000 $ (1)
Salary Remaining :	250 $
Robin Figren	30 000 $ (1)
Salary Remaining :	250 $
Roman Teslyuk	30 000 $ (1)
Salary Remaining :	250 $
Jordan Smith	30 000 $ (1)
Salary Remaining :	250 $
Marius Zberg	30 000 $ (1)
Salary Remaining :	250 $
Dan Lavoie	30 000 $ (1)
Salary Remaining :	250 $
David Leneveu	25 000 $ (1)
Salary Remaining :	208 $
Jonas Ahnelov	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2017 : 1 792 500,00 $
Year 2018 : 950 000,00 $
Year 2019 : 375 000,00 $
Year 2020 : 185 000,00 $
Salary Average Commitment
Year 2017 : 1 792 500,00 $
Year 2018 : 950 000,00 $
Year 2019 : 375 000,00 $
Year 2020 : 185 000,00 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6500 - 89 $ - 5 510 - 84,77%
Level 2:	5500 - 59 $ - 4 688 - 85,23%
Level 3:	2250 - 34 $ - 1 889 - 83,97%
Level 4:	4500 - 20 $ - 3 734 - 82,98%
Luxury:	1250 - 188 $ - 1 138 - 91,07%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 25 $ - 1 595 - 79,73%
Farm Level 2:	1000 - 10 $ - 810 - 81,04%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	16 960 - 84,80%
Average Income per Game	1 345 245 $
Year to Date Revenue	55 155 055 $
Farm
Home Games Left	0
Average Attendance - %	2 405 - 80,17%
Average Income per Game	60 012 $
Year to Date Revenue	2 460 507 $
Expense
Pro Players Total Salaries	62 500 000 $
Farm Players Total Salaries	3 887 500 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 877 924 $
Farm Year To Date Expenses	3 732 435 $
Pro Salary Cap To Date	55 010 424 $
Farm Salary Cap To Date	2 641 603 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	520 833 $
Pro Estimated Expenses	520 833 $
Farm Remaining Season Days	1
Farm Expenses Per Days	32 396 $
Farm Estimated Expenses	32 396 $
Estimated Season Expenses	553 229 $
Estimated Season Salary Cap	55 531 257 $
Estimate Under Maximum Salary Cap of 58 000 000 $	2 468 743 $
Estimate Over Minimum Salary Cap of 0 $	55 531 257 $
Current Bank Account	1 839 613 $
Projected Bank Account	1 286 384 $

Pro Players Salaries
Vincent Lecavalier	8 000 000 $ (1)
Salary Remaining :	66 667 $
Tomas Jelinek	7 900 000 $ (3)
Salary Remaining :	65 833 $
Oleg Kvasha	7 500 000 $ (2)
Salary Remaining :	62 500 $
Brett Lysak	5 200 000 $ (2)
Salary Remaining :	43 333 $
Alvaro Montoya	5 000 000 $ (1)
Salary Remaining :	41 667 $
Ryan Kesler	3 600 000 $ (1)
Salary Remaining :	30 000 $
Lauri Tukonen	3 000 000 $ (2)
Salary Remaining :	25 000 $
Benoit Pouliot	2 500 000 $ (1)
Salary Remaining :	20 833 $
Mikael Ringfoss	2 500 000 $ (1)
Salary Remaining :	20 833 $
Jordan Staal	2 250 000 $ (2)
Salary Remaining :	18 750 $
Braydon Coburn	2 250 000 $ (4)
Salary Remaining :	18 750 $
Marc Staal	2 000 000 $ (1)
Salary Remaining :	16 667 $
Marc-Edouard Vlasic	1 650 000 $ (1)
Salary Remaining :	13 750 $
Nikolai Kulemin	1 300 000 $ (2)
Salary Remaining :	10 833 $
Jeff Frazee	1 250 000 $ (1)
Salary Remaining :	10 417 $
Danny Richmond	1 200 000 $ (1)
Salary Remaining :	10 000 $
Karl Rimeaux	1 200 000 $ (1)
Salary Remaining :	10 000 $
Claude Giroux	1 100 000 $ (2)
Salary Remaining :	9 167 $
Michael Forney	1 000 000 $ (1)
Salary Remaining :	8 333 $
Marc-Andre Gragnani	1 000 000 $ (1)
Salary Remaining :	8 333 $
Dmitri Chekalin	650 000 $ (3)
Salary Remaining :	5 417 $
Keith Ballard	450 000 $ (3)
Salary Remaining :	3 750 $
Total Pro Players	22
Salary Commitment
Year 2017 : 62 500 000,00 $
Year 2018 : 31 600 000,00 $
Year 2019 : 11 250 000,00 $
Year 2020 : 2 250 000,00 $
Salary Average Commitment
Year 2017 : 62 500 000,00 $
Year 2018 : 31 600 000,00 $
Year 2019 : 11 250 000,00 $
Year 2020 : 2 250 000,00 $

Farm Players Salaries
Milan Bros	1 000 000 $ (1)
Salary Remaining :	8 333 $
EduaIvanov Zirnis	450 000 $ (2)
Salary Remaining :	3 750 $
Trevor Cann	150 000 $ (3)
Salary Remaining :	1 250 $
Tomas Hlinka	150 000 $ (1)
Salary Remaining :	1 250 $
Brett MacLean	130 000 $ (3)
Salary Remaining :	1 083 $
Tyler Seguin	100 000 $ (2)
Salary Remaining :	833 $
Darin Olver	100 000 $ (2)
Salary Remaining :	833 $
Kyle Turris	90 000 $ (3)
Salary Remaining :	750 $
Mark Stuart	90 000 $ (2)
Salary Remaining :	750 $
Roman Josi	90 000 $ (3)
Salary Remaining :	750 $
Tom Fritsche	85 000 $ (1)
Salary Remaining :	708 $
Kabok Goukov	80 000 $ (3)
Salary Remaining :	667 $
Vladimir Stavjana	77 500 $ (1)
Salary Remaining :	646 $
Matt Duchene	75 000 $ (1)
Salary Remaining :	625 $
Kyle Palmieri	75 000 $ (1)
Salary Remaining :	625 $
Erwin Mazza	75 000 $ (1)
Salary Remaining :	625 $
Brayden Schenn	75 000 $ (1)
Salary Remaining :	625 $
Vaclav Krayzel	65 000 $ (3)
Salary Remaining :	542 $
Dimitri Chernykh	65 000 $ (1)
Salary Remaining :	542 $
Elmo MacLendon	50 000 $ (1)
Salary Remaining :	417 $
Chris Kreider	50 000 $ (1)
Salary Remaining :	417 $
Valery Chubarov	50 000 $ (2)
Salary Remaining :	417 $
Brian Boyle	50 000 $ (1)
Salary Remaining :	417 $
Steve Moore	50 000 $ (2)
Salary Remaining :	417 $
William Scilacci	50 000 $ (1)
Salary Remaining :	417 $
Jeff Petry	50 000 $ (1)
Salary Remaining :	417 $
Nigel Williams	45 000 $ (2)
Salary Remaining :	375 $
Florent Blais	45 000 $ (2)
Salary Remaining :	375 $
Vladimir Holik	42 500 $ (2)
Salary Remaining :	354 $
Mika Johnson	40 000 $ (1)
Salary Remaining :	333 $
Doug Janik	40 000 $ (1)
Salary Remaining :	333 $
Marco Scandella	40 000 $ (2)
Salary Remaining :	333 $
Aaron Marvin	37 500 $ (1)
Salary Remaining :	313 $
Justin Mapletoft	35 000 $ (2)
Salary Remaining :	292 $
Inge Bjoernson	35 000 $ (4)
Salary Remaining :	292 $
Cade Fairchild	30 000 $ (1)
Salary Remaining :	250 $
Mark Tobin	25 000 $ (1)
Salary Remaining :	208 $
Ryan Cameron	25 000 $ (1)
Salary Remaining :	208 $
Kristian Kudroc	25 000 $ (2)
Salary Remaining :	208 $
Dale Mitchell	25 000 $ (3)
Salary Remaining :	208 $
James Delory	25 000 $ (3)
Salary Remaining :	208 $
Total Farm Players	41
Salary Commitment
Year 2017 : 3 887 500,00 $
Year 2018 : 1 357 500,00 $
Year 2019 : 690 000,00 $
Year 2020 : 35 000,00 $
Salary Average Commitment
Year 2017 : 3 887 500,00 $
Year 2018 : 1 357 500,00 $
Year 2019 : 690 000,00 $
Year 2020 : 35 000,00 $

Scorpions

Arena Capacity - Ticket Price Attendance - %
Arena Name	Preussag Arena
Level 1:	6500 - 86 $ - 6 337 - 97,49%
Level 2:	5500 - 60 $ - 4 830 - 87,82%
Level 3:	2250 - 36 $ - 2 105 - 93,56%
Level 4:	4500 - 21 $ - 4 228 - 93,95%
Luxury:	1250 - 200 $ - 1 152 - 92,15%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 13 $ - 1 613 - 80,65%
Farm Level 2:	1000 - 6 $ - 788 - 78,81%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 652 - 93,26%
Average Income per Game	1 390 617 $
Year to Date Revenue	57 015 287 $
Farm
Home Games Left	0
Average Attendance - %	2 401 - 80,04%
Average Income per Game	30 829 $
Year to Date Revenue	1 263 986 $
Expense
Pro Players Total Salaries	44 650 000 $
Farm Players Total Salaries	1 905 000 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	45 877 081 $
Farm Year To Date Expenses	2 364 715 $
Pro Salary Cap To Date	44 687 081 $
Farm Salary Cap To Date	1 868 888 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	372 083 $
Pro Estimated Expenses	372 083 $
Farm Remaining Season Days	1
Farm Expenses Per Days	15 875 $
Farm Estimated Expenses	15 875 $
Estimated Season Expenses	387 958 $
Estimated Season Salary Cap	45 059 164 $
Estimate Under Maximum Salary Cap of 58 000 000 $	12 940 836 $
Estimate Over Minimum Salary Cap of 0 $	45 059 164 $
Current Bank Account	25 109 057 $
Projected Bank Account	24 721 099 $

Pro Players Salaries
Patrick Marleau	6 250 000 $ (1)
Salary Remaining :	52 083 $
Viktor Panin	5 500 000 $ (1)
Salary Remaining :	45 833 $
Wojtek Wolski	4 100 000 $ (1)
Salary Remaining :	34 167 $
Francois Bouchard	3 800 000 $ (3)
Salary Remaining :	31 667 $
Pat Bailley	3 500 000 $ (1)
Salary Remaining :	29 167 $
Andrei Kramskoy	3 000 000 $ (3)
Salary Remaining :	25 000 $
Mattias Ohlund	3 000 000 $ (1)
Salary Remaining :	25 000 $
Dan Fraiche	2 500 000 $ (3)
Salary Remaining :	20 833 $
Antti Alcide	1 700 000 $ (2)
Salary Remaining :	14 167 $
Stanislaus Gabrysh	1 600 000 $ (1)
Salary Remaining :	13 333 $
Mark Fistric	1 500 000 $ (2)
Salary Remaining :	12 500 $
Martin Nemcicky (Out of Payroll)	1 400 000 $ (2)
Salary Remaining :	11 667 $
Boyd Kane	1 300 000 $ (1)
Salary Remaining :	10 833 $
Kristofer Westblom	1 200 000 $ (2)
Salary Remaining :	10 000 $
Aleksandr Dryndin	1 200 000 $ (3)
Salary Remaining :	10 000 $
John Tavares	1 000 000 $ (1)
Salary Remaining :	8 333 $
Tommi Saarisalo (Out of Payroll)	1 000 000 $ (1)
Salary Remaining :	8 333 $
Nikos Bean	750 000 $ (1)
Salary Remaining :	6 250 $
Steve Mccarthy	700 000 $ (2)
Salary Remaining :	5 833 $
Joe Barnes	700 000 $ (1)
Salary Remaining :	5 833 $
David Backes	500 000 $ (1)
Salary Remaining :	4 167 $
Keaton Ellerby	500 000 $ (1)
Salary Remaining :	4 167 $
David Tanabe	350 000 $ (2)
Salary Remaining :	2 917 $
Koji Matsuhira	0 $ (0)
Salary Remaining :	0 $
Florian Duccio	0 $ (0)
Salary Remaining :	0 $
Lothar Schmitt	0 $ (0)
Salary Remaining :	0 $
Patrik Modin	0 $ (0)
Salary Remaining :	0 $
Doug King	0 $ (0)
Salary Remaining :	0 $
Olli Giacomini	0 $ (0)
Salary Remaining :	0 $
Boris Gardemeister	0 $ (0)
Salary Remaining :	0 $
Eric Bibeau	0 $ (0)
Salary Remaining :	0 $
Total Pro Players	31
Salary Commitment
Year 2017 : 47 050 000,00 $
Year 2018 : 17 350 000,00 $
Year 2019 : 10 500 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 47 050 000,00 $
Year 2018 : 17 350 000,00 $
Year 2019 : 10 500 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Jakub Kindl	130 000 $ (2)
Salary Remaining :	1 083 $
Nino Niederreiter	100 000 $ (2)
Salary Remaining :	833 $
Hsi-men Xu	90 000 $ (2)
Salary Remaining :	750 $
Guillaume Latendresse	90 000 $ (2)
Salary Remaining :	750 $
Miguel Diplock	90 000 $ (1)
Salary Remaining :	750 $
Greg Nemisz	85 000 $ (3)
Salary Remaining :	708 $
William Sweatt	80 000 $ (2)
Salary Remaining :	667 $
Chris Butler	80 000 $ (1)
Salary Remaining :	667 $
Jeremy Smith	75 000 $ (1)
Salary Remaining :	625 $
Kris Russell	75 000 $ (1)
Salary Remaining :	625 $
Ruben Renzenbrink	75 000 $ (3)
Salary Remaining :	625 $
Mikko Lehtonen	70 000 $ (2)
Salary Remaining :	583 $
Santtu Lavinen	70 000 $ (1)
Salary Remaining :	583 $
Aki Koskinen	70 000 $ (1)
Salary Remaining :	583 $
Bryan Bickell	60 000 $ (2)
Salary Remaining :	500 $
Richard Clune	50 000 $ (3)
Salary Remaining :	417 $
Ivars Lincuks	50 000 $ (1)
Salary Remaining :	417 $
Anton Starostenko	50 000 $ (2)
Salary Remaining :	417 $
Yosuke Moritani	50 000 $ (1)
Salary Remaining :	417 $
Lan-quing Kui	40 000 $ (1)
Salary Remaining :	333 $
Hideaki Udaka	40 000 $ (1)
Salary Remaining :	333 $
Samiilo Tereshchuk	40 000 $ (1)
Salary Remaining :	333 $
Ivan Capponi	35 000 $ (1)
Salary Remaining :	292 $
Peter Kratena	30 000 $ (1)
Salary Remaining :	250 $
Flavien Alfieri	30 000 $ (1)
Salary Remaining :	250 $
Jason Clark	30 000 $ (2)
Salary Remaining :	250 $
Koit Pumm	30 000 $ (1)
Salary Remaining :	250 $
Marius Schenk	30 000 $ (1)
Salary Remaining :	250 $
Into Janne	30 000 $ (1)
Salary Remaining :	250 $
Hisashi Maki	30 000 $ (1)
Salary Remaining :	250 $
Augustin Girard	25 000 $ (1)
Salary Remaining :	208 $
Kurt Frauenfelder	25 000 $ (1)
Salary Remaining :	208 $
Yaroslav Aidarov	25 000 $ (1)
Salary Remaining :	208 $
Franz Salzgeber	25 000 $ (1)
Salary Remaining :	208 $
Total Farm Players	34
Salary Commitment
Year 2017 : 1 905 000,00 $
Year 2018 : 910 000,00 $
Year 2019 : 210 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 1 905 000,00 $
Year 2018 : 910 000,00 $
Year 2019 : 210 000,00 $
Year 2020 : 0,00 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	6500 - 85 $ - 5 605 - 86,23%
Level 2:	5500 - 50 $ - 5 390 - 97,99%
Level 3:	2250 - 30 $ - 2 216 - 98,48%
Level 4:	4500 - 20 $ - 4 362 - 96,93%
Luxury:	1250 - 185 $ - 1 172 - 93,76%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 561 - 78,03%
Farm Level 2:	1000 - 13 $ - 775 - 77,54%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	18 744 - 93,72%
Average Income per Game	1 387 561 $
Year to Date Revenue	56 889 998 $
Farm
Home Games Left	0
Average Attendance - %	2 336 - 77,87%
Average Income per Game	69 941 $
Year to Date Revenue	2 867 561 $
Expense
Pro Players Total Salaries	48 080 000 $
Farm Players Total Salaries	2 423 000 $
Coaches Total Salaries	2 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 129 742 $
Farm Year To Date Expenses	3 166 170 $
Pro Salary Cap To Date	52 543 078 $
Farm Salary Cap To Date	2 372 827 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	400 667 $
Pro Estimated Expenses	400 667 $
Farm Remaining Season Days	1
Farm Expenses Per Days	20 192 $
Farm Estimated Expenses	20 192 $
Estimated Season Expenses	420 859 $
Estimated Season Salary Cap	52 943 745 $
Estimate Under Maximum Salary Cap of 58 000 000 $	5 056 255 $
Estimate Over Minimum Salary Cap of 0 $	52 943 745 $
Current Bank Account	58 456 530 $
Projected Bank Account	58 035 671 $

Pro Players Salaries
Ilya Kovalchuk	8 000 000 $ (2)
Salary Remaining :	66 667 $
Brian Brousseau	6 000 000 $ (3)
Salary Remaining :	50 000 $
Martin Cherbayev (Out of Payroll)	5 000 000 $ (2)
Salary Remaining :	41 667 $
Jonas Lidbrandt	5 000 000 $ (2)
Salary Remaining :	41 667 $
Robert Nilsson (Out of Payroll)	4 500 000 $ (2)
Salary Remaining :	37 500 $
Ondrej Pavelec	4 000 000 $ (3)
Salary Remaining :	33 333 $
Nicklas Backstrom	3 800 000 $ (1)
Salary Remaining :	31 667 $
Drew Stafford	2 500 000 $ (3)
Salary Remaining :	20 833 $
Sverre Smith	2 500 000 $ (3)
Salary Remaining :	20 833 $
Santeri Ursin	1 950 000 $ (1)
Salary Remaining :	16 250 $
Paul Mara	1 800 000 $ (2)
Salary Remaining :	15 000 $
Matt Kinch	1 500 000 $ (1)
Salary Remaining :	12 500 $
Oleg Brovin	1 400 000 $ (1)
Salary Remaining :	11 667 $
Nick Schultz	1 300 000 $ (1)
Salary Remaining :	10 833 $
Letas Kleiza	1 200 000 $ (1)
Salary Remaining :	10 000 $
Marc-Andre Cliche	1 150 000 $ (3)
Salary Remaining :	9 583 $
Aleksandr Soin	1 000 000 $ (1)
Salary Remaining :	8 333 $
Alexander Vasyunov	950 000 $ (1)
Salary Remaining :	7 917 $
Jamie McBain	900 000 $ (1)
Salary Remaining :	7 500 $
Pavel Zelenka	875 000 $ (1)
Salary Remaining :	7 292 $
Evander Kane	750 000 $ (1)
Salary Remaining :	6 250 $
Henrik Sedin	525 000 $ (3)
Salary Remaining :	4 375 $
Mike Weber	500 000 $ (2)
Salary Remaining :	4 167 $
Dave Bolland	480 000 $ (1)
Salary Remaining :	4 000 $
Total Pro Players	24
Salary Commitment
Year 2017 : 57 580 000,00 $
Year 2018 : 41 475 000,00 $
Year 2019 : 16 675 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 57 580 000,00 $
Year 2018 : 41 475 000,00 $
Year 2019 : 16 675 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Denis Bodrov	500 000 $ (2)
Salary Remaining :	4 167 $
Timo Pielmeier	120 000 $ (2)
Salary Remaining :	1 000 $
Lucas Taricco	100 000 $ (2)
Salary Remaining :	833 $
Spencer Machacek	100 000 $ (2)
Salary Remaining :	833 $
Adam Shaw	100 000 $ (2)
Salary Remaining :	833 $
David Thompson (Out of Payroll)	90 000 $ (1)
Salary Remaining :	750 $
Valeri Sivov	87 500 $ (1)
Salary Remaining :	729 $
Artem Anisimov (Out of Payroll)	80 000 $ (2)
Salary Remaining :	667 $
Max Pacioretty	80 000 $ (2)
Salary Remaining :	667 $
Tony Cody	65 000 $ (1)
Salary Remaining :	542 $
Valdemar Zahradnicek	60 000 $ (1)
Salary Remaining :	500 $
Mikhail Nostinikovsky	60 000 $ (1)
Salary Remaining :	500 $
Keven Veilleux	52 500 $ (2)
Salary Remaining :	438 $
Robert Hman	52 500 $ (1)
Salary Remaining :	438 $
Vilhelm Steen	52 500 $ (3)
Salary Remaining :	438 $
Jeremy Colliton	50 000 $ (2)
Salary Remaining :	417 $
Bud Holloway	50 000 $ (2)
Salary Remaining :	417 $
Jacob Josefson	50 000 $ (1)
Salary Remaining :	417 $
Hiroshi Yoshida	50 000 $ (1)
Salary Remaining :	417 $
Elfot Penza	47 500 $ (1)
Salary Remaining :	396 $
Tatu Pekkala	47 500 $ (1)
Salary Remaining :	396 $
Shawn Matthias	45 000 $ (1)
Salary Remaining :	375 $
Olivier Fortier	45 000 $ (2)
Salary Remaining :	375 $
Roslan Majerczyk	45 000 $ (2)
Salary Remaining :	375 $
Garrett Klotz	40 000 $ (1)
Salary Remaining :	333 $
Mark Katic	40 000 $ (2)
Salary Remaining :	333 $
Ludvig Rensfeldt	40 000 $ (2)
Salary Remaining :	333 $
Kenny Ryan	40 000 $ (1)
Salary Remaining :	333 $
Anton Lander	40 000 $ (1)
Salary Remaining :	333 $
P.K. Subban	38 000 $ (1)
Salary Remaining :	317 $
Chris Summers	37 500 $ (1)
Salary Remaining :	313 $
Keith Seabrook	37 500 $ (1)
Salary Remaining :	313 $
Frederic Zavisha	35 000 $ (3)
Salary Remaining :	292 $
Jordan Weal	30 000 $ (2)
Salary Remaining :	250 $
Ville Immonen	30 000 $ (1)
Salary Remaining :	250 $
Bruno Feuerstein	30 000 $ (3)
Salary Remaining :	250 $
T.J Daciuk	30 000 $ (2)
Salary Remaining :	250 $
Darryl Ronning	30 000 $ (1)
Salary Remaining :	250 $
Duane Schmidt	25 000 $ (2)
Salary Remaining :	208 $
Richard Zmelik	20 000 $ (1)
Salary Remaining :	167 $
Arnost Pescha	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	41
Salary Commitment
Year 2017 : 2 593 000,00 $
Year 2018 : 1 155 000,00 $
Year 2019 : 117 500,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 2 593 000,00 $
Year 2018 : 1 155 000,00 $
Year 2019 : 117 500,00 $
Year 2020 : 0,00 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Palace
Level 1:	6200 - 80 $ - 6 134 - 98,94%
Level 2:	5200 - 60 $ - 4 901 - 94,25%
Level 3:	2020 - 30 $ - 2 016 - 99,78%
Level 4:	4000 - 20 $ - 3 972 - 99,30%
Luxury:	1000 - 210 $ - 928 - 92,78%
Total Attendance :	18420
Farm
Farm Level 1:	2000 - 35 $ - 1 569 - 78,43%
Farm Level 2:	1000 - 15 $ - 781 - 78,12%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 950 - 97,45%
Average Income per Game	1 287 454 $
Year to Date Revenue	52 785 597 $
Farm
Home Games Left	0
Average Attendance - %	2 350 - 78,32%
Average Income per Game	76 609 $
Year to Date Revenue	3 140 981 $
Expense
Pro Players Total Salaries	18 200 000 $
Farm Players Total Salaries	2 017 500 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	27 559 582 $
Farm Year To Date Expenses	3 340 506 $
Pro Salary Cap To Date	24 584 582 $
Farm Salary Cap To Date	1 853 006 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	151 667 $
Pro Estimated Expenses	151 667 $
Farm Remaining Season Days	1
Farm Expenses Per Days	16 562 $
Farm Estimated Expenses	16 562 $
Estimated Season Expenses	168 229 $
Estimated Season Salary Cap	24 736 249 $
Estimate Under Maximum Salary Cap of 58 000 000 $	33 263 751 $
Estimate Over Minimum Salary Cap of 0 $	24 736 249 $
Current Bank Account	30 608 916 $
Projected Bank Account	30 440 687 $

Pro Players Salaries
Alex Bourret (Out of Payroll)	2 500 000 $ (1)
Salary Remaining :	20 833 $
Koichi Kanaya	1 500 000 $ (2)
Salary Remaining :	12 500 $
Brian Boucher	1 200 000 $ (1)
Salary Remaining :	10 000 $
Michael Frolik	1 100 000 $ (2)
Salary Remaining :	9 167 $
Jon Dahl	1 000 000 $ (1)
Salary Remaining :	8 333 $
Jack Skille	1 000 000 $ (1)
Salary Remaining :	8 333 $
Jamie McGinn	950 000 $ (1)
Salary Remaining :	7 917 $
Sergio Hogan	950 000 $ (1)
Salary Remaining :	7 917 $
Jonathan Quick	950 000 $ (1)
Salary Remaining :	7 917 $
Scott Jackson	900 000 $ (3)
Salary Remaining :	7 500 $
Jason Bailey	900 000 $ (2)
Salary Remaining :	7 500 $
Rostislav Olesz	900 000 $ (1)
Salary Remaining :	7 500 $
Dan-zu Dee	850 000 $ (2)
Salary Remaining :	7 083 $
Justin Schultz	850 000 $ (3)
Salary Remaining :	7 083 $
Logan MacMillan	750 000 $ (2)
Salary Remaining :	6 250 $
Nazem Kadri	750 000 $ (1)
Salary Remaining :	6 250 $
Vitaly Anikeyenko	700 000 $ (1)
Salary Remaining :	5 833 $
Alex Plante	650 000 $ (2)
Salary Remaining :	5 417 $
Burke Henry	650 000 $ (1)
Salary Remaining :	5 417 $
David Perron	450 000 $ (3)
Salary Remaining :	3 750 $
Gong Ho	300 000 $ (1)
Salary Remaining :	2 500 $
Sasha Pokulok	300 000 $ (1)
Salary Remaining :	2 500 $
Johannes Arumaa	300 000 $ (1)
Salary Remaining :	2 500 $
Ethan Werek	300 000 $ (1)
Salary Remaining :	2 500 $
Total Pro Players	24
Salary Commitment
Year 2017 : 20 700 000,00 $
Year 2018 : 7 950 000,00 $
Year 2019 : 2 200 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 20 700 000,00 $
Year 2018 : 7 950 000,00 $
Year 2019 : 2 200 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Mark Fraser	700 000 $ (3)
Salary Remaining :	5 833 $
Joel Gistedt	120 000 $ (3)
Salary Remaining :	1 000 $
Eric Fehr (Out of Payroll)	100 000 $ (1)
Salary Remaining :	833 $
Luca Sbisa	95 000 $ (4)
Salary Remaining :	792 $
Oscar Moller	90 000 $ (4)
Salary Remaining :	750 $
Tomko Potsiluyko	80 000 $ (3)
Salary Remaining :	667 $
Marek Pekarek	80 000 $ (3)
Salary Remaining :	667 $
Cal Clutterbuck	60 000 $ (2)
Salary Remaining :	500 $
Louis Leblanc	50 000 $ (1)
Salary Remaining :	417 $
Bryan Cameron	50 000 $ (2)
Salary Remaining :	417 $
Jimmy Hayes	47 500 $ (3)
Salary Remaining :	396 $
Gerhard Schulde	40 000 $ (3)
Salary Remaining :	333 $
Ryan Thang	40 000 $ (2)
Salary Remaining :	333 $
Anders Nilsson	30 000 $ (1)
Salary Remaining :	250 $
Stepan Vickers	30 000 $ (1)
Salary Remaining :	250 $
Dmitri Orlov	30 000 $ (1)
Salary Remaining :	250 $
Vlastimil Haisman	30 000 $ (1)
Salary Remaining :	250 $
Andrij Boiko	30 000 $ (1)
Salary Remaining :	250 $
Per-Axel Myrdal	30 000 $ (1)
Salary Remaining :	250 $
Artur Kamenski	30 000 $ (1)
Salary Remaining :	250 $
Kim Grasvic	30 000 $ (1)
Salary Remaining :	250 $
Brandon Pirri (Out of Payroll)	30 000 $ (1)
Salary Remaining :	250 $
Marek Jurak	25 000 $ (1)
Salary Remaining :	208 $
Maxime Tanguay	25 000 $ (1)
Salary Remaining :	208 $
Michal Prochazka	25 000 $ (1)
Salary Remaining :	208 $
Robert Bortuzzo	25 000 $ (3)
Salary Remaining :	208 $
Raymond Sawada	25 000 $ (1)
Salary Remaining :	208 $
Louie Caporusso	25 000 $ (3)
Salary Remaining :	208 $
Corey Tropp	25 000 $ (2)
Salary Remaining :	208 $
Damek Szabados	25 000 $ (1)
Salary Remaining :	208 $
Kevin Shattenkirk	25 000 $ (3)
Salary Remaining :	208 $
Guntis Pauluks	25 000 $ (2)
Salary Remaining :	208 $
Tomas Ton	25 000 $ (1)
Salary Remaining :	208 $
Joakim Nordstrom	20 000 $ (2)
Salary Remaining :	167 $
Total Farm Players	34
Salary Commitment
Year 2017 : 2 117 500,00 $
Year 2018 : 917 500,00 $
Year 2019 : 697 500,00 $
Year 2020 : 185 000,00 $
Salary Average Commitment
Year 2017 : 2 117 500,00 $
Year 2018 : 917 500,00 $
Year 2019 : 697 500,00 $
Year 2020 : 185 000,00 $

Sparta

Arena Capacity - Ticket Price Attendance - %
Arena Name	Paegas Arena
Level 1:	6500 - 100 $ - 4 865 - 74,85%
Level 2:	5500 - 55 $ - 5 330 - 96,92%
Level 3:	2250 - 32 $ - 2 204 - 97,95%
Level 4:	4500 - 18 $ - 4 371 - 97,13%
Luxury:	1250 - 200 $ - 1 049 - 83,89%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 584 - 79,21%
Farm Level 2:	1000 - 15 $ - 790 - 78,99%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 819 - 89,10%
Average Income per Game	1 309 397 $
Year to Date Revenue	53 685 284 $
Farm
Home Games Left	0
Average Attendance - %	2 374 - 79,13%
Average Income per Game	77 389 $
Year to Date Revenue	3 172 943 $
Expense
Pro Players Total Salaries	57 525 000 $
Farm Players Total Salaries	3 167 500 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 003 747 $
Farm Year To Date Expenses	2 446 663 $
Pro Salary Cap To Date	52 408 747 $
Farm Salary Cap To Date	2 050 002 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	479 375 $
Pro Estimated Expenses	479 375 $
Farm Remaining Season Days	1
Farm Expenses Per Days	26 146 $
Farm Estimated Expenses	26 146 $
Estimated Season Expenses	505 521 $
Estimated Season Salary Cap	52 888 122 $
Estimate Under Maximum Salary Cap of 58 000 000 $	5 111 878 $
Estimate Over Minimum Salary Cap of 0 $	52 888 122 $
Current Bank Account	60 959 137 $
Projected Bank Account	60 453 616 $

Pro Players Salaries
Ryan Miller	7 300 000 $ (3)
Salary Remaining :	60 833 $
Mark Parrish	4 500 000 $ (1)
Salary Remaining :	37 500 $
Shane Doan	4 500 000 $ (1)
Salary Remaining :	37 500 $
Al Touranger	3 800 000 $ (3)
Salary Remaining :	31 667 $
Steve Bernier	3 750 000 $ (2)
Salary Remaining :	31 250 $
Dan Germann	3 500 000 $ (1)
Salary Remaining :	29 167 $
Dave Scatchard	3 500 000 $ (1)
Salary Remaining :	29 167 $
Cory Sarich	2 800 000 $ (2)
Salary Remaining :	23 333 $
Ed Jovanovski (Out of Payroll)	2 700 000 $ (2)
Salary Remaining :	22 500 $
Maxim Afinogenov	2 600 000 $ (1)
Salary Remaining :	21 667 $
Bernard Roch	2 500 000 $ (1)
Salary Remaining :	20 833 $
Elias Hjertstedt	2 500 000 $ (1)
Salary Remaining :	20 833 $
Maczysz Olitski	2 250 000 $ (2)
Salary Remaining :	18 750 $
Gunther Maurer	2 000 000 $ (2)
Salary Remaining :	16 667 $
Glenn Ryder	1 800 000 $ (2)
Salary Remaining :	15 000 $
Jakub Koreis	1 800 000 $ (3)
Salary Remaining :	15 000 $
Sergei Bushchan	1 300 000 $ (2)
Salary Remaining :	10 833 $
Libor Butko	1 300 000 $ (2)
Salary Remaining :	10 833 $
Andrei Dryndin	1 250 000 $ (1)
Salary Remaining :	10 417 $
Kristopher Letang	1 000 000 $ (1)
Salary Remaining :	8 333 $
Erwin Quentin	950 000 $ (1)
Salary Remaining :	7 917 $
Matias Ekman	800 000 $ (1)
Salary Remaining :	6 667 $
Al Jarmel	800 000 $ (1)
Salary Remaining :	6 667 $
Anders Pitknen	750 000 $ (2)
Salary Remaining :	6 250 $
Michael Leighton	275 000 $ (3)
Salary Remaining :	2 292 $
Total Pro Players	25
Salary Commitment
Year 2017 : 60 225 000,00 $
Year 2018 : 31 825 000,00 $
Year 2019 : 13 175 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 60 225 000,00 $
Year 2018 : 31 825 000,00 $
Year 2019 : 13 175 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Alexei Sazhin	800 000 $ (1)
Salary Remaining :	6 667 $
Radim Steiner	250 000 $ (2)
Salary Remaining :	2 083 $
Robert Kjellsson	125 000 $ (3)
Salary Remaining :	1 042 $
Tomas Plekanec (Out of Payroll)	110 000 $ (2)
Salary Remaining :	917 $
Sven Heyerdahl	100 000 $ (1)
Salary Remaining :	833 $
Sergei Lazarenko	100 000 $ (2)
Salary Remaining :	833 $
Premysl Vessely	100 000 $ (3)
Salary Remaining :	833 $
Beat Zinsli	100 000 $ (1)
Salary Remaining :	833 $
Logan Couture	90 000 $ (3)
Salary Remaining :	750 $
Vranka Hirko	85 000 $ (3)
Salary Remaining :	708 $
Vitus Grand	65 000 $ (3)
Salary Remaining :	542 $
Vladimir Stajana	62 500 $ (1)
Salary Remaining :	521 $
Adam Pound	62 500 $ (1)
Salary Remaining :	521 $
Ludvik Njerve	62 500 $ (1)
Salary Remaining :	521 $
Ismo Hynninen	62 500 $ (1)
Salary Remaining :	521 $
Bjrn Hedberg	62 500 $ (1)
Salary Remaining :	521 $
Ron Forgie	62 500 $ (1)
Salary Remaining :	521 $
Brent Bailey	62 500 $ (1)
Salary Remaining :	521 $
Dan Fritsche	60 000 $ (1)
Salary Remaining :	500 $
Kris Chucko	60 000 $ (3)
Salary Remaining :	500 $
Tomas Kozar	60 000 $ (3)
Salary Remaining :	500 $
Patrick Eaves	60 000 $ (2)
Salary Remaining :	500 $
Rami Jalkanen	50 000 $ (1)
Salary Remaining :	417 $
Mitch Wahl	40 000 $ (3)
Salary Remaining :	333 $
Tarvydas Drotvinas	40 000 $ (2)
Salary Remaining :	333 $
Alexei Volkov	35 000 $ (1)
Salary Remaining :	292 $
Yannick Lochhead	35 000 $ (2)
Salary Remaining :	292 $
Eduard Formanov	35 000 $ (3)
Salary Remaining :	292 $
Igor Noga	35 000 $ (3)
Salary Remaining :	292 $
Gregory Kiriyenko	35 000 $ (1)
Salary Remaining :	292 $
Janos Maco	35 000 $ (3)
Salary Remaining :	292 $
Roman Kratochvilov (Out of Payroll)	30 000 $ (1)
Salary Remaining :	250 $
Davi Melenovsky	30 000 $ (2)
Salary Remaining :	250 $
Marek Svejkovsky	30 000 $ (1)
Salary Remaining :	250 $
Dalibor Hrusak	30 000 $ (3)
Salary Remaining :	250 $
Jesse Niinimaki	30 000 $ (1)
Salary Remaining :	250 $
Matthew Lombardi	30 000 $ (1)
Salary Remaining :	250 $
Gah-fat Sui	27 500 $ (3)
Salary Remaining :	229 $
Ville Almila	27 500 $ (3)
Salary Remaining :	229 $
Ilia Klochkova	27 500 $ (3)
Salary Remaining :	229 $
Olaf Junghnel	27 500 $ (3)
Salary Remaining :	229 $
Al Fornicator	25 000 $ (2)
Salary Remaining :	208 $
Niklas Hagman	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	43
Salary Commitment
Year 2017 : 3 277 500,00 $
Year 2018 : 1 295 000,00 $
Year 2019 : 870 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 3 277 500,00 $
Year 2018 : 1 295 000,00 $
Year 2019 : 870 000,00 $
Year 2020 : 0,00 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6300 - 93 $ - 5 373 - 85,29%
Level 2:	5200 - 58 $ - 5 163 - 99,29%
Level 3:	2100 - 35 $ - 2 097 - 99,85%
Level 4:	4200 - 20 $ - 4 185 - 99,64%
Luxury:	1017 - 205 $ - 975 - 95,87%
Total Attendance :	18817
Farm
Farm Level 1:	2000 - 35 $ - 1 605 - 80,27%
Farm Level 2:	1000 - 20 $ - 804 - 80,41%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 793 - 94,56%
Average Income per Game	1 334 332 $
Year to Date Revenue	54 707 594 $
Farm
Home Games Left	0
Average Attendance - %	2 410 - 80,32%
Average Income per Game	82 781 $
Year to Date Revenue	3 394 010 $
Expense
Pro Players Total Salaries	62 250 000 $
Farm Players Total Salaries	2 497 500 $
Coaches Total Salaries	2 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 708 347 $
Farm Year To Date Expenses	2 977 502 $
Pro Salary Cap To Date	54 526 653 $
Farm Salary Cap To Date	2 283 346 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	518 750 $
Pro Estimated Expenses	518 750 $
Farm Remaining Season Days	1
Farm Expenses Per Days	20 812 $
Farm Estimated Expenses	20 812 $
Estimated Season Expenses	539 562 $
Estimated Season Salary Cap	55 045 403 $
Estimate Under Maximum Salary Cap of 58 000 000 $	2 954 597 $
Estimate Over Minimum Salary Cap of 0 $	55 045 403 $
Current Bank Account	28 114 110 $
Projected Bank Account	27 574 548 $

Pro Players Salaries
Alexander Ovechkin	6 750 000 $ (2)
Salary Remaining :	56 250 $
Jason Spezza	6 650 000 $ (1)
Salary Remaining :	55 417 $
Eric Staal	6 000 000 $ (1)
Salary Remaining :	50 000 $
Eric Brewer	5 150 000 $ (3)
Salary Remaining :	42 917 $
Len Kormos	4 350 000 $ (2)
Salary Remaining :	36 250 $
Cameron Barker	4 000 000 $ (4)
Salary Remaining :	33 333 $
Simon Gamache	3 800 000 $ (1)
Salary Remaining :	31 667 $
Kyle Chipchura	3 250 000 $ (2)
Salary Remaining :	27 083 $
Ales Zidlicky	2 500 000 $ (1)
Salary Remaining :	20 833 $
Carey Price	2 400 000 $ (1)
Salary Remaining :	20 000 $
Lev Zablosky	2 250 000 $ (1)
Salary Remaining :	18 750 $
Anze Kopitar	2 000 000 $ (1)
Salary Remaining :	16 667 $
Steven Stamkos	1 900 000 $ (2)
Salary Remaining :	15 833 $
Harri Hakonen	1 800 000 $ (1)
Salary Remaining :	15 000 $
Pavel Fischer	1 750 000 $ (1)
Salary Remaining :	14 583 $
Jakub Voracek	1 750 000 $ (2)
Salary Remaining :	14 583 $
Tomas Kaberle	1 500 000 $ (1)
Salary Remaining :	12 500 $
Erik Johnson	1 200 000 $ (1)
Salary Remaining :	10 000 $
Philippe Gogulla	1 200 000 $ (2)
Salary Remaining :	10 000 $
Morgan Danielsson	750 000 $ (1)
Salary Remaining :	6 250 $
Kari Lehtonen	700 000 $ (1)
Salary Remaining :	5 833 $
Andrei Markov	600 000 $ (1)
Salary Remaining :	5 000 $
Total Pro Players	22
Salary Commitment
Year 2017 : 62 250 000,00 $
Year 2018 : 28 350 000,00 $
Year 2019 : 9 150 000,00 $
Year 2020 : 4 000 000,00 $
Salary Average Commitment
Year 2017 : 62 250 000,00 $
Year 2018 : 28 350 000,00 $
Year 2019 : 9 150 000,00 $
Year 2020 : 4 000 000,00 $

Farm Players Salaries
Simon Newton	800 000 $ (1)
Salary Remaining :	6 667 $
Adam Deadmarsh	140 000 $ (1)
Salary Remaining :	1 167 $
Daultan Leveille	140 000 $ (3)
Salary Remaining :	1 167 $
Michel Francis	100 000 $ (1)
Salary Remaining :	833 $
Viktor Tikhonov	100 000 $ (3)
Salary Remaining :	833 $
Alex Pietrangelo (Out of Payroll)	100 000 $ (3)
Salary Remaining :	833 $
Ivo Vostrak	90 000 $ (1)
Salary Remaining :	750 $
Brandon Crombeen	80 000 $ (2)
Salary Remaining :	667 $
Milan Lucic	75 000 $ (2)
Salary Remaining :	625 $
Taylor Pyatt	75 000 $ (1)
Salary Remaining :	625 $
Radek Benysek	75 000 $ (1)
Salary Remaining :	625 $
Marek Tomica	72 500 $ (1)
Salary Remaining :	604 $
Jan Galkin	70 000 $ (1)
Salary Remaining :	583 $
David Lefrancois	60 000 $ (1)
Salary Remaining :	500 $
Matthieu Chouinard	60 000 $ (1)
Salary Remaining :	500 $
Sebastien Caron	50 000 $ (1)
Salary Remaining :	417 $
Enn Oll	50 000 $ (1)
Salary Remaining :	417 $
Petr Cartelli	45 000 $ (1)
Salary Remaining :	375 $
Nikita Alexeev	40 000 $ (1)
Salary Remaining :	333 $
Eric Gelinas	40 000 $ (1)
Salary Remaining :	333 $
Tobias Gahn	40 000 $ (1)
Salary Remaining :	333 $
Kyle Chapmann	40 000 $ (1)
Salary Remaining :	333 $
Drew Shore	40 000 $ (1)
Salary Remaining :	333 $
Colton Gillies	30 000 $ (1)
Salary Remaining :	250 $
Maxim Mayorov	30 000 $ (1)
Salary Remaining :	250 $
Jerome Gauthier-Leduc	30 000 $ (2)
Salary Remaining :	250 $
Steponas Grienevicius	25 000 $ (1)
Salary Remaining :	208 $
Branislav Mezei	20 000 $ (1)
Salary Remaining :	167 $
Matthieu Descoteaux	20 000 $ (1)
Salary Remaining :	167 $
Anvar Zhebrovsky	20 000 $ (1)
Salary Remaining :	167 $
Mathieu Chouinard	20 000 $ (1)
Salary Remaining :	167 $
Dmitri Putilin	20 000 $ (1)
Salary Remaining :	167 $
Total Farm Players	32
Salary Commitment
Year 2017 : 2 597 500,00 $
Year 2018 : 525 000,00 $
Year 2019 : 340 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 2 597 500,00 $
Year 2018 : 525 000,00 $
Year 2019 : 340 000,00 $
Year 2020 : 0,00 $

TPS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Elysee Arena
Level 1:	6500 - 100 $ - 4 955 - 76,23%
Level 2:	5500 - 60 $ - 5 233 - 95,14%
Level 3:	2250 - 35 $ - 2 208 - 98,12%
Level 4:	4500 - 20 $ - 4 349 - 96,64%
Luxury:	1250 - 200 $ - 1 077 - 86,17%
Total Attendance :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 563 - 78,15%
Farm Level 2:	1000 - 15 $ - 793 - 79,26%
Farm Total Attendance :	3000
Income
Home Games Left	0
Average Attendance - %	17 821 - 89,11%
Average Income per Game	1 367 486 $
Year to Date Revenue	56 066 937 $
Farm
Home Games Left	0
Average Attendance - %	2 356 - 78,52%
Average Income per Game	76 585 $
Year to Date Revenue	3 140 000 $
Expense
Pro Players Total Salaries	49 925 000 $
Farm Players Total Salaries	4 311 500 $
Coaches Total Salaries	1 355 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 200 594 $
Farm Year To Date Expenses	2 855 587 $
Pro Salary Cap To Date	51 308 094 $
Farm Salary Cap To Date	2 404 400 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	1
Pro Expenses Per Days	416 042 $
Pro Estimated Expenses	416 042 $
Farm Remaining Season Days	1
Farm Expenses Per Days	35 929 $
Farm Estimated Expenses	35 929 $
Estimated Season Expenses	451 971 $
Estimated Season Salary Cap	51 724 136 $
Estimate Under Maximum Salary Cap of 58 000 000 $	6 275 864 $
Estimate Over Minimum Salary Cap of 0 $	51 724 136 $
Current Bank Account	2 209 697 $
Projected Bank Account	1 757 726 $

Pro Players Salaries
Brad Richards	8 500 000 $ (2)
Salary Remaining :	70 833 $
Michal Handzus	7 500 000 $ (2)
Salary Remaining :	62 500 $
Brenden Morrow	7 000 000 $ (2)
Salary Remaining :	58 333 $
Manny Malhotra	5 500 000 $ (1)
Salary Remaining :	45 833 $
Vadim Bardin	3 000 000 $ (2)
Salary Remaining :	25 000 $
Jay Mckee	2 500 000 $ (1)
Salary Remaining :	20 833 $
Gustav Sebek	1 800 000 $ (2)
Salary Remaining :	15 000 $
Sergei Tatarintsev	1 750 000 $ (1)
Salary Remaining :	14 583 $
Dustin Brown	1 700 000 $ (1)
Salary Remaining :	14 167 $
Marek Nord	1 500 000 $ (1)
Salary Remaining :	12 500 $
Miroslav Zalesak	1 400 000 $ (2)
Salary Remaining :	11 667 $
Vojtech Polak	1 250 000 $ (1)
Salary Remaining :	10 417 $
Egon Graupe	1 200 000 $ (2)
Salary Remaining :	10 000 $
Alan Gaudreau	1 000 000 $ (2)
Salary Remaining :	8 333 $
James Reimer	950 000 $ (2)
Salary Remaining :	7 917 $
Ladislav Baca	825 000 $ (1)
Salary Remaining :	6 875 $
Jaroslav Slavik	750 000 $ (3)
Salary Remaining :	6 250 $
Paul Coeuret	750 000 $ (2)
Salary Remaining :	6 250 $
Egon Koller	750 000 $ (2)
Salary Remaining :	6 250 $
Jiri Oslizlo	300 000 $ (2)
Salary Remaining :	2 500 $
Total Pro Players	20
Salary Commitment
Year 2017 : 49 925 000,00 $
Year 2018 : 34 900 000,00 $
Year 2019 : 750 000,00 $
Year 2020 : 0,00 $
Salary Average Commitment
Year 2017 : 49 925 000,00 $
Year 2018 : 34 900 000,00 $
Year 2019 : 750 000,00 $
Year 2020 : 0,00 $

Farm Players Salaries
Leos Malinsky	1 225 000 $ (2)
Salary Remaining :	10 208 $
Guido Genazzi	700 000 $ (4)
Salary Remaining :	5 833 $
Mike Fisher	500 000 $ (1)
Salary Remaining :	4 167 $
Michael Henrich	200 000 $ (1)
Salary Remaining :	1 667 $
David Ton	200 000 $ (1)
Salary Remaining :	1 667 $
Karel Zatopek	175 000 $ (2)
Salary Remaining :	1 458 $
Sean Bergenheim	150 000 $ (1)
Salary Remaining :	1 250 $
Vladimir Khmylev	150 000 $ (1)
Salary Remaining :	1 250 $
Marek Bartanus	120 000 $ (3)
Salary Remaining :	1 000 $
Phil Halick (Out of Payroll)	110 000 $ (2)
Salary Remaining :	917 $
Lars-Erik Silfverberg	78 500 $ (2)
Salary Remaining :	654 $
Jake Gardiner	70 000 $ (2)
Salary Remaining :	583 $
Igor Mirnov	70 000 $ (1)
Salary Remaining :	583 $
Evgeny Ardashyov	65 000 $ (1)
Salary Remaining :	542 $
Cameron Gaunce	60 000 $ (3)
Salary Remaining :	500 $
Marius Bollier	55 000 $ (2)
Salary Remaining :	458 $
Knut Lindfors	50 000 $ (2)
Salary Remaining :	417 $
Georges Vezelize	40 000 $ (2)
Salary Remaining :	333 $
Pierre Brindley	40 000 $ (3)
Salary Remaining :	333 $
Genadijs Voss	32 000 $ (3)
Salary Remaining :	267 $
Tony Aguirre	31 500 $ (3)
Salary Remaining :	263 $
Vitaly Kvotchinski	30 000 $ (1)
Salary Remaining :	250 $
Ladislav Sura	30 000 $ (1)
Salary Remaining :	250 $
Lev Nazarov	30 000 $ (1)
Salary Remaining :	250 $
Jeannot Lapointe	30 000 $ (3)
Salary Remaining :	250 $
David Turcotte	28 000 $ (3)
Salary Remaining :	233 $
Philippe Dionne	27 500 $ (2)
Salary Remaining :	229 $
Stephane Robidas	25 000 $ (1)
Salary Remaining :	208 $
Joe Chambers	25 000 $ (1)
Salary Remaining :	208 $
Eric Massie	25 000 $ (3)
Salary Remaining :	208 $
Tommy Cross	25 000 $ (3)
Salary Remaining :	208 $
Peter Bohman	24 000 $ (3)
Salary Remaining :	200 $
Total Farm Players	32
Salary Commitment
Year 2017 : 4 421 500,00 $
Year 2018 : 1 214 000,00 $
Year 2019 : 485 500,00 $
Year 2020 : 70 000,00 $
Salary Average Commitment
Year 2017 : 4 421 500,00 $
Year 2018 : 1 214 000,00 $
Year 2019 : 485 500,00 $
Year 2020 : 70 000,00 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 58 000 000 $	Over Minimum of 0 $	Pro Players	Farm Players	Total Players
Avalanches	46 348 877 $	35 487 330 $	22 512 670 $	35 487 330 $	26	37	63
Blackhawks	44 368 366 $	42 826 053 $	15 173 947 $	42 826 053 $	21	50	71
Blue Bulls	26 453 820 $	53 239 964 $	4 760 036 $	53 239 964 $	22	34	56
Blues	62 768 593 $	54 213 583 $	3 786 417 $	54 213 583 $	25	34	59
Bruins	3 323 835 $	55 987 501 $	2 012 499 $	55 987 501 $	24	38	62
Canadiens	15 595 405 $	50 434 986 $	7 565 014 $	50 434 986 $	21	33	54
Canucks	11 225 904 $	51 306 668 $	6 693 332 $	51 306 668 $	25	36	61
Capitals	6 471 777 $	53 480 241 $	4 519 759 $	53 480 241 $	21	31	52
Devils	58 826 583 $	57 501 259 $	498 741 $	57 501 259 $	23	40	63
Dynamo	33 840 720 $	40 575 010 $	17 424 990 $	40 575 010 $	23	32	55
Flames	4 504 531 $	46 457 712 $	11 542 288 $	46 457 712 $	22	39	61
Flyers	19 325 478 $	50 445 326 $	7 554 674 $	50 445 326 $	26	41	67
FV	30 450 754 $	34 111 541 $	23 888 459 $	34 111 541 $	24	41	65
HC	31 893 599 $	53 460 017 $	4 539 983 $	53 460 017 $	23	40	63
Islanders	44 800 868 $	53 562 088 $	4 437 912 $	53 562 088 $	21	31	52
Kings	54 101 301 $	52 462 704 $	5 537 296 $	52 462 704 $	22	35	57
Maple Leafs	14 067 479 $	56 427 065 $	1 572 935 $	56 427 065 $	23	40	63
National	3 207 312 $	54 373 120 $	3 626 880 $	54 373 120 $	21	40	61
Nordiques	12 077 110 $	47 368 338 $	10 631 662 $	47 368 338 $	21	36	57
Penguins	60 587 548 $	39 004 993 $	18 995 007 $	39 004 993 $	25	45	70
Rangers	27 756 050 $	55 717 498 $	2 282 502 $	55 717 498 $	24	33	57
Red Wings	1 839 613 $	55 531 257 $	2 468 743 $	55 531 257 $	22	41	63
Scorpions	25 109 057 $	45 059 164 $	12 940 836 $	45 059 164 $	31	34	65
Senateurs	58 456 530 $	52 943 745 $	5 056 255 $	52 943 745 $	24	41	65
Sharks	30 608 916 $	24 736 249 $	33 263 751 $	24 736 249 $	24	34	58
Sparta	60 959 137 $	52 888 122 $	5 111 878 $	52 888 122 $	25	43	68
Stars	28 114 110 $	55 045 403 $	2 954 597 $	55 045 403 $	22	32	54
TPS	2 209 697 $	51 724 136 $	6 275 864 $	51 724 136 $	20	32	52

Team Finance for Ligue Mondiale de Hockey

Update - 16 mai 2014 at 17:31

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 - %