Finances

Alaska Mystery

[ Pro Team Roster ] [ Pro Team Scoring ] [ Team Finance ] [ Pro Team PlayersInfo ] [ Pro Team Lines ] [ Team Prospects ] [ Pro Team Schedule ] [ Pro Team Stats ] [ Pro Team Stats VS ] [ Team Injury Suspension ] [ Team History ] [ Team Records ] [ Page Top ] [ Close / Open Team View ]

Arena Capacity - Ticket Price Attendance - %
Arena Name	Alaska Dome
Level 1:	6000 - 130 $ - 4 406 - 73,43%
Level 2:	5000 - 80 $ - 3 802 - 76,05%
Level 3:	2250 - 55 $ - 1 665 - 74,00%
Level 4:	4000 - 40 $ - 2 335 - 58,38%
Luxury :	1250 - 240 $ - 1 213 - 97,05%
Total Capacity :	18500
Income
Home Games Left	3
Average Attendance - %	13 421 - 72,55%
Average Income per Game	1 420 681 $
Year to Date Revenue	53 985 869 $
Expense
Pro Players Total Salaries	72 325 000 $
Farm Players Total Salaries	1 370 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 774 348 $
Farm Year To Date Expenses	1 741 405 $
Pro Salary Cap To Date	64 515 564 $
Farm Salary Cap To Date	1 285 645 $
Estimate
Pro Estimated Season Revenue	4 262 042 $
Pro Remaining Season Days	11
Pro Expenses Per Days	656 360 $
Pro Estimated Expenses	7 219 960 $
Farm Remaining Season Days	10
Farm Expenses Per Days	16 549 $
Farm Estimated Expenses	165 490 $
Estimated Season Expenses	7 385 450 $
Season Salary Cap	72 325 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	675 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 325 000 $
Current Bank Account	14 225 053 $
Projected Bank Account	11 101 645 $

Pro Players Salaries
Claude Giroux	7 350 000 $ (4)
-Salary Remaining :	709 211 $
Kris Letang	6 750 000 $ (1)
-Salary Remaining :	651 316 $
Dustin Byfuglien	6 500 000 $ (2)
-Salary Remaining :	627 193 $
Max Pacioretty	6 350 000 $ (3)
-Salary Remaining :	612 719 $
John Carlson	6 250 000 $ (2)
-Salary Remaining :	603 070 $
Nick Foligno	5 100 000 $ (3)
-Salary Remaining :	492 105 $
TJ Oshie	5 000 000 $ (2)
-Salary Remaining :	482 456 $
Tyler Johnson	5 000 000 $ (4)
-Salary Remaining :	482 456 $
Cam Talbot	4 500 000 $ (4)
-Salary Remaining :	434 211 $
Anton Stralman	3 850 000 $ (1)
-Salary Remaining :	371 491 $
Jakob Silfverberg	3 750 000 $ (5)
-Salary Remaining :	361 842 $
Antoine Roussel	2 000 000 $ (5)
-Salary Remaining :	192 982 $
Ryan Miller	1 700 000 $ (4)
-Salary Remaining :	164 035 $
Marcus Foligno	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Matt Cullen	1 100 000 $ (3)
-Salary Remaining :	106 140 $
Jay McClement	1 100 000 $ (1)
-Salary Remaining :	106 140 $
Steve Ott	975 000 $ (2)
-Salary Remaining :	94 079 $
Nick Schultz	900 000 $ (2)
-Salary Remaining :	86 842 $
Torrey Mitchell	900 000 $ (1)
-Salary Remaining :	86 842 $
Ben Chiarot	750 000 $ (1)
-Salary Remaining :	72 368 $
Kevin Czuczman (1 Way Contract)	650 000 $ (4)
-1 Way Contract Salary Cap :	650 000 $
-Salary Remaining :	62 719 $
Fedor Tyutin	650 000 $ (1)
-Salary Remaining :	62 719 $
Total Pro Players	22
Salary Commitment
Year 35 : 72 325 000 $
Year 36 : 57 925 000 $
Year 37 : 37 500 000 $
Year 38 : 24 950 000 $
Salary Average Commitment
Year 35 : 31 420 000 $
Year 36 : 24 070 000 $
Year 37 : 23 070 000 $
Year 38 : 20 050 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 325 000 $
Year 36 : 58 325 000 $
Year 37 : 37 500 000 $
Year 38 : 24 950 000 $

Farm Players Salaries
Craig Smith	350 000 $ (5)
Salary Remaining :	30 973 $
Luke Witkowski	75 000 $ (2)
Salary Remaining :	6 637 $
Trevor Smith	75 000 $ (2)
Salary Remaining :	6 637 $
Stefan Noesen	75 000 $ (3)
Salary Remaining :	6 637 $
Mike Vecchione	75 000 $ (2)
Salary Remaining :	6 637 $
Sergei Kostitsyn	75 000 $ (1)
Salary Remaining :	6 637 $
Brett Bellemore	65 000 $ (1)
Salary Remaining :	5 752 $
Viktor Svedberg	65 000 $ (4)
Salary Remaining :	5 752 $
Anthony Peluso	60 000 $ (3)
Salary Remaining :	5 310 $
Kyle Baun	60 000 $ (1)
Salary Remaining :	5 310 $
Teemu Hartikainen	60 000 $ (4)
Salary Remaining :	5 310 $
Chad Billins	60 000 $ (2)
Salary Remaining :	5 310 $
Dustin Jeffrey	55 000 $ (2)
Salary Remaining :	4 867 $
Calvin Heeter	55 000 $ (2)
Salary Remaining :	4 867 $
Matthew Corrente	55 000 $ (2)
Salary Remaining :	4 867 $
Gabriel Dumont	55 000 $ (2)
Salary Remaining :	4 867 $
Matt Donovan	55 000 $ (4)
Salary Remaining :	4 867 $
Total Farm Players	17
Salary Commitment
Year 35 : 1 370 000 $
Year 36 : 1 170 000 $
Year 37 : 665 000 $
Year 38 : 530 000 $
Salary Average Commitment
Year 35 : 515 000 $
Year 36 : 465 000 $
Year 37 : 315 000 $
Year 38 : 215 000 $

Anaheim Icehawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Qualcomm Center
Level 1:	7000 - 100 $ - 5 680 - 81,15%
Level 2:	6000 - 60 $ - 5 715 - 95,25%
Level 3:	3000 - 35 $ - 2 922 - 97,41%
Level 4:	5000 - 20 $ - 4 872 - 97,44%
Luxury :	2000 - 200 $ - 1 505 - 75,26%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	20 695 - 89,98%
Average Income per Game	1 482 282 $
Year to Date Revenue	56 326 709 $
Expense
Pro Players Total Salaries	72 800 000 $
Farm Players Total Salaries	1 592 500 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 929 368 $
Farm Year To Date Expenses	2 355 760 $
Pro Salary Cap To Date	63 670 606 $
Farm Salary Cap To Date	1 626 555 $
Estimate
Pro Estimated Season Revenue	4 446 845 $
Pro Remaining Season Days	11
Pro Expenses Per Days	660 526 $
Pro Estimated Expenses	7 265 786 $
Farm Remaining Season Days	10
Farm Expenses Per Days	21 173 $
Farm Estimated Expenses	211 730 $
Estimated Season Expenses	7 477 516 $
Season Salary Cap	72 800 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	200 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 800 000 $
Current Bank Account	38 715 199 $
Projected Bank Account	35 684 528 $

Pro Players Salaries
Sidney Crosby	9 350 000 $ (5)
-Salary Remaining :	902 193 $
Brent Burns	7 750 000 $ (3)
-Salary Remaining :	747 807 $
Jakub Voracek	6 000 000 $ (3)
-Salary Remaining :	578 947 $
Johnny Gaudreau	5 700 000 $ (1)
-Salary Remaining :	550 000 $
Brayden Schenn	4 000 000 $ (2)
-Salary Remaining :	385 965 $
Jason Demers	3 800 000 $ (2)
-Salary Remaining :	366 667 $
Morgan Rielly	3 500 000 $ (1)
-Salary Remaining :	337 719 $
Kris Versteeg	3 500 000 $ (1)
-Salary Remaining :	337 719 $
Michael Cammalleri	3 500 000 $ (2)
-Salary Remaining :	337 719 $
Erik Gudbranson	3 000 000 $ (2)
-Salary Remaining :	289 474 $
Ryan Strome	3 000 000 $ (5)
-Salary Remaining :	289 474 $
Jared Spurgeon	2 500 000 $ (1)
-Salary Remaining :	241 228 $
Andrei Vasilevskiy	2 500 000 $ (3)
-Salary Remaining :	241 228 $
Lee Stempniak	2 250 000 $ (4)
-Salary Remaining :	217 105 $
Thomas Hickey	2 000 000 $ (2)
-Salary Remaining :	192 982 $
Vladislav Namestnikov	1 800 000 $ (2)
-Salary Remaining :	173 684 $
Brandon Pirri	1 750 000 $ (1)
-Salary Remaining :	168 860 $
Chris Tierney	1 500 000 $ (3)
-Salary Remaining :	144 737 $
Carter Hutton	1 250 000 $ (4)
-Salary Remaining :	120 614 $
Jake McCabe	1 250 000 $ (1)
-Salary Remaining :	120 614 $
Tom Pyatt	1 100 000 $ (5)
-Salary Remaining :	106 140 $
Martin Marincin	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Frederik Gauthier	800 000 $ (4)
-Salary Remaining :	77 193 $
Total Pro Players	23
Salary Commitment
Year 35 : 72 800 000 $
Year 36 : 53 600 000 $
Year 37 : 35 500 000 $
Year 38 : 17 750 000 $
Salary Average Commitment
Year 35 : 12 075 000 $
Year 36 : 11 575 000 $
Year 37 : 8 775 000 $
Year 38 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 800 000 $
Year 36 : 53 600 000 $
Year 37 : 35 500 000 $
Year 38 : 17 750 000 $

Farm Players Salaries
Clarke MacArthur	250 000 $ (1)
Salary Remaining :	22 124 $
Ryan Pulock	135 000 $ (5)
Salary Remaining :	11 947 $
Nail Yakupov	100 000 $ (3)
Salary Remaining :	8 850 $
Jakub Kindl	100 000 $ (5)
Salary Remaining :	8 850 $
Michael McCarron	97 500 $ (5)
Salary Remaining :	8 628 $
Hunter Shinkaruk	80 000 $ (4)
Salary Remaining :	7 080 $
Dylan McIlrath	75 000 $ (2)
Salary Remaining :	6 637 $
Tyler Ennis	75 000 $ (3)
Salary Remaining :	6 637 $
Jake Virtanen	75 000 $ (4)
Salary Remaining :	6 637 $
Rocco Grimaldi	55 000 $ (2)
Salary Remaining :	4 867 $
Anton Rodin	50 000 $ (2)
Salary Remaining :	4 425 $
Colton Gillies	50 000 $ (3)
Salary Remaining :	4 425 $
Jamie Devane	50 000 $ (1)
Salary Remaining :	4 425 $
Brandon Prust	50 000 $ (3)
Salary Remaining :	4 425 $
Vladimir Mihalik	50 000 $ (4)
Salary Remaining :	4 425 $
Rob O'Gara	50 000 $ (2)
Salary Remaining :	4 425 $
Mike Murphy	50 000 $ (1)
Salary Remaining :	4 425 $
Michael Paliotta	50 000 $ (2)
Salary Remaining :	4 425 $
Nick Petrecki	50 000 $ (3)
Salary Remaining :	4 425 $
Ben Thomson	50 000 $ (2)
Salary Remaining :	4 425 $
Jeremy Smith	50 000 $ (2)
Salary Remaining :	4 425 $
Total Farm Players	21
Salary Commitment
Year 35 : 1 592 500 $
Year 36 : 1 242 500 $
Year 37 : 862 500 $
Year 38 : 537 500 $
Salary Average Commitment
Year 35 : 1 080 000 $
Year 36 : 1 030 000 $
Year 37 : 655 000 $
Year 38 : 355 000 $

Atlanta Supra

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6500 - 100 $ - 5 570 - 85,69%
Level 2:	5500 - 60 $ - 5 467 - 99,39%
Level 3:	2750 - 35 $ - 2 720 - 98,89%
Level 4:	4500 - 20 $ - 4 499 - 99,97%
Luxury :	1750 - 200 $ - 1 480 - 84,58%
Total Capacity :	21000
Income
Home Games Left	3
Average Attendance - %	19 734 - 93,97%
Average Income per Game	1 434 435 $
Year to Date Revenue	54 508 548 $
Expense
Pro Players Total Salaries	56 225 000 $
Farm Players Total Salaries	1 695 000 $
Coaches Total Salaries	7 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	47 584 434 $
Farm Year To Date Expenses	5 299 188 $
Pro Salary Cap To Date	45 054 601 $
Farm Salary Cap To Date	1 197 419 $
Estimate
Pro Estimated Season Revenue	4 303 306 $
Pro Remaining Season Days	11
Pro Expenses Per Days	517 763 $
Pro Estimated Expenses	5 695 393 $
Farm Remaining Season Days	10
Farm Expenses Per Days	54 823 $
Farm Estimated Expenses	548 230 $
Estimated Season Expenses	6 243 623 $
Season Salary Cap	56 225 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	16 775 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	11 225 000 $
Current Bank Account	85 822 409 $
Projected Bank Account	83 882 092 $

Pro Players Salaries
Tomas Tatar	5 300 000 $ (5)
-Salary Remaining :	511 404 $
Niklas Kronwall	5 000 000 $ (1)
-Salary Remaining :	482 456 $
Peter Olvecky	5 000 000 $ (1)
-Salary Remaining :	482 456 $
Henrik Zetterberg	4 250 000 $ (2)
-Salary Remaining :	410 088 $
Petr Mrazek	4 000 000 $ (2)
-Salary Remaining :	385 965 $
Rasmus Ristolainen	4 000 000 $ (1)
-Salary Remaining :	385 965 $
Dylan Larkin	3 500 000 $ (5)
-Salary Remaining :	337 719 $
Brady Skjei	3 425 000 $ (5)
-Salary Remaining :	330 482 $
Anthony Mantha	3 000 000 $ (5)
-Salary Remaining :	289 474 $
Nick Bjugstad	3 000 000 $ (4)
-Salary Remaining :	289 474 $
Andreas Athanasiou	2 800 000 $ (5)
-Salary Remaining :	270 175 $
Mikko Rantanen	2 800 000 $ (5)
-Salary Remaining :	270 175 $
Markus Hannikainen	1 600 000 $ (5)
-Salary Remaining :	154 386 $
Kurtis Foster	1 500 000 $ (2)
-Salary Remaining :	144 737 $
Marek Mazanec	1 200 000 $ (1)
-Salary Remaining :	115 789 $
Pavel Buchnevich	900 000 $ (2)
-Salary Remaining :	86 842 $
Ryan Sproul	800 000 $ (1)
-Salary Remaining :	77 193 $
Nikita Soshnikov	750 000 $ (5)
-Salary Remaining :	72 368 $
Martin Frk	650 000 $ (2)
-Salary Remaining :	62 719 $
Dan Renouf	650 000 $ (2)
-Salary Remaining :	62 719 $
Petteri Lindbohm	600 000 $ (3)
-Salary Remaining :	57 895 $
Aaron Rome	500 000 $ (2)
-Salary Remaining :	48 246 $
Lars Jonsson	500 000 $ (2)
-Salary Remaining :	48 246 $
Aaron Johnson	500 000 $ (1)
-Salary Remaining :	48 246 $
Total Pro Players	24
Salary Commitment
Year 35 : 56 225 000 $
Year 36 : 39 725 000 $
Year 37 : 26 775 000 $
Year 38 : 26 175 000 $
Salary Average Commitment
Year 35 : 11 650 000 $
Year 36 : 10 650 000 $
Year 37 : 7 500 000 $
Year 38 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 56 225 000 $
Year 36 : 39 725 000 $
Year 37 : 26 775 000 $
Year 38 : 26 175 000 $

Farm Players Salaries
Paul Szczechura	800 000 $ (1)
Salary Remaining :	70 796 $
Tomas Jurco	125 000 $ (5)
Salary Remaining :	11 062 $
Malcolm Subban	100 000 $ (3)
Salary Remaining :	8 850 $
Sonny Milano	95 000 $ (4)
Salary Remaining :	8 407 $
Evgeny Svechnikov	92 500 $ (2)
Salary Remaining :	8 186 $
Jacob Larsson	92 500 $ (2)
Salary Remaining :	8 186 $
Mackenzie Skapski	80 000 $ (3)
Salary Remaining :	7 080 $
Tyler Bertuzzi	75 000 $ (2)
Salary Remaining :	6 637 $
Jan Mursak	65 000 $ (2)
Salary Remaining :	5 752 $
Linus Omark	60 000 $ (1)
Salary Remaining :	5 310 $
Linus Klasen	60 000 $ (1)
Salary Remaining :	5 310 $
Aaron MacKenzie	50 000 $ (1)
Salary Remaining :	4 425 $
Total Farm Players	12
Salary Commitment
Year 35 : 1 695 000 $
Year 36 : 725 000 $
Year 37 : 400 000 $
Year 38 : 220 000 $
Salary Average Commitment
Year 35 : 595 000 $
Year 36 : 395 000 $
Year 37 : 245 000 $
Year 38 : 145 000 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	7000 - 85 $ - 6 776 - 96,81%
Level 2:	6000 - 60 $ - 5 090 - 84,83%
Level 3:	3000 - 35 $ - 2 553 - 85,08%
Level 4:	5000 - 20 $ - 4 237 - 84,73%
Luxury :	2000 - 165 $ - 1 862 - 93,08%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	20 517 - 89,20%
Average Income per Game	1 497 396 $
Year to Date Revenue	56 901 043 $
Expense
Pro Players Total Salaries	62 000 000 $
Farm Players Total Salaries	1 255 000 $
Coaches Total Salaries	1 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 236 838 $
Farm Year To Date Expenses	2 016 560 $
Pro Salary Cap To Date	56 506 578 $
Farm Salary Cap To Date	1 560 800 $
Estimate
Pro Estimated Season Revenue	4 492 188 $
Pro Remaining Season Days	11
Pro Expenses Per Days	550 439 $
Pro Estimated Expenses	6 054 829 $
Farm Remaining Season Days	10
Farm Expenses Per Days	15 531 $
Farm Estimated Expenses	155 310 $
Estimated Season Expenses	6 210 139 $
Season Salary Cap	62 000 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	11 000 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	17 000 000 $
Current Bank Account	75 088 712 $
Projected Bank Account	73 370 761 $

Pro Players Salaries
Aaron Ekblad	7 000 000 $ (3)
-Salary Remaining :	675 439 $
Cory Schneider	6 200 000 $ (5)
-Salary Remaining :	598 246 $
Ryan Johansen	6 000 000 $ (2)
-Salary Remaining :	578 947 $
Jordan Staal	6 000 000 $ (1)
-Salary Remaining :	578 947 $
Justin Abdelkader	4 200 000 $ (2)
-Salary Remaining :	405 263 $
Jake Muzzin	4 000 000 $ (3)
-Salary Remaining :	385 965 $
Mark Stone	3 000 000 $ (4)
-Salary Remaining :	289 474 $
Charlie Coyle	3 000 000 $ (2)
-Salary Remaining :	289 474 $
Michael Del Zotto	3 000 000 $ (5)
-Salary Remaining :	289 474 $
Nathan Beaulieu	2 500 000 $ (4)
-Salary Remaining :	241 228 $
Shawn Matthias	2 500 000 $ (1)
-Salary Remaining :	241 228 $
Brayden McNabb	2 500 000 $ (5)
-Salary Remaining :	241 228 $
Mike Ribeiro	1 800 000 $ (1)
-Salary Remaining :	173 684 $
Brett Ritchie	1 500 000 $ (3)
-Salary Remaining :	144 737 $
Jesse Puljujarvi	1 100 000 $ (2)
-Salary Remaining :	106 140 $
Matt Martin	1 000 000 $ (4)
-Salary Remaining :	96 491 $
Antti Raanta	1 000 000 $ (4)
-Salary Remaining :	96 491 $
Nick Ritchie	900 000 $ (2)
-Salary Remaining :	86 842 $
Chris Stewart	800 000 $ (4)
-Salary Remaining :	77 193 $
Micheal Ferland	750 000 $ (2)
-Salary Remaining :	72 368 $
Andy Andreoff	750 000 $ (2)
-Salary Remaining :	72 368 $
Justin Falk	750 000 $ (5)
-Salary Remaining :	72 368 $
Greg Pateryn	750 000 $ (1)
-Salary Remaining :	72 368 $
Nicklas Grossmann	500 000 $ (4)
-Salary Remaining :	48 246 $
Brooks Laich	500 000 $ (3)
-Salary Remaining :	48 246 $
Total Pro Players	25
Salary Commitment
Year 35 : 62 000 000 $
Year 36 : 50 950 000 $
Year 37 : 34 250 000 $
Year 38 : 21 250 000 $
Salary Average Commitment
Year 35 : 16 347 500 $
Year 36 : 15 097 500 $
Year 37 : 12 800 000 $
Year 38 : 10 800 000 $
Salary Cap with 1 Way Contract
Year 35 : 62 000 000 $
Year 36 : 50 950 000 $
Year 37 : 34 250 000 $
Year 38 : 21 250 000 $

Farm Players Salaries
Jimmy Hayes	150 000 $ (5)
Salary Remaining :	13 274 $
Timo Meier	110 000 $ (2)
Salary Remaining :	9 735 $
Devante Smith-Pelly	100 000 $ (2)
Salary Remaining :	8 850 $
Andrey Pedan	75 000 $ (5)
Salary Remaining :	6 637 $
Mark McNeill	70 000 $ (5)
Salary Remaining :	6 195 $
Jeremy Welsh	50 000 $ (2)
Salary Remaining :	4 425 $
Scott Glennie	50 000 $ (5)
Salary Remaining :	4 425 $
Brian Lashoff	50 000 $ (4)
Salary Remaining :	4 425 $
James Wright	50 000 $ (2)
Salary Remaining :	4 425 $
Adam Payerl	50 000 $ (5)
Salary Remaining :	4 425 $
Bryan Bickell	50 000 $ (4)
Salary Remaining :	4 425 $
Taylor Beck	50 000 $ (3)
Salary Remaining :	4 425 $
Keith Aulie	50 000 $ (4)
Salary Remaining :	4 425 $
Erik Condra	50 000 $ (4)
Salary Remaining :	4 425 $
Henrik Karlsson	50 000 $ (5)
Salary Remaining :	4 425 $
Barry Brust	50 000 $ (5)
Salary Remaining :	4 425 $
Jared Cowen	50 000 $ (5)
Salary Remaining :	4 425 $
Tye McGinn	50 000 $ (2)
Salary Remaining :	4 425 $
Raman Hrabarenka	50 000 $ (4)
Salary Remaining :	4 425 $
Andrew MacWilliam	50 000 $ (4)
Salary Remaining :	4 425 $
Total Farm Players	20
Salary Commitment
Year 35 : 1 255 000 $
Year 36 : 1 255 000 $
Year 37 : 895 000 $
Year 38 : 845 000 $
Salary Average Commitment
Year 35 : 850 000 $
Year 36 : 850 000 $
Year 37 : 750 000 $
Year 38 : 700 000 $

Calgary Red Bull

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Red Bull Center
Level 1:	7000 - 78 $ - 6 906 - 98,66%
Level 2:	6000 - 54 $ - 5 796 - 96,61%
Level 3:	3000 - 33 $ - 2 944 - 98,15%
Level 4:	5000 - 20 $ - 4 833 - 96,66%
Luxury :	2000 - 145 $ - 1 913 - 95,63%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	22 393 - 97,36%
Average Income per Game	1 388 979 $
Year to Date Revenue	52 781 192 $
Expense
Pro Players Total Salaries	72 625 000 $
Farm Players Total Salaries	1 140 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 636 615 $
Farm Year To Date Expenses	2 002 623 $
Pro Salary Cap To Date	64 926 076 $
Farm Salary Cap To Date	1 091 099 $
Estimate
Pro Estimated Season Revenue	4 166 936 $
Pro Remaining Season Days	11
Pro Expenses Per Days	663 377 $
Pro Estimated Expenses	7 297 147 $
Farm Remaining Season Days	10
Farm Expenses Per Days	18 938 $
Farm Estimated Expenses	189 380 $
Estimated Season Expenses	7 486 527 $
Season Salary Cap	72 625 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	375 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 625 000 $
Current Bank Account	16 939 159 $
Projected Bank Account	13 619 568 $

Pro Players Salaries
Ryan McDonagh	6 000 000 $ (3)
-Salary Remaining :	578 947 $
David Krejci	5 950 000 $ (2)
-Salary Remaining :	574 123 $
Nick Leddy	5 750 000 $ (5)
-Salary Remaining :	554 825 $
Jonathan Huberdeau	5 500 000 $ (4)
-Salary Remaining :	530 702 $
Aleksander Barkov	5 000 000 $ (1)
-Salary Remaining :	482 456 $
Erik Johnson	4 500 000 $ (2)
-Salary Remaining :	434 211 $
Thomas Vanek	3 750 000 $ (1)
-Salary Remaining :	361 842 $
Michael Grabner	3 750 000 $ (3)
-Salary Remaining :	361 842 $
Niklas Hjalmarsson	3 700 000 $ (3)
-Salary Remaining :	357 018 $
Sergei Bobrovsky	3 500 000 $ (2)
-Salary Remaining :	337 719 $
Josh Gorges	3 500 000 $ (3)
-Salary Remaining :	337 719 $
Marian Hossa	3 500 000 $ (2)
-Salary Remaining :	337 719 $
Andrew Cogliano	2 650 000 $ (5)
-Salary Remaining :	255 702 $
Radek Faksa	2 500 000 $ (4)
-Salary Remaining :	241 228 $
Bo Horvat	2 500 000 $ (2)
-Salary Remaining :	241 228 $
Nikolay Kulemin	2 000 000 $ (3)
-Salary Remaining :	192 982 $
Calvin de Haan	1 800 000 $ (1)
-Salary Remaining :	173 684 $
Chad Johnson	1 800 000 $ (4)
-Salary Remaining :	173 684 $
Mark Pysyk	1 200 000 $ (4)
-Salary Remaining :	115 789 $
Dominic Moore	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Shane Doan	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Christian Fischer	775 000 $ (1)
-Salary Remaining :	74 781 $
Andy Delmore	500 000 $ (1)
-Salary Remaining :	48 246 $
Garrett Mitchell	500 000 $ (2)
-Salary Remaining :	48 246 $
Total Pro Players	24
Salary Commitment
Year 35 : 72 625 000 $
Year 36 : 59 800 000 $
Year 37 : 38 350 000 $
Year 38 : 19 400 000 $
Salary Average Commitment
Year 35 : 26 500 000 $
Year 36 : 25 000 000 $
Year 37 : 22 500 000 $
Year 38 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 625 000 $
Year 36 : 59 800 000 $
Year 37 : 38 350 000 $
Year 38 : 19 400 000 $

Farm Players Salaries
Tyler Myers	250 000 $ (2)
Salary Remaining :	22 124 $
Jarret Stoll	120 000 $ (2)
Salary Remaining :	10 619 $
Jordan Schmaltz	100 000 $ (2)
Salary Remaining :	8 850 $
Mark Jankowski	95 000 $ (2)
Salary Remaining :	8 407 $
Jack Roslovic	90 000 $ (2)
Salary Remaining :	7 965 $
Robby Fabbri	90 000 $ (1)
Salary Remaining :	7 965 $
Anthony Stolarz	85 000 $ (2)
Salary Remaining :	7 522 $
Jean-Francois Berube	70 000 $ (5)
Salary Remaining :	6 195 $
Rinat Valiev	70 000 $ (4)
Salary Remaining :	6 195 $
Scott Wedgewood	70 000 $ (5)
Salary Remaining :	6 195 $
Sean Kuraly	50 000 $ (2)
Salary Remaining :	4 425 $
Andrew Hutchinson	50 000 $ (1)
Salary Remaining :	4 425 $
Total Farm Players	12
Salary Commitment
Year 35 : 1 140 000 $
Year 36 : 1 000 000 $
Year 37 : 210 000 $
Year 38 : 210 000 $
Salary Average Commitment
Year 35 : 750 000 $
Year 36 : 650 000 $
Year 37 : 150 000 $
Year 38 : 150 000 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Heros Center
Level 1:	6000 - 115 $ - 4 836 - 80,60%
Level 2:	5000 - 75 $ - 4 047 - 80,95%
Level 3:	2250 - 43 $ - 2 088 - 92,81%
Level 4:	4000 - 27 $ - 3 570 - 89,24%
Luxury :	1250 - 225 $ - 1 242 - 99,36%
Total Capacity :	18500
Income
Home Games Left	2
Average Attendance - %	15 783 - 85,31%
Average Income per Game	1 391 546 $
Year to Date Revenue	54 270 281 $
Expense
Pro Players Total Salaries	66 525 000 $
Farm Players Total Salaries	2 405 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 994 959 $
Farm Year To Date Expenses	3 269 781 $
Pro Salary Cap To Date	63 284 426 $
Farm Salary Cap To Date	1 902 507 $
Estimate
Pro Estimated Season Revenue	2 783 091 $
Pro Remaining Season Days	11
Pro Expenses Per Days	609 868 $
Pro Estimated Expenses	6 708 548 $
Farm Remaining Season Days	10
Farm Expenses Per Days	34 558 $
Farm Estimated Expenses	345 580 $
Estimated Season Expenses	7 054 128 $
Season Salary Cap	66 525 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	6 475 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	21 525 000 $
Current Bank Account	18 468 313 $
Projected Bank Account	14 197 276 $

Pro Players Salaries
Taylor Hall	6 000 000 $ (1)
-Salary Remaining :	578 947 $
Mark Giordano	5 800 000 $ (2)
-Salary Remaining :	559 649 $
Mikko Koivu	5 800 000 $ (4)
-Salary Remaining :	559 649 $
Jaden Schwartz	5 725 000 $ (2)
-Salary Remaining :	552 412 $
Kyle Palmieri	5 000 000 $ (5)
-Salary Remaining :	482 456 $
Leon Draisaitl	5 000 000 $ (3)
-Salary Remaining :	482 456 $
Jack Johnson	4 900 000 $ (5)
-Salary Remaining :	472 807 $
Tuukka Rask	4 500 000 $ (1)
-Salary Remaining :	434 211 $
Kevin Hayes	3 500 000 $ (1)
-Salary Remaining :	337 719 $
Radim Vrbata	3 000 000 $ (3)
-Salary Remaining :	289 474 $
Justin Braun	3 000 000 $ (4)
-Salary Remaining :	289 474 $
Derek Ryan	2 750 000 $ (5)
-Salary Remaining :	265 351 $
Leo Komarov	2 600 000 $ (3)
-Salary Remaining :	250 877 $
Ron Hainsey	1 500 000 $ (2)
-Salary Remaining :	144 737 $
Luca Sbisa	1 250 000 $ (4)
-Salary Remaining :	120 614 $
Ivan Provorov	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Calle Jarnkrok	1 200 000 $ (1)
-Salary Remaining :	115 789 $
Eric Fehr	1 150 000 $ (1)
-Salary Remaining :	110 965 $
Riley Nash	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Stephen Johns	950 000 $ (2)
-Salary Remaining :	91 667 $
Anton Forsberg	700 000 $ (3)
-Salary Remaining :	67 544 $
Total Pro Players	21
Salary Commitment
Year 35 : 66 525 000 $
Year 36 : 50 175 000 $
Year 37 : 34 000 000 $
Year 38 : 22 700 000 $
Salary Average Commitment
Year 35 : 15 550 000 $
Year 36 : 15 050 000 $
Year 37 : 13 550 000 $
Year 38 : 11 550 000 $
Salary Cap with 1 Way Contract
Year 35 : 66 525 000 $
Year 36 : 50 175 000 $
Year 37 : 34 000 000 $
Year 38 : 22 700 000 $

Farm Players Salaries
Karri Ramo	325 000 $ (1)
Salary Remaining :	28 761 $
Zbynek Michalek	300 000 $ (1)
Salary Remaining :	26 549 $
Nathan Lieuwen	300 000 $ (3)
Salary Remaining :	26 549 $
Tomas Nosek	100 000 $ (3)
Salary Remaining :	8 850 $
Alexander Burmistrov	100 000 $ (5)
Salary Remaining :	8 850 $
Alexander Salak	100 000 $ (4)
Salary Remaining :	8 850 $
Viktor Stalberg	100 000 $ (4)
Salary Remaining :	8 850 $
Allen York	100 000 $ (2)
Salary Remaining :	8 850 $
Griffin Reinhart	90 000 $ (3)
Salary Remaining :	7 965 $
Johan Franzen	80 000 $ (3)
Salary Remaining :	7 080 $
Mike Blunden	75 000 $ (1)
Salary Remaining :	6 637 $
Jonny Brodzinski	75 000 $ (2)
Salary Remaining :	6 637 $
David Ullstrom	75 000 $ (5)
Salary Remaining :	6 637 $
Thomas McCollum	70 000 $ (3)
Salary Remaining :	6 195 $
Valeri Nichushkin	65 000 $ (1)
Salary Remaining :	5 752 $
Carter Camper	60 000 $ (1)
Salary Remaining :	5 310 $
Andrei Loktionov	60 000 $ (1)
Salary Remaining :	5 310 $
David Booth	60 000 $ (4)
Salary Remaining :	5 310 $
Aaron Ness	60 000 $ (4)
Salary Remaining :	5 310 $
Mike Liambas	60 000 $ (4)
Salary Remaining :	5 310 $
Colin Smith	50 000 $ (3)
Salary Remaining :	4 425 $
Stefan Elliott	50 000 $ (2)
Salary Remaining :	4 425 $
Adam Almquist	50 000 $ (1)
Salary Remaining :	4 425 $
Total Farm Players	23
Salary Commitment
Year 35 : 2 405 000 $
Year 36 : 1 470 000 $
Year 37 : 1 245 000 $
Year 38 : 555 000 $
Salary Average Commitment
Year 35 : 925 000 $
Year 36 : 825 000 $
Year 37 : 725 000 $
Year 38 : 425 000 $

Cleveland Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs ICE
Level 1:	7000 - 99 $ - 6 440 - 92,00%
Level 2:	6000 - 62 $ - 5 499 - 91,65%
Level 3:	3000 - 36 $ - 2 826 - 94,22%
Level 4:	5000 - 22 $ - 4 757 - 95,14%
Luxury :	2000 - 182 $ - 1 867 - 93,35%
Total Capacity :	23000
Income
Home Games Left	2
Average Attendance - %	21 390 - 93,00%
Average Income per Game	1 601 231 $
Year to Date Revenue	62 447 995 $
Expense
Pro Players Total Salaries	68 300 000 $
Farm Players Total Salaries	2 005 000 $
Coaches Total Salaries	4 125 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 184 429 $
Farm Year To Date Expenses	2 397 972 $
Pro Salary Cap To Date	62 999 560 $
Farm Salary Cap To Date	1 851 043 $
Estimate
Pro Estimated Season Revenue	3 202 461 $
Pro Remaining Season Days	11
Pro Expenses Per Days	630 044 $
Pro Estimated Expenses	6 930 484 $
Farm Remaining Season Days	10
Farm Expenses Per Days	23 053 $
Farm Estimated Expenses	230 530 $
Estimated Season Expenses	7 161 014 $
Season Salary Cap	68 300 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	4 700 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	23 300 000 $
Current Bank Account	87 099 043 $
Projected Bank Account	83 140 490 $

Pro Players Salaries
Jack Eichel	8 500 000 $ (5)
-Salary Remaining :	820 175 $
Paul Stastny	5 800 000 $ (4)
-Salary Remaining :	559 649 $
Alexander Steen	5 800 000 $ (5)
-Salary Remaining :	559 649 $
Johnny Boychuk	4 700 000 $ (3)
-Salary Remaining :	453 509 $
Andy Greene	4 000 000 $ (2)
-Salary Remaining :	385 965 $
Connor Murphy	4 000 000 $ (1)
-Salary Remaining :	385 965 $
Reilly Smith	4 000 000 $ (2)
-Salary Remaining :	385 965 $
Patrick Marleau	3 800 000 $ (1)
-Salary Remaining :	366 667 $
Valtteri Filppula	3 500 000 $ (2)
-Salary Remaining :	337 719 $
Kevin Klein	2 900 000 $ (2)
-Salary Remaining :	279 825 $
Jaroslav Halak	2 500 000 $ (3)
-Salary Remaining :	241 228 $
Mattias Ekholm	2 500 000 $ (1)
-Salary Remaining :	241 228 $
Kris Russell	2 400 000 $ (1)
-Salary Remaining :	231 579 $
Michael Raffl	2 000 000 $ (4)
-Salary Remaining :	192 982 $
John Mitchell	2 000 000 $ (1)
-Salary Remaining :	192 982 $
Kyle Quincey	1 750 000 $ (3)
-Salary Remaining :	168 860 $
William Karlsson	1 500 000 $ (3)
-Salary Remaining :	144 737 $
Devin Shore	1 500 000 $ (3)
-Salary Remaining :	144 737 $
Peter Budaj	1 500 000 $ (4)
-Salary Remaining :	144 737 $
Lawson Crouse	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Ryan Hartman	975 000 $ (3)
-Salary Remaining :	94 079 $
Anthony DeAngelo	925 000 $ (2)
-Salary Remaining :	89 254 $
Jayson Megna	750 000 $ (1)
-Salary Remaining :	72 368 $
Total Pro Players	23
Salary Commitment
Year 35 : 68 300 000 $
Year 36 : 52 850 000 $
Year 37 : 36 525 000 $
Year 38 : 23 600 000 $
Salary Average Commitment
Year 35 : 18 133 333 $
Year 36 : 18 133 333 $
Year 37 : 13 300 000 $
Year 38 : 10 300 000 $
Salary Cap with 1 Way Contract
Year 35 : 68 300 000 $
Year 36 : 52 850 000 $
Year 37 : 36 525 000 $
Year 38 : 23 600 000 $

Farm Players Salaries
Riley Sheahan	220 000 $ (2)
Salary Remaining :	19 469 $
Marek Zidlicky	125 000 $ (1)
Salary Remaining :	11 062 $
Anton Lander	120 000 $ (1)
Salary Remaining :	10 619 $
Garret Sparks	90 000 $ (5)
Salary Remaining :	7 965 $
Daniel Carr	85 000 $ (5)
Salary Remaining :	7 522 $
Kalle Kossila	80 000 $ (2)
Salary Remaining :	7 080 $
Riley Barber	80 000 $ (2)
Salary Remaining :	7 080 $
TJ Brennan	75 000 $ (5)
Salary Remaining :	6 637 $
Vojtech Mozik	75 000 $ (5)
Salary Remaining :	6 637 $
Jeff Zatkoff	75 000 $ (1)
Salary Remaining :	6 637 $
Henrik Samuelsson	70 000 $ (3)
Salary Remaining :	6 195 $
Borna Rendulic	70 000 $ (3)
Salary Remaining :	6 195 $
Marcus Sorensen	70 000 $ (2)
Salary Remaining :	6 195 $
Jean-Sebastien Dea	65 000 $ (2)
Salary Remaining :	5 752 $
Nelson Nogier	65 000 $ (2)
Salary Remaining :	5 752 $
Kyle Cumiskey	62 500 $ (3)
Salary Remaining :	5 531 $
Steven Oleksy	62 500 $ (3)
Salary Remaining :	5 531 $
Justin Peters	62 500 $ (1)
Salary Remaining :	5 531 $
TJ Hensick	62 500 $ (3)
Salary Remaining :	5 531 $
Chris Brown	60 000 $ (4)
Salary Remaining :	5 310 $
Cole Schneider	60 000 $ (2)
Salary Remaining :	5 310 $
Buddy Robinson	60 000 $ (5)
Salary Remaining :	5 310 $
Jason Kasdorf	60 000 $ (5)
Salary Remaining :	5 310 $
Andrew Campbell	50 000 $ (1)
Salary Remaining :	4 425 $
Spencer Abbott	50 000 $ (2)
Salary Remaining :	4 425 $
Wade Megan	50 000 $ (2)
Salary Remaining :	4 425 $
Total Farm Players	26
Salary Commitment
Year 35 : 2 005 000 $
Year 36 : 1 572 500 $
Year 37 : 832 500 $
Year 38 : 505 000 $
Salary Average Commitment
Year 35 : 1 010 000 $
Year 36 : 960 000 $
Year 37 : 610 000 $
Year 38 : 360 000 $

Colorado Zipper

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stomp Center
Level 1:	7000 - 100 $ - 5 683 - 81,19%
Level 2:	6000 - 60 $ - 5 869 - 97,82%
Level 3:	3000 - 35 $ - 2 864 - 95,47%
Level 4:	5000 - 20 $ - 4 885 - 97,69%
Luxury :	2000 - 200 $ - 1 523 - 76,17%
Total Capacity :	23000
Income
Home Games Left	2
Average Attendance - %	20 824 - 90,54%
Average Income per Game	1 494 223 $
Year to Date Revenue	58 274 686 $
Expense
Pro Players Total Salaries	69 875 000 $
Farm Players Total Salaries	2 685 000 $
Coaches Total Salaries	4 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 892 351 $
Farm Year To Date Expenses	3 867 504 $
Pro Salary Cap To Date	62 181 812 $
Farm Salary Cap To Date	2 591 420 $
Estimate
Pro Estimated Season Revenue	2 988 445 $
Pro Remaining Season Days	11
Pro Expenses Per Days	639 254 $
Pro Estimated Expenses	7 031 794 $
Farm Remaining Season Days	10
Farm Expenses Per Days	36 150 $
Farm Estimated Expenses	361 500 $
Estimated Season Expenses	7 393 294 $
Season Salary Cap	69 875 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	3 125 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	24 875 000 $
Current Bank Account	50 836 580 $
Projected Bank Account	46 431 731 $

Pro Players Salaries
Connor McDavid	9 000 000 $ (2)
-Salary Remaining :	868 421 $
Ryan Suter	7 500 000 $ (3)
-Salary Remaining :	723 684 $
Mike Hoffman	5 800 000 $ (5)
-Salary Remaining :	559 649 $
Jeff Carter	5 500 000 $ (1)
-Salary Remaining :	530 702 $
Frederik Andersen	5 000 000 $ (5)
-Salary Remaining :	482 456 $
Justin Schultz	4 900 000 $ (4)
-Salary Remaining :	472 807 $
Jacob Trouba	4 500 000 $ (4)
-Salary Remaining :	434 211 $
Tyson Barrie	4 250 000 $ (3)
-Salary Remaining :	410 088 $
Karl Alzner	3 200 000 $ (3)
-Salary Remaining :	308 772 $
Matt Dumba	3 000 000 $ (3)
-Salary Remaining :	289 474 $
Mike Fisher	2 500 000 $ (1)
-Salary Remaining :	241 228 $
Zach Hyman	2 250 000 $ (2)
-Salary Remaining :	217 105 $
Patrick Eaves	2 000 000 $ (4)
-Salary Remaining :	192 982 $
Connor Brown	2 000 000 $ (5)
-Salary Remaining :	192 982 $
Jordan Martinook	1 500 000 $ (3)
-Salary Remaining :	144 737 $
Brian Boyle	1 500 000 $ (2)
-Salary Remaining :	144 737 $
Darcy Kuemper	1 200 000 $ (4)
-Salary Remaining :	115 789 $
Patrik Laine	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Matthew Tkachuk	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Austin Watson	1 000 000 $ (4)
-Salary Remaining :	96 491 $
Jordan Binnington	875 000 $ (5)
-Salary Remaining :	84 430 $
Kevin Poulin (Out of Payroll)	650 000 $ (4)
-Salary Remaining :	62 719 $
Total Pro Players	22
Salary Commitment
Year 35 : 70 525 000 $
Year 36 : 62 525 000 $
Year 37 : 47 375 000 $
Year 38 : 27 925 000 $
Salary Average Commitment
Year 35 : 20 250 000 $
Year 36 : 20 250 000 $
Year 37 : 18 250 000 $
Year 38 : 16 250 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 525 000 $
Year 36 : 62 525 000 $
Year 37 : 47 375 000 $
Year 38 : 27 925 000 $

Farm Players Salaries
Matt Read	310 000 $ (5)
Salary Remaining :	27 434 $
Cody Eakin	250 000 $ (5)
Salary Remaining :	22 124 $
Chris Wideman	180 000 $ (5)
Salary Remaining :	15 929 $
Jamie Oleksiak	150 000 $ (2)
Salary Remaining :	13 274 $
Cody McLeod	125 000 $ (3)
Salary Remaining :	11 062 $
Christian Dvorak	120 000 $ (2)
Salary Remaining :	10 619 $
Jordin Tootoo	110 000 $ (5)
Salary Remaining :	9 735 $
Micheal Haley	110 000 $ (4)
Salary Remaining :	9 735 $
Joel Vermin	110 000 $ (5)
Salary Remaining :	9 735 $
Tanner Glass	110 000 $ (2)
Salary Remaining :	9 735 $
Zack Kassian	100 000 $ (2)
Salary Remaining :	8 850 $
Dalton Prout	95 000 $ (3)
Salary Remaining :	8 407 $
Jujhar Khaira	90 000 $ (4)
Salary Remaining :	7 965 $
Brett Festerling	80 000 $ (3)
Salary Remaining :	7 080 $
Freddie Hamilton	80 000 $ (1)
Salary Remaining :	7 080 $
Luke Gazdic	80 000 $ (3)
Salary Remaining :	7 080 $
Nikolay Zherdev	75 000 $ (4)
Salary Remaining :	6 637 $
Scott Mayfield	75 000 $ (1)
Salary Remaining :	6 637 $
Jared Boll	75 000 $ (5)
Salary Remaining :	6 637 $
Blake Coleman	70 000 $ (2)
Salary Remaining :	6 195 $
Steve Pinizzotto	70 000 $ (4)
Salary Remaining :	6 195 $
John Scott	60 000 $ (1)
Salary Remaining :	5 310 $
Andrey Makarov	60 000 $ (1)
Salary Remaining :	5 310 $
Anton Belov	50 000 $ (1)
Salary Remaining :	4 425 $
Brett Gallant	50 000 $ (1)
Salary Remaining :	4 425 $
Total Farm Players	25
Salary Commitment
Year 35 : 2 685 000 $
Year 36 : 2 310 000 $
Year 37 : 1 760 000 $
Year 38 : 1 380 000 $
Salary Average Commitment
Year 35 : 940 000 $
Year 36 : 890 000 $
Year 37 : 740 000 $
Year 38 : 540 000 $

Dallas Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Pain
Level 1:	6500 - 105 $ - 5 432 - 83,57%
Level 2:	5500 - 65 $ - 4 647 - 84,49%
Level 3:	2500 - 40 $ - 2 271 - 90,85%
Level 4:	4000 - 25 $ - 3 763 - 94,06%
Luxury :	1500 - 210 $ - 1 399 - 93,26%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	17 511 - 87,56%
Average Income per Game	1 418 621 $
Year to Date Revenue	55 326 232 $
Expense
Pro Players Total Salaries	64 300 000 $
Farm Players Total Salaries	742 500 $
Coaches Total Salaries	4 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 322 369 $
Farm Year To Date Expenses	1 034 549 $
Pro Salary Cap To Date	62 934 217 $
Farm Salary Cap To Date	578 781 $
Estimate
Pro Estimated Season Revenue	2 837 243 $
Pro Remaining Season Days	11
Pro Expenses Per Days	596 930 $
Pro Estimated Expenses	6 566 230 $
Farm Remaining Season Days	10
Farm Expenses Per Days	10 996 $
Farm Estimated Expenses	109 960 $
Estimated Season Expenses	6 676 190 $
Season Salary Cap	64 300 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	8 700 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	19 300 000 $
Current Bank Account	37 658 681 $
Projected Bank Account	33 819 734 $

Pro Players Salaries
Steven Stamkos	8 500 000 $ (1)
-Salary Remaining :	820 175 $
Matt Murray	6 000 000 $ (5)
-Salary Remaining :	578 947 $
Seth Jones	5 400 000 $ (4)
-Salary Remaining :	521 053 $
Nikita Kucherov	4 750 000 $ (1)
-Salary Remaining :	458 333 $
Andrej Sekera	4 650 000 $ (1)
-Salary Remaining :	448 684 $
Elias Lindholm	4 000 000 $ (4)
-Salary Remaining :	385 965 $
Alec Martinez	4 000 000 $ (4)
-Salary Remaining :	385 965 $
Alex Killorn	4 000 000 $ (4)
-Salary Remaining :	385 965 $
Eric Staal (Out of Payroll)	3 750 000 $ (2)
-Salary Remaining :	361 842 $
Marc Staal	3 500 000 $ (4)
-Salary Remaining :	337 719 $
Scott Hartnell	3 500 000 $ (3)
-Salary Remaining :	337 719 $
Dustin Brown	3 100 000 $ (3)
-Salary Remaining :	299 123 $
Jaromir Jagr	3 000 000 $ (3)
-Salary Remaining :	289 474 $
Matt Stajan	1 800 000 $ (1)
-Salary Remaining :	173 684 $
Cal Clutterbuck	1 800 000 $ (4)
-Salary Remaining :	173 684 $
Tom Kuhnhackl	1 350 000 $ (5)
-Salary Remaining :	130 263 $
Colton Sissons (Out of Payroll)	1 300 000 $ (4)
-Salary Remaining :	125 439 $
Zach Werenski	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Anders Nilsson	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Brayden Point	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Brandon Carlo	900 000 $ (2)
-Salary Remaining :	86 842 $
Deryk Engelland	850 000 $ (2)
-Salary Remaining :	82 018 $
Total Pro Players	22
Salary Commitment
Year 35 : 69 350 000 $
Year 36 : 48 650 000 $
Year 37 : 40 950 000 $
Year 38 : 31 350 000 $
Salary Average Commitment
Year 35 : 31 675 000 $
Year 36 : 31 175 000 $
Year 37 : 29 175 000 $
Year 38 : 25 075 000 $
Salary Cap with 1 Way Contract
Year 35 : 69 350 000 $
Year 36 : 48 650 000 $
Year 37 : 40 950 000 $
Year 38 : 31 350 000 $

Farm Players Salaries
Scott Wilson	125 000 $ (2)
Salary Remaining :	11 062 $
Brock Boeser	100 000 $ (2)
Salary Remaining :	8 850 $
Oskar Sundqvist	97 500 $ (5)
Salary Remaining :	8 628 $
Robert Bortuzzo	90 000 $ (1)
Salary Remaining :	7 965 $
Alex Nedeljkovic	65 000 $ (2)
Salary Remaining :	5 752 $
Maxim Noreau	60 000 $ (5)
Salary Remaining :	5 310 $
Jamie Doornbosch	55 000 $ (5)
Salary Remaining :	4 867 $
Jordan Szwarz	50 000 $ (1)
Salary Remaining :	4 425 $
Josh Harding	50 000 $ (1)
Salary Remaining :	4 425 $
Jeff Frazee	50 000 $ (1)
Salary Remaining :	4 425 $
Total Farm Players	10
Salary Commitment
Year 35 : 742 500 $
Year 36 : 502 500 $
Year 37 : 212 500 $
Year 38 : 212 500 $
Salary Average Commitment
Year 35 : 400 000 $
Year 36 : 300 000 $
Year 37 : 150 000 $
Year 38 : 150 000 $

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - 95 $ - 6 794 - 97,06%
Level 2:	6000 - 55 $ - 5 838 - 97,30%
Level 3:	3000 - 30 $ - 2 951 - 98,37%
Level 4:	5000 - 20 $ - 4 872 - 97,44%
Luxury :	2000 - 185 $ - 1 836 - 91,79%
Total Capacity :	23000
Income
Home Games Left	2
Average Attendance - %	22 292 - 96,92%
Average Income per Game	1 566 771 $
Year to Date Revenue	61 104 086 $
Expense
Pro Players Total Salaries	70 600 000 $
Farm Players Total Salaries	2 245 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 237 721 $
Farm Year To Date Expenses	3 024 176 $
Pro Salary Cap To Date	62 623 693 $
Farm Salary Cap To Date	2 112 650 $
Estimate
Pro Estimated Season Revenue	3 133 543 $
Pro Remaining Season Days	11
Pro Expenses Per Days	654 386 $
Pro Estimated Expenses	7 198 246 $
Farm Remaining Season Days	10
Farm Expenses Per Days	28 717 $
Farm Estimated Expenses	287 170 $
Estimated Season Expenses	7 485 416 $
Season Salary Cap	70 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 600 000 $
Current Bank Account	26 842 189 $
Projected Bank Account	22 490 316 $

Pro Players Salaries
Shea Weber	7 500 000 $ (5)
-Salary Remaining :	723 684 $
Ryan Getzlaf	6 900 000 $ (1)
-Salary Remaining :	665 789 $
Duncan Keith	5 800 000 $ (4)
-Salary Remaining :	559 649 $
Derek Stepan	5 500 000 $ (2)
-Salary Remaining :	530 702 $
Keith Yandle	5 500 000 $ (5)
-Salary Remaining :	530 702 $
Bryan Little	5 200 000 $ (5)
-Salary Remaining :	501 754 $
James Neal	5 000 000 $ (1)
-Salary Remaining :	482 456 $
Alex Goligoski	4 500 000 $ (4)
-Salary Remaining :	434 211 $
Jimmy Howard	4 000 000 $ (1)
-Salary Remaining :	385 965 $
Martin Jones	3 250 000 $ (1)
-Salary Remaining :	313 596 $
Anders Lee	3 000 000 $ (1)
-Salary Remaining :	289 474 $
Richard Panik	3 000 000 $ (4)
-Salary Remaining :	289 474 $
Jordan Weal	1 650 000 $ (2)
-Salary Remaining :	159 211 $
Damon Severson	1 500 000 $ (2)
-Salary Remaining :	144 737 $
Ryan Dzingel	1 500 000 $ (4)
-Salary Remaining :	144 737 $
Mikhail Grigorenko	1 100 000 $ (4)
-Salary Remaining :	106 140 $
Erik Haula	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Jesper Fast	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Kevan Miller	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Paul Postma	950 000 $ (3)
-Salary Remaining :	91 667 $
Dennis Rasmussen	950 000 $ (5)
-Salary Remaining :	91 667 $
Tim Schaller	800 000 $ (2)
-Salary Remaining :	77 193 $
Total Pro Players	22
Salary Commitment
Year 35 : 70 600 000 $
Year 36 : 45 450 000 $
Year 37 : 36 000 000 $
Year 38 : 35 050 000 $
Salary Average Commitment
Year 35 : 21 400 000 $
Year 36 : 18 400 000 $
Year 37 : 17 400 000 $
Year 38 : 16 900 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 600 000 $
Year 36 : 45 450 000 $
Year 37 : 36 000 000 $
Year 38 : 35 050 000 $

Farm Players Salaries
Michael Sgarbossa	200 000 $ (4)
Salary Remaining :	17 699 $
Marko Dano	200 000 $ (3)
Salary Remaining :	17 699 $
Philip Larsen	150 000 $ (3)
Salary Remaining :	13 274 $
Gregory Campbell	125 000 $ (2)
Salary Remaining :	11 062 $
Logan Shaw	100 000 $ (5)
Salary Remaining :	8 850 $
Nic Petan	95 000 $ (5)
Salary Remaining :	8 407 $
Daniel Sprong	90 000 $ (2)
Salary Remaining :	7 965 $
Patrik Nemeth	90 000 $ (1)
Salary Remaining :	7 965 $
Bobby Farnham	80 000 $ (3)
Salary Remaining :	7 080 $
Matt O'Connor	75 000 $ (5)
Salary Remaining :	6 637 $
Lukas Sedlak	75 000 $ (2)
Salary Remaining :	6 637 $
Derrick Pouliot	75 000 $ (2)
Salary Remaining :	6 637 $
Alex Biega	70 000 $ (3)
Salary Remaining :	6 195 $
Pheonix Copley	70 000 $ (5)
Salary Remaining :	6 195 $
Frederick Gaudreau	70 000 $ (2)
Salary Remaining :	6 195 $
Jared Coreau	67 500 $ (2)
Salary Remaining :	5 973 $
Keaton Ellerby	65 000 $ (2)
Salary Remaining :	5 752 $
Petr Straka	65 000 $ (3)
Salary Remaining :	5 752 $
Erik Gustafsson	65 000 $ (2)
Salary Remaining :	5 752 $
Michael Mersch	65 000 $ (5)
Salary Remaining :	5 752 $
Evan McEneny	65 000 $ (2)
Salary Remaining :	5 752 $
T.J. Tynan	62 500 $ (2)
Salary Remaining :	5 531 $
Conor Allen	60 000 $ (1)
Salary Remaining :	5 310 $
Christopher Breen	60 000 $ (1)
Salary Remaining :	5 310 $
Mike Halmo	55 000 $ (3)
Salary Remaining :	4 867 $
Yann Sauve	50 000 $ (2)
Salary Remaining :	4 425 $
Total Farm Players	26
Salary Commitment
Year 35 : 2 245 000 $
Year 36 : 2 035 000 $
Year 37 : 1 225 000 $
Year 38 : 605 000 $
Salary Average Commitment
Year 35 : 1 188 000 $
Year 36 : 1 188 000 $
Year 37 : 788 000 $
Year 38 : 486 333 $

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wayne Gretzky Arena
Level 1:	7000 - 90 $ - 6 857 - 97,95%
Level 2:	6000 - 60 $ - 5 784 - 96,39%
Level 3:	3000 - 35 $ - 2 905 - 96,82%
Level 4:	5000 - 20 $ - 4 884 - 97,67%
Luxury :	2000 - 175 $ - 1 874 - 93,72%
Total Capacity :	23000
Income
Home Games Left	2
Average Attendance - %	22 303 - 96,97%
Average Income per Game	1 566 048 $
Year to Date Revenue	61 075 874 $
Expense
Pro Players Total Salaries	69 300 000 $
Farm Players Total Salaries	1 477 500 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 249 988 $
Farm Year To Date Expenses	2 046 799 $
Pro Salary Cap To Date	64 539 480 $
Farm Salary Cap To Date	1 591 042 $
Estimate
Pro Estimated Season Revenue	3 132 096 $
Pro Remaining Season Days	11
Pro Expenses Per Days	634 211 $
Pro Estimated Expenses	6 976 321 $
Farm Remaining Season Days	10
Farm Expenses Per Days	17 500 $
Farm Estimated Expenses	175 000 $
Estimated Season Expenses	7 151 321 $
Season Salary Cap	69 300 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	3 700 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	24 300 000 $
Current Bank Account	26 771 128 $
Projected Bank Account	22 751 903 $

Pro Players Salaries
Alex Ovechkin	9 000 000 $ (5)
-Salary Remaining :	868 421 $
Anze Kopitar	7 750 000 $ (4)
-Salary Remaining :	747 807 $
Drew Doughty	7 000 000 $ (1)
-Salary Remaining :	675 439 $
Josh Bailey	6 250 000 $ (5)
-Salary Remaining :	603 070 $
Marc-Andre Fleury	6 000 000 $ (1)
-Salary Remaining :	578 947 $
J.T. Miller	5 850 000 $ (5)
-Salary Remaining :	564 474 $
Ryan Kesler	5 250 000 $ (2)
-Salary Remaining :	506 579 $
Sami Vatanen	4 000 000 $ (4)
-Salary Remaining :	385 965 $
Roberto Luongo	3 850 000 $ (3)
-Salary Remaining :	371 491 $
Shayne Gostisbehere	3 350 000 $ (3)
-Salary Remaining :	323 246 $
Marc Methot (Out of Payroll)	3 000 000 $ (3)
-Salary Remaining :	289 474 $
Brenden Dillon	2 500 000 $ (5)
-Salary Remaining :	241 228 $
Brendan Perlini	1 200 000 $ (2)
-Salary Remaining :	115 789 $
J.T. Compher	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Tyler Pitlick	1 000 000 $ (4)
-Salary Remaining :	96 491 $
Simon Despres	950 000 $ (1)
-Salary Remaining :	91 667 $
Josh Jooris	775 000 $ (5)
-Salary Remaining :	74 781 $
Justin Bailey	725 000 $ (5)
-Salary Remaining :	69 956 $
William Carrier	700 000 $ (2)
-Salary Remaining :	67 544 $
Robert Hagg	700 000 $ (2)
-Salary Remaining :	67 544 $
Gemel Smith	650 000 $ (2)
-Salary Remaining :	62 719 $
Mackenzie Weegar	600 000 $ (2)
-Salary Remaining :	57 895 $
Total Pro Players	22
Salary Commitment
Year 35 : 72 300 000 $
Year 36 : 58 350 000 $
Year 37 : 48 050 000 $
Year 38 : 37 850 000 $
Salary Average Commitment
Year 35 : 20 100 000 $
Year 36 : 20 100 000 $
Year 37 : 17 100 000 $
Year 38 : 12 250 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 300 000 $
Year 36 : 58 350 000 $
Year 37 : 48 050 000 $
Year 38 : 37 850 000 $

Farm Players Salaries
Dmitry Kulikov	400 000 $ (1)
Salary Remaining :	35 398 $
Michael Hutchinson	115 000 $ (4)
Salary Remaining :	10 177 $
Jakob Forsbacka Karlsson	85 000 $ (2)
Salary Remaining :	7 522 $
Tyler Graovac	75 000 $ (2)
Salary Remaining :	6 637 $
Brian Gibbons	75 000 $ (1)
Salary Remaining :	6 637 $
Jordan Schroeder	75 000 $ (4)
Salary Remaining :	6 637 $
Evan Rodrigues	72 500 $ (5)
Salary Remaining :	6 416 $
Rasmus Andersson	70 000 $ (2)
Salary Remaining :	6 195 $
Nicolas Kerdiles	60 000 $ (2)
Salary Remaining :	5 310 $
Ryan Carpenter	60 000 $ (5)
Salary Remaining :	5 310 $
Andrew Agozzino	60 000 $ (4)
Salary Remaining :	5 310 $
Corban Knight	60 000 $ (4)
Salary Remaining :	5 310 $
Marek Hrivik	60 000 $ (5)
Salary Remaining :	5 310 $
Christoph Bertschy	60 000 $ (5)
Salary Remaining :	5 310 $
Johan Sundstrom	50 000 $ (4)
Salary Remaining :	4 425 $
Mark Fayne	50 000 $ (1)
Salary Remaining :	4 425 $
Bogdan Yakimov	50 000 $ (3)
Salary Remaining :	4 425 $
Total Farm Players	17
Salary Commitment
Year 35 : 1 477 500 $
Year 36 : 952 500 $
Year 37 : 662 500 $
Year 38 : 612 500 $
Salary Average Commitment
Year 35 : 870 000 $
Year 36 : 820 000 $
Year 37 : 620 000 $
Year 38 : 570 000 $

Halifax Thunder

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colt 45 Center
Level 1:	7000 - 90 $ - 6 616 - 94,51%
Level 2:	6000 - 60 $ - 5 673 - 94,56%
Level 3:	3000 - 35 $ - 2 879 - 95,96%
Level 4:	5000 - 20 $ - 4 660 - 93,19%
Luxury :	2000 - 185 $ - 1 800 - 90,02%
Total Capacity :	23000
Income
Home Games Left	2
Average Attendance - %	21 628 - 94,03%
Average Income per Game	1 535 973 $
Year to Date Revenue	59 902 962 $
Expense
Pro Players Total Salaries	47 100 000 $
Farm Players Total Salaries	932 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	46 533 543 $
Farm Year To Date Expenses	1 225 485 $
Pro Salary Cap To Date	44 274 774 $
Farm Salary Cap To Date	769 732 $
Estimate
Pro Estimated Season Revenue	3 071 947 $
Pro Remaining Season Days	11
Pro Expenses Per Days	435 088 $
Pro Estimated Expenses	4 785 968 $
Farm Remaining Season Days	10
Farm Expenses Per Days	12 677 $
Farm Estimated Expenses	126 770 $
Estimated Season Expenses	4 912 738 $
Season Salary Cap	47 100 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	25 900 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	2 100 000 $
Current Bank Account	97 469 415 $
Projected Bank Account	95 628 624 $

Pro Players Salaries
Jonas Junland	8 000 000 $ (1)
-Salary Remaining :	771 930 $
Hampus Lindholm	5 500 000 $ (5)
-Salary Remaining :	530 702 $
Matt Keith	5 000 000 $ (3)
-Salary Remaining :	482 456 $
Shea Theodore	2 850 000 $ (5)
-Salary Remaining :	275 000 $
Sven Andrighetto	2 000 000 $ (5)
-Salary Remaining :	192 982 $
Eric Gelinas	2 000 000 $ (1)
-Salary Remaining :	192 982 $
Colin Miller	2 000 000 $ (5)
-Salary Remaining :	192 982 $
Kevin Fiala	1 500 000 $ (3)
-Salary Remaining :	144 737 $
Sebastian Aho	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Clayton Keller	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Travis Konecny	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Blake Speers	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Teemu Pulkkinen	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Cody Hodgson	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Valentin Zykov	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Tyler Motte	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Matt Nieto	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Antoine Bibeau (Out of Payroll)	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Alex Tuch	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Joel Eriksson Ek	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Mikhail Sergachev	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Julius Honka	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Zach Trotman (Out of Payroll)	900 000 $ (1)
-Salary Remaining :	86 842 $
Seth Griffith	750 000 $ (2)
-Salary Remaining :	72 368 $
Jack Campbell	700 000 $ (1)
-Salary Remaining :	67 544 $
Magnus Hellberg	700 000 $ (1)
-Salary Remaining :	67 544 $
Mikko Koskinen	500 000 $ (2)
-Salary Remaining :	48 246 $
Corey Tropp	500 000 $ (2)
-Salary Remaining :	48 246 $
Mark Cundari	500 000 $ (2)
-Salary Remaining :	48 246 $
Keegan Lowe	500 000 $ (3)
-Salary Remaining :	48 246 $
Cory Conacher	500 000 $ (1)
-Salary Remaining :	48 246 $
Total Pro Players	31
Salary Commitment
Year 35 : 49 000 000 $
Year 36 : 33 200 000 $
Year 37 : 19 350 000 $
Year 38 : 12 350 000 $
Salary Average Commitment
Year 35 : 10 770 000 $
Year 36 : 9 500 000 $
Year 37 : 3 500 000 $
Year 38 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 49 000 000 $
Year 36 : 33 200 000 $
Year 37 : 19 350 000 $
Year 38 : 12 350 000 $

Farm Players Salaries
Aaron Gagnon	800 000 $ (1)
Salary Remaining :	70 796 $
TJ Galiardi	82 500 $ (1)
Salary Remaining :	7 301 $
Danny Biega	50 000 $ (3)
Salary Remaining :	4 425 $
Total Farm Players	3
Salary Commitment
Year 35 : 932 500 $
Year 36 : 50 000 $
Year 37 : 50 000 $
Year 38 : 0 $
Salary Average Commitment
Year 35 : 160 833 $
Year 36 : 50 000 $
Year 37 : 50 000 $
Year 38 : 0 $

Hamilton Ultimate Fighter

Arena Capacity - Ticket Price Attendance - %
Arena Name	Smirnoff Arena
Level 1:	6500 - 95 $ - 6 387 - 98,26%
Level 2:	5500 - 50 $ - 5 494 - 99,89%
Level 3:	3000 - 35 $ - 2 375 - 79,16%
Level 4:	4500 - 20 $ - 4 469 - 99,31%
Luxury :	1500 - 195 $ - 1 457 - 97,16%
Total Capacity :	21000
Income
Home Games Left	2
Average Attendance - %	20 182 - 96,10%
Average Income per Game	1 419 938 $
Year to Date Revenue	55 377 571 $
Expense
Pro Players Total Salaries	64 450 000 $
Farm Players Total Salaries	1 935 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 356 599 $
Farm Year To Date Expenses	2 137 323 $
Pro Salary Cap To Date	58 453 083 $
Farm Salary Cap To Date	1 681 558 $
Estimate
Pro Estimated Season Revenue	2 839 875 $
Pro Remaining Season Days	11
Pro Expenses Per Days	574 123 $
Pro Estimated Expenses	6 315 353 $
Farm Remaining Season Days	10
Farm Expenses Per Days	21 549 $
Farm Estimated Expenses	215 490 $
Estimated Season Expenses	6 530 843 $
Season Salary Cap	64 450 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	8 550 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	19 450 000 $
Current Bank Account	27 237 880 $
Projected Bank Account	23 546 912 $

Pro Players Salaries
Pekka Rinne	6 800 000 $ (3)
-Salary Remaining :	656 140 $
Marcus Johansson	5 000 000 $ (5)
-Salary Remaining :	482 456 $
Jordan Eberle	5 000 000 $ (3)
-Salary Remaining :	482 456 $
Martin Hanzal	5 000 000 $ (5)
-Salary Remaining :	482 456 $
Patric Hornqvist	5 000 000 $ (5)
-Salary Remaining :	482 456 $
Jonas Brodin	4 500 000 $ (5)
-Salary Remaining :	434 211 $
Mika Zibanejad	4 000 000 $ (2)
-Salary Remaining :	385 965 $
Kevin Bieksa	3 400 000 $ (3)
-Salary Remaining :	328 070 $
Adam Larsson	3 200 000 $ (2)
-Salary Remaining :	308 772 $
Colin Wilson	3 000 000 $ (2)
-Salary Remaining :	289 474 $
Brian Elliott	2 800 000 $ (5)
-Salary Remaining :	270 175 $
Nikita Tryamkin	2 750 000 $ (5)
-Salary Remaining :	265 351 $
Lars Eller	2 500 000 $ (4)
-Salary Remaining :	241 228 $
Christopher Tanev	2 500 000 $ (4)
-Salary Remaining :	241 228 $
Andrew MacDonald	2 000 000 $ (2)
-Salary Remaining :	192 982 $
Vincent Trocheck	1 750 000 $ (1)
-Salary Remaining :	168 860 $
Alex Chiasson	1 300 000 $ (3)
-Salary Remaining :	125 439 $
Trevor van Riemsdyk	1 250 000 $ (3)
-Salary Remaining :	120 614 $
Adam Cracknell	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Curtis McKenzie	1 000 000 $ (3)
-Salary Remaining :	96 491 $
Sam Gagner	700 000 $ (1)
-Salary Remaining :	67 544 $
Total Pro Players	21
Salary Commitment
Year 35 : 64 450 000 $
Year 36 : 61 000 000 $
Year 37 : 48 800 000 $
Year 38 : 30 050 000 $
Salary Average Commitment
Year 35 : 11 800 000 $
Year 36 : 11 800 000 $
Year 37 : 11 800 000 $
Year 38 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 64 450 000 $
Year 36 : 61 000 000 $
Year 37 : 48 800 000 $
Year 38 : 30 050 000 $

Farm Players Salaries
Tommy Wingels	270 000 $ (3)
Salary Remaining :	23 894 $
PA Parenteau	200 000 $ (1)
Salary Remaining :	17 699 $
Peter Holland	175 000 $ (1)
Salary Remaining :	15 487 $
David Rundblad	100 000 $ (2)
Salary Remaining :	8 850 $
Alex Nylander	90 000 $ (2)
Salary Remaining :	7 965 $
Cameron Schilling	80 000 $ (4)
Salary Remaining :	7 080 $
Reto Berra	80 000 $ (1)
Salary Remaining :	7 080 $
Ben Street	80 000 $ (4)
Salary Remaining :	7 080 $
Michael Chaput	80 000 $ (1)
Salary Remaining :	7 080 $
Brody Sutter	80 000 $ (2)
Salary Remaining :	7 080 $
Patrick Holland	80 000 $ (1)
Salary Remaining :	7 080 $
Yannick Weber	80 000 $ (4)
Salary Remaining :	7 080 $
Petteri Nokelainen	70 000 $ (2)
Salary Remaining :	6 195 $
Zach Boychuk	70 000 $ (3)
Salary Remaining :	6 195 $
Colby Robak	70 000 $ (1)
Salary Remaining :	6 195 $
Craig Cunningham	70 000 $ (1)
Salary Remaining :	6 195 $
Jan Hejda	70 000 $ (2)
Salary Remaining :	6 195 $
Marcel Goc	70 000 $ (1)
Salary Remaining :	6 195 $
Raphael Diaz	70 000 $ (2)
Salary Remaining :	6 195 $
David Rittich	50 000 $ (2)
Salary Remaining :	4 425 $
Total Farm Players	20
Salary Commitment
Year 35 : 1 935 000 $
Year 36 : 1 110 000 $
Year 37 : 580 000 $
Year 38 : 240 000 $
Salary Average Commitment
Year 35 : 490 000 $
Year 36 : 490 000 $
Year 37 : 340 000 $
Year 38 : 240 000 $

Houston Supernova

Arena Capacity - Ticket Price Attendance - %
Arena Name	Thunder Dome
Level 1:	6500 - 100 $ - 5 475 - 84,23%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	2500 - 35 $ - 2 500 - 100,00%
Level 4:	4500 - 20 $ - 4 496 - 99,91%
Luxury :	1500 - 200 $ - 1 448 - 96,55%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18 919 - 94,60%
Average Income per Game	1 380 284 $
Year to Date Revenue	53 831 064 $
Expense
Pro Players Total Salaries	63 450 000 $
Farm Players Total Salaries	1 982 500 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 501 724 $
Farm Year To Date Expenses	3 118 370 $
Pro Salary Cap To Date	62 435 994 $
Farm Salary Cap To Date	1 751 137 $
Estimate
Pro Estimated Season Revenue	2 760 567 $
Pro Remaining Season Days	11
Pro Expenses Per Days	596 053 $
Pro Estimated Expenses	6 556 583 $
Farm Remaining Season Days	10
Farm Expenses Per Days	30 819 $
Farm Estimated Expenses	308 190 $
Estimated Season Expenses	6 864 773 $
Season Salary Cap	63 450 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	9 550 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	18 450 000 $
Current Bank Account	14 649 488 $
Projected Bank Account	10 545 282 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (1)
-Salary Remaining :	868 421 $
Logan Couture	6 000 000 $ (4)
-Salary Remaining :	578 947 $
Mikael Granlund	5 000 000 $ (4)
-Salary Remaining :	482 456 $
Carl Soderberg	4 500 000 $ (2)
-Salary Remaining :	434 211 $
Jake Gardiner	4 500 000 $ (5)
-Salary Remaining :	434 211 $
Michael Stone	4 000 000 $ (2)
-Salary Remaining :	385 965 $
Connor Hellebuyck	3 800 000 $ (5)
-Salary Remaining :	366 667 $
Jussi Jokinen	3 500 000 $ (1)
-Salary Remaining :	337 719 $
Darren Helm	3 000 000 $ (2)
-Salary Remaining :	289 474 $
Max Domi	2 500 000 $ (2)
-Salary Remaining :	241 228 $
Matt Moulson	2 500 000 $ (3)
-Salary Remaining :	241 228 $
Jonathan Ericsson	2 000 000 $ (2)
-Salary Remaining :	192 982 $
David Schlemko	1 800 000 $ (3)
-Salary Remaining :	173 684 $
Lauri Korpikoski	1 750 000 $ (1)
-Salary Remaining :	168 860 $
Magnus Paajarvi	1 500 000 $ (1)
-Salary Remaining :	144 737 $
Mitchell Marner	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Jake Guentzel	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Darnell Nurse	1 200 000 $ (1)
-Salary Remaining :	115 789 $
John Hayden	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Mark Streit	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Jon Merrill	900 000 $ (2)
-Salary Remaining :	86 842 $
Kristers Gudlevskis	750 000 $ (3)
-Salary Remaining :	72 368 $
Matt Irwin	650 000 $ (3)
-Salary Remaining :	62 719 $
Total Pro Players	23
Salary Commitment
Year 35 : 63 450 000 $
Year 36 : 46 500 000 $
Year 37 : 25 000 000 $
Year 38 : 19 300 000 $
Salary Average Commitment
Year 35 : 19 144 167 $
Year 36 : 18 644 167 $
Year 37 : 14 000 000 $
Year 38 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 63 450 000 $
Year 36 : 46 500 000 $
Year 37 : 25 000 000 $
Year 38 : 19 300 000 $

Farm Players Salaries
Nikolay Goldobin	150 000 $ (5)
Salary Remaining :	13 274 $
Gustav Forsling	120 000 $ (2)
Salary Remaining :	10 619 $
A.J. Greer	120 000 $ (2)
Salary Remaining :	10 619 $
Ben Smith	100 000 $ (4)
Salary Remaining :	8 850 $
Paul Carey	100 000 $ (5)
Salary Remaining :	8 850 $
Tyson Jost	100 000 $ (2)
Salary Remaining :	8 850 $
Andrew Miller	90 000 $ (2)
Salary Remaining :	7 965 $
Anders Lindback	90 000 $ (3)
Salary Remaining :	7 965 $
Dominik Simon	85 000 $ (5)
Salary Remaining :	7 522 $
Ryan Garbutt	80 000 $ (3)
Salary Remaining :	7 080 $
Landon Ferraro	80 000 $ (5)
Salary Remaining :	7 080 $
Jonathan Racine	77 500 $ (1)
Salary Remaining :	6 858 $
Alexandre Grenier	75 000 $ (5)
Salary Remaining :	6 637 $
Philip Varone	75 000 $ (1)
Salary Remaining :	6 637 $
Mat Clark	75 000 $ (1)
Salary Remaining :	6 637 $
Adam Clendening	75 000 $ (3)
Salary Remaining :	6 637 $
Joacim Eriksson	70 000 $ (1)
Salary Remaining :	6 195 $
Brandon Defazio	70 000 $ (3)
Salary Remaining :	6 195 $
Cody Bass	50 000 $ (1)
Salary Remaining :	4 425 $
Ryan Stanton	50 000 $ (4)
Salary Remaining :	4 425 $
Connor Jones	50 000 $ (3)
Salary Remaining :	4 425 $
Erik Burgdoerfer	50 000 $ (3)
Salary Remaining :	4 425 $
Chris Didomenico	50 000 $ (3)
Salary Remaining :	4 425 $
Lucas Wallmark	50 000 $ (2)
Salary Remaining :	4 425 $
Brent Regner	50 000 $ (2)
Salary Remaining :	4 425 $
Total Farm Players	25
Salary Commitment
Year 35 : 1 982 500 $
Year 36 : 1 635 000 $
Year 37 : 1 105 000 $
Year 38 : 640 000 $
Salary Average Commitment
Year 35 : 1 130 000 $
Year 36 : 1 080 000 $
Year 37 : 780 000 $
Year 38 : 400 000 $

London Spartiates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kingdom Arena
Level 1:	6000 - 90 $ - 6 000 - 100,00%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2250 - 40 $ - 2 199 - 97,74%
Level 4:	4000 - 30 $ - 3 193 - 79,83%
Luxury :	1250 - 130 $ - 1 250 - 100,00%
Total Capacity :	18500
Income
Home Games Left	3
Average Attendance - %	17 642 - 95,36%
Average Income per Game	1 193 074 $
Year to Date Revenue	45 336 815 $
Expense
Pro Players Total Salaries	65 850 000 $
Farm Players Total Salaries	2 077 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 508 985 $
Farm Year To Date Expenses	2 928 400 $
Pro Salary Cap To Date	61 250 212 $
Farm Salary Cap To Date	2 472 643 $
Estimate
Pro Estimated Season Revenue	3 579 222 $
Pro Remaining Season Days	11
Pro Expenses Per Days	599 561 $
Pro Estimated Expenses	6 595 171 $
Farm Remaining Season Days	10
Farm Expenses Per Days	22 810 $
Farm Estimated Expenses	228 100 $
Estimated Season Expenses	6 823 271 $
Season Salary Cap	65 850 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	7 150 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 850 000 $
Current Bank Account	14 525 140 $
Projected Bank Account	11 281 091 $

Pro Players Salaries
Tyler Seguin	8 500 000 $ (4)
-Salary Remaining :	820 175 $
Jamie Benn	8 500 000 $ (3)
-Salary Remaining :	820 175 $
Corey Perry	6 000 000 $ (3)
-Salary Remaining :	578 947 $
Loui Eriksson	5 500 000 $ (1)
-Salary Remaining :	530 702 $
Jeff Petry	4 000 000 $ (2)
-Salary Remaining :	385 965 $
Nick Bonino	4 000 000 $ (4)
-Salary Remaining :	385 965 $
Brooks Orpik	3 500 000 $ (3)
-Salary Remaining :	337 719 $
Patrik Berglund	3 500 000 $ (1)
-Salary Remaining :	337 719 $
Danny DeKeyser	3 500 000 $ (4)
-Salary Remaining :	337 719 $
Mike Smith	3 000 000 $ (3)
-Salary Remaining :	289 474 $
Brad Richardson	1 900 000 $ (3)
-Salary Remaining :	183 333 $
Adam McQuaid	1 800 000 $ (1)
-Salary Remaining :	173 684 $
Alexandre Burrows	1 750 000 $ (3)
-Salary Remaining :	168 860 $
Roman Lyubimov	1 200 000 $ (4)
-Salary Remaining :	115 789 $
Yohann Auvitu	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Alex Petrovic	1 200 000 $ (3)
-Salary Remaining :	115 789 $
Mirco Mueller	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Matt Hackett	900 000 $ (3)
-Salary Remaining :	86 842 $
Tyler Gaudet	850 000 $ (3)
-Salary Remaining :	82 018 $
Nick Jensen	800 000 $ (2)
-Salary Remaining :	77 193 $
Andreas Martinsen	700 000 $ (5)
-Salary Remaining :	67 544 $
Sergey Kalinin	700 000 $ (5)
-Salary Remaining :	67 544 $
Luke Glendening	650 000 $ (1)
-Salary Remaining :	62 719 $
Liam O'Brien	600 000 $ (3)
-Salary Remaining :	57 895 $
Seth Helgeson	600 000 $ (3)
-Salary Remaining :	57 895 $
Total Pro Players	25
Salary Commitment
Year 35 : 65 850 000 $
Year 36 : 53 400 000 $
Year 37 : 47 400 000 $
Year 38 : 18 600 000 $
Salary Average Commitment
Year 35 : 17 200 000 $
Year 36 : 16 200 000 $
Year 37 : 15 200 000 $
Year 38 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 65 850 000 $
Year 36 : 53 400 000 $
Year 37 : 47 400 000 $
Year 38 : 18 600 000 $

Farm Players Salaries
Mikkel Boedker	280 000 $ (2)
Salary Remaining :	24 779 $
Marek Langhamer	200 000 $ (4)
Salary Remaining :	17 699 $
Nick Lappin	120 000 $ (2)
Salary Remaining :	10 619 $
Jaycob Megna	120 000 $ (2)
Salary Remaining :	10 619 $
Kevin Rooney	100 000 $ (4)
Salary Remaining :	8 850 $
Daniil Tarasov	100 000 $ (4)
Salary Remaining :	8 850 $
Brady Austin	100 000 $ (4)
Salary Remaining :	8 850 $
Matt Frattin	100 000 $ (2)
Salary Remaining :	8 850 $
Oscar Lindberg	90 000 $ (3)
Salary Remaining :	7 965 $
Laurent Brossoit	90 000 $ (2)
Salary Remaining :	7 965 $
Peter Cehlarik	70 000 $ (2)
Salary Remaining :	6 195 $
Tobias Lindberg	70 000 $ (5)
Salary Remaining :	6 195 $
Joakim Andersson	70 000 $ (2)
Salary Remaining :	6 195 $
Ryan Johnston	70 000 $ (5)
Salary Remaining :	6 195 $
Turner Elson	70 000 $ (5)
Salary Remaining :	6 195 $
Christopher Gibson	67 500 $ (2)
Salary Remaining :	5 973 $
Alex Grant	60 000 $ (5)
Salary Remaining :	5 310 $
Bryce Van Brabant	60 000 $ (1)
Salary Remaining :	5 310 $
Brian O'Neill	60 000 $ (4)
Salary Remaining :	5 310 $
Kent Simpson	60 000 $ (1)
Salary Remaining :	5 310 $
Linden Vey	60 000 $ (4)
Salary Remaining :	5 310 $
John Ramage	60 000 $ (5)
Salary Remaining :	5 310 $
Total Farm Players	22
Salary Commitment
Year 35 : 2 077 500 $
Year 36 : 1 957 500 $
Year 37 : 1 040 000 $
Year 38 : 950 000 $
Salary Average Commitment
Year 35 : 1 100 000 $
Year 36 : 1 100 000 $
Year 37 : 620 000 $
Year 38 : 570 000 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs Center
Level 1:	6500 - 102 $ - 5 612 - 86,34%
Level 2:	5500 - 64 $ - 4 669 - 84,89%
Level 3:	2500 - 38 $ - 2 326 - 93,05%
Level 4:	4500 - 26 $ - 3 648 - 81,06%
Luxury :	1500 - 212 $ - 1 392 - 92,82%
Total Capacity :	20500
Income
Home Games Left	2
Average Attendance - %	17 647 - 86,08%
Average Income per Game	1 415 811 $
Year to Date Revenue	55 216 639 $
Expense
Pro Players Total Salaries	48 875 000 $
Farm Players Total Salaries	1 885 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	47 001 972 $
Farm Year To Date Expenses	2 316 242 $
Pro Salary Cap To Date	44 291 434 $
Farm Salary Cap To Date	1 860 478 $
Estimate
Pro Estimated Season Revenue	2 831 623 $
Pro Remaining Season Days	11
Pro Expenses Per Days	455 044 $
Pro Estimated Expenses	5 005 484 $
Farm Remaining Season Days	10
Farm Expenses Per Days	21 106 $
Farm Estimated Expenses	211 060 $
Estimated Season Expenses	5 216 544 $
Season Salary Cap	48 875 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	24 125 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	3 875 000 $
Current Bank Account	87 352 839 $
Projected Bank Account	84 967 918 $

Pro Players Salaries
Henrik Lundqvist	7 000 000 $ (5)
-Salary Remaining :	675 439 $
Ryan Nugent-Hopkins	6 000 000 $ (4)
-Salary Remaining :	578 947 $
Zach Parise	5 000 000 $ (3)
-Salary Remaining :	482 456 $
Jake Allen	4 500 000 $ (4)
-Salary Remaining :	434 211 $
Boone Jenner	4 000 000 $ (1)
-Salary Remaining :	385 965 $
Jonathan Drouin	3 800 000 $ (3)
-Salary Remaining :	366 667 $
Sam Bennett	3 000 000 $ (3)
-Salary Remaining :	289 474 $
Dion Phaneuf	3 000 000 $ (3)
-Salary Remaining :	289 474 $
Nikita Zadorov (Out of Payroll)	2 800 000 $ (1)
-Salary Remaining :	270 175 $
Jared McCann	2 500 000 $ (5)
-Salary Remaining :	241 228 $
Derek Dorsett	1 500 000 $ (5)
-Salary Remaining :	144 737 $
Johan Larsson	1 500 000 $ (4)
-Salary Remaining :	144 737 $
Markus Granlund	1 200 000 $ (1)
-Salary Remaining :	115 789 $
Nick Schmaltz	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Patrick Wiercioch	950 000 $ (3)
-Salary Remaining :	91 667 $
Mark Barberio	950 000 $ (1)
-Salary Remaining :	91 667 $
Ivan Barbashev	925 000 $ (2)
-Salary Remaining :	89 254 $
Brett Kulak	850 000 $ (3)
-Salary Remaining :	82 018 $
Jamie McBain	800 000 $ (2)
-Salary Remaining :	77 193 $
Adam Pelech	800 000 $ (4)
-Salary Remaining :	77 193 $
Chris Terry	750 000 $ (4)
-Salary Remaining :	72 368 $
Chris Wagner	750 000 $ (3)
-Salary Remaining :	72 368 $
Alan Quine	750 000 $ (4)
-Salary Remaining :	72 368 $
Nicholas Baptiste	700 000 $ (2)
-Salary Remaining :	67 544 $
Jarred Tinordi	650 000 $ (4)
-Salary Remaining :	62 719 $
Total Pro Players	25
Salary Commitment
Year 35 : 55 675 000 $
Year 36 : 46 725 000 $
Year 37 : 43 300 000 $
Year 38 : 25 950 000 $
Salary Average Commitment
Year 35 : 22 720 000 $
Year 36 : 21 270 000 $
Year 37 : 19 770 000 $
Year 38 : 16 200 000 $
Salary Cap with 1 Way Contract
Year 35 : 55 675 000 $
Year 36 : 46 725 000 $
Year 37 : 43 300 000 $
Year 38 : 25 950 000 $

Farm Players Salaries
Layne Ulmer	250 000 $ (1)
Salary Remaining :	22 124 $
Ilya Kovalchuk	225 000 $ (4)
Salary Remaining :	19 912 $
Matt Puempel	120 000 $ (2)
Salary Remaining :	10 619 $
Eddie Lack	120 000 $ (1)
Salary Remaining :	10 619 $
Dylan Strome	100 000 $ (2)
Salary Remaining :	8 850 $
Thomas Chabot	97 500 $ (2)
Salary Remaining :	8 628 $
Kasperi Kapanen	92 500 $ (2)
Salary Remaining :	8 186 $
Brett Lernout	85 000 $ (5)
Salary Remaining :	7 522 $
Adrian Kempe	85 000 $ (2)
Salary Remaining :	7 522 $
Stephane Da Costa	75 000 $ (4)
Salary Remaining :	6 637 $
Dean Kukan	75 000 $ (5)
Salary Remaining :	6 637 $
Oscar Moller	70 000 $ (1)
Salary Remaining :	6 195 $
Christian Thomas	65 000 $ (4)
Salary Remaining :	5 752 $
Ryan Bourque	65 000 $ (3)
Salary Remaining :	5 752 $
Eric Tangradi	65 000 $ (4)
Salary Remaining :	5 752 $
Alexander Pechurski	65 000 $ (1)
Salary Remaining :	5 752 $
Tyler Bunz	65 000 $ (3)
Salary Remaining :	5 752 $
Shawn Lalonde	60 000 $ (2)
Salary Remaining :	5 310 $
Mike McKenna	55 000 $ (2)
Salary Remaining :	4 867 $
Radek Smolenak	50 000 $ (3)
Salary Remaining :	4 425 $
Total Farm Players	20
Salary Commitment
Year 35 : 1 885 000 $
Year 36 : 1 380 000 $
Year 37 : 770 000 $
Year 38 : 590 000 $
Salary Average Commitment
Year 35 : 995 000 $
Year 36 : 880 000 $
Year 37 : 680 000 $
Year 38 : 530 000 $

Moncton Bonessetters

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bonesetters Coliseum
Level 1:	7000 - 92 $ - 6 761 - 96,59%
Level 2:	5250 - 62 $ - 5 108 - 97,29%
Level 3:	4000 - 27 $ - 3 043 - 76,08%
Level 4:	5000 - 22 $ - 4 761 - 95,21%
Luxury :	1750 - 178 $ - 1 735 - 99,16%
Total Capacity :	23000
Income
Home Games Left	2
Average Attendance - %	21 408 - 93,08%
Average Income per Game	1 506 226 $
Year to Date Revenue	58 742 798 $
Expense
Pro Players Total Salaries	61 558 000 $
Farm Players Total Salaries	1 275 000 $
Coaches Total Salaries	4 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 293 176 $
Farm Year To Date Expenses	1 781 820 $
Pro Salary Cap To Date	56 498 439 $
Farm Salary Cap To Date	1 326 045 $
Estimate
Pro Estimated Season Revenue	3 012 451 $
Pro Remaining Season Days	11
Pro Expenses Per Days	576 825 $
Pro Estimated Expenses	6 345 075 $
Farm Remaining Season Days	10
Farm Expenses Per Days	15 708 $
Farm Estimated Expenses	157 080 $
Estimated Season Expenses	6 502 155 $
Season Salary Cap	61 558 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	11 442 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	16 558 000 $
Current Bank Account	30 606 224 $
Projected Bank Account	27 116 520 $

Pro Players Salaries
Ryan O'Reilly	5 333 000 $ (2)
-Salary Remaining :	514 588 $
Jonathan Quick	5 100 000 $ (4)
-Salary Remaining :	492 105 $
Alexander Radulov	5 000 000 $ (3)
-Salary Remaining :	482 456 $
Gabriel Landeskog	4 950 000 $ (2)
-Salary Remaining :	477 632 $
Dougie Hamilton	4 925 000 $ (4)
-Salary Remaining :	475 219 $
Zdeno Chara	4 500 000 $ (1)
-Salary Remaining :	434 211 $
James van Riemsdyk	4 250 000 $ (4)
-Salary Remaining :	410 088 $
Carl Hagelin	4 000 000 $ (2)
-Salary Remaining :	385 965 $
Marco Scandella (Out of Payroll)	3 750 000 $ (4)
-Salary Remaining :	361 842 $
Kyle Turris	3 500 000 $ (2)
-Salary Remaining :	337 719 $
Travis Zajac	3 400 000 $ (1)
-Salary Remaining :	328 070 $
Torey Krug	2 700 000 $ (1)
-Salary Remaining :	260 526 $
Tobias Rieder	1 700 000 $ (3)
-Salary Remaining :	164 035 $
Alexei Emelin	1 600 000 $ (5)
-Salary Remaining :	154 386 $
Keith Kinkaid	1 500 000 $ (4)
-Salary Remaining :	144 737 $
Trevor Lewis	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Teuvo Teravainen	1 200 000 $ (1)
-Salary Remaining :	115 789 $
Christian Folin	950 000 $ (1)
-Salary Remaining :	91 667 $
Matt Carle	850 000 $ (2)
-Salary Remaining :	82 018 $
Joonas Korpisalo	800 000 $ (5)
-Salary Remaining :	77 193 $
Chad Ruhwedel	700 000 $ (1)
-Salary Remaining :	67 544 $
Brandon Tanev	600 000 $ (3)
-Salary Remaining :	57 895 $
Frank Vatrano	600 000 $ (5)
-Salary Remaining :	57 895 $
Anthony Bitetto	600 000 $ (1)
-Salary Remaining :	57 895 $
Casey Nelson	600 000 $ (5)
-Salary Remaining :	57 895 $
Scott Harrington	500 000 $ (3)
-Salary Remaining :	48 246 $
Garnet Hathaway	500 000 $ (3)
-Salary Remaining :	48 246 $
Total Pro Players	27
Salary Commitment
Year 35 : 65 308 000 $
Year 36 : 51 258 000 $
Year 37 : 31 425 000 $
Year 38 : 23 125 000 $
Salary Average Commitment
Year 35 : 25 725 000 $
Year 36 : 24 525 000 $
Year 37 : 24 025 000 $
Year 38 : 21 525 000 $
Salary Cap with 1 Way Contract
Year 35 : 65 308 000 $
Year 36 : 51 258 000 $
Year 37 : 31 425 000 $
Year 38 : 23 125 000 $

Farm Players Salaries
Vladimir Sobotka	250 000 $ (5)
Salary Remaining :	22 124 $
Ondrej Pavelec	100 000 $ (3)
Salary Remaining :	8 850 $
Alex Stalock	100 000 $ (4)
Salary Remaining :	8 850 $
Adam Pardy	65 000 $ (2)
Salary Remaining :	5 752 $
Brendan Leipsic	60 000 $ (5)
Salary Remaining :	5 310 $
Alex Friesen	50 000 $ (3)
Salary Remaining :	4 425 $
Carl Klingberg	50 000 $ (3)
Salary Remaining :	4 425 $
Cody Kunyk	50 000 $ (1)
Salary Remaining :	4 425 $
Brett Bulmer	50 000 $ (2)
Salary Remaining :	4 425 $
Greg McKegg	50 000 $ (1)
Salary Remaining :	4 425 $
Darren Archibald	50 000 $ (1)
Salary Remaining :	4 425 $
Viktor Loov	50 000 $ (5)
Salary Remaining :	4 425 $
Ross Johnston	50 000 $ (5)
Salary Remaining :	4 425 $
Linus Ullmark	50 000 $ (5)
Salary Remaining :	4 425 $
Cristoval Nieves	50 000 $ (2)
Salary Remaining :	4 425 $
Stanislav Galiev	50 000 $ (3)
Salary Remaining :	4 425 $
Sam Carrick	50 000 $ (3)
Salary Remaining :	4 425 $
Max McCormick	50 000 $ (5)
Salary Remaining :	4 425 $
Daniel Catenacci	50 000 $ (5)
Salary Remaining :	4 425 $
Total Farm Players	19
Salary Commitment
Year 35 : 1 275 000 $
Year 36 : 1 125 000 $
Year 37 : 960 000 $
Year 38 : 660 000 $
Salary Average Commitment
Year 35 : 750 000 $
Year 36 : 750 000 $
Year 37 : 700 000 $
Year 38 : 450 000 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Molson
Level 1:	7000 - 150 $ - 5 433 - 77,61%
Level 2:	6000 - 100 $ - 5 398 - 89,96%
Level 3:	3000 - 55 $ - 2 713 - 90,43%
Level 4:	5000 - 30 $ - 4 627 - 92,54%
Luxury :	2000 - 999 $ - 1 396 - 69,78%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	19 566 - 85,07%
Average Income per Game	1 541 290 $
Year to Date Revenue	58 569 002 $
Expense
Pro Players Total Salaries	72 150 000 $
Farm Players Total Salaries	3 460 000 $
Coaches Total Salaries	6 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 319 071 $
Farm Year To Date Expenses	3 272 259 $
Pro Salary Cap To Date	50 898 033 $
Farm Salary Cap To Date	2 816 502 $
Estimate
Pro Estimated Season Revenue	4 623 869 $
Pro Remaining Season Days	11
Pro Expenses Per Days	685 526 $
Pro Estimated Expenses	7 540 786 $
Farm Remaining Season Days	10
Farm Expenses Per Days	35 044 $
Farm Estimated Expenses	350 440 $
Estimated Season Expenses	7 891 226 $
Season Salary Cap	72 150 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 150 000 $
Current Bank Account	31 819 646 $
Projected Bank Account	28 552 289 $

Pro Players Salaries
Henrik Sedin	6 800 000 $ (1)
-Salary Remaining :	656 140 $
Brandon Saad	5 250 000 $ (5)
-Salary Remaining :	506 579 $
Cody Franson	5 000 000 $ (1)
-Salary Remaining :	482 456 $
Andrei Markov	5 000 000 $ (2)
-Salary Remaining :	482 456 $
Evander Kane	5 000 000 $ (5)
-Salary Remaining :	482 456 $
Daniel Sedin	5 000 000 $ (5)
-Salary Remaining :	482 456 $
Jason Pominville	4 500 000 $ (1)
-Salary Remaining :	434 211 $
Tyler Toffoli	4 500 000 $ (1)
-Salary Remaining :	434 211 $
Dennis Seidenberg	4 000 000 $ (1)
-Salary Remaining :	385 965 $
James Reimer	3 000 000 $ (5)
-Salary Remaining :	289 474 $
Braydon Coburn	2 750 000 $ (2)
-Salary Remaining :	265 351 $
Alex Galchenyuk	2 750 000 $ (2)
-Salary Remaining :	265 351 $
Noah Hanifin	2 600 000 $ (4)
-Salary Remaining :	250 877 $
Ryan Spooner	2 500 000 $ (4)
-Salary Remaining :	241 228 $
Brian Dumoulin	2 300 000 $ (2)
-Salary Remaining :	221 930 $
Sven Baertschi	1 850 000 $ (3)
-Salary Remaining :	178 509 $
Sam Reinhart	1 750 000 $ (1)
-Salary Remaining :	168 860 $
Brian Gionta	1 750 000 $ (5)
-Salary Remaining :	168 860 $
Phillip Danault	1 500 000 $ (1)
-Salary Remaining :	144 737 $
Xavier Ouellet	1 200 000 $ (4)
-Salary Remaining :	115 789 $
Calvin Pickard	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Tom Gilbert	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Brian Flynn	950 000 $ (2)
-Salary Remaining :	91 667 $
Total Pro Players	23
Salary Commitment
Year 35 : 72 150 000 $
Year 36 : 44 100 000 $
Year 37 : 28 150 000 $
Year 38 : 26 300 000 $
Salary Average Commitment
Year 35 : 21 850 000 $
Year 36 : 15 850 000 $
Year 37 : 9 300 000 $
Year 38 : 8 800 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 150 000 $
Year 36 : 44 100 000 $
Year 37 : 28 150 000 $
Year 38 : 26 300 000 $

Farm Players Salaries
Vincent Lecavalier	500 000 $ (2)
Salary Remaining :	44 248 $
Maxim Lapierre	500 000 $ (2)
Salary Remaining :	44 248 $
Ryan Callahan	450 000 $ (2)
Salary Remaining :	39 823 $
Jhonas Enroth	400 000 $ (3)
Salary Remaining :	35 398 $
Carl Gunnarsson	275 000 $ (1)
Salary Remaining :	24 336 $
Anthony Beauvillier	100 000 $ (2)
Salary Remaining :	8 850 $
Brandon Mashinter	100 000 $ (2)
Salary Remaining :	8 850 $
Anton Khudobin	100 000 $ (1)
Salary Remaining :	8 850 $
Riku Helenius	100 000 $ (2)
Salary Remaining :	8 850 $
Milan Michalek	90 000 $ (3)
Salary Remaining :	7 965 $
Reid Boucher	90 000 $ (3)
Salary Remaining :	7 965 $
Petter Granberg	90 000 $ (1)
Salary Remaining :	7 965 $
Chris Butler	75 000 $ (1)
Salary Remaining :	6 637 $
Matt Grzelcyk	75 000 $ (2)
Salary Remaining :	6 637 $
David Musil	75 000 $ (2)
Salary Remaining :	6 637 $
Jonathon Blum	60 000 $ (4)
Salary Remaining :	5 310 $
Jiri Sekac	60 000 $ (3)
Salary Remaining :	5 310 $
B.J. Crombeen	55 000 $ (1)
Salary Remaining :	4 867 $
Kurtis Gabriel	55 000 $ (3)
Salary Remaining :	4 867 $
Joe Colborne	55 000 $ (5)
Salary Remaining :	4 867 $
Andrej Meszaros	55 000 $ (1)
Salary Remaining :	4 867 $
Tristan Jarry	50 000 $ (2)
Salary Remaining :	4 425 $
Matt Climie	50 000 $ (3)
Salary Remaining :	4 425 $
Total Farm Players	23
Salary Commitment
Year 35 : 3 460 000 $
Year 36 : 2 810 000 $
Year 37 : 860 000 $
Year 38 : 115 000 $
Salary Average Commitment
Year 35 : 800 000 $
Year 36 : 800 000 $
Year 37 : 450 000 $
Year 38 : 110 000 $

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Patrick Roy
Level 1:	6000 - 96 $ - 6 000 - 100,00%
Level 2:	5250 - 66 $ - 4 665 - 88,85%
Level 3:	2250 - 41 $ - 2 179 - 96,83%
Level 4:	4000 - 26 $ - 3 731 - 93,28%
Luxury :	1500 - 205 $ - 1 427 - 95,10%
Total Capacity :	19000
Income
Home Games Left	2
Average Attendance - %	18 001 - 94,74%
Average Income per Game	1 418 142 $
Year to Date Revenue	55 307 521 $
Expense
Pro Players Total Salaries	69 700 000 $
Farm Players Total Salaries	2 350 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 142 539 $
Farm Year To Date Expenses	2 975 451 $
Pro Salary Cap To Date	59 528 517 $
Farm Salary Cap To Date	2 063 922 $
Estimate
Pro Estimated Season Revenue	2 836 283 $
Pro Remaining Season Days	11
Pro Expenses Per Days	646 491 $
Pro Estimated Expenses	7 111 401 $
Farm Remaining Season Days	10
Farm Expenses Per Days	29 646 $
Farm Estimated Expenses	296 460 $
Estimated Season Expenses	7 407 861 $
Season Salary Cap	69 700 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	3 300 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	24 700 000 $
Current Bank Account	44 393 073 $
Projected Bank Account	39 821 495 $

Pro Players Salaries
Mark Scheifele	6 500 000 $ (2)
-Salary Remaining :	627 193 $
Joe Thornton	6 500 000 $ (2)
-Salary Remaining :	627 193 $
Nikolaj Ehlers	6 500 000 $ (5)
-Salary Remaining :	627 193 $
Dan Girardi	5 300 000 $ (1)
-Salary Remaining :	511 404 $
Rick Nash	5 000 000 $ (4)
-Salary Remaining :	482 456 $
Brandon Dubinsky	4 850 000 $ (4)
-Salary Remaining :	467 982 $
Andrew Ladd	4 400 000 $ (1)
-Salary Remaining :	424 561 $
John Gibson	4 000 000 $ (4)
-Salary Remaining :	385 965 $
Frans Nielsen	4 000 000 $ (3)
-Salary Remaining :	385 965 $
Cody Ceci	3 250 000 $ (4)
-Salary Remaining :	313 596 $
Cam Ward	3 000 000 $ (2)
-Salary Remaining :	289 474 $
Paul Martin	2 350 000 $ (4)
-Salary Remaining :	226 754 $
Jason Chimera	2 000 000 $ (3)
-Salary Remaining :	192 982 $
Bryan Rust	1 600 000 $ (2)
-Salary Remaining :	154 386 $
Mark Stuart	1 500 000 $ (3)
-Salary Remaining :	144 737 $
Lance Bouma	1 500 000 $ (2)
-Salary Remaining :	144 737 $
Matt Hunwick	1 500 000 $ (4)
-Salary Remaining :	144 737 $
Nikita Zaitsev	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Matt Hendricks	1 100 000 $ (3)
-Salary Remaining :	106 140 $
Jay Beagle	1 000 000 $ (4)
-Salary Remaining :	96 491 $
John Moore	800 000 $ (2)
-Salary Remaining :	77 193 $
Drew Miller	800 000 $ (4)
-Salary Remaining :	77 193 $
Klas Dahlbeck	550 000 $ (5)
-Salary Remaining :	53 070 $
Chris VandeVelde	500 000 $ (2)
-Salary Remaining :	48 246 $
Total Pro Players	24
Salary Commitment
Year 35 : 69 700 000 $
Year 36 : 60 000 000 $
Year 37 : 38 400 000 $
Year 38 : 29 800 000 $
Salary Average Commitment
Year 35 : 24 250 000 $
Year 36 : 24 250 000 $
Year 37 : 21 250 000 $
Year 38 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 35 : 69 700 000 $
Year 36 : 60 000 000 $
Year 37 : 38 400 000 $
Year 38 : 29 800 000 $

Farm Players Salaries
Patrick Sharp	365 000 $ (3)
Salary Remaining :	32 301 $
Beau Bennett	160 000 $ (3)
Salary Remaining :	14 159 $
Jyrki Jokipakka	150 000 $ (3)
Salary Remaining :	13 274 $
Alexey Marchenko	120 000 $ (1)
Salary Remaining :	10 619 $
Matthew Benning	120 000 $ (2)
Salary Remaining :	10 619 $
Joseph Blandisi	110 000 $ (5)
Salary Remaining :	9 735 $
Miikka Salomaki	110 000 $ (1)
Salary Remaining :	9 735 $
John-Michael Liles	100 000 $ (4)
Salary Remaining :	8 850 $
Stuart Percy	100 000 $ (3)
Salary Remaining :	8 850 $
Joshua Ho-Sang	100 000 $ (2)
Salary Remaining :	8 850 $
Justin Fontaine	100 000 $ (1)
Salary Remaining :	8 850 $
Ty Rattie	95 000 $ (5)
Salary Remaining :	8 407 $
Emerson Etem	92 500 $ (1)
Salary Remaining :	8 186 $
Jiri Tlusty	90 000 $ (2)
Salary Remaining :	7 965 $
Curtis McElhinney	80 000 $ (2)
Salary Remaining :	7 080 $
Tommy Cross	75 000 $ (5)
Salary Remaining :	6 637 $
Jim O'Brien	72 500 $ (2)
Salary Remaining :	6 416 $
Brad Malone	70 000 $ (4)
Salary Remaining :	6 195 $
Kevin Porter	65 000 $ (1)
Salary Remaining :	5 752 $
Alexander Khokhlachev	60 000 $ (1)
Salary Remaining :	5 310 $
Brendan Ranford	60 000 $ (3)
Salary Remaining :	5 310 $
Gabriel Bourque	55 000 $ (2)
Salary Remaining :	4 867 $
Total Farm Players	22
Salary Commitment
Year 35 : 2 350 000 $
Year 36 : 1 802 500 $
Year 37 : 1 285 000 $
Year 38 : 450 000 $
Salary Average Commitment
Year 35 : 920 000 $
Year 36 : 720 000 $
Year 37 : 570 000 $
Year 38 : 320 000 $

Ottawa Rebels

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 88 $ - 6 690 - 95,57%
Level 2:	6000 - 58 $ - 5 702 - 95,04%
Level 3:	3000 - 29 $ - 2 782 - 92,75%
Level 4:	5000 - 20 $ - 4 752 - 95,04%
Luxury :	2000 - 175 $ - 1 841 - 92,03%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	21 768 - 94,64%
Average Income per Game	1 546 566 $
Year to Date Revenue	58 769 522 $
Expense
Pro Players Total Salaries	71 775 000 $
Farm Players Total Salaries	1 715 000 $
Coaches Total Salaries	7 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 412 098 $
Farm Year To Date Expenses	3 938 264 $
Pro Salary Cap To Date	63 894 518 $
Farm Salary Cap To Date	1 659 495 $
Estimate
Pro Estimated Season Revenue	4 639 699 $
Pro Remaining Season Days	11
Pro Expenses Per Days	673 465 $
Pro Estimated Expenses	7 408 115 $
Farm Remaining Season Days	10
Farm Expenses Per Days	37 301 $
Farm Estimated Expenses	373 010 $
Estimated Season Expenses	7 781 125 $
Season Salary Cap	71 775 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	1 225 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	26 775 000 $
Current Bank Account	79 419 159 $
Projected Bank Account	76 277 733 $

Pro Players Salaries
John Tavares	7 500 000 $ (1)
-Salary Remaining :	723 684 $
Carey Price	6 500 000 $ (1)
-Salary Remaining :	627 193 $
Sean Monahan	6 250 000 $ (5)
-Salary Remaining :	603 070 $
Joe Pavelski	6 000 000 $ (4)
-Salary Remaining :	578 947 $
Alex Pietrangelo	5 800 000 $ (1)
-Salary Remaining :	559 649 $
Roman Josi	5 000 000 $ (1)
-Salary Remaining :	482 456 $
Colton Parayko	4 500 000 $ (5)
-Salary Remaining :	434 211 $
Mikael Backlund	4 250 000 $ (4)
-Salary Remaining :	410 088 $
David Pastrnak	3 600 000 $ (3)
-Salary Remaining :	347 368 $
William Nylander	3 500 000 $ (5)
-Salary Remaining :	337 719 $
Derick Brassard	3 500 000 $ (3)
-Salary Remaining :	337 719 $
Joel Edmundson	2 000 000 $ (5)
-Salary Remaining :	192 982 $
Casey Cizikas	2 000 000 $ (3)
-Salary Remaining :	192 982 $
Ian Cole	1 950 000 $ (5)
-Salary Remaining :	188 158 $
Luke Schenn	1 600 000 $ (5)
-Salary Remaining :	154 386 $
Tanner Pearson	1 500 000 $ (1)
-Salary Remaining :	144 737 $
Paul Byron	1 500 000 $ (4)
-Salary Remaining :	144 737 $
Marcus Kruger	1 125 000 $ (1)
-Salary Remaining :	108 553 $
Aaron Dell	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Joel Armia	1 000 000 $ (4)
-Salary Remaining :	96 491 $
Brandon Montour	950 000 $ (2)
-Salary Remaining :	91 667 $
Scottie Upshall	750 000 $ (3)
-Salary Remaining :	72 368 $
Total Pro Players	22
Salary Commitment
Year 35 : 71 775 000 $
Year 36 : 44 350 000 $
Year 37 : 42 400 000 $
Year 38 : 32 550 000 $
Salary Average Commitment
Year 35 : 23 750 000 $
Year 36 : 21 750 000 $
Year 37 : 20 750 000 $
Year 38 : 15 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 71 775 000 $
Year 36 : 44 350 000 $
Year 37 : 42 400 000 $
Year 38 : 32 550 000 $

Farm Players Salaries
Louis Domingue	250 000 $ (3)
Salary Remaining :	22 124 $
Drew Stafford	100 000 $ (5)
Salary Remaining :	8 850 $
Kevin Labanc	85 000 $ (2)
Salary Remaining :	7 522 $
Ian McCoshen	80 000 $ (2)
Salary Remaining :	7 080 $
J.T. Brown	80 000 $ (2)
Salary Remaining :	7 080 $
Nick Shore	75 000 $ (3)
Salary Remaining :	6 637 $
Denis Malgin	70 000 $ (2)
Salary Remaining :	6 195 $
Robbie Russo	60 000 $ (2)
Salary Remaining :	5 310 $
Dillon Simpson	60 000 $ (2)
Salary Remaining :	5 310 $
Matthew Peca	55 000 $ (2)
Salary Remaining :	4 867 $
Andrew Bodnarchuk	50 000 $ (1)
Salary Remaining :	4 425 $
Jesse Blacker	50 000 $ (3)
Salary Remaining :	4 425 $
Kenny Agostino	50 000 $ (1)
Salary Remaining :	4 425 $
Michael Zalewski	50 000 $ (5)
Salary Remaining :	4 425 $
Jerry D'Amigo	50 000 $ (1)
Salary Remaining :	4 425 $
Ben Hanowski	50 000 $ (1)
Salary Remaining :	4 425 $
Brad Hunt	50 000 $ (1)
Salary Remaining :	4 425 $
Taylor Leier	50 000 $ (5)
Salary Remaining :	4 425 $
Kyle Rau	50 000 $ (5)
Salary Remaining :	4 425 $
Connor Knapp	50 000 $ (1)
Salary Remaining :	4 425 $
Dustin Tokarski	50 000 $ (4)
Salary Remaining :	4 425 $
Josh Archibald	50 000 $ (5)
Salary Remaining :	4 425 $
Rhett Rakhshani	50 000 $ (2)
Salary Remaining :	4 425 $
Ronalds Kenins	50 000 $ (3)
Salary Remaining :	4 425 $
Darren Dietz	50 000 $ (5)
Salary Remaining :	4 425 $
Chandler Stephenson	50 000 $ (5)
Salary Remaining :	4 425 $
Total Farm Players	26
Salary Commitment
Year 35 : 1 715 000 $
Year 36 : 1 415 000 $
Year 37 : 875 000 $
Year 38 : 450 000 $
Salary Average Commitment
Year 35 : 950 000 $
Year 36 : 900 000 $
Year 37 : 600 000 $
Year 38 : 400 000 $

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisée de Québec
Level 1:	7000 - 82 $ - 6 923 - 98,90%
Level 2:	6000 - 54 $ - 5 791 - 96,52%
Level 3:	3000 - 35 $ - 2 937 - 97,90%
Level 4:	5000 - 20 $ - 4 814 - 96,27%
Luxury :	2000 - 158 $ - 1 886 - 94,31%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	22 351 - 97,18%
Average Income per Game	1 474 497 $
Year to Date Revenue	56 030 885 $
Expense
Pro Players Total Salaries	70 475 000 $
Farm Players Total Salaries	2 205 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 752 428 $
Farm Year To Date Expenses	2 608 270 $
Pro Salary Cap To Date	63 234 865 $
Farm Salary Cap To Date	1 696 740 $
Estimate
Pro Estimated Season Revenue	4 423 491 $
Pro Remaining Season Days	11
Pro Expenses Per Days	662 061 $
Pro Estimated Expenses	7 282 671 $
Farm Remaining Season Days	10
Farm Expenses Per Days	28 363 $
Farm Estimated Expenses	283 630 $
Estimated Season Expenses	7 566 301 $
Season Salary Cap	70 475 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 525 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 475 000 $
Current Bank Account	75 687 352 $
Projected Bank Account	72 544 542 $

Pro Players Salaries
P.K. Subban	7 775 000 $ (1)
-Salary Remaining :	750 219 $
Jonathan Toews	7 500 000 $ (4)
-Salary Remaining :	723 684 $
Artemi Panarin	6 500 000 $ (4)
-Salary Remaining :	627 193 $
Matt Duchene	6 500 000 $ (1)
-Salary Remaining :	627 193 $
Milan Lucic	5 450 000 $ (4)
-Salary Remaining :	525 877 $
Cam Fowler	4 650 000 $ (3)
-Salary Remaining :	448 684 $
Marc-Edouard Vlasic	4 650 000 $ (2)
-Salary Remaining :	448 684 $
Adam Henrique	4 400 000 $ (5)
-Salary Remaining :	424 561 $
Craig Anderson	4 000 000 $ (4)
-Salary Remaining :	385 965 $
Michael Frolik	4 000 000 $ (4)
-Salary Remaining :	385 965 $
Ryan Murray	2 300 000 $ (2)
-Salary Remaining :	221 930 $
Patrick Maroon	2 000 000 $ (3)
-Salary Remaining :	192 982 $
Conor Sheary	1 950 000 $ (2)
-Salary Remaining :	188 158 $
Roman Polak	1 750 000 $ (2)
-Salary Remaining :	168 860 $
Zack Smith	1 700 000 $ (2)
-Salary Remaining :	164 035 $
Ben Lovejoy	1 000 000 $ (3)
-Salary Remaining :	96 491 $
Tom Wilson	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Adam Lowry	950 000 $ (3)
-Salary Remaining :	91 667 $
Jarome Iginla	925 000 $ (2)
-Salary Remaining :	89 254 $
Scott Darling	800 000 $ (3)
-Salary Remaining :	77 193 $
Josh Morrissey	675 000 $ (2)
-Salary Remaining :	65 132 $
Total Pro Players	21
Salary Commitment
Year 35 : 70 475 000 $
Year 36 : 55 200 000 $
Year 37 : 41 250 000 $
Year 38 : 31 850 000 $
Salary Average Commitment
Year 35 : 27 508 889 $
Year 36 : 27 508 889 $
Year 37 : 24 450 000 $
Year 38 : 21 950 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 475 000 $
Year 36 : 55 200 000 $
Year 37 : 41 250 000 $
Year 38 : 31 850 000 $

Farm Players Salaries
Jamie McGinn	225 000 $ (1)
Salary Remaining :	19 912 $
Nate Thompson	150 000 $ (1)
Salary Remaining :	13 274 $
David Desharnais	110 000 $ (3)
Salary Remaining :	9 735 $
Brandon Davidson	110 000 $ (1)
Salary Remaining :	9 735 $
Cedric Paquette	100 000 $ (4)
Salary Remaining :	8 850 $
Chris Neil	100 000 $ (4)
Salary Remaining :	8 850 $
Kevin Connauton	90 000 $ (4)
Salary Remaining :	7 965 $
Mark Borowiecki	85 000 $ (4)
Salary Remaining :	7 522 $
Brock McGinn	85 000 $ (4)
Salary Remaining :	7 522 $
Dwight King	75 000 $ (2)
Salary Remaining :	6 637 $
Cody Goloubef	75 000 $ (5)
Salary Remaining :	6 637 $
Nicolas Deslauriers	65 000 $ (4)
Salary Remaining :	5 752 $
Lucas Lessio	60 000 $ (1)
Salary Remaining :	5 310 $
Shane Harper	60 000 $ (3)
Salary Remaining :	5 310 $
Brandon Gormley	60 000 $ (1)
Salary Remaining :	5 310 $
Ben Scrivens	60 000 $ (1)
Salary Remaining :	5 310 $
Tyler Wotherspoon	60 000 $ (1)
Salary Remaining :	5 310 $
Harry Zolnierczyk	55 000 $ (3)
Salary Remaining :	4 867 $
Gilbert Brule	55 000 $ (5)
Salary Remaining :	4 867 $
Yann Danis	55 000 $ (3)
Salary Remaining :	4 867 $
Samuel Henley	55 000 $ (4)
Salary Remaining :	4 867 $
Richard Bachman	55 000 $ (3)
Salary Remaining :	4 867 $
Rasmus Rissanen	55 000 $ (3)
Salary Remaining :	4 867 $
Colin McDonald	55 000 $ (5)
Salary Remaining :	4 867 $
Colton Orr	50 000 $ (2)
Salary Remaining :	4 425 $
Kris Fredheim	50 000 $ (2)
Salary Remaining :	4 425 $
Krystofer Barch	50 000 $ (2)
Salary Remaining :	4 425 $
Dennis Everberg	50 000 $ (3)
Salary Remaining :	4 425 $
Curtis Hamilton	50 000 $ (3)
Salary Remaining :	4 425 $
Total Farm Players	29
Salary Commitment
Year 35 : 2 205 000 $
Year 36 : 1 480 000 $
Year 37 : 1 255 000 $
Year 38 : 765 000 $
Salary Average Commitment
Year 35 : 1 210 000 $
Year 36 : 1 160 000 $
Year 37 : 985 000 $
Year 38 : 585 000 $

Regina Pats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Center
Level 1:	7000 - 140 $ - 4 009 - 57,27%
Level 2:	6000 - 90 $ - 3 309 - 55,16%
Level 3:	3000 - 50 $ - 1 796 - 59,85%
Level 4:	5000 - 40 $ - 2 395 - 47,89%
Luxury :	2000 - 220 $ - 1 355 - 67,76%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	12 864 - 55,93%
Average Income per Game	1 409 939 $
Year to Date Revenue	53 577 689 $
Expense
Pro Players Total Salaries	72 725 000 $
Farm Players Total Salaries	1 912 500 $
Coaches Total Salaries	3 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 155 031 $
Farm Year To Date Expenses	2 330 713 $
Pro Salary Cap To Date	63 670 380 $
Farm Salary Cap To Date	1 874 945 $
Estimate
Pro Estimated Season Revenue	4 229 818 $
Pro Remaining Season Days	11
Pro Expenses Per Days	662 061 $
Pro Estimated Expenses	7 282 671 $
Farm Remaining Season Days	10
Farm Expenses Per Days	21 350 $
Farm Estimated Expenses	213 500 $
Estimated Season Expenses	7 496 171 $
Season Salary Cap	72 725 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	275 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 725 000 $
Current Bank Account	24 940 709 $
Projected Bank Account	21 674 356 $

Pro Players Salaries
Phil Kessel	6 875 000 $ (5)
-Salary Remaining :	663 377 $
Patrice Bergeron	6 875 000 $ (5)
-Salary Remaining :	663 377 $
Victor Hedman	6 850 000 $ (3)
-Salary Remaining :	660 965 $
Braden Holtby	6 850 000 $ (4)
-Salary Remaining :	660 965 $
Blake Wheeler	6 200 000 $ (4)
-Salary Remaining :	598 246 $
Alexander Wennberg	5 500 000 $ (3)
-Salary Remaining :	530 702 $
Filip Forsberg	5 500 000 $ (4)
-Salary Remaining :	530 702 $
Jaccob Slavin	3 750 000 $ (3)
-Salary Remaining :	361 842 $
John Klingberg	3 700 000 $ (3)
-Salary Remaining :	357 018 $
Brendan Gallagher	3 300 000 $ (1)
-Salary Remaining :	318 421 $
Tyler Bozak	2 800 000 $ (3)
-Salary Remaining :	270 175 $
Michael Matheson	2 750 000 $ (3)
-Salary Remaining :	265 351 $
Jason Zucker	2 400 000 $ (3)
-Salary Remaining :	231 579 $
Dmitry Orlov	1 600 000 $ (2)
-Salary Remaining :	154 386 $
Ben Hutton	1 200 000 $ (5)
-Salary Remaining :	115 789 $
Jimmy Vesey	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Colton Sceviour	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Artturi Lehkonen	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Steven Santini	925 000 $ (5)
-Salary Remaining :	89 254 $
Al Montoya	850 000 $ (5)
-Salary Remaining :	82 018 $
Pierre-Edouard Bellemare	850 000 $ (3)
-Salary Remaining :	82 018 $
Dmitrij Jaskin	750 000 $ (5)
-Salary Remaining :	72 368 $
Total Pro Players	22
Salary Commitment
Year 35 : 72 725 000 $
Year 36 : 69 425 000 $
Year 37 : 64 625 000 $
Year 38 : 36 025 000 $
Salary Average Commitment
Year 35 : 29 950 000 $
Year 36 : 29 450 000 $
Year 37 : 27 450 000 $
Year 38 : 21 550 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 725 000 $
Year 36 : 69 425 000 $
Year 37 : 64 625 000 $
Year 38 : 36 025 000 $

Farm Players Salaries
Vernon Fiddler	150 000 $ (1)
Salary Remaining :	13 274 $
Mattias Janmark	150 000 $ (5)
Salary Remaining :	13 274 $
Oliver Bjorkstrand	150 000 $ (5)
Salary Remaining :	13 274 $
Charles Hudon	95 000 $ (5)
Salary Remaining :	8 407 $
John Quenneville	85 000 $ (2)
Salary Remaining :	7 522 $
Markus Nutivaara	85 000 $ (2)
Salary Remaining :	7 522 $
Anton Slepyshev	75 000 $ (5)
Salary Remaining :	6 637 $
Vladislav Kamenev	72 500 $ (2)
Salary Remaining :	6 416 $
Gustav Olofsson	70 000 $ (5)
Salary Remaining :	6 195 $
Eric Comrie	70 000 $ (2)
Salary Remaining :	6 195 $
Zach Sanford	70 000 $ (2)
Salary Remaining :	6 195 $
Spencer Martin	70 000 $ (5)
Salary Remaining :	6 195 $
Jonas Gustavsson	70 000 $ (1)
Salary Remaining :	6 195 $
Ondrej Kase	70 000 $ (2)
Salary Remaining :	6 195 $
Remi Elie	70 000 $ (2)
Salary Remaining :	6 195 $
Andrej Nestrasil	70 000 $ (2)
Salary Remaining :	6 195 $
Iiro Pakarinen	60 000 $ (2)
Salary Remaining :	5 310 $
Joseph Cramarossa	60 000 $ (2)
Salary Remaining :	5 310 $
Mike Reilly	60 000 $ (5)
Salary Remaining :	5 310 $
Frank Corrado	60 000 $ (4)
Salary Remaining :	5 310 $
Tanner Richard	50 000 $ (2)
Salary Remaining :	4 425 $
Patrick Sieloff	50 000 $ (4)
Salary Remaining :	4 425 $
Anton Lindholm	50 000 $ (2)
Salary Remaining :	4 425 $
J.C. Lipon	50 000 $ (4)
Salary Remaining :	4 425 $
Samuel Morin	50 000 $ (2)
Salary Remaining :	4 425 $
Total Farm Players	25
Salary Commitment
Year 35 : 1 912 500 $
Year 36 : 1 692 500 $
Year 37 : 830 000 $
Year 38 : 830 000 $
Salary Average Commitment
Year 35 : 1 180 000 $
Year 36 : 1 180 000 $
Year 37 : 530 000 $
Year 38 : 530 000 $

San Jose Rhinos

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Arena
Level 1:	7000 - 91 $ - 6 856 - 97,95%
Level 2:	6000 - 56 $ - 5 847 - 97,46%
Level 3:	3000 - 35 $ - 2 931 - 97,71%
Level 4:	5000 - 19 $ - 4 883 - 97,67%
Luxury :	2000 - 181 $ - 1 860 - 93,00%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	22 378 - 97,30%
Average Income per Game	1 557 554 $
Year to Date Revenue	59 187 039 $
Expense
Pro Players Total Salaries	70 425 000 $
Farm Players Total Salaries	1 792 500 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 867 309 $
Farm Year To Date Expenses	3 427 499 $
Pro Salary Cap To Date	61 705 042 $
Farm Salary Cap To Date	1 604 495 $
Estimate
Pro Estimated Season Revenue	4 672 661 $
Pro Remaining Season Days	11
Pro Expenses Per Days	648 465 $
Pro Estimated Expenses	7 133 115 $
Farm Remaining Season Days	10
Farm Expenses Per Days	33 562 $
Farm Estimated Expenses	335 620 $
Estimated Season Expenses	7 468 735 $
Season Salary Cap	70 425 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 575 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 425 000 $
Current Bank Account	69 290 795 $
Projected Bank Account	66 494 721 $

Pro Players Salaries
Nicklas Backstrom	8 000 000 $ (5)
-Salary Remaining :	771 930 $
Brent Seabrook	6 000 000 $ (1)
-Salary Remaining :	578 947 $
Ben Bishop	5 500 000 $ (1)
-Salary Remaining :	530 702 $
Mats Zuccarello	5 000 000 $ (5)
-Salary Remaining :	482 456 $
TJ Brodie	5 000 000 $ (5)
-Salary Remaining :	482 456 $
Wayne Simmonds	5 000 000 $ (4)
-Salary Remaining :	482 456 $
Travis Hamonic	4 500 000 $ (4)
-Salary Remaining :	434 211 $
Troy Brouwer	4 000 000 $ (2)
-Salary Remaining :	385 965 $
Cam Atkinson	4 000 000 $ (3)
-Salary Remaining :	385 965 $
Tomas Plekanec	3 000 000 $ (3)
-Salary Remaining :	289 474 $
Brandon Sutter	3 000 000 $ (2)
-Salary Remaining :	289 474 $
Thomas Greiss	3 000 000 $ (5)
-Salary Remaining :	289 474 $
Andrew Shaw	2 900 000 $ (4)
-Salary Remaining :	279 825 $
Tobias Enstrom	2 500 000 $ (5)
-Salary Remaining :	241 228 $
Blake Comeau	2 500 000 $ (1)
-Salary Remaining :	241 228 $
Joakim Nordstrom	1 500 000 $ (1)
-Salary Remaining :	144 737 $
Josh Manson	1 500 000 $ (2)
-Salary Remaining :	144 737 $
Josh Anderson	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Chris Kelly	1 000 000 $ (3)
-Salary Remaining :	96 491 $
Fredrik Claesson	700 000 $ (3)
-Salary Remaining :	67 544 $
Brandon Manning	625 000 $ (1)
-Salary Remaining :	60 307 $
Total Pro Players	21
Salary Commitment
Year 35 : 70 425 000 $
Year 36 : 54 300 000 $
Year 37 : 44 600 000 $
Year 38 : 35 900 000 $
Salary Average Commitment
Year 35 : 17 600 000 $
Year 36 : 17 600 000 $
Year 37 : 16 100 000 $
Year 38 : 10 900 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 425 000 $
Year 36 : 54 300 000 $
Year 37 : 44 600 000 $
Year 38 : 35 900 000 $

Farm Players Salaries
Matt Beleskey	300 000 $ (2)
Salary Remaining :	26 549 $
Steve Downie	160 000 $ (2)
Salary Remaining :	14 159 $
Benoit Pouliot	150 000 $ (3)
Salary Remaining :	13 274 $
Joe Vitale	150 000 $ (2)
Salary Remaining :	13 274 $
Zack Mitchell	150 000 $ (4)
Salary Remaining :	13 274 $
Troy Stecher	120 000 $ (2)
Salary Remaining :	10 619 $
Marc-Andre Bergeron	100 000 $ (1)
Salary Remaining :	8 850 $
Brendan Guhle	97 500 $ (2)
Salary Remaining :	8 628 $
Pierre-Luc Letourneau-Leblond	80 000 $ (2)
Salary Remaining :	7 080 $
Jake Dotchin	80 000 $ (2)
Salary Remaining :	7 080 $
Matt Halischuk	70 000 $ (1)
Salary Remaining :	6 195 $
Justin Shugg	70 000 $ (2)
Salary Remaining :	6 195 $
Zac Dalpe	65 000 $ (4)
Salary Remaining :	5 752 $
Kevin Marshall	50 000 $ (1)
Salary Remaining :	4 425 $
Brad Thiessen	50 000 $ (1)
Salary Remaining :	4 425 $
Joe Whitney	50 000 $ (1)
Salary Remaining :	4 425 $
Dan Ellis	50 000 $ (1)
Salary Remaining :	4 425 $
Total Farm Players	17
Salary Commitment
Year 35 : 1 792 500 $
Year 36 : 1 422 500 $
Year 37 : 365 000 $
Year 38 : 215 000 $
Salary Average Commitment
Year 35 : 565 000 $
Year 36 : 515 000 $
Year 37 : 165 000 $
Year 38 : 115 000 $

Seattle Armada

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skank-A-Feller Center
Level 1:	7000 - 100 $ - 5 705 - 81,50%
Level 2:	6000 - 60 $ - 5 748 - 95,80%
Level 3:	3000 - 30 $ - 2 937 - 97,90%
Level 4:	5000 - 20 $ - 4 851 - 97,03%
Luxury :	2000 - 190 $ - 1 836 - 91,80%
Total Capacity :	23000
Income
Home Games Left	2
Average Attendance - %	21 078 - 91,64%
Average Income per Game	1 521 855 $
Year to Date Revenue	59 352 353 $
Expense
Pro Players Total Salaries	66 350 000 $
Farm Players Total Salaries	2 420 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 241 661 $
Farm Year To Date Expenses	2 465 224 $
Pro Salary Cap To Date	57 724 129 $
Farm Salary Cap To Date	2 009 469 $
Estimate
Pro Estimated Season Revenue	3 043 710 $
Pro Remaining Season Days	11
Pro Expenses Per Days	625 877 $
Pro Estimated Expenses	6 884 647 $
Farm Remaining Season Days	10
Farm Expenses Per Days	25 841 $
Farm Estimated Expenses	258 410 $
Estimated Season Expenses	7 143 057 $
Season Salary Cap	66 350 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	6 650 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	21 350 000 $
Current Bank Account	68 042 894 $
Projected Bank Account	63 943 547 $

Pro Players Salaries
Vladimir Tarasenko	7 000 000 $ (1)
-Salary Remaining :	675 439 $
Kevin Shattenkirk	6 500 000 $ (4)
-Salary Remaining :	627 193 $
Kyle Okposo	5 000 000 $ (1)
-Salary Remaining :	482 456 $
Evgeny Kuznetsov	5 000 000 $ (3)
-Salary Remaining :	482 456 $
Gustav Nyquist	5 000 000 $ (1)
-Salary Remaining :	482 456 $
Justin Faulk	4 800 000 $ (2)
-Salary Remaining :	463 158 $
Artem Anisimov	4 500 000 $ (2)
-Salary Remaining :	434 211 $
Steve Mason	4 125 000 $ (3)
-Salary Remaining :	398 026 $
Dan Hamhuis	4 000 000 $ (5)
-Salary Remaining :	385 965 $
Trevor Daley	3 150 000 $ (4)
-Salary Remaining :	303 947 $
Antoine Vermette	3 000 000 $ (2)
-Salary Remaining :	289 474 $
Jannik Hansen	3 000 000 $ (2)
-Salary Remaining :	289 474 $
Jason Garrison	2 450 000 $ (2)
-Salary Remaining :	236 404 $
Philipp Grubauer	1 500 000 $ (3)
-Salary Remaining :	144 737 $
Joonas Donskoi	1 400 000 $ (2)
-Salary Remaining :	135 088 $
Clayton Stoner	1 250 000 $ (3)
-Salary Remaining :	120 614 $
Shane Prince	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Tanner Kero	950 000 $ (5)
-Salary Remaining :	91 667 $
Cal O'Reilly	725 000 $ (5)
-Salary Remaining :	69 956 $
Jack Skille	700 000 $ (4)
-Salary Remaining :	67 544 $
Kevin Gravel	700 000 $ (5)
-Salary Remaining :	67 544 $
Michael Bournival	600 000 $ (1)
-Salary Remaining :	57 895 $
Total Pro Players	22
Salary Commitment
Year 35 : 66 350 000 $
Year 36 : 48 750 000 $
Year 37 : 28 600 000 $
Year 38 : 16 725 000 $
Salary Average Commitment
Year 35 : 16 850 000 $
Year 36 : 16 850 000 $
Year 37 : 15 350 000 $
Year 38 : 12 350 000 $
Salary Cap with 1 Way Contract
Year 35 : 66 350 000 $
Year 36 : 48 750 000 $
Year 37 : 28 600 000 $
Year 38 : 16 725 000 $

Farm Players Salaries
Semyon Varlamov	575 000 $ (2)
Salary Remaining :	50 885 $
Brendan Smith	270 000 $ (2)
Salary Remaining :	23 894 $
Danton Heinen	120 000 $ (2)
Salary Remaining :	10 619 $
Chris Bigras	115 000 $ (5)
Salary Remaining :	10 177 $
Connor Brickley	100 000 $ (5)
Salary Remaining :	8 850 $
Niklas Treutle	100 000 $ (2)
Salary Remaining :	8 850 $
Denis Gurianov	95 000 $ (2)
Salary Remaining :	8 407 $
Taylor Chorney	75 000 $ (3)
Salary Remaining :	6 637 $
Matt Bartkowski	70 000 $ (3)
Salary Remaining :	6 195 $
Connor Carrick	70 000 $ (1)
Salary Remaining :	6 195 $
Cameron Gaunce	65 000 $ (1)
Salary Remaining :	5 752 $
Nick Sorensen	65 000 $ (2)
Salary Remaining :	5 752 $
David Broll	50 000 $ (1)
Salary Remaining :	4 425 $
Lane MacDermid	50 000 $ (1)
Salary Remaining :	4 425 $
Chuck Kobasew	50 000 $ (3)
Salary Remaining :	4 425 $
Ivan Vishnevskiy	50 000 $ (2)
Salary Remaining :	4 425 $
Dylan Olsen	50 000 $ (3)
Salary Remaining :	4 425 $
Tyler Kennedy	50 000 $ (2)
Salary Remaining :	4 425 $
Evgeny Dadonov	50 000 $ (1)
Salary Remaining :	4 425 $
Timo Pielmeier	50 000 $ (3)
Salary Remaining :	4 425 $
Carson McMillan	50 000 $ (2)
Salary Remaining :	4 425 $
Dana Tyrell	50 000 $ (4)
Salary Remaining :	4 425 $
Tomas Vincour	50 000 $ (1)
Salary Remaining :	4 425 $
Branislav Mezei	50 000 $ (2)
Salary Remaining :	4 425 $
Mark Dekanich	50 000 $ (3)
Salary Remaining :	4 425 $
Dominik Uher	50 000 $ (3)
Salary Remaining :	4 425 $
Total Farm Players	26
Salary Commitment
Year 35 : 2 420 000 $
Year 36 : 2 085 000 $
Year 37 : 660 000 $
Year 38 : 265 000 $
Salary Average Commitment
Year 35 : 800 000 $
Year 36 : 700 000 $
Year 37 : 500 000 $
Year 38 : 150 000 $

St-Johns Desperados

Arena Capacity - Ticket Price Attendance - %
Arena Name	Newfie Center
Level 1:	7000 - 95 $ - 6 862 - 98,03%
Level 2:	6000 - 57 $ - 5 816 - 96,94%
Level 3:	3000 - 32 $ - 2 908 - 96,95%
Level 4:	5000 - 20 $ - 4 860 - 97,19%
Luxury :	2000 - 190 $ - 1 882 - 94,11%
Total Capacity :	23000
Income
Home Games Left	2
Average Attendance - %	22 328 - 97,08%
Average Income per Game	1 607 828 $
Year to Date Revenue	62 705 277 $
Expense
Pro Players Total Salaries	65 325 000 $
Farm Players Total Salaries	2 342 500 $
Coaches Total Salaries	3 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 716 470 $
Farm Year To Date Expenses	2 993 966 $
Pro Salary Cap To Date	56 231 804 $
Farm Salary Cap To Date	2 264 744 $
Estimate
Pro Estimated Season Revenue	3 215 655 $
Pro Remaining Season Days	11
Pro Expenses Per Days	597 149 $
Pro Estimated Expenses	6 568 639 $
Farm Remaining Season Days	10
Farm Expenses Per Days	27 810 $
Farm Estimated Expenses	278 100 $
Estimated Season Expenses	6 846 739 $
Season Salary Cap	65 325 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	7 675 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 325 000 $
Current Bank Account	87 279 544 $
Projected Bank Account	83 648 460 $

Pro Players Salaries
Mike Green	6 000 000 $ (3)
-Salary Remaining :	578 947 $
Oliver Ekman-Larsson	5 800 000 $ (1)
-Salary Remaining :	559 649 $
Nazem Kadri	5 125 000 $ (5)
-Salary Remaining :	494 518 $
Nino Niederreiter	4 850 000 $ (3)
-Salary Remaining :	467 982 $
Bobby Ryan	4 800 000 $ (2)
-Salary Remaining :	463 158 $
Kari Lehtonen	4 500 000 $ (1)
-Salary Remaining :	434 211 $
Chris Kreider	4 250 000 $ (4)
-Salary Remaining :	410 088 $
Rickard Rakell	4 000 000 $ (4)
-Salary Remaining :	385 965 $
Robin Lehner	4 000 000 $ (1)
-Salary Remaining :	385 965 $
Jay Bouwmeester	3 500 000 $ (3)
-Salary Remaining :	337 719 $
Radko Gudas	3 250 000 $ (1)
-Salary Remaining :	313 596 $
Jori Lehtera	2 750 000 $ (3)
-Salary Remaining :	265 351 $
Andre Burakovsky	2 500 000 $ (3)
-Salary Remaining :	241 228 $
Derek Forbort	2 000 000 $ (5)
-Salary Remaining :	192 982 $
Kyle Clifford	1 500 000 $ (3)
-Salary Remaining :	144 737 $
Pavel Zacha	1 250 000 $ (5)
-Salary Remaining :	120 614 $
Drake Caggiula	1 100 000 $ (2)
-Salary Remaining :	106 140 $
Ryan White	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Jakob Chychrun	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Sean Malone	800 000 $ (2)
-Salary Remaining :	77 193 $
Anton Blidh	750 000 $ (2)
-Salary Remaining :	72 368 $
Carter Rowney	600 000 $ (1)
-Salary Remaining :	57 895 $
Total Pro Players	22
Salary Commitment
Year 35 : 65 325 000 $
Year 36 : 47 175 000 $
Year 37 : 37 725 000 $
Year 38 : 16 625 000 $
Salary Average Commitment
Year 35 : 27 500 000 $
Year 36 : 14 750 000 $
Year 37 : 12 750 000 $
Year 38 : 9 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 65 325 000 $
Year 36 : 47 175 000 $
Year 37 : 37 725 000 $
Year 38 : 16 625 000 $

Farm Players Salaries
Michal Neuvirth	250 000 $ (4)
Salary Remaining :	22 124 $
James Wisniewski	200 000 $ (2)
Salary Remaining :	17 699 $
Dave Bolland	175 000 $ (2)
Salary Remaining :	15 487 $
Eric Gryba	135 000 $ (3)
Salary Remaining :	11 947 $
Kyle Connor	120 000 $ (2)
Salary Remaining :	10 619 $
Scott Laughton	95 000 $ (4)
Salary Remaining :	8 407 $
Kerby Rychel	90 000 $ (3)
Salary Remaining :	7 965 $
Korbinian Holzer	90 000 $ (5)
Salary Remaining :	7 965 $
Griffen Molino	90 000 $ (2)
Salary Remaining :	7 965 $
Emile Poirier	90 000 $ (3)
Salary Remaining :	7 965 $
Michael Kapla	90 000 $ (2)
Salary Remaining :	7 965 $
Casey Bailey	87 500 $ (3)
Salary Remaining :	7 743 $
Adam Erne	80 000 $ (2)
Salary Remaining :	7 080 $
Paul Ladue	80 000 $ (2)
Salary Remaining :	7 080 $
Bill Arnold	75 000 $ (1)
Salary Remaining :	6 637 $
Jon Gillies	70 000 $ (2)
Salary Remaining :	6 195 $
Brendan Woods	70 000 $ (3)
Salary Remaining :	6 195 $
Zane McIntyre	65 000 $ (2)
Salary Remaining :	5 752 $
Quinton Howden	65 000 $ (4)
Salary Remaining :	5 752 $
Patrick Brown	65 000 $ (3)
Salary Remaining :	5 752 $
Tim Heed	60 000 $ (2)
Salary Remaining :	5 310 $
Mark Visentin	50 000 $ (1)
Salary Remaining :	4 425 $
Nathan Horton	50 000 $ (2)
Salary Remaining :	4 425 $
Eriah Hayes	50 000 $ (1)
Salary Remaining :	4 425 $
John Negrin	50 000 $ (3)
Salary Remaining :	4 425 $
Total Farm Players	25
Salary Commitment
Year 35 : 2 342 500 $
Year 36 : 2 167 500 $
Year 37 : 1 087 500 $
Year 38 : 500 000 $
Salary Average Commitment
Year 35 : 1 210 000 $
Year 36 : 1 210 000 $
Year 37 : 810 000 $
Year 38 : 460 000 $

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 95 $ - 5 783 - 96,38%
Level 2:	5000 - 60 $ - 4 737 - 94,75%
Level 3:	2250 - 38 $ - 2 239 - 99,51%
Level 4:	4000 - 25 $ - 3 528 - 88,21%
Luxury :	1250 - 240 $ - 1 230 - 98,39%
Total Capacity :	18500
Income
Home Games Left	2
Average Attendance - %	17 517 - 94,69%
Average Income per Game	1 398 796 $
Year to Date Revenue	54 553 056 $
Expense
Pro Players Total Salaries	70 550 000 $
Farm Players Total Salaries	1 575 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 825 427 $
Farm Year To Date Expenses	2 027 765 $
Pro Salary Cap To Date	64 307 892 $
Farm Salary Cap To Date	1 572 004 $
Estimate
Pro Estimated Season Revenue	2 797 593 $
Pro Remaining Season Days	11
Pro Expenses Per Days	662 719 $
Pro Estimated Expenses	7 289 909 $
Farm Remaining Season Days	10
Farm Expenses Per Days	18 363 $
Farm Estimated Expenses	183 630 $
Estimated Season Expenses	7 473 539 $
Season Salary Cap	70 550 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 450 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 550 000 $
Current Bank Account	23 227 680 $
Projected Bank Account	18 551 734 $

Pro Players Salaries
Devan Dubnyk	6 750 000 $ (3)
-Salary Remaining :	651 316 $
Jeff Skinner	5 500 000 $ (2)
-Salary Remaining :	530 702 $
Nathan MacKinnon	5 000 000 $ (1)
-Salary Remaining :	482 456 $
Ondrej Palat	5 000 000 $ (1)
-Salary Remaining :	482 456 $
Matt Niskanen	4 700 000 $ (2)
-Salary Remaining :	453 509 $
Sean Couturier	4 200 000 $ (2)
-Salary Remaining :	405 263 $
Ryan Ellis	4 000 000 $ (1)
-Salary Remaining :	385 965 $
Oscar Klefbom	4 000 000 $ (5)
-Salary Remaining :	385 965 $
Tomas Hertl	4 000 000 $ (1)
-Salary Remaining :	385 965 $
David Savard	3 750 000 $ (4)
-Salary Remaining :	361 842 $
Nick Holden	3 750 000 $ (3)
-Salary Remaining :	361 842 $
David Perron	3 300 000 $ (4)
-Salary Remaining :	318 421 $
Jonathan Audy-Marchessault	3 000 000 $ (1)
-Salary Remaining :	289 474 $
Viktor Arvidsson	3 000 000 $ (2)
-Salary Remaining :	289 474 $
Esa Lindell	2 800 000 $ (5)
-Salary Remaining :	270 175 $
Mike Condon	2 000 000 $ (5)
-Salary Remaining :	192 982 $
Chris Kunitz	1 850 000 $ (2)
-Salary Remaining :	178 509 $
Melker Karlsson	1 200 000 $ (3)
-Salary Remaining :	115 789 $
Auston Matthews	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Derek Grant	800 000 $ (4)
-Salary Remaining :	77 193 $
Derek MacKenzie	750 000 $ (2)
-Salary Remaining :	72 368 $
Total Pro Players	21
Salary Commitment
Year 35 : 70 550 000 $
Year 36 : 49 550 000 $
Year 37 : 28 350 000 $
Year 38 : 16 650 000 $
Salary Average Commitment
Year 35 : 16 900 000 $
Year 36 : 10 900 000 $
Year 37 : 7 550 000 $
Year 38 : 6 050 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 550 000 $
Year 36 : 49 550 000 $
Year 37 : 28 350 000 $
Year 38 : 16 650 000 $

Farm Players Salaries
Olli Maatta	250 000 $ (1)
Salary Remaining :	22 124 $
Yanni Gourde	170 000 $ (2)
Salary Remaining :	15 044 $
Andrew Copp	120 000 $ (2)
Salary Remaining :	10 619 $
Joe Morrow	90 000 $ (2)
Salary Remaining :	7 965 $
Brendan Gaunce	85 000 $ (1)
Salary Remaining :	7 522 $
Chris Driedger	85 000 $ (2)
Salary Remaining :	7 522 $
Juuse Saros	80 000 $ (2)
Salary Remaining :	7 080 $
Nate Prosser	75 000 $ (2)
Salary Remaining :	6 637 $
Matt Taormina	75 000 $ (3)
Salary Remaining :	6 637 $
Jason Dickinson	75 000 $ (2)
Salary Remaining :	6 637 $
Michael Latta (Out of Payroll)	70 000 $ (2)
Salary Remaining :	6 195 $
Mark Alt	65 000 $ (4)
Salary Remaining :	5 752 $
Maxwell Reinhart	55 000 $ (3)
Salary Remaining :	4 867 $
Justin Florek (Out of Payroll)	55 000 $ (3)
Salary Remaining :	4 867 $
Scott Kosmachuk	50 000 $ (1)
Salary Remaining :	4 425 $
Brett Sutter	50 000 $ (3)
Salary Remaining :	4 425 $
Teddy Purcell	50 000 $ (4)
Salary Remaining :	4 425 $
Drew Shore	50 000 $ (3)
Salary Remaining :	4 425 $
Rob Zepp	50 000 $ (2)
Salary Remaining :	4 425 $
Adam Hauser	50 000 $ (1)
Salary Remaining :	4 425 $
Nick Paul	50 000 $ (1)
Salary Remaining :	4 425 $
Total Farm Players	21
Salary Commitment
Year 35 : 1 700 000 $
Year 36 : 1 215 000 $
Year 37 : 400 000 $
Year 38 : 115 000 $
Salary Average Commitment
Year 35 : 1 002 000 $
Year 36 : 750 000 $
Year 37 : 350 000 $
Year 38 : 100 000 $

Toronto Tomahawk

Arena Capacity - Ticket Price Attendance - %
Arena Name	Eagle Palace
Level 1:	6500 - 100 $ - 5 418 - 83,35%
Level 2:	5500 - 60 $ - 5 388 - 97,96%
Level 3:	3000 - 35 $ - 2 785 - 92,83%
Level 4:	5000 - 20 $ - 4 772 - 95,45%
Luxury :	1500 - 200 $ - 1 418 - 94,52%
Total Capacity :	21500
Income
Home Games Left	2
Average Attendance - %	19 781 - 92,00%
Average Income per Game	1 408 603 $
Year to Date Revenue	54 935 518 $
Expense
Pro Players Total Salaries	49 000 000 $
Farm Players Total Salaries	2 155 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	48 804 822 $
Farm Year To Date Expenses	1 814 122 $
Pro Salary Cap To Date	47 901 310 $
Farm Salary Cap To Date	1 358 364 $
Estimate
Pro Estimated Season Revenue	2 817 206 $
Pro Remaining Season Days	11
Pro Expenses Per Days	438 596 $
Pro Estimated Expenses	4 824 556 $
Farm Remaining Season Days	10
Farm Expenses Per Days	23 496 $
Farm Estimated Expenses	234 960 $
Estimated Season Expenses	5 059 516 $
Season Salary Cap	49 000 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	24 000 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	4 000 000 $
Current Bank Account	58 458 814 $
Projected Bank Account	56 216 504 $

Pro Players Salaries
Michael Leighton	10 000 000 $ (1)
-Salary Remaining :	964 912 $
Ales Hemsky	4 000 000 $ (1)
-Salary Remaining :	385 965 $
Shawn Thornton	3 000 000 $ (2)
-Salary Remaining :	289 474 $
Kyle Chipchura	3 000 000 $ (1)
-Salary Remaining :	289 474 $
Jonas Hiller	3 000 000 $ (1)
-Salary Remaining :	289 474 $
Troy Grosenick	2 500 000 $ (3)
-Salary Remaining :	241 228 $
Ryan Murphy	2 500 000 $ (3)
-Salary Remaining :	241 228 $
Zemgus Girgensons	2 000 000 $ (1)
-Salary Remaining :	192 982 $
Jiri Hudler	2 000 000 $ (2)
-Salary Remaining :	192 982 $
Bobby Sanguinetti	1 750 000 $ (1)
-Salary Remaining :	168 860 $
Matthew Konan	1 500 000 $ (2)
-Salary Remaining :	144 737 $
Ryan Reaves	1 500 000 $ (5)
-Salary Remaining :	144 737 $
Karl Stollery	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Colby Cohen	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Jakub Vrana	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Alexander Urbom	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Miles Wood	1 000 000 $ (5)
-Salary Remaining :	96 491 $
Tim Erixon	1 000 000 $ (3)
-Salary Remaining :	96 491 $
Joseph Labate	850 000 $ (2)
-Salary Remaining :	82 018 $
Andreas Englund	850 000 $ (2)
-Salary Remaining :	82 018 $
Jacob De La Rose	850 000 $ (3)
-Salary Remaining :	82 018 $
Garrett Wilson	750 000 $ (1)
-Salary Remaining :	72 368 $
Barclay Goodrow	750 000 $ (2)
-Salary Remaining :	72 368 $
Patrick Wey	600 000 $ (2)
-Salary Remaining :	57 895 $
Alex Plante	600 000 $ (1)
-Salary Remaining :	57 895 $
Adam Munro	500 000 $ (1)
-Salary Remaining :	48 246 $
Tyler Cuma	500 000 $ (1)
-Salary Remaining :	48 246 $
Total Pro Players	27
Salary Commitment
Year 35 : 49 000 000 $
Year 36 : 19 900 000 $
Year 37 : 9 350 000 $
Year 38 : 2 500 000 $
Salary Average Commitment
Year 35 : 14 500 000 $
Year 36 : 10 500 000 $
Year 37 : 5 000 000 $
Year 38 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 49 000 000 $
Year 36 : 19 900 000 $
Year 37 : 9 350 000 $
Year 38 : 2 500 000 $

Farm Players Salaries
Yutaka Fukufuji	1 000 000 $ (1)
Salary Remaining :	88 496 $
Leland Irving	200 000 $ (2)
Salary Remaining :	17 699 $
Michal Jordan	150 000 $ (2)
Salary Remaining :	13 274 $
Mathew Barzal	110 000 $ (2)
Salary Remaining :	9 735 $
Zac Rinaldo	100 000 $ (2)
Salary Remaining :	8 850 $
Matt Fraser	100 000 $ (5)
Salary Remaining :	8 850 $
Roman Horak	100 000 $ (5)
Salary Remaining :	8 850 $
Patrice Cormier	100 000 $ (2)
Salary Remaining :	8 850 $
Nikita Scherbak	85 000 $ (2)
Salary Remaining :	7 522 $
Brent Regner	80 000 $ (1)
Salary Remaining :	7 080 $
Eric Wellwood	80 000 $ (2)
Salary Remaining :	7 080 $
Philip McRae	50 000 $ (1)
Salary Remaining :	4 425 $
Total Farm Players	12
Salary Commitment
Year 35 : 2 155 000 $
Year 36 : 1 025 000 $
Year 37 : 200 000 $
Year 38 : 200 000 $
Salary Average Commitment
Year 35 : 600 000 $
Year 36 : 450 000 $
Year 37 : 100 000 $
Year 38 : 100 000 $

Vancouver Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 95 $ - 6 813 - 97,32%
Level 2:	6000 - 75 $ - 4 062 - 67,70%
Level 3:	3000 - 50 $ - 1 821 - 60,70%
Level 4:	5000 - 35 $ - 2 696 - 53,92%
Luxury :	2000 - 190 $ - 1 847 - 92,37%
Total Capacity :	23000
Income
Home Games Left	2
Average Attendance - %	17 239 - 74,95%
Average Income per Game	1 562 660 $
Year to Date Revenue	60 943 722 $
Expense
Pro Players Total Salaries	66 675 000 $
Farm Players Total Salaries	2 217 500 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 752 194 $
Farm Year To Date Expenses	3 223 942 $
Pro Salary Cap To Date	63 041 648 $
Farm Salary Cap To Date	1 856 652 $
Estimate
Pro Estimated Season Revenue	3 125 319 $
Pro Remaining Season Days	11
Pro Expenses Per Days	611 184 $
Pro Estimated Expenses	6 723 024 $
Farm Remaining Season Days	10
Farm Expenses Per Days	32 898 $
Farm Estimated Expenses	328 980 $
Estimated Season Expenses	7 052 004 $
Season Salary Cap	66 675 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	6 325 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	21 675 000 $
Current Bank Account	61 561 470 $
Projected Bank Account	57 634 785 $

Pro Players Salaries
Patrick Kane	9 250 000 $ (5)
-Salary Remaining :	892 544 $
Erik Karlsson	8 250 000 $ (3)
-Salary Remaining :	796 053 $
Corey Crawford	6 000 000 $ (1)
-Salary Remaining :	578 947 $
Jason Spezza	5 750 000 $ (3)
-Salary Remaining :	554 825 $
Brad Marchand	5 250 000 $ (2)
-Salary Remaining :	506 579 $
Mathieu Perreault	3 800 000 $ (4)
-Salary Remaining :	366 667 $
Victor Rask	3 800 000 $ (3)
-Salary Remaining :	366 667 $
Alexander Edler	3 750 000 $ (5)
-Salary Remaining :	361 842 $
Brett Pesce	3 500 000 $ (5)
-Salary Remaining :	337 719 $
Justin Williams	3 500 000 $ (5)
-Salary Remaining :	337 719 $
Jean-Gabriel Pageau	2 750 000 $ (4)
-Salary Remaining :	265 351 $
Jacob Markstrom	2 250 000 $ (5)
-Salary Remaining :	217 105 $
Joel Ward	2 000 000 $ (3)
-Salary Remaining :	192 982 $
Mark Letestu	1 800 000 $ (1)
-Salary Remaining :	173 684 $
Matt Calvert	1 750 000 $ (4)
-Salary Remaining :	168 860 $
Daniel Winnik	1 750 000 $ (4)
-Salary Remaining :	168 860 $
Francois Beauchemin	1 500 000 $ (4)
-Salary Remaining :	144 737 $
Jordie Benn	1 300 000 $ (5)
-Salary Remaining :	125 439 $
Nate Schmidt	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Kyle Brodziak	850 000 $ (3)
-Salary Remaining :	82 018 $
Nic Dowd	625 000 $ (5)
-Salary Remaining :	60 307 $
Total Pro Players	21
Salary Commitment
Year 35 : 70 425 000 $
Year 36 : 61 625 000 $
Year 37 : 56 375 000 $
Year 38 : 35 725 000 $
Salary Average Commitment
Year 35 : 14 750 000 $
Year 36 : 14 750 000 $
Year 37 : 14 750 000 $
Year 38 : 10 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 425 000 $
Year 36 : 61 625 000 $
Year 37 : 56 375 000 $
Year 38 : 35 725 000 $

Farm Players Salaries
Antti Niemi	375 000 $ (1)
Salary Remaining :	33 186 $
Michal Kempny	90 000 $ (2)
Salary Remaining :	7 965 $
Matt Greene	90 000 $ (3)
Salary Remaining :	7 965 $
Blake Pietila	90 000 $ (4)
Salary Remaining :	7 965 $
Jordan Nolan	87 500 $ (3)
Salary Remaining :	7 743 $
Andrew Desjardins	85 000 $ (2)
Salary Remaining :	7 522 $
Nikita Nesterov	75 000 $ (3)
Salary Remaining :	6 637 $
Julian Melchiori	75 000 $ (1)
Salary Remaining :	6 637 $
Stefan Matteau	70 000 $ (4)
Salary Remaining :	6 195 $
Brian Ferlin	65 000 $ (3)
Salary Remaining :	5 752 $
David Warsofsky	65 000 $ (1)
Salary Remaining :	5 752 $
Jordan Oesterle	65 000 $ (3)
Salary Remaining :	5 752 $
Pontus Aberg	65 000 $ (2)
Salary Remaining :	5 752 $
Chase De Leo	62 500 $ (5)
Salary Remaining :	5 531 $
Vincent Hinostroza	62 500 $ (5)
Salary Remaining :	5 531 $
Noel Acciari	62 500 $ (5)
Salary Remaining :	5 531 $
Ben Harpur	62 500 $ (5)
Salary Remaining :	5 531 $
Jacob Josefson	62 500 $ (5)
Salary Remaining :	5 531 $
Byron Froese	62 500 $ (5)
Salary Remaining :	5 531 $
Taylor Fedun	60 000 $ (1)
Salary Remaining :	5 310 $
Aaron Palushaj	60 000 $ (4)
Salary Remaining :	5 310 $
Dmitry Korobov	55 000 $ (1)
Salary Remaining :	4 867 $
Joonas Nattinen	55 000 $ (1)
Salary Remaining :	4 867 $
Andrew Hammond	55 000 $ (5)
Salary Remaining :	4 867 $
Mitch Callahan	55 000 $ (1)
Salary Remaining :	4 867 $
Matt Carey	55 000 $ (1)
Salary Remaining :	4 867 $
Roman Will	50 000 $ (2)
Salary Remaining :	4 425 $
Paul Thompson	50 000 $ (2)
Salary Remaining :	4 425 $
Tyler Randell	50 000 $ (2)
Salary Remaining :	4 425 $
Total Farm Players	29
Salary Commitment
Year 35 : 2 217 500 $
Year 36 : 1 422 500 $
Year 37 : 1 032 500 $
Year 38 : 650 000 $
Salary Average Commitment
Year 35 : 1 120 000 $
Year 36 : 1 120 000 $
Year 37 : 820 000 $
Year 38 : 570 000 $

Washington Budweiser

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	7000 - 95 $ - 6 510 - 93,00%
Level 2:	6000 - 57 $ - 5 532 - 92,20%
Level 3:	3000 - 32 $ - 2 825 - 94,16%
Level 4:	5000 - 20 $ - 4 622 - 92,45%
Luxury :	2000 - 185 $ - 1 724 - 86,19%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	21 213 - 92,23%
Average Income per Game	1 507 269 $
Year to Date Revenue	57 276 225 $
Expense
Pro Players Total Salaries	57 250 000 $
Farm Players Total Salaries	1 427 500 $
Coaches Total Salaries	3 750 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 217 545 $
Farm Year To Date Expenses	1 310 441 $
Pro Salary Cap To Date	47 281 137 $
Farm Salary Cap To Date	854 679 $
Estimate
Pro Estimated Season Revenue	4 521 807 $
Pro Remaining Season Days	11
Pro Expenses Per Days	530 702 $
Pro Estimated Expenses	5 837 722 $
Farm Remaining Season Days	10
Farm Expenses Per Days	17 058 $
Farm Estimated Expenses	170 580 $
Estimated Season Expenses	6 008 302 $
Season Salary Cap	57 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	15 750 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	12 250 000 $
Current Bank Account	95 220 594 $
Projected Bank Account	93 734 099 $

Pro Players Salaries
Cory Murphy	8 000 000 $ (1)
-Salary Remaining :	771 930 $
Curtis Murphy	8 000 000 $ (1)
-Salary Remaining :	771 930 $
Daniel Tjarnqvist	8 000 000 $ (1)
-Salary Remaining :	771 930 $
Zach Bogosian	5 500 000 $ (1)
-Salary Remaining :	530 702 $
Brock Nelson	5 000 000 $ (5)
-Salary Remaining :	482 456 $
Marian Gaborik	3 000 000 $ (1)
-Salary Remaining :	289 474 $
Devin Setoguchi	2 500 000 $ (3)
-Salary Remaining :	241 228 $
Alex Foster	2 500 000 $ (1)
-Salary Remaining :	241 228 $
Maksim Mayorov	2 000 000 $ (1)
-Salary Remaining :	192 982 $
Matt Lorito	1 500 000 $ (4)
-Salary Remaining :	144 737 $
Justin Dowling	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Charlie Lindgren (Out of Payroll)	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Brian Foster	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Austin Czarnik	1 000 000 $ (2)
-Salary Remaining :	96 491 $
Daniel O'Regan	900 000 $ (2)
-Salary Remaining :	86 842 $
Gabriel Carlsson	900 000 $ (2)
-Salary Remaining :	86 842 $
Rene Bourque	850 000 $ (2)
-Salary Remaining :	82 018 $
C.J. Smith	800 000 $ (2)
-Salary Remaining :	77 193 $
Jeff Schultz	775 000 $ (5)
-Salary Remaining :	74 781 $
Curtis Glencross	675 000 $ (4)
-Salary Remaining :	65 132 $
Steven Kampfer	625 000 $ (2)
-Salary Remaining :	60 307 $
Hudson Fasching	625 000 $ (5)
-Salary Remaining :	60 307 $
Ty Wishart	600 000 $ (5)
-Salary Remaining :	57 895 $
Matt Pelech	500 000 $ (1)
-Salary Remaining :	48 246 $
Matt Smaby	500 000 $ (1)
-Salary Remaining :	48 246 $
Peter Mannino	500 000 $ (2)
-Salary Remaining :	48 246 $
Total Pro Players	26
Salary Commitment
Year 35 : 58 250 000 $
Year 36 : 20 250 000 $
Year 37 : 11 675 000 $
Year 38 : 9 175 000 $
Salary Average Commitment
Year 35 : 17 000 000 $
Year 36 : 8 000 000 $
Year 37 : 3 500 000 $
Year 38 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 58 250 000 $
Year 36 : 20 250 000 $
Year 37 : 11 675 000 $
Year 38 : 9 175 000 $

Farm Players Salaries
Mason Raymond	500 000 $ (2)
Salary Remaining :	44 248 $
Jason Akeson	200 000 $ (4)
Salary Remaining :	17 699 $
Slava Voynov	100 000 $ (2)
Salary Remaining :	8 850 $
Trevor Carrick	90 000 $ (5)
Salary Remaining :	7 965 $
Andrew Poturalski	72 500 $ (2)
Salary Remaining :	6 416 $
Nicklas Jensen	70 000 $ (4)
Salary Remaining :	6 195 $
Sergey Tolchinsky	65 000 $ (5)
Salary Remaining :	5 752 $
Oliver Kylington	60 000 $ (5)
Salary Remaining :	5 310 $
Sami Aittokallio	60 000 $ (4)
Salary Remaining :	5 310 $
Joel Hanley	60 000 $ (5)
Salary Remaining :	5 310 $
Max Sauve	50 000 $ (5)
Salary Remaining :	4 425 $
Brendan Shinnimin	50 000 $ (3)
Salary Remaining :	4 425 $
Peter LeBlanc	50 000 $ (1)
Salary Remaining :	4 425 $
Total Farm Players	13
Salary Commitment
Year 35 : 1 427 500 $
Year 36 : 1 377 500 $
Year 37 : 705 000 $
Year 38 : 655 000 $
Salary Average Commitment
Year 35 : 805 000 $
Year 36 : 805 000 $
Year 37 : 480 000 $
Year 38 : 430 000 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	7000 - 100 $ - 5 537 - 79,10%
Level 2:	6000 - 60 $ - 5 706 - 95,09%
Level 3:	3000 - 35 $ - 2 879 - 95,97%
Level 4:	5000 - 20 $ - 4 871 - 97,42%
Luxury :	2000 - 200 $ - 1 482 - 74,11%
Total Capacity :	23000
Income
Home Games Left	2
Average Attendance - %	20 475 - 89,02%
Average Income per Game	1 460 221 $
Year to Date Revenue	56 948 611 $
Expense
Pro Players Total Salaries	48 000 000 $
Farm Players Total Salaries	890 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 038 604 $
Farm Year To Date Expenses	1 666 458 $
Pro Salary Cap To Date	52 135 088 $
Farm Salary Cap To Date	1 210 703 $
Estimate
Pro Estimated Season Revenue	2 920 442 $
Pro Remaining Season Days	11
Pro Expenses Per Days	429 825 $
Pro Estimated Expenses	4 728 075 $
Farm Remaining Season Days	10
Farm Expenses Per Days	12 301 $
Farm Estimated Expenses	123 010 $
Estimated Season Expenses	4 851 085 $
Season Salary Cap	48 000 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	25 000 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	3 000 000 $
Current Bank Account	64 239 767 $
Projected Bank Account	62 309 124 $

Pro Players Salaries
Colten Teubert	8 000 000 $ (1)
-Salary Remaining :	771 930 $
Cory Emmerton	8 000 000 $ (1)
-Salary Remaining :	771 930 $
David Backes	5 000 000 $ (2)
-Salary Remaining :	482 456 $
Brian Campbell	4 000 000 $ (1)
-Salary Remaining :	385 965 $
Boyd Gordon	3 000 000 $ (3)
-Salary Remaining :	289 474 $
Jonathan Bernier	2 250 000 $ (1)
-Salary Remaining :	217 105 $
Johnny Oduya	2 000 000 $ (2)
-Salary Remaining :	192 982 $
Anthony Duclair (Out of Payroll)	1 800 000 $ (3)
-Salary Remaining :	173 684 $
Dale Weise	1 750 000 $ (1)
-Salary Remaining :	168 860 $
Dennis Wideman	1 600 000 $ (4)
-Salary Remaining :	154 386 $
Brett Connolly	1 250 000 $ (1)
-Salary Remaining :	120 614 $
Curtis Lazar	1 200 000 $ (2)
-Salary Remaining :	115 789 $
Nick Cousins	1 000 000 $ (3)
-Salary Remaining :	96 491 $
Matt Tennyson	1 000 000 $ (1)
-Salary Remaining :	96 491 $
Chris Thorburn	950 000 $ (2)
-Salary Remaining :	91 667 $
Andrej Sustr	950 000 $ (1)
-Salary Remaining :	91 667 $
Zach Redmond	950 000 $ (2)
-Salary Remaining :	91 667 $
Dylan DeMelo	850 000 $ (2)
-Salary Remaining :	82 018 $
Josh Leivo	800 000 $ (1)
-Salary Remaining :	77 193 $
Michal Rozsival	750 000 $ (3)
-Salary Remaining :	72 368 $
Philip Di Giuseppe	750 000 $ (5)
-Salary Remaining :	72 368 $
Stephen Gionta	700 000 $ (1)
-Salary Remaining :	67 544 $
Joni Ortio	650 000 $ (5)
-Salary Remaining :	62 719 $
Laurent Dauphin	600 000 $ (1)
-Salary Remaining :	57 895 $
Total Pro Players	24
Salary Commitment
Year 35 : 49 800 000 $
Year 36 : 20 500 000 $
Year 37 : 9 550 000 $
Year 38 : 3 000 000 $
Salary Average Commitment
Year 35 : 8 400 000 $
Year 36 : 5 850 000 $
Year 37 : 4 850 000 $
Year 38 : 2 850 000 $
Salary Cap with 1 Way Contract
Year 35 : 49 800 000 $
Year 36 : 20 500 000 $
Year 37 : 9 550 000 $
Year 38 : 3 000 000 $

Farm Players Salaries
Colin White	100 000 $ (2)
Salary Remaining :	8 850 $
Ladislav Smid	95 000 $ (1)
Salary Remaining :	8 407 $
Slater Koekkoek	72 500 $ (1)
Salary Remaining :	6 416 $
Jeremy Morin	70 000 $ (2)
Salary Remaining :	6 195 $
Duncan Siemens	62 500 $ (3)
Salary Remaining :	5 531 $
Brian Strait	62 500 $ (2)
Salary Remaining :	5 531 $
Philip Samuelsson	62 500 $ (1)
Salary Remaining :	5 531 $
Carter Ashton	55 000 $ (1)
Salary Remaining :	4 867 $
Joey Hishon	55 000 $ (3)
Salary Remaining :	4 867 $
Alexandre Carrier	55 000 $ (2)
Salary Remaining :	4 867 $
Niklas Svedberg	50 000 $ (4)
Salary Remaining :	4 425 $
John Persson	50 000 $ (1)
Salary Remaining :	4 425 $
Brad Stuart	50 000 $ (3)
Salary Remaining :	4 425 $
Mike Connolly	50 000 $ (2)
Salary Remaining :	4 425 $
Total Farm Players	14
Salary Commitment
Year 35 : 890 000 $
Year 36 : 555 000 $
Year 37 : 217 500 $
Year 38 : 50 000 $
Salary Average Commitment
Year 35 : 422 500 $
Year 36 : 350 000 $
Year 37 : 200 000 $
Year 38 : 50 000 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 73 000 000 $	Over Minimum of 45 000 000 $	Pro Players	Farm Players	Total Players
Alaska Mystery	14 225 053 $	72 325 000 $	675 000 $	27 325 000 $	22	17	39
Anaheim Icehawks	38 715 199 $	72 800 000 $	200 000 $	27 800 000 $	23	21	44
Atlanta Supra	85 822 409 $	56 225 000 $	16 775 000 $	11 225 000 $	24	12	36
Boston Bruins	75 088 712 $	62 000 000 $	11 000 000 $	17 000 000 $	25	20	45
Calgary Red Bull	16 939 159 $	72 625 000 $	375 000 $	27 625 000 $	24	12	36
Chicago Blackhawks	18 468 313 $	66 525 000 $	6 475 000 $	21 525 000 $	21	23	44
Cleveland Bulldogs	87 099 043 $	68 300 000 $	4 700 000 $	23 300 000 $	23	26	49
Colorado Zipper	50 836 580 $	69 875 000 $	3 125 000 $	24 875 000 $	22	25	47
Dallas Storm	37 658 681 $	64 300 000 $	8 700 000 $	19 300 000 $	22	10	32
Detroit Red Wings	26 842 189 $	70 600 000 $	2 400 000 $	25 600 000 $	22	26	48
Edmonton Oilers	26 771 128 $	69 300 000 $	3 700 000 $	24 300 000 $	22	17	39
Halifax Thunder	97 469 415 $	47 100 000 $	25 900 000 $	2 100 000 $	31	3	34
Hamilton Ultimate Fighter	27 237 880 $	64 450 000 $	8 550 000 $	19 450 000 $	21	20	41
Houston Supernova	14 649 488 $	63 450 000 $	9 550 000 $	18 450 000 $	23	25	48
London Spartiates	14 525 140 $	65 850 000 $	7 150 000 $	20 850 000 $	25	22	47
Los Angeles Kings	87 352 839 $	48 875 000 $	24 125 000 $	3 875 000 $	25	20	45
Moncton Bonessetters	30 606 224 $	61 558 000 $	11 442 000 $	16 558 000 $	27	19	46
Montreal Canadiens	31 819 646 $	72 150 000 $	850 000 $	27 150 000 $	23	23	46
New York Rangers	44 393 073 $	69 700 000 $	3 300 000 $	24 700 000 $	24	22	46
Ottawa Rebels	79 419 159 $	71 775 000 $	1 225 000 $	26 775 000 $	22	26	48
Quebec Nordiques	75 687 352 $	70 475 000 $	2 525 000 $	25 475 000 $	21	29	50
Regina Pats	24 940 709 $	72 725 000 $	275 000 $	27 725 000 $	22	25	47
San Jose Rhinos	69 290 795 $	70 425 000 $	2 575 000 $	25 425 000 $	21	17	38
Seattle Armada	68 042 894 $	66 350 000 $	6 650 000 $	21 350 000 $	22	26	48
St-Johns Desperados	87 279 544 $	65 325 000 $	7 675 000 $	20 325 000 $	22	25	47
St-Louis Blues	23 227 680 $	70 550 000 $	2 450 000 $	25 550 000 $	21	21	42
Toronto Tomahawk	58 458 814 $	49 000 000 $	24 000 000 $	4 000 000 $	27	12	39
Vancouver Knights	61 561 470 $	66 675 000 $	6 325 000 $	21 675 000 $	21	29	50
Washington Budweiser	95 220 594 $	57 250 000 $	15 750 000 $	12 250 000 $	26	13	39
Winnipeg Jets	64 239 767 $	48 000 000 $	25 000 000 $	3 000 000 $	24	14	38

Back to the Top

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 PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %