AQHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Alaska Dome
Level 1:	6000 - 130 $ - 4 390 - 73,16%
Level 2:	5000 - 80 $ - 3 799 - 75,98%
Level 3:	2250 - 55 $ - 1 669 - 74,17%
Level 4:	4000 - 40 $ - 2 334 - 58,35%
Luxury :	1250 - 240 $ - 1 215 - 97,20%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	13 406 - 72,47%
Average Income per Game	1 418 870 $
Year to Date Revenue	58 173 658 $
Expense
Pro Players Total Salaries	72 325 000 $
Farm Players Total Salaries	1 370 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 994 308 $
Farm Year To Date Expenses	1 923 444 $
Pro Salary Cap To Date	71 494 294 $
Farm Salary Cap To Date	1 419 009 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	656 360 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 549 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	72 325 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	675 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 325 000 $
Current Bank Account	11 010 843 $
Projected Bank Account	11 010 843 $

Pro Players Salaries
Claude Giroux	7 350 000 $ (4)
-Salary Remaining :	0 $
Kris Letang	6 750 000 $ (1)
-Salary Remaining :	0 $
Dustin Byfuglien	6 500 000 $ (2)
-Salary Remaining :	0 $
Max Pacioretty	6 350 000 $ (3)
-Salary Remaining :	0 $
John Carlson	6 250 000 $ (2)
-Salary Remaining :	0 $
Nick Foligno	5 100 000 $ (3)
-Salary Remaining :	0 $
TJ Oshie	5 000 000 $ (2)
-Salary Remaining :	0 $
Tyler Johnson	5 000 000 $ (4)
-Salary Remaining :	0 $
Cam Talbot	4 500 000 $ (4)
-Salary Remaining :	0 $
Anton Stralman	3 850 000 $ (1)
-Salary Remaining :	0 $
Jakob Silfverberg	3 750 000 $ (5)
-Salary Remaining :	0 $
Antoine Roussel	2 000 000 $ (5)
-Salary Remaining :	0 $
Ryan Miller	1 700 000 $ (4)
-Salary Remaining :	0 $
Marcus Foligno	1 200 000 $ (2)
-Salary Remaining :	0 $
Matt Cullen	1 100 000 $ (3)
-Salary Remaining :	0 $
Jay McClement	1 100 000 $ (1)
-Salary Remaining :	0 $
Steve Ott	975 000 $ (2)
-Salary Remaining :	0 $
Nick Schultz	900 000 $ (2)
-Salary Remaining :	0 $
Torrey Mitchell	900 000 $ (1)
-Salary Remaining :	0 $
Ben Chiarot	750 000 $ (1)
-Salary Remaining :	0 $
Kevin Czuczman (1 Way Contract)	650 000 $ (4)
-1 Way Contract Salary Cap :	650 000 $
-Salary Remaining :	0 $
Fedor Tyutin	650 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 35 : 72 325 000 $
Year 36 : 57 925 000 $
Year 37 : 37 500 000 $
Year 38 : 24 950 000 $
Salary Average Commitment
Year 35 : 31 420 000 $
Year 36 : 24 070 000 $
Year 37 : 23 070 000 $
Year 38 : 20 050 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 325 000 $
Year 36 : 58 325 000 $
Year 37 : 37 500 000 $
Year 38 : 24 950 000 $

Farm Players Salaries
Craig Smith	350 000 $ (5)
Salary Remaining :	0 $
Luke Witkowski	75 000 $ (2)
Salary Remaining :	0 $
Trevor Smith	75 000 $ (2)
Salary Remaining :	0 $
Stefan Noesen	75 000 $ (3)
Salary Remaining :	0 $
Mike Vecchione	75 000 $ (2)
Salary Remaining :	0 $
Sergei Kostitsyn	75 000 $ (1)
Salary Remaining :	0 $
Brett Bellemore	65 000 $ (1)
Salary Remaining :	0 $
Viktor Svedberg	65 000 $ (4)
Salary Remaining :	0 $
Anthony Peluso	60 000 $ (3)
Salary Remaining :	0 $
Kyle Baun	60 000 $ (1)
Salary Remaining :	0 $
Teemu Hartikainen	60 000 $ (4)
Salary Remaining :	0 $
Chad Billins	60 000 $ (2)
Salary Remaining :	0 $
Dustin Jeffrey	55 000 $ (2)
Salary Remaining :	0 $
Calvin Heeter	55 000 $ (2)
Salary Remaining :	0 $
Matthew Corrente	55 000 $ (2)
Salary Remaining :	0 $
Gabriel Dumont	55 000 $ (2)
Salary Remaining :	0 $
Matt Donovan	55 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 35 : 1 370 000 $
Year 36 : 1 170 000 $
Year 37 : 665 000 $
Year 38 : 530 000 $
Salary Average Commitment
Year 35 : 515 000 $
Year 36 : 465 000 $
Year 37 : 315 000 $
Year 38 : 215 000 $

Anaheim Icehawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Qualcomm Center
Level 1:	7000 - 100 $ - 5 749 - 82,13%
Level 2:	6000 - 60 $ - 5 726 - 95,43%
Level 3:	3000 - 35 $ - 2 918 - 97,25%
Level 4:	5000 - 20 $ - 4 875 - 97,50%
Luxury :	2000 - 200 $ - 1 533 - 76,64%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 800 - 90,44%
Average Income per Game	1 495 830 $
Year to Date Revenue	61 329 014 $
Expense
Pro Players Total Salaries	70 250 000 $
Farm Players Total Salaries	1 847 500 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 949 106 $
Farm Year To Date Expenses	2 613 479 $
Pro Salary Cap To Date	70 449 114 $
Farm Salary Cap To Date	1 806 405 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	638 158 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 429 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	70 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 750 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 250 000 $
Current Bank Account	36 440 047 $
Projected Bank Account	36 440 047 $

Pro Players Salaries
Sidney Crosby	9 350 000 $ (5)
-Salary Remaining :	0 $
Brent Burns	7 750 000 $ (3)
-Salary Remaining :	0 $
Jakub Voracek	6 000 000 $ (3)
-Salary Remaining :	0 $
Johnny Gaudreau	5 700 000 $ (1)
-Salary Remaining :	0 $
Brayden Schenn	4 000 000 $ (2)
-Salary Remaining :	0 $
Jason Demers	3 800 000 $ (2)
-Salary Remaining :	0 $
Kris Versteeg	3 500 000 $ (1)
-Salary Remaining :	0 $
Morgan Rielly	3 500 000 $ (1)
-Salary Remaining :	0 $
Michael Cammalleri	3 500 000 $ (2)
-Salary Remaining :	0 $
Erik Gudbranson	3 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Strome	3 000 000 $ (5)
-Salary Remaining :	0 $
Jared Spurgeon	2 500 000 $ (1)
-Salary Remaining :	0 $
Andrei Vasilevskiy	2 500 000 $ (3)
-Salary Remaining :	0 $
Lee Stempniak	2 250 000 $ (4)
-Salary Remaining :	0 $
Thomas Hickey	2 000 000 $ (2)
-Salary Remaining :	0 $
Vladislav Namestnikov	1 800 000 $ (2)
-Salary Remaining :	0 $
Chris Tierney	1 500 000 $ (3)
-Salary Remaining :	0 $
Carter Hutton	1 250 000 $ (4)
-Salary Remaining :	0 $
Jake McCabe	1 250 000 $ (1)
-Salary Remaining :	0 $
Tom Pyatt	1 100 000 $ (5)
-Salary Remaining :	0 $
Martin Marincin	1 000 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 35 : 70 250 000 $
Year 36 : 52 800 000 $
Year 37 : 34 700 000 $
Year 38 : 16 950 000 $
Salary Average Commitment
Year 35 : 11 275 000 $
Year 36 : 10 775 000 $
Year 37 : 7 975 000 $
Year 38 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 250 000 $
Year 36 : 52 800 000 $
Year 37 : 34 700 000 $
Year 38 : 16 950 000 $

Farm Players Salaries
Clarke MacArthur	250 000 $ (1)
Salary Remaining :	0 $
Brandon Pirri	175 000 $ (1)
Salary Remaining :	0 $
Ryan Pulock	135 000 $ (5)
Salary Remaining :	0 $
Nail Yakupov	100 000 $ (3)
Salary Remaining :	0 $
Jakub Kindl	100 000 $ (5)
Salary Remaining :	0 $
Michael McCarron	97 500 $ (5)
Salary Remaining :	0 $
Frederik Gauthier	80 000 $ (4)
Salary Remaining :	0 $
Hunter Shinkaruk	80 000 $ (4)
Salary Remaining :	0 $
Dylan McIlrath	75 000 $ (2)
Salary Remaining :	0 $
Tyler Ennis	75 000 $ (3)
Salary Remaining :	0 $
Jake Virtanen	75 000 $ (4)
Salary Remaining :	0 $
Rocco Grimaldi	55 000 $ (2)
Salary Remaining :	0 $
Anton Rodin	50 000 $ (2)
Salary Remaining :	0 $
Brandon Prust	50 000 $ (3)
Salary Remaining :	0 $
Colton Gillies	50 000 $ (3)
Salary Remaining :	0 $
Jamie Devane	50 000 $ (1)
Salary Remaining :	0 $
Rob O'Gara	50 000 $ (2)
Salary Remaining :	0 $
Mike Murphy	50 000 $ (1)
Salary Remaining :	0 $
Jeremy Smith	50 000 $ (2)
Salary Remaining :	0 $
Vladimir Mihalik	50 000 $ (4)
Salary Remaining :	0 $
Nick Petrecki	50 000 $ (3)
Salary Remaining :	0 $
Ben Thomson	50 000 $ (2)
Salary Remaining :	0 $
Michael Paliotta	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 35 : 1 847 500 $
Year 36 : 1 322 500 $
Year 37 : 942 500 $
Year 38 : 617 500 $
Salary Average Commitment
Year 35 : 1 160 000 $
Year 36 : 1 110 000 $
Year 37 : 735 000 $
Year 38 : 435 000 $

Atlanta Supra

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6500 - 100 $ - 5 623 - 86,51%
Level 2:	5500 - 60 $ - 5 464 - 99,34%
Level 3:	2750 - 35 $ - 2 722 - 98,97%
Level 4:	4500 - 20 $ - 4 499 - 99,97%
Luxury :	1750 - 200 $ - 1 492 - 85,26%
Total Capacity :	21000
Income
Home Games Left	0
Average Attendance - %	19 800 - 94,28%
Average Income per Game	1 442 497 $
Year to Date Revenue	59 142 396 $
Expense
Pro Players Total Salaries	56 225 000 $
Farm Players Total Salaries	1 695 000 $
Coaches Total Salaries	7 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 279 827 $
Farm Year To Date Expenses	5 902 241 $
Pro Salary Cap To Date	50 479 823 $
Farm Salary Cap To Date	1 362 419 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	517 763 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	54 823 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	56 225 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	16 775 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	11 225 000 $
Current Bank Account	84 157 811 $
Projected Bank Account	84 157 811 $

Pro Players Salaries
Tomas Tatar	5 300 000 $ (5)
-Salary Remaining :	0 $
Niklas Kronwall	5 000 000 $ (1)
-Salary Remaining :	0 $
Peter Olvecky	5 000 000 $ (1)
-Salary Remaining :	0 $
Henrik Zetterberg	4 250 000 $ (2)
-Salary Remaining :	0 $
Petr Mrazek	4 000 000 $ (2)
-Salary Remaining :	0 $
Rasmus Ristolainen	4 000 000 $ (1)
-Salary Remaining :	0 $
Dylan Larkin	3 500 000 $ (5)
-Salary Remaining :	0 $
Brady Skjei	3 425 000 $ (5)
-Salary Remaining :	0 $
Anthony Mantha	3 000 000 $ (5)
-Salary Remaining :	0 $
Nick Bjugstad	3 000 000 $ (4)
-Salary Remaining :	0 $
Andreas Athanasiou	2 800 000 $ (5)
-Salary Remaining :	0 $
Mikko Rantanen	2 800 000 $ (5)
-Salary Remaining :	0 $
Markus Hannikainen	1 600 000 $ (5)
-Salary Remaining :	0 $
Kurtis Foster	1 500 000 $ (2)
-Salary Remaining :	0 $
Marek Mazanec	1 200 000 $ (1)
-Salary Remaining :	0 $
Pavel Buchnevich	900 000 $ (2)
-Salary Remaining :	0 $
Ryan Sproul	800 000 $ (1)
-Salary Remaining :	0 $
Nikita Soshnikov	750 000 $ (5)
-Salary Remaining :	0 $
Martin Frk	650 000 $ (2)
-Salary Remaining :	0 $
Dan Renouf	650 000 $ (2)
-Salary Remaining :	0 $
Petteri Lindbohm	600 000 $ (3)
-Salary Remaining :	0 $
Aaron Rome	500 000 $ (2)
-Salary Remaining :	0 $
Lars Jonsson	500 000 $ (2)
-Salary Remaining :	0 $
Aaron Johnson	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 35 : 56 225 000 $
Year 36 : 39 725 000 $
Year 37 : 26 775 000 $
Year 38 : 26 175 000 $
Salary Average Commitment
Year 35 : 11 650 000 $
Year 36 : 10 650 000 $
Year 37 : 7 500 000 $
Year 38 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 56 225 000 $
Year 36 : 39 725 000 $
Year 37 : 26 775 000 $
Year 38 : 26 175 000 $

Farm Players Salaries
Paul Szczechura	800 000 $ (1)
Salary Remaining :	0 $
Tomas Jurco	125 000 $ (5)
Salary Remaining :	0 $
Malcolm Subban	100 000 $ (3)
Salary Remaining :	0 $
Sonny Milano	95 000 $ (4)
Salary Remaining :	0 $
Evgeny Svechnikov	92 500 $ (2)
Salary Remaining :	0 $
Jacob Larsson	92 500 $ (2)
Salary Remaining :	0 $
Mackenzie Skapski	80 000 $ (3)
Salary Remaining :	0 $
Tyler Bertuzzi	75 000 $ (2)
Salary Remaining :	0 $
Jan Mursak	65 000 $ (2)
Salary Remaining :	0 $
Linus Omark	60 000 $ (1)
Salary Remaining :	0 $
Linus Klasen	60 000 $ (1)
Salary Remaining :	0 $
Aaron MacKenzie	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 35 : 1 695 000 $
Year 36 : 725 000 $
Year 37 : 400 000 $
Year 38 : 220 000 $
Salary Average Commitment
Year 35 : 595 000 $
Year 36 : 395 000 $
Year 37 : 245 000 $
Year 38 : 145 000 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	7000 - 85 $ - 6 779 - 96,84%
Level 2:	6000 - 60 $ - 5 135 - 85,59%
Level 3:	3000 - 35 $ - 2 576 - 85,86%
Level 4:	5000 - 20 $ - 4 276 - 85,53%
Luxury :	2000 - 165 $ - 1 862 - 93,12%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 629 - 89,69%
Average Income per Game	1 497 474 $
Year to Date Revenue	61 396 435 $
Expense
Pro Players Total Salaries	62 000 000 $
Farm Players Total Salaries	1 255 000 $
Coaches Total Salaries	1 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 291 667 $
Farm Year To Date Expenses	2 185 186 $
Pro Salary Cap To Date	62 489 038 $
Farm Salary Cap To Date	1 680 756 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	550 439 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 531 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	62 000 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	11 000 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	17 000 000 $
Current Bank Account	73 360 649 $
Projected Bank Account	73 360 649 $

Pro Players Salaries
Aaron Ekblad	7 000 000 $ (3)
-Salary Remaining :	0 $
Cory Schneider	6 200 000 $ (5)
-Salary Remaining :	0 $
Ryan Johansen	6 000 000 $ (2)
-Salary Remaining :	0 $
Jordan Staal	6 000 000 $ (1)
-Salary Remaining :	0 $
Justin Abdelkader	4 200 000 $ (2)
-Salary Remaining :	0 $
Jake Muzzin	4 000 000 $ (3)
-Salary Remaining :	0 $
Mark Stone	3 000 000 $ (4)
-Salary Remaining :	0 $
Charlie Coyle	3 000 000 $ (2)
-Salary Remaining :	0 $
Michael Del Zotto	3 000 000 $ (5)
-Salary Remaining :	0 $
Nathan Beaulieu	2 500 000 $ (4)
-Salary Remaining :	0 $
Shawn Matthias	2 500 000 $ (1)
-Salary Remaining :	0 $
Brayden McNabb	2 500 000 $ (5)
-Salary Remaining :	0 $
Mike Ribeiro	1 800 000 $ (1)
-Salary Remaining :	0 $
Brett Ritchie	1 500 000 $ (3)
-Salary Remaining :	0 $
Jesse Puljujarvi	1 100 000 $ (2)
-Salary Remaining :	0 $
Matt Martin	1 000 000 $ (4)
-Salary Remaining :	0 $
Antti Raanta	1 000 000 $ (4)
-Salary Remaining :	0 $
Nick Ritchie	900 000 $ (2)
-Salary Remaining :	0 $
Chris Stewart	800 000 $ (4)
-Salary Remaining :	0 $
Micheal Ferland	750 000 $ (2)
-Salary Remaining :	0 $
Andy Andreoff	750 000 $ (2)
-Salary Remaining :	0 $
Justin Falk	750 000 $ (5)
-Salary Remaining :	0 $
Greg Pateryn	750 000 $ (1)
-Salary Remaining :	0 $
Nicklas Grossmann	500 000 $ (4)
-Salary Remaining :	0 $
Brooks Laich	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 35 : 62 000 000 $
Year 36 : 50 950 000 $
Year 37 : 34 250 000 $
Year 38 : 21 250 000 $
Salary Average Commitment
Year 35 : 16 347 500 $
Year 36 : 15 097 500 $
Year 37 : 12 800 000 $
Year 38 : 10 800 000 $
Salary Cap with 1 Way Contract
Year 35 : 62 000 000 $
Year 36 : 50 950 000 $
Year 37 : 34 250 000 $
Year 38 : 21 250 000 $

Farm Players Salaries
Jimmy Hayes	150 000 $ (5)
Salary Remaining :	0 $
Timo Meier	110 000 $ (2)
Salary Remaining :	0 $
Devante Smith-Pelly	100 000 $ (2)
Salary Remaining :	0 $
Andrey Pedan	75 000 $ (5)
Salary Remaining :	0 $
Mark McNeill	70 000 $ (5)
Salary Remaining :	0 $
Jeremy Welsh	50 000 $ (2)
Salary Remaining :	0 $
Scott Glennie	50 000 $ (5)
Salary Remaining :	0 $
Brian Lashoff	50 000 $ (4)
Salary Remaining :	0 $
James Wright	50 000 $ (2)
Salary Remaining :	0 $
Adam Payerl	50 000 $ (5)
Salary Remaining :	0 $
Bryan Bickell	50 000 $ (4)
Salary Remaining :	0 $
Taylor Beck	50 000 $ (3)
Salary Remaining :	0 $
Keith Aulie	50 000 $ (4)
Salary Remaining :	0 $
Erik Condra	50 000 $ (4)
Salary Remaining :	0 $
Henrik Karlsson	50 000 $ (5)
Salary Remaining :	0 $
Barry Brust	50 000 $ (5)
Salary Remaining :	0 $
Jared Cowen	50 000 $ (5)
Salary Remaining :	0 $
Tye McGinn	50 000 $ (2)
Salary Remaining :	0 $
Raman Hrabarenka	50 000 $ (4)
Salary Remaining :	0 $
Andrew MacWilliam	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 35 : 1 255 000 $
Year 36 : 1 255 000 $
Year 37 : 895 000 $
Year 38 : 845 000 $
Salary Average Commitment
Year 35 : 850 000 $
Year 36 : 850 000 $
Year 37 : 750 000 $
Year 38 : 700 000 $

Calgary Red Bull

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Red Bull Center
Level 1:	7000 - 78 $ - 6 913 - 98,75%
Level 2:	6000 - 54 $ - 5 788 - 96,46%
Level 3:	3000 - 33 $ - 2 940 - 97,99%
Level 4:	5000 - 20 $ - 4 827 - 96,55%
Luxury :	2000 - 145 $ - 1 913 - 95,64%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 380 - 97,31%
Average Income per Game	1 388 776 $
Year to Date Revenue	56 939 817 $
Expense
Pro Players Total Salaries	71 850 000 $
Farm Players Total Salaries	1 217 500 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 879 378 $
Farm Year To Date Expenses	2 216 429 $
Pro Salary Cap To Date	71 879 363 $
Farm Salary Cap To Date	1 207 555 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	656 579 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 624 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	71 850 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	1 150 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	26 850 000 $
Current Bank Account	13 641 215 $
Projected Bank Account	13 641 215 $

Pro Players Salaries
Ryan McDonagh	6 000 000 $ (3)
-Salary Remaining :	0 $
David Krejci	5 950 000 $ (2)
-Salary Remaining :	0 $
Nick Leddy	5 750 000 $ (5)
-Salary Remaining :	0 $
Jonathan Huberdeau	5 500 000 $ (4)
-Salary Remaining :	0 $
Aleksander Barkov	5 000 000 $ (1)
-Salary Remaining :	0 $
Erik Johnson	4 500 000 $ (2)
-Salary Remaining :	0 $
Michael Grabner	3 750 000 $ (3)
-Salary Remaining :	0 $
Thomas Vanek	3 750 000 $ (1)
-Salary Remaining :	0 $
Niklas Hjalmarsson	3 700 000 $ (3)
-Salary Remaining :	0 $
Sergei Bobrovsky	3 500 000 $ (2)
-Salary Remaining :	0 $
Marian Hossa	3 500 000 $ (2)
-Salary Remaining :	0 $
Josh Gorges	3 500 000 $ (3)
-Salary Remaining :	0 $
Andrew Cogliano	2 650 000 $ (5)
-Salary Remaining :	0 $
Radek Faksa	2 500 000 $ (4)
-Salary Remaining :	0 $
Bo Horvat	2 500 000 $ (2)
-Salary Remaining :	0 $
Nikolay Kulemin	2 000 000 $ (3)
-Salary Remaining :	0 $
Calvin de Haan	1 800 000 $ (1)
-Salary Remaining :	0 $
Chad Johnson	1 800 000 $ (4)
-Salary Remaining :	0 $
Mark Pysyk	1 200 000 $ (4)
-Salary Remaining :	0 $
Shane Doan	1 000 000 $ (2)
-Salary Remaining :	0 $
Dominic Moore	1 000 000 $ (1)
-Salary Remaining :	0 $
Andy Delmore	500 000 $ (1)
-Salary Remaining :	0 $
Garrett Mitchell	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 35 : 71 850 000 $
Year 36 : 59 800 000 $
Year 37 : 38 350 000 $
Year 38 : 19 400 000 $
Salary Average Commitment
Year 35 : 26 000 000 $
Year 36 : 25 000 000 $
Year 37 : 22 500 000 $
Year 38 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 71 850 000 $
Year 36 : 59 800 000 $
Year 37 : 38 350 000 $
Year 38 : 19 400 000 $

Farm Players Salaries
Tyler Myers	250 000 $ (2)
Salary Remaining :	0 $
Jarret Stoll	120 000 $ (2)
Salary Remaining :	0 $
Jordan Schmaltz	100 000 $ (2)
Salary Remaining :	0 $
Mark Jankowski	95 000 $ (2)
Salary Remaining :	0 $
Jack Roslovic	90 000 $ (2)
Salary Remaining :	0 $
Robby Fabbri	90 000 $ (1)
Salary Remaining :	0 $
Anthony Stolarz	85 000 $ (2)
Salary Remaining :	0 $
Christian Fischer	77 500 $ (1)
Salary Remaining :	0 $
Jean-Francois Berube	70 000 $ (5)
Salary Remaining :	0 $
Rinat Valiev	70 000 $ (4)
Salary Remaining :	0 $
Scott Wedgewood	70 000 $ (5)
Salary Remaining :	0 $
Sean Kuraly	50 000 $ (2)
Salary Remaining :	0 $
Andrew Hutchinson	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 35 : 1 217 500 $
Year 36 : 1 000 000 $
Year 37 : 210 000 $
Year 38 : 210 000 $
Salary Average Commitment
Year 35 : 800 000 $
Year 36 : 650 000 $
Year 37 : 150 000 $
Year 38 : 150 000 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Heros Center
Level 1:	6000 - 115 $ - 4 861 - 81,01%
Level 2:	5000 - 75 $ - 4 069 - 81,38%
Level 3:	2250 - 43 $ - 2 096 - 93,16%
Level 4:	4000 - 27 $ - 3 585 - 89,63%
Luxury :	1250 - 225 $ - 1 242 - 99,39%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	15 853 - 85,69%
Average Income per Game	1 397 121 $
Year to Date Revenue	57 281 978 $
Expense
Pro Players Total Salaries	66 525 000 $
Farm Players Total Salaries	2 405 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 703 507 $
Farm Year To Date Expenses	3 649 919 $
Pro Salary Cap To Date	69 703 509 $
Farm Salary Cap To Date	2 136 620 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	609 868 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	34 558 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 525 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	6 475 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	21 525 000 $
Current Bank Account	14 391 324 $
Projected Bank Account	14 391 324 $

Pro Players Salaries
Taylor Hall	6 000 000 $ (1)
-Salary Remaining :	0 $
Mark Giordano	5 800 000 $ (2)
-Salary Remaining :	0 $
Mikko Koivu	5 800 000 $ (4)
-Salary Remaining :	0 $
Jaden Schwartz	5 725 000 $ (2)
-Salary Remaining :	0 $
Kyle Palmieri	5 000 000 $ (5)
-Salary Remaining :	0 $
Leon Draisaitl	5 000 000 $ (3)
-Salary Remaining :	0 $
Jack Johnson	4 900 000 $ (5)
-Salary Remaining :	0 $
Tuukka Rask	4 500 000 $ (1)
-Salary Remaining :	0 $
Kevin Hayes	3 500 000 $ (1)
-Salary Remaining :	0 $
Radim Vrbata	3 000 000 $ (3)
-Salary Remaining :	0 $
Justin Braun	3 000 000 $ (4)
-Salary Remaining :	0 $
Derek Ryan	2 750 000 $ (5)
-Salary Remaining :	0 $
Leo Komarov	2 600 000 $ (3)
-Salary Remaining :	0 $
Ron Hainsey	1 500 000 $ (2)
-Salary Remaining :	0 $
Luca Sbisa	1 250 000 $ (4)
-Salary Remaining :	0 $
Ivan Provorov	1 200 000 $ (2)
-Salary Remaining :	0 $
Calle Jarnkrok	1 200 000 $ (1)
-Salary Remaining :	0 $
Eric Fehr	1 150 000 $ (1)
-Salary Remaining :	0 $
Riley Nash	1 000 000 $ (2)
-Salary Remaining :	0 $
Stephen Johns	950 000 $ (2)
-Salary Remaining :	0 $
Anton Forsberg	700 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 35 : 66 525 000 $
Year 36 : 50 175 000 $
Year 37 : 34 000 000 $
Year 38 : 22 700 000 $
Salary Average Commitment
Year 35 : 15 550 000 $
Year 36 : 15 050 000 $
Year 37 : 13 550 000 $
Year 38 : 11 550 000 $
Salary Cap with 1 Way Contract
Year 35 : 66 525 000 $
Year 36 : 50 175 000 $
Year 37 : 34 000 000 $
Year 38 : 22 700 000 $

Farm Players Salaries
Karri Ramo	325 000 $ (1)
Salary Remaining :	0 $
Zbynek Michalek	300 000 $ (1)
Salary Remaining :	0 $
Nathan Lieuwen	300 000 $ (3)
Salary Remaining :	0 $
Tomas Nosek	100 000 $ (3)
Salary Remaining :	0 $
Alexander Burmistrov	100 000 $ (5)
Salary Remaining :	0 $
Alexander Salak	100 000 $ (4)
Salary Remaining :	0 $
Viktor Stalberg	100 000 $ (4)
Salary Remaining :	0 $
Allen York	100 000 $ (2)
Salary Remaining :	0 $
Griffin Reinhart	90 000 $ (3)
Salary Remaining :	0 $
Johan Franzen	80 000 $ (3)
Salary Remaining :	0 $
Mike Blunden	75 000 $ (1)
Salary Remaining :	0 $
Jonny Brodzinski	75 000 $ (2)
Salary Remaining :	0 $
David Ullstrom	75 000 $ (5)
Salary Remaining :	0 $
Thomas McCollum	70 000 $ (3)
Salary Remaining :	0 $
Valeri Nichushkin	65 000 $ (1)
Salary Remaining :	0 $
Carter Camper	60 000 $ (1)
Salary Remaining :	0 $
Andrei Loktionov	60 000 $ (1)
Salary Remaining :	0 $
David Booth	60 000 $ (4)
Salary Remaining :	0 $
Aaron Ness	60 000 $ (4)
Salary Remaining :	0 $
Mike Liambas	60 000 $ (4)
Salary Remaining :	0 $
Colin Smith	50 000 $ (3)
Salary Remaining :	0 $
Stefan Elliott	50 000 $ (2)
Salary Remaining :	0 $
Adam Almquist	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 35 : 2 405 000 $
Year 36 : 1 470 000 $
Year 37 : 1 245 000 $
Year 38 : 555 000 $
Salary Average Commitment
Year 35 : 925 000 $
Year 36 : 825 000 $
Year 37 : 725 000 $
Year 38 : 425 000 $

Cleveland Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs ICE
Level 1:	7000 - 99 $ - 6 468 - 92,39%
Level 2:	6000 - 62 $ - 5 520 - 92,00%
Level 3:	3000 - 36 $ - 2 829 - 94,31%
Level 4:	5000 - 22 $ - 4 767 - 95,34%
Luxury :	2000 - 182 $ - 1 867 - 93,35%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 451 - 93,26%
Average Income per Game	1 605 750 $
Year to Date Revenue	65 835 742 $
Expense
Pro Players Total Salaries	67 375 000 $
Farm Players Total Salaries	2 097 500 $
Coaches Total Salaries	4 125 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 066 229 $
Farm Year To Date Expenses	2 656 469 $
Pro Salary Cap To Date	69 541 229 $
Farm Salary Cap To Date	2 051 130 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	621 930 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 872 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	67 375 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	5 625 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	22 375 000 $
Current Bank Account	83 346 493 $
Projected Bank Account	83 346 493 $

Pro Players Salaries
Jack Eichel	8 500 000 $ (5)
-Salary Remaining :	0 $
Alexander Steen	5 800 000 $ (5)
-Salary Remaining :	0 $
Paul Stastny	5 800 000 $ (4)
-Salary Remaining :	0 $
Johnny Boychuk	4 700 000 $ (3)
-Salary Remaining :	0 $
Andy Greene	4 000 000 $ (2)
-Salary Remaining :	0 $
Reilly Smith	4 000 000 $ (2)
-Salary Remaining :	0 $
Connor Murphy	4 000 000 $ (1)
-Salary Remaining :	0 $
Patrick Marleau	3 800 000 $ (1)
-Salary Remaining :	0 $
Valtteri Filppula	3 500 000 $ (2)
-Salary Remaining :	0 $
Kevin Klein	2 900 000 $ (2)
-Salary Remaining :	0 $
Jaroslav Halak	2 500 000 $ (3)
-Salary Remaining :	0 $
Mattias Ekholm	2 500 000 $ (1)
-Salary Remaining :	0 $
Kris Russell	2 400 000 $ (1)
-Salary Remaining :	0 $
Michael Raffl	2 000 000 $ (4)
-Salary Remaining :	0 $
John Mitchell	2 000 000 $ (1)
-Salary Remaining :	0 $
Kyle Quincey	1 750 000 $ (3)
-Salary Remaining :	0 $
Devin Shore	1 500 000 $ (3)
-Salary Remaining :	0 $
Peter Budaj	1 500 000 $ (4)
-Salary Remaining :	0 $
William Karlsson	1 500 000 $ (3)
-Salary Remaining :	0 $
Lawson Crouse	1 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Hartman	975 000 $ (3)
-Salary Remaining :	0 $
Jayson Megna	750 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 35 : 67 375 000 $
Year 36 : 51 925 000 $
Year 37 : 36 525 000 $
Year 38 : 23 600 000 $
Salary Average Commitment
Year 35 : 17 633 333 $
Year 36 : 17 633 333 $
Year 37 : 13 300 000 $
Year 38 : 10 300 000 $
Salary Cap with 1 Way Contract
Year 35 : 67 375 000 $
Year 36 : 51 925 000 $
Year 37 : 36 525 000 $
Year 38 : 23 600 000 $

Farm Players Salaries
Riley Sheahan	220 000 $ (2)
Salary Remaining :	0 $
Marek Zidlicky	125 000 $ (1)
Salary Remaining :	0 $
Anton Lander	120 000 $ (1)
Salary Remaining :	0 $
Anthony DeAngelo	92 500 $ (2)
Salary Remaining :	0 $
Garret Sparks	90 000 $ (5)
Salary Remaining :	0 $
Daniel Carr	85 000 $ (5)
Salary Remaining :	0 $
Riley Barber	80 000 $ (2)
Salary Remaining :	0 $
Kalle Kossila	80 000 $ (2)
Salary Remaining :	0 $
TJ Brennan	75 000 $ (5)
Salary Remaining :	0 $
Jeff Zatkoff	75 000 $ (1)
Salary Remaining :	0 $
Vojtech Mozik	75 000 $ (5)
Salary Remaining :	0 $
Henrik Samuelsson	70 000 $ (3)
Salary Remaining :	0 $
Borna Rendulic	70 000 $ (3)
Salary Remaining :	0 $
Marcus Sorensen	70 000 $ (2)
Salary Remaining :	0 $
Nelson Nogier	65 000 $ (2)
Salary Remaining :	0 $
Jean-Sebastien Dea	65 000 $ (2)
Salary Remaining :	0 $
Steven Oleksy	62 500 $ (3)
Salary Remaining :	0 $
Kyle Cumiskey	62 500 $ (3)
Salary Remaining :	0 $
Justin Peters	62 500 $ (1)
Salary Remaining :	0 $
TJ Hensick	62 500 $ (3)
Salary Remaining :	0 $
Chris Brown	60 000 $ (4)
Salary Remaining :	0 $
Cole Schneider	60 000 $ (2)
Salary Remaining :	0 $
Buddy Robinson	60 000 $ (5)
Salary Remaining :	0 $
Jason Kasdorf	60 000 $ (5)
Salary Remaining :	0 $
Andrew Campbell	50 000 $ (1)
Salary Remaining :	0 $
Spencer Abbott	50 000 $ (2)
Salary Remaining :	0 $
Wade Megan	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 35 : 2 097 500 $
Year 36 : 1 665 000 $
Year 37 : 832 500 $
Year 38 : 505 000 $
Salary Average Commitment
Year 35 : 1 060 000 $
Year 36 : 1 010 000 $
Year 37 : 610 000 $
Year 38 : 360 000 $

Colorado Zipper

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stomp Center
Level 1:	7000 - 100 $ - 5 743 - 82,04%
Level 2:	6000 - 60 $ - 5 876 - 97,93%
Level 3:	3000 - 35 $ - 2 871 - 95,69%
Level 4:	5000 - 20 $ - 4 890 - 97,80%
Luxury :	2000 - 200 $ - 1 532 - 76,60%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 911 - 90,92%
Average Income per Game	1 503 083 $
Year to Date Revenue	61 626 391 $
Expense
Pro Players Total Salaries	65 250 000 $
Farm Players Total Salaries	2 712 500 $
Coaches Total Salaries	4 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 727 658 $
Farm Year To Date Expenses	4 269 187 $
Pro Salary Cap To Date	68 727 643 $
Farm Salary Cap To Date	2 856 814 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	598 684 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	36 394 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	7 750 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 250 000 $
Current Bank Account	46 951 295 $
Projected Bank Account	46 951 295 $

Pro Players Salaries
Connor McDavid	9 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Suter	7 500 000 $ (3)
-Salary Remaining :	0 $
Mike Hoffman	5 800 000 $ (5)
-Salary Remaining :	0 $
Jeff Carter	5 500 000 $ (1)
-Salary Remaining :	0 $
Frederik Andersen	5 000 000 $ (5)
-Salary Remaining :	0 $
Justin Schultz	4 900 000 $ (4)
-Salary Remaining :	0 $
Jacob Trouba	4 500 000 $ (4)
-Salary Remaining :	0 $
Tyson Barrie	4 250 000 $ (3)
-Salary Remaining :	0 $
Karl Alzner	3 200 000 $ (3)
-Salary Remaining :	0 $
Matt Dumba	3 000 000 $ (3)
-Salary Remaining :	0 $
Mike Fisher	2 500 000 $ (1)
-Salary Remaining :	0 $
Zach Hyman	2 250 000 $ (2)
-Salary Remaining :	0 $
Patrick Eaves	2 000 000 $ (4)
-Salary Remaining :	0 $
Connor Brown	2 000 000 $ (5)
-Salary Remaining :	0 $
Jordan Martinook	1 500 000 $ (3)
-Salary Remaining :	0 $
Brian Boyle	1 500 000 $ (2)
-Salary Remaining :	0 $
Darcy Kuemper	1 200 000 $ (4)
-Salary Remaining :	0 $
Patrik Laine	1 200 000 $ (2)
-Salary Remaining :	0 $
Matthew Tkachuk	1 200 000 $ (2)
-Salary Remaining :	0 $
Austin Watson	1 000 000 $ (4)
-Salary Remaining :	0 $
Kevin Poulin	650 000 $ (4)
-Salary Remaining :	0 $
Andrey Makarov	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 35 : 70 250 000 $
Year 36 : 61 650 000 $
Year 37 : 46 500 000 $
Year 38 : 27 050 000 $
Salary Average Commitment
Year 35 : 20 250 000 $
Year 36 : 19 750 000 $
Year 37 : 17 750 000 $
Year 38 : 15 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 250 000 $
Year 36 : 61 650 000 $
Year 37 : 46 500 000 $
Year 38 : 27 050 000 $

Farm Players Salaries
Matt Read	310 000 $ (5)
Salary Remaining :	0 $
Cody Eakin	250 000 $ (5)
Salary Remaining :	0 $
Chris Wideman	180 000 $ (5)
Salary Remaining :	0 $
Jamie Oleksiak	150 000 $ (2)
Salary Remaining :	0 $
Cody McLeod	125 000 $ (3)
Salary Remaining :	0 $
Christian Dvorak	120 000 $ (2)
Salary Remaining :	0 $
Tanner Glass	110 000 $ (2)
Salary Remaining :	0 $
Micheal Haley	110 000 $ (4)
Salary Remaining :	0 $
Jordin Tootoo	110 000 $ (5)
Salary Remaining :	0 $
Joel Vermin	110 000 $ (5)
Salary Remaining :	0 $
Zack Kassian	100 000 $ (2)
Salary Remaining :	0 $
Dalton Prout	95 000 $ (3)
Salary Remaining :	0 $
Jujhar Khaira	90 000 $ (4)
Salary Remaining :	0 $
Jordan Binnington	87 500 $ (5)
Salary Remaining :	0 $
Brett Festerling	80 000 $ (3)
Salary Remaining :	0 $
Freddie Hamilton	80 000 $ (1)
Salary Remaining :	0 $
Luke Gazdic	80 000 $ (3)
Salary Remaining :	0 $
Nikolay Zherdev	75 000 $ (4)
Salary Remaining :	0 $
Jared Boll	75 000 $ (5)
Salary Remaining :	0 $
Scott Mayfield	75 000 $ (1)
Salary Remaining :	0 $
Steve Pinizzotto	70 000 $ (4)
Salary Remaining :	0 $
Blake Coleman	70 000 $ (2)
Salary Remaining :	0 $
John Scott	60 000 $ (1)
Salary Remaining :	0 $
Anton Belov	50 000 $ (1)
Salary Remaining :	0 $
Brett Gallant	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 35 : 2 712 500 $
Year 36 : 2 397 500 $
Year 37 : 1 847 500 $
Year 38 : 1 467 500 $
Salary Average Commitment
Year 35 : 940 000 $
Year 36 : 940 000 $
Year 37 : 790 000 $
Year 38 : 590 000 $

Dallas Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Pain
Level 1:	6500 - 105 $ - 5 460 - 84,00%
Level 2:	5500 - 65 $ - 4 688 - 85,25%
Level 3:	2500 - 40 $ - 2 276 - 91,06%
Level 4:	4000 - 25 $ - 3 772 - 94,30%
Luxury :	1500 - 210 $ - 1 404 - 93,59%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17 601 - 88,00%
Average Income per Game	1 426 118 $
Year to Date Revenue	58 470 840 $
Expense
Pro Players Total Salaries	65 600 000 $
Farm Players Total Salaries	742 500 $
Coaches Total Salaries	4 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 968 420 $
Farm Year To Date Expenses	1 155 505 $
Pro Salary Cap To Date	69 218 430 $
Farm Salary Cap To Date	651 062 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	608 333 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 996 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	7 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 600 000 $
Current Bank Account	34 036 282 $
Projected Bank Account	34 036 282 $

Pro Players Salaries
Steven Stamkos	8 500 000 $ (1)
-Salary Remaining :	0 $
Matt Murray	6 000 000 $ (5)
-Salary Remaining :	0 $
Seth Jones	5 400 000 $ (4)
-Salary Remaining :	0 $
Nikita Kucherov	4 750 000 $ (1)
-Salary Remaining :	0 $
Andrej Sekera	4 650 000 $ (1)
-Salary Remaining :	0 $
Elias Lindholm	4 000 000 $ (4)
-Salary Remaining :	0 $
Alec Martinez	4 000 000 $ (4)
-Salary Remaining :	0 $
Alex Killorn	4 000 000 $ (4)
-Salary Remaining :	0 $
Eric Staal (Out of Payroll)	3 750 000 $ (2)
-Salary Remaining :	0 $
Marc Staal	3 500 000 $ (4)
-Salary Remaining :	0 $
Scott Hartnell	3 500 000 $ (3)
-Salary Remaining :	0 $
Dustin Brown	3 100 000 $ (3)
-Salary Remaining :	0 $
Jaromir Jagr	3 000 000 $ (3)
-Salary Remaining :	0 $
Matt Stajan	1 800 000 $ (1)
-Salary Remaining :	0 $
Cal Clutterbuck	1 800 000 $ (4)
-Salary Remaining :	0 $
Tom Kuhnhackl	1 350 000 $ (5)
-Salary Remaining :	0 $
Colton Sissons	1 300 000 $ (4)
-Salary Remaining :	0 $
Zach Werenski	1 200 000 $ (2)
-Salary Remaining :	0 $
Anders Nilsson	1 000 000 $ (1)
-Salary Remaining :	0 $
Brayden Point	1 000 000 $ (2)
-Salary Remaining :	0 $
Brandon Carlo	900 000 $ (2)
-Salary Remaining :	0 $
Deryk Engelland	850 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 35 : 69 350 000 $
Year 36 : 48 650 000 $
Year 37 : 40 950 000 $
Year 38 : 31 350 000 $
Salary Average Commitment
Year 35 : 31 675 000 $
Year 36 : 31 175 000 $
Year 37 : 29 175 000 $
Year 38 : 25 075 000 $
Salary Cap with 1 Way Contract
Year 35 : 69 350 000 $
Year 36 : 48 650 000 $
Year 37 : 40 950 000 $
Year 38 : 31 350 000 $

Farm Players Salaries
Scott Wilson	125 000 $ (2)
Salary Remaining :	0 $
Brock Boeser	100 000 $ (2)
Salary Remaining :	0 $
Oskar Sundqvist	97 500 $ (5)
Salary Remaining :	0 $
Robert Bortuzzo	90 000 $ (1)
Salary Remaining :	0 $
Alex Nedeljkovic	65 000 $ (2)
Salary Remaining :	0 $
Maxim Noreau	60 000 $ (5)
Salary Remaining :	0 $
Jamie Doornbosch	55 000 $ (5)
Salary Remaining :	0 $
Jordan Szwarz	50 000 $ (1)
Salary Remaining :	0 $
Josh Harding	50 000 $ (1)
Salary Remaining :	0 $
Jeff Frazee	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	10
Salary Commitment
Year 35 : 742 500 $
Year 36 : 502 500 $
Year 37 : 212 500 $
Year 38 : 212 500 $
Salary Average Commitment
Year 35 : 400 000 $
Year 36 : 300 000 $
Year 37 : 150 000 $
Year 38 : 150 000 $

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - 95 $ - 6 804 - 97,21%
Level 2:	6000 - 55 $ - 5 845 - 97,41%
Level 3:	3000 - 30 $ - 2 954 - 98,45%
Level 4:	5000 - 20 $ - 4 874 - 97,48%
Luxury :	2000 - 185 $ - 1 840 - 92,00%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 317 - 97,03%
Average Income per Game	1 569 104 $
Year to Date Revenue	64 333 266 $
Expense
Pro Players Total Salaries	70 600 000 $
Farm Players Total Salaries	2 245 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 435 967 $
Farm Year To Date Expenses	3 340 063 $
Pro Salary Cap To Date	69 435 971 $
Farm Salary Cap To Date	2 331 187 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	654 386 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 717 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	70 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 600 000 $
Current Bank Account	22 557 236 $
Projected Bank Account	22 557 236 $

Pro Players Salaries
Shea Weber	7 500 000 $ (5)
-Salary Remaining :	0 $
Ryan Getzlaf	6 900 000 $ (1)
-Salary Remaining :	0 $
Duncan Keith	5 800 000 $ (4)
-Salary Remaining :	0 $
Derek Stepan	5 500 000 $ (2)
-Salary Remaining :	0 $
Keith Yandle	5 500 000 $ (5)
-Salary Remaining :	0 $
Bryan Little	5 200 000 $ (5)
-Salary Remaining :	0 $
James Neal	5 000 000 $ (1)
-Salary Remaining :	0 $
Alex Goligoski	4 500 000 $ (4)
-Salary Remaining :	0 $
Jimmy Howard	4 000 000 $ (1)
-Salary Remaining :	0 $
Martin Jones	3 250 000 $ (1)
-Salary Remaining :	0 $
Anders Lee	3 000 000 $ (1)
-Salary Remaining :	0 $
Richard Panik	3 000 000 $ (4)
-Salary Remaining :	0 $
Jordan Weal	1 650 000 $ (2)
-Salary Remaining :	0 $
Damon Severson	1 500 000 $ (2)
-Salary Remaining :	0 $
Ryan Dzingel	1 500 000 $ (4)
-Salary Remaining :	0 $
Mikhail Grigorenko	1 100 000 $ (4)
-Salary Remaining :	0 $
Erik Haula	1 000 000 $ (1)
-Salary Remaining :	0 $
Jesper Fast	1 000 000 $ (1)
-Salary Remaining :	0 $
Kevan Miller	1 000 000 $ (1)
-Salary Remaining :	0 $
Paul Postma	950 000 $ (3)
-Salary Remaining :	0 $
Dennis Rasmussen	950 000 $ (5)
-Salary Remaining :	0 $
Tim Schaller	800 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 35 : 70 600 000 $
Year 36 : 45 450 000 $
Year 37 : 36 000 000 $
Year 38 : 35 050 000 $
Salary Average Commitment
Year 35 : 21 400 000 $
Year 36 : 18 400 000 $
Year 37 : 17 400 000 $
Year 38 : 16 900 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 600 000 $
Year 36 : 45 450 000 $
Year 37 : 36 000 000 $
Year 38 : 35 050 000 $

Farm Players Salaries
Michael Sgarbossa	200 000 $ (4)
Salary Remaining :	0 $
Marko Dano	200 000 $ (3)
Salary Remaining :	0 $
Philip Larsen	150 000 $ (3)
Salary Remaining :	0 $
Gregory Campbell	125 000 $ (2)
Salary Remaining :	0 $
Logan Shaw	100 000 $ (5)
Salary Remaining :	0 $
Nic Petan	95 000 $ (5)
Salary Remaining :	0 $
Daniel Sprong	90 000 $ (2)
Salary Remaining :	0 $
Patrik Nemeth	90 000 $ (1)
Salary Remaining :	0 $
Bobby Farnham	80 000 $ (3)
Salary Remaining :	0 $
Matt O'Connor	75 000 $ (5)
Salary Remaining :	0 $
Lukas Sedlak	75 000 $ (2)
Salary Remaining :	0 $
Derrick Pouliot	75 000 $ (2)
Salary Remaining :	0 $
Alex Biega	70 000 $ (3)
Salary Remaining :	0 $
Pheonix Copley	70 000 $ (5)
Salary Remaining :	0 $
Frederick Gaudreau	70 000 $ (2)
Salary Remaining :	0 $
Jared Coreau	67 500 $ (2)
Salary Remaining :	0 $
Keaton Ellerby	65 000 $ (2)
Salary Remaining :	0 $
Petr Straka	65 000 $ (3)
Salary Remaining :	0 $
Erik Gustafsson	65 000 $ (2)
Salary Remaining :	0 $
Michael Mersch	65 000 $ (5)
Salary Remaining :	0 $
Evan McEneny	65 000 $ (2)
Salary Remaining :	0 $
T.J. Tynan	62 500 $ (2)
Salary Remaining :	0 $
Conor Allen	60 000 $ (1)
Salary Remaining :	0 $
Christopher Breen	60 000 $ (1)
Salary Remaining :	0 $
Mike Halmo	55 000 $ (3)
Salary Remaining :	0 $
Yann Sauve	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 35 : 2 245 000 $
Year 36 : 2 035 000 $
Year 37 : 1 225 000 $
Year 38 : 605 000 $
Salary Average Commitment
Year 35 : 1 188 000 $
Year 36 : 1 188 000 $
Year 37 : 788 000 $
Year 38 : 486 333 $

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wayne Gretzky Arena
Level 1:	7000 - 90 $ - 6 858 - 97,97%
Level 2:	6000 - 60 $ - 5 794 - 96,56%
Level 3:	3000 - 35 $ - 2 903 - 96,75%
Level 4:	5000 - 20 $ - 4 889 - 97,78%
Luxury :	2000 - 175 $ - 1 870 - 93,49%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 313 - 97,02%
Average Income per Game	1 566 012 $
Year to Date Revenue	64 206 475 $
Expense
Pro Players Total Salaries	70 025 000 $
Farm Players Total Salaries	1 405 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 289 899 $
Farm Year To Date Expenses	2 231 641 $
Pro Salary Cap To Date	71 289 915 $
Farm Salary Cap To Date	1 727 218 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	640 570 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 858 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	70 025 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 975 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 025 000 $
Current Bank Account	22 676 976 $
Projected Bank Account	22 676 976 $

Pro Players Salaries
Alex Ovechkin	9 000 000 $ (5)
-Salary Remaining :	0 $
Anze Kopitar	7 750 000 $ (4)
-Salary Remaining :	0 $
Drew Doughty	7 000 000 $ (1)
-Salary Remaining :	0 $
Josh Bailey	6 250 000 $ (5)
-Salary Remaining :	0 $
Marc-Andre Fleury	6 000 000 $ (1)
-Salary Remaining :	0 $
J.T. Miller	5 850 000 $ (5)
-Salary Remaining :	0 $
Ryan Kesler	5 250 000 $ (2)
-Salary Remaining :	0 $
Sami Vatanen	4 000 000 $ (4)
-Salary Remaining :	0 $
Roberto Luongo	3 850 000 $ (3)
-Salary Remaining :	0 $
Shayne Gostisbehere	3 350 000 $ (3)
-Salary Remaining :	0 $
Marc Methot (Out of Payroll)	3 000 000 $ (3)
-Salary Remaining :	0 $
Brenden Dillon	2 500 000 $ (5)
-Salary Remaining :	0 $
Brendan Perlini	1 200 000 $ (2)
-Salary Remaining :	0 $
J.T. Compher	1 200 000 $ (2)
-Salary Remaining :	0 $
Tyler Pitlick	1 000 000 $ (4)
-Salary Remaining :	0 $
Simon Despres	950 000 $ (1)
-Salary Remaining :	0 $
Josh Jooris	775 000 $ (5)
-Salary Remaining :	0 $
Justin Bailey	725 000 $ (5)
-Salary Remaining :	0 $
Evan Rodrigues	725 000 $ (5)
-Salary Remaining :	0 $
William Carrier	700 000 $ (2)
-Salary Remaining :	0 $
Robert Hagg	700 000 $ (2)
-Salary Remaining :	0 $
Gemel Smith	650 000 $ (2)
-Salary Remaining :	0 $
Mackenzie Weegar	600 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 35 : 73 025 000 $
Year 36 : 59 075 000 $
Year 37 : 48 775 000 $
Year 38 : 38 575 000 $
Salary Average Commitment
Year 35 : 20 600 000 $
Year 36 : 20 600 000 $
Year 37 : 17 600 000 $
Year 38 : 12 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 73 025 000 $
Year 36 : 59 075 000 $
Year 37 : 48 775 000 $
Year 38 : 38 575 000 $

Farm Players Salaries
Dmitry Kulikov	400 000 $ (1)
Salary Remaining :	0 $
Michael Hutchinson	115 000 $ (4)
Salary Remaining :	0 $
Jakob Forsbacka Karlsson	85 000 $ (2)
Salary Remaining :	0 $
Tyler Graovac	75 000 $ (2)
Salary Remaining :	0 $
Brian Gibbons	75 000 $ (1)
Salary Remaining :	0 $
Jordan Schroeder	75 000 $ (4)
Salary Remaining :	0 $
Rasmus Andersson	70 000 $ (2)
Salary Remaining :	0 $
Andrew Agozzino	60 000 $ (4)
Salary Remaining :	0 $
Nicolas Kerdiles	60 000 $ (2)
Salary Remaining :	0 $
Corban Knight	60 000 $ (4)
Salary Remaining :	0 $
Marek Hrivik	60 000 $ (5)
Salary Remaining :	0 $
Ryan Carpenter	60 000 $ (5)
Salary Remaining :	0 $
Christoph Bertschy	60 000 $ (5)
Salary Remaining :	0 $
Mark Fayne	50 000 $ (1)
Salary Remaining :	0 $
Bogdan Yakimov	50 000 $ (3)
Salary Remaining :	0 $
Johan Sundstrom	50 000 $ (4)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 35 : 1 405 000 $
Year 36 : 880 000 $
Year 37 : 590 000 $
Year 38 : 540 000 $
Salary Average Commitment
Year 35 : 820 000 $
Year 36 : 770 000 $
Year 37 : 570 000 $
Year 38 : 520 000 $

Halifax Thunder

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colt 45 Center
Level 1:	7000 - 90 $ - 6 611 - 94,44%
Level 2:	6000 - 60 $ - 5 642 - 94,04%
Level 3:	3000 - 35 $ - 2 877 - 95,89%
Level 4:	5000 - 20 $ - 4 672 - 93,44%
Luxury :	2000 - 185 $ - 1 799 - 89,95%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 601 - 93,92%
Average Income per Game	1 533 451 $
Year to Date Revenue	62 871 490 $
Expense
Pro Players Total Salaries	54 000 000 $
Farm Players Total Salaries	432 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 827 622 $
Farm Year To Date Expenses	1 310 708 $
Pro Salary Cap To Date	49 327 623 $
Farm Salary Cap To Date	806 280 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	495 614 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 252 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	54 000 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	19 000 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	9 000 000 $
Current Bank Account	95 058 641 $
Projected Bank Account	95 058 641 $

Pro Players Salaries
Jonas Junland	8 000 000 $ (1)
-Salary Remaining :	0 $
Aaron Gagnon	8 000 000 $ (1)
-Salary Remaining :	0 $
Hampus Lindholm	5 500 000 $ (5)
-Salary Remaining :	0 $
Matt Keith	5 000 000 $ (3)
-Salary Remaining :	0 $
Shea Theodore	2 850 000 $ (5)
-Salary Remaining :	0 $
Colin Miller	2 000 000 $ (5)
-Salary Remaining :	0 $
Sven Andrighetto	2 000 000 $ (5)
-Salary Remaining :	0 $
Eric Gelinas	2 000 000 $ (1)
-Salary Remaining :	0 $
Kevin Fiala	1 500 000 $ (3)
-Salary Remaining :	0 $
Clayton Keller	1 200 000 $ (2)
-Salary Remaining :	0 $
Travis Konecny	1 200 000 $ (2)
-Salary Remaining :	0 $
Sebastian Aho	1 200 000 $ (2)
-Salary Remaining :	0 $
Antoine Bibeau	1 000 000 $ (2)
-Salary Remaining :	0 $
Blake Speers	1 000 000 $ (2)
-Salary Remaining :	0 $
Teemu Pulkkinen	1 000 000 $ (1)
-Salary Remaining :	0 $
Matt Nieto	1 000 000 $ (1)
-Salary Remaining :	0 $
Joel Eriksson Ek	1 000 000 $ (2)
-Salary Remaining :	0 $
Julius Honka	1 000 000 $ (2)
-Salary Remaining :	0 $
Tyler Motte	1 000 000 $ (2)
-Salary Remaining :	0 $
Mikhail Sergachev	1 000 000 $ (2)
-Salary Remaining :	0 $
Zach Trotman	900 000 $ (1)
-Salary Remaining :	0 $
Seth Griffith	750 000 $ (2)
-Salary Remaining :	0 $
Jack Campbell	700 000 $ (1)
-Salary Remaining :	0 $
Magnus Hellberg	700 000 $ (1)
-Salary Remaining :	0 $
Mikko Koskinen	500 000 $ (2)
-Salary Remaining :	0 $
Corey Tropp	500 000 $ (2)
-Salary Remaining :	0 $
Mark Cundari	500 000 $ (2)
-Salary Remaining :	0 $
Danny Biega	500 000 $ (3)
-Salary Remaining :	0 $
Cory Conacher	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	29
Salary Commitment
Year 35 : 54 000 000 $
Year 36 : 31 200 000 $
Year 37 : 19 350 000 $
Year 38 : 12 350 000 $
Salary Average Commitment
Year 35 : 10 270 000 $
Year 36 : 8 500 000 $
Year 37 : 3 500 000 $
Year 38 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 54 000 000 $
Year 36 : 31 200 000 $
Year 37 : 19 350 000 $
Year 38 : 12 350 000 $

Farm Players Salaries
Cody Hodgson	100 000 $ (1)
Salary Remaining :	0 $
Alex Tuch	100 000 $ (2)
Salary Remaining :	0 $
Valentin Zykov	100 000 $ (2)
Salary Remaining :	0 $
TJ Galiardi	82 500 $ (1)
Salary Remaining :	0 $
Keegan Lowe	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	5
Salary Commitment
Year 35 : 432 500 $
Year 36 : 250 000 $
Year 37 : 50 000 $
Year 38 : 0 $
Salary Average Commitment
Year 35 : 210 833 $
Year 36 : 150 000 $
Year 37 : 50 000 $
Year 38 : 0 $

Hamilton Ultimate Fighter

Arena Capacity - Ticket Price Attendance - %
Arena Name	Smirnoff Arena
Level 1:	6500 - 95 $ - 6 389 - 98,30%
Level 2:	5500 - 50 $ - 5 494 - 99,89%
Level 3:	3000 - 35 $ - 2 403 - 80,08%
Level 4:	4500 - 20 $ - 4 471 - 99,35%
Luxury :	1500 - 195 $ - 1 459 - 97,30%
Total Capacity :	21000
Income
Home Games Left	0
Average Attendance - %	20 216 - 96,27%
Average Income per Game	1 420 932 $
Year to Date Revenue	58 258 199 $
Expense
Pro Players Total Salaries	64 450 000 $
Farm Players Total Salaries	1 935 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 671 952 $
Farm Year To Date Expenses	2 371 971 $
Pro Salary Cap To Date	64 671 944 $
Farm Salary Cap To Date	1 867 531 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	574 123 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 549 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	64 450 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	8 550 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	19 450 000 $
Current Bank Account	23 568 507 $
Projected Bank Account	23 568 507 $

Pro Players Salaries
Pekka Rinne	6 800 000 $ (3)
-Salary Remaining :	0 $
Marcus Johansson	5 000 000 $ (5)
-Salary Remaining :	0 $
Jordan Eberle	5 000 000 $ (3)
-Salary Remaining :	0 $
Martin Hanzal	5 000 000 $ (5)
-Salary Remaining :	0 $
Patric Hornqvist	5 000 000 $ (5)
-Salary Remaining :	0 $
Jonas Brodin	4 500 000 $ (5)
-Salary Remaining :	0 $
Mika Zibanejad	4 000 000 $ (2)
-Salary Remaining :	0 $
Kevin Bieksa	3 400 000 $ (3)
-Salary Remaining :	0 $
Adam Larsson	3 200 000 $ (2)
-Salary Remaining :	0 $
Colin Wilson	3 000 000 $ (2)
-Salary Remaining :	0 $
Brian Elliott	2 800 000 $ (5)
-Salary Remaining :	0 $
Nikita Tryamkin	2 750 000 $ (5)
-Salary Remaining :	0 $
Lars Eller	2 500 000 $ (4)
-Salary Remaining :	0 $
Christopher Tanev	2 500 000 $ (4)
-Salary Remaining :	0 $
Andrew MacDonald	2 000 000 $ (2)
-Salary Remaining :	0 $
Vincent Trocheck	1 750 000 $ (1)
-Salary Remaining :	0 $
Alex Chiasson	1 300 000 $ (3)
-Salary Remaining :	0 $
Trevor van Riemsdyk	1 250 000 $ (3)
-Salary Remaining :	0 $
Adam Cracknell	1 000 000 $ (1)
-Salary Remaining :	0 $
Curtis McKenzie	1 000 000 $ (3)
-Salary Remaining :	0 $
Sam Gagner	700 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 35 : 64 450 000 $
Year 36 : 61 000 000 $
Year 37 : 48 800 000 $
Year 38 : 30 050 000 $
Salary Average Commitment
Year 35 : 11 800 000 $
Year 36 : 11 800 000 $
Year 37 : 11 800 000 $
Year 38 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 64 450 000 $
Year 36 : 61 000 000 $
Year 37 : 48 800 000 $
Year 38 : 30 050 000 $

Farm Players Salaries
Tommy Wingels	270 000 $ (3)
Salary Remaining :	0 $
PA Parenteau	200 000 $ (1)
Salary Remaining :	0 $
Peter Holland	175 000 $ (1)
Salary Remaining :	0 $
David Rundblad	100 000 $ (2)
Salary Remaining :	0 $
Alex Nylander	90 000 $ (2)
Salary Remaining :	0 $
Cameron Schilling	80 000 $ (4)
Salary Remaining :	0 $
Reto Berra	80 000 $ (1)
Salary Remaining :	0 $
Ben Street	80 000 $ (4)
Salary Remaining :	0 $
Michael Chaput	80 000 $ (1)
Salary Remaining :	0 $
Brody Sutter	80 000 $ (2)
Salary Remaining :	0 $
Patrick Holland	80 000 $ (1)
Salary Remaining :	0 $
Yannick Weber	80 000 $ (4)
Salary Remaining :	0 $
Petteri Nokelainen	70 000 $ (2)
Salary Remaining :	0 $
Zach Boychuk	70 000 $ (3)
Salary Remaining :	0 $
Colby Robak	70 000 $ (1)
Salary Remaining :	0 $
Craig Cunningham	70 000 $ (1)
Salary Remaining :	0 $
Jan Hejda	70 000 $ (2)
Salary Remaining :	0 $
Marcel Goc	70 000 $ (1)
Salary Remaining :	0 $
Raphael Diaz	70 000 $ (2)
Salary Remaining :	0 $
David Rittich	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 35 : 1 935 000 $
Year 36 : 1 110 000 $
Year 37 : 580 000 $
Year 38 : 240 000 $
Salary Average Commitment
Year 35 : 490 000 $
Year 36 : 490 000 $
Year 37 : 340 000 $
Year 38 : 240 000 $

Houston Supernova

Arena Capacity - Ticket Price Attendance - %
Arena Name	Thunder Dome
Level 1:	6500 - 100 $ - 5 522 - 84,95%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	2500 - 35 $ - 2 500 - 100,00%
Level 4:	4500 - 20 $ - 4 496 - 99,92%
Luxury :	1500 - 200 $ - 1 451 - 96,72%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 969 - 94,85%
Average Income per Game	1 385 782 $
Year to Date Revenue	56 817 054 $
Expense
Pro Players Total Salaries	63 450 000 $
Farm Players Total Salaries	1 982 500 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 058 307 $
Farm Year To Date Expenses	3 457 379 $
Pro Salary Cap To Date	68 558 363 $
Farm Salary Cap To Date	1 944 121 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	596 053 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 819 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	63 450 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	9 550 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	18 450 000 $
Current Bank Account	10 739 886 $
Projected Bank Account	10 739 886 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (1)
-Salary Remaining :	0 $
Logan Couture	6 000 000 $ (4)
-Salary Remaining :	0 $
Mikael Granlund	5 000 000 $ (4)
-Salary Remaining :	0 $
Carl Soderberg	4 500 000 $ (2)
-Salary Remaining :	0 $
Jake Gardiner	4 500 000 $ (5)
-Salary Remaining :	0 $
Michael Stone	4 000 000 $ (2)
-Salary Remaining :	0 $
Connor Hellebuyck	3 800 000 $ (5)
-Salary Remaining :	0 $
Jussi Jokinen	3 500 000 $ (1)
-Salary Remaining :	0 $
Darren Helm	3 000 000 $ (2)
-Salary Remaining :	0 $
Max Domi	2 500 000 $ (2)
-Salary Remaining :	0 $
Matt Moulson	2 500 000 $ (3)
-Salary Remaining :	0 $
Jonathan Ericsson	2 000 000 $ (2)
-Salary Remaining :	0 $
David Schlemko	1 800 000 $ (3)
-Salary Remaining :	0 $
Lauri Korpikoski	1 750 000 $ (1)
-Salary Remaining :	0 $
Magnus Paajarvi	1 500 000 $ (1)
-Salary Remaining :	0 $
Mitchell Marner	1 200 000 $ (2)
-Salary Remaining :	0 $
Jake Guentzel	1 200 000 $ (2)
-Salary Remaining :	0 $
Darnell Nurse	1 200 000 $ (1)
-Salary Remaining :	0 $
John Hayden	1 200 000 $ (2)
-Salary Remaining :	0 $
Mark Streit	1 000 000 $ (2)
-Salary Remaining :	0 $
Jon Merrill	900 000 $ (2)
-Salary Remaining :	0 $
Kristers Gudlevskis	750 000 $ (3)
-Salary Remaining :	0 $
Matt Irwin	650 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 35 : 63 450 000 $
Year 36 : 46 500 000 $
Year 37 : 25 000 000 $
Year 38 : 19 300 000 $
Salary Average Commitment
Year 35 : 19 144 167 $
Year 36 : 18 644 167 $
Year 37 : 14 000 000 $
Year 38 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 63 450 000 $
Year 36 : 46 500 000 $
Year 37 : 25 000 000 $
Year 38 : 19 300 000 $

Farm Players Salaries
Nikolay Goldobin	150 000 $ (5)
Salary Remaining :	0 $
Gustav Forsling	120 000 $ (2)
Salary Remaining :	0 $
A.J. Greer	120 000 $ (2)
Salary Remaining :	0 $
Ben Smith	100 000 $ (4)
Salary Remaining :	0 $
Paul Carey	100 000 $ (5)
Salary Remaining :	0 $
Tyson Jost	100 000 $ (2)
Salary Remaining :	0 $
Andrew Miller	90 000 $ (2)
Salary Remaining :	0 $
Anders Lindback	90 000 $ (3)
Salary Remaining :	0 $
Dominik Simon	85 000 $ (5)
Salary Remaining :	0 $
Ryan Garbutt	80 000 $ (3)
Salary Remaining :	0 $
Landon Ferraro	80 000 $ (5)
Salary Remaining :	0 $
Jonathan Racine	77 500 $ (1)
Salary Remaining :	0 $
Alexandre Grenier	75 000 $ (5)
Salary Remaining :	0 $
Philip Varone	75 000 $ (1)
Salary Remaining :	0 $
Mat Clark	75 000 $ (1)
Salary Remaining :	0 $
Adam Clendening	75 000 $ (3)
Salary Remaining :	0 $
Joacim Eriksson	70 000 $ (1)
Salary Remaining :	0 $
Brandon Defazio	70 000 $ (3)
Salary Remaining :	0 $
Cody Bass	50 000 $ (1)
Salary Remaining :	0 $
Ryan Stanton	50 000 $ (4)
Salary Remaining :	0 $
Connor Jones	50 000 $ (3)
Salary Remaining :	0 $
Erik Burgdoerfer	50 000 $ (3)
Salary Remaining :	0 $
Chris Didomenico	50 000 $ (3)
Salary Remaining :	0 $
Lucas Wallmark	50 000 $ (2)
Salary Remaining :	0 $
Brent Regner	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 35 : 1 982 500 $
Year 36 : 1 635 000 $
Year 37 : 1 105 000 $
Year 38 : 640 000 $
Salary Average Commitment
Year 35 : 1 130 000 $
Year 36 : 1 080 000 $
Year 37 : 780 000 $
Year 38 : 400 000 $

London Spartiates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kingdom Arena
Level 1:	6000 - 90 $ - 6 000 - 100,00%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2250 - 40 $ - 2 199 - 97,72%
Level 4:	4000 - 30 $ - 3 189 - 79,72%
Luxury :	1250 - 130 $ - 1 250 - 100,00%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	17 638 - 95,34%
Average Income per Game	1 192 924 $
Year to Date Revenue	48 909 902 $
Expense
Pro Players Total Salaries	65 850 000 $
Farm Players Total Salaries	2 077 500 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 104 156 $
Farm Year To Date Expenses	3 179 310 $
Pro Salary Cap To Date	67 604 164 $
Farm Salary Cap To Date	2 674 878 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	599 561 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 810 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 850 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	7 150 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 850 000 $
Current Bank Account	11 252 146 $
Projected Bank Account	11 252 146 $

Pro Players Salaries
Tyler Seguin	8 500 000 $ (4)
-Salary Remaining :	0 $
Jamie Benn	8 500 000 $ (3)
-Salary Remaining :	0 $
Corey Perry	6 000 000 $ (3)
-Salary Remaining :	0 $
Loui Eriksson	5 500 000 $ (1)
-Salary Remaining :	0 $
Jeff Petry	4 000 000 $ (2)
-Salary Remaining :	0 $
Nick Bonino	4 000 000 $ (4)
-Salary Remaining :	0 $
Brooks Orpik	3 500 000 $ (3)
-Salary Remaining :	0 $
Patrik Berglund	3 500 000 $ (1)
-Salary Remaining :	0 $
Danny DeKeyser	3 500 000 $ (4)
-Salary Remaining :	0 $
Mike Smith	3 000 000 $ (3)
-Salary Remaining :	0 $
Brad Richardson	1 900 000 $ (3)
-Salary Remaining :	0 $
Adam McQuaid	1 800 000 $ (1)
-Salary Remaining :	0 $
Alexandre Burrows	1 750 000 $ (3)
-Salary Remaining :	0 $
Roman Lyubimov	1 200 000 $ (4)
-Salary Remaining :	0 $
Yohann Auvitu	1 200 000 $ (2)
-Salary Remaining :	0 $
Alex Petrovic	1 200 000 $ (3)
-Salary Remaining :	0 $
Mirco Mueller	1 000 000 $ (1)
-Salary Remaining :	0 $
Matt Hackett	900 000 $ (3)
-Salary Remaining :	0 $
Tyler Gaudet	850 000 $ (3)
-Salary Remaining :	0 $
Nick Jensen	800 000 $ (2)
-Salary Remaining :	0 $
Andreas Martinsen	700 000 $ (5)
-Salary Remaining :	0 $
Sergey Kalinin	700 000 $ (5)
-Salary Remaining :	0 $
Luke Glendening	650 000 $ (1)
-Salary Remaining :	0 $
Liam O'Brien	600 000 $ (3)
-Salary Remaining :	0 $
Seth Helgeson	600 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 35 : 65 850 000 $
Year 36 : 53 400 000 $
Year 37 : 47 400 000 $
Year 38 : 18 600 000 $
Salary Average Commitment
Year 35 : 17 200 000 $
Year 36 : 16 200 000 $
Year 37 : 15 200 000 $
Year 38 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 65 850 000 $
Year 36 : 53 400 000 $
Year 37 : 47 400 000 $
Year 38 : 18 600 000 $

Farm Players Salaries
Mikkel Boedker	280 000 $ (2)
Salary Remaining :	0 $
Marek Langhamer	200 000 $ (4)
Salary Remaining :	0 $
Nick Lappin	120 000 $ (2)
Salary Remaining :	0 $
Jaycob Megna	120 000 $ (2)
Salary Remaining :	0 $
Kevin Rooney	100 000 $ (4)
Salary Remaining :	0 $
Daniil Tarasov	100 000 $ (4)
Salary Remaining :	0 $
Brady Austin	100 000 $ (4)
Salary Remaining :	0 $
Matt Frattin	100 000 $ (2)
Salary Remaining :	0 $
Oscar Lindberg	90 000 $ (3)
Salary Remaining :	0 $
Laurent Brossoit	90 000 $ (2)
Salary Remaining :	0 $
Peter Cehlarik	70 000 $ (2)
Salary Remaining :	0 $
Tobias Lindberg	70 000 $ (5)
Salary Remaining :	0 $
Joakim Andersson	70 000 $ (2)
Salary Remaining :	0 $
Ryan Johnston	70 000 $ (5)
Salary Remaining :	0 $
Turner Elson	70 000 $ (5)
Salary Remaining :	0 $
Christopher Gibson	67 500 $ (2)
Salary Remaining :	0 $
Alex Grant	60 000 $ (5)
Salary Remaining :	0 $
Bryce Van Brabant	60 000 $ (1)
Salary Remaining :	0 $
Brian O'Neill	60 000 $ (4)
Salary Remaining :	0 $
Kent Simpson	60 000 $ (1)
Salary Remaining :	0 $
Linden Vey	60 000 $ (4)
Salary Remaining :	0 $
John Ramage	60 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 35 : 2 077 500 $
Year 36 : 1 957 500 $
Year 37 : 1 040 000 $
Year 38 : 950 000 $
Salary Average Commitment
Year 35 : 1 100 000 $
Year 36 : 1 100 000 $
Year 37 : 620 000 $
Year 38 : 570 000 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs Center
Level 1:	6500 - 102 $ - 5 647 - 86,88%
Level 2:	5500 - 64 $ - 4 709 - 85,62%
Level 3:	2500 - 38 $ - 2 335 - 93,39%
Level 4:	4500 - 26 $ - 3 650 - 81,12%
Luxury :	1500 - 212 $ - 1 398 - 93,17%
Total Capacity :	20500
Income
Home Games Left	0
Average Attendance - %	17 739 - 86,53%
Average Income per Game	1 423 948 $
Year to Date Revenue	58 381 874 $
Expense
Pro Players Total Salaries	55 025 000 $
Farm Players Total Salaries	1 885 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 608 770 $
Farm Year To Date Expenses	2 548 408 $
Pro Salary Cap To Date	49 608 756 $
Farm Salary Cap To Date	2 043 969 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	508 991 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 106 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	55 025 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	17 975 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	10 025 000 $
Current Bank Account	84 679 110 $
Projected Bank Account	84 679 110 $

Pro Players Salaries
Henrik Lundqvist	7 000 000 $ (5)
-Salary Remaining :	0 $
Ryan Nugent-Hopkins	6 000 000 $ (4)
-Salary Remaining :	0 $
Zach Parise	5 000 000 $ (3)
-Salary Remaining :	0 $
Jake Allen	4 500 000 $ (4)
-Salary Remaining :	0 $
Boone Jenner	4 000 000 $ (1)
-Salary Remaining :	0 $
Jonathan Drouin	3 800 000 $ (3)
-Salary Remaining :	0 $
Sam Bennett	3 000 000 $ (3)
-Salary Remaining :	0 $
Dion Phaneuf	3 000 000 $ (3)
-Salary Remaining :	0 $
Nikita Zadorov	2 800 000 $ (1)
-Salary Remaining :	0 $
Jared McCann	2 500 000 $ (5)
-Salary Remaining :	0 $
Derek Dorsett	1 500 000 $ (5)
-Salary Remaining :	0 $
Johan Larsson	1 500 000 $ (4)
-Salary Remaining :	0 $
Markus Granlund	1 200 000 $ (1)
-Salary Remaining :	0 $
Nick Schmaltz	1 000 000 $ (2)
-Salary Remaining :	0 $
Patrick Wiercioch	950 000 $ (3)
-Salary Remaining :	0 $
Mark Barberio	950 000 $ (1)
-Salary Remaining :	0 $
Ivan Barbashev	925 000 $ (2)
-Salary Remaining :	0 $
Brett Kulak	850 000 $ (3)
-Salary Remaining :	0 $
Jamie McBain	800 000 $ (2)
-Salary Remaining :	0 $
Adam Pelech	800 000 $ (4)
-Salary Remaining :	0 $
Chris Terry	750 000 $ (4)
-Salary Remaining :	0 $
Chris Wagner	750 000 $ (3)
-Salary Remaining :	0 $
Alan Quine	750 000 $ (4)
-Salary Remaining :	0 $
Nicholas Baptiste	700 000 $ (2)
-Salary Remaining :	0 $
Jarred Tinordi (Out of Payroll)	650 000 $ (4)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 35 : 55 675 000 $
Year 36 : 46 725 000 $
Year 37 : 43 300 000 $
Year 38 : 25 950 000 $
Salary Average Commitment
Year 35 : 22 720 000 $
Year 36 : 21 270 000 $
Year 37 : 19 770 000 $
Year 38 : 16 200 000 $
Salary Cap with 1 Way Contract
Year 35 : 55 675 000 $
Year 36 : 46 725 000 $
Year 37 : 43 300 000 $
Year 38 : 25 950 000 $

Farm Players Salaries
Layne Ulmer	250 000 $ (1)
Salary Remaining :	0 $
Ilya Kovalchuk	225 000 $ (4)
Salary Remaining :	0 $
Matt Puempel	120 000 $ (2)
Salary Remaining :	0 $
Eddie Lack	120 000 $ (1)
Salary Remaining :	0 $
Dylan Strome	100 000 $ (2)
Salary Remaining :	0 $
Thomas Chabot	97 500 $ (2)
Salary Remaining :	0 $
Kasperi Kapanen	92 500 $ (2)
Salary Remaining :	0 $
Brett Lernout	85 000 $ (5)
Salary Remaining :	0 $
Adrian Kempe	85 000 $ (2)
Salary Remaining :	0 $
Stephane Da Costa	75 000 $ (4)
Salary Remaining :	0 $
Dean Kukan	75 000 $ (5)
Salary Remaining :	0 $
Oscar Moller	70 000 $ (1)
Salary Remaining :	0 $
Christian Thomas	65 000 $ (4)
Salary Remaining :	0 $
Ryan Bourque	65 000 $ (3)
Salary Remaining :	0 $
Eric Tangradi	65 000 $ (4)
Salary Remaining :	0 $
Alexander Pechurski	65 000 $ (1)
Salary Remaining :	0 $
Tyler Bunz	65 000 $ (3)
Salary Remaining :	0 $
Shawn Lalonde	60 000 $ (2)
Salary Remaining :	0 $
Mike McKenna	55 000 $ (2)
Salary Remaining :	0 $
Radek Smolenak	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 35 : 1 885 000 $
Year 36 : 1 380 000 $
Year 37 : 770 000 $
Year 38 : 590 000 $
Salary Average Commitment
Year 35 : 995 000 $
Year 36 : 880 000 $
Year 37 : 680 000 $
Year 38 : 530 000 $

Moncton Bonessetters

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bonesetters Coliseum
Level 1:	7000 - 92 $ - 6 745 - 96,36%
Level 2:	5250 - 62 $ - 5 115 - 97,42%
Level 3:	4000 - 27 $ - 3 033 - 75,83%
Level 4:	5000 - 22 $ - 4 760 - 95,21%
Luxury :	1750 - 178 $ - 1 736 - 99,19%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 389 - 93,00%
Average Income per Game	1 504 934 $
Year to Date Revenue	61 702 313 $
Expense
Pro Players Total Salaries	62 058 000 $
Farm Players Total Salaries	1 600 000 $
Coaches Total Salaries	4 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 618 514 $
Farm Year To Date Expenses	1 963 236 $
Pro Salary Cap To Date	62 418 505 $
Farm Salary Cap To Date	1 458 786 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	581 211 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 584 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	62 058 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	10 942 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	17 058 000 $
Current Bank Account	27 058 985 $
Projected Bank Account	27 058 985 $

Pro Players Salaries
Ryan O'Reilly	5 333 000 $ (2)
-Salary Remaining :	0 $
Jonathan Quick	5 100 000 $ (4)
-Salary Remaining :	0 $
Alexander Radulov	5 000 000 $ (3)
-Salary Remaining :	0 $
Gabriel Landeskog	4 950 000 $ (2)
-Salary Remaining :	0 $
Dougie Hamilton	4 925 000 $ (4)
-Salary Remaining :	0 $
Zdeno Chara	4 500 000 $ (1)
-Salary Remaining :	0 $
James van Riemsdyk	4 250 000 $ (4)
-Salary Remaining :	0 $
Carl Hagelin	4 000 000 $ (2)
-Salary Remaining :	0 $
Marco Scandella	3 750 000 $ (4)
-Salary Remaining :	0 $
Kyle Turris	3 500 000 $ (2)
-Salary Remaining :	0 $
Travis Zajac	3 400 000 $ (1)
-Salary Remaining :	0 $
Torey Krug	2 700 000 $ (1)
-Salary Remaining :	0 $
Tobias Rieder	1 700 000 $ (3)
-Salary Remaining :	0 $
Alexei Emelin	1 600 000 $ (5)
-Salary Remaining :	0 $
Keith Kinkaid	1 500 000 $ (4)
-Salary Remaining :	0 $
Teuvo Teravainen	1 200 000 $ (1)
-Salary Remaining :	0 $
Trevor Lewis	1 200 000 $ (2)
-Salary Remaining :	0 $
Christian Folin	950 000 $ (1)
-Salary Remaining :	0 $
Chad Ruhwedel	700 000 $ (1)
-Salary Remaining :	0 $
Anthony Bitetto	600 000 $ (1)
-Salary Remaining :	0 $
Frank Vatrano	600 000 $ (5)
-Salary Remaining :	0 $
Brandon Tanev	600 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 35 : 62 058 000 $
Year 36 : 48 008 000 $
Year 37 : 29 025 000 $
Year 38 : 21 725 000 $
Salary Average Commitment
Year 35 : 23 725 000 $
Year 36 : 22 525 000 $
Year 37 : 22 025 000 $
Year 38 : 20 525 000 $
Salary Cap with 1 Way Contract
Year 35 : 62 058 000 $
Year 36 : 48 008 000 $
Year 37 : 29 025 000 $
Year 38 : 21 725 000 $

Farm Players Salaries
Vladimir Sobotka	250 000 $ (5)
Salary Remaining :	0 $
Ondrej Pavelec	100 000 $ (3)
Salary Remaining :	0 $
Alex Stalock	100 000 $ (4)
Salary Remaining :	0 $
Matt Carle	85 000 $ (2)
Salary Remaining :	0 $
Joonas Korpisalo	80 000 $ (5)
Salary Remaining :	0 $
Adam Pardy	65 000 $ (2)
Salary Remaining :	0 $
Casey Nelson	60 000 $ (5)
Salary Remaining :	0 $
Brendan Leipsic	60 000 $ (5)
Salary Remaining :	0 $
Carl Klingberg	50 000 $ (3)
Salary Remaining :	0 $
Alex Friesen	50 000 $ (3)
Salary Remaining :	0 $
Cody Kunyk	50 000 $ (1)
Salary Remaining :	0 $
Brett Bulmer	50 000 $ (2)
Salary Remaining :	0 $
Greg McKegg	50 000 $ (1)
Salary Remaining :	0 $
Darren Archibald	50 000 $ (1)
Salary Remaining :	0 $
Sam Carrick	50 000 $ (3)
Salary Remaining :	0 $
Viktor Loov	50 000 $ (5)
Salary Remaining :	0 $
Ross Johnston	50 000 $ (5)
Salary Remaining :	0 $
Linus Ullmark	50 000 $ (5)
Salary Remaining :	0 $
Cristoval Nieves	50 000 $ (2)
Salary Remaining :	0 $
Max McCormick	50 000 $ (5)
Salary Remaining :	0 $
Stanislav Galiev	50 000 $ (3)
Salary Remaining :	0 $
Scott Harrington	50 000 $ (3)
Salary Remaining :	0 $
Garnet Hathaway	50 000 $ (3)
Salary Remaining :	0 $
Daniel Catenacci	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 35 : 1 600 000 $
Year 36 : 1 450 000 $
Year 37 : 1 200 000 $
Year 38 : 800 000 $
Salary Average Commitment
Year 35 : 950 000 $
Year 36 : 950 000 $
Year 37 : 900 000 $
Year 38 : 550 000 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Molson
Level 1:	7000 - 300 $ - 5 262 - 75,17%
Level 2:	6000 - 200 $ - 5 191 - 86,51%
Level 3:	3000 - 110 $ - 2 617 - 87,22%
Level 4:	5000 - 60 $ - 4 457 - 89,14%
Luxury :	2000 - 999 $ - 1 352 - 67,60%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	18 878 - 82,08%
Average Income per Game	1 596 796 $
Year to Date Revenue	65 468 620 $
Expense
Pro Players Total Salaries	72 150 000 $
Farm Players Total Salaries	3 460 000 $
Coaches Total Salaries	6 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 881 787 $
Farm Year To Date Expenses	3 655 533 $
Pro Salary Cap To Date	57 881 808 $
Farm Salary Cap To Date	3 151 101 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	685 526 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	35 044 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	72 150 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 150 000 $
Current Bank Account	30 773 274 $
Projected Bank Account	30 773 274 $

Pro Players Salaries
Henrik Sedin	6 800 000 $ (1)
-Salary Remaining :	0 $
Brandon Saad	5 250 000 $ (5)
-Salary Remaining :	0 $
Cody Franson	5 000 000 $ (1)
-Salary Remaining :	0 $
Andrei Markov	5 000 000 $ (2)
-Salary Remaining :	0 $
Evander Kane	5 000 000 $ (5)
-Salary Remaining :	0 $
Daniel Sedin	5 000 000 $ (5)
-Salary Remaining :	0 $
Jason Pominville	4 500 000 $ (1)
-Salary Remaining :	0 $
Tyler Toffoli	4 500 000 $ (1)
-Salary Remaining :	0 $
Dennis Seidenberg	4 000 000 $ (1)
-Salary Remaining :	0 $
James Reimer	3 000 000 $ (5)
-Salary Remaining :	0 $
Braydon Coburn	2 750 000 $ (2)
-Salary Remaining :	0 $
Alex Galchenyuk	2 750 000 $ (2)
-Salary Remaining :	0 $
Noah Hanifin	2 600 000 $ (4)
-Salary Remaining :	0 $
Ryan Spooner	2 500 000 $ (4)
-Salary Remaining :	0 $
Brian Dumoulin	2 300 000 $ (2)
-Salary Remaining :	0 $
Sven Baertschi	1 850 000 $ (3)
-Salary Remaining :	0 $
Sam Reinhart	1 750 000 $ (1)
-Salary Remaining :	0 $
Brian Gionta	1 750 000 $ (5)
-Salary Remaining :	0 $
Phillip Danault	1 500 000 $ (1)
-Salary Remaining :	0 $
Xavier Ouellet	1 200 000 $ (4)
-Salary Remaining :	0 $
Calvin Pickard	1 200 000 $ (2)
-Salary Remaining :	0 $
Tom Gilbert	1 000 000 $ (2)
-Salary Remaining :	0 $
Brian Flynn	950 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 35 : 72 150 000 $
Year 36 : 44 100 000 $
Year 37 : 28 150 000 $
Year 38 : 26 300 000 $
Salary Average Commitment
Year 35 : 21 850 000 $
Year 36 : 15 850 000 $
Year 37 : 9 300 000 $
Year 38 : 8 800 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 150 000 $
Year 36 : 44 100 000 $
Year 37 : 28 150 000 $
Year 38 : 26 300 000 $

Farm Players Salaries
Vincent Lecavalier	500 000 $ (2)
Salary Remaining :	0 $
Maxim Lapierre	500 000 $ (2)
Salary Remaining :	0 $
Ryan Callahan	450 000 $ (2)
Salary Remaining :	0 $
Jhonas Enroth	400 000 $ (3)
Salary Remaining :	0 $
Carl Gunnarsson	275 000 $ (1)
Salary Remaining :	0 $
Anthony Beauvillier	100 000 $ (2)
Salary Remaining :	0 $
Brandon Mashinter	100 000 $ (2)
Salary Remaining :	0 $
Anton Khudobin	100 000 $ (1)
Salary Remaining :	0 $
Riku Helenius	100 000 $ (2)
Salary Remaining :	0 $
Milan Michalek	90 000 $ (3)
Salary Remaining :	0 $
Reid Boucher	90 000 $ (3)
Salary Remaining :	0 $
Petter Granberg	90 000 $ (1)
Salary Remaining :	0 $
Chris Butler	75 000 $ (1)
Salary Remaining :	0 $
Matt Grzelcyk	75 000 $ (2)
Salary Remaining :	0 $
David Musil	75 000 $ (2)
Salary Remaining :	0 $
Jonathon Blum	60 000 $ (4)
Salary Remaining :	0 $
Jiri Sekac	60 000 $ (3)
Salary Remaining :	0 $
B.J. Crombeen	55 000 $ (1)
Salary Remaining :	0 $
Kurtis Gabriel	55 000 $ (3)
Salary Remaining :	0 $
Joe Colborne	55 000 $ (5)
Salary Remaining :	0 $
Andrej Meszaros	55 000 $ (1)
Salary Remaining :	0 $
Tristan Jarry	50 000 $ (2)
Salary Remaining :	0 $
Matt Climie	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 35 : 3 460 000 $
Year 36 : 2 810 000 $
Year 37 : 860 000 $
Year 38 : 115 000 $
Salary Average Commitment
Year 35 : 800 000 $
Year 36 : 800 000 $
Year 37 : 450 000 $
Year 38 : 110 000 $

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Patrick Roy
Level 1:	6000 - 96 $ - 6 000 - 100,00%
Level 2:	5250 - 66 $ - 4 693 - 89,40%
Level 3:	2250 - 41 $ - 2 178 - 96,81%
Level 4:	4000 - 26 $ - 3 744 - 93,61%
Luxury :	1500 - 205 $ - 1 430 - 95,34%
Total Capacity :	19000
Income
Home Games Left	0
Average Attendance - %	18 046 - 94,98%
Average Income per Game	1 421 845 $
Year to Date Revenue	58 295 628 $
Expense
Pro Players Total Salaries	68 200 000 $
Farm Players Total Salaries	2 230 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 227 624 $
Farm Year To Date Expenses	3 294 123 $
Pro Salary Cap To Date	66 227 645 $
Farm Salary Cap To Date	2 285 251 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	633 333 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 584 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	68 200 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	4 800 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	23 200 000 $
Current Bank Account	39 977 423 $
Projected Bank Account	39 977 423 $

Pro Players Salaries
Mark Scheifele	6 500 000 $ (2)
-Salary Remaining :	0 $
Joe Thornton	6 500 000 $ (2)
-Salary Remaining :	0 $
Nikolaj Ehlers	6 500 000 $ (5)
-Salary Remaining :	0 $
Dan Girardi	5 300 000 $ (1)
-Salary Remaining :	0 $
Rick Nash	5 000 000 $ (4)
-Salary Remaining :	0 $
Brandon Dubinsky	4 850 000 $ (4)
-Salary Remaining :	0 $
Andrew Ladd	4 400 000 $ (1)
-Salary Remaining :	0 $
John Gibson	4 000 000 $ (4)
-Salary Remaining :	0 $
Frans Nielsen	4 000 000 $ (3)
-Salary Remaining :	0 $
Cody Ceci	3 250 000 $ (4)
-Salary Remaining :	0 $
Cam Ward	3 000 000 $ (2)
-Salary Remaining :	0 $
Paul Martin	2 350 000 $ (4)
-Salary Remaining :	0 $
Jason Chimera	2 000 000 $ (3)
-Salary Remaining :	0 $
Bryan Rust	1 600 000 $ (2)
-Salary Remaining :	0 $
Mark Stuart (Out of Payroll)	1 500 000 $ (3)
-Salary Remaining :	0 $
Lance Bouma	1 500 000 $ (2)
-Salary Remaining :	0 $
Matt Hunwick	1 500 000 $ (4)
-Salary Remaining :	0 $
Nikita Zaitsev	1 200 000 $ (2)
-Salary Remaining :	0 $
Matt Hendricks	1 100 000 $ (3)
-Salary Remaining :	0 $
Jay Beagle	1 000 000 $ (4)
-Salary Remaining :	0 $
John Moore	800 000 $ (2)
-Salary Remaining :	0 $
Drew Miller	800 000 $ (4)
-Salary Remaining :	0 $
Klas Dahlbeck	550 000 $ (5)
-Salary Remaining :	0 $
Chris VandeVelde	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 35 : 69 700 000 $
Year 36 : 60 000 000 $
Year 37 : 38 400 000 $
Year 38 : 29 800 000 $
Salary Average Commitment
Year 35 : 24 250 000 $
Year 36 : 24 250 000 $
Year 37 : 21 250 000 $
Year 38 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 35 : 69 700 000 $
Year 36 : 60 000 000 $
Year 37 : 38 400 000 $
Year 38 : 29 800 000 $

Farm Players Salaries
Patrick Sharp	365 000 $ (3)
Salary Remaining :	0 $
Beau Bennett	160 000 $ (3)
Salary Remaining :	0 $
Jyrki Jokipakka	150 000 $ (3)
Salary Remaining :	0 $
Alexey Marchenko (Out of Payroll)	120 000 $ (1)
Salary Remaining :	0 $
Matthew Benning	120 000 $ (2)
Salary Remaining :	0 $
Joseph Blandisi	110 000 $ (5)
Salary Remaining :	0 $
Miikka Salomaki	110 000 $ (1)
Salary Remaining :	0 $
John-Michael Liles	100 000 $ (4)
Salary Remaining :	0 $
Stuart Percy	100 000 $ (3)
Salary Remaining :	0 $
Joshua Ho-Sang	100 000 $ (2)
Salary Remaining :	0 $
Justin Fontaine	100 000 $ (1)
Salary Remaining :	0 $
Ty Rattie	95 000 $ (5)
Salary Remaining :	0 $
Emerson Etem	92 500 $ (1)
Salary Remaining :	0 $
Jiri Tlusty	90 000 $ (2)
Salary Remaining :	0 $
Curtis McElhinney	80 000 $ (2)
Salary Remaining :	0 $
Tommy Cross	75 000 $ (5)
Salary Remaining :	0 $
Jim O'Brien	72 500 $ (2)
Salary Remaining :	0 $
Brad Malone	70 000 $ (4)
Salary Remaining :	0 $
Kevin Porter	65 000 $ (1)
Salary Remaining :	0 $
Alexander Khokhlachev	60 000 $ (1)
Salary Remaining :	0 $
Brendan Ranford	60 000 $ (3)
Salary Remaining :	0 $
Gabriel Bourque	55 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 35 : 2 350 000 $
Year 36 : 1 802 500 $
Year 37 : 1 285 000 $
Year 38 : 450 000 $
Salary Average Commitment
Year 35 : 920 000 $
Year 36 : 720 000 $
Year 37 : 570 000 $
Year 38 : 320 000 $

Ottawa Rebels

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 88 $ - 6 704 - 95,77%
Level 2:	6000 - 58 $ - 5 696 - 94,93%
Level 3:	3000 - 29 $ - 2 796 - 93,20%
Level 4:	5000 - 20 $ - 4 767 - 95,33%
Luxury :	2000 - 175 $ - 1 839 - 91,94%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 801 - 94,79%
Average Income per Game	1 543 491 $
Year to Date Revenue	63 283 117 $
Expense
Pro Players Total Salaries	70 825 000 $
Farm Players Total Salaries	1 810 000 $
Coaches Total Salaries	7 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	75 770 215 $
Farm Year To Date Expenses	4 353 621 $
Pro Salary Cap To Date	70 770 175 $
Farm Salary Cap To Date	1 831 488 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	665 132 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	38 142 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	70 825 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 175 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 825 000 $
Current Bank Account	76 159 280 $
Projected Bank Account	76 159 280 $

Pro Players Salaries
John Tavares	7 500 000 $ (1)
-Salary Remaining :	0 $
Carey Price	6 500 000 $ (1)
-Salary Remaining :	0 $
Sean Monahan	6 250 000 $ (5)
-Salary Remaining :	0 $
Joe Pavelski	6 000 000 $ (4)
-Salary Remaining :	0 $
Alex Pietrangelo	5 800 000 $ (1)
-Salary Remaining :	0 $
Roman Josi	5 000 000 $ (1)
-Salary Remaining :	0 $
Colton Parayko	4 500 000 $ (5)
-Salary Remaining :	0 $
Mikael Backlund	4 250 000 $ (4)
-Salary Remaining :	0 $
David Pastrnak	3 600 000 $ (3)
-Salary Remaining :	0 $
William Nylander	3 500 000 $ (5)
-Salary Remaining :	0 $
Derick Brassard	3 500 000 $ (3)
-Salary Remaining :	0 $
Joel Edmundson	2 000 000 $ (5)
-Salary Remaining :	0 $
Casey Cizikas	2 000 000 $ (3)
-Salary Remaining :	0 $
Ian Cole	1 950 000 $ (5)
-Salary Remaining :	0 $
Luke Schenn	1 600 000 $ (5)
-Salary Remaining :	0 $
Paul Byron	1 500 000 $ (4)
-Salary Remaining :	0 $
Tanner Pearson	1 500 000 $ (1)
-Salary Remaining :	0 $
Marcus Kruger	1 125 000 $ (1)
-Salary Remaining :	0 $
Aaron Dell	1 000 000 $ (2)
-Salary Remaining :	0 $
Joel Armia	1 000 000 $ (4)
-Salary Remaining :	0 $
Scottie Upshall	750 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 35 : 70 825 000 $
Year 36 : 43 400 000 $
Year 37 : 42 400 000 $
Year 38 : 32 550 000 $
Salary Average Commitment
Year 35 : 23 250 000 $
Year 36 : 21 250 000 $
Year 37 : 20 750 000 $
Year 38 : 15 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 825 000 $
Year 36 : 43 400 000 $
Year 37 : 42 400 000 $
Year 38 : 32 550 000 $

Farm Players Salaries
Louis Domingue	250 000 $ (3)
Salary Remaining :	0 $
Drew Stafford	100 000 $ (5)
Salary Remaining :	0 $
Brandon Montour	95 000 $ (2)
Salary Remaining :	0 $
Kevin Labanc	85 000 $ (2)
Salary Remaining :	0 $
J.T. Brown	80 000 $ (2)
Salary Remaining :	0 $
Ian McCoshen	80 000 $ (2)
Salary Remaining :	0 $
Nick Shore	75 000 $ (3)
Salary Remaining :	0 $
Denis Malgin	70 000 $ (2)
Salary Remaining :	0 $
Robbie Russo	60 000 $ (2)
Salary Remaining :	0 $
Dillon Simpson	60 000 $ (2)
Salary Remaining :	0 $
Matthew Peca	55 000 $ (2)
Salary Remaining :	0 $
Jesse Blacker	50 000 $ (3)
Salary Remaining :	0 $
Brad Hunt	50 000 $ (1)
Salary Remaining :	0 $
Ben Hanowski	50 000 $ (1)
Salary Remaining :	0 $
Andrew Bodnarchuk	50 000 $ (1)
Salary Remaining :	0 $
Kenny Agostino	50 000 $ (1)
Salary Remaining :	0 $
Jerry D'Amigo	50 000 $ (1)
Salary Remaining :	0 $
Michael Zalewski	50 000 $ (5)
Salary Remaining :	0 $
Taylor Leier	50 000 $ (5)
Salary Remaining :	0 $
Kyle Rau	50 000 $ (5)
Salary Remaining :	0 $
Connor Knapp	50 000 $ (1)
Salary Remaining :	0 $
Dustin Tokarski	50 000 $ (4)
Salary Remaining :	0 $
Josh Archibald	50 000 $ (5)
Salary Remaining :	0 $
Rhett Rakhshani	50 000 $ (2)
Salary Remaining :	0 $
Ronalds Kenins	50 000 $ (3)
Salary Remaining :	0 $
Darren Dietz	50 000 $ (5)
Salary Remaining :	0 $
Chandler Stephenson	50 000 $ (5)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 35 : 1 810 000 $
Year 36 : 1 510 000 $
Year 37 : 875 000 $
Year 38 : 450 000 $
Salary Average Commitment
Year 35 : 1 000 000 $
Year 36 : 950 000 $
Year 37 : 600 000 $
Year 38 : 400 000 $

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisée de Québec
Level 1:	7000 - 82 $ - 6 922 - 98,89%
Level 2:	6000 - 54 $ - 5 804 - 96,74%
Level 3:	3000 - 35 $ - 2 934 - 97,79%
Level 4:	5000 - 20 $ - 4 812 - 96,24%
Luxury :	2000 - 158 $ - 1 883 - 94,17%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 355 - 97,20%
Average Income per Game	1 472 425 $
Year to Date Revenue	60 369 423 $
Expense
Pro Players Total Salaries	70 475 000 $
Farm Players Total Salaries	2 095 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	75 035 099 $
Farm Year To Date Expenses	2 911 497 $
Pro Salary Cap To Date	70 035 087 $
Farm Salary Cap To Date	1 902 626 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	662 061 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 389 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	70 475 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 525 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 475 000 $
Current Bank Account	72 439 992 $
Projected Bank Account	72 439 992 $

Pro Players Salaries
P.K. Subban	7 775 000 $ (1)
-Salary Remaining :	0 $
Jonathan Toews	7 500 000 $ (4)
-Salary Remaining :	0 $
Artemi Panarin	6 500 000 $ (4)
-Salary Remaining :	0 $
Matt Duchene	6 500 000 $ (1)
-Salary Remaining :	0 $
Milan Lucic	5 450 000 $ (4)
-Salary Remaining :	0 $
Cam Fowler	4 650 000 $ (3)
-Salary Remaining :	0 $
Marc-Edouard Vlasic	4 650 000 $ (2)
-Salary Remaining :	0 $
Adam Henrique	4 400 000 $ (5)
-Salary Remaining :	0 $
Craig Anderson	4 000 000 $ (4)
-Salary Remaining :	0 $
Michael Frolik	4 000 000 $ (4)
-Salary Remaining :	0 $
Ryan Murray	2 300 000 $ (2)
-Salary Remaining :	0 $
Patrick Maroon	2 000 000 $ (3)
-Salary Remaining :	0 $
Conor Sheary	1 950 000 $ (2)
-Salary Remaining :	0 $
Roman Polak	1 750 000 $ (2)
-Salary Remaining :	0 $
Zack Smith	1 700 000 $ (2)
-Salary Remaining :	0 $
Ben Lovejoy	1 000 000 $ (3)
-Salary Remaining :	0 $
Tom Wilson	1 000 000 $ (1)
-Salary Remaining :	0 $
Adam Lowry	950 000 $ (3)
-Salary Remaining :	0 $
Jarome Iginla	925 000 $ (2)
-Salary Remaining :	0 $
Scott Darling	800 000 $ (3)
-Salary Remaining :	0 $
Josh Morrissey	675 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 35 : 70 475 000 $
Year 36 : 55 200 000 $
Year 37 : 41 250 000 $
Year 38 : 31 850 000 $
Salary Average Commitment
Year 35 : 27 508 889 $
Year 36 : 27 508 889 $
Year 37 : 24 450 000 $
Year 38 : 21 950 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 475 000 $
Year 36 : 55 200 000 $
Year 37 : 41 250 000 $
Year 38 : 31 850 000 $

Farm Players Salaries
Jamie McGinn	225 000 $ (1)
Salary Remaining :	0 $
Nate Thompson	150 000 $ (1)
Salary Remaining :	0 $
David Desharnais (Out of Payroll)	110 000 $ (3)
Salary Remaining :	0 $
Brandon Davidson	110 000 $ (1)
Salary Remaining :	0 $
Cedric Paquette	100 000 $ (4)
Salary Remaining :	0 $
Chris Neil	100 000 $ (4)
Salary Remaining :	0 $
Kevin Connauton	90 000 $ (4)
Salary Remaining :	0 $
Mark Borowiecki	85 000 $ (4)
Salary Remaining :	0 $
Brock McGinn	85 000 $ (4)
Salary Remaining :	0 $
Dwight King	75 000 $ (2)
Salary Remaining :	0 $
Cody Goloubef	75 000 $ (5)
Salary Remaining :	0 $
Nicolas Deslauriers	65 000 $ (4)
Salary Remaining :	0 $
Lucas Lessio	60 000 $ (1)
Salary Remaining :	0 $
Shane Harper	60 000 $ (3)
Salary Remaining :	0 $
Brandon Gormley	60 000 $ (1)
Salary Remaining :	0 $
Ben Scrivens	60 000 $ (1)
Salary Remaining :	0 $
Tyler Wotherspoon	60 000 $ (1)
Salary Remaining :	0 $
Harry Zolnierczyk	55 000 $ (3)
Salary Remaining :	0 $
Gilbert Brule	55 000 $ (5)
Salary Remaining :	0 $
Yann Danis	55 000 $ (3)
Salary Remaining :	0 $
Samuel Henley	55 000 $ (4)
Salary Remaining :	0 $
Richard Bachman	55 000 $ (3)
Salary Remaining :	0 $
Rasmus Rissanen	55 000 $ (3)
Salary Remaining :	0 $
Colin McDonald	55 000 $ (5)
Salary Remaining :	0 $
Colton Orr	50 000 $ (2)
Salary Remaining :	0 $
Kris Fredheim	50 000 $ (2)
Salary Remaining :	0 $
Krystofer Barch	50 000 $ (2)
Salary Remaining :	0 $
Dennis Everberg	50 000 $ (3)
Salary Remaining :	0 $
Curtis Hamilton	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 35 : 2 205 000 $
Year 36 : 1 480 000 $
Year 37 : 1 255 000 $
Year 38 : 765 000 $
Salary Average Commitment
Year 35 : 1 210 000 $
Year 36 : 1 160 000 $
Year 37 : 985 000 $
Year 38 : 585 000 $

Regina Pats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Center
Level 1:	7000 - 140 $ - 4 035 - 57,64%
Level 2:	6000 - 90 $ - 3 318 - 55,31%
Level 3:	3000 - 50 $ - 1 800 - 60,01%
Level 4:	5000 - 40 $ - 2 385 - 47,70%
Luxury :	2000 - 220 $ - 1 361 - 68,06%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	12 900 - 56,09%
Average Income per Game	1 415 826 $
Year to Date Revenue	58 048 852 $
Expense
Pro Players Total Salaries	72 725 000 $
Farm Players Total Salaries	1 912 500 $
Coaches Total Salaries	3 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 437 702 $
Farm Year To Date Expenses	2 565 563 $
Pro Salary Cap To Date	70 687 709 $
Farm Salary Cap To Date	2 061 120 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	662 061 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 350 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	72 725 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	275 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 725 000 $
Current Bank Account	21 894 351 $
Projected Bank Account	21 894 351 $

Pro Players Salaries
Phil Kessel	6 875 000 $ (5)
-Salary Remaining :	0 $
Patrice Bergeron	6 875 000 $ (5)
-Salary Remaining :	0 $
Victor Hedman	6 850 000 $ (3)
-Salary Remaining :	0 $
Braden Holtby	6 850 000 $ (4)
-Salary Remaining :	0 $
Blake Wheeler	6 200 000 $ (4)
-Salary Remaining :	0 $
Alexander Wennberg	5 500 000 $ (3)
-Salary Remaining :	0 $
Filip Forsberg	5 500 000 $ (4)
-Salary Remaining :	0 $
Jaccob Slavin	3 750 000 $ (3)
-Salary Remaining :	0 $
John Klingberg	3 700 000 $ (3)
-Salary Remaining :	0 $
Brendan Gallagher	3 300 000 $ (1)
-Salary Remaining :	0 $
Tyler Bozak	2 800 000 $ (3)
-Salary Remaining :	0 $
Michael Matheson	2 750 000 $ (3)
-Salary Remaining :	0 $
Jason Zucker	2 400 000 $ (3)
-Salary Remaining :	0 $
Dmitry Orlov	1 600 000 $ (2)
-Salary Remaining :	0 $
Ben Hutton	1 200 000 $ (5)
-Salary Remaining :	0 $
Jimmy Vesey	1 200 000 $ (2)
-Salary Remaining :	0 $
Colton Sceviour	1 000 000 $ (2)
-Salary Remaining :	0 $
Artturi Lehkonen	1 000 000 $ (2)
-Salary Remaining :	0 $
Steven Santini	925 000 $ (5)
-Salary Remaining :	0 $
Al Montoya	850 000 $ (5)
-Salary Remaining :	0 $
Pierre-Edouard Bellemare	850 000 $ (3)
-Salary Remaining :	0 $
Dmitrij Jaskin	750 000 $ (5)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 35 : 72 725 000 $
Year 36 : 69 425 000 $
Year 37 : 64 625 000 $
Year 38 : 36 025 000 $
Salary Average Commitment
Year 35 : 29 950 000 $
Year 36 : 29 450 000 $
Year 37 : 27 450 000 $
Year 38 : 21 550 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 725 000 $
Year 36 : 69 425 000 $
Year 37 : 64 625 000 $
Year 38 : 36 025 000 $

Farm Players Salaries
Vernon Fiddler	150 000 $ (1)
Salary Remaining :	0 $
Mattias Janmark	150 000 $ (5)
Salary Remaining :	0 $
Oliver Bjorkstrand	150 000 $ (5)
Salary Remaining :	0 $
Charles Hudon	95 000 $ (5)
Salary Remaining :	0 $
John Quenneville	85 000 $ (2)
Salary Remaining :	0 $
Markus Nutivaara	85 000 $ (2)
Salary Remaining :	0 $
Anton Slepyshev	75 000 $ (5)
Salary Remaining :	0 $
Vladislav Kamenev	72 500 $ (2)
Salary Remaining :	0 $
Gustav Olofsson	70 000 $ (5)
Salary Remaining :	0 $
Eric Comrie	70 000 $ (2)
Salary Remaining :	0 $
Zach Sanford	70 000 $ (2)
Salary Remaining :	0 $
Spencer Martin	70 000 $ (5)
Salary Remaining :	0 $
Jonas Gustavsson	70 000 $ (1)
Salary Remaining :	0 $
Ondrej Kase	70 000 $ (2)
Salary Remaining :	0 $
Remi Elie	70 000 $ (2)
Salary Remaining :	0 $
Andrej Nestrasil	70 000 $ (2)
Salary Remaining :	0 $
Iiro Pakarinen	60 000 $ (2)
Salary Remaining :	0 $
Joseph Cramarossa	60 000 $ (2)
Salary Remaining :	0 $
Mike Reilly	60 000 $ (5)
Salary Remaining :	0 $
Frank Corrado	60 000 $ (4)
Salary Remaining :	0 $
Tanner Richard	50 000 $ (2)
Salary Remaining :	0 $
Patrick Sieloff	50 000 $ (4)
Salary Remaining :	0 $
Anton Lindholm	50 000 $ (2)
Salary Remaining :	0 $
J.C. Lipon	50 000 $ (4)
Salary Remaining :	0 $
Samuel Morin	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 35 : 1 912 500 $
Year 36 : 1 692 500 $
Year 37 : 830 000 $
Year 38 : 830 000 $
Salary Average Commitment
Year 35 : 1 180 000 $
Year 36 : 1 180 000 $
Year 37 : 530 000 $
Year 38 : 530 000 $

San Jose Rhinos

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Arena
Level 1:	7000 - 91 $ - 6 845 - 97,79%
Level 2:	6000 - 56 $ - 5 852 - 97,53%
Level 3:	3000 - 35 $ - 2 926 - 97,52%
Level 4:	5000 - 19 $ - 4 871 - 97,41%
Luxury :	2000 - 181 $ - 1 857 - 92,85%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 351 - 97,18%
Average Income per Game	1 555 808 $
Year to Date Revenue	63 788 148 $
Expense
Pro Players Total Salaries	70 425 000 $
Farm Players Total Salaries	1 792 500 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 000 424 $
Farm Year To Date Expenses	3 796 681 $
Pro Salary Cap To Date	68 500 435 $
Farm Salary Cap To Date	1 778 988 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	648 465 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	33 562 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	70 425 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 575 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 425 000 $
Current Bank Account	66 389 607 $
Projected Bank Account	66 389 607 $

Pro Players Salaries
Nicklas Backstrom	8 000 000 $ (5)
-Salary Remaining :	0 $
Brent Seabrook	6 000 000 $ (1)
-Salary Remaining :	0 $
Ben Bishop	5 500 000 $ (1)
-Salary Remaining :	0 $
Mats Zuccarello	5 000 000 $ (5)
-Salary Remaining :	0 $
TJ Brodie	5 000 000 $ (5)
-Salary Remaining :	0 $
Wayne Simmonds	5 000 000 $ (4)
-Salary Remaining :	0 $
Travis Hamonic	4 500 000 $ (4)
-Salary Remaining :	0 $
Troy Brouwer	4 000 000 $ (2)
-Salary Remaining :	0 $
Cam Atkinson	4 000 000 $ (3)
-Salary Remaining :	0 $
Tomas Plekanec	3 000 000 $ (3)
-Salary Remaining :	0 $
Brandon Sutter	3 000 000 $ (2)
-Salary Remaining :	0 $
Thomas Greiss	3 000 000 $ (5)
-Salary Remaining :	0 $
Andrew Shaw	2 900 000 $ (4)
-Salary Remaining :	0 $
Tobias Enstrom	2 500 000 $ (5)
-Salary Remaining :	0 $
Blake Comeau	2 500 000 $ (1)
-Salary Remaining :	0 $
Joakim Nordstrom	1 500 000 $ (1)
-Salary Remaining :	0 $
Josh Manson	1 500 000 $ (2)
-Salary Remaining :	0 $
Josh Anderson	1 200 000 $ (2)
-Salary Remaining :	0 $
Chris Kelly	1 000 000 $ (3)
-Salary Remaining :	0 $
Fredrik Claesson	700 000 $ (3)
-Salary Remaining :	0 $
Brandon Manning	625 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 35 : 70 425 000 $
Year 36 : 54 300 000 $
Year 37 : 44 600 000 $
Year 38 : 35 900 000 $
Salary Average Commitment
Year 35 : 17 600 000 $
Year 36 : 17 600 000 $
Year 37 : 16 100 000 $
Year 38 : 10 900 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 425 000 $
Year 36 : 54 300 000 $
Year 37 : 44 600 000 $
Year 38 : 35 900 000 $

Farm Players Salaries
Matt Beleskey	300 000 $ (2)
Salary Remaining :	0 $
Steve Downie	160 000 $ (2)
Salary Remaining :	0 $
Benoit Pouliot	150 000 $ (3)
Salary Remaining :	0 $
Joe Vitale	150 000 $ (2)
Salary Remaining :	0 $
Zack Mitchell	150 000 $ (4)
Salary Remaining :	0 $
Troy Stecher	120 000 $ (2)
Salary Remaining :	0 $
Marc-Andre Bergeron	100 000 $ (1)
Salary Remaining :	0 $
Brendan Guhle	97 500 $ (2)
Salary Remaining :	0 $
Pierre-Luc Letourneau-Leblond	80 000 $ (2)
Salary Remaining :	0 $
Jake Dotchin	80 000 $ (2)
Salary Remaining :	0 $
Matt Halischuk	70 000 $ (1)
Salary Remaining :	0 $
Justin Shugg	70 000 $ (2)
Salary Remaining :	0 $
Zac Dalpe	65 000 $ (4)
Salary Remaining :	0 $
Kevin Marshall	50 000 $ (1)
Salary Remaining :	0 $
Brad Thiessen	50 000 $ (1)
Salary Remaining :	0 $
Joe Whitney	50 000 $ (1)
Salary Remaining :	0 $
Dan Ellis	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 35 : 1 792 500 $
Year 36 : 1 422 500 $
Year 37 : 365 000 $
Year 38 : 215 000 $
Salary Average Commitment
Year 35 : 565 000 $
Year 36 : 515 000 $
Year 37 : 165 000 $
Year 38 : 115 000 $

Seattle Armada

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skank-A-Feller Center
Level 1:	7000 - 100 $ - 5 768 - 82,41%
Level 2:	6000 - 60 $ - 5 741 - 95,68%
Level 3:	3000 - 30 $ - 2 938 - 97,92%
Level 4:	5000 - 20 $ - 4 844 - 96,88%
Luxury :	2000 - 190 $ - 1 838 - 91,90%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 129 - 91,87%
Average Income per Game	1 528 313 $
Year to Date Revenue	62 660 829 $
Expense
Pro Players Total Salaries	66 350 000 $
Farm Players Total Salaries	2 420 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 130 694 $
Farm Year To Date Expenses	2 749 032 $
Pro Salary Cap To Date	64 130 713 $
Farm Salary Cap To Date	2 244 602 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	625 877 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 841 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 350 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	6 650 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	21 350 000 $
Current Bank Account	64 178 529 $
Projected Bank Account	64 178 529 $

Pro Players Salaries
Vladimir Tarasenko	7 000 000 $ (1)
-Salary Remaining :	0 $
Kevin Shattenkirk	6 500 000 $ (4)
-Salary Remaining :	0 $
Kyle Okposo	5 000 000 $ (1)
-Salary Remaining :	0 $
Evgeny Kuznetsov	5 000 000 $ (3)
-Salary Remaining :	0 $
Gustav Nyquist	5 000 000 $ (1)
-Salary Remaining :	0 $
Justin Faulk	4 800 000 $ (2)
-Salary Remaining :	0 $
Artem Anisimov	4 500 000 $ (2)
-Salary Remaining :	0 $
Steve Mason	4 125 000 $ (3)
-Salary Remaining :	0 $
Dan Hamhuis	4 000 000 $ (5)
-Salary Remaining :	0 $
Trevor Daley	3 150 000 $ (4)
-Salary Remaining :	0 $
Antoine Vermette	3 000 000 $ (2)
-Salary Remaining :	0 $
Jannik Hansen	3 000 000 $ (2)
-Salary Remaining :	0 $
Jason Garrison	2 450 000 $ (2)
-Salary Remaining :	0 $
Philipp Grubauer	1 500 000 $ (3)
-Salary Remaining :	0 $
Joonas Donskoi	1 400 000 $ (2)
-Salary Remaining :	0 $
Clayton Stoner	1 250 000 $ (3)
-Salary Remaining :	0 $
Shane Prince	1 000 000 $ (2)
-Salary Remaining :	0 $
Tanner Kero	950 000 $ (5)
-Salary Remaining :	0 $
Cal O'Reilly	725 000 $ (5)
-Salary Remaining :	0 $
Jack Skille	700 000 $ (4)
-Salary Remaining :	0 $
Kevin Gravel	700 000 $ (5)
-Salary Remaining :	0 $
Michael Bournival	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 35 : 66 350 000 $
Year 36 : 48 750 000 $
Year 37 : 28 600 000 $
Year 38 : 16 725 000 $
Salary Average Commitment
Year 35 : 16 850 000 $
Year 36 : 16 850 000 $
Year 37 : 15 350 000 $
Year 38 : 12 350 000 $
Salary Cap with 1 Way Contract
Year 35 : 66 350 000 $
Year 36 : 48 750 000 $
Year 37 : 28 600 000 $
Year 38 : 16 725 000 $

Farm Players Salaries
Semyon Varlamov	575 000 $ (2)
Salary Remaining :	0 $
Brendan Smith	270 000 $ (2)
Salary Remaining :	0 $
Danton Heinen	120 000 $ (2)
Salary Remaining :	0 $
Chris Bigras	115 000 $ (5)
Salary Remaining :	0 $
Connor Brickley	100 000 $ (5)
Salary Remaining :	0 $
Niklas Treutle	100 000 $ (2)
Salary Remaining :	0 $
Denis Gurianov	95 000 $ (2)
Salary Remaining :	0 $
Taylor Chorney	75 000 $ (3)
Salary Remaining :	0 $
Matt Bartkowski	70 000 $ (3)
Salary Remaining :	0 $
Connor Carrick	70 000 $ (1)
Salary Remaining :	0 $
Cameron Gaunce	65 000 $ (1)
Salary Remaining :	0 $
Nick Sorensen	65 000 $ (2)
Salary Remaining :	0 $
David Broll	50 000 $ (1)
Salary Remaining :	0 $
Lane MacDermid	50 000 $ (1)
Salary Remaining :	0 $
Chuck Kobasew	50 000 $ (3)
Salary Remaining :	0 $
Ivan Vishnevskiy	50 000 $ (2)
Salary Remaining :	0 $
Dylan Olsen	50 000 $ (3)
Salary Remaining :	0 $
Tyler Kennedy	50 000 $ (2)
Salary Remaining :	0 $
Evgeny Dadonov	50 000 $ (1)
Salary Remaining :	0 $
Timo Pielmeier	50 000 $ (3)
Salary Remaining :	0 $
Carson McMillan	50 000 $ (2)
Salary Remaining :	0 $
Dana Tyrell	50 000 $ (4)
Salary Remaining :	0 $
Tomas Vincour	50 000 $ (1)
Salary Remaining :	0 $
Branislav Mezei	50 000 $ (2)
Salary Remaining :	0 $
Mark Dekanich	50 000 $ (3)
Salary Remaining :	0 $
Dominik Uher	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 35 : 2 420 000 $
Year 36 : 2 085 000 $
Year 37 : 660 000 $
Year 38 : 265 000 $
Salary Average Commitment
Year 35 : 800 000 $
Year 36 : 700 000 $
Year 37 : 500 000 $
Year 38 : 150 000 $

St-Johns Desperados

Arena Capacity - Ticket Price Attendance - %
Arena Name	Newfie Center
Level 1:	7000 - 95 $ - 6 869 - 98,12%
Level 2:	6000 - 57 $ - 5 819 - 96,98%
Level 3:	3000 - 32 $ - 2 908 - 96,95%
Level 4:	5000 - 20 $ - 4 863 - 97,27%
Luxury :	2000 - 190 $ - 1 883 - 94,15%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	22 342 - 97,14%
Average Income per Game	1 608 922 $
Year to Date Revenue	65 965 808 $
Expense
Pro Players Total Salaries	63 775 000 $
Farm Players Total Salaries	2 497 500 $
Coaches Total Salaries	3 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 162 745 $
Farm Year To Date Expenses	3 312 215 $
Pro Salary Cap To Date	62 412 726 $
Farm Salary Cap To Date	2 505 122 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	583 553 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	29 181 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	63 775 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	9 225 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	18 775 000 $
Current Bank Account	83 775 551 $
Projected Bank Account	83 775 551 $

Pro Players Salaries
Mike Green	6 000 000 $ (3)
-Salary Remaining :	0 $
Oliver Ekman-Larsson	5 800 000 $ (1)
-Salary Remaining :	0 $
Nazem Kadri	5 125 000 $ (5)
-Salary Remaining :	0 $
Nino Niederreiter	4 850 000 $ (3)
-Salary Remaining :	0 $
Bobby Ryan	4 800 000 $ (2)
-Salary Remaining :	0 $
Kari Lehtonen	4 500 000 $ (1)
-Salary Remaining :	0 $
Chris Kreider	4 250 000 $ (4)
-Salary Remaining :	0 $
Rickard Rakell	4 000 000 $ (4)
-Salary Remaining :	0 $
Robin Lehner	4 000 000 $ (1)
-Salary Remaining :	0 $
Jay Bouwmeester	3 500 000 $ (3)
-Salary Remaining :	0 $
Radko Gudas	3 250 000 $ (1)
-Salary Remaining :	0 $
Jori Lehtera	2 750 000 $ (3)
-Salary Remaining :	0 $
Andre Burakovsky	2 500 000 $ (3)
-Salary Remaining :	0 $
Derek Forbort	2 000 000 $ (5)
-Salary Remaining :	0 $
Kyle Clifford	1 500 000 $ (3)
-Salary Remaining :	0 $
Pavel Zacha	1 250 000 $ (5)
-Salary Remaining :	0 $
Drake Caggiula	1 100 000 $ (2)
-Salary Remaining :	0 $
Ryan White	1 000 000 $ (2)
-Salary Remaining :	0 $
Jakob Chychrun	1 000 000 $ (2)
-Salary Remaining :	0 $
Carter Rowney	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 35 : 63 775 000 $
Year 36 : 45 625 000 $
Year 37 : 37 725 000 $
Year 38 : 16 625 000 $
Salary Average Commitment
Year 35 : 26 500 000 $
Year 36 : 13 750 000 $
Year 37 : 12 750 000 $
Year 38 : 9 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 63 775 000 $
Year 36 : 45 625 000 $
Year 37 : 37 725 000 $
Year 38 : 16 625 000 $

Farm Players Salaries
Michal Neuvirth	250 000 $ (4)
Salary Remaining :	0 $
James Wisniewski	200 000 $ (2)
Salary Remaining :	0 $
Dave Bolland	175 000 $ (2)
Salary Remaining :	0 $
Eric Gryba	135 000 $ (3)
Salary Remaining :	0 $
Kyle Connor	120 000 $ (2)
Salary Remaining :	0 $
Scott Laughton	95 000 $ (4)
Salary Remaining :	0 $
Korbinian Holzer	90 000 $ (5)
Salary Remaining :	0 $
Griffen Molino	90 000 $ (2)
Salary Remaining :	0 $
Emile Poirier	90 000 $ (3)
Salary Remaining :	0 $
Kerby Rychel	90 000 $ (3)
Salary Remaining :	0 $
Michael Kapla	90 000 $ (2)
Salary Remaining :	0 $
Casey Bailey	87 500 $ (3)
Salary Remaining :	0 $
Adam Erne	80 000 $ (2)
Salary Remaining :	0 $
Paul Ladue	80 000 $ (2)
Salary Remaining :	0 $
Sean Malone	80 000 $ (2)
Salary Remaining :	0 $
Bill Arnold	75 000 $ (1)
Salary Remaining :	0 $
Anton Blidh	75 000 $ (2)
Salary Remaining :	0 $
Brendan Woods	70 000 $ (3)
Salary Remaining :	0 $
Jon Gillies	70 000 $ (2)
Salary Remaining :	0 $
Zane McIntyre	65 000 $ (2)
Salary Remaining :	0 $
Patrick Brown	65 000 $ (3)
Salary Remaining :	0 $
Quinton Howden	65 000 $ (4)
Salary Remaining :	0 $
Tim Heed	60 000 $ (2)
Salary Remaining :	0 $
Mark Visentin	50 000 $ (1)
Salary Remaining :	0 $
John Negrin	50 000 $ (3)
Salary Remaining :	0 $
Eriah Hayes	50 000 $ (1)
Salary Remaining :	0 $
Nathan Horton	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 35 : 2 497 500 $
Year 36 : 2 322 500 $
Year 37 : 1 087 500 $
Year 38 : 500 000 $
Salary Average Commitment
Year 35 : 1 310 000 $
Year 36 : 1 310 000 $
Year 37 : 810 000 $
Year 38 : 460 000 $

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 95 $ - 5 793 - 96,55%
Level 2:	5000 - 60 $ - 4 750 - 95,01%
Level 3:	2250 - 38 $ - 2 240 - 99,54%
Level 4:	4000 - 25 $ - 3 546 - 88,66%
Luxury :	1250 - 240 $ - 1 231 - 98,47%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	17 560 - 94,92%
Average Income per Game	1 399 864 $
Year to Date Revenue	57 394 435 $
Expense
Pro Players Total Salaries	70 550 000 $
Farm Players Total Salaries	1 700 000 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	76 115 336 $
Farm Year To Date Expenses	2 237 987 $
Pro Salary Cap To Date	71 115 352 $
Farm Salary Cap To Date	1 733 551 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	662 719 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 469 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	70 550 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	2 450 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	25 550 000 $
Current Bank Account	18 568 928 $
Projected Bank Account	18 568 928 $

Pro Players Salaries
Devan Dubnyk	6 750 000 $ (3)
-Salary Remaining :	0 $
Jeff Skinner	5 500 000 $ (2)
-Salary Remaining :	0 $
Nathan MacKinnon	5 000 000 $ (1)
-Salary Remaining :	0 $
Ondrej Palat	5 000 000 $ (1)
-Salary Remaining :	0 $
Matt Niskanen	4 700 000 $ (2)
-Salary Remaining :	0 $
Sean Couturier	4 200 000 $ (2)
-Salary Remaining :	0 $
Ryan Ellis	4 000 000 $ (1)
-Salary Remaining :	0 $
Oscar Klefbom	4 000 000 $ (5)
-Salary Remaining :	0 $
Tomas Hertl	4 000 000 $ (1)
-Salary Remaining :	0 $
David Savard	3 750 000 $ (4)
-Salary Remaining :	0 $
Nick Holden	3 750 000 $ (3)
-Salary Remaining :	0 $
David Perron	3 300 000 $ (4)
-Salary Remaining :	0 $
Jonathan Audy-Marchessault	3 000 000 $ (1)
-Salary Remaining :	0 $
Viktor Arvidsson	3 000 000 $ (2)
-Salary Remaining :	0 $
Esa Lindell	2 800 000 $ (5)
-Salary Remaining :	0 $
Mike Condon	2 000 000 $ (5)
-Salary Remaining :	0 $
Chris Kunitz	1 850 000 $ (2)
-Salary Remaining :	0 $
Melker Karlsson	1 200 000 $ (3)
-Salary Remaining :	0 $
Auston Matthews	1 200 000 $ (2)
-Salary Remaining :	0 $
Derek Grant	800 000 $ (4)
-Salary Remaining :	0 $
Derek MacKenzie	750 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 35 : 70 550 000 $
Year 36 : 49 550 000 $
Year 37 : 28 350 000 $
Year 38 : 16 650 000 $
Salary Average Commitment
Year 35 : 16 900 000 $
Year 36 : 10 900 000 $
Year 37 : 7 550 000 $
Year 38 : 6 050 000 $
Salary Cap with 1 Way Contract
Year 35 : 70 550 000 $
Year 36 : 49 550 000 $
Year 37 : 28 350 000 $
Year 38 : 16 650 000 $

Farm Players Salaries
Olli Maatta	250 000 $ (1)
Salary Remaining :	0 $
Yanni Gourde	170 000 $ (2)
Salary Remaining :	0 $
Andrew Copp	120 000 $ (2)
Salary Remaining :	0 $
Joe Morrow	90 000 $ (2)
Salary Remaining :	0 $
Brendan Gaunce	85 000 $ (1)
Salary Remaining :	0 $
Chris Driedger	85 000 $ (2)
Salary Remaining :	0 $
Juuse Saros	80 000 $ (2)
Salary Remaining :	0 $
Nate Prosser	75 000 $ (2)
Salary Remaining :	0 $
Matt Taormina	75 000 $ (3)
Salary Remaining :	0 $
Jason Dickinson	75 000 $ (2)
Salary Remaining :	0 $
Michael Latta	70 000 $ (2)
Salary Remaining :	0 $
Mark Alt	65 000 $ (4)
Salary Remaining :	0 $
Maxwell Reinhart	55 000 $ (3)
Salary Remaining :	0 $
Justin Florek	55 000 $ (3)
Salary Remaining :	0 $
Scott Kosmachuk	50 000 $ (1)
Salary Remaining :	0 $
Brett Sutter	50 000 $ (3)
Salary Remaining :	0 $
Teddy Purcell	50 000 $ (4)
Salary Remaining :	0 $
Drew Shore	50 000 $ (3)
Salary Remaining :	0 $
Rob Zepp	50 000 $ (2)
Salary Remaining :	0 $
Adam Hauser	50 000 $ (1)
Salary Remaining :	0 $
Nick Paul	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 35 : 1 700 000 $
Year 36 : 1 215 000 $
Year 37 : 400 000 $
Year 38 : 115 000 $
Salary Average Commitment
Year 35 : 1 002 000 $
Year 36 : 750 000 $
Year 37 : 350 000 $
Year 38 : 100 000 $

Toronto Tomahawk

Arena Capacity - Ticket Price Attendance - %
Arena Name	Eagle Palace
Level 1:	6500 - 100 $ - 5 458 - 83,97%
Level 2:	5500 - 60 $ - 5 382 - 97,86%
Level 3:	3000 - 35 $ - 2 783 - 92,77%
Level 4:	5000 - 20 $ - 4 777 - 95,55%
Luxury :	1500 - 200 $ - 1 422 - 94,79%
Total Capacity :	21500
Income
Home Games Left	0
Average Attendance - %	19 823 - 92,20%
Average Income per Game	1 413 366 $
Year to Date Revenue	57 948 000 $
Expense
Pro Players Total Salaries	53 600 000 $
Farm Players Total Salaries	1 395 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 817 101 $
Farm Year To Date Expenses	2 035 052 $
Pro Salary Cap To Date	52 817 100 $
Farm Salary Cap To Date	1 530 619 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	478 947 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 770 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	53 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	19 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	8 600 000 $
Current Bank Account	56 238 087 $
Projected Bank Account	56 238 087 $

Pro Players Salaries
Michael Leighton	10 000 000 $ (1)
-Salary Remaining :	0 $
Ales Hemsky	4 000 000 $ (1)
-Salary Remaining :	0 $
Shawn Thornton	3 000 000 $ (2)
-Salary Remaining :	0 $
Kyle Chipchura	3 000 000 $ (1)
-Salary Remaining :	0 $
Jonas Hiller (Out of Payroll)	3 000 000 $ (1)
-Salary Remaining :	0 $
Troy Grosenick	2 500 000 $ (3)
-Salary Remaining :	0 $
Ryan Murphy	2 500 000 $ (3)
-Salary Remaining :	0 $
Zemgus Girgensons	2 000 000 $ (1)
-Salary Remaining :	0 $
Jiri Hudler	2 000 000 $ (2)
-Salary Remaining :	0 $
Leland Irving	2 000 000 $ (2)
-Salary Remaining :	0 $
Bobby Sanguinetti	1 750 000 $ (1)
-Salary Remaining :	0 $
Matthew Konan	1 500 000 $ (2)
-Salary Remaining :	0 $
Ryan Reaves	1 500 000 $ (5)
-Salary Remaining :	0 $
Mathew Barzal	1 100 000 $ (2)
-Salary Remaining :	0 $
Jakub Vrana	1 000 000 $ (2)
-Salary Remaining :	0 $
Roman Horak	1 000 000 $ (5)
-Salary Remaining :	0 $
Matt Fraser	1 000 000 $ (5)
-Salary Remaining :	0 $
Karl Stollery	1 000 000 $ (1)
-Salary Remaining :	0 $
Zac Rinaldo	1 000 000 $ (2)
-Salary Remaining :	0 $
Tim Erixon	1 000 000 $ (3)
-Salary Remaining :	0 $
Alexander Urbom	1 000 000 $ (1)
-Salary Remaining :	0 $
Colby Cohen	1 000 000 $ (1)
-Salary Remaining :	0 $
Miles Wood	1 000 000 $ (5)
-Salary Remaining :	0 $
Patrice Cormier	1 000 000 $ (2)
-Salary Remaining :	0 $
Joseph Labate	850 000 $ (2)
-Salary Remaining :	0 $
Andreas Englund	850 000 $ (2)
-Salary Remaining :	0 $
Jacob De La Rose	850 000 $ (3)
-Salary Remaining :	0 $
Garrett Wilson	750 000 $ (1)
-Salary Remaining :	0 $
Barclay Goodrow	750 000 $ (2)
-Salary Remaining :	0 $
Alex Plante	600 000 $ (1)
-Salary Remaining :	0 $
Patrick Wey	600 000 $ (2)
-Salary Remaining :	0 $
Tyler Cuma	500 000 $ (1)
-Salary Remaining :	0 $
Philip McRae	500 000 $ (1)
-Salary Remaining :	0 $
Adam Munro	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	34
Salary Commitment
Year 35 : 56 600 000 $
Year 36 : 27 000 000 $
Year 37 : 11 350 000 $
Year 38 : 4 500 000 $
Salary Average Commitment
Year 35 : 18 000 000 $
Year 36 : 13 500 000 $
Year 37 : 6 000 000 $
Year 38 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 35 : 56 600 000 $
Year 36 : 27 000 000 $
Year 37 : 11 350 000 $
Year 38 : 4 500 000 $

Farm Players Salaries
Yutaka Fukufuji	1 000 000 $ (1)
Salary Remaining :	0 $
Michal Jordan	150 000 $ (2)
Salary Remaining :	0 $
Nikita Scherbak	85 000 $ (2)
Salary Remaining :	0 $
Brent Regner	80 000 $ (1)
Salary Remaining :	0 $
Eric Wellwood	80 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	5
Salary Commitment
Year 35 : 1 395 000 $
Year 36 : 315 000 $
Year 37 : 0 $
Year 38 : 0 $
Salary Average Commitment
Year 35 : 250 000 $
Year 36 : 150 000 $
Year 37 : 0 $
Year 38 : 0 $

Vancouver Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 95 $ - 6 807 - 97,25%
Level 2:	6000 - 75 $ - 4 079 - 67,99%
Level 3:	3000 - 50 $ - 1 823 - 60,76%
Level 4:	5000 - 35 $ - 2 693 - 53,86%
Luxury :	2000 - 190 $ - 1 842 - 92,12%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	17 245 - 74,98%
Average Income per Game	1 562 508 $
Year to Date Revenue	64 062 820 $
Expense
Pro Players Total Salaries	72 225 000 $
Farm Players Total Salaries	2 037 500 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 867 325 $
Farm Year To Date Expenses	3 579 449 $
Pro Salary Cap To Date	69 867 306 $
Farm Salary Cap To Date	2 066 143 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	659 868 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	31 305 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	72 225 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	775 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 225 000 $
Current Bank Account	57 209 930 $
Projected Bank Account	57 209 930 $

Pro Players Salaries
Patrick Kane	9 250 000 $ (5)
-Salary Remaining :	0 $
Erik Karlsson	8 250 000 $ (3)
-Salary Remaining :	0 $
Corey Crawford	6 000 000 $ (1)
-Salary Remaining :	0 $
Jason Spezza	5 750 000 $ (3)
-Salary Remaining :	0 $
Brad Marchand	5 250 000 $ (2)
-Salary Remaining :	0 $
Victor Rask	3 800 000 $ (3)
-Salary Remaining :	0 $
Mathieu Perreault	3 800 000 $ (4)
-Salary Remaining :	0 $
Alexander Edler	3 750 000 $ (5)
-Salary Remaining :	0 $
Justin Williams	3 500 000 $ (5)
-Salary Remaining :	0 $
Brett Pesce	3 500 000 $ (5)
-Salary Remaining :	0 $
Jean-Gabriel Pageau	2 750 000 $ (4)
-Salary Remaining :	0 $
Jacob Markstrom	2 250 000 $ (5)
-Salary Remaining :	0 $
Joel Ward	2 000 000 $ (3)
-Salary Remaining :	0 $
Mark Letestu	1 800 000 $ (1)
-Salary Remaining :	0 $
Matt Calvert	1 750 000 $ (4)
-Salary Remaining :	0 $
Daniel Winnik	1 750 000 $ (4)
-Salary Remaining :	0 $
Francois Beauchemin	1 500 000 $ (4)
-Salary Remaining :	0 $
Jordie Benn	1 300 000 $ (5)
-Salary Remaining :	0 $
Nate Schmidt	1 000 000 $ (1)
-Salary Remaining :	0 $
Michal Kempny	900 000 $ (2)
-Salary Remaining :	0 $
Matt Greene	900 000 $ (3)
-Salary Remaining :	0 $
Kyle Brodziak	850 000 $ (3)
-Salary Remaining :	0 $
Nic Dowd	625 000 $ (5)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 35 : 72 225 000 $
Year 36 : 63 425 000 $
Year 37 : 57 275 000 $
Year 38 : 35 725 000 $
Salary Average Commitment
Year 35 : 15 750 000 $
Year 36 : 15 750 000 $
Year 37 : 15 250 000 $
Year 38 : 10 750 000 $
Salary Cap with 1 Way Contract
Year 35 : 72 225 000 $
Year 36 : 63 425 000 $
Year 37 : 57 275 000 $
Year 38 : 35 725 000 $

Farm Players Salaries
Antti Niemi	375 000 $ (1)
Salary Remaining :	0 $
Blake Pietila	90 000 $ (4)
Salary Remaining :	0 $
Jordan Nolan	87 500 $ (3)
Salary Remaining :	0 $
Andrew Desjardins	85 000 $ (2)
Salary Remaining :	0 $
Julian Melchiori	75 000 $ (1)
Salary Remaining :	0 $
Nikita Nesterov	75 000 $ (3)
Salary Remaining :	0 $
Stefan Matteau	70 000 $ (4)
Salary Remaining :	0 $
Brian Ferlin	65 000 $ (3)
Salary Remaining :	0 $
David Warsofsky	65 000 $ (1)
Salary Remaining :	0 $
Jordan Oesterle	65 000 $ (3)
Salary Remaining :	0 $
Pontus Aberg	65 000 $ (2)
Salary Remaining :	0 $
Byron Froese	62 500 $ (5)
Salary Remaining :	0 $
Noel Acciari	62 500 $ (5)
Salary Remaining :	0 $
Vincent Hinostroza	62 500 $ (5)
Salary Remaining :	0 $
Ben Harpur	62 500 $ (5)
Salary Remaining :	0 $
Jacob Josefson	62 500 $ (5)
Salary Remaining :	0 $
Chase De Leo	62 500 $ (5)
Salary Remaining :	0 $
Taylor Fedun	60 000 $ (1)
Salary Remaining :	0 $
Aaron Palushaj	60 000 $ (4)
Salary Remaining :	0 $
Dmitry Korobov	55 000 $ (1)
Salary Remaining :	0 $
Joonas Nattinen	55 000 $ (1)
Salary Remaining :	0 $
Andrew Hammond	55 000 $ (5)
Salary Remaining :	0 $
Mitch Callahan	55 000 $ (1)
Salary Remaining :	0 $
Matt Carey	55 000 $ (1)
Salary Remaining :	0 $
Roman Will	50 000 $ (2)
Salary Remaining :	0 $
Paul Thompson	50 000 $ (2)
Salary Remaining :	0 $
Tyler Randell	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 35 : 2 037 500 $
Year 36 : 1 242 500 $
Year 37 : 942 500 $
Year 38 : 650 000 $
Salary Average Commitment
Year 35 : 1 020 000 $
Year 36 : 1 020 000 $
Year 37 : 770 000 $
Year 38 : 570 000 $

Washington Budweiser

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	7000 - 95 $ - 6 490 - 92,72%
Level 2:	6000 - 57 $ - 5 512 - 91,87%
Level 3:	3000 - 32 $ - 2 816 - 93,87%
Level 4:	5000 - 20 $ - 4 612 - 92,24%
Luxury :	2000 - 185 $ - 1 716 - 85,80%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	21 147 - 91,94%
Average Income per Game	1 502 152 $
Year to Date Revenue	61 588 223 $
Expense
Pro Players Total Salaries	58 850 000 $
Farm Players Total Salaries	1 367 500 $
Coaches Total Salaries	3 750 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 167 547 $
Farm Year To Date Expenses	1 493 831 $
Pro Salary Cap To Date	52 917 540 $
Farm Salary Cap To Date	989 394 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	544 737 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 527 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	58 850 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	14 150 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	13 850 000 $
Current Bank Account	93 399 200 $
Projected Bank Account	93 399 200 $

Pro Players Salaries
Cory Murphy	8 000 000 $ (1)
-Salary Remaining :	0 $
Curtis Murphy	8 000 000 $ (1)
-Salary Remaining :	0 $
Daniel Tjarnqvist	8 000 000 $ (1)
-Salary Remaining :	0 $
Zach Bogosian	5 500 000 $ (1)
-Salary Remaining :	0 $
Brock Nelson	5 000 000 $ (5)
-Salary Remaining :	0 $
Marian Gaborik	3 000 000 $ (1)
-Salary Remaining :	0 $
Devin Setoguchi	2 500 000 $ (3)
-Salary Remaining :	0 $
Alex Foster	2 500 000 $ (1)
-Salary Remaining :	0 $
Maksim Mayorov	2 000 000 $ (1)
-Salary Remaining :	0 $
Matt Lorito	1 500 000 $ (4)
-Salary Remaining :	0 $
Justin Dowling	1 000 000 $ (2)
-Salary Remaining :	0 $
Austin Czarnik	1 000 000 $ (2)
-Salary Remaining :	0 $
Charlie Lindgren	1 000 000 $ (2)
-Salary Remaining :	0 $
Brian Foster	1 000 000 $ (2)
-Salary Remaining :	0 $
Gabriel Carlsson	900 000 $ (2)
-Salary Remaining :	0 $
Daniel O'Regan	900 000 $ (2)
-Salary Remaining :	0 $
Rene Bourque	850 000 $ (2)
-Salary Remaining :	0 $
C.J. Smith	800 000 $ (2)
-Salary Remaining :	0 $
Jeff Schultz	775 000 $ (5)
-Salary Remaining :	0 $
Curtis Glencross	675 000 $ (4)
-Salary Remaining :	0 $
Hudson Fasching	625 000 $ (5)
-Salary Remaining :	0 $
Steven Kampfer	625 000 $ (2)
-Salary Remaining :	0 $
Ty Wishart	600 000 $ (5)
-Salary Remaining :	0 $
Sami Aittokallio	600 000 $ (4)
-Salary Remaining :	0 $
Matt Smaby	500 000 $ (1)
-Salary Remaining :	0 $
Peter Mannino	500 000 $ (2)
-Salary Remaining :	0 $
Matt Pelech	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 35 : 58 850 000 $
Year 36 : 20 850 000 $
Year 37 : 12 275 000 $
Year 38 : 9 775 000 $
Salary Average Commitment
Year 35 : 17 600 000 $
Year 36 : 8 600 000 $
Year 37 : 4 100 000 $
Year 38 : 3 600 000 $
Salary Cap with 1 Way Contract
Year 35 : 58 850 000 $
Year 36 : 20 850 000 $
Year 37 : 12 275 000 $
Year 38 : 9 775 000 $

Farm Players Salaries
Mason Raymond	500 000 $ (2)
Salary Remaining :	0 $
Jason Akeson	200 000 $ (4)
Salary Remaining :	0 $
Slava Voynov	100 000 $ (2)
Salary Remaining :	0 $
Trevor Carrick	90 000 $ (5)
Salary Remaining :	0 $
Andrew Poturalski	72 500 $ (2)
Salary Remaining :	0 $
Nicklas Jensen	70 000 $ (4)
Salary Remaining :	0 $
Sergey Tolchinsky	65 000 $ (5)
Salary Remaining :	0 $
Oliver Kylington	60 000 $ (5)
Salary Remaining :	0 $
Joel Hanley	60 000 $ (5)
Salary Remaining :	0 $
Max Sauve	50 000 $ (5)
Salary Remaining :	0 $
Brendan Shinnimin	50 000 $ (3)
Salary Remaining :	0 $
Peter LeBlanc	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 35 : 1 367 500 $
Year 36 : 1 317 500 $
Year 37 : 645 000 $
Year 38 : 595 000 $
Salary Average Commitment
Year 35 : 745 000 $
Year 36 : 745 000 $
Year 37 : 420 000 $
Year 38 : 370 000 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	7000 - 100 $ - 5 572 - 79,60%
Level 2:	6000 - 60 $ - 5 713 - 95,22%
Level 3:	3000 - 35 $ - 2 873 - 95,78%
Level 4:	5000 - 20 $ - 4 865 - 97,30%
Luxury :	2000 - 200 $ - 1 494 - 74,70%
Total Capacity :	23000
Income
Home Games Left	0
Average Attendance - %	20 518 - 89,21%
Average Income per Game	1 466 500 $
Year to Date Revenue	60 126 489 $
Expense
Pro Players Total Salaries	49 550 000 $
Farm Players Total Salaries	915 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 893 429 $
Farm Year To Date Expenses	1 802 873 $
Pro Salary Cap To Date	56 893 421 $
Farm Salary Cap To Date	1 298 444 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	443 421 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 522 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	49 550 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $	23 450 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $	4 550 000 $
Current Bank Account	62 426 405 $
Projected Bank Account	62 426 405 $

Pro Players Salaries
Colten Teubert	8 000 000 $ (1)
-Salary Remaining :	0 $
Cory Emmerton	8 000 000 $ (1)
-Salary Remaining :	0 $
David Backes	5 000 000 $ (2)
-Salary Remaining :	0 $
Brian Campbell	4 000 000 $ (1)
-Salary Remaining :	0 $
Boyd Gordon	3 000 000 $ (3)
-Salary Remaining :	0 $
Jonathan Bernier	2 250 000 $ (1)
-Salary Remaining :	0 $
Johnny Oduya	2 000 000 $ (2)
-Salary Remaining :	0 $
Anthony Duclair	1 800 000 $ (3)
-Salary Remaining :	0 $
Dale Weise	1 750 000 $ (1)
-Salary Remaining :	0 $
Dennis Wideman	1 600 000 $ (4)
-Salary Remaining :	0 $
Brett Connolly	1 250 000 $ (1)
-Salary Remaining :	0 $
Matt Tennyson	1 000 000 $ (1)
-Salary Remaining :	0 $
Nick Cousins	1 000 000 $ (3)
-Salary Remaining :	0 $
Andrej Sustr	950 000 $ (1)
-Salary Remaining :	0 $
Chris Thorburn	950 000 $ (2)
-Salary Remaining :	0 $
Zach Redmond	950 000 $ (2)
-Salary Remaining :	0 $
Dylan DeMelo	850 000 $ (2)
-Salary Remaining :	0 $
Josh Leivo	800 000 $ (1)
-Salary Remaining :	0 $
Michal Rozsival	750 000 $ (3)
-Salary Remaining :	0 $
Jeremy Morin	700 000 $ (2)
-Salary Remaining :	0 $
Stephen Gionta	700 000 $ (1)
-Salary Remaining :	0 $
Joni Ortio	650 000 $ (5)
-Salary Remaining :	0 $
Laurent Dauphin	600 000 $ (1)
-Salary Remaining :	0 $
Niklas Svedberg	500 000 $ (4)
-Salary Remaining :	0 $
John Persson	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 35 : 49 550 000 $
Year 36 : 19 750 000 $
Year 37 : 9 300 000 $
Year 38 : 2 750 000 $
Salary Average Commitment
Year 35 : 8 150 000 $
Year 36 : 5 600 000 $
Year 37 : 4 600 000 $
Year 38 : 2 600 000 $
Salary Cap with 1 Way Contract
Year 35 : 49 550 000 $
Year 36 : 19 750 000 $
Year 37 : 9 300 000 $
Year 38 : 2 750 000 $

Farm Players Salaries
Curtis Lazar	120 000 $ (2)
Salary Remaining :	0 $
Colin White	100 000 $ (2)
Salary Remaining :	0 $
Ladislav Smid	95 000 $ (1)
Salary Remaining :	0 $
Philip Di Giuseppe	75 000 $ (5)
Salary Remaining :	0 $
Slater Koekkoek	72 500 $ (1)
Salary Remaining :	0 $
Philip Samuelsson	62 500 $ (1)
Salary Remaining :	0 $
Brian Strait	62 500 $ (2)
Salary Remaining :	0 $
Duncan Siemens	62 500 $ (3)
Salary Remaining :	0 $
Alexandre Carrier	55 000 $ (2)
Salary Remaining :	0 $
Carter Ashton	55 000 $ (1)
Salary Remaining :	0 $
Joey Hishon	55 000 $ (3)
Salary Remaining :	0 $
Mike Connolly	50 000 $ (2)
Salary Remaining :	0 $
Brad Stuart	50 000 $ (3)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 35 : 915 000 $
Year 36 : 630 000 $
Year 37 : 242 500 $
Year 38 : 75 000 $
Salary Average Commitment
Year 35 : 447 500 $
Year 36 : 375 000 $
Year 37 : 225 000 $
Year 38 : 75 000 $

Team	Current Fund	Season Salary Cap	Under Maximum of 73 000 000 $	Over Minimum of 45 000 000 $	Pro Players	Farm Players	Total Players
Alaska Mystery	11 010 843 $	72 325 000 $	675 000 $	27 325 000 $	22	17	39
Anaheim Icehawks	36 440 047 $	70 250 000 $	2 750 000 $	25 250 000 $	21	23	44
Atlanta Supra	84 157 811 $	56 225 000 $	16 775 000 $	11 225 000 $	24	12	36
Boston Bruins	73 360 649 $	62 000 000 $	11 000 000 $	17 000 000 $	25	20	45
Calgary Red Bull	13 641 215 $	71 850 000 $	1 150 000 $	26 850 000 $	23	13	36
Chicago Blackhawks	14 391 324 $	66 525 000 $	6 475 000 $	21 525 000 $	21	23	44
Cleveland Bulldogs	83 346 493 $	67 375 000 $	5 625 000 $	22 375 000 $	22	27	49
Colorado Zipper	46 951 295 $	65 250 000 $	7 750 000 $	20 250 000 $	22	25	47
Dallas Storm	34 036 282 $	65 600 000 $	7 400 000 $	20 600 000 $	22	10	32
Detroit Red Wings	22 557 236 $	70 600 000 $	2 400 000 $	25 600 000 $	22	26	48
Edmonton Oilers	22 676 976 $	70 025 000 $	2 975 000 $	25 025 000 $	23	16	39
Halifax Thunder	95 058 641 $	54 000 000 $	19 000 000 $	9 000 000 $	29	5	34
Hamilton Ultimate Fighter	23 568 507 $	64 450 000 $	8 550 000 $	19 450 000 $	21	20	41
Houston Supernova	10 739 886 $	63 450 000 $	9 550 000 $	18 450 000 $	23	25	48
London Spartiates	11 252 146 $	65 850 000 $	7 150 000 $	20 850 000 $	25	22	47
Los Angeles Kings	84 679 110 $	55 025 000 $	17 975 000 $	10 025 000 $	25	20	45
Moncton Bonessetters	27 058 985 $	62 058 000 $	10 942 000 $	17 058 000 $	22	24	46
Montreal Canadiens	30 773 274 $	72 150 000 $	850 000 $	27 150 000 $	23	23	46
New York Rangers	39 977 423 $	68 200 000 $	4 800 000 $	23 200 000 $	24	22	46
Ottawa Rebels	76 159 280 $	70 825 000 $	2 175 000 $	25 825 000 $	21	27	48
Quebec Nordiques	72 439 992 $	70 475 000 $	2 525 000 $	25 475 000 $	21	29	50
Regina Pats	21 894 351 $	72 725 000 $	275 000 $	27 725 000 $	22	25	47
San Jose Rhinos	66 389 607 $	70 425 000 $	2 575 000 $	25 425 000 $	21	17	38
Seattle Armada	64 178 529 $	66 350 000 $	6 650 000 $	21 350 000 $	22	26	48
St-Johns Desperados	83 775 551 $	63 775 000 $	9 225 000 $	18 775 000 $	20	27	47
St-Louis Blues	18 568 928 $	70 550 000 $	2 450 000 $	25 550 000 $	21	21	42
Toronto Tomahawk	56 238 087 $	53 600 000 $	19 400 000 $	8 600 000 $	34	5	39
Vancouver Knights	57 209 930 $	72 225 000 $	775 000 $	27 225 000 $	23	27	50
Washington Budweiser	93 399 200 $	58 850 000 $	14 150 000 $	13 850 000 $	27	12	39
Winnipeg Jets	62 426 405 $	49 550 000 $	23 450 000 $	4 550 000 $	25	13	38

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 - %