Finances

- - Conférence Canadienne
  - Conférence Américaine
- - Conference 1
    - Bandits
    - CoolFm
    - Farmers
    - Goons
    - Grizzlies
    - Hunters
    - Husky
    - Igloos
    - Marlies
    - Marmots
    - Rockets
    - Smirnoff Ice
    - TigersCats
    - Warriors
    - Xpress
  - Conference 2
    - Barracudas
    - Bayou
    - Chiwawa
    - Outlaws
    - Predateurs
    - Raptors
    - Saguenéens
    - Scorpions
    - Snowbirds
    - Spartans
    - Supreme
    - Thugs
    - Twins
    - Vandals
    - Vipers
    - Wolves

Anaheim Icehawks

[ 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	Qualcomm Center
Level 1:	7000 - 110 $ - 6 255 - 89,35%
Level 2:	6000 - 70 $ - 5 403 - 90,05%
Level 3:	3000 - 35 $ - 2 939 - 97,96%
Level 4:	5000 - 28 $ - 4 567 - 91,33%
Luxury :	2000 - 200 $ - 1 721 - 86,04%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 15 $ - 997 - 99,69%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	20 884 - 90,80%
Average Income per Game	1 969 339 $
Year to Date Revenue	17 724 051 $
Farm
Home Games Left	30
Average Attendance - %	2 997 - 99,90%
Average Income per Game	101 944 $
Year to Date Revenue	815 550 $
Expense
Pro Players Total Salaries	71 360 000 $
Farm Players Total Salaries	1 225 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	15 392 768 $
Farm Year To Date Expenses	497 833 $
Pro Salary Cap To Date	14 897 230 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	57 110 831 $
Farm Estimated Season Revenue	3 058 312 $
Pro Remaining Season Days	88
Pro Expenses Per Days	655 000 $
Pro Estimated Expenses	57 640 000 $
Farm Remaining Season Days	89
Farm Expenses Per Days	19 690 $
Farm Estimated Expenses	1 752 410 $
Estimated Season Expenses	59 392 410 $
Season Salary Cap	69 860 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	14 140 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	17 860 000 $
Current Bank Account	105 078 147 $
Projected Bank Account	105 854 880 $

Pro Players Salaries
Andrei Vasilevskiy	8 500 000 $ (1)
-Salary Remaining :	6 678 571 $
Steven Stamkos	8 500 000 $ (2)
-Salary Remaining :	6 678 571 $
Brayden Point	8 500 000 $ (5)
-Salary Remaining :	6 678 571 $
Morgan Rielly	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Thomas Chabot	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Dylan Strome	4 500 000 $ (2)
-Salary Remaining :	3 535 714 $
Jack Roslovic	4 000 000 $ (5)
-Salary Remaining :	3 142 857 $
Pavel Zacha	3 000 000 $ (1)
-Salary Remaining :	2 357 143 $
Gabriel Vilardi	3 000 000 $ (1)
-Salary Remaining :	2 357 143 $
Jonathan Toews	3 000 000 $ (2)
-Salary Remaining :	2 357 143 $
Justin Holl	2 500 000 $ (2)
-Salary Remaining :	1 964 286 $
Anton Forsberg	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Barrett Hayton	2 000 000 $ (5)
-Salary Remaining :	1 571 429 $
Dylan Gambrell	1 500 000 $ (4)
-Salary Remaining :	1 178 571 $
Cal Clutterbuck	1 400 000 $ (5)
-Salary Remaining :	1 100 000 $
Marc Staal	1 200 000 $ (5)
-Salary Remaining :	942 857 $
Robert Hagg	1 000 000 $ (5)
-Salary Remaining :	785 714 $
Paul Cotter	1 000 000 $ (4)
-Salary Remaining :	785 714 $
Filip Zadina	950 000 $ (1)
-Salary Remaining :	746 429 $
Anders Bjork	800 000 $ (5)
-Salary Remaining :	628 571 $
Jacob MacDonald	760 000 $ (1)
-Salary Remaining :	597 143 $
Hunter Shinkaruk (Out of Payroll)	750 000 $ (4)
-Salary Remaining :	589 286 $
Derrick Pouliot (Out of Payroll)	750 000 $ (1)
-Salary Remaining :	589 286 $
Spencer Foo	750 000 $ (4)
-Salary Remaining :	589 286 $
Total Pro Players	24
Salary Commitment
Year 47 : 71 360 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $
Salary Average Commitment
Year 47 : 71 360 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 71 360 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $

Farm Players Salaries
Malcolm Subban	125 000 $ (1)
Salary Remaining :	98 451 $
Lassi Thomson	110 000 $ (2)
Salary Remaining :	86 637 $
Nolan Patrick	100 000 $ (1)
Salary Remaining :	78 761 $
Tyler Ennis	100 000 $ (1)
Salary Remaining :	78 761 $
Darren Raddysh	100 000 $ (5)
Salary Remaining :	78 761 $
Nolan Foote	100 000 $ (3)
Salary Remaining :	78 761 $
Michael McNiven	75 000 $ (1)
Salary Remaining :	59 071 $
Oscar Dansk	75 000 $ (4)
Salary Remaining :	59 071 $
Trevor Murphy	75 000 $ (1)
Salary Remaining :	59 071 $
Denis Malgin	75 000 $ (4)
Salary Remaining :	59 071 $
Frederik Gauthier	75 000 $ (3)
Salary Remaining :	59 071 $
Nail Yakupov	75 000 $ (4)
Salary Remaining :	59 071 $
Dan Renouf	70 000 $ (2)
Salary Remaining :	55 133 $
Cale Fleury	70 000 $ (1)
Salary Remaining :	55 133 $
Total Farm Players	14
Salary Commitment
Year 47 : 1 225 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $
Salary Average Commitment
Year 47 : 1 225 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $

Atlanta Supra

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - 120 $ - 5 183 - 74,04%
Level 2:	6000 - 70 $ - 5 582 - 93,03%
Level 3:	3000 - 40 $ - 2 788 - 92,95%
Level 4:	5000 - 25 $ - 4 634 - 92,67%
Luxury :	2000 - 200 $ - 1 730 - 86,48%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 40 $ - 1 989 - 99,44%
Farm Level 2:	1000 - 20 $ - 799 - 79,91%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	19 917 - 86,59%
Average Income per Game	1 903 192 $
Year to Date Revenue	17 128 728 $
Farm
Home Games Left	30
Average Attendance - %	2 788 - 92,93%
Average Income per Game	114 639 $
Year to Date Revenue	917 112 $
Expense
Pro Players Total Salaries	77 825 000 $
Farm Players Total Salaries	1 735 000 $
Coaches Total Salaries	8 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 479 465 $
Farm Year To Date Expenses	455 447 $
Pro Salary Cap To Date	16 765 180 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	55 192 568 $
Farm Estimated Season Revenue	3 439 170 $
Pro Remaining Season Days	88
Pro Expenses Per Days	766 295 $
Pro Estimated Expenses	67 433 960 $
Farm Remaining Season Days	89
Farm Expenses Per Days	19 779 $
Farm Estimated Expenses	1 760 331 $
Estimated Season Expenses	69 194 291 $
Season Salary Cap	77 825 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	6 175 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	25 825 000 $
Current Bank Account	95 019 068 $
Projected Bank Account	84 456 515 $

Pro Players Salaries
Nikita Kucherov	10 000 000 $ (2)
-Salary Remaining :	7 857 143 $
Mikko Rantanen	10 000 000 $ (5)
-Salary Remaining :	7 857 143 $
Dylan Larkin	7 500 000 $ (3)
-Salary Remaining :	5 892 857 $
Elias Lindholm	7 250 000 $ (4)
-Salary Remaining :	5 696 429 $
Alex DeBrincat	7 250 000 $ (1)
-Salary Remaining :	5 696 429 $
Valeri Nichushkin	6 500 000 $ (1)
-Salary Remaining :	5 107 143 $
Kris Letang	5 000 000 $ (3)
-Salary Remaining :	3 928 571 $
Anthony Cirelli	4 500 000 $ (2)
-Salary Remaining :	3 535 714 $
Brayden McNabb	3 750 000 $ (2)
-Salary Remaining :	2 946 429 $
Ville Husso	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Filip Gustavsson	2 000 000 $ (3)
-Salary Remaining :	1 571 429 $
Alexander Romanov	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Marcus Pettersson	1 500 000 $ (2)
-Salary Remaining :	1 178 571 $
Moritz Seider	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Lucas Raymond	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Anton Lundell	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Luke Glendening	1 025 000 $ (2)
-Salary Remaining :	805 357 $
Sean Kuraly	1 000 000 $ (5)
-Salary Remaining :	785 714 $
Isac Lundestrom	1 000 000 $ (4)
-Salary Remaining :	785 714 $
Timothy Liljegren	950 000 $ (1)
-Salary Remaining :	746 429 $
Total Pro Players	20
Salary Commitment
Year 47 : 77 825 000 $
Year 48 : 61 125 000 $
Year 49 : 36 750 000 $
Year 50 : 19 250 000 $
Salary Average Commitment
Year 47 : 77 825 000 $
Year 48 : 61 125 000 $
Year 49 : 36 750 000 $
Year 50 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 825 000 $
Year 48 : 61 125 000 $
Year 49 : 36 750 000 $
Year 50 : 19 250 000 $

Farm Players Salaries
Nathan Walker	180 000 $ (4)
Salary Remaining :	141 770 $
Petteri Lindbohm	100 000 $ (1)
Salary Remaining :	78 761 $
Carey Price	100 000 $ (3)
Salary Remaining :	78 761 $
Ryan Carpenter	95 000 $ (3)
Salary Remaining :	74 823 $
Elmer Soderblom	95 000 $ (4)
Salary Remaining :	74 823 $
Pierre Engvall	90 000 $ (4)
Salary Remaining :	70 885 $
Artemi Kniazev	90 000 $ (2)
Salary Remaining :	70 885 $
Danil Gushchin	85 000 $ (4)
Salary Remaining :	66 947 $
Vladislav Kolyachonok	80 000 $ (2)
Salary Remaining :	63 009 $
Egor Korshkov	77 500 $ (4)
Salary Remaining :	61 040 $
Gabriel Carlsson	77 500 $ (3)
Salary Remaining :	61 040 $
Vladimir Tkachev	75 000 $ (2)
Salary Remaining :	59 071 $
Kasper Bjorkqvist	75 000 $ (2)
Salary Remaining :	59 071 $
Tomas Jurco	75 000 $ (4)
Salary Remaining :	59 071 $
Evgeny Svechnikov	75 000 $ (5)
Salary Remaining :	59 071 $
Joe Hicketts	75 000 $ (2)
Salary Remaining :	59 071 $
Kristian Vesalainen	75 000 $ (4)
Salary Remaining :	59 071 $
Taro Hirose	75 000 $ (2)
Salary Remaining :	59 071 $
Danil Yurtaykin	70 000 $ (1)
Salary Remaining :	55 133 $
Mackenzie Skapski	70 000 $ (1)
Salary Remaining :	55 133 $
Total Farm Players	20
Salary Commitment
Year 47 : 1 735 000 $
Year 48 : 1 495 000 $
Year 49 : 1 025 000 $
Year 50 : 752 500 $
Salary Average Commitment
Year 47 : 1 735 000 $
Year 48 : 1 495 000 $
Year 49 : 1 025 000 $
Year 50 : 752 500 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	7000 - 105 $ - 6 532 - 93,31%
Level 2:	6000 - 75 $ - 5 213 - 86,88%
Level 3:	3000 - 45 $ - 2 753 - 91,77%
Level 4:	5000 - 25 $ - 4 884 - 97,68%
Luxury :	2000 - 200 $ - 1 755 - 87,75%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 25 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 15 $ - 996 - 99,61%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	21 137 - 91,90%
Average Income per Game	2 008 569 $
Year to Date Revenue	18 077 124 $
Farm
Home Games Left	29
Average Attendance - %	2 996 - 99,87%
Average Income per Game	77 930 $
Year to Date Revenue	701 370 $
Expense
Pro Players Total Salaries	75 100 000 $
Farm Players Total Salaries	4 383 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	16 579 019 $
Farm Year To Date Expenses	1 344 713 $
Pro Salary Cap To Date	16 120 987 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	58 248 511 $
Farm Estimated Season Revenue	2 259 970 $
Pro Remaining Season Days	88
Pro Expenses Per Days	688 393 $
Pro Estimated Expenses	60 578 584 $
Farm Remaining Season Days	89
Farm Expenses Per Days	56 487 $
Farm Estimated Expenses	5 027 343 $
Estimated Season Expenses	65 605 927 $
Season Salary Cap	75 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	8 900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	23 100 000 $
Current Bank Account	123 416 493 $
Projected Bank Account	118 319 047 $

Pro Players Salaries
Alex Tuch	7 000 000 $ (1)
-Salary Remaining :	5 500 000 $
Jack Johnson	6 600 000 $ (3)
-Salary Remaining :	5 185 714 $
Philipp Grubauer	5 900 000 $ (1)
-Salary Remaining :	4 635 714 $
Pierre-Luc Dubois	5 900 000 $ (1)
-Salary Remaining :	4 635 714 $
Charlie Coyle	5 500 000 $ (5)
-Salary Remaining :	4 321 429 $
Shayne Gostisbehere	4 800 000 $ (3)
-Salary Remaining :	3 771 429 $
Anders Lee	4 700 000 $ (4)
-Salary Remaining :	3 692 857 $
Tomas Tatar	4 500 000 $ (1)
-Salary Remaining :	3 535 714 $
Erik Johnson	3 750 000 $ (3)
-Salary Remaining :	2 946 429 $
Josh Anderson	3 300 000 $ (1)
-Salary Remaining :	2 592 857 $
Andreas Athanasiou	3 000 000 $ (2)
-Salary Remaining :	2 357 143 $
David Savard	3 000 000 $ (2)
-Salary Remaining :	2 357 143 $
Nicolas Roy	3 000 000 $ (4)
-Salary Remaining :	2 357 143 $
Stuart Skinner	2 800 000 $ (3)
-Salary Remaining :	2 200 000 $
Nicolas Hague	2 750 000 $ (3)
-Salary Remaining :	2 160 714 $
Mathieu Joseph	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Zach Parise	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Victor Olofsson	2 000 000 $ (5)
-Salary Remaining :	1 571 429 $
Simon Benoit	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Juuso Parssinen	1 100 000 $ (4)
-Salary Remaining :	864 286 $
Total Pro Players	20
Salary Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Average Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $

Farm Players Salaries
Anthony Mantha	570 000 $ (3)
Salary Remaining :	448 938 $
Cory Schneider	500 000 $ (3)
Salary Remaining :	393 805 $
Brendan Gallagher	450 000 $ (1)
Salary Remaining :	354 425 $
Alexandre Carrier	333 000 $ (1)
Salary Remaining :	262 274 $
Philippe Myers	250 000 $ (1)
Salary Remaining :	196 903 $
Anthony Beauvillier	250 000 $ (5)
Salary Remaining :	196 903 $
Nick Foligno	200 000 $ (5)
Salary Remaining :	157 522 $
Max Comtois	150 000 $ (4)
Salary Remaining :	118 142 $
Pierre-Olivier Joseph	150 000 $ (3)
Salary Remaining :	118 142 $
Joe Veleno	125 000 $ (3)
Salary Remaining :	98 451 $
Kole Lind	100 000 $ (3)
Salary Remaining :	78 761 $
Cayden Primeau	100 000 $ (1)
Salary Remaining :	78 761 $
Nicolas Deslauriers	100 000 $ (2)
Salary Remaining :	78 761 $
Vincent Desharnais	100 000 $ (4)
Salary Remaining :	78 761 $
Antoine Bibeau	100 000 $ (3)
Salary Remaining :	78 761 $
Nicolas Meloche	100 000 $ (3)
Salary Remaining :	78 761 $
Samuel Bolduc	85 000 $ (4)
Salary Remaining :	66 947 $
Ben Jones	85 000 $ (2)
Salary Remaining :	66 947 $
Alexandre Fortin	80 000 $ (4)
Salary Remaining :	63 009 $
Kevin Poulin	80 000 $ (1)
Salary Remaining :	63 009 $
Maxence Guenette	80 000 $ (4)
Salary Remaining :	63 009 $
Jesse Puljujarvi	80 000 $ (5)
Salary Remaining :	63 009 $
Logan Brown	80 000 $ (5)
Salary Remaining :	63 009 $
Maxime Lajoie	80 000 $ (4)
Salary Remaining :	63 009 $
Samuel Poulin	80 000 $ (4)
Salary Remaining :	63 009 $
Michael Amadio	75 000 $ (2)
Salary Remaining :	59 071 $
Total Farm Players	26
Salary Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $
Salary Average Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $

Calgary Red Bull

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Red Bull Center
Level 1:	7000 - 85 $ - 6 794 - 97,06%
Level 2:	6000 - 62 $ - 5 553 - 92,55%
Level 3:	3000 - 30 $ - 2 911 - 97,03%
Level 4:	5000 - 20 $ - 4 867 - 97,33%
Luxury :	2000 - 140 $ - 1 867 - 93,37%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 38 $ - 1 985 - 99,23%
Farm Level 2:	1000 - 18 $ - 998 - 99,84%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	21 992 - 95,62%
Average Income per Game	1 641 463 $
Year to Date Revenue	14 773 163 $
Farm
Home Games Left	30
Average Attendance - %	2 983 - 99,43%
Average Income per Game	112 064 $
Year to Date Revenue	896 510 $
Expense
Pro Players Total Salaries	77 900 000 $
Farm Players Total Salaries	2 032 500 $
Coaches Total Salaries	2 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	17 016 519 $
Farm Year To Date Expenses	513 580 $
Pro Salary Cap To Date	16 695 087 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 602 414 $
Farm Estimated Season Revenue	3 361 912 $
Pro Remaining Season Days	88
Pro Expenses Per Days	708 929 $
Pro Estimated Expenses	62 385 752 $
Farm Remaining Season Days	89
Farm Expenses Per Days	25 066 $
Farm Estimated Expenses	2 230 874 $
Estimated Season Expenses	64 616 626 $
Season Salary Cap	77 900 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	6 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	25 900 000 $
Current Bank Account	26 695 501 $
Projected Bank Account	13 043 201 $

Pro Players Salaries
Artemi Panarin	12 000 000 $ (2)
-Salary Remaining :	9 428 571 $
Aleksander Barkov	10 000 000 $ (1)
-Salary Remaining :	7 857 143 $
Kyle Connor	7 500 000 $ (2)
-Salary Remaining :	5 892 857 $
Brayden Schenn	6 300 000 $ (5)
-Salary Remaining :	4 950 000 $
Ryan Pulock	6 000 000 $ (3)
-Salary Remaining :	4 714 286 $
John Klingberg	5 250 000 $ (1)
-Salary Remaining :	4 125 000 $
Jonathan Huberdeau	4 500 000 $ (3)
-Salary Remaining :	3 535 714 $
Logan Thompson	4 250 000 $ (3)
-Salary Remaining :	3 339 286 $
Ryan Graves	4 000 000 $ (4)
-Salary Remaining :	3 142 857 $
Rasmus Sandin	3 000 000 $ (4)
-Salary Remaining :	2 357 143 $
Mason Appleton	2 200 000 $ (4)
-Salary Remaining :	1 728 571 $
Nick Paul	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Robby Fabbri	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Scott Mayfield	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Kaiden Guhle	1 200 000 $ (4)
-Salary Remaining :	942 857 $
Cole Perfetti	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Michael McLeod	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Scott Wedgewood	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Nick Bjugstad	900 000 $ (3)
-Salary Remaining :	707 143 $
David Gustafsson	850 000 $ (5)
-Salary Remaining :	667 857 $
Isaak Phillips	750 000 $ (2)
-Salary Remaining :	589 286 $
Total Pro Players	21
Salary Commitment
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Average Commitment
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $

Farm Players Salaries
Henri Jokiharju	200 000 $ (4)
Salary Remaining :	157 522 $
Keegan Kolesar	150 000 $ (1)
Salary Remaining :	118 142 $
Jacob Larsson	110 000 $ (1)
Salary Remaining :	86 637 $
Anthony Stolarz	100 000 $ (1)
Salary Remaining :	78 761 $
Scott Perunovich	90 000 $ (2)
Salary Remaining :	70 885 $
Lukas Dostal	87 500 $ (2)
Salary Remaining :	68 916 $
Leevi Merilainen	85 000 $ (4)
Salary Remaining :	66 947 $
Nikita Alexandrov	85 000 $ (4)
Salary Remaining :	66 947 $
Haydn Fleury	80 000 $ (4)
Salary Remaining :	63 009 $
Ryan MacInnis	77 500 $ (5)
Salary Remaining :	61 040 $
Carsen Twarynski	77 500 $ (5)
Salary Remaining :	61 040 $
Alexander Yelesin	77 500 $ (5)
Salary Remaining :	61 040 $
Brinson Pasichnuk	77 500 $ (5)
Salary Remaining :	61 040 $
Tobias Lindberg	77 500 $ (5)
Salary Remaining :	61 040 $
Bogdan Yakimov	77 500 $ (5)
Salary Remaining :	61 040 $
Jakob Forsbacka-Karlsson	77 500 $ (5)
Salary Remaining :	61 040 $
Sami Niku	77 500 $ (5)
Salary Remaining :	61 040 $
Aleksi Saarela	75 000 $ (5)
Salary Remaining :	59 071 $
J.C. Lipon	70 000 $ (1)
Salary Remaining :	55 133 $
Turner Elson	70 000 $ (1)
Salary Remaining :	55 133 $
Nicolas Kerdiles	70 000 $ (1)
Salary Remaining :	55 133 $
Tanner Richard	70 000 $ (1)
Salary Remaining :	55 133 $
Lean Bergmann	70 000 $ (1)
Salary Remaining :	55 133 $
Total Farm Players	23
Salary Commitment
Year 47 : 2 032 500 $
Year 48 : 1 322 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $
Salary Average Commitment
Year 47 : 2 032 500 $
Year 48 : 1 322 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Heros Center
Level 1:	7000 - 180 $ - 3 492 - 49,88%
Level 2:	6000 - 88 $ - 3 902 - 65,03%
Level 3:	3000 - 47 $ - 2 489 - 82,96%
Level 4:	5000 - 35 $ - 3 450 - 69,01%
Luxury :	2000 - 275 $ - 1 099 - 54,95%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 80 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 30 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	14 432 - 62,75%
Average Income per Game	1 814 214 $
Year to Date Revenue	16 327 922 $
Farm
Home Games Left	30
Average Attendance - %	3 000 - 100,00%
Average Income per Game	228 000 $
Year to Date Revenue	1 824 000 $
Expense
Pro Players Total Salaries	75 300 000 $
Farm Players Total Salaries	3 684 300 $
Coaches Total Salaries	7 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 526 562 $
Farm Year To Date Expenses	1 023 771 $
Pro Salary Cap To Date	17 240 846 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 612 193 $
Farm Estimated Season Revenue	6 840 000 $
Pro Remaining Season Days	88
Pro Expenses Per Days	725 893 $
Pro Estimated Expenses	63 878 584 $
Farm Remaining Season Days	89
Farm Expenses Per Days	43 224 $
Farm Estimated Expenses	3 846 936 $
Estimated Season Expenses	67 725 520 $
Season Salary Cap	75 300 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	8 700 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	23 300 000 $
Current Bank Account	99 690 172 $
Projected Bank Account	91 416 845 $

Pro Players Salaries
Adam Fox	8 750 000 $ (4)
-Salary Remaining :	6 875 000 $
Tim Stutzle	8 500 000 $ (1)
-Salary Remaining :	6 678 571 $
Sebastian Aho	7 800 000 $ (1)
-Salary Remaining :	6 128 571 $
Ilya Sorokin	7 800 000 $ (4)
-Salary Remaining :	6 128 571 $
Brady Tkachuk	7 500 000 $ (1)
-Salary Remaining :	5 892 857 $
Sam Reinhart	6 750 000 $ (1)
-Salary Remaining :	5 303 571 $
Claude Giroux	6 000 000 $ (2)
-Salary Remaining :	4 714 286 $
Brady Skjei (Out of Payroll)	5 250 000 $ (2)
-Salary Remaining :	4 125 000 $
Conor Sheary	2 850 000 $ (3)
-Salary Remaining :	2 239 286 $
Erik Haula	2 800 000 $ (3)
-Salary Remaining :	2 200 000 $
Evan Bouchard	2 750 000 $ (1)
-Salary Remaining :	2 160 714 $
Matt Roy	2 750 000 $ (4)
-Salary Remaining :	2 160 714 $
Charlie Lindgren	2 000 000 $ (5)
-Salary Remaining :	1 571 429 $
Braden Schneider	1 800 000 $ (3)
-Salary Remaining :	1 414 286 $
Dmitry Kulikov	1 250 000 $ (2)
-Salary Remaining :	982 143 $
Andrei Kuzmenko	1 200 000 $ (4)
-Salary Remaining :	942 857 $
Noah Cates	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Jimmy Vesey	1 000 000 $ (4)
-Salary Remaining :	785 714 $
Mark Jankowski	950 000 $ (1)
-Salary Remaining :	746 429 $
Nick Seeler	950 000 $ (1)
-Salary Remaining :	746 429 $
Cole Smith	900 000 $ (5)
-Salary Remaining :	707 143 $
Total Pro Players	21
Salary Commitment
Year 47 : 80 550 000 $
Year 48 : 45 350 000 $
Year 49 : 31 850 000 $
Year 50 : 24 400 000 $
Salary Average Commitment
Year 47 : 80 550 000 $
Year 48 : 45 350 000 $
Year 49 : 31 850 000 $
Year 50 : 24 400 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 550 000 $
Year 48 : 45 350 000 $
Year 49 : 31 850 000 $
Year 50 : 24 400 000 $

Farm Players Salaries
Gabriel Landeskog	800 000 $ (2)
Salary Remaining :	630 088 $
Mason Marchment	375 000 $ (3)
Salary Remaining :	295 354 $
David Rittich	150 000 $ (3)
Salary Remaining :	118 142 $
Calvin Pickard	138 500 $ (5)
Salary Remaining :	109 084 $
Jordan Greenway	125 000 $ (4)
Salary Remaining :	98 451 $
Matt Martin	102 500 $ (3)
Salary Remaining :	80 730 $
Ryan Johansen	102 500 $ (3)
Salary Remaining :	80 730 $
Jon Merrill	102 500 $ (3)
Salary Remaining :	80 730 $
Rocco Grimaldi	98 200 $ (3)
Salary Remaining :	77 343 $
Jonny Brodzinski	95 000 $ (5)
Salary Remaining :	74 823 $
Michael Stone	95 000 $ (1)
Salary Remaining :	74 823 $
Gavin Bayreuther	95 000 $ (4)
Salary Remaining :	74 823 $
Ben Meyers	95 000 $ (1)
Salary Remaining :	74 823 $
Nick Blankenburg	95 000 $ (5)
Salary Remaining :	74 823 $
Tanner Laczynski	95 000 $ (3)
Salary Remaining :	74 823 $
Chase De Leo	92 600 $ (3)
Salary Remaining :	72 933 $
Justin Bailey	90 000 $ (3)
Salary Remaining :	70 885 $
Michael Eyssimont	85 000 $ (2)
Salary Remaining :	66 947 $
Dominic Toninato	82 500 $ (2)
Salary Remaining :	64 978 $
Nathan Smith	80 000 $ (2)
Salary Remaining :	63 009 $
Mitchell Chaffee	80 000 $ (2)
Salary Remaining :	63 009 $
Matthew Murray	77 500 $ (4)
Salary Remaining :	61 040 $
Fredrik Olofsson	77 500 $ (4)
Salary Remaining :	61 040 $
Kevin Mandolese	77 500 $ (4)
Salary Remaining :	61 040 $
Luke Philp	77 500 $ (4)
Salary Remaining :	61 040 $
Chase Priskie	75 000 $ (2)
Salary Remaining :	59 071 $
Alexander Chmelevski	75 000 $ (3)
Salary Remaining :	59 071 $
Andrew Agozzino	75 000 $ (3)
Salary Remaining :	59 071 $
Josef Korenar	75 000 $ (3)
Salary Remaining :	59 071 $
Total Farm Players	29
Salary Commitment
Year 47 : 3 684 300 $
Year 48 : 3 494 300 $
Year 49 : 2 291 800 $
Year 50 : 858 500 $
Salary Average Commitment
Year 47 : 3 595 800 $
Year 48 : 3 405 800 $
Year 49 : 2 203 300 $
Year 50 : 770 000 $

Cleveland Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs ICE
Level 1:	7000 - 90 $ - 6 636 - 94,80%
Level 2:	6000 - 60 $ - 5 786 - 96,43%
Level 3:	3000 - 35 $ - 2 819 - 93,97%
Level 4:	5000 - 20 $ - 4 828 - 96,56%
Luxury :	2000 - 180 $ - 1 797 - 89,87%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 1 974 - 98,68%
Farm Level 2:	1000 - 15 $ - 999 - 99,87%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	21 867 - 95,07%
Average Income per Game	1 755 818 $
Year to Date Revenue	17 558 184 $
Farm
Home Games Left	29
Average Attendance - %	2 972 - 99,08%
Average Income per Game	100 870 $
Year to Date Revenue	907 830 $
Expense
Pro Players Total Salaries	74 050 000 $
Farm Players Total Salaries	2 392 500 $
Coaches Total Salaries	7 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	17 501 790 $
Farm Year To Date Expenses	664 776 $
Pro Salary Cap To Date	16 001 790 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 162 915 $
Farm Estimated Season Revenue	2 925 230 $
Pro Remaining Season Days	88
Pro Expenses Per Days	723 661 $
Pro Estimated Expenses	63 682 168 $
Farm Remaining Season Days	89
Farm Expenses Per Days	28 252 $
Farm Estimated Expenses	2 514 428 $
Estimated Season Expenses	66 196 596 $
Season Salary Cap	74 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	9 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	22 050 000 $
Current Bank Account	93 045 058 $
Projected Bank Account	78 936 607 $

Pro Players Salaries
Pavel Buchnevich	7 000 000 $ (4)
-Salary Remaining :	5 500 000 $
Joe Pavelski	6 750 000 $ (2)
-Salary Remaining :	5 303 571 $
Brock Nelson	6 000 000 $ (3)
-Salary Remaining :	4 714 286 $
Justin Faulk	5 500 000 $ (5)
-Salary Remaining :	4 321 429 $
Cam Fowler	5 250 000 $ (1)
-Salary Remaining :	4 125 000 $
William Karlsson	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Reilly Smith	4 750 000 $ (2)
-Salary Remaining :	3 732 143 $
Blake Coleman	4 500 000 $ (5)
-Salary Remaining :	3 535 714 $
Erik Cernak	4 000 000 $ (3)
-Salary Remaining :	3 142 857 $
Cody Ceci	3 500 000 $ (2)
-Salary Remaining :	2 750 000 $
Mark Giordano	3 500 000 $ (1)
-Salary Remaining :	2 750 000 $
Thatcher Demko	3 500 000 $ (1)
-Salary Remaining :	2 750 000 $
Alex Iafallo	3 000 000 $ (2)
-Salary Remaining :	2 357 143 $
Derek Forbort	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Eric Robinson	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Nico Sturm	2 000 000 $ (3)
-Salary Remaining :	1 571 429 $
Martin Jones	1 250 000 $ (3)
-Salary Remaining :	982 143 $
Marcus Johansson	1 000 000 $ (3)
-Salary Remaining :	785 714 $
Lane Pederson	950 000 $ (3)
-Salary Remaining :	746 429 $
Johnathan Kovacevic	850 000 $ (2)
-Salary Remaining :	667 857 $
Noah Gregor	750 000 $ (1)
-Salary Remaining :	589 286 $
Total Pro Players	21
Salary Commitment
Year 47 : 74 050 000 $
Year 48 : 56 050 000 $
Year 49 : 37 200 000 $
Year 50 : 19 000 000 $
Salary Average Commitment
Year 47 : 74 050 000 $
Year 48 : 56 050 000 $
Year 49 : 37 200 000 $
Year 50 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 74 050 000 $
Year 48 : 56 050 000 $
Year 49 : 37 200 000 $
Year 50 : 19 000 000 $

Farm Players Salaries
Zdeno Chara	300 000 $ (1)
Salary Remaining :	236 283 $
Ondrej Palat	250 000 $ (5)
Salary Remaining :	196 903 $
Calvin Petersen	150 000 $ (3)
Salary Remaining :	118 142 $
Jaroslav Halak	125 000 $ (1)
Salary Remaining :	98 451 $
Jacob Bryson	125 000 $ (2)
Salary Remaining :	98 451 $
Zac Jones	100 000 $ (3)
Salary Remaining :	78 761 $
Cal Foote	90 000 $ (3)
Salary Remaining :	70 885 $
Jake Christiansen	90 000 $ (2)
Salary Remaining :	70 885 $
Devin Shore	90 000 $ (1)
Salary Remaining :	70 885 $
Trey Fix-Wolansky	85 000 $ (2)
Salary Remaining :	66 947 $
Christian Jaros	80 000 $ (1)
Salary Remaining :	63 009 $
Bryce Kindopp	80 000 $ (2)
Salary Remaining :	63 009 $
Jimmy Schuldt	80 000 $ (4)
Salary Remaining :	63 009 $
Adam Beckman	77 500 $ (2)
Salary Remaining :	61 040 $
Jayson Megna	75 000 $ (3)
Salary Remaining :	59 071 $
Matt Luff	75 000 $ (3)
Salary Remaining :	59 071 $
Jack Ahcan	75 000 $ (3)
Salary Remaining :	59 071 $
Jonas Johansson	75 000 $ (1)
Salary Remaining :	59 071 $
William Lockwood	75 000 $ (3)
Salary Remaining :	59 071 $
John Leonard	75 000 $ (3)
Salary Remaining :	59 071 $
Joachim Blichfeld	75 000 $ (1)
Salary Remaining :	59 071 $
Alexander True	75 000 $ (1)
Salary Remaining :	59 071 $
Andy Welinski	70 000 $ (2)
Salary Remaining :	55 133 $
Total Farm Players	23
Salary Commitment
Year 47 : 2 392 500 $
Year 48 : 1 572 500 $
Year 49 : 1 045 000 $
Year 50 : 330 000 $
Salary Average Commitment
Year 47 : 2 392 500 $
Year 48 : 1 572 500 $
Year 49 : 1 045 000 $
Year 50 : 330 000 $

Colorado Zipper

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stomp Center
Level 1:	7000 - 100 $ - 6 592 - 94,17%
Level 2:	6000 - 60 $ - 5 522 - 92,04%
Level 3:	3000 - 35 $ - 2 886 - 96,19%
Level 4:	5000 - 20 $ - 4 883 - 97,66%
Luxury :	2000 - 200 $ - 1 695 - 84,73%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 1 991 - 99,56%
Farm Level 2:	1000 - 15 $ - 996 - 99,59%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	21 577 - 93,81%
Average Income per Game	1 833 695 $
Year to Date Revenue	16 503 252 $
Farm
Home Games Left	30
Average Attendance - %	2 987 - 99,57%
Average Income per Game	101 558 $
Year to Date Revenue	812 466 $
Expense
Pro Players Total Salaries	80 250 000 $
Farm Players Total Salaries	3 255 000 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 260 718 $
Farm Year To Date Expenses	1 132 349 $
Pro Salary Cap To Date	16 974 993 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 177 145 $
Farm Estimated Season Revenue	3 046 748 $
Pro Remaining Season Days	88
Pro Expenses Per Days	770 089 $
Pro Estimated Expenses	67 767 832 $
Farm Remaining Season Days	89
Farm Expenses Per Days	46 504 $
Farm Estimated Expenses	4 138 856 $
Estimated Season Expenses	71 906 688 $
Season Salary Cap	80 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	3 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	28 250 000 $
Current Bank Account	28 859 996 $
Projected Bank Account	13 177 201 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (1)
-Salary Remaining :	9 821 429 $
MacKenzie Weegar	7 500 000 $ (2)
-Salary Remaining :	5 892 857 $
Trevor Zegras	6 500 000 $ (3)
-Salary Remaining :	5 107 143 $
Alexandar Georgiev	6 500 000 $ (2)
-Salary Remaining :	5 107 143 $
Jamie Benn	6 300 000 $ (4)
-Salary Remaining :	4 950 000 $
Patrice Bergeron	5 600 000 $ (1)
-Salary Remaining :	4 400 000 $
Jared McCann	4 775 000 $ (2)
-Salary Remaining :	3 751 786 $
Boone Jenner	4 000 000 $ (4)
-Salary Remaining :	3 142 857 $
T.J. Oshie	3 750 000 $ (5)
-Salary Remaining :	2 946 429 $
Dylan DeMelo	3 000 000 $ (5)
-Salary Remaining :	2 357 143 $
Adam Lowry	3 000 000 $ (1)
-Salary Remaining :	2 357 143 $
Dmitry Orlov	3 000 000 $ (4)
-Salary Remaining :	2 357 143 $
James Reimer	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Jacob Middleton	2 500 000 $ (4)
-Salary Remaining :	1 964 286 $
Kailer Yamamoto	1 800 000 $ (4)
-Salary Remaining :	1 414 286 $
Michael Rasmussen	1 750 000 $ (1)
-Salary Remaining :	1 375 000 $
Erik Gustafsson	1 100 000 $ (1)
-Salary Remaining :	864 286 $
Ilya Lyubushkin	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Austin Watson	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Nathan Bastian	875 000 $ (4)
-Salary Remaining :	687 500 $
Michael McCarron	800 000 $ (3)
-Salary Remaining :	628 571 $
Total Pro Players	21
Salary Commitment
Year 47 : 80 250 000 $
Year 48 : 55 300 000 $
Year 49 : 35 525 000 $
Year 50 : 25 225 000 $
Salary Average Commitment
Year 47 : 80 250 000 $
Year 48 : 55 300 000 $
Year 49 : 35 525 000 $
Year 50 : 25 225 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 250 000 $
Year 48 : 55 300 000 $
Year 49 : 35 525 000 $
Year 50 : 25 225 000 $

Farm Players Salaries
Radim Simek	460 000 $ (4)
Salary Remaining :	362 301 $
Magnus Hellberg	450 000 $ (4)
Salary Remaining :	354 425 $
Billy Sweezey	450 000 $ (4)
Salary Remaining :	354 425 $
Lukas Sedlak	400 000 $ (4)
Salary Remaining :	315 044 $
Vitali Kravtsov	130 000 $ (3)
Salary Remaining :	102 389 $
Nikita Zaitsev	102 500 $ (3)
Salary Remaining :	80 730 $
Jonah Gadjovich	95 000 $ (3)
Salary Remaining :	74 823 $
Brandon Duhaime	95 000 $ (2)
Salary Remaining :	74 823 $
Zach Bogosian	95 000 $ (1)
Salary Remaining :	74 823 $
Dustin Tokarski	95 000 $ (2)
Salary Remaining :	74 823 $
Curtis Lazar	95 000 $ (4)
Salary Remaining :	74 823 $
Nathan Beaulieu	90 000 $ (2)
Salary Remaining :	70 885 $
Chad Ruhwedel	85 000 $ (4)
Salary Remaining :	66 947 $
Justin Danforth	85 000 $ (2)
Salary Remaining :	66 947 $
Anthony Angello	80 000 $ (1)
Salary Remaining :	63 009 $
Zack MacEwen	80 000 $ (4)
Salary Remaining :	63 009 $
Elliot Desnoyers	77 500 $ (4)
Salary Remaining :	61 040 $
Nick Ritchie	75 000 $ (5)
Salary Remaining :	59 071 $
Dryden Hunt	75 000 $ (2)
Salary Remaining :	59 071 $
Markus Nutivaara	70 000 $ (2)
Salary Remaining :	55 133 $
Liam O'Brien	70 000 $ (2)
Salary Remaining :	55 133 $
Total Farm Players	21
Salary Commitment
Year 47 : 3 255 000 $
Year 48 : 3 080 000 $
Year 49 : 2 500 000 $
Year 50 : 2 172 500 $
Salary Average Commitment
Year 47 : 3 255 000 $
Year 48 : 3 080 000 $
Year 49 : 2 500 000 $
Year 50 : 2 172 500 $

Dallas Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Pain
Level 1:	6500 - 150 $ - 4 170 - 64,16%
Level 2:	5500 - 90 $ - 3 960 - 72,01%
Level 3:	2500 - 52 $ - 2 015 - 80,61%
Level 4:	4000 - 40 $ - 2 971 - 74,27%
Luxury :	1500 - 270 $ - 1 100 - 73,34%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 15 $ - 998 - 99,78%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	14 217 - 71,08%
Average Income per Game	1 803 174 $
Year to Date Revenue	16 228 564 $
Farm
Home Games Left	29
Average Attendance - %	2 998 - 99,93%
Average Income per Game	101 960 $
Year to Date Revenue	917 640 $
Expense
Pro Players Total Salaries	80 600 000 $
Farm Players Total Salaries	957 500 $
Coaches Total Salaries	7 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 162 494 $
Farm Year To Date Expenses	412 400 $
Pro Salary Cap To Date	16 662 494 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 292 040 $
Farm Estimated Season Revenue	2 956 840 $
Pro Remaining Season Days	88
Pro Expenses Per Days	782 143 $
Pro Estimated Expenses	68 828 584 $
Farm Remaining Season Days	89
Farm Expenses Per Days	14 668 $
Farm Estimated Expenses	1 305 452 $
Estimated Season Expenses	70 134 036 $
Season Salary Cap	80 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	3 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	28 600 000 $
Current Bank Account	59 409 608 $
Projected Bank Account	44 524 452 $

Pro Players Salaries
Jake Guentzel	7 200 000 $ (5)
-Salary Remaining :	5 657 143 $
Quinn Hughes	6 100 000 $ (1)
-Salary Remaining :	4 792 857 $
Noah Hanifin	5 500 000 $ (2)
-Salary Remaining :	4 321 429 $
Tyler Seguin	5 500 000 $ (5)
-Salary Remaining :	4 321 429 $
Brent Burns	5 250 000 $ (1)
-Salary Remaining :	4 125 000 $
Jack Hughes	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Ryan McDonagh	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Chandler Stephenson	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Tristan Jarry	4 950 000 $ (5)
-Salary Remaining :	3 889 286 $
Brock Boeser	4 750 000 $ (4)
-Salary Remaining :	3 732 143 $
Lawson Crouse	4 000 000 $ (5)
-Salary Remaining :	3 142 857 $
Rickard Rakell	3 750 000 $ (2)
-Salary Remaining :	2 946 429 $
Frank Vatrano	3 650 000 $ (3)
-Salary Remaining :	2 867 857 $
Ridly Greig	3 100 000 $ (5)
-Salary Remaining :	2 435 714 $
Colton Sissons	2 800 000 $ (2)
-Salary Remaining :	2 200 000 $
Radko Gudas	2 700 000 $ (4)
-Salary Remaining :	2 121 429 $
Casey DeSmith	2 000 000 $ (2)
-Salary Remaining :	1 571 429 $
Mattias Samuelsson	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Trent Frederic	1 100 000 $ (4)
-Salary Remaining :	864 286 $
Ryan Poehling	900 000 $ (2)
-Salary Remaining :	707 143 $
Mark Kastelic	850 000 $ (2)
-Salary Remaining :	667 857 $
Total Pro Players	21
Salary Commitment
Year 47 : 80 600 000 $
Year 48 : 54 250 000 $
Year 49 : 38 450 000 $
Year 50 : 33 300 000 $
Salary Average Commitment
Year 47 : 80 600 000 $
Year 48 : 54 250 000 $
Year 49 : 38 450 000 $
Year 50 : 33 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 600 000 $
Year 48 : 54 250 000 $
Year 49 : 38 450 000 $
Year 50 : 33 300 000 $

Farm Players Salaries
Duncan Keith	200 000 $ (1)
Salary Remaining :	157 522 $
Tyson Foerster	110 000 $ (4)
Salary Remaining :	86 637 $
Dustin Wolf	100 000 $ (4)
Salary Remaining :	78 761 $
Erik Kallgren	100 000 $ (2)
Salary Remaining :	78 761 $
Nicholas Robertson	100 000 $ (1)
Salary Remaining :	78 761 $
William Dufour	95 000 $ (4)
Salary Remaining :	74 823 $
Niko Mikkola	90 000 $ (1)
Salary Remaining :	70 885 $
Drew O'Connor	85 000 $ (1)
Salary Remaining :	66 947 $
Arturs Silovs	77 500 $ (4)
Salary Remaining :	61 040 $
Total Farm Players	9
Salary Commitment
Year 47 : 957 500 $
Year 48 : 482 500 $
Year 49 : 382 500 $
Year 50 : 382 500 $
Salary Average Commitment
Year 47 : 957 500 $
Year 48 : 482 500 $
Year 49 : 382 500 $
Year 50 : 382 500 $

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - 130 $ - 4 730 - 67,57%
Level 2:	6000 - 90 $ - 3 826 - 63,77%
Level 3:	3000 - 50 $ - 2 210 - 73,67%
Level 4:	5000 - 30 $ - 4 564 - 91,28%
Luxury :	2000 - 210 $ - 1 427 - 71,35%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 45 $ - 1 623 - 81,17%
Farm Level 2:	1000 - 25 $ - 670 - 67,01%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	16 757 - 72,86%
Average Income per Game	1 807 619 $
Year to Date Revenue	16 268 568 $
Farm
Home Games Left	30
Average Attendance - %	2 294 - 76,45%
Average Income per Game	107 766 $
Year to Date Revenue	862 128 $
Expense
Pro Players Total Salaries	53 250 000 $
Farm Players Total Salaries	2 235 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	12 518 298 $
Farm Year To Date Expenses	593 372 $
Pro Salary Cap To Date	11 446 866 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 420 941 $
Farm Estimated Season Revenue	3 232 980 $
Pro Remaining Season Days	88
Pro Expenses Per Days	520 089 $
Pro Estimated Expenses	45 767 832 $
Farm Remaining Season Days	89
Farm Expenses Per Days	24 204 $
Farm Estimated Expenses	2 154 156 $
Estimated Season Expenses	47 921 988 $
Season Salary Cap	53 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	30 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	1 250 000 $
Current Bank Account	108 612 584 $
Projected Bank Account	116 344 517 $

Pro Players Salaries
Dougie Hamilton	6 500 000 $ (3)
-Salary Remaining :	5 107 143 $
Martin Necas	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Zach Werenski	5 500 000 $ (3)
-Salary Remaining :	4 321 429 $
Alex Chiasson	4 500 000 $ (1)
-Salary Remaining :	3 535 714 $
Ilya Samsonov	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Nicklas Backstrom	4 000 000 $ (3)
-Salary Remaining :	3 142 857 $
Joel Edmundson	3 500 000 $ (3)
-Salary Remaining :	2 750 000 $
Dominik Kubalik	2 500 000 $ (4)
-Salary Remaining :	1 964 286 $
John Marino	2 250 000 $ (1)
-Salary Remaining :	1 767 857 $
Pheonix Copley	2 100 000 $ (3)
-Salary Remaining :	1 650 000 $
Arthur Kaliyev	2 000 000 $ (3)
-Salary Remaining :	1 571 429 $
Ryan McLeod	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Ethan Bear	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Kent Johnson	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Erik Brannstrom	1 200 000 $ (4)
-Salary Remaining :	942 857 $
Philip Tomasino	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Taylor Raddysh	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Jack McBain	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Andrew Peeke	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Kiefer Sherwood	800 000 $ (1)
-Salary Remaining :	628 571 $
Total Pro Players	20
Salary Commitment
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Average Commitment
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $

Farm Players Salaries
Emil Bemstrom	125 000 $ (1)
Salary Remaining :	98 451 $
Nils Lundkvist	107 500 $ (2)
Salary Remaining :	84 668 $
Fabian Zetterlund	100 000 $ (2)
Salary Remaining :	78 761 $
Pavel Dorofeyev	95 000 $ (2)
Salary Remaining :	74 823 $
Ben McCartney	90 000 $ (2)
Salary Remaining :	70 885 $
Kale Clague	90 000 $ (3)
Salary Remaining :	70 885 $
Jacob Perreault	90 000 $ (2)
Salary Remaining :	70 885 $
Nikolai Knyzhov	90 000 $ (1)
Salary Remaining :	70 885 $
Jesper Boqvist	85 000 $ (1)
Salary Remaining :	66 947 $
Liam Foudy	85 000 $ (1)
Salary Remaining :	66 947 $
Akito Hirose (Out of Payroll)	82 500 $ (3)
Salary Remaining :	64 978 $
Linus Hogberg	80 000 $ (2)
Salary Remaining :	63 009 $
Kaedan Korczak	80 000 $ (2)
Salary Remaining :	63 009 $
Lucas Carlsson	80 000 $ (1)
Salary Remaining :	63 009 $
Alex Steeves	77 500 $ (2)
Salary Remaining :	61 040 $
Isaac Ratcliffe	77 500 $ (2)
Salary Remaining :	61 040 $
Joona Koppanen	77 500 $ (3)
Salary Remaining :	61 040 $
Oskar Steen	75 000 $ (3)
Salary Remaining :	59 071 $
Dylan Coghlan	75 000 $ (3)
Salary Remaining :	59 071 $
Zach Sanford	75 000 $ (4)
Salary Remaining :	59 071 $
Otto Leskinen	75 000 $ (1)
Salary Remaining :	59 071 $
Michael Carcone	75 000 $ (1)
Salary Remaining :	59 071 $
Joe Snively	75 000 $ (1)
Salary Remaining :	59 071 $
Jonathan Davidsson	75 000 $ (1)
Salary Remaining :	59 071 $
Artyom Zagidulin	70 000 $ (3)
Salary Remaining :	55 133 $
Drake Rymsha	70 000 $ (3)
Salary Remaining :	55 133 $
T.J. Tynan	70 000 $ (2)
Salary Remaining :	55 133 $
Bryan Little	70 000 $ (3)
Salary Remaining :	55 133 $
Total Farm Players	28
Salary Commitment
Year 47 : 2 317 500 $
Year 48 : 1 552 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $
Salary Average Commitment
Year 47 : 2 317 500 $
Year 48 : 1 552 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wayne Gretzky Arena
Level 1:	7000 - 100 $ - 6 489 - 92,71%
Level 2:	6000 - 65 $ - 5 734 - 95,56%
Level 3:	3000 - 35 $ - 2 855 - 95,17%
Level 4:	5000 - 20 $ - 4 911 - 98,22%
Luxury :	2000 - 200 $ - 1 705 - 85,26%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 65 $ - 1 099 - 54,93%
Farm Level 2:	1000 - 25 $ - 641 - 64,06%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	21 694 - 94,32%
Average Income per Game	1 872 961 $
Year to Date Revenue	16 856 652 $
Farm
Home Games Left	30
Average Attendance - %	1 739 - 57,97%
Average Income per Game	104 902 $
Year to Date Revenue	839 214 $
Expense
Pro Players Total Salaries	63 950 000 $
Farm Players Total Salaries	1 175 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	14 167 412 $
Farm Year To Date Expenses	644 382 $
Pro Salary Cap To Date	13 104 911 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	54 315 879 $
Farm Estimated Season Revenue	3 147 052 $
Pro Remaining Season Days	88
Pro Expenses Per Days	597 768 $
Pro Estimated Expenses	52 603 584 $
Farm Remaining Season Days	89
Farm Expenses Per Days	23 673 $
Farm Estimated Expenses	2 106 897 $
Estimated Season Expenses	54 710 481 $
Season Salary Cap	61 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	22 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	9 700 000 $
Current Bank Account	117 428 190 $
Projected Bank Account	120 180 640 $

Pro Players Salaries
Alexander Radulov	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Jordie Benn	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Anders Nilsson	5 000 000 $ (2)
-Salary Remaining :	3 928 571 $
Jean-Francois Berube	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
David Kase	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Byron Froese	3 500 000 $ (4)
-Salary Remaining :	2 750 000 $
Zack Kassian	3 000 000 $ (4)
-Salary Remaining :	2 357 143 $
Alex Belzile (Out of Payroll)	3 000 000 $ (4)
-Salary Remaining :	2 357 143 $
Nikita Gusev	3 000 000 $ (1)
-Salary Remaining :	2 357 143 $
Jordan Nolan	3 000 000 $ (4)
-Salary Remaining :	2 357 143 $
Jesper Froden	2 500 000 $ (2)
-Salary Remaining :	1 964 286 $
Patric Hornqvist	2 500 000 $ (2)
-Salary Remaining :	1 964 286 $
Alex Biega	2 500 000 $ (1)
-Salary Remaining :	1 964 286 $
Zac Dalpe	2 500 000 $ (2)
-Salary Remaining :	1 964 286 $
Calle Rosen	2 500 000 $ (4)
-Salary Remaining :	1 964 286 $
Martin Hanzal	2 500 000 $ (2)
-Salary Remaining :	1 964 286 $
Morgan Geekie (Out of Payroll)	1 250 000 $ (1)
-Salary Remaining :	982 143 $
David Jiricek (Out of Payroll)	1 200 000 $ (4)
-Salary Remaining :	942 857 $
Jack Quinn	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Matty Beniers	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Gustav Lindstrom	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Stanislav Svozil (Out of Payroll)	1 000 000 $ (4)
-Salary Remaining :	785 714 $
Corey Schueneman	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Joseph Woll	900 000 $ (2)
-Salary Remaining :	707 143 $
Urho Vaakanainen	850 000 $ (1)
-Salary Remaining :	667 857 $
Jake Chelios	800 000 $ (1)
-Salary Remaining :	628 571 $
J.C. Beaudin	750 000 $ (1)
-Salary Remaining :	589 286 $
Ben Bishop	500 000 $ (1)
-Salary Remaining :	392 857 $
Total Pro Players	28
Salary Commitment
Year 47 : 68 150 000 $
Year 48 : 36 500 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Average Commitment
Year 47 : 68 150 000 $
Year 48 : 36 500 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 68 150 000 $
Year 48 : 36 500 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $

Farm Players Salaries
Brian Boyle	250 000 $ (2)
Salary Remaining :	196 903 $
Brandt Clarke	120 000 $ (4)
Salary Remaining :	94 513 $
Vasily Podkolzin	120 000 $ (2)
Salary Remaining :	94 513 $
Benoit-Olivier Groulx	100 000 $ (2)
Salary Remaining :	78 761 $
Lias Andersson	90 000 $ (1)
Salary Remaining :	70 885 $
Mason Geertsen	85 000 $ (2)
Salary Remaining :	66 947 $
Egor Yakovlev	80 000 $ (1)
Salary Remaining :	63 009 $
Patrik Berglund	80 000 $ (1)
Salary Remaining :	63 009 $
Ryan Kuffner	75 000 $ (2)
Salary Remaining :	59 071 $
Joshua Jacobs	75 000 $ (2)
Salary Remaining :	59 071 $
Andrey Makarov	50 000 $ (1)
Salary Remaining :	39 381 $
Alexander Salak	50 000 $ (1)
Salary Remaining :	39 381 $
Total Farm Players	12
Salary Commitment
Year 47 : 1 175 000 $
Year 48 : 825 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $
Salary Average Commitment
Year 47 : 1 175 000 $
Year 48 : 825 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $

Halifax Thunder

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colt 45 Center
Level 1:	7000 - 125 $ - 5 034 - 71,91%
Level 2:	6000 - 75 $ - 5 156 - 85,94%
Level 3:	3000 - 40 $ - 2 822 - 94,08%
Level 4:	5000 - 30 $ - 4 388 - 87,75%
Luxury :	2000 - 205 $ - 1 690 - 84,51%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 45 $ - 1 663 - 83,17%
Farm Level 2:	1000 - 30 $ - 540 - 54,03%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	19 091 - 83,00%
Average Income per Game	1 928 388 $
Year to Date Revenue	17 355 492 $
Farm
Home Games Left	29
Average Attendance - %	2 204 - 73,46%
Average Income per Game	109 272 $
Year to Date Revenue	983 448 $
Expense
Pro Players Total Salaries	62 850 000 $
Farm Players Total Salaries	1 955 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	13 497 989 $
Farm Year To Date Expenses	923 733 $
Pro Salary Cap To Date	12 640 853 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	55 923 252 $
Farm Estimated Season Revenue	3 168 888 $
Pro Remaining Season Days	88
Pro Expenses Per Days	596 875 $
Pro Estimated Expenses	52 525 000 $
Farm Remaining Season Days	89
Farm Expenses Per Days	35 000 $
Farm Estimated Expenses	3 115 000 $
Estimated Season Expenses	55 640 000 $
Season Salary Cap	62 850 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	21 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	10 850 000 $
Current Bank Account	36 449 605 $
Projected Bank Account	39 901 745 $

Pro Players Salaries
Cale Makar	10 500 000 $ (5)
-Salary Remaining :	8 250 000 $
Anze Kopitar	7 500 000 $ (2)
-Salary Remaining :	5 892 857 $
Jaccob Slavin	5 750 000 $ (1)
-Salary Remaining :	4 517 857 $
Jordan Binnington	4 000 000 $ (3)
-Salary Remaining :	3 142 857 $
Kevin Shattenkirk	3 500 000 $ (1)
-Salary Remaining :	2 750 000 $
Travis Hamonic	3 500 000 $ (2)
-Salary Remaining :	2 750 000 $
Matt Murray	3 500 000 $ (3)
-Salary Remaining :	2 750 000 $
Artem Zub	2 500 000 $ (3)
-Salary Remaining :	1 964 286 $
Luke Kunin	2 300 000 $ (2)
-Salary Remaining :	1 807 143 $
Vladislav Namestnikov	2 000 000 $ (2)
-Salary Remaining :	1 571 429 $
Zemgus Girgensons	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Sam Steel	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Justin Schultz	1 650 000 $ (2)
-Salary Remaining :	1 296 429 $
Brendan Gaunce	1 500 000 $ (5)
-Salary Remaining :	1 178 571 $
Mike Hoffman	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Luke Evangelista	1 100 000 $ (4)
-Salary Remaining :	864 286 $
Robert Bortuzzo	1 025 000 $ (2)
-Salary Remaining :	805 357 $
Kieffer Bellows	1 000 000 $ (1)
-Salary Remaining :	785 714 $
MacKenzie Entwistle	950 000 $ (3)
-Salary Remaining :	746 429 $
Pyotr Kochetkov	950 000 $ (2)
-Salary Remaining :	746 429 $
Kevin Bahl	900 000 $ (3)
-Salary Remaining :	707 143 $
Brendan Lemieux	850 000 $ (3)
-Salary Remaining :	667 857 $
Tyler Pitlick	800 000 $ (5)
-Salary Remaining :	628 571 $
Mathieu Olivier	800 000 $ (1)
-Salary Remaining :	628 571 $
Rourke Chartier	775 000 $ (4)
-Salary Remaining :	608 929 $
Total Pro Players	25
Salary Commitment
Year 47 : 62 850 000 $
Year 48 : 47 800 000 $
Year 49 : 28 875 000 $
Year 50 : 14 675 000 $
Salary Average Commitment
Year 47 : 62 850 000 $
Year 48 : 47 800 000 $
Year 49 : 28 875 000 $
Year 50 : 14 675 000 $
Salary Cap with 1 Way Contract
Year 47 : 62 850 000 $
Year 48 : 47 800 000 $
Year 49 : 28 875 000 $
Year 50 : 14 675 000 $

Farm Players Salaries
Spencer Stastney	185 000 $ (4)
Salary Remaining :	145 708 $
Maxwell Willman	150 000 $ (5)
Salary Remaining :	118 142 $
Matej Blumel	150 000 $ (5)
Salary Remaining :	118 142 $
Milos Kelemen	115 000 $ (4)
Salary Remaining :	90 575 $
Michael Raffl	110 000 $ (2)
Salary Remaining :	86 637 $
Cam Dineen	100 000 $ (2)
Salary Remaining :	78 761 $
Garrett Pilon	95 000 $ (4)
Salary Remaining :	74 823 $
Nicholas Merkley	95 000 $ (2)
Salary Remaining :	74 823 $
Madison Bowey	95 000 $ (2)
Salary Remaining :	74 823 $
Brian Elliott	90 000 $ (1)
Salary Remaining :	70 885 $
Alex Turcotte	80 000 $ (2)
Salary Remaining :	63 009 $
Justin Kirkland	80 000 $ (1)
Salary Remaining :	63 009 $
Alexander Volkov	80 000 $ (1)
Salary Remaining :	63 009 $
Zane McIntyre	77 500 $ (4)
Salary Remaining :	61 040 $
Chris Wagner	77 500 $ (5)
Salary Remaining :	61 040 $
Colton White	77 500 $ (4)
Salary Remaining :	61 040 $
Jet Greaves	77 500 $ (4)
Salary Remaining :	61 040 $
Julius Honka	75 000 $ (5)
Salary Remaining :	59 071 $
Roland McKeown	75 000 $ (2)
Salary Remaining :	59 071 $
Valentin Zykov	70 000 $ (3)
Salary Remaining :	55 133 $
Total Farm Players	20
Salary Commitment
Year 47 : 1 955 000 $
Year 48 : 1 705 000 $
Year 49 : 1 150 000 $
Year 50 : 1 080 000 $
Salary Average Commitment
Year 47 : 1 955 000 $
Year 48 : 1 705 000 $
Year 49 : 1 150 000 $
Year 50 : 1 080 000 $

Hamilton Tigers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Smirnoff Arena
Level 1:	6500 - 95 $ - 5 279 - 81,22%
Level 2:	5500 - 65 $ - 3 488 - 63,41%
Level 3:	3000 - 40 $ - 1 638 - 54,61%
Level 4:	4500 - 29 $ - 3 053 - 67,84%
Luxury :	1500 - 200 $ - 1 456 - 97,03%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 972 - 98,59%
Farm Level 2:	1000 - 20 $ - 820 - 81,98%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	14 914 - 71,02%
Average Income per Game	1 835 525 $
Year to Date Revenue	14 684 202 $
Farm
Home Games Left	30
Average Attendance - %	2 792 - 93,05%
Average Income per Game	102 493 $
Year to Date Revenue	819 942 $
Expense
Pro Players Total Salaries	83 055 000 $
Farm Players Total Salaries	2 460 000 $
Coaches Total Salaries	13 150 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	19 297 488 $
Farm Year To Date Expenses	1 828 680 $
Pro Salary Cap To Date	17 797 488 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	55 065 758 $
Farm Estimated Season Revenue	3 074 782 $
Pro Remaining Season Days	88
Pro Expenses Per Days	804 062 $
Pro Estimated Expenses	70 757 456 $
Farm Remaining Season Days	89
Farm Expenses Per Days	76 195 $
Farm Estimated Expenses	6 781 355 $
Estimated Season Expenses	77 538 811 $
Season Salary Cap	83 055 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	945 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	31 055 000 $
Current Bank Account	81 229 356 $
Projected Bank Account	61 831 085 $

Pro Players Salaries
Vladimir Tarasenko	7 900 000 $ (2)
-Salary Remaining :	6 207 143 $
Nick Suzuki	7 500 000 $ (1)
-Salary Remaining :	5 892 857 $
Jesper Bratt	7 350 000 $ (5)
-Salary Remaining :	5 775 000 $
Johnny Gaudreau	6 750 000 $ (5)
-Salary Remaining :	5 303 571 $
Jacob Trouba	6 000 000 $ (2)
-Salary Remaining :	4 714 286 $
Devon Toews	5 930 000 $ (1)
-Salary Remaining :	4 659 286 $
Jordan Eberle	5 600 000 $ (5)
-Salary Remaining :	4 400 000 $
Adam Henrique	5 500 000 $ (3)
-Salary Remaining :	4 321 429 $
Mikael Granlund	5 250 000 $ (2)
-Salary Remaining :	4 125 000 $
Anthony DeAngelo	5 000 000 $ (5)
-Salary Remaining :	3 928 571 $
Nick Leddy	4 000 000 $ (2)
-Salary Remaining :	3 142 857 $
Tyler Bertuzzi	3 500 000 $ (4)
-Salary Remaining :	2 750 000 $
Calle Jarnkrok	2 500 000 $ (4)
-Salary Remaining :	1 964 286 $
Antti Raanta	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Ben Chiarot	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Ukko-Pekka Luukkonen	1 750 000 $ (3)
-Salary Remaining :	1 375 000 $
Tanner Jeannot	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Yegor Chinakhov	1 100 000 $ (2)
-Salary Remaining :	864 286 $
Kyle Okposo	1 025 000 $ (2)
-Salary Remaining :	805 357 $
Jaycob Megna	900 000 $ (1)
-Salary Remaining :	707 143 $
Total Pro Players	20
Salary Commitment
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $
Salary Average Commitment
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $

Farm Players Salaries
Colin White	450 000 $ (1)
Salary Remaining :	354 425 $
Matt Dumba	400 000 $ (4)
Salary Remaining :	315 044 $
Ross Colton	240 000 $ (4)
Salary Remaining :	189 027 $
Anthony Duclair	225 000 $ (4)
Salary Remaining :	177 212 $
Kevin Rooney	120 000 $ (2)
Salary Remaining :	94 513 $
Sheldon Dries	100 000 $ (4)
Salary Remaining :	78 761 $
Adam Gaudette	100 000 $ (2)
Salary Remaining :	78 761 $
Josh Leivo	100 000 $ (4)
Salary Remaining :	78 761 $
Michael Pezzetta	100 000 $ (2)
Salary Remaining :	78 761 $
Mikhail Maltsev	100 000 $ (2)
Salary Remaining :	78 761 $
Jordan Gross	100 000 $ (4)
Salary Remaining :	78 761 $
Nick Perbix	95 000 $ (4)
Salary Remaining :	74 823 $
Rem Pitlick	90 000 $ (3)
Salary Remaining :	70 885 $
Adam Werner	85 000 $ (1)
Salary Remaining :	66 947 $
Curtis McKenzie	80 000 $ (1)
Salary Remaining :	63 009 $
Laurent Dauphin	75 000 $ (4)
Salary Remaining :	59 071 $
Total Farm Players	16
Salary Commitment
Year 47 : 2 460 000 $
Year 48 : 1 845 000 $
Year 49 : 1 425 000 $
Year 50 : 1 335 000 $
Salary Average Commitment
Year 47 : 2 460 000 $
Year 48 : 1 845 000 $
Year 49 : 1 425 000 $
Year 50 : 1 335 000 $

Houston Supernova

Arena Capacity - Ticket Price Attendance - %
Arena Name	Thunder Dome
Level 1:	6500 - 114 $ - 6 374 - 98,06%
Level 2:	5000 - 78 $ - 4 461 - 89,22%
Level 3:	2500 - 46 $ - 2 500 - 99,99%
Level 4:	4500 - 31 $ - 4 171 - 92,69%
Luxury :	1500 - 240 $ - 1 265 - 84,32%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 65 $ - 1 145 - 57,26%
Farm Level 2:	1000 - 20 $ - 833 - 83,33%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	18 771 - 93,85%
Average Income per Game	1 946 925 $
Year to Date Revenue	17 522 322 $
Farm
Home Games Left	30
Average Attendance - %	1 979 - 65,95%
Average Income per Game	109 328 $
Year to Date Revenue	874 620 $
Expense
Pro Players Total Salaries	80 050 000 $
Farm Players Total Salaries	1 507 500 $
Coaches Total Salaries	4 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 030 795 $
Farm Year To Date Expenses	486 721 $
Pro Salary Cap To Date	17 173 659 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 460 815 $
Farm Estimated Season Revenue	3 279 825 $
Pro Remaining Season Days	88
Pro Expenses Per Days	750 446 $
Pro Estimated Expenses	66 039 248 $
Farm Remaining Season Days	89
Farm Expenses Per Days	20 420 $
Farm Estimated Expenses	1 817 380 $
Estimated Season Expenses	67 856 628 $
Season Salary Cap	80 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	3 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	28 050 000 $
Current Bank Account	19 513 033 $
Projected Bank Account	11 397 045 $

Pro Players Salaries
Leon Draisaitl	12 500 000 $ (3)
-Salary Remaining :	9 821 429 $
William Nylander	8 000 000 $ (3)
-Salary Remaining :	6 285 714 $
Jordan Kyrou	7 500 000 $ (4)
-Salary Remaining :	5 892 857 $
Linus Ullmark	6 000 000 $ (5)
-Salary Remaining :	4 714 286 $
Adrian Kempe	6 000 000 $ (5)
-Salary Remaining :	4 714 286 $
Rasmus Dahlin	5 500 000 $ (1)
-Salary Remaining :	4 321 429 $
Ryan Nugent-Hopkins	5 500 000 $ (2)
-Salary Remaining :	4 321 429 $
Phillip Danault	4 900 000 $ (4)
-Salary Remaining :	3 850 000 $
Jamie Oleksiak	3 500 000 $ (4)
-Salary Remaining :	2 750 000 $
Josh Manson	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Jonas Siegenthaler	2 300 000 $ (4)
-Salary Remaining :	1 807 143 $
Vince Dunn	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Jesper Fast	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
K'Andre Miller	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Noel Acciari	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Daniel Vladar	1 500 000 $ (2)
-Salary Remaining :	1 178 571 $
Ilya Mikheyev	1 500 000 $ (1)
-Salary Remaining :	1 178 571 $
Kevin Stenlund	1 300 000 $ (5)
-Salary Remaining :	1 021 429 $
Jarred Tinordi	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Danton Heinen	900 000 $ (4)
-Salary Remaining :	707 143 $
Connor Dewar	900 000 $ (2)
-Salary Remaining :	707 143 $
Cooper Marody	750 000 $ (4)
-Salary Remaining :	589 286 $
Total Pro Players	22
Salary Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Average Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $

Farm Players Salaries
Kevin Lankinen	150 000 $ (3)
Salary Remaining :	118 142 $
Robin Salo	100 000 $ (2)
Salary Remaining :	78 761 $
Maxim Mamin	100 000 $ (1)
Salary Remaining :	78 761 $
Adam Huska	95 000 $ (2)
Salary Remaining :	74 823 $
Joona Luoto	77 500 $ (3)
Salary Remaining :	61 040 $
Bobby McMann	77 500 $ (4)
Salary Remaining :	61 040 $
David Gust	77 500 $ (2)
Salary Remaining :	61 040 $
Jackson LaCombe	77 500 $ (4)
Salary Remaining :	61 040 $
Jacob Lucchini	77 500 $ (1)
Salary Remaining :	61 040 $
Nick DeSimone	77 500 $ (3)
Salary Remaining :	61 040 $
Oskar Olausson	77 500 $ (4)
Salary Remaining :	61 040 $
Gustav Olofsson	77 500 $ (3)
Salary Remaining :	61 040 $
Gage Quinney	77 500 $ (3)
Salary Remaining :	61 040 $
Mitch Reinke	75 000 $ (4)
Salary Remaining :	59 071 $
Chase Pearson	75 000 $ (2)
Salary Remaining :	59 071 $
Joel L'Esperance	75 000 $ (4)
Salary Remaining :	59 071 $
Joel Hanley	70 000 $ (3)
Salary Remaining :	55 133 $
Gerald Mayhew	70 000 $ (3)
Salary Remaining :	55 133 $
Total Farm Players	18
Salary Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $
Salary Average Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $

London Spartiates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kingdom Arena
Level 1:	6000 - 100 $ - 6 000 - 100,00%
Level 2:	5000 - 70 $ - 4 999 - 99,98%
Level 3:	2250 - 60 $ - 1 839 - 81,74%
Level 4:	4000 - 40 $ - 2 895 - 72,37%
Luxury :	1250 - 200 $ - 1 250 - 100,00%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - 75 $ - 976 - 48,78%
Farm Level 2:	1000 - 30 $ - 532 - 53,22%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	16 983 - 91,80%
Average Income per Game	1 711 285 $
Year to Date Revenue	15 401 568 $
Farm
Home Games Left	29
Average Attendance - %	1 508 - 50,26%
Average Income per Game	106 970 $
Year to Date Revenue	962 730 $
Expense
Pro Players Total Salaries	77 400 000 $
Farm Players Total Salaries	3 857 500 $
Coaches Total Salaries	4 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	16 699 103 $
Farm Year To Date Expenses	961 303 $
Pro Salary Cap To Date	15 792 855 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 627 275 $
Farm Estimated Season Revenue	3 102 130 $
Pro Remaining Season Days	88
Pro Expenses Per Days	722 321 $
Pro Estimated Expenses	63 564 248 $
Farm Remaining Season Days	89
Farm Expenses Per Days	40 332 $
Farm Estimated Expenses	3 589 548 $
Estimated Season Expenses	67 153 796 $
Season Salary Cap	74 900 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	9 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	22 900 000 $
Current Bank Account	66 962 593 $
Projected Bank Account	52 538 202 $

Pro Players Salaries
Brad Marchand	8 500 000 $ (2)
-Salary Remaining :	6 678 571 $
Logan Couture	6 150 000 $ (2)
-Salary Remaining :	4 832 143 $
Jared Spurgeon	6 000 000 $ (3)
-Salary Remaining :	4 714 286 $
Frederik Andersen	6 000 000 $ (3)
-Salary Remaining :	4 714 286 $
Jeff Skinner	6 000 000 $ (5)
-Salary Remaining :	4 714 286 $
Mats Zuccarello	5 750 000 $ (2)
-Salary Remaining :	4 517 857 $
Viktor Arvidsson	5 200 000 $ (3)
-Salary Remaining :	4 085 714 $
Jonas Brodin	5 000 000 $ (5)
-Salary Remaining :	3 928 571 $
Ryan Hartman	4 200 000 $ (1)
-Salary Remaining :	3 300 000 $
Scott Harrington	3 000 000 $ (5)
-Salary Remaining :	2 357 143 $
Ty Dellandrea	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Hunter McKown	2 650 000 $ (4)
-Salary Remaining :	2 082 143 $
Nick Jensen	2 500 000 $ (2)
-Salary Remaining :	1 964 286 $
Nick Bonino (Out of Payroll)	2 500 000 $ (2)
-Salary Remaining :	1 964 286 $
Jack Campbell	2 500 000 $ (4)
-Salary Remaining :	1 964 286 $
Jeff Carter	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Eeli Tolvanen	1 900 000 $ (2)
-Salary Remaining :	1 492 857 $
Colin Miller	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Brett Kulak	1 300 000 $ (2)
-Salary Remaining :	1 021 429 $
Klim Kostin	950 000 $ (1)
-Salary Remaining :	746 429 $
Mason Shaw	800 000 $ (2)
-Salary Remaining :	628 571 $
Total Pro Players	21
Salary Commitment
Year 47 : 77 400 000 $
Year 48 : 72 250 000 $
Year 49 : 42 850 000 $
Year 50 : 21 150 000 $
Salary Average Commitment
Year 47 : 77 400 000 $
Year 48 : 72 250 000 $
Year 49 : 42 850 000 $
Year 50 : 21 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 400 000 $
Year 48 : 72 250 000 $
Year 49 : 42 850 000 $
Year 50 : 21 150 000 $

Farm Players Salaries
Alex Goligoski	450 000 $ (1)
Salary Remaining :	354 425 $
Paul Byron	400 000 $ (2)
Salary Remaining :	315 044 $
Mathieu Perreault	400 000 $ (2)
Salary Remaining :	315 044 $
Cedric Paquette	350 000 $ (2)
Salary Remaining :	275 664 $
Mark Friedman	300 000 $ (5)
Salary Remaining :	236 283 $
Derek Stepan	300 000 $ (5)
Salary Remaining :	236 283 $
Tanner Pearson	250 000 $ (2)
Salary Remaining :	196 903 $
Patrick Maroon	150 000 $ (1)
Salary Remaining :	118 142 $
Nico Daws	110 000 $ (2)
Salary Remaining :	86 637 $
Vinni Lettieri	90 000 $ (4)
Salary Remaining :	70 885 $
Alex Formenton	77 500 $ (5)
Salary Remaining :	61 040 $
Max McCormick	77 500 $ (5)
Salary Remaining :	61 040 $
Sheldon Rempal	77 500 $ (5)
Salary Remaining :	61 040 $
Andrew Poturalski	77 500 $ (5)
Salary Remaining :	61 040 $
Brogan Rafferty	77 500 $ (5)
Salary Remaining :	61 040 $
Kristian Reichel	77 500 $ (5)
Salary Remaining :	61 040 $
Vitaly Abramov	77 500 $ (5)
Salary Remaining :	61 040 $
Kevin Gravel	75 000 $ (3)
Salary Remaining :	59 071 $
Kole Sherwood	75 000 $ (4)
Salary Remaining :	59 071 $
Dylan McIlrath	75 000 $ (3)
Salary Remaining :	59 071 $
Brian Pinho	75 000 $ (1)
Salary Remaining :	59 071 $
Taylor Fedun	75 000 $ (3)
Salary Remaining :	59 071 $
Ivan Prosvetov	70 000 $ (3)
Salary Remaining :	55 133 $
Nic Petan	70 000 $ (3)
Salary Remaining :	55 133 $
Total Farm Players	24
Salary Commitment
Year 47 : 3 857 500 $
Year 48 : 3 182 500 $
Year 49 : 1 672 500 $
Year 50 : 1 307 500 $
Salary Average Commitment
Year 47 : 3 857 500 $
Year 48 : 3 182 500 $
Year 49 : 1 672 500 $
Year 50 : 1 307 500 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs Center
Level 1:	6500 - 109 $ - 6 349 - 97,68%
Level 2:	5500 - 72 $ - 5 387 - 97,94%
Level 3:	2500 - 45 $ - 2 500 - 100,00%
Level 4:	4500 - 31 $ - 4 190 - 93,10%
Luxury :	1500 - 221 $ - 1 366 - 91,04%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - 35 $ - 1 994 - 99,72%
Farm Level 2:	1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	19 791 - 96,54%
Average Income per Game	1 948 902 $
Year to Date Revenue	17 540 120 $
Farm
Home Games Left	30
Average Attendance - %	2 992 - 99,73%
Average Income per Game	101 721 $
Year to Date Revenue	813 768 $
Expense
Pro Players Total Salaries	56 700 000 $
Farm Players Total Salaries	2 107 500 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	12 446 873 $
Farm Year To Date Expenses	658 545 $
Pro Salary Cap To Date	12 075 447 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 518 164 $
Farm Estimated Season Revenue	3 051 630 $
Pro Remaining Season Days	88
Pro Expenses Per Days	519 643 $
Pro Estimated Expenses	45 728 584 $
Farm Remaining Season Days	89
Farm Expenses Per Days	27 500 $
Farm Estimated Expenses	2 447 500 $
Estimated Season Expenses	48 176 084 $
Season Salary Cap	56 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	27 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	4 700 000 $
Current Bank Account	123 499 467 $
Projected Bank Account	134 893 177 $

Pro Players Salaries
Stephane Da Costa	8 000 000 $ (1)
-Salary Remaining :	6 285 714 $
Jonathan Racine	8 000 000 $ (1)
-Salary Remaining :	6 285 714 $
Kaapo Kakko	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
James van Riemsdyk	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Jonathan Bernier	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
MacKenzie Blackwood	2 500 000 $ (3)
-Salary Remaining :	1 964 286 $
Jonathan Drouin	2 500 000 $ (4)
-Salary Remaining :	1 964 286 $
Marcus Foligno	2 500 000 $ (5)
-Salary Remaining :	1 964 286 $
Joel Armia	2 200 000 $ (2)
-Salary Remaining :	1 728 571 $
Sammy Blais	1 500 000 $ (1)
-Salary Remaining :	1 178 571 $
Tyson Jost	1 500 000 $ (1)
-Salary Remaining :	1 178 571 $
Josh Brown	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Philipp Kurashev	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
J.J. Moser	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Marco Rossi	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Juuso Valimaki	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Jake Neighbours	1 100 000 $ (2)
-Salary Remaining :	864 286 $
Colin Blackwell	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Felix Sandstrom	950 000 $ (2)
-Salary Remaining :	746 429 $
Alexander Alexeyev	950 000 $ (2)
-Salary Remaining :	746 429 $
Alexey Toropchenko	950 000 $ (2)
-Salary Remaining :	746 429 $
Dennis Gilbert	900 000 $ (3)
-Salary Remaining :	707 143 $
Jakub Zboril	900 000 $ (4)
-Salary Remaining :	707 143 $
Austin Wagner	850 000 $ (3)
-Salary Remaining :	667 857 $
Guillaume Brisebois	800 000 $ (4)
-Salary Remaining :	628 571 $
Total Pro Players	25
Salary Commitment
Year 47 : 56 700 000 $
Year 48 : 24 700 000 $
Year 49 : 13 950 000 $
Year 50 : 6 700 000 $
Salary Average Commitment
Year 47 : 56 700 000 $
Year 48 : 24 700 000 $
Year 49 : 13 950 000 $
Year 50 : 6 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 56 700 000 $
Year 48 : 24 700 000 $
Year 49 : 13 950 000 $
Year 50 : 6 700 000 $

Farm Players Salaries
Jamie Drysdale	200 000 $ (3)
Salary Remaining :	157 522 $
Marco Kasper	120 000 $ (4)
Salary Remaining :	94 513 $
Andreas Johnsson	100 000 $ (4)
Salary Remaining :	78 761 $
Scott Reedy	100 000 $ (2)
Salary Remaining :	78 761 $
Joel Hofer	100 000 $ (2)
Salary Remaining :	78 761 $
Owen Beck	95 000 $ (4)
Salary Remaining :	74 823 $
Markus Niemelainen	95 000 $ (2)
Salary Remaining :	74 823 $
Ivan Chekhovich	90 000 $ (3)
Salary Remaining :	70 885 $
Jesse Ylonen	90 000 $ (3)
Salary Remaining :	70 885 $
Olli Juolevi	90 000 $ (3)
Salary Remaining :	70 885 $
Valtteri Puustinen	90 000 $ (2)
Salary Remaining :	70 885 $
Sean Day	85 000 $ (2)
Salary Remaining :	66 947 $
Michael Dipietro	85 000 $ (4)
Salary Remaining :	66 947 $
Lucas Wallmark	85 000 $ (4)
Salary Remaining :	66 947 $
Janne Kuokkanen	85 000 $ (3)
Salary Remaining :	66 947 $
Tyler Angle	77 500 $ (4)
Salary Remaining :	61 040 $
Victor Rask	77 500 $ (5)
Salary Remaining :	61 040 $
Nicholas Baptiste	77 500 $ (5)
Salary Remaining :	61 040 $
Dillon Heatherington	75 000 $ (1)
Salary Remaining :	59 071 $
Otto Koivula	75 000 $ (1)
Salary Remaining :	59 071 $
Connor Bunnaman	75 000 $ (1)
Salary Remaining :	59 071 $
Alan Quine	70 000 $ (4)
Salary Remaining :	55 133 $
David Farrance	70 000 $ (3)
Salary Remaining :	55 133 $
Total Farm Players	23
Salary Commitment
Year 47 : 2 107 500 $
Year 48 : 1 882 500 $
Year 49 : 1 412 500 $
Year 50 : 787 500 $
Salary Average Commitment
Year 47 : 2 107 500 $
Year 48 : 1 882 500 $
Year 49 : 1 412 500 $
Year 50 : 787 500 $

Miami Heat

Arena Capacity - Ticket Price Attendance - %
Arena Name	Miami Arena
Level 1:	6000 - 115 $ - 5 788 - 96,47%
Level 2:	5000 - 75 $ - 4 844 - 96,88%
Level 3:	2500 - 48 $ - 2 313 - 92,53%
Level 4:	4000 - 35 $ - 3 402 - 85,04%
Luxury :	1000 - 240 $ - 1 000 - 100,00%
Total Capacity :	18500
Farm
Farm Level 1:	3000 - 35 $ - 2 989 - 99,62%
Farm Level 2:	2000 - 15 $ - 1 991 - 99,55%
Farm Total Capacity :	5000
Income
Home Games Left	29
Average Attendance - %	17 347 - 93,77%
Average Income per Game	1 798 867 $
Year to Date Revenue	16 189 806 $
Farm
Home Games Left	29
Average Attendance - %	4 980 - 99,59%
Average Income per Game	161 362 $
Year to Date Revenue	1 452 258 $
Expense
Pro Players Total Salaries	67 150 000 $
Farm Players Total Salaries	2 480 000 $
Coaches Total Salaries	6 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	14 302 454 $
Farm Year To Date Expenses	1 150 026 $
Pro Salary Cap To Date	13 231 023 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 167 153 $
Farm Estimated Season Revenue	4 679 498 $
Pro Remaining Season Days	88
Pro Expenses Per Days	635 268 $
Pro Estimated Expenses	55 903 584 $
Farm Remaining Season Days	89
Farm Expenses Per Days	44 071 $
Farm Estimated Expenses	3 922 319 $
Estimated Season Expenses	59 825 903 $
Season Salary Cap	61 150 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	22 850 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	9 150 000 $
Current Bank Account	90 202 205 $
Projected Bank Account	87 222 953 $

Pro Players Salaries
Keith Yandle	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Justin Auger	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Landon Bow	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Shea Weber	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Shane Harper (Out of Payroll)	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Taylor Hall	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Adam Brooks	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Joel Farabee	3 800 000 $ (3)
-Salary Remaining :	2 985 714 $
Gustav Nyquist	3 250 000 $ (1)
-Salary Remaining :	2 553 571 $
Owen Tippett	3 000 000 $ (4)
-Salary Remaining :	2 357 143 $
Travis Dermott	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Ville Heinola	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Louis Domingue (Out of Payroll)	2 000 000 $ (3)
-Salary Remaining :	1 571 429 $
Michael Houser	2 000 000 $ (3)
-Salary Remaining :	1 571 429 $
Brandon Halverson (Out of Payroll)	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Casey Cizikas	1 500 000 $ (1)
-Salary Remaining :	1 178 571 $
Owen Power	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Mason McTavish	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Dawson Mercer	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Alec Regula	1 000 000 $ (2)
-Salary Remaining :	785 714 $
A.J. Greer	1 000 000 $ (5)
-Salary Remaining :	785 714 $
Jack Drury	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Connor Ingram	900 000 $ (2)
-Salary Remaining :	707 143 $
Beck Malenstyn	800 000 $ (1)
-Salary Remaining :	628 571 $
Brett Ritchie	775 000 $ (1)
-Salary Remaining :	608 929 $
Oliver Kylington	775 000 $ (5)
-Salary Remaining :	608 929 $
Marc McLaughlin	750 000 $ (4)
-Salary Remaining :	589 286 $
Total Pro Players	27
Salary Commitment
Year 47 : 71 150 000 $
Year 48 : 23 825 000 $
Year 49 : 17 325 000 $
Year 50 : 9 525 000 $
Salary Average Commitment
Year 47 : 71 150 000 $
Year 48 : 23 825 000 $
Year 49 : 17 325 000 $
Year 50 : 9 525 000 $
Salary Cap with 1 Way Contract
Year 47 : 71 150 000 $
Year 48 : 23 825 000 $
Year 49 : 17 325 000 $
Year 50 : 9 525 000 $

Farm Players Salaries
Jonathan Dahlen	400 000 $ (1)
Salary Remaining :	315 044 $
Cam York	300 000 $ (1)
Salary Remaining :	236 283 $
Quinton Byfield	300 000 $ (3)
Salary Remaining :	236 283 $
Shane Pinto	250 000 $ (2)
Salary Remaining :	196 903 $
Connor McMichael	200 000 $ (3)
Salary Remaining :	157 522 $
Wyatt Johnston	120 000 $ (4)
Salary Remaining :	94 513 $
Luke Hughes	120 000 $ (4)
Salary Remaining :	94 513 $
Dominic Turgeon	100 000 $ (1)
Salary Remaining :	78 761 $
Bobby Brink	100 000 $ (2)
Salary Remaining :	78 761 $
Wyatt Kalynuk	100 000 $ (2)
Salary Remaining :	78 761 $
Dylan Holloway	90 000 $ (4)
Salary Remaining :	70 885 $
Alex Vlasic	90 000 $ (2)
Salary Remaining :	70 885 $
Reilly Walsh	85 000 $ (2)
Salary Remaining :	66 947 $
Filip Hallander	75 000 $ (2)
Salary Remaining :	59 071 $
Jeremy Davies	75 000 $ (2)
Salary Remaining :	59 071 $
Jackson Cates	75 000 $ (4)
Salary Remaining :	59 071 $
Total Farm Players	16
Salary Commitment
Year 47 : 2 480 000 $
Year 48 : 1 680 000 $
Year 49 : 905 000 $
Year 50 : 405 000 $
Salary Average Commitment
Year 47 : 2 480 000 $
Year 48 : 1 680 000 $
Year 49 : 905 000 $
Year 50 : 405 000 $

Moncton Wildcats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Moncton Coliseum
Level 1:	7000 - 105 $ - 6 529 - 93,27%
Level 2:	5250 - 75 $ - 5 001 - 95,26%
Level 3:	4000 - 45 $ - 2 788 - 69,70%
Level 4:	5000 - 25 $ - 4 816 - 96,32%
Luxury :	1750 - 178 $ - 1 706 - 97,50%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 1 993 - 99,63%
Farm Level 2:	1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	20 840 - 90,61%
Average Income per Game	1 932 259 $
Year to Date Revenue	17 390 329 $
Farm
Home Games Left	30
Average Attendance - %	2 990 - 99,67%
Average Income per Game	101 642 $
Year to Date Revenue	813 138 $
Expense
Pro Players Total Salaries	56 300 000 $
Farm Players Total Salaries	1 417 500 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	11 822 771 $
Farm Year To Date Expenses	479 694 $
Pro Salary Cap To Date	11 416 520 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 035 505 $
Farm Estimated Season Revenue	3 049 268 $
Pro Remaining Season Days	88
Pro Expenses Per Days	511 607 $
Pro Estimated Expenses	45 021 416 $
Farm Remaining Season Days	89
Farm Expenses Per Days	18 739 $
Farm Estimated Expenses	1 667 771 $
Estimated Season Expenses	46 689 187 $
Season Salary Cap	56 300 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	27 700 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	4 300 000 $
Current Bank Account	63 617 310 $
Projected Bank Account	76 012 896 $

Pro Players Salaries
Jakub Voracek	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Josh Norris	4 500 000 $ (1)
-Salary Remaining :	3 535 714 $
Brandon Saad	4 500 000 $ (3)
-Salary Remaining :	3 535 714 $
Damon Severson	4 100 000 $ (2)
-Salary Remaining :	3 221 429 $
Sam Gagner	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Austin Czarnik	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Frederick Gaudreau	3 250 000 $ (1)
-Salary Remaining :	2 553 571 $
William Borgen	2 500 000 $ (2)
-Salary Remaining :	1 964 286 $
Jake Allen	2 000 000 $ (3)
-Salary Remaining :	1 571 429 $
Carson Soucy	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Oskar Sundqvist	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Ty Smith	1 500 000 $ (2)
-Salary Remaining :	1 178 571 $
Alexander Holtz	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Akira Schmid	1 200 000 $ (1)
-Salary Remaining :	942 857 $
Jakob Pelletier	1 200 000 $ (4)
-Salary Remaining :	942 857 $
Calvin de Haan	1 100 000 $ (1)
-Salary Remaining :	864 286 $
Tyler Johnson	1 025 000 $ (3)
-Salary Remaining :	805 357 $
Ian Mitchell	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Saku Maenalanen	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Collin Delia	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Julien Gauthier	950 000 $ (3)
-Salary Remaining :	746 429 $
Brock Faber	925 000 $ (4)
-Salary Remaining :	726 786 $
Karson Kuhlman	900 000 $ (2)
-Salary Remaining :	707 143 $
Tim Berni	875 000 $ (5)
-Salary Remaining :	687 500 $
Arber Xhekaj	875 000 $ (4)
-Salary Remaining :	687 500 $
Joshua Ho-Sang	850 000 $ (3)
-Salary Remaining :	667 857 $
Samuel Fagemo	800 000 $ (2)
-Salary Remaining :	628 571 $
Marc Michaelis	750 000 $ (3)
-Salary Remaining :	589 286 $
Total Pro Players	28
Salary Commitment
Year 47 : 56 300 000 $
Year 48 : 27 250 000 $
Year 49 : 15 450 000 $
Year 50 : 3 875 000 $
Salary Average Commitment
Year 47 : 56 300 000 $
Year 48 : 27 250 000 $
Year 49 : 15 450 000 $
Year 50 : 3 875 000 $
Salary Cap with 1 Way Contract
Year 47 : 56 300 000 $
Year 48 : 27 250 000 $
Year 49 : 15 450 000 $
Year 50 : 3 875 000 $

Farm Players Salaries
Thomas Harley	500 000 $ (3)
Salary Remaining :	393 805 $
Thomas Bordeleau	120 000 $ (2)
Salary Remaining :	94 513 $
Will Butcher	95 000 $ (3)
Salary Remaining :	74 823 $
Tyler Kleven	95 000 $ (1)
Salary Remaining :	74 823 $
Mac Hollowell	95 000 $ (3)
Salary Remaining :	74 823 $
Carl Dahlstrom	90 000 $ (3)
Salary Remaining :	70 885 $
Hendrix Lapierre	90 000 $ (4)
Salary Remaining :	70 885 $
Tobias Bjornfot	90 000 $ (4)
Salary Remaining :	70 885 $
Cole Reinhardt	85 000 $ (1)
Salary Remaining :	66 947 $
Alexei Melnichuk	80 000 $ (1)
Salary Remaining :	63 009 $
Jean-Luc Foudy	77 500 $ (4)
Salary Remaining :	61 040 $
Total Farm Players	11
Salary Commitment
Year 47 : 1 417 500 $
Year 48 : 1 157 500 $
Year 49 : 1 037 500 $
Year 50 : 257 500 $
Salary Average Commitment
Year 47 : 1 417 500 $
Year 48 : 1 157 500 $
Year 49 : 1 037 500 $
Year 50 : 257 500 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Molson
Level 1:	7000 - 100 $ - 6 632 - 94,74%
Level 2:	6000 - 80 $ - 4 295 - 71,59%
Level 3:	3000 - 50 $ - 2 137 - 71,24%
Level 4:	5000 - 30 $ - 4 602 - 92,05%
Luxury :	2000 - 130 $ - 1 904 - 95,22%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 1 979 - 98,94%
Farm Level 2:	1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	19 572 - 85,09%
Average Income per Game	1 799 217 $
Year to Date Revenue	16 192 956 $
Farm
Home Games Left	30
Average Attendance - %	2 979 - 99,29%
Average Income per Game	101 108 $
Year to Date Revenue	808 860 $
Expense
Pro Players Total Salaries	83 100 000 $
Farm Players Total Salaries	3 192 500 $
Coaches Total Salaries	8 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	19 414 296 $
Farm Year To Date Expenses	890 448 $
Pro Salary Cap To Date	17 807 136 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 177 303 $
Farm Estimated Season Revenue	3 033 225 $
Pro Remaining Season Days	88
Pro Expenses Per Days	808 929 $
Pro Estimated Expenses	71 185 752 $
Farm Remaining Season Days	89
Farm Expenses Per Days	37 102 $
Farm Estimated Expenses	3 302 078 $
Estimated Season Expenses	74 487 830 $
Season Salary Cap	83 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	31 100 000 $
Current Bank Account	18 726 969 $
Projected Bank Account	(550 333 $)

Pro Players Salaries
Victor Hedman	8 500 000 $ (3)
-Salary Remaining :	6 678 571 $
John Carlson	7 250 000 $ (5)
-Salary Remaining :	5 696 429 $
Hampus Lindholm	6 500 000 $ (4)
-Salary Remaining :	5 107 143 $
Sergei Bobrovsky	6 250 000 $ (5)
-Salary Remaining :	4 910 714 $
Ryan O'Reilly	5 500 000 $ (5)
-Salary Remaining :	4 321 429 $
Sean Monahan	5 000 000 $ (5)
-Salary Remaining :	3 928 571 $
Tyler Myers	4 800 000 $ (1)
-Salary Remaining :	3 771 429 $
David Perron	4 700 000 $ (2)
-Salary Remaining :	3 692 857 $
David Krejci	4 200 000 $ (1)
-Salary Remaining :	3 300 000 $
Max Domi	4 000 000 $ (3)
-Salary Remaining :	3 142 857 $
Ivan Barbashev	3 500 000 $ (1)
-Salary Remaining :	2 750 000 $
Jason Zucker	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Jordan Staal	3 000 000 $ (4)
-Salary Remaining :	2 357 143 $
Alexander Kerfoot	2 900 000 $ (4)
-Salary Remaining :	2 278 571 $
Nikita Zadorov	2 850 000 $ (1)
-Salary Remaining :	2 239 286 $
Barclay Goodrow	2 800 000 $ (2)
-Salary Remaining :	2 200 000 $
Christian Dvorak	2 500 000 $ (1)
-Salary Remaining :	1 964 286 $
Filip Chytil	1 750 000 $ (1)
-Salary Remaining :	1 375 000 $
Keith Kinkaid	850 000 $ (3)
-Salary Remaining :	667 857 $
Victor Mete	850 000 $ (5)
-Salary Remaining :	667 857 $
Stefan Noesen	800 000 $ (2)
-Salary Remaining :	628 571 $
Brady Keeper	800 000 $ (2)
-Salary Remaining :	628 571 $
Joe Thornton	800 000 $ (1)
-Salary Remaining :	628 571 $
Total Pro Players	23
Salary Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Average Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $

Farm Players Salaries
Sean Couturier	700 000 $ (1)
Salary Remaining :	551 327 $
Oliver Ekman-Larsson	250 000 $ (4)
Salary Remaining :	196 903 $
Yegor Sharangovich	200 000 $ (1)
Salary Remaining :	157 522 $
Kasperi Kapanen	175 000 $ (1)
Salary Remaining :	137 832 $
Kaapo Kahkonen	150 000 $ (1)
Salary Remaining :	118 142 $
Yakov Trenin	150 000 $ (3)
Salary Remaining :	118 142 $
Alexandre Texier	120 000 $ (4)
Salary Remaining :	94 513 $
Christian Fischer	102 500 $ (3)
Salary Remaining :	80 730 $
Mads Sogaard	102 500 $ (3)
Salary Remaining :	80 730 $
Jansen Harkins	92 500 $ (1)
Salary Remaining :	72 854 $
Jake Gardiner	90 000 $ (2)
Salary Remaining :	70 885 $
Parker Kelly	90 000 $ (3)
Salary Remaining :	70 885 $
Xavier Ouellet	90 000 $ (2)
Salary Remaining :	70 885 $
Austin Strand	85 000 $ (3)
Salary Remaining :	66 947 $
Chris Driedger	85 000 $ (4)
Salary Remaining :	66 947 $
Dmitrij Jaskin	80 000 $ (3)
Salary Remaining :	63 009 $
Semyon Der-Arguchintsev	80 000 $ (4)
Salary Remaining :	63 009 $
Ryan Murphy	80 000 $ (2)
Salary Remaining :	63 009 $
Nikolay Goldobin	80 000 $ (1)
Salary Remaining :	63 009 $
Robbie Russo	80 000 $ (2)
Salary Remaining :	63 009 $
MacKenzie MacEachern	80 000 $ (4)
Salary Remaining :	63 009 $
Michael Sgarbossa	80 000 $ (2)
Salary Remaining :	63 009 $
Jayden Halbgewachs	75 000 $ (2)
Salary Remaining :	59 071 $
Filip Chlapik	75 000 $ (3)
Salary Remaining :	59 071 $
Total Farm Players	24
Salary Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $
Salary Average Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Patrick Roy
Level 1:	6000 - 126 $ - 5 095 - 84,92%
Level 2:	5250 - 75 $ - 4 992 - 95,08%
Level 3:	2250 - 51 $ - 2 047 - 90,96%
Level 4:	4000 - 33 $ - 3 658 - 91,44%
Luxury :	1500 - 235 $ - 1 282 - 85,44%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 40 $ - 1 983 - 99,16%
Farm Level 2:	1000 - 20 $ - 802 - 80,19%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	17 072 - 89,85%
Average Income per Game	1 851 108 $
Year to Date Revenue	16 659 970 $
Farm
Home Games Left	29
Average Attendance - %	2 785 - 92,84%
Average Income per Game	114 440 $
Year to Date Revenue	1 029 960 $
Expense
Pro Players Total Salaries	69 425 000 $
Farm Players Total Salaries	1 740 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	13 403 575 $
Farm Year To Date Expenses	622 658 $
Pro Salary Cap To Date	12 550 890 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 682 126 $
Farm Estimated Season Revenue	3 318 760 $
Pro Remaining Season Days	88
Pro Expenses Per Days	628 795 $
Pro Estimated Expenses	55 333 960 $
Farm Remaining Season Days	89
Farm Expenses Per Days	19 823 $
Farm Estimated Expenses	1 764 247 $
Estimated Season Expenses	57 098 207 $
Season Salary Cap	66 425 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	17 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	14 425 000 $
Current Bank Account	95 699 803 $
Projected Bank Account	95 602 482 $

Pro Players Salaries
Jason Robertson	8 000 000 $ (3)
-Salary Remaining :	6 285 714 $
John Gibson	6 000 000 $ (2)
-Salary Remaining :	4 714 286 $
John-Jason Peterka	5 250 000 $ (5)
-Salary Remaining :	4 125 000 $
Noah Dobson	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Viktor Lodin	5 000 000 $ (2)
-Salary Remaining :	3 928 571 $
Matias Maccelli	4 750 000 $ (5)
-Salary Remaining :	3 732 143 $
Jaden Schwartz	4 250 000 $ (5)
-Salary Remaining :	3 339 286 $
Kirby Dach	4 000 000 $ (3)
-Salary Remaining :	3 142 857 $
Oscar Klefbom	4 000 000 $ (2)
-Salary Remaining :	3 142 857 $
Jesperi Kotkaniemi	3 500 000 $ (2)
-Salary Remaining :	2 750 000 $
Phil Kessel	2 500 000 $ (3)
-Salary Remaining :	1 964 286 $
Peyton Krebs	2 500 000 $ (2)
-Salary Remaining :	1 964 286 $
Justin Barron (Out of Payroll)	2 000 000 $ (3)
-Salary Remaining :	1 571 429 $
Sam Montembeault	1 500 000 $ (4)
-Salary Remaining :	1 178 571 $
Dylan Guenther	1 200 000 $ (3)
-Salary Remaining :	942 857 $
Jonatan Berggren	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Michael Kesselring	1 100 000 $ (4)
-Salary Remaining :	864 286 $
Matt Nieto	1 025 000 $ (2)
-Salary Remaining :	805 357 $
Jake Livingstone	1 000 000 $ (4)
-Salary Remaining :	785 714 $
Matt Kiersted	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Wyatt Kaiser	1 000 000 $ (4)
-Salary Remaining :	785 714 $
Aatu Raty (Out of Payroll)	1 000 000 $ (3)
-Salary Remaining :	785 714 $
Jake Leschyshyn	900 000 $ (4)
-Salary Remaining :	707 143 $
Dakota Mermis	900 000 $ (3)
-Salary Remaining :	707 143 $
Lukas Reichel	850 000 $ (2)
-Salary Remaining :	667 857 $
Total Pro Players	25
Salary Commitment
Year 47 : 69 425 000 $
Year 48 : 63 425 000 $
Year 49 : 39 350 000 $
Year 50 : 19 750 000 $
Salary Average Commitment
Year 47 : 69 425 000 $
Year 48 : 63 425 000 $
Year 49 : 39 350 000 $
Year 50 : 19 750 000 $
Salary Cap with 1 Way Contract
Year 47 : 69 425 000 $
Year 48 : 63 425 000 $
Year 49 : 39 350 000 $
Year 50 : 19 750 000 $

Farm Players Salaries
Antti Suomela	450 000 $ (2)
Salary Remaining :	354 425 $
Gregory Hofmann	290 000 $ (1)
Salary Remaining :	228 407 $
Grigori Denisenko	150 000 $ (1)
Salary Remaining :	118 142 $
Brendan Perlini	130 000 $ (2)
Salary Remaining :	102 389 $
Devon Levi	120 000 $ (3)
Salary Remaining :	94 513 $
Adam Clendening	110 000 $ (2)
Salary Remaining :	86 637 $
Arvid Soderblom	100 000 $ (3)
Salary Remaining :	78 761 $
Sean Farrell	100 000 $ (4)
Salary Remaining :	78 761 $
Matthew Coronato	100 000 $ (3)
Salary Remaining :	78 761 $
Lukas Rousek	100 000 $ (4)
Salary Remaining :	78 761 $
Dmitri Samorukov	90 000 $ (3)
Salary Remaining :	70 885 $
Total Farm Players	11
Salary Commitment
Year 47 : 1 740 000 $
Year 48 : 1 300 000 $
Year 49 : 610 000 $
Year 50 : 200 000 $
Salary Average Commitment
Year 47 : 1 740 000 $
Year 48 : 1 300 000 $
Year 49 : 610 000 $
Year 50 : 200 000 $

Nunavut Mystery

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nunavut Dome
Level 1:	6000 - 130 $ - 4 797 - 79,94%
Level 2:	5000 - 80 $ - 4 330 - 86,60%
Level 3:	2250 - 55 $ - 1 965 - 87,32%
Level 4:	4000 - 40 $ - 2 963 - 74,08%
Luxury :	1250 - 240 $ - 1 235 - 98,78%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - 35 $ - 1 986 - 99,30%
Farm Level 2:	1000 - 15 $ - 996 - 99,60%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	15 289 - 82,64%
Average Income per Game	1 791 476 $
Year to Date Revenue	17 914 758 $
Farm
Home Games Left	29
Average Attendance - %	2 982 - 99,40%
Average Income per Game	101 340 $
Year to Date Revenue	912 060 $
Expense
Pro Players Total Salaries	55 425 000 $
Farm Players Total Salaries	1 047 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	11 826 787 $
Farm Year To Date Expenses	518 679 $
Pro Salary Cap To Date	11 525 441 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 161 322 $
Farm Estimated Season Revenue	2 938 860 $
Pro Remaining Season Days	88
Pro Expenses Per Days	503 795 $
Pro Estimated Expenses	44 333 960 $
Farm Remaining Season Days	89
Farm Expenses Per Days	18 119 $
Farm Estimated Expenses	1 612 591 $
Estimated Season Expenses	45 946 551 $
Season Salary Cap	55 425 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	28 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	3 425 000 $
Current Bank Account	90 602 684 $
Projected Bank Account	97 756 315 $

Pro Players Salaries
Samuel Girard	4 750 000 $ (1)
-Salary Remaining :	3 732 143 $
Alex Galchenyuk	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Anthony Peluso	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Antoine Roussel	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Steven Santini	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Tom Sestito	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Kevan Miller	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Luke Gazdic	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Glenn Gawdin	3 500 000 $ (1)
-Salary Remaining :	2 750 000 $
Wayne Simmonds (Out of Payroll)	3 000 000 $ (1)
-Salary Remaining :	2 357 143 $
Markus Granlund	2 500 000 $ (1)
-Salary Remaining :	1 964 286 $
Markus Hannikainen	2 500 000 $ (1)
-Salary Remaining :	1 964 286 $
Veini Vehvilainen	2 500 000 $ (1)
-Salary Remaining :	1 964 286 $
Shane Wright	1 200 000 $ (4)
-Salary Remaining :	942 857 $
Seth Jarvis	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Cole Sillinger	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Nikita Tryamkin	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Jordan Harris	950 000 $ (2)
-Salary Remaining :	746 429 $
Nikita Nesterenko	900 000 $ (4)
-Salary Remaining :	707 143 $
Daniil Miromanov	900 000 $ (2)
-Salary Remaining :	707 143 $
Jiri Patera	775 000 $ (4)
-Salary Remaining :	608 929 $
Libor Hajek	750 000 $ (4)
-Salary Remaining :	589 286 $
Ken Appleby	700 000 $ (2)
-Salary Remaining :	550 000 $
Jacob De La Rose	700 000 $ (1)
-Salary Remaining :	550 000 $
John Persson	700 000 $ (1)
-Salary Remaining :	550 000 $
Libor Sulak	700 000 $ (1)
-Salary Remaining :	550 000 $
Total Pro Players	26
Salary Commitment
Year 47 : 58 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $
Salary Average Commitment
Year 47 : 58 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $
Salary Cap with 1 Way Contract
Year 47 : 58 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $

Farm Players Salaries
Lukas Vejdemo	400 000 $ (1)
Salary Remaining :	315 044 $
Paul Ladue	250 000 $ (1)
Salary Remaining :	196 903 $
Zach Sawchenko	90 000 $ (2)
Salary Remaining :	70 885 $
Cole Koepke	82 500 $ (4)
Salary Remaining :	64 978 $
Marian Studenic	80 000 $ (3)
Salary Remaining :	63 009 $
Charles Hudon	75 000 $ (3)
Salary Remaining :	59 071 $
Brandon Baddock	70 000 $ (2)
Salary Remaining :	55 133 $
Total Farm Players	7
Salary Commitment
Year 47 : 1 047 500 $
Year 48 : 397 500 $
Year 49 : 237 500 $
Year 50 : 82 500 $
Salary Average Commitment
Year 47 : 1 047 500 $
Year 48 : 397 500 $
Year 49 : 237 500 $
Year 50 : 82 500 $

Ottawa Lumberjacks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 125 $ - 5 045 - 72,08%
Level 2:	6000 - 90 $ - 3 918 - 65,31%
Level 3:	3000 - 55 $ - 1 968 - 65,60%
Level 4:	5000 - 25 $ - 4 705 - 94,10%
Luxury :	2000 - 200 $ - 1 759 - 87,97%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 1 994 - 99,68%
Farm Level 2:	1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	17 396 - 75,63%
Average Income per Game	1 873 280 $
Year to Date Revenue	16 859 520 $
Farm
Home Games Left	30
Average Attendance - %	2 994 - 99,79%
Average Income per Game	101 732 $
Year to Date Revenue	813 858 $
Expense
Pro Players Total Salaries	85 550 000 $
Farm Players Total Salaries	2 852 500 $
Coaches Total Salaries	6 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 616 512 $
Farm Year To Date Expenses	1 028 363 $
Pro Salary Cap To Date	17 187 940 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	54 325 120 $
Farm Estimated Season Revenue	3 051 968 $
Pro Remaining Season Days	88
Pro Expenses Per Days	808 482 $
Pro Estimated Expenses	71 146 416 $
Farm Remaining Season Days	89
Farm Expenses Per Days	41 173 $
Farm Estimated Expenses	3 664 397 $
Estimated Season Expenses	74 810 813 $
Season Salary Cap	81 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	2 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	29 550 000 $
Current Bank Account	95 137 976 $
Projected Bank Account	77 704 251 $

Pro Players Salaries
David Pastrnak	9 000 000 $ (1)
-Salary Remaining :	7 071 429 $
Mika Zibanejad	8 500 000 $ (1)
-Salary Remaining :	6 678 571 $
Roman Josi	8 500 000 $ (4)
-Salary Remaining :	6 678 571 $
J.T. Miller	8 000 000 $ (3)
-Salary Remaining :	6 285 714 $
Alex Pietrangelo	8 000 000 $ (4)
-Salary Remaining :	6 285 714 $
Igor Shesterkin	6 250 000 $ (1)
-Salary Remaining :	4 910 714 $
Artturi Lehkonen	4 800 000 $ (5)
-Salary Remaining :	3 771 429 $
Mike Matheson (Out of Payroll)	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Teuvo Teravainen	3 750 000 $ (1)
-Salary Remaining :	2 946 429 $
Jean-Gabriel Pageau	3 000 000 $ (4)
-Salary Remaining :	2 357 143 $
Conor Garland	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Michael Bunting	2 750 000 $ (1)
-Salary Remaining :	2 160 714 $
Jake DeBrusk	2 750 000 $ (1)
-Salary Remaining :	2 160 714 $
Brandon Hagel	2 500 000 $ (1)
-Salary Remaining :	1 964 286 $
Jeremy Swayman	2 250 000 $ (1)
-Salary Remaining :	1 767 857 $
Morgan Frost	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Josh Mahura	1 250 000 $ (4)
-Salary Remaining :	982 143 $
Zach Whitecloud	1 200 000 $ (3)
-Salary Remaining :	942 857 $
Jani Hakanpaa	1 200 000 $ (3)
-Salary Remaining :	942 857 $
Logan O'Connor	1 000 000 $ (3)
-Salary Remaining :	785 714 $
Dylan Samberg	950 000 $ (2)
-Salary Remaining :	746 429 $
Kyle Burroughs	900 000 $ (3)
-Salary Remaining :	707 143 $
Total Pro Players	22
Salary Commitment
Year 47 : 85 550 000 $
Year 48 : 43 800 000 $
Year 49 : 42 850 000 $
Year 50 : 27 550 000 $
Salary Average Commitment
Year 47 : 85 550 000 $
Year 48 : 43 800 000 $
Year 49 : 42 850 000 $
Year 50 : 27 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 85 550 000 $
Year 48 : 43 800 000 $
Year 49 : 42 850 000 $
Year 50 : 27 550 000 $

Farm Players Salaries
Mikko Koskinen	350 000 $ (2)
Salary Remaining :	275 664 $
Trevor Moore	200 000 $ (4)
Salary Remaining :	157 522 $
Rasmus Asplund	125 000 $ (1)
Salary Remaining :	98 451 $
Kirill Marchenko	120 000 $ (4)
Salary Remaining :	94 513 $
Ronald Attard	102 500 $ (3)
Salary Remaining :	80 730 $
Nils Hoglander	100 000 $ (3)
Salary Remaining :	78 761 $
Josh Archibald	100 000 $ (3)
Salary Remaining :	78 761 $
Riley Stillman	100 000 $ (4)
Salary Remaining :	78 761 $
Jordan Spence	100 000 $ (2)
Salary Remaining :	78 761 $
Chris Wideman	95 000 $ (3)
Salary Remaining :	74 823 $
Aliaksei Protas	95 000 $ (2)
Salary Remaining :	74 823 $
Brett Leason	95 000 $ (2)
Salary Remaining :	74 823 $
Phillip Di Giuseppe	90 000 $ (3)
Salary Remaining :	70 885 $
Rudolfs Balcers	90 000 $ (4)
Salary Remaining :	70 885 $
Sam Carrick	85 000 $ (3)
Salary Remaining :	66 947 $
Jeffrey Viel	80 000 $ (3)
Salary Remaining :	63 009 $
Declan Chisholm	80 000 $ (2)
Salary Remaining :	63 009 $
Joey Keane	80 000 $ (1)
Salary Remaining :	63 009 $
Jay Beagle	80 000 $ (1)
Salary Remaining :	63 009 $
Tristen Robins	80 000 $ (4)
Salary Remaining :	63 009 $
Nikita Okhotyuk	80 000 $ (2)
Salary Remaining :	63 009 $
Justus Annunen	80 000 $ (2)
Salary Remaining :	63 009 $
Matt Irwin	80 000 $ (1)
Salary Remaining :	63 009 $
Ben Gleason	80 000 $ (4)
Salary Remaining :	63 009 $
Joey Anderson	80 000 $ (4)
Salary Remaining :	63 009 $
Jack Studnicka	80 000 $ (4)
Salary Remaining :	63 009 $
Sean Walker	75 000 $ (4)
Salary Remaining :	59 071 $
Adam Wilcox	50 000 $ (1)
Salary Remaining :	39 381 $
Total Farm Players	28
Salary Commitment
Year 47 : 2 852 500 $
Year 48 : 2 437 500 $
Year 49 : 1 557 500 $
Year 50 : 905 000 $
Salary Average Commitment
Year 47 : 2 852 500 $
Year 48 : 2 437 500 $
Year 49 : 1 557 500 $
Year 50 : 905 000 $

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	7000 - 95 $ - 6 670 - 95,28%
Level 2:	6000 - 70 $ - 5 549 - 92,48%
Level 3:	3000 - 52 $ - 2 019 - 67,29%
Level 4:	5000 - 30 $ - 4 530 - 90,60%
Luxury :	2000 - 190 $ - 1 807 - 90,33%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 50 $ - 1 458 - 72,89%
Farm Level 2:	1000 - 25 $ - 633 - 63,31%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	20 574 - 89,45%
Average Income per Game	1 927 415 $
Year to Date Revenue	19 274 150 $
Farm
Home Games Left	30
Average Attendance - %	2 091 - 69,70%
Average Income per Game	106 466 $
Year to Date Revenue	851 730 $
Expense
Pro Players Total Salaries	81 525 000 $
Farm Players Total Salaries	3 228 755 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	17 941 968 $
Farm Year To Date Expenses	1 106 192 $
Pro Salary Cap To Date	17 513 396 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 967 620 $
Farm Estimated Season Revenue	3 193 988 $
Pro Remaining Season Days	88
Pro Expenses Per Days	745 759 $
Pro Estimated Expenses	65 626 792 $
Farm Remaining Season Days	89
Farm Expenses Per Days	46 272 $
Farm Estimated Expenses	4 118 208 $
Estimated Season Expenses	69 745 000 $
Season Salary Cap	81 525 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	2 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	29 525 000 $
Current Bank Account	98 975 795 $
Projected Bank Account	86 392 403 $

Pro Players Salaries
Drew Doughty	10 000 000 $ (3)
-Salary Remaining :	7 857 143 $
Matthew Tkachuk	8 500 000 $ (1)
-Salary Remaining :	6 678 571 $
Sidney Crosby	8 000 000 $ (3)
-Salary Remaining :	6 285 714 $
Mark Stone	7 500 000 $ (4)
-Salary Remaining :	5 892 857 $
Rasmus Andersson	6 250 000 $ (5)
-Salary Remaining :	4 910 714 $
Drake Batherson	5 500 000 $ (1)
-Salary Remaining :	4 321 429 $
Mattias Ekholm	5 250 000 $ (4)
-Salary Remaining :	4 125 000 $
Travis Konecny	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Marc-Andre Fleury	5 000 000 $ (4)
-Salary Remaining :	3 928 571 $
Tom Wilson	4 500 000 $ (4)
-Salary Remaining :	3 535 714 $
Brandon Carlo	3 500 000 $ (3)
-Salary Remaining :	2 750 000 $
Ian Cole	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Sean Durzi	1 700 000 $ (2)
-Salary Remaining :	1 335 714 $
Sam Lafferty	1 500 000 $ (1)
-Salary Remaining :	1 178 571 $
Jake Evans	1 400 000 $ (1)
-Salary Remaining :	1 100 000 $
Joonas Korpisalo	1 250 000 $ (1)
-Salary Remaining :	982 143 $
Matthew Boldy	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Derek Ryan	950 000 $ (1)
-Salary Remaining :	746 429 $
Milan Lucic	775 000 $ (3)
-Salary Remaining :	608 929 $
Rafael Harvey-Pinard	750 000 $ (2)
-Salary Remaining :	589 286 $
Total Pro Players	20
Salary Commitment
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $

Farm Players Salaries
Ryan Reaves	500 000 $ (1)
Salary Remaining :	393 805 $
Marco Scandella	375 000 $ (2)
Salary Remaining :	295 354 $
Justin Braun	200 000 $ (2)
Salary Remaining :	157 522 $
Jeff Malott	133 300 $ (2)
Salary Remaining :	104 988 $
Ross Johnston	127 955 $ (3)
Salary Remaining :	100 779 $
Simon Edvinsson	120 000 $ (4)
Salary Remaining :	94 513 $
Nicolas Aube-Kubel	100 000 $ (4)
Salary Remaining :	78 761 $
Reese Johnson	95 000 $ (3)
Salary Remaining :	74 823 $
Marcus Bjork	90 000 $ (2)
Salary Remaining :	70 885 $
Aidan McDonough	90 000 $ (4)
Salary Remaining :	70 885 $
Mike Hardman	87 500 $ (3)
Salary Remaining :	68 916 $
Filip Roos	82 500 $ (4)
Salary Remaining :	64 978 $
Santeri Hatakka	80 000 $ (2)
Salary Remaining :	63 009 $
James Hamblin	77 500 $ (4)
Salary Remaining :	61 040 $
Cole McWard	77 500 $ (4)
Salary Remaining :	61 040 $
Brandon Gormley	77 500 $ (4)
Salary Remaining :	61 040 $
Eetu Makiniemi	77 500 $ (4)
Salary Remaining :	61 040 $
Matthew Kessel	77 500 $ (4)
Salary Remaining :	61 040 $
Joel Teasdale	77 500 $ (4)
Salary Remaining :	61 040 $
Parker Wotherspoon	77 500 $ (4)
Salary Remaining :	61 040 $
Pavol Regenda	77 500 $ (4)
Salary Remaining :	61 040 $
Kyle Criscuolo	77 500 $ (1)
Salary Remaining :	61 040 $
Joey Daccord	75 000 $ (4)
Salary Remaining :	59 071 $
Linus Sandin	75 000 $ (1)
Salary Remaining :	59 071 $
John Hayden	75 000 $ (4)
Salary Remaining :	59 071 $
Joseph Cramarossa	75 000 $ (2)
Salary Remaining :	59 071 $
Christopher Gibson	75 000 $ (2)
Salary Remaining :	59 071 $
Darren Helm	75 000 $ (1)
Salary Remaining :	59 071 $
Total Farm Players	28
Salary Commitment
Year 47 : 3 228 755 $
Year 48 : 2 501 255 $
Year 49 : 1 472 955 $
Year 50 : 1 162 500 $
Salary Average Commitment
Year 47 : 3 153 755 $
Year 48 : 2 476 255 $
Year 49 : 1 447 955 $
Year 50 : 1 137 500 $

Regina Pats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Center
Level 1:	7000 - 140 $ - 4 288 - 61,25%
Level 2:	6000 - 90 $ - 3 681 - 61,34%
Level 3:	3000 - 50 $ - 2 173 - 72,44%
Level 4:	5000 - 40 $ - 2 884 - 57,68%
Luxury :	2000 - 220 $ - 1 402 - 70,11%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 1 982 - 99,12%
Farm Level 2:	1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	14 427 - 62,73%
Average Income per Game	1 756 772 $
Year to Date Revenue	17 567 724 $
Farm
Home Games Left	30
Average Attendance - %	2 982 - 99,41%
Average Income per Game	101 260 $
Year to Date Revenue	810 078 $
Expense
Pro Players Total Salaries	76 050 000 $
Farm Players Total Salaries	2 502 500 $
Coaches Total Salaries	8 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	19 018 750 $
Farm Year To Date Expenses	656 456 $
Pro Salary Cap To Date	16 835 715 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 189 627 $
Farm Estimated Season Revenue	3 037 792 $
Pro Remaining Season Days	88
Pro Expenses Per Days	750 446 $
Pro Estimated Expenses	66 039 248 $
Farm Remaining Season Days	89
Farm Expenses Per Days	26 571 $
Farm Estimated Expenses	2 364 819 $
Estimated Season Expenses	68 404 067 $
Season Salary Cap	76 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	7 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	24 050 000 $
Current Bank Account	75 830 962 $
Projected Bank Account	59 654 314 $

Pro Players Salaries
Kirill Kaprizov	9 000 000 $ (3)
-Salary Remaining :	7 071 429 $
Robert Thomas	8 000 000 $ (5)
-Salary Remaining :	6 285 714 $
Roope Hintz (Out of Payroll)	7 125 000 $ (3)
-Salary Remaining :	5 598 214 $
Mathew Barzal	6 500 000 $ (3)
-Salary Remaining :	5 107 143 $
Mikhail Sergachev	5 750 000 $ (3)
-Salary Remaining :	4 517 857 $
Nick Schmaltz	5 250 000 $ (3)
-Salary Remaining :	4 125 000 $
Troy Terry	5 000 000 $ (2)
-Salary Remaining :	3 928 571 $
Sam Bennett	4 000 000 $ (4)
-Salary Remaining :	3 142 857 $
Connor Murphy	4 000 000 $ (5)
-Salary Remaining :	3 142 857 $
Vitek Vanecek	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Miro Heiskanen	3 750 000 $ (1)
-Salary Remaining :	2 946 429 $
Gustav Forsling	3 250 000 $ (3)
-Salary Remaining :	2 553 571 $
Daniel Sprong	3 150 000 $ (3)
-Salary Remaining :	2 475 000 $
Yanni Gourde	3 100 000 $ (5)
-Salary Remaining :	2 435 714 $
Cole Caufield	2 500 000 $ (1)
-Salary Remaining :	1 964 286 $
Vladislav Gavrikov	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Mikey Anderson	1 250 000 $ (1)
-Salary Remaining :	982 143 $
Karel Vejmelka	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Jake Sanderson	1 200 000 $ (4)
-Salary Remaining :	942 857 $
Blake Lizotte	1 200 000 $ (4)
-Salary Remaining :	942 857 $
Teddy Blueger	1 000 000 $ (4)
-Salary Remaining :	785 714 $
Dakota Joshua	950 000 $ (1)
-Salary Remaining :	746 429 $
Total Pro Players	22
Salary Commitment
Year 47 : 83 175 000 $
Year 48 : 68 725 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Average Commitment
Year 47 : 83 175 000 $
Year 48 : 68 725 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 175 000 $
Year 48 : 68 725 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $

Farm Players Salaries
Elvis Merzlikins	350 000 $ (1)
Salary Remaining :	275 664 $
Alex Newhook	150 000 $ (2)
Salary Remaining :	118 142 $
Yaroslav Askarov	110 000 $ (4)
Salary Remaining :	86 637 $
Nicholas Abruzzese	100 000 $ (2)
Salary Remaining :	78 761 $
Axel Jonsson-Fjallby	100 000 $ (2)
Salary Remaining :	78 761 $
Simon Holmstrom	90 000 $ (4)
Salary Remaining :	70 885 $
Matthew Knies	90 000 $ (4)
Salary Remaining :	70 885 $
Sampo Ranta	90 000 $ (2)
Salary Remaining :	70 885 $
Henry Thrun	85 000 $ (4)
Salary Remaining :	66 947 $
Arttu Ruotsalainen	80 000 $ (3)
Salary Remaining :	63 009 $
Victor Soderstrom	80 000 $ (3)
Salary Remaining :	63 009 $
Samuel Ersson	77 500 $ (4)
Salary Remaining :	61 040 $
Drew Helleson	77 500 $ (4)
Salary Remaining :	61 040 $
Egor Afanasyev	77 500 $ (4)
Salary Remaining :	61 040 $
Hugh McGing	77 500 $ (4)
Salary Remaining :	61 040 $
Jonathan Gruden	77 500 $ (4)
Salary Remaining :	61 040 $
Samuel Walker	77 500 $ (4)
Salary Remaining :	61 040 $
Tyler Tucker	77 500 $ (4)
Salary Remaining :	61 040 $
Dennis Cholowski	75 000 $ (4)
Salary Remaining :	59 071 $
Mattias Norlinder	70 000 $ (2)
Salary Remaining :	55 133 $
Lucas Johansen	70 000 $ (2)
Salary Remaining :	55 133 $
Josiah Slavin	70 000 $ (2)
Salary Remaining :	55 133 $
Brayden Tracey	70 000 $ (2)
Salary Remaining :	55 133 $
Jacob Bernard-Docker	70 000 $ (3)
Salary Remaining :	55 133 $
Rasmus Kupari	70 000 $ (3)
Salary Remaining :	55 133 $
Daniil Tarasov	70 000 $ (3)
Salary Remaining :	55 133 $
Givani Smith	70 000 $ (1)
Salary Remaining :	55 133 $
Total Farm Players	27
Salary Commitment
Year 47 : 2 502 500 $
Year 48 : 2 082 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $
Salary Average Commitment
Year 47 : 2 502 500 $
Year 48 : 2 082 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $

San Jose Rhinos

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Arena
Level 1:	7000 - 91 $ - 6 445 - 92,07%
Level 2:	6000 - 56 $ - 5 718 - 95,30%
Level 3:	3000 - 35 $ - 2 791 - 93,04%
Level 4:	5000 - 19 $ - 4 986 - 99,72%
Luxury :	2000 - 181 $ - 1 776 - 88,82%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 15 $ - 999 - 99,91%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	21 716 - 94,42%
Average Income per Game	1 704 744 $
Year to Date Revenue	15 342 694 $
Farm
Home Games Left	30
Average Attendance - %	2 999 - 99,97%
Average Income per Game	101 984 $
Year to Date Revenue	815 874 $
Expense
Pro Players Total Salaries	82 700 000 $
Farm Players Total Salaries	1 410 000 $
Coaches Total Salaries	7 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 641 740 $
Farm Year To Date Expenses	845 426 $
Pro Salary Cap To Date	17 570 308 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 437 570 $
Farm Estimated Season Revenue	3 059 528 $
Pro Remaining Season Days	88
Pro Expenses Per Days	783 036 $
Pro Estimated Expenses	68 907 168 $
Farm Remaining Season Days	89
Farm Expenses Per Days	34 602 $
Farm Estimated Expenses	3 079 578 $
Estimated Season Expenses	71 986 746 $
Season Salary Cap	82 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	1 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	30 700 000 $
Current Bank Account	6 792 941 $
Projected Bank Account	(12 696 707 $)

Pro Players Salaries
Alex Ovechkin	8 000 000 $ (3)
-Salary Remaining :	6 285 714 $
Filip Forsberg	7 800 000 $ (2)
-Salary Remaining :	6 128 571 $
Chris Kreider	7 000 000 $ (2)
-Salary Remaining :	5 500 000 $
Charlie McAvoy	7 000 000 $ (1)
-Salary Remaining :	5 500 000 $
Zach Hyman	7 000 000 $ (5)
-Salary Remaining :	5 500 000 $
Nikolaj Ehlers	6 000 000 $ (2)
-Salary Remaining :	4 714 286 $
Joel Eriksson Ek	6 000 000 $ (5)
-Salary Remaining :	4 714 286 $
Jakob Chychrun	5 500 000 $ (5)
-Salary Remaining :	4 321 429 $
Darcy Kuemper	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Christopher Tanev	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Brian Dumoulin	3 500 000 $ (5)
-Salary Remaining :	2 750 000 $
Andrew Mangiapane	3 500 000 $ (1)
-Salary Remaining :	2 750 000 $
Ryan Lindgren	2 500 000 $ (4)
-Salary Remaining :	1 964 286 $
Erik Gudbranson	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Jordan Martinook	1 500 000 $ (1)
-Salary Remaining :	1 178 571 $
Zach Aston-Reese	1 500 000 $ (2)
-Salary Remaining :	1 178 571 $
Ryan Lomberg	1 100 000 $ (1)
-Salary Remaining :	864 286 $
Tomas Nosek	1 000 000 $ (4)
-Salary Remaining :	785 714 $
Logan Stanley	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Pierre-Edouard Bellemare	1 000 000 $ (4)
-Salary Remaining :	785 714 $
Spencer Martin	800 000 $ (3)
-Salary Remaining :	628 571 $
Total Pro Players	21
Salary Commitment
Year 47 : 82 700 000 $
Year 48 : 60 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 82 700 000 $
Year 48 : 60 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 700 000 $
Year 48 : 60 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $

Farm Players Salaries
Mark Borowiecki	150 000 $ (1)
Salary Remaining :	118 142 $
Tyler Bozak	150 000 $ (1)
Salary Remaining :	118 142 $
Juraj Slafkovsky	120 000 $ (4)
Salary Remaining :	94 513 $
Alex Lyon	110 000 $ (1)
Salary Remaining :	86 637 $
Calvin Thurkauf	100 000 $ (1)
Salary Remaining :	78 761 $
Maxime Lagace	90 000 $ (2)
Salary Remaining :	70 885 $
Zack Mitchell	90 000 $ (2)
Salary Remaining :	70 885 $
Nathan Gerbe	90 000 $ (1)
Salary Remaining :	70 885 $
Julian Melchiori	77 500 $ (4)
Salary Remaining :	61 040 $
Brad Hunt	77 500 $ (4)
Salary Remaining :	61 040 $
Marcus Hogberg	75 000 $ (4)
Salary Remaining :	59 071 $
Gilles Senn	70 000 $ (3)
Salary Remaining :	55 133 $
Jean-Sebastien Dea	70 000 $ (3)
Salary Remaining :	55 133 $
Taylor Leier	70 000 $ (3)
Salary Remaining :	55 133 $
Christoph Bertschy	70 000 $ (2)
Salary Remaining :	55 133 $
Total Farm Players	15
Salary Commitment
Year 47 : 1 410 000 $
Year 48 : 810 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $
Salary Average Commitment
Year 47 : 1 410 000 $
Year 48 : 810 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skank-A-Feller Center
Level 1:	7000 - 110 $ - 6 589 - 94,13%
Level 2:	6000 - 70 $ - 5 535 - 92,25%
Level 3:	3000 - 40 $ - 2 874 - 95,80%
Level 4:	5000 - 25 $ - 4 764 - 95,28%
Luxury :	2000 - 180 $ - 1 775 - 88,77%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 40 $ - 1 942 - 97,11%
Farm Level 2:	1000 - 20 $ - 800 - 80,04%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	21 537 - 93,64%
Average Income per Game	1 999 064 $
Year to Date Revenue	17 991 576 $
Farm
Home Games Left	29
Average Attendance - %	2 743 - 91,42%
Average Income per Game	112 432 $
Year to Date Revenue	1 011 888 $
Expense
Pro Players Total Salaries	82 550 000 $
Farm Players Total Salaries	3 940 000 $
Coaches Total Salaries	7 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 637 495 $
Farm Year To Date Expenses	1 144 601 $
Pro Salary Cap To Date	17 217 861 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	57 972 856 $
Farm Estimated Season Revenue	3 260 528 $
Pro Remaining Season Days	88
Pro Expenses Per Days	790 625 $
Pro Estimated Expenses	69 575 000 $
Farm Remaining Season Days	89
Farm Expenses Per Days	45 929 $
Farm Estimated Expenses	4 087 681 $
Estimated Season Expenses	73 662 681 $
Season Salary Cap	79 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	4 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	27 550 000 $
Current Bank Account	91 363 585 $
Projected Bank Account	78 934 288 $

Pro Players Salaries
Mitch Marner	9 600 000 $ (5)
-Salary Remaining :	7 542 857 $
Jack Eichel	9 000 000 $ (3)
-Salary Remaining :	7 071 429 $
Aaron Ekblad	7 500 000 $ (1)
-Salary Remaining :	5 892 857 $
Shea Theodore	6 500 000 $ (4)
-Salary Remaining :	5 107 143 $
Kevin Fiala	5 500 000 $ (1)
-Salary Remaining :	4 321 429 $
Vincent Trocheck	5 500 000 $ (4)
-Salary Remaining :	4 321 429 $
Oliver Bjorkstrand	5 400 000 $ (5)
-Salary Remaining :	4 242 857 $
Cam Talbot	4 000 000 $ (2)
-Salary Remaining :	3 142 857 $
Ryan Suter	3 650 000 $ (1)
-Salary Remaining :	2 867 857 $
Evan Rodrigues	3 200 000 $ (1)
-Salary Remaining :	2 514 286 $
Spencer Knight (Out of Payroll)	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Bowen Byram	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Alexis Lafreniere	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Lars Eller	2 750 000 $ (2)
-Salary Remaining :	2 160 714 $
Dante Fabbro	2 500 000 $ (2)
-Salary Remaining :	1 964 286 $
Evgenii Dadonov	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Dillon Dube	2 000 000 $ (2)
-Salary Remaining :	1 571 429 $
Adin Hill (Out of Payroll)	2 000 000 $ (2)
-Salary Remaining :	1 571 429 $
Jeremy Lauzon	1 100 000 $ (1)
-Salary Remaining :	864 286 $
Nick Cousins	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Pontus Holmberg	900 000 $ (4)
-Salary Remaining :	707 143 $
Gabriel Fortier	750 000 $ (2)
-Salary Remaining :	589 286 $
Kasimir Kaskisuo	700 000 $ (3)
-Salary Remaining :	550 000 $
Total Pro Players	23
Salary Commitment
Year 47 : 84 550 000 $
Year 48 : 62 600 000 $
Year 49 : 48 600 000 $
Year 50 : 29 900 000 $
Salary Average Commitment
Year 47 : 84 550 000 $
Year 48 : 62 600 000 $
Year 49 : 48 600 000 $
Year 50 : 29 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 84 550 000 $
Year 48 : 62 600 000 $
Year 49 : 48 600 000 $
Year 50 : 29 900 000 $

Farm Players Salaries
Torey Krug	550 000 $ (1)
Salary Remaining :	433 186 $
Cam Atkinson	415 000 $ (5)
Salary Remaining :	326 858 $
Calen Addison	400 000 $ (3)
Salary Remaining :	315 044 $
Jordan Oesterle	255 000 $ (3)
Salary Remaining :	200 841 $
Vinnie Hinostroza	255 000 $ (3)
Salary Remaining :	200 841 $
Martin Kaut	215 000 $ (5)
Salary Remaining :	169 336 $
Ben Hutton	205 000 $ (3)
Salary Remaining :	161 460 $
Logan Shaw	205 000 $ (3)
Salary Remaining :	161 460 $
Denis Gurianov	150 000 $ (1)
Salary Remaining :	118 142 $
Kyle Capobianco	100 000 $ (2)
Salary Remaining :	78 761 $
Ryan Merkley	95 000 $ (2)
Salary Remaining :	74 823 $
Jaret Anderson-Dolan	95 000 $ (1)
Salary Remaining :	74 823 $
Alex Barre-Boulet	85 000 $ (3)
Salary Remaining :	66 947 $
Egor Sokolov	85 000 $ (2)
Salary Remaining :	66 947 $
Jakub Lauko	85 000 $ (4)
Salary Remaining :	66 947 $
Samuel Knazko	77 500 $ (4)
Salary Remaining :	61 040 $
Shane Bowers	77 500 $ (4)
Salary Remaining :	61 040 $
Vincent Iorio	77 500 $ (4)
Salary Remaining :	61 040 $
William Cuylle	77 500 $ (4)
Salary Remaining :	61 040 $
Riley Tufte	75 000 $ (2)
Salary Remaining :	59 071 $
Aleksi Heponiemi	75 000 $ (3)
Salary Remaining :	59 071 $
Nicolas Beaudin	75 000 $ (1)
Salary Remaining :	59 071 $
Tyce Thompson	70 000 $ (3)
Salary Remaining :	55 133 $
Connor Carrick	70 000 $ (2)
Salary Remaining :	55 133 $
Cameron Hughes	70 000 $ (1)
Salary Remaining :	55 133 $
Total Farm Players	25
Salary Commitment
Year 47 : 3 940 000 $
Year 48 : 3 000 000 $
Year 49 : 2 575 000 $
Year 50 : 1 025 000 $
Salary Average Commitment
Year 47 : 3 940 000 $
Year 48 : 3 000 000 $
Year 49 : 2 575 000 $
Year 50 : 1 025 000 $

St-Johns Desperados

Arena Capacity - Ticket Price Attendance - %
Arena Name	Newfie Center
Level 1:	7000 - 95 $ - 6 707 - 95,82%
Level 2:	6000 - 57 $ - 5 675 - 94,58%
Level 3:	3000 - 32 $ - 2 921 - 97,37%
Level 4:	5000 - 20 $ - 4 841 - 96,83%
Luxury :	2000 - 190 $ - 1 752 - 87,62%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 1 994 - 99,68%
Farm Level 2:	1000 - 15 $ - 995 - 99,48%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	21 897 - 95,21%
Average Income per Game	1 780 700 $
Year to Date Revenue	16 026 301 $
Farm
Home Games Left	29
Average Attendance - %	2 988 - 99,61%
Average Income per Game	101 635 $
Year to Date Revenue	914 718 $
Expense
Pro Players Total Salaries	82 150 000 $
Farm Players Total Salaries	3 702 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 413 837 $
Farm Year To Date Expenses	975 565 $
Pro Salary Cap To Date	16 894 192 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 640 303 $
Farm Estimated Season Revenue	2 947 425 $
Pro Remaining Season Days	88
Pro Expenses Per Days	773 661 $
Pro Estimated Expenses	68 082 168 $
Farm Remaining Season Days	89
Farm Expenses Per Days	41 611 $
Farm Estimated Expenses	3 703 379 $
Estimated Season Expenses	71 785 547 $
Season Salary Cap	77 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	6 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	25 250 000 $
Current Bank Account	67 631 312 $
Projected Bank Account	50 433 493 $

Pro Players Salaries
John Tavares	9 500 000 $ (4)
-Salary Remaining :	7 464 286 $
Andrei Svechnikov	7 750 000 $ (2)
-Salary Remaining :	6 089 286 $
Patrik Laine	7 500 000 $ (2)
-Salary Remaining :	5 892 857 $
Dylan Cozens	7 000 000 $ (4)
-Salary Remaining :	5 500 000 $
Seth Jones	6 000 000 $ (4)
-Salary Remaining :	4 714 286 $
Travis Sanheim	5 000 000 $ (5)
-Salary Remaining :	3 928 571 $
Jake Oettinger	5 000 000 $ (3)
-Salary Remaining :	3 928 571 $
Andre Burakovsky (Out of Payroll)	4 900 000 $ (1)
-Salary Remaining :	3 850 000 $
Filip Hronek	4 750 000 $ (2)
-Salary Remaining :	3 732 143 $
Carter Verhaeghe	4 750 000 $ (4)
-Salary Remaining :	3 732 143 $
Matt Duchene	3 500 000 $ (3)
-Salary Remaining :	2 750 000 $
T.J. Brodie	3 250 000 $ (1)
-Salary Remaining :	2 553 571 $
Eetu Luostarinen	2 500 000 $ (1)
-Salary Remaining :	1 964 286 $
Casey Mittelstadt	2 250 000 $ (1)
-Salary Remaining :	1 767 857 $
Jake McCabe	2 000 000 $ (2)
-Salary Remaining :	1 571 429 $
Radek Faksa	1 750 000 $ (2)
-Salary Remaining :	1 375 000 $
Jan Rutta	1 450 000 $ (1)
-Salary Remaining :	1 139 286 $
Morgan Barron	1 000 000 $ (3)
-Salary Remaining :	785 714 $
Adam Erne	800 000 $ (4)
-Salary Remaining :	628 571 $
Patrick Brown	750 000 $ (1)
-Salary Remaining :	589 286 $
Dylan Ferguson	750 000 $ (1)
-Salary Remaining :	589 286 $
Total Pro Players	21
Salary Commitment
Year 47 : 82 150 000 $
Year 48 : 66 300 000 $
Year 49 : 42 550 000 $
Year 50 : 33 050 000 $
Salary Average Commitment
Year 47 : 82 150 000 $
Year 48 : 66 300 000 $
Year 49 : 42 550 000 $
Year 50 : 33 050 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 150 000 $
Year 48 : 66 300 000 $
Year 49 : 42 550 000 $
Year 50 : 33 050 000 $

Farm Players Salaries
Robin Lehner	500 000 $ (1)
Salary Remaining :	393 805 $
Connor Brown	300 000 $ (3)
Salary Remaining :	236 283 $
Petr Mrazek	275 000 $ (5)
Salary Remaining :	216 593 $
Adam Boqvist	250 000 $ (4)
Salary Remaining :	196 903 $
Brett Howden	190 000 $ (4)
Salary Remaining :	149 646 $
Adam Ruzicka	175 000 $ (3)
Salary Remaining :	137 832 $
Wade Allison	150 000 $ (3)
Salary Remaining :	118 142 $
Oliver Wahlstrom	125 000 $ (4)
Salary Remaining :	98 451 $
Max Jones	125 000 $ (4)
Salary Remaining :	98 451 $
Travis Boyd	100 000 $ (5)
Salary Remaining :	78 761 $
Jacob Peterson	100 000 $ (2)
Salary Remaining :	78 761 $
Sebastien Aho	100 000 $ (2)
Salary Remaining :	78 761 $
Philip Broberg	100 000 $ (2)
Salary Remaining :	78 761 $
Jonas Rondbjerg	95 000 $ (2)
Salary Remaining :	74 823 $
Nils Aman	90 000 $ (4)
Salary Remaining :	70 885 $
Jakub Galvas	87 000 $ (2)
Salary Remaining :	68 522 $
Adam Raska	85 000 $ (2)
Salary Remaining :	66 947 $
Jack Rathbone	85 000 $ (3)
Salary Remaining :	66 947 $
Adam Ginning	85 000 $ (4)
Salary Remaining :	66 947 $
Mikael Pyyhtia	85 000 $ (4)
Salary Remaining :	66 947 $
Jan Jenik	80 000 $ (3)
Salary Remaining :	63 009 $
Olle Lycksell	80 000 $ (4)
Salary Remaining :	63 009 $
Dylan Wells	77 500 $ (3)
Salary Remaining :	61 040 $
Noah Juulsen	75 000 $ (1)
Salary Remaining :	59 071 $
Austin Poganski	75 000 $ (1)
Salary Remaining :	59 071 $
Matthew Highmore	72 500 $ (1)
Salary Remaining :	57 102 $
Drake Caggiula	70 000 $ (5)
Salary Remaining :	55 133 $
Dmytro Timashov	70 000 $ (1)
Salary Remaining :	55 133 $
Total Farm Players	28
Salary Commitment
Year 47 : 3 702 000 $
Year 48 : 2 909 500 $
Year 49 : 2 342 500 $
Year 50 : 1 475 000 $
Salary Average Commitment
Year 47 : 3 702 000 $
Year 48 : 2 909 500 $
Year 49 : 2 342 500 $
Year 50 : 1 475 000 $

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7000 - 90 $ - 6 647 - 94,95%
Level 2:	6000 - 60 $ - 5 702 - 95,03%
Level 3:	3000 - 35 $ - 2 868 - 95,58%
Level 4:	5000 - 25 $ - 4 729 - 94,58%
Luxury :	2000 - 190 $ - 1 768 - 88,40%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 1 988 - 99,41%
Farm Level 2:	1000 - 15 $ - 997 - 99,74%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	21 713 - 94,41%
Average Income per Game	1 793 781 $
Year to Date Revenue	17 937 810 $
Farm
Home Games Left	29
Average Attendance - %	2 986 - 99,52%
Average Income per Game	101 459 $
Year to Date Revenue	913 134 $
Expense
Pro Players Total Salaries	82 925 000 $
Farm Players Total Salaries	2 059 810 $
Coaches Total Salaries	5 950 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 902 936 $
Farm Year To Date Expenses	604 447 $
Pro Salary Cap To Date	17 799 361 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 225 868 $
Farm Estimated Season Revenue	2 942 321 $
Pro Remaining Season Days	88
Pro Expenses Per Days	786 384 $
Pro Estimated Expenses	69 201 792 $
Farm Remaining Season Days	89
Farm Expenses Per Days	25 308 $
Farm Estimated Expenses	2 252 412 $
Estimated Season Expenses	71 454 204 $
Season Salary Cap	82 925 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	1 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	30 925 000 $
Current Bank Account	30 783 073 $
Projected Bank Account	12 497 058 $

Pro Players Salaries
Auston Matthews	11 500 000 $ (2)
-Salary Remaining :	9 035 714 $
Nathan MacKinnon	11 500 000 $ (3)
-Salary Remaining :	9 035 714 $
Bo Horvat	8 000 000 $ (4)
-Salary Remaining :	6 285 714 $
Timo Meier	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
Neal Pionk	5 800 000 $ (3)
-Salary Remaining :	4 557 143 $
Ivan Provorov	5 800 000 $ (2)
-Salary Remaining :	4 557 143 $
Juuse Saros	5 700 000 $ (2)
-Salary Remaining :	4 478 571 $
Esa Lindell	5 600 000 $ (2)
-Salary Remaining :	4 400 000 $
Rasmus Ristolainen	4 700 000 $ (1)
-Salary Remaining :	3 692 857 $
Nino Niederreiter	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Scott Laughton	2 500 000 $ (1)
-Salary Remaining :	1 964 286 $
Alexander Wennberg	2 400 000 $ (5)
-Salary Remaining :	1 885 714 $
Connor Clifton	1 500 000 $ (4)
-Salary Remaining :	1 178 571 $
Carl Grundstrom	1 500 000 $ (1)
-Salary Remaining :	1 178 571 $
Steven Lorentz	1 200 000 $ (4)
-Salary Remaining :	942 857 $
Laurent Brossoit	1 200 000 $ (5)
-Salary Remaining :	942 857 $
Jason Dickinson	1 200 000 $ (3)
-Salary Remaining :	942 857 $
William Carrier	1 200 000 $ (2)
-Salary Remaining :	942 857 $
Jake Walman	900 000 $ (1)
-Salary Remaining :	707 143 $
Hudson Fasching	725 000 $ (2)
-Salary Remaining :	569 643 $
Total Pro Players	20
Salary Commitment
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Average Commitment
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $

Farm Players Salaries
Pius Suter	300 000 $ (1)
Salary Remaining :	236 283 $
Mark Pysyk	200 000 $ (1)
Salary Remaining :	157 522 $
Hayden Hodgson	133 300 $ (2)
Salary Remaining :	104 988 $
Conor Timmins	120 000 $ (2)
Salary Remaining :	94 513 $
Shane Gersich	111 100 $ (2)
Salary Remaining :	87 504 $
Grant Hutton	95 100 $ (2)
Salary Remaining :	74 902 $
Carson Meyer	95 100 $ (2)
Salary Remaining :	74 902 $
Aaron Dell	82 610 $ (4)
Salary Remaining :	65 065 $
Egor Zamula	80 000 $ (1)
Salary Remaining :	63 009 $
Riley Damiani	80 000 $ (1)
Salary Remaining :	63 009 $
Brad Malone	77 600 $ (1)
Salary Remaining :	61 119 $
Damien Giroux	77 500 $ (4)
Salary Remaining :	61 040 $
Nick Cicek	77 500 $ (4)
Salary Remaining :	61 040 $
Louie Belpedio	77 500 $ (2)
Salary Remaining :	61 040 $
Clark Bishop	77 500 $ (5)
Salary Remaining :	61 040 $
Nick Caamano	77 500 $ (2)
Salary Remaining :	61 040 $
Jaxson Stauber	77 500 $ (1)
Salary Remaining :	61 040 $
Justin Dowling	75 000 $ (1)
Salary Remaining :	59 071 $
Maksim Sushko	75 000 $ (1)
Salary Remaining :	59 071 $
Hunter Drew	70 000 $ (1)
Salary Remaining :	55 133 $
Total Farm Players	20
Salary Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $
Salary Average Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Eagle Palace
Level 1:	6500 - 175 $ - 3 540 - 54,46%
Level 2:	5500 - 85 $ - 4 073 - 74,05%
Level 3:	3000 - 70 $ - 1 488 - 49,59%
Level 4:	5000 - 55 $ - 2 122 - 42,44%
Luxury :	1500 - 300 $ - 1 014 - 67,60%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - 50 $ - 1 510 - 75,48%
Farm Level 2:	1000 - 25 $ - 648 - 64,78%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	12 237 - 56,91%
Average Income per Game	1 788 847 $
Year to Date Revenue	16 099 620 $
Farm
Home Games Left	30
Average Attendance - %	2 157 - 71,91%
Average Income per Game	110 003 $
Year to Date Revenue	880 020 $
Expense
Pro Players Total Salaries	59 650 000 $
Farm Players Total Salaries	2 425 000 $
Coaches Total Salaries	7 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	14 028 115 $
Farm Year To Date Expenses	1 046 016 $
Pro Salary Cap To Date	12 800 452 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 876 553 $
Farm Estimated Season Revenue	3 300 075 $
Pro Remaining Season Days	88
Pro Expenses Per Days	577 232 $
Pro Estimated Expenses	50 796 416 $
Farm Remaining Season Days	89
Farm Expenses Per Days	43 584 $
Farm Estimated Expenses	3 878 976 $
Estimated Season Expenses	54 675 392 $
Season Salary Cap	59 650 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	24 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	7 650 000 $
Current Bank Account	50 727 521 $
Projected Bank Account	51 228 757 $

Pro Players Salaries
Alex Killorn	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Ryan Strome	5 000 000 $ (1)
-Salary Remaining :	3 928 571 $
Jakob Silfverberg	4 000 000 $ (3)
-Salary Remaining :	3 142 857 $
Kevin Hayes	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Matt Grzelcyk	3 500 000 $ (1)
-Salary Remaining :	2 750 000 $
Alex Stalock	3 500 000 $ (3)
-Salary Remaining :	2 750 000 $
Josh Bailey	3 500 000 $ (1)
-Salary Remaining :	2 750 000 $
Semyon Varlamov	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Andrew Ladd	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Olli Maatta	3 000 000 $ (1)
-Salary Remaining :	2 357 143 $
Miles Wood	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Oskar Lindblom	2 800 000 $ (5)
-Salary Remaining :	2 200 000 $
Michael Hutchinson	2 500 000 $ (3)
-Salary Remaining :	1 964 286 $
Chris Tierney	2 200 000 $ (1)
-Salary Remaining :	1 728 571 $
Patrik Nemeth	2 000 000 $ (3)
-Salary Remaining :	1 571 429 $
Jake Bean	1 800 000 $ (1)
-Salary Remaining :	1 414 286 $
Ryan Donato	1 800 000 $ (1)
-Salary Remaining :	1 414 286 $
Caleb Jones	1 500 000 $ (5)
-Salary Remaining :	1 178 571 $
Nate Schmidt	1 500 000 $ (4)
-Salary Remaining :	1 178 571 $
Boris Katchouk (Out of Payroll)	850 000 $ (2)
-Salary Remaining :	667 857 $
Connor Mackey	800 000 $ (3)
-Salary Remaining :	628 571 $
Brett Seney	800 000 $ (2)
-Salary Remaining :	628 571 $
Andreas Englund	750 000 $ (1)
-Salary Remaining :	589 286 $
Matthew Phillips	700 000 $ (3)
-Salary Remaining :	550 000 $
Total Pro Players	24
Salary Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Average Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $

Farm Players Salaries
Eric Comrie	250 000 $ (1)
Salary Remaining :	196 903 $
Arnaud Durandeau	200 000 $ (5)
Salary Remaining :	157 522 $
Zachary Senyshyn	120 000 $ (5)
Salary Remaining :	94 513 $
Casey Fitzgerald	100 000 $ (2)
Salary Remaining :	78 761 $
Jake Virtanen	100 000 $ (3)
Salary Remaining :	78 761 $
Dysin Mayo	95 000 $ (2)
Salary Remaining :	74 823 $
Hugo Alnefelt	90 000 $ (2)
Salary Remaining :	70 885 $
Radim Zohorna	90 000 $ (3)
Salary Remaining :	70 885 $
Callahan Burke	85 000 $ (4)
Salary Remaining :	66 947 $
Jacob Moverare	85 000 $ (2)
Salary Remaining :	66 947 $
Tyler Benson	85 000 $ (5)
Salary Remaining :	66 947 $
Frederic Allard	80 000 $ (3)
Salary Remaining :	63 009 $
Brennan Menell	80 000 $ (4)
Salary Remaining :	63 009 $
William Bitten	77 500 $ (4)
Salary Remaining :	61 040 $
Lucas Condotta	77 500 $ (4)
Salary Remaining :	61 040 $
William Lagesson	75 000 $ (1)
Salary Remaining :	59 071 $
Justin Richards	75 000 $ (1)
Salary Remaining :	59 071 $
Jack LaFontaine	75 000 $ (2)
Salary Remaining :	59 071 $
Cole Schwindt	75 000 $ (2)
Salary Remaining :	59 071 $
Fredrik Karlstrom	75 000 $ (2)
Salary Remaining :	59 071 $
Bokondji Imama	75 000 $ (2)
Salary Remaining :	59 071 $
Brandon Gignac	75 000 $ (1)
Salary Remaining :	59 071 $
Timothy Gettinger	75 000 $ (4)
Salary Remaining :	59 071 $
Tarmo Reunanen	70 000 $ (3)
Salary Remaining :	55 133 $
Brett Murray	70 000 $ (3)
Salary Remaining :	55 133 $
German Rubtsov	70 000 $ (1)
Salary Remaining :	55 133 $
Total Farm Players	26
Salary Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $
Salary Average Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $

Vancouver Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 145 $ - 4 248 - 60,68%
Level 2:	6000 - 115 $ - 2 942 - 49,04%
Level 3:	3000 - 90 $ - 1 246 - 41,52%
Level 4:	5000 - 75 $ - 2 000 - 40,00%
Luxury :	2000 - 250 $ - 1 195 - 59,75%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 80 $ - 932 - 46,61%
Farm Level 2:	1000 - 30 $ - 557 - 55,69%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	11 630 - 50,57%
Average Income per Game	1 818 145 $
Year to Date Revenue	16 363 302 $
Farm
Home Games Left	30
Average Attendance - %	1 489 - 49,64%
Average Income per Game	109 544 $
Year to Date Revenue	876 348 $
Expense
Pro Players Total Salaries	82 250 000 $
Farm Players Total Salaries	3 100 900 $
Coaches Total Salaries	6 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	18 732 144 $
Farm Year To Date Expenses	973 644 $
Pro Salary Cap To Date	17 660 716 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 726 195 $
Farm Estimated Season Revenue	3 286 305 $
Pro Remaining Season Days	88
Pro Expenses Per Days	779 018 $
Pro Estimated Expenses	68 553 584 $
Farm Remaining Season Days	89
Farm Expenses Per Days	40 716 $
Farm Estimated Expenses	3 623 724 $
Estimated Season Expenses	72 177 308 $
Season Salary Cap	82 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	1 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	30 250 000 $
Current Bank Account	96 877 939 $
Projected Bank Account	80 713 131 $

Pro Players Salaries
Erik Karlsson	8 500 000 $ (1)
-Salary Remaining :	6 678 571 $
Tomas Hertl	7 750 000 $ (2)
-Salary Remaining :	6 089 286 $
Nico Hischier	7 000 000 $ (1)
-Salary Remaining :	5 500 000 $
Nazem Kadri	6 800 000 $ (3)
-Salary Remaining :	5 342 857 $
Jacob Markstrom	6 000 000 $ (3)
-Salary Remaining :	4 714 286 $
Jonathan Marchessault	5 750 000 $ (4)
-Salary Remaining :	4 517 857 $
Bryan Rust	5 700 000 $ (1)
-Salary Remaining :	4 478 571 $
Brett Pesce	5 000 000 $ (4)
-Salary Remaining :	3 928 571 $
Tyler Toffoli	4 600 000 $ (4)
-Salary Remaining :	3 614 286 $
Adam Larsson	4 500 000 $ (5)
-Salary Remaining :	3 535 714 $
Alec Martinez	4 000 000 $ (5)
-Salary Remaining :	3 142 857 $
Adam Pelech	4 000 000 $ (1)
-Salary Remaining :	3 142 857 $
Mikael Backlund	4 000 000 $ (2)
-Salary Remaining :	3 142 857 $
Trevor van Riemsdyk	2 000 000 $ (4)
-Salary Remaining :	1 571 429 $
Garnet Hathaway	1 500 000 $ (4)
-Salary Remaining :	1 178 571 $
Trevor Lewis	1 250 000 $ (3)
-Salary Remaining :	982 143 $
Nic Dowd	1 150 000 $ (3)
-Salary Remaining :	903 571 $
Eric Staal	1 025 000 $ (3)
-Salary Remaining :	805 357 $
Andrew Cogliano	950 000 $ (1)
-Salary Remaining :	746 429 $
Olle Eriksson Ek	775 000 $ (4)
-Salary Remaining :	608 929 $
Total Pro Players	20
Salary Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Average Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $

Farm Players Salaries
Sonny Milano	225 000 $ (2)
Salary Remaining :	177 212 $
Brock McGinn	185 000 $ (2)
Salary Remaining :	145 708 $
Cameron Hillis	155 100 $ (2)
Salary Remaining :	122 158 $
Brandon Biro	155 100 $ (2)
Salary Remaining :	122 158 $
Walker Duehr	155 100 $ (2)
Salary Remaining :	122 158 $
Brayden Pachal	155 100 $ (2)
Salary Remaining :	122 158 $
Kristians Rubins	155 100 $ (2)
Salary Remaining :	122 158 $
Zachary Hayes	155 100 $ (2)
Salary Remaining :	122 158 $
Brendan Smith	102 500 $ (3)
Salary Remaining :	80 730 $
Craig Anderson	100 000 $ (2)
Salary Remaining :	78 761 $
Zach Fucale	90 000 $ (2)
Salary Remaining :	70 885 $
Cole Guttman	90 000 $ (4)
Salary Remaining :	70 885 $
Tucker Poolman	85 100 $ (3)
Salary Remaining :	67 026 $
Mike Reilly	85 100 $ (3)
Salary Remaining :	67 026 $
Buddy Robinson	85 100 $ (3)
Salary Remaining :	67 026 $
Joel Kiviranta	82 500 $ (1)
Salary Remaining :	64 978 $
Filip Kral	77 500 $ (4)
Salary Remaining :	61 040 $
Nick Swaney	77 500 $ (4)
Salary Remaining :	61 040 $
Stefan Matteau	75 000 $ (2)
Salary Remaining :	59 071 $
Ben Harpur	75 000 $ (4)
Salary Remaining :	59 071 $
Nelson Nogier	75 000 $ (5)
Salary Remaining :	59 071 $
Christian Wolanin	75 000 $ (2)
Salary Remaining :	59 071 $
Henrik Borgstrom	75 000 $ (4)
Salary Remaining :	59 071 $
Jalen Chatfield	75 000 $ (4)
Salary Remaining :	59 071 $
Josh Dunne	75 000 $ (5)
Salary Remaining :	59 071 $
Michael Dal Colle	75 000 $ (2)
Salary Remaining :	59 071 $
Lawrence Pilut	75 000 $ (4)
Salary Remaining :	59 071 $
Jake Bischoff	70 000 $ (1)
Salary Remaining :	55 133 $
Rhett Gardner	70 000 $ (1)
Salary Remaining :	55 133 $
Maxim Letunov	70 000 $ (1)
Salary Remaining :	55 133 $
Total Farm Players	30
Salary Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $
Salary Average Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $

Washington Budweiser

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	7000 - 100 $ - 6 565 - 93,78%
Level 2:	6000 - 75 $ - 5 261 - 87,69%
Level 3:	3000 - 55 $ - 1 991 - 66,38%
Level 4:	5000 - 31 $ - 4 090 - 81,81%
Luxury :	2000 - 190 $ - 1 835 - 91,76%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 1 990 - 99,48%
Farm Level 2:	1000 - 15 $ - 999 - 99,91%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	19 743 - 85,84%
Average Income per Game	1 963 300 $
Year to Date Revenue	17 669 698 $
Farm
Home Games Left	30
Average Attendance - %	2 989 - 99,63%
Average Income per Game	101 549 $
Year to Date Revenue	812 388 $
Expense
Pro Players Total Salaries	83 750 000 $
Farm Players Total Salaries	2 255 000 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	19 058 930 $
Farm Year To Date Expenses	1 363 190 $
Pro Salary Cap To Date	17 706 248 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 935 694 $
Farm Estimated Season Revenue	3 046 455 $
Pro Remaining Season Days	88
Pro Expenses Per Days	801 339 $
Pro Estimated Expenses	70 517 832 $
Farm Remaining Season Days	89
Farm Expenses Per Days	55 354 $
Farm Estimated Expenses	4 926 506 $
Estimated Season Expenses	75 444 338 $
Season Salary Cap	83 750 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	31 750 000 $
Current Bank Account	20 896 167 $
Projected Bank Account	5 433 978 $

Pro Players Salaries
Elias Pettersson	11 750 000 $ (5)
-Salary Remaining :	9 232 143 $
Mark Scheifele	8 000 000 $ (5)
-Salary Remaining :	6 285 714 $
Clayton Keller	7 750 000 $ (5)
-Salary Remaining :	6 089 286 $
Tage Thompson	7 000 000 $ (4)
-Salary Remaining :	5 500 000 $
Connor Hellebuyck	7 000 000 $ (3)
-Salary Remaining :	5 500 000 $
Brandon Montour	6 750 000 $ (4)
-Salary Remaining :	5 303 571 $
Josh Morrissey	6 000 000 $ (4)
-Salary Remaining :	4 714 286 $
Darnell Nurse	6 000 000 $ (1)
-Salary Remaining :	4 714 286 $
J.T. Compher	4 500 000 $ (5)
-Salary Remaining :	3 535 714 $
Thomas Novak	3 500 000 $ (5)
-Salary Remaining :	2 750 000 $
Jakub Vrana	2 800 000 $ (2)
-Salary Remaining :	2 200 000 $
Mario Ferraro	2 750 000 $ (1)
-Salary Remaining :	2 160 714 $
Cody Glass	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
David Kampf	1 300 000 $ (1)
-Salary Remaining :	1 021 429 $
Tyler Motte	1 250 000 $ (4)
-Salary Remaining :	982 143 $
Martin Fehervary	1 200 000 $ (1)
-Salary Remaining :	942 857 $
Jujhar Khaira	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Luke Schenn	1 000 000 $ (3)
-Salary Remaining :	785 714 $
Pavel Francouz	1 000 000 $ (1)
-Salary Remaining :	785 714 $
Nick Holden	950 000 $ (1)
-Salary Remaining :	746 429 $
Mikhail Vorobyev	750 000 $ (1)
-Salary Remaining :	589 286 $
Total Pro Players	21
Salary Commitment
Year 47 : 83 750 000 $
Year 48 : 68 800 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $
Salary Average Commitment
Year 47 : 83 750 000 $
Year 48 : 68 800 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 750 000 $
Year 48 : 68 800 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $

Farm Players Salaries
Kurtis MacDermid	300 000 $ (5)
Salary Remaining :	236 283 $
Warren Foegele	275 000 $ (2)
Salary Remaining :	216 593 $
Corey Perry	190 000 $ (1)
Salary Remaining :	149 646 $
William Eklund	110 000 $ (2)
Salary Remaining :	86 637 $
Alex Nedeljkovic	100 000 $ (1)
Salary Remaining :	78 761 $
Max Pacioretty	100 000 $ (1)
Salary Remaining :	78 761 $
Craig Smith	95 000 $ (1)
Salary Remaining :	74 823 $
Kevin Labanc	95 000 $ (5)
Salary Remaining :	74 823 $
Jasper Weatherby	90 000 $ (2)
Salary Remaining :	70 885 $
Alexander Nylander	85 000 $ (3)
Salary Remaining :	66 947 $
Troy Stecher	80 000 $ (1)
Salary Remaining :	63 009 $
Michael Del Zotto	80 000 $ (2)
Salary Remaining :	63 009 $
Sergey Tolchinsky	75 000 $ (3)
Salary Remaining :	59 071 $
C.J. Smith	75 000 $ (4)
Salary Remaining :	59 071 $
Keaton Middleton	75 000 $ (3)
Salary Remaining :	59 071 $
Max Veronneau	75 000 $ (1)
Salary Remaining :	59 071 $
Jon Gillies	75 000 $ (3)
Salary Remaining :	59 071 $
Sami Aittokallio	70 000 $ (2)
Salary Remaining :	55 133 $
Nicklas Jensen	70 000 $ (2)
Salary Remaining :	55 133 $
Blake Hillman	70 000 $ (2)
Salary Remaining :	55 133 $
Tomas Hyka	70 000 $ (2)
Salary Remaining :	55 133 $
Total Farm Players	21
Salary Commitment
Year 47 : 2 255 000 $
Year 48 : 1 615 000 $
Year 49 : 780 000 $
Year 50 : 470 000 $
Salary Average Commitment
Year 47 : 2 255 000 $
Year 48 : 1 615 000 $
Year 49 : 780 000 $
Year 50 : 470 000 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	7000 - 100 $ - 6 733 - 96,19%
Level 2:	6000 - 60 $ - 5 715 - 95,25%
Level 3:	3000 - 35 $ - 2 839 - 94,63%
Level 4:	5000 - 20 $ - 4 911 - 98,23%
Luxury :	2000 - 200 $ - 1 735 - 86,73%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 35 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	21 933 - 95,36%
Average Income per Game	1 872 889 $
Year to Date Revenue	14 983 110 $
Farm
Home Games Left	30
Average Attendance - %	3 000 - 100,00%
Average Income per Game	102 000 $
Year to Date Revenue	816 000 $
Expense
Pro Players Total Salaries	82 725 000 $
Farm Players Total Salaries	1 865 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	17 523 220 $
Farm Year To Date Expenses	539 288 $
Pro Salary Cap To Date	17 085 715 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 186 662 $
Farm Estimated Season Revenue	3 060 000 $
Pro Remaining Season Days	88
Pro Expenses Per Days	747 545 $
Pro Estimated Expenses	65 783 960 $
Farm Remaining Season Days	89
Farm Expenses Per Days	20 929 $
Farm Estimated Expenses	1 862 681 $
Estimated Season Expenses	67 646 641 $
Season Salary Cap	80 225 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $	3 775 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $	28 225 000 $
Current Bank Account	66 848 528 $
Projected Bank Account	58 448 549 $

Pro Players Salaries
Patrick Kane	8 500 000 $ (3)
-Salary Remaining :	6 678 571 $
Evgeni Malkin	8 000 000 $ (2)
-Salary Remaining :	6 285 714 $
Evander Kane	6 125 000 $ (3)
-Salary Remaining :	4 812 500 $
Blake Wheeler	6 000 000 $ (2)
-Salary Remaining :	4 714 286 $
Evgeny Kuznetsov	5 750 000 $ (3)
-Salary Remaining :	4 517 857 $
Andrew Copp	5 200 000 $ (1)
-Salary Remaining :	4 085 714 $
Tyson Barrie	5 200 000 $ (1)
-Salary Remaining :	4 085 714 $
Colton Parayko	5 000 000 $ (3)
-Salary Remaining :	3 928 571 $
Jonathan Quick	4 000 000 $ (2)
-Salary Remaining :	3 142 857 $
Brenden Dillon	3 500 000 $ (3)
-Salary Remaining :	2 750 000 $
Brandon Tanev	3 000 000 $ (3)
-Salary Remaining :	2 357 143 $
Alexander Edler	3 000 000 $ (2)
-Salary Remaining :	2 357 143 $
Derek Grant	3 000 000 $ (1)
-Salary Remaining :	2 357 143 $
Alexander Barabanov	2 750 000 $ (3)
-Salary Remaining :	2 160 714 $
Jeff Petry	2 500 000 $ (4)
-Salary Remaining :	1 964 286 $
Marc-Edouard Vlasic (Out of Payroll)	2 500 000 $ (5)
-Salary Remaining :	1 964 286 $
Carter Hart	2 000 000 $ (1)
-Salary Remaining :	1 571 429 $
Kyle Palmieri	1 500 000 $ (3)
-Salary Remaining :	1 178 571 $
Matt Benning	1 000 000 $ (2)
-Salary Remaining :	785 714 $
Derick Brassard	950 000 $ (1)
-Salary Remaining :	746 429 $
Mattias Janmark	950 000 $ (1)
-Salary Remaining :	746 429 $
Anthony Richard	900 000 $ (4)
-Salary Remaining :	707 143 $
Duncan Siemens	700 000 $ (1)
-Salary Remaining :	550 000 $
Andrei Mironov	700 000 $ (2)
-Salary Remaining :	550 000 $
Total Pro Players	24
Salary Commitment
Year 47 : 82 725 000 $
Year 48 : 64 725 000 $
Year 49 : 42 025 000 $
Year 50 : 5 900 000 $
Salary Average Commitment
Year 47 : 82 725 000 $
Year 48 : 64 725 000 $
Year 49 : 42 025 000 $
Year 50 : 5 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 725 000 $
Year 48 : 64 725 000 $
Year 49 : 42 025 000 $
Year 50 : 5 900 000 $

Farm Players Salaries
Jake Muzzin	500 000 $ (1)
Salary Remaining :	393 805 $
Paul Stastny	475 000 $ (1)
Salary Remaining :	374 115 $
Dustin Brown	320 000 $ (1)
Salary Remaining :	252 035 $
Johan Larsson	140 000 $ (2)
Salary Remaining :	110 265 $
Thomas Greiss	120 000 $ (3)
Salary Remaining :	94 513 $
Mitchell Stephens	85 000 $ (3)
Salary Remaining :	66 947 $
Carter Rowney	80 000 $ (4)
Salary Remaining :	63 009 $
Anton Khudobin	75 000 $ (4)
Salary Remaining :	59 071 $
Sven Andrighetto	70 000 $ (2)
Salary Remaining :	55 133 $
Total Farm Players	9
Salary Commitment
Year 47 : 1 865 000 $
Year 48 : 570 000 $
Year 49 : 360 000 $
Year 50 : 155 000 $
Salary Average Commitment
Year 47 : 1 865 000 $
Year 48 : 570 000 $
Year 49 : 360 000 $
Year 50 : 155 000 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 84 000 000 $ Available Cap Space	Over Minimum of 52 000 000 $	Pro Players	Farm Players	Total Players
Anaheim Icehawks	105 078 147 $	69 860 000 $	14 140 000 $	17 860 000 $	24	14	38
Atlanta Supra	95 019 068 $	77 825 000 $	6 175 000 $	25 825 000 $	20	20	40
Boston Bruins	123 416 493 $	75 100 000 $	8 900 000 $	23 100 000 $	20	26	46
Calgary Red Bull	26 695 501 $	77 900 000 $	6 100 000 $	25 900 000 $	21	23	44
Chicago Blackhawks	99 690 172 $	75 300 000 $	8 700 000 $	23 300 000 $	21	29	50
Cleveland Bulldogs	93 045 058 $	74 050 000 $	9 950 000 $	22 050 000 $	21	23	44
Colorado Zipper	28 859 996 $	80 250 000 $	3 750 000 $	28 250 000 $	21	21	42
Dallas Storm	59 409 608 $	80 600 000 $	3 400 000 $	28 600 000 $	21	9	30
Detroit Red Wings	108 612 584 $	53 250 000 $	30 750 000 $	1 250 000 $	20	28	48
Edmonton Oilers	117 428 190 $	61 700 000 $	22 300 000 $	9 700 000 $	28	12	40
Halifax Thunder	36 449 605 $	62 850 000 $	21 150 000 $	10 850 000 $	25	20	45
Hamilton Tigers	81 229 356 $	83 055 000 $	945 000 $	31 055 000 $	20	16	36
Houston Supernova	19 513 033 $	80 050 000 $	3 950 000 $	28 050 000 $	22	18	40
London Spartiates	66 962 593 $	74 900 000 $	9 100 000 $	22 900 000 $	21	24	45
Los Angeles Kings	123 499 467 $	56 700 000 $	27 300 000 $	4 700 000 $	25	23	48
Miami Heat	90 202 205 $	61 150 000 $	22 850 000 $	9 150 000 $	27	16	43
Moncton Wildcats	63 617 310 $	56 300 000 $	27 700 000 $	4 300 000 $	28	11	39
Montreal Canadiens	18 726 969 $	83 100 000 $	900 000 $	31 100 000 $	23	24	47
New York Rangers	95 699 803 $	66 425 000 $	17 575 000 $	14 425 000 $	25	11	36
Nunavut Mystery	90 602 684 $	55 425 000 $	28 575 000 $	3 425 000 $	26	7	33
Ottawa Lumberjacks	95 137 976 $	81 550 000 $	2 450 000 $	29 550 000 $	22	28	50
Quebec Nordiques	98 975 795 $	81 525 000 $	2 475 000 $	29 525 000 $	20	28	48
Regina Pats	75 830 962 $	76 050 000 $	7 950 000 $	24 050 000 $	22	27	49
San Jose Rhinos	6 792 941 $	82 700 000 $	1 300 000 $	30 700 000 $	21	15	36
Seattle Kraken	91 363 585 $	79 550 000 $	4 450 000 $	27 550 000 $	23	25	48
St-Johns Desperados	67 631 312 $	77 250 000 $	6 750 000 $	25 250 000 $	21	28	49
St-Louis Blues	30 783 073 $	82 925 000 $	1 075 000 $	30 925 000 $	20	20	40
Toronto Maple Leafs	50 727 521 $	59 650 000 $	24 350 000 $	7 650 000 $	24	26	50
Vancouver Knights	96 877 939 $	82 250 000 $	1 750 000 $	30 250 000 $	20	30	50
Washington Budweiser	20 896 167 $	83 750 000 $	250 000 $	31 750 000 $	21	21	42
Winnipeg Jets	66 848 528 $	80 225 000 $	3 775 000 $	28 225 000 $	24	9	33

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 - %