Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 27 septembre 2020 at 12:34

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - 90 $ - 7 304 - 91,29%
Level 2:	6000 - 57 $ - 5 218 - 86,97%
Level 3:	3000 - 23 $ - 2 585 - 86,15%
Level 4:	5000 - 17 $ - 4 111 - 82,23%
Luxury :	1000 - 184 $ - 849 - 84,88%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 45 $ - 1 269 - 63,46%
Farm Level 2:	1000 - 25 $ - 559 - 55,85%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	20 067 - 87,25%
Average Income per Game	1 748 781 $
Year to Date Revenue	13 990 247 $
Farm
Home Games Left	12
Average Attendance - %	1 828 - 60,93%
Average Income per Game	101 643 $
Year to Date Revenue	813 141 $
Expense
Pro Players Total Salaries	69 916 667 $
Farm Players Total Salaries	2 292 583 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 454 948 $
Farm Year To Date Expenses	940 125 $
Pro Salary Cap To Date	26 260 772 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 985 370 $
Farm Estimated Season Revenue	1 219 712 $
Pro Remaining Season Days	63
Pro Expenses Per Days	683 657 $
Pro Estimated Expenses	43 070 391 $
Farm Remaining Season Days	65
Farm Expenses Per Days	22 787 $
Farm Estimated Expenses	1 481 155 $
Estimated Season Expenses	44 551 546 $
Season Salary Cap	69 916 667 $
Estimate Under Maximum Salary Cap of 70 000 000 $	83 333 $
Estimate Over Minimum Salary Cap of 0 $	69 916 667 $
Current Bank Account	715 222 $
Projected Bank Account	(21 631 242 $)

Pro Players Salaries
Steven Stamkos	10 350 000 $ (4)
Tyler Seguin	9 000 000 $ (2)
Taylor Hall	8 000 000 $ (3)
Sean Monahan	6 800 000 $ (1)
John Gibson	6 300 000 $ (1)
Alexander Edler	6 000 000 $ (1)
Brandon Saad	5 300 000 $ (1)
Nate Schmidt	4 500 000 $ (4)
Justin Faulk	4 300 000 $ (1)
Ryan Pilon	1 000 000 $ (2)
Dominik Kubalik	925 000 $ (1)
Adam Gaudette	916 667 $ (1)
Nick Ritchie	900 000 $ (2)
Jake DeBrusk	900 000 $ (2)
Ethan Bear	900 000 $ (3)
Johan Gustafsson	900 000 $ (1)
Griffin Reinhart (Out of Payroll)	850 000 $ (1)
Pius Suter	800 000 $ (1)
Beau Starrett	750 000 $ (2)
Chad Ruhwedel	700 000 $ (1)
Colin Blackwell	675 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 11 : 70 766 667 $
Year 12 : 36 300 000 $
Year 13 : 23 750 000 $
Year 14 : 14 850 000 $
Salary Average Commitment
Year 11 : 70 766 667 $
Year 12 : 36 300 000 $
Year 13 : 23 750 000 $
Year 14 : 14 850 000 $
Salary Cap with 1 Way Contract
Year 11 : 70 766 667 $
Year 12 : 36 300 000 $
Year 13 : 23 750 000 $
Year 14 : 14 850 000 $

Farm Players Salaries
Jeremy Smith	125 000 $ (1)
Ethan Werek	110 000 $ (1)
Mat Clark	100 000 $ (3)
Scott Glennie	95 000 $ (2)
Fredrik Pettersson-Wentzel	95 000 $ (1)
Nikita Tryamkin	90 000 $ (1)
Curtis Lazar	90 000 $ (1)
Dayton Rasmussen	90 000 $ (3)
Ville Husso	90 000 $ (3)
Jimmy Hayes	90 000 $ (2)
Gaelan Patterson	85 000 $ (1)
Steven Shipley	85 000 $ (1)
Justin Jokinen	85 000 $ (1)
Robert Czarnik	85 000 $ (1)
Ville Pokka	80 000 $ (1)
Matthew Highmore	77 583 $ (1)
Andreas Soderberg	75 000 $ (1)
Tyler Tucker	75 000 $ (3)
Tobias Eder	75 000 $ (2)
Peter Hrehorcak	75 000 $ (2)
Rasmus Bengtsson	75 000 $ (2)
Maxim Golod	75 000 $ (3)
Geordie Wudrick	75 000 $ (2)
Jack Sadek	75 000 $ (2)
Eric Florchuk	75 000 $ (3)
Luc Snuggerud	75 000 $ (3)
Gregg Sutch	70 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 11 : 2 292 583 $
Year 12 : 1 210 000 $
Year 13 : 580 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 292 583 $
Year 12 : 1 210 000 $
Year 13 : 580 000 $
Year 14 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 90 $ - 7 377 - 92,21%
Level 2:	6000 - 55 $ - 5 340 - 88,99%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 190 $ - 826 - 82,64%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 961 - 98,06%
Farm Level 2:	1000 - 11 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 543 - 93,06%
Average Income per Game	1 709 801 $
Year to Date Revenue	13 678 410 $
Farm
Home Games Left	12
Average Attendance - %	2 961 - 98,70%
Average Income per Game	94 254 $
Year to Date Revenue	754 028 $
Expense
Pro Players Total Salaries	64 750 000 $
Farm Players Total Salaries	2 910 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 616 511 $
Farm Year To Date Expenses	1 082 099 $
Pro Salary Cap To Date	26 422 318 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 517 615 $
Farm Estimated Season Revenue	1 131 042 $
Pro Remaining Season Days	63
Pro Expenses Per Days	633 495 $
Pro Estimated Expenses	39 910 185 $
Farm Remaining Season Days	65
Farm Expenses Per Days	28 667 $
Farm Estimated Expenses	1 863 355 $
Estimated Season Expenses	41 773 540 $
Season Salary Cap	64 750 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	5 250 000 $
Estimate Over Minimum Salary Cap of 0 $	64 750 000 $
Current Bank Account	(3 542 773 $)
Projected Bank Account	(23 667 656 $)

Pro Players Salaries
Loui Eriksson	8 000 000 $ (3)
Bryan Little	6 500 000 $ (2)
Jeff Petry	5 500 000 $ (4)
Alex Goligoski	4 700 000 $ (3)
Yanni Gourde	4 650 000 $ (1)
Corey Crawford	4 250 000 $ (2)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (2)
Kyle Quincey	3 500 000 $ (1)
Brandon Dubinsky (Out of Payroll)	3 500 000 $ (1)
Derek Grant (1 Way Contract)	3 300 000 $ (2)
Joonas Donskoi	2 800 000 $ (1)
Hampus Lindholm	2 800 000 $ (1)
Eric Gelinas	2 300 000 $ (1)
Barclay Goodrow	2 300 000 $ (1)
Cedric Paquette	2 300 000 $ (1)
Joakim Nordstrom	2 150 000 $ (1)
Jordan Binnington	1 500 000 $ (2)
Sven Andrighetto	1 200 000 $ (1)
Alan Quine	1 200 000 $ (1)
Kevin Fiala	900 000 $ (1)
Robert Hagg	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 11 : 68 250 000 $
Year 12 : 37 750 000 $
Year 13 : 18 200 000 $
Year 14 : 5 500 000 $
Salary Average Commitment
Year 11 : 68 250 000 $
Year 12 : 37 750 000 $
Year 13 : 18 200 000 $
Year 14 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 250 000 $
Year 12 : 37 750 000 $
Year 13 : 18 200 000 $
Year 14 : 5 500 000 $

Farm Players Salaries
Jared Cowen	210 000 $ (2)
Casey Cizikas	150 000 $ (2)
Joakim Lindstrom	150 000 $ (2)
Kyle Chipchura	150 000 $ (2)
Adam Janosik	150 000 $ (2)
Jaroslav Janus	150 000 $ (3)
Ryan Sproul	150 000 $ (3)
Kevin Connauton	140 000 $ (1)
Lukas Kaspar	100 000 $ (1)
John Armstrong	100 000 $ (2)
Gabriel Bourque	100 000 $ (2)
Michael Houser	100 000 $ (2)
John Lee	100 000 $ (1)
Taro Hirose	92 500 $ (1)
Robert Baillargeon	90 000 $ (3)
Brian Ferlin	90 000 $ (2)
Allen York	90 000 $ (2)
Jayce Hawryluk	90 000 $ (3)
Matt Martin	90 000 $ (1)
Dakota Mermis	80 000 $ (1)
Marek Tvrdon	80 000 $ (3)
Gavin Bayreuther	80 000 $ (1)
Raphael Bussieres	80 000 $ (3)
Henri Ikonen	75 000 $ (1)
Nikolai Glukhov	75 000 $ (2)
Nick Oliver	75 000 $ (1)
Brian Hart	72 500 $ (1)
Total Farm Players	27
Salary Commitment
Year 11 : 2 910 000 $
Year 12 : 2 005 000 $
Year 13 : 640 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 910 000 $
Year 12 : 2 005 000 $
Year 13 : 640 000 $
Year 14 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - 90 $ - 6 823 - 85,28%
Level 2:	6000 - 55 $ - 5 231 - 87,18%
Level 3:	3000 - 30 $ - 2 445 - 81,50%
Level 4:	5000 - 20 $ - 4 367 - 87,33%
Luxury :	1500 - 115 $ - 1 138 - 75,87%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 860 - 92,99%
Farm Level 2:	1000 - 15 $ - 865 - 86,46%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	20 003 - 85,12%
Average Income per Game	1 723 640 $
Year to Date Revenue	13 789 123 $
Farm
Home Games Left	12
Average Attendance - %	2 725 - 90,82%
Average Income per Game	113 491 $
Year to Date Revenue	907 930 $
Expense
Pro Players Total Salaries	69 925 000 $
Farm Players Total Salaries	3 043 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 349 520 $
Farm Year To Date Expenses	1 201 806 $
Pro Salary Cap To Date	27 155 320 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 683 684 $
Farm Estimated Season Revenue	1 361 895 $
Pro Remaining Season Days	63
Pro Expenses Per Days	683 738 $
Pro Estimated Expenses	43 075 494 $
Farm Remaining Season Days	65
Farm Expenses Per Days	29 938 $
Farm Estimated Expenses	1 945 970 $
Estimated Season Expenses	45 021 464 $
Season Salary Cap	69 925 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	75 000 $
Estimate Over Minimum Salary Cap of 0 $	69 925 000 $
Current Bank Account	195 985 $
Projected Bank Account	(22 779 900 $)

Pro Players Salaries
Carey Price	9 250 000 $ (5)
David Pastrnak	8 000 000 $ (5)
Claude Giroux	8 000 000 $ (3)
Nathan MacKinnon	7 750 000 $ (1)
Victor Hedman	7 000 000 $ (4)
Sean Couturier	5 000 000 $ (2)
Rasmus Ristolainen	4 800 000 $ (1)
Brayden Schenn	4 500 000 $ (1)
Erik Johnson	4 175 000 $ (2)
Calle Jarnkrok	1 500 000 $ (1)
Carter Rowney	1 350 000 $ (2)
Eric Tangradi	1 200 000 $ (1)
Dustin Boyd	1 100 000 $ (2)
Alex Tuch	900 000 $ (2)
Noah Hanifin	900 000 $ (2)
Alex Debrincat	900 000 $ (2)
Cale Makar	900 000 $ (3)
Malcolm Subban	900 000 $ (2)
Anthony DeAngelo	900 000 $ (2)
Jakub Vrana	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 11 : 69 925 000 $
Year 12 : 50 175 000 $
Year 13 : 33 150 000 $
Year 14 : 24 250 000 $
Salary Average Commitment
Year 11 : 69 800 000 $
Year 12 : 50 050 000 $
Year 13 : 33 025 000 $
Year 14 : 24 125 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 925 000 $
Year 12 : 50 175 000 $
Year 13 : 33 150 000 $
Year 14 : 24 250 000 $

Farm Players Salaries
Fredrik Claesson	150 000 $ (1)
Josh Unice	150 000 $ (2)
Nathan Gerbe	140 000 $ (2)
Colin Miller	140 000 $ (1)
Bobby Sanguinetti	140 000 $ (2)
Shaone Morrisonn	140 000 $ (1)
Jonny Brodzinski	140 000 $ (2)
Brock Beukeboom	120 000 $ (1)
Mattias Tedenby	110 000 $ (2)
Chris Terry	110 000 $ (2)
Artur Gavrus	110 000 $ (2)
Stefan Legein	100 000 $ (1)
Jacob Deserres	100 000 $ (1)
Joel Kellman	92 500 $ (1)
Jori Lehtera	91 000 $ (2)
Andy Andreoff	90 000 $ (1)
Jason Kasdorf	90 000 $ (3)
Zachary Sanford	90 000 $ (2)
Carter Verhaeghe	90 000 $ (3)
Brendan Gaunce	90 000 $ (1)
Duncan Siemens	90 000 $ (1)
Peter Cehlarik	75 000 $ (3)
Dmitri Yudin	75 000 $ (3)
Morgan Klimchuk	75 000 $ (2)
Vyacheslav Leshchenko	75 000 $ (2)
Gage Ausmus	75 000 $ (2)
Rushan Rafikov	75 000 $ (2)
Andreas Borgman	75 000 $ (2)
Sergey Tolchinsky	75 000 $ (2)
Antti Suomela	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 11 : 3 043 500 $
Year 12 : 1 861 000 $
Year 13 : 330 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 043 500 $
Year 12 : 1 861 000 $
Year 13 : 330 000 $
Year 14 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - 95 $ - 6 667 - 83,34%
Level 2:	6000 - 55 $ - 5 235 - 87,26%
Level 3:	3000 - 30 $ - 2 369 - 78,95%
Level 4:	4000 - 25 $ - 3 322 - 83,04%
Luxury :	1500 - 185 $ - 802 - 53,47%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 812 - 90,62%
Farm Level 2:	1000 - 24 $ - 560 - 56,04%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 394 - 81,75%
Average Income per Game	1 706 674 $
Year to Date Revenue	13 653 395 $
Farm
Home Games Left	12
Average Attendance - %	2 373 - 79,09%
Average Income per Game	110 983 $
Year to Date Revenue	887 860 $
Expense
Pro Players Total Salaries	69 300 000 $
Farm Players Total Salaries	3 607 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 682 773 $
Farm Year To Date Expenses	1 385 080 $
Pro Salary Cap To Date	26 488 599 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 480 092 $
Farm Estimated Season Revenue	1 331 790 $
Pro Remaining Season Days	63
Pro Expenses Per Days	677 670 $
Pro Estimated Expenses	42 693 210 $
Farm Remaining Season Days	65
Farm Expenses Per Days	35 310 $
Farm Estimated Expenses	2 295 150 $
Estimated Season Expenses	44 988 360 $
Season Salary Cap	69 300 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	700 000 $
Estimate Over Minimum Salary Cap of 0 $	69 300 000 $
Current Bank Account	61 741 851 $
Projected Bank Account	38 565 373 $

Pro Players Salaries
Brad Marchand	8 000 000 $ (3)
Alexander Semin	7 500 000 $ (3)
Sergei Bobrovsky	6 500 000 $ (1)
Jason Spezza	6 000 000 $ (2)
Kyle Turris	5 500 000 $ (2)
Anders Lee	5 000 000 $ (4)
Jake Gardiner	4 500 000 $ (3)
Ryan Ellis	4 000 000 $ (1)
Evander Kane	3 500 000 $ (1)
Tim Schaller	2 500 000 $ (3)
Xavier Ouellet	2 300 000 $ (1)
Josh Jooris	2 300 000 $ (1)
Vinnie Hinostroza	2 300 000 $ (1)
Michael Leighton	1 850 000 $ (1)
Simon Despres	1 800 000 $ (1)
Brenden Dillon	1 700 000 $ (3)
Jordan Caron	1 200 000 $ (1)
Martin Marincin	1 200 000 $ (1)
Joel Armia	900 000 $ (1)
Teddy Blueger	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 69 300 000 $
Year 12 : 40 700 000 $
Year 13 : 29 200 000 $
Year 14 : 5 000 000 $
Salary Average Commitment
Year 11 : 69 300 000 $
Year 12 : 40 700 000 $
Year 13 : 29 200 000 $
Year 14 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 300 000 $
Year 12 : 40 700 000 $
Year 13 : 29 200 000 $
Year 14 : 5 000 000 $

Farm Players Salaries
Jesper Fast	300 000 $ (1)
Miikka Salomaki	265 000 $ (2)
Dale Weise	185 000 $ (3)
Alexander Urbom	170 000 $ (3)
Spencer Machacek	165 000 $ (2)
Nikolai Kulemin	165 000 $ (2)
Keith Kinkaid	165 000 $ (3)
James Sheppard	155 000 $ (2)
Thomas Larkin	150 000 $ (3)
Mathieu Corbeil	120 000 $ (1)
Klas Dahlbeck	120 000 $ (1)
Kirill Lyamin	115 000 $ (3)
Ben Smith	110 000 $ (2)
Marek Viedensky	100 000 $ (3)
Antoine Lafleur	95 000 $ (1)
Zach Whitecloud	92 500 $ (1)
Ben Ryan	90 000 $ (1)
Alexei Marchenko	90 000 $ (1)
Philip McRae	90 000 $ (2)
Ludvig Rensfeldt	85 000 $ (1)
Brett Lernout	75 000 $ (3)
Tyler Pitlick	75 000 $ (1)
Daniel Audette	75 000 $ (3)
Dexter Dancs	75 000 $ (2)
Erik Karlsson (foward)	75 000 $ (2)
Henrik Samuelsson	75 000 $ (1)
Jaynen Rissling	70 000 $ (1)
Brett Bulmer	70 000 $ (2)
Dillon Donnelly	65 000 $ (1)
Philip Tot	65 000 $ (1)
Max Friberg	60 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 11 : 3 607 500 $
Year 12 : 2 205 000 $
Year 13 : 1 035 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 612 500 $
Year 12 : 2 205 000 $
Year 13 : 1 035 000 $
Year 14 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 7 160 - 89,50%
Level 2:	6000 - 57 $ - 5 233 - 87,21%
Level 3:	3000 - 26 $ - 2 513 - 83,76%
Level 4:	5000 - 21 $ - 4 066 - 81,33%
Luxury :	1500 - 133 $ - 1 099 - 73,25%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 534 - 76,71%
Farm Level 2:	1000 - 17 $ - 939 - 93,90%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	20 070 - 85,41%
Average Income per Game	1 767 909 $
Year to Date Revenue	14 143 272 $
Farm
Home Games Left	12
Average Attendance - %	2 473 - 82,44%
Average Income per Game	106 198 $
Year to Date Revenue	849 585 $
Expense
Pro Players Total Salaries	66 900 000 $
Farm Players Total Salaries	2 470 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 752 434 $
Farm Year To Date Expenses	1 005 942 $
Pro Salary Cap To Date	26 558 259 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 214 908 $
Farm Estimated Season Revenue	1 274 378 $
Pro Remaining Season Days	63
Pro Expenses Per Days	654 369 $
Pro Estimated Expenses	41 225 247 $
Farm Remaining Season Days	65
Farm Expenses Per Days	24 476 $
Farm Estimated Expenses	1 590 940 $
Estimated Season Expenses	42 816 187 $
Season Salary Cap	66 900 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	3 100 000 $
Estimate Over Minimum Salary Cap of 0 $	66 900 000 $
Current Bank Account	8 574 844 $
Projected Bank Account	(11 752 057 $)

Pro Players Salaries
Jamie Benn	8 500 000 $ (1)
P.K. Subban	8 000 000 $ (4)
Jack Eichel	7 300 000 $ (1)
Logan Couture	6 000 000 $ (3)
Oscar Klefbom	5 050 000 $ (1)
Dan Girardi	5 000 000 $ (2)
Christian Dvorak	4 000 000 $ (3)
Jason Zucker	3 650 000 $ (1)
Tyler Toffoli	3 500 000 $ (1)
Nikita Zaitsev	3 150 000 $ (1)
Jay Beagle	2 700 000 $ (2)
Victor Rask (Out of Payroll)	2 500 000 $ (1)
Mike Condon	2 350 000 $ (1)
Jujhar Khaira	1 750 000 $ (2)
Louie Caporusso	900 000 $ (1)
Mackenzie Blackwood	900 000 $ (3)
Marcus Pettersson	900 000 $ (2)
Boo Nieves	900 000 $ (1)
John Quenneville	900 000 $ (3)
Carson Soucy	750 000 $ (1)
Patrick Russell	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 11 : 69 400 000 $
Year 12 : 30 150 000 $
Year 13 : 19 800 000 $
Year 14 : 8 000 000 $
Salary Average Commitment
Year 11 : 69 400 000 $
Year 12 : 30 150 000 $
Year 13 : 19 800 000 $
Year 14 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 400 000 $
Year 12 : 30 150 000 $
Year 13 : 19 800 000 $
Year 14 : 8 000 000 $

Farm Players Salaries
Raphael Diaz	180 000 $ (1)
Kristopher Foucault	150 000 $ (3)
Colby Robak	110 000 $ (2)
Olivier Roy	110 000 $ (1)
Max Nicastro	100 000 $ (2)
James Wright	100 000 $ (2)
Luca Caputi	95 000 $ (1)
Jake Paterson	90 000 $ (1)
Ryan Howse	90 000 $ (1)
Alexandre R. Picard	90 000 $ (2)
Joachim Nermark (Out of Payroll)	90 000 $ (2)
Martin Ouellette	90 000 $ (1)
Tom Gilbert (Out of Payroll)	90 000 $ (2)
Adam Erne	90 000 $ (2)
Sebastian Aho (DEF)	90 000 $ (3)
Brandon Davidson	90 000 $ (1)
Nicolas Kerdiles	85 000 $ (1)
Austin Madaisky	85 000 $ (1)
Johan Sundstrom	80 000 $ (1)
Austen Brassard	80 000 $ (2)
Ben Winnett	80 000 $ (1)
Philip Lane	80 000 $ (1)
Alexei Semenov	80 000 $ (1)
Sebastian Collberg	75 000 $ (1)
Luke Philp	75 000 $ (3)
Benjamin Casavant	75 000 $ (1)
Samuel Kurker	70 000 $ (1)
Max Gardiner	65 000 $ (1)
Matthew Deblouw	65 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 11 : 2 650 000 $
Year 12 : 1 065 000 $
Year 13 : 315 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 650 000 $
Year 12 : 1 065 000 $
Year 13 : 315 000 $
Year 14 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 110 $ - 5 284 - 66,05%
Level 2:	6000 - 90 $ - 2 933 - 48,89%
Level 3:	3000 - 50 $ - 1 303 - 43,44%
Level 4:	5000 - 35 $ - 2 365 - 47,29%
Luxury :	1000 - 150 $ - 996 - 99,63%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 30 $ - 1 876 - 93,80%
Farm Level 2:	1000 - 15 $ - 993 - 99,30%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	12 882 - 56,01%
Average Income per Game	1 611 108 $
Year to Date Revenue	12 888 860 $
Farm
Home Games Left	13
Average Attendance - %	2 869 - 95,63%
Average Income per Game	101 780 $
Year to Date Revenue	712 462 $
Expense
Pro Players Total Salaries	68 800 000 $
Farm Players Total Salaries	2 660 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 912 640 $
Farm Year To Date Expenses	1 106 712 $
Pro Salary Cap To Date	26 718 440 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 333 290 $
Farm Estimated Season Revenue	1 323 144 $
Pro Remaining Season Days	63
Pro Expenses Per Days	672 816 $
Pro Estimated Expenses	42 387 408 $
Farm Remaining Season Days	65
Farm Expenses Per Days	26 286 $
Farm Estimated Expenses	1 708 590 $
Estimated Season Expenses	44 095 998 $
Season Salary Cap	68 800 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 200 000 $
Estimate Over Minimum Salary Cap of 0 $	68 800 000 $
Current Bank Account	30 125 645 $
Projected Bank Account	6 686 081 $

Pro Players Salaries
John Tavares	9 000 000 $ (4)
Martin Havlat	7 900 000 $ (2)
T.J. Oshie	6 500 000 $ (1)
Frederik Andersen	5 800 000 $ (2)
John Klingberg	5 050 000 $ (1)
Ladislav Smid	4 150 000 $ (2)
Sami Vatanen	3 800 000 $ (1)
Craig Smith	3 650 000 $ (2)
Andrej Meszaros	3 300 000 $ (1)
Connor Murphy	2 800 000 $ (1)
Esa Lindell	2 800 000 $ (1)
Maxim Trunev	2 650 000 $ (2)
Charlie Lindgren	2 300 000 $ (1)
Michael Raffl	2 300 000 $ (1)
Radek Faksa	2 300 000 $ (1)
Anthony Beauvillier	900 000 $ (3)
Joel Eriksson Ek	900 000 $ (3)
Andreas Johnsson	900 000 $ (2)
Jacob De La Rose	900 000 $ (1)
Anthony Cirelli	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 11 : 68 800 000 $
Year 12 : 36 750 000 $
Year 13 : 10 800 000 $
Year 14 : 9 000 000 $
Salary Average Commitment
Year 11 : 67 400 000 $
Year 12 : 36 650 000 $
Year 13 : 10 800 000 $
Year 14 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 800 000 $
Year 12 : 36 750 000 $
Year 13 : 10 800 000 $
Year 14 : 9 000 000 $

Farm Players Salaries
Matt Bartkowski	200 000 $ (1)
Brian Gibbons (Out of Payroll)	180 000 $ (1)
Eric O'dell	140 000 $ (1)
Victor Antipin	140 000 $ (1)
Harri Sateri	140 000 $ (2)
Peter Delmas	140 000 $ (2)
Christopher DiDomenico	130 000 $ (2)
Jyrki Jokipakka	110 000 $ (2)
Corban Knight	100 000 $ (3)
Lukas Krajicek	100 000 $ (1)
Julien Pelletier	95 000 $ (2)
Pierre Engvall	92 500 $ (1)
Eric Comrie	90 000 $ (3)
Frederick Gaudreau	90 000 $ (2)
Justin Sefton	90 000 $ (3)
Carsen Twarynski	90 000 $ (3)
Matia Marcantuoni	80 000 $ (2)
Dylan Blujus	80 000 $ (1)
Robin Kovacs	80 000 $ (1)
Carter Ashton	80 000 $ (3)
Jesper Pettersson	80 000 $ (1)
Trevor Moore	77 500 $ (1)
Maxim Letunov	75 000 $ (3)
Alexander Dergachyov	75 000 $ (3)
Chris Bigras (Out of Payroll)	75 000 $ (2)
Blake Speers	75 000 $ (2)
David Musil	70 000 $ (1)
Dante Salituro	70 000 $ (3)
Tanner Richard	70 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 11 : 2 915 000 $
Year 12 : 1 605 000 $
Year 13 : 670 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 915 000 $
Year 12 : 1 605 000 $
Year 13 : 670 000 $
Year 14 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 5 929 - 84,70%
Level 2:	5000 - 60 $ - 4 379 - 87,58%
Level 3:	2000 - 35 $ - 1 807 - 90,34%
Level 4:	4000 - 20 $ - 3 989 - 99,73%
Luxury :	1000 - 200 $ - 756 - 75,63%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 878 - 93,91%
Farm Level 2:	1000 - 15 $ - 947 - 94,69%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	16 860 - 88,74%
Average Income per Game	1 621 386 $
Year to Date Revenue	12 971 084 $
Farm
Home Games Left	13
Average Attendance - %	2 825 - 94,17%
Average Income per Game	114 311 $
Year to Date Revenue	800 177 $
Expense
Pro Players Total Salaries	61 285 000 $
Farm Players Total Salaries	2 007 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	25 072 325 $
Farm Year To Date Expenses	981 900 $
Pro Salary Cap To Date	24 878 161 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 456 626 $
Farm Estimated Season Revenue	1 486 043 $
Pro Remaining Season Days	63
Pro Expenses Per Days	599 854 $
Pro Estimated Expenses	37 790 802 $
Farm Remaining Season Days	65
Farm Expenses Per Days	20 071 $
Farm Estimated Expenses	1 304 615 $
Estimated Season Expenses	39 095 417 $
Season Salary Cap	61 285 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	8 715 000 $
Estimate Over Minimum Salary Cap of 0 $	61 285 000 $
Current Bank Account	34 687 116 $
Projected Bank Account	16 534 368 $

Pro Players Salaries
Leon Draisaitl (Out of Payroll)	8 000 000 $ (2)
Justin Williams	6 750 000 $ (1)
Steve Mason	6 250 000 $ (1)
TJ Brodie	6 000 000 $ (4)
Zach Bogosian	5 500 000 $ (3)
Tyler Ennis	5 500 000 $ (3)
Nick Bonino	5 000 000 $ (2)
Adam Henrique	5 000 000 $ (2)
Conor Sheary (Out of Payroll)	4 150 000 $ (2)
Aaron Dell	2 650 000 $ (2)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (1)
Anthony Duclair	2 500 000 $ (2)
John Moore	1 800 000 $ (1)
Tobias Rieder	1 800 000 $ (1)
Jake Hansen	1 500 000 $ (2)
Ivan Vishnevskiy	1 200 000 $ (1)
Magnus Paajarvi	1 200 000 $ (1)
Mark Jankowski	900 000 $ (1)
Dennis Rasmussen	900 000 $ (2)
Slater Koekkoek	900 000 $ (2)
Mirco Mueller	900 000 $ (2)
Jason Dickinson	900 000 $ (3)
Andrei Svechnikov	900 000 $ (3)
Ryan Graves	735 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 11 : 73 435 000 $
Year 12 : 50 300 000 $
Year 13 : 18 800 000 $
Year 14 : 6 000 000 $
Salary Average Commitment
Year 11 : 71 335 000 $
Year 12 : 48 200 000 $
Year 13 : 16 700 000 $
Year 14 : 3 900 000 $
Salary Cap with 1 Way Contract
Year 11 : 73 435 000 $
Year 12 : 50 300 000 $
Year 13 : 18 800 000 $
Year 14 : 6 000 000 $

Farm Players Salaries
Scott Darling	150 000 $ (2)
Josh Archibald	150 000 $ (2)
Nigel Dawes (Out of Payroll)	140 000 $ (2)
Damien Brunner (Out of Payroll)	140 000 $ (2)
Jonas Hiller	140 000 $ (2)
Marek Zagrapan	120 000 $ (1)
Joe Morrow	110 000 $ (2)
Jeremy Price	100 000 $ (1)
Timo Pielmeier	100 000 $ (3)
Dennis Gilbert	92 500 $ (1)
Brett Ponich	85 000 $ (1)
Brendan Woods	80 000 $ (1)
Daultan Leveille	80 000 $ (1)
Joey Leach	80 000 $ (1)
Matej Stransky	80 000 $ (1)
Miles Gendron	75 000 $ (3)
Kevin Lynch	75 000 $ (1)
Emile Poirier	75 000 $ (2)
Connor Chatham	75 000 $ (3)
Ivan Telegin	70 000 $ (1)
Henrik Bjorklund	70 000 $ (2)
Emil Lundberg	70 000 $ (1)
Samuel Fejes	70 000 $ (1)
Lukas Sutter	60 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 11 : 2 287 500 $
Year 12 : 1 225 000 $
Year 13 : 250 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 287 500 $
Year 12 : 1 225 000 $
Year 13 : 250 000 $
Year 14 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 7 644 - 95,55%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 1 862 - 93,12%
Level 4:	4000 - 20 $ - 3 947 - 98,68%
Luxury :	1000 - 140 $ - 998 - 99,81%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 285 - 64,24%
Farm Level 2:	1000 - 20 $ - 676 - 67,61%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 452 - 97,26%
Average Income per Game	1 722 815 $
Year to Date Revenue	13 782 516 $
Farm
Home Games Left	13
Average Attendance - %	1 961 - 65,36%
Average Income per Game	102 009 $
Year to Date Revenue	714 063 $
Expense
Pro Players Total Salaries	69 050 000 $
Farm Players Total Salaries	2 337 412 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 398 768 $
Farm Year To Date Expenses	892 584 $
Pro Salary Cap To Date	26 204 579 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 673 774 $
Farm Estimated Season Revenue	1 326 117 $
Pro Remaining Season Days	63
Pro Expenses Per Days	675 243 $
Pro Estimated Expenses	42 540 309 $
Farm Remaining Season Days	65
Farm Expenses Per Days	23 213 $
Farm Estimated Expenses	1 508 845 $
Estimated Season Expenses	44 049 154 $
Season Salary Cap	69 050 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	950 000 $
Estimate Over Minimum Salary Cap of 0 $	69 050 000 $
Current Bank Account	(3 292 748 $)
Projected Bank Account	(25 342 011 $)

Pro Players Salaries
Jordan Staal	6 500 000 $ (3)
Jonathan Marchessault	6 500 000 $ (4)
Gabriel Landeskog	6 300 000 $ (1)
Kyle Okposo	6 150 000 $ (2)
Dustin Brown	5 250 000 $ (1)
Petr Mrazek	4 800 000 $ (1)
Tyler Bozak	4 150 000 $ (1)
Dmitri Orlov	3 300 000 $ (1)
David Backes	3 250 000 $ (1)
Dylan DeMelo	2 850 000 $ (2)
Jacob Markstrom	2 500 000 $ (2)
Dwight King	2 500 000 $ (2)
Jonas Brodin	2 300 000 $ (1)
Justin Holl	2 300 000 $ (1)
Justin Braun	2 300 000 $ (1)
Erik Gustafsson	1 800 000 $ (1)
Pierre-Edouard Bellemare	1 800 000 $ (1)
Frank Vatrano	1 800 000 $ (1)
Vladislav Namestnikov	1 500 000 $ (2)
Bryan Rust	1 200 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 69 050 000 $
Year 12 : 28 500 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $
Salary Average Commitment
Year 11 : 69 050 000 $
Year 12 : 28 500 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 050 000 $
Year 12 : 28 500 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $

Farm Players Salaries
Anthony Bitetto	225 000 $ (2)
Cody Almond	110 000 $ (1)
Sam Brittain	110 000 $ (2)
David Kampf	90 000 $ (1)
Michael Paliotta	90 000 $ (3)
Daniel Carr	90 000 $ (1)
Dick Axelsson	90 000 $ (2)
Peter Andersson	90 000 $ (3)
Alexandre Picard	90 000 $ (2)
Tyler Motte	90 000 $ (2)
Reid Boucher	90 000 $ (1)
Ryan Button	90 000 $ (3)
Laurent Brossoit	90 000 $ (1)
Ilya Lyubushkin	87 413 $ (1)
Francis Beauvillier	85 000 $ (1)
Andrey Pedan	85 000 $ (1)
Kirill Kabanov	80 000 $ (1)
Eric Knodel	80 000 $ (2)
Marcel Goc	80 000 $ (2)
Daniel Moynihan	75 000 $ (3)
Oscar Dansk	75 000 $ (2)
Linus Arnesson	75 000 $ (1)
Bobby Butler	70 000 $ (2)
Corey Cowick	70 000 $ (2)
Brett Sutter	65 000 $ (1)
Jozef Balej	65 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 11 : 2 337 412 $
Year 12 : 1 325 000 $
Year 13 : 345 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 337 412 $
Year 12 : 1 325 000 $
Year 13 : 345 000 $
Year 14 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 90 $ - 7 526 - 94,08%
Level 2:	5000 - 50 $ - 4 996 - 99,92%
Level 3:	2000 - 36 $ - 1 802 - 90,08%
Level 4:	4000 - 25 $ - 3 173 - 79,33%
Luxury :	1000 - 180 $ - 846 - 84,63%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 892 - 94,60%
Farm Level 2:	1000 - 15 $ - 941 - 94,13%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 343 - 91,72%
Average Income per Game	1 725 381 $
Year to Date Revenue	13 803 044 $
Farm
Home Games Left	12
Average Attendance - %	2 833 - 94,44%
Average Income per Game	114 884 $
Year to Date Revenue	919 074 $
Expense
Pro Players Total Salaries	67 300 000 $
Farm Players Total Salaries	2 360 917 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 255 604 $
Farm Year To Date Expenses	996 141 $
Pro Salary Cap To Date	26 061 428 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 704 566 $
Farm Estimated Season Revenue	1 378 611 $
Pro Remaining Season Days	63
Pro Expenses Per Days	658 252 $
Pro Estimated Expenses	41 469 876 $
Farm Remaining Season Days	65
Farm Expenses Per Days	23 437 $
Farm Estimated Expenses	1 523 405 $
Estimated Season Expenses	42 993 281 $
Season Salary Cap	67 300 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	2 700 000 $
Estimate Over Minimum Salary Cap of 0 $	67 300 000 $
Current Bank Account	(3 464 382 $)
Projected Bank Account	(24 374 486 $)

Pro Players Salaries
Zach Parise	9 250 000 $ (3)
Corey Perry	8 750 000 $ (1)
Vladimir Tarasenko	7 000 000 $ (2)
David Krejci	7 000 000 $ (2)
Brett Connolly	4 500 000 $ (4)
Michael Del Zotto	4 000 000 $ (3)
Neal Pionk	4 000 000 $ (4)
Alexander Wennberg	3 800 000 $ (1)
Louis Domingue	3 700 000 $ (1)
Michael Matheson	2 800 000 $ (1)
James Reimer	2 800 000 $ (1)
Markus Hannikainen	1 500 000 $ (1)
Shane Prince	1 500 000 $ (1)
Joakim Andersson	1 250 000 $ (1)
Christian Thomas	1 100 000 $ (2)
Conor Garland (Out of Payroll)	900 000 $ (2)
Madison Bowey	900 000 $ (2)
Brett Kulak	900 000 $ (1)
Alex Kerfoot	900 000 $ (1)
Derrick Pouliot	900 000 $ (1)
Victor Olofsson (Out of Payroll)	767 500 $ (1)
Deven Sideroff	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 11 : 68 967 500 $
Year 12 : 39 400 000 $
Year 13 : 22 500 000 $
Year 14 : 8 500 000 $
Salary Average Commitment
Year 11 : 67 717 500 $
Year 12 : 38 900 000 $
Year 13 : 22 000 000 $
Year 14 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 967 500 $
Year 12 : 39 400 000 $
Year 13 : 22 500 000 $
Year 14 : 8 500 000 $

Farm Players Salaries
Miles Wood	180 000 $ (1)
Seth Helgeson	140 000 $ (2)
Oskars Bartulis (Out of Payroll)	110 000 $ (1)
Brad Malone	110 000 $ (2)
Jerome Gauthier-Leduc	95 000 $ (2)
Rostislav Olesz	90 000 $ (2)
Denis Bodrov	90 000 $ (1)
Myles Bell	90 000 $ (3)
Chet Pickard	90 000 $ (1)
Linden Rowat	90 000 $ (2)
Mark Alt	90 000 $ (2)
Colin Sullivan	85 000 $ (1)
Patrick McNally	85 000 $ (1)
Nick Ebert	80 000 $ (1)
Tomas Surovy	80 000 $ (2)
Derek Rodwell	80 000 $ (3)
Christoffer Ehn	75 917 $ (1)
Edwin Minney	75 000 $ (2)
Philippe Hudon	75 000 $ (2)
Samuel Noreau	75 000 $ (2)
Nick Magyar	75 000 $ (2)
Jack Dougherty	75 000 $ (3)
Michael Downing	70 000 $ (1)
Olivier Archambault	70 000 $ (2)
Ryan Martindale	65 000 $ (1)
Ruslan Bashkirov	65 000 $ (1)
Travis Ewanyk	60 000 $ (2)
Brandon Hynes	55 000 $ (2)
Blake Clarke	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 11 : 2 470 917 $
Year 12 : 1 425 000 $
Year 13 : 245 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 470 917 $
Year 12 : 1 425 000 $
Year 13 : 245 000 $
Year 14 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 6 081 - 76,01%
Level 2:	5000 - 60 $ - 4 310 - 86,20%
Level 3:	2000 - 40 $ - 1 635 - 81,75%
Level 4:	4000 - 25 $ - 3 100 - 77,49%
Luxury :	1000 - 185 $ - 839 - 83,86%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 895 - 94,73%
Farm Level 2:	1000 - 15 $ - 931 - 93,14%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	15 964 - 79,82%
Average Income per Game	1 599 355 $
Year to Date Revenue	12 794 841 $
Farm
Home Games Left	12
Average Attendance - %	2 826 - 94,20%
Average Income per Game	114 804 $
Year to Date Revenue	918 433 $
Expense
Pro Players Total Salaries	67 375 000 $
Farm Players Total Salaries	2 053 417 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 200 984 $
Farm Year To Date Expenses	793 520 $
Pro Salary Cap To Date	26 006 790 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 192 262 $
Farm Estimated Season Revenue	1 377 650 $
Pro Remaining Season Days	63
Pro Expenses Per Days	658 981 $
Pro Estimated Expenses	41 515 803 $
Farm Remaining Season Days	65
Farm Expenses Per Days	20 509 $
Farm Estimated Expenses	1 333 085 $
Estimated Season Expenses	42 848 888 $
Season Salary Cap	67 375 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	2 625 000 $
Estimate Over Minimum Salary Cap of 0 $	67 375 000 $
Current Bank Account	20 037 132 $
Projected Bank Account	(2 241 844 $)

Pro Players Salaries
Pavel Datsyuk	7 650 000 $ (1)
Ryan Suter	7 000 000 $ (2)
Evgeny Kuznetsov	7 000 000 $ (4)
Teuvo Teravainen	6 000 000 $ (5)
Jussi Jokinen	6 000 000 $ (3)
Matt Murray	5 750 000 $ (3)
Brent Seabrook	4 850 000 $ (1)
Chris Kreider	4 500 000 $ (2)
Jacob Trouba	3 500 000 $ (2)
Nate Thompson	3 000 000 $ (1)
Nathan Beaulieu	1 800 000 $ (1)
Drake Caggiula	1 700 000 $ (2)
Eric Wellwood	1 500 000 $ (1)
Linus Ullmark	1 325 000 $ (1)
Anton Rodin	1 200 000 $ (1)
Jordan Szwarz	1 000 000 $ (1)
Jordan Schmaltz	900 000 $ (1)
Oliver Bjorkstrand	900 000 $ (1)
Mikhail Sergachev	900 000 $ (3)
Brock McGinn	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 67 375 000 $
Year 12 : 42 350 000 $
Year 13 : 25 650 000 $
Year 14 : 13 000 000 $
Salary Average Commitment
Year 11 : 67 075 000 $
Year 12 : 42 050 000 $
Year 13 : 25 350 000 $
Year 14 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 67 375 000 $
Year 12 : 42 350 000 $
Year 13 : 25 650 000 $
Year 14 : 13 000 000 $

Farm Players Salaries
Brandon Manning	110 000 $ (2)
Michael Hutchinson	110 000 $ (1)
Marcel Noebels	100 000 $ (1)
John McFarland	90 000 $ (2)
Max Reinhart	90 000 $ (1)
Corey Tropp	90 000 $ (3)
Patrik Bartosak	90 000 $ (1)
Andreas Nodl	90 000 $ (1)
Paul Postma	90 000 $ (1)
James Livingston	80 000 $ (2)
Joonas Nattinen	80 000 $ (1)
Dylan Olsen	80 000 $ (1)
Mikhail Vorobyev	78 417 $ (1)
Connor Hurley	75 000 $ (3)
Brandon Hickey	75 000 $ (3)
Ryan Fitzgerald	75 000 $ (2)
Jordy Stallard	75 000 $ (2)
Taylor Cammarata	75 000 $ (2)
Niklas Hansson	75 000 $ (2)
Anthony Florentino	75 000 $ (2)
Avery Peterson	75 000 $ (2)
Loik Leveille	70 000 $ (3)
Curtis Mckenzie	70 000 $ (1)
Matt Mackenzie	70 000 $ (2)
Matt Buckles	65 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 11 : 2 053 417 $
Year 12 : 1 110 000 $
Year 13 : 310 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 053 417 $
Year 12 : 1 110 000 $
Year 13 : 310 000 $
Year 14 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 90 $ - 6 997 - 99,95%
Level 2:	5000 - 65 $ - 3 912 - 78,24%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 934 - 98,34%
Luxury :	1000 - 175 $ - 974 - 97,40%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 929 - 96,47%
Farm Level 2:	1000 - 15 $ - 947 - 94,70%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17 816 - 93,77%
Average Income per Game	1 682 269 $
Year to Date Revenue	13 458 153 $
Farm
Home Games Left	13
Average Attendance - %	2 876 - 95,88%
Average Income per Game	116 881 $
Year to Date Revenue	818 167 $
Expense
Pro Players Total Salaries	68 675 000 $
Farm Players Total Salaries	2 747 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 523 301 $
Farm Year To Date Expenses	1 048 378 $
Pro Salary Cap To Date	26 329 132 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 187 230 $
Farm Estimated Season Revenue	1 519 453 $
Pro Remaining Season Days	63
Pro Expenses Per Days	671 602 $
Pro Estimated Expenses	42 310 926 $
Farm Remaining Season Days	65
Farm Expenses Per Days	27 119 $
Farm Estimated Expenses	1 762 735 $
Estimated Season Expenses	44 073 661 $
Season Salary Cap	68 675 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 325 000 $
Estimate Over Minimum Salary Cap of 0 $	68 675 000 $
Current Bank Account	(12 820 541 $)
Projected Bank Account	(35 187 519 $)

Pro Players Salaries
Nicklas Backstrom	9 500 000 $ (5)
Erik Karlsson	8 500 000 $ (2)
Blake Wheeler	8 000 000 $ (3)
Ben Bishop	6 500 000 $ (4)
J.T. Miller	6 000 000 $ (4)
Anthony Mantha	4 500 000 $ (4)
Michael Grabner	4 000 000 $ (1)
Mika Zibanejad	3 000 000 $ (1)
Carl Hagelin	2 800 000 $ (1)
Braydon Coburn	2 800 000 $ (1)
Chris Tierney	2 300 000 $ (1)
Brandon Pirri	1 800 000 $ (1)
Jordan Oesterle	1 800 000 $ (1)
Brandon Tanev	1 800 000 $ (1)
Igor Shesterkin	925 000 $ (1)
Lawson Crouse	900 000 $ (3)
Joshua Morrissey	900 000 $ (1)
Ryan Pulock	900 000 $ (2)
Lucas Wallmark	900 000 $ (2)
Korbanian Holzer	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 68 675 000 $
Year 12 : 45 700 000 $
Year 13 : 35 400 000 $
Year 14 : 26 500 000 $
Salary Average Commitment
Year 11 : 67 375 000 $
Year 12 : 44 400 000 $
Year 13 : 34 100 000 $
Year 14 : 25 200 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 675 000 $
Year 12 : 45 700 000 $
Year 13 : 35 400 000 $
Year 14 : 26 500 000 $

Farm Players Salaries
Andrew Desjardins	200 000 $ (1)
Tim Heed	175 000 $ (2)
Stanislav Galiev	175 000 $ (2)
Anders Lindback	150 000 $ (2)
Cory Conacher	142 500 $ (2)
Martin Erat	142 500 $ (2)
Matt Tennyson	140 000 $ (2)
Jakub Kindl	120 000 $ (2)
Justin Peters	120 000 $ (2)
Cory Emmerton	102 500 $ (2)
Mark Borowiecki	100 000 $ (1)
Kevin Marshall	100 000 $ (2)
Marcus Hogberg	90 000 $ (3)
Brendan Perlini	90 000 $ (3)
Nikolai Prokhorkin	90 000 $ (3)
Jordon Southorn	90 000 $ (1)
Drayson Bowman	85 000 $ (1)
Marc-Olivier Roy	80 000 $ (3)
Shane Eiserman	75 000 $ (3)
Viktor Crus-Rydberg	75 000 $ (2)
Evan Allen (Out of Payroll)	75 000 $ (2)
Alex Coulombe	75 000 $ (3)
Wiley Sherman (Out of Payroll)	75 000 $ (2)
Luke Lockhart	75 000 $ (3)
Zakhar Arzamastsev	75 000 $ (3)
Jared Hauf	75 000 $ (2)
Fabian Gunnarsson	55 000 $ (1)
Tyler Hill	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 11 : 2 897 500 $
Year 12 : 2 317 500 $
Year 13 : 650 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 897 500 $
Year 12 : 2 317 500 $
Year 13 : 650 000 $
Year 14 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - 96 $ - 5 972 - 74,65%
Level 2:	6000 - 66 $ - 3 785 - 63,08%
Level 3:	3000 - 37 $ - 1 729 - 57,63%
Level 4:	4000 - 30 $ - 2 591 - 64,78%
Luxury :	1000 - 175 $ - 987 - 98,71%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 928 - 96,39%
Farm Level 2:	1000 - 17 $ - 953 - 95,25%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	15 064 - 68,47%
Average Income per Game	1 603 991 $
Year to Date Revenue	12 831 926 $
Farm
Home Games Left	12
Average Attendance - %	2 880 - 96,01%
Average Income per Game	119 645 $
Year to Date Revenue	957 163 $
Expense
Pro Players Total Salaries	69 985 000 $
Farm Players Total Salaries	3 025 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 259 458 $
Farm Year To Date Expenses	1 205 884 $
Pro Salary Cap To Date	27 065 298 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 247 889 $
Farm Estimated Season Revenue	1 435 744 $
Pro Remaining Season Days	63
Pro Expenses Per Days	684 320 $
Pro Estimated Expenses	43 112 160 $
Farm Remaining Season Days	65
Farm Expenses Per Days	29 762 $
Farm Estimated Expenses	1 934 530 $
Estimated Season Expenses	45 046 690 $
Season Salary Cap	69 985 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	15 000 $
Estimate Over Minimum Salary Cap of 0 $	69 985 000 $
Current Bank Account	65 744 986 $
Projected Bank Account	41 381 929 $

Pro Players Salaries
Rick Nash	8 250 000 $ (3)
Joe Thornton	7 850 000 $ (1)
Thomas Greiss	5 750 000 $ (2)
Matt Carle	5 750 000 $ (1)
Mikael Granlund	5 700 000 $ (1)
Cam Barker	5 500 000 $ (1)
Tomas Tatar	5 500 000 $ (4)
Nick Bjugstad	4 000 000 $ (2)
Zack Kassian	3 650 000 $ (2)
Nino Niederreiter	3 650 000 $ (2)
Micheal Ferland	2 800 000 $ (1)
Markus Nutivaara	2 100 000 $ (1)
Michael Frolik	1 800 000 $ (1)
Ben Chiarot	1 500 000 $ (1)
Viktor Tikhonov	1 500 000 $ (2)
Maxim Lapierre	1 350 000 $ (2)
Shea Theodore	900 000 $ (2)
Tom Wilson	900 000 $ (1)
Alex Stalock	785 000 $ (1)
Jake Walman	750 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 11 : 69 985 000 $
Year 12 : 35 300 000 $
Year 13 : 14 500 000 $
Year 14 : 5 500 000 $
Salary Average Commitment
Year 11 : 69 485 000 $
Year 12 : 34 800 000 $
Year 13 : 14 000 000 $
Year 14 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 985 000 $
Year 12 : 35 300 000 $
Year 13 : 14 500 000 $
Year 14 : 5 500 000 $

Farm Players Salaries
Jimmy Vesey	210 000 $ (2)
Jeremie Blain	180 000 $ (1)
Steven Kampfer	160 000 $ (1)
Tommy Wingels	150 000 $ (2)
Iiro Pakarinen	140 000 $ (1)
Dalton Prout	140 000 $ (2)
Connor Brown	140 000 $ (2)
Ville Koistinen	135 000 $ (1)
Maxime Lagace	120 000 $ (1)
Sergey Kalinin	120 000 $ (1)
Maxim Shalunov	110 000 $ (2)
Chris Conner	100 000 $ (1)
Tomas Hyka	95 000 $ (1)
Tom Wandell	95 000 $ (2)
Brad Ross	95 000 $ (1)
Mathieu Carle (Out of Payroll)	92 500 $ (1)
Troy Terry	92 500 $ (1)
Nicklas Jensen	90 000 $ (2)
Harrison Ruopp	90 000 $ (2)
Antoine Samuel	90 000 $ (3)
Anthony Peluso	85 000 $ (1)
Antoine Bibeau	80 000 $ (2)
Ben Maxwell	80 000 $ (1)
Riley Holzapfel	77 500 $ (1)
Ryan Macinnis	75 000 $ (2)
Samuel Morin (Out of Payroll)	75 000 $ (3)
Louis-Marc Aubry	70 000 $ (1)
Eric Roy	70 000 $ (1)
Dalton Smith	70 000 $ (1)
Emil Djuse	65 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 11 : 3 192 500 $
Year 12 : 1 410 000 $
Year 13 : 165 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 192 500 $
Year 12 : 1 410 000 $
Year 13 : 165 000 $
Year 14 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - 88 $ - 7 543 - 94,28%
Level 2:	5000 - 55 $ - 4 985 - 99,70%
Level 3:	2000 - 33 $ - 1 974 - 98,70%
Level 4:	4000 - 18 $ - 3 999 - 99,98%
Luxury :	1000 - 185 $ - 809 - 80,90%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 885 - 94,23%
Farm Level 2:	1000 - 15 $ - 938 - 93,83%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 310 - 96,55%
Average Income per Game	1 726 864 $
Year to Date Revenue	13 814 913 $
Farm
Home Games Left	12
Average Attendance - %	2 823 - 94,10%
Average Income per Game	114 451 $
Year to Date Revenue	915 607 $
Expense
Pro Players Total Salaries	67 930 000 $
Farm Players Total Salaries	2 117 412 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 184 161 $
Farm Year To Date Expenses	801 132 $
Pro Salary Cap To Date	25 989 998 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 722 370 $
Farm Estimated Season Revenue	1 373 410 $
Pro Remaining Season Days	63
Pro Expenses Per Days	664 369 $
Pro Estimated Expenses	41 855 247 $
Farm Remaining Season Days	65
Farm Expenses Per Days	21 118 $
Farm Estimated Expenses	1 372 670 $
Estimated Season Expenses	43 227 917 $
Season Salary Cap	67 930 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	2 070 000 $
Estimate Over Minimum Salary Cap of 0 $	67 930 000 $
Current Bank Account	4 852 899 $
Projected Bank Account	(16 279 238 $)

Pro Players Salaries
Paul Stastny	9 000 000 $ (4)
Dion Phaneuf	8 000 000 $ (1)
Marian Gaborik	7 650 000 $ (2)
Henrik Lundqvist	7 500 000 $ (1)
Jakub Voracek	7 150 000 $ (1)
Torey Krug	5 000 000 $ (4)
Ryan Strome	4 800 000 $ (1)
Patric Hornqvist	4 600 000 $ (4)
Brad Richardson	2 655 000 $ (2)
Michal Repik	1 825 000 $ (3)
Roman Horak	1 800 000 $ (1)
Pavel Francouz	950 000 $ (1)
Dylan Strome	900 000 $ (2)
Pavel Buchnevich	900 000 $ (2)
Quinn Hughes	900 000 $ (3)
Ondrej Kase	900 000 $ (1)
Filip Hronek	900 000 $ (3)
Will Butcher	900 000 $ (1)
Brock Boeser	900 000 $ (1)
Devon Toews	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 67 930 000 $
Year 12 : 34 330 000 $
Year 13 : 22 225 000 $
Year 14 : 18 600 000 $
Salary Average Commitment
Year 11 : 67 530 000 $
Year 12 : 33 930 000 $
Year 13 : 22 225 000 $
Year 14 : 18 600 000 $
Salary Cap with 1 Way Contract
Year 11 : 67 930 000 $
Year 12 : 34 330 000 $
Year 13 : 22 225 000 $
Year 14 : 18 600 000 $

Farm Players Salaries
David Rundblad	175 000 $ (1)
Brendan Leipsic	175 000 $ (2)
Cody Sol	100 000 $ (3)
Mark Olver	100 000 $ (1)
Brandon Archibald	100 000 $ (3)
Zach Redmond	90 000 $ (1)
Nicolas Deslauriers	90 000 $ (2)
Marek Langhamer	90 000 $ (3)
Rob O'Gara	90 000 $ (1)
Eric Robinson	87 413 $ (1)
Hannu Toivonen	80 000 $ (1)
Andre Petersson (Out of Payroll)	80 000 $ (2)
Brycen Martin	75 000 $ (3)
Michael Bunting	75 000 $ (3)
Drew Schiestel	75 000 $ (1)
Quentin Shore	70 000 $ (1)
Radek Smolenak	70 000 $ (1)
T.J. Hensick	70 000 $ (1)
Niclas Bergfors	70 000 $ (1)
Colton Gillies	70 000 $ (1)
Justin Kea	70 000 $ (1)
Alexander Svitov	70 000 $ (1)
Etienne Brodeur	65 000 $ (1)
Jason Jaffray	60 000 $ (1)
Jakub Izacky	50 000 $ (1)
Ryan Rehill	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 11 : 2 197 412 $
Year 12 : 785 000 $
Year 13 : 440 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 197 412 $
Year 12 : 785 000 $
Year 13 : 440 000 $
Year 14 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - 90 $ - 7 804 - 97,55%
Level 2:	6000 - 60 $ - 4 525 - 75,42%
Level 3:	3000 - 32 $ - 2 370 - 79,00%
Level 4:	4000 - 25 $ - 3 079 - 76,97%
Luxury :	1000 - 190 $ - 834 - 83,40%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 263 - 63,17%
Farm Level 2:	1000 - 25 $ - 540 - 53,98%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 612 - 84,60%
Average Income per Game	1 808 267 $
Year to Date Revenue	14 466 134 $
Farm
Home Games Left	12
Average Attendance - %	1 803 - 60,10%
Average Income per Game	100 594 $
Year to Date Revenue	804 755 $
Expense
Pro Players Total Salaries	66 675 000 $
Farm Players Total Salaries	3 079 167 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 798 310 $
Farm Year To Date Expenses	1 230 531 $
Pro Salary Cap To Date	26 604 114 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 699 201 $
Farm Estimated Season Revenue	1 207 132 $
Pro Remaining Season Days	63
Pro Expenses Per Days	652 184 $
Pro Estimated Expenses	41 087 592 $
Farm Remaining Season Days	65
Farm Expenses Per Days	30 278 $
Farm Estimated Expenses	1 968 070 $
Estimated Season Expenses	43 055 662 $
Season Salary Cap	66 675 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	3 325 000 $
Estimate Over Minimum Salary Cap of 0 $	66 675 000 $
Current Bank Account	7 246 673 $
Projected Bank Account	(12 902 656 $)

Pro Players Salaries
Tuukka Rask	7 600 000 $ (3)
Shea Weber	7 500 000 $ (1)
Patrice Bergeron	7 000 000 $ (3)
Travis Zajac	6 000 000 $ (1)
Bo Horvat	5 000 000 $ (3)
David Perron	4 500 000 $ (2)
Charlie Coyle	4 500 000 $ (2)
Seth Jones	3 800 000 $ (1)
Matt Grzelcyk	3 500 000 $ (3)
Mattew Calvert	2 650 000 $ (1)
Vladimir Sobotka	2 325 000 $ (1)
Anders Bjork	2 100 000 $ (2)
Justin Abdelkader	1 925 000 $ (1)
Magnus Hellberg	1 800 000 $ (1)
Zach Hamill	1 450 000 $ (2)
Jonathon Blum	1 400 000 $ (1)
John Marino	925 000 $ (1)
Jared McCann	900 000 $ (1)
Haydn Fleury	900 000 $ (3)
Timo Meier	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 66 675 000 $
Year 12 : 36 550 000 $
Year 13 : 24 000 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 66 175 000 $
Year 12 : 36 050 000 $
Year 13 : 24 000 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 66 675 000 $
Year 12 : 36 550 000 $
Year 13 : 24 000 000 $
Year 14 : 0 $

Farm Players Salaries
Adam Lowry	250 000 $ (2)
Samuel Carrier	180 000 $ (1)
Mackenzie Weegar	175 000 $ (2)
Rocco Grimaldi	150 000 $ (1)
Dustin Tokarski	150 000 $ (2)
Christian Folin	150 000 $ (3)
Nic Dowd	135 000 $ (1)
Ben Hutton	120 000 $ (1)
Dillon Fournier (Out of Payroll)	110 000 $ (2)
Matt Puempel	110 000 $ (2)
Jesse Blacker	110 000 $ (1)
Jared Knight	107 500 $ (1)
Luca Sbisa	100 000 $ (2)
Ilya Mikheyev	92 500 $ (1)
Ivan Barbashev	90 000 $ (2)
Ryan Murphy	90 000 $ (2)
Zach Budish	90 000 $ (3)
Michael Dal Colle	90 000 $ (3)
Jordan Martinook	90 000 $ (1)
Josh Leivo	90 000 $ (1)
Lance Bouma	90 000 $ (2)
Samu Perhonen	90 000 $ (1)
Devante Smith-Pelly	80 000 $ (1)
Dan Blackburn	75 000 $ (1)
Jon Gillies	75 000 $ (2)
Ian McCoshen	75 000 $ (3)
Jonathan Dahlen	75 000 $ (3)
Alexis Binner	75 000 $ (3)
Joona Luoto	74 167 $ (1)
Total Farm Players	29
Salary Commitment
Year 11 : 3 189 167 $
Year 12 : 1 795 000 $
Year 13 : 555 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 189 167 $
Year 12 : 1 795 000 $
Year 13 : 555 000 $
Year 14 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 80 $ - 7 761 - 97,02%
Level 2:	6000 - 45 $ - 5 428 - 90,46%
Level 3:	3000 - 30 $ - 2 503 - 83,44%
Level 4:	4000 - 20 $ - 3 951 - 98,78%
Luxury :	1000 - 180 $ - 848 - 84,79%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 903 - 95,16%
Farm Level 2:	1000 - 15 $ - 960 - 96,00%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	20 491 - 93,14%
Average Income per Game	1 652 359 $
Year to Date Revenue	13 218 869 $
Farm
Home Games Left	12
Average Attendance - %	2 863 - 95,44%
Average Income per Game	115 843 $
Year to Date Revenue	926 747 $
Expense
Pro Players Total Salaries	68 525 000 $
Farm Players Total Salaries	2 600 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 746 847 $
Farm Year To Date Expenses	994 754 $
Pro Salary Cap To Date	26 552 667 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 828 304 $
Farm Estimated Season Revenue	1 390 120 $
Pro Remaining Season Days	63
Pro Expenses Per Days	670 146 $
Pro Estimated Expenses	42 219 198 $
Farm Remaining Season Days	65
Farm Expenses Per Days	25 714 $
Farm Estimated Expenses	1 671 410 $
Estimated Season Expenses	43 890 608 $
Season Salary Cap	68 525 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 475 000 $
Estimate Over Minimum Salary Cap of 0 $	68 525 000 $
Current Bank Account	1 190 689 $
Projected Bank Account	(21 481 495 $)

Pro Players Salaries
Patrick Kane	10 000 000 $ (4)
Duncan Keith	7 000 000 $ (3)
Mark Scheifele	6 500 000 $ (2)
Joe Pavelski	6 000 000 $ (1)
Johnny Gaudreau	5 500 000 $ (1)
Marc Staal	5 500 000 $ (1)
Roman Josi	4 500 000 $ (1)
Jean Gabriel Pageau	4 300 000 $ (1)
Joonas Korpisalo	3 500 000 $ (2)
Danton Heinen	3 300 000 $ (1)
Travis Hamonic (1 Way Contract)	2 500 000 $ (3)
Antoine Roussel	2 400 000 $ (1)
Ryan Reaves	1 400 000 $ (1)
Blake Coleman	1 000 000 $ (2)
Tristan Jarry	900 000 $ (1)
Charlie McAvoy	900 000 $ (1)
Roope Hintz	900 000 $ (3)
Kyle Connor	900 000 $ (1)
Par Lindholm	850 000 $ (1)
Radim Simek	675 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 68 525 000 $
Year 12 : 31 400 000 $
Year 13 : 20 400 000 $
Year 14 : 10 000 000 $
Salary Average Commitment
Year 11 : 66 775 000 $
Year 12 : 31 650 000 $
Year 13 : 20 650 000 $
Year 14 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 525 000 $
Year 12 : 31 400 000 $
Year 13 : 20 400 000 $
Year 14 : 10 000 000 $

Farm Players Salaries
Nick Seeler	180 000 $ (1)
Quinton Howden	180 000 $ (1)
Danny DeKeyser	175 000 $ (2)
Andrew Macdonald	160 000 $ (3)
Jason Garrison	160 000 $ (3)
Mario Kempe	150 000 $ (1)
Kalle Kossila	150 000 $ (2)
Tom Kuhnhackl	140 000 $ (1)
Taylor Leier	135 000 $ (1)
Mattias Backman	110 000 $ (2)
Kent Patterson	100 000 $ (1)
Bill Sweatt	100 000 $ (1)
David Toews	95 000 $ (2)
Calle Andersson	90 000 $ (3)
Kristoffer Berglund (Out of Payroll)	90 000 $ (1)
Brent Pedersen	75 000 $ (3)
Dominik Masin	75 000 $ (3)
Jack Campbell	75 000 $ (1)
Austin Poganski	75 000 $ (3)
Steven Fogarty (Out of Payroll)	70 000 $ (2)
Nikolas Brouillard	70 000 $ (3)
Mike Morrison	65 000 $ (2)
Andrew Fritsch (Out of Payroll)	65 000 $ (2)
Vyacheslav Osnovin	65 000 $ (1)
Petr Straka	65 000 $ (1)
Alex Belzile	60 000 $ (1)
Tyler Biggs	50 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 11 : 2 825 000 $
Year 12 : 1 435 000 $
Year 13 : 705 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 825 000 $
Year 12 : 1 435 000 $
Year 13 : 705 000 $
Year 14 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - 90 $ - 7 537 - 94,21%
Level 2:	6000 - 60 $ - 4 280 - 71,34%
Level 3:	3000 - 30 $ - 2 421 - 80,69%
Level 4:	5000 - 20 $ - 4 218 - 84,36%
Luxury :	1500 - 150 $ - 1 058 - 70,51%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 854 - 92,72%
Farm Level 2:	1000 - 15 $ - 981 - 98,13%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 513 - 83,03%
Average Income per Game	1 763 540 $
Year to Date Revenue	14 108 318 $
Farm
Home Games Left	13
Average Attendance - %	2 836 - 94,52%
Average Income per Game	113 863 $
Year to Date Revenue	797 039 $
Expense
Pro Players Total Salaries	69 842 500 $
Farm Players Total Salaries	3 051 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 246 433 $
Farm Year To Date Expenses	1 161 154 $
Pro Salary Cap To Date	27 052 271 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 162 477 $
Farm Estimated Season Revenue	1 480 215 $
Pro Remaining Season Days	63
Pro Expenses Per Days	682 937 $
Pro Estimated Expenses	43 025 031 $
Farm Remaining Season Days	65
Farm Expenses Per Days	30 014 $
Farm Estimated Expenses	1 950 910 $
Estimated Season Expenses	44 975 941 $
Season Salary Cap	69 842 500 $
Estimate Under Maximum Salary Cap of 70 000 000 $	157 500 $
Estimate Over Minimum Salary Cap of 0 $	69 842 500 $
Current Bank Account	22 696 262 $
Projected Bank Account	363 013 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (2)
Max Pacioretty	8 000 000 $ (2)
Matt Duchene	7 500 000 $ (3)
Devan Dubnyk	7 000 000 $ (3)
Alex Pietrangelo	6 250 000 $ (3)
Morgan Rielly	6 150 000 $ (2)
Ondrej Palat	5 300 000 $ (1)
Sam Reinhart	4 650 000 $ (2)
Joel Edmundson	2 300 000 $ (1)
Ryan Murray	2 300 000 $ (1)
Alex Iafallo	2 300 000 $ (1)
Tom Pyatt	1 200 000 $ (1)
Connor Brickley	1 200 000 $ (1)
Mathew Barzal	900 000 $ (1)
Ivan Provorov	900 000 $ (1)
Brandon Montour	900 000 $ (1)
Sam Bennett	900 000 $ (2)
Jake Virtanen	900 000 $ (2)
Sonny Milano	900 000 $ (3)
Alexandar Georgiev	792 500 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 69 842 500 $
Year 12 : 51 750 000 $
Year 13 : 21 650 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 67 692 500 $
Year 12 : 49 600 000 $
Year 13 : 20 150 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 69 842 500 $
Year 12 : 51 750 000 $
Year 13 : 21 650 000 $
Year 14 : 0 $

Farm Players Salaries
Tomas Nosek	180 000 $ (1)
Trevor Van Riemsdyk	180 000 $ (1)
Nick Cousins	180 000 $ (1)
Jon Merrill	180 000 $ (1)
Mac Bennett	150 000 $ (3)
Scott Wilson	140 000 $ (2)
Peter Stoykewych	110 000 $ (2)
Stefan Elliott	110 000 $ (2)
Phil Varone	110 000 $ (2)
Michael Chaput	100 000 $ (2)
Nikita Nesterov	100 000 $ (2)
Kenny Agostino	96 500 $ (1)
William Carrier	90 000 $ (2)
Aaron Palushaj	90 000 $ (1)
Viktor Fasth	90 000 $ (1)
Henrik Karlsson	90 000 $ (1)
Troy Bourke	90 000 $ (2)
Connor Knapp	90 000 $ (2)
Luca Cunti	85 000 $ (1)
Taylor Aronson	80 000 $ (1)
Kelly Summers	75 000 $ (3)
Joshua Jacobs (Out of Payroll)	75 000 $ (3)
Josh Ho-Sang	75 000 $ (3)
Jeremy Gregoire	75 000 $ (3)
Andrei Kuzmenko	75 000 $ (3)
Kerby Rychel	75 000 $ (2)
Joseph Labate	75 000 $ (3)
Tim Bozon	70 000 $ (1)
Matthew Finn	65 000 $ (1)
Maxim Kitsyn	65 000 $ (2)
Steve Quailer	60 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 11 : 3 126 500 $
Year 12 : 1 680 000 $
Year 13 : 600 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 126 500 $
Year 12 : 1 680 000 $
Year 13 : 600 000 $
Year 14 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - 95 $ - 5 948 - 74,35%
Level 2:	6000 - 55 $ - 5 322 - 88,70%
Level 3:	3000 - 31 $ - 2 320 - 77,34%
Level 4:	5000 - 15 $ - 4 244 - 84,89%
Luxury :	1000 - 195 $ - 781 - 78,14%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 36 $ - 1 710 - 85,49%
Farm Level 2:	1000 - 18 $ - 731 - 73,06%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	18 616 - 80,94%
Average Income per Game	1 643 037 $
Year to Date Revenue	14 787 337 $
Farm
Home Games Left	13
Average Attendance - %	2 440 - 81,35%
Average Income per Game	106 828 $
Year to Date Revenue	747 798 $
Expense
Pro Players Total Salaries	69 675 000 $
Farm Players Total Salaries	2 902 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 337 385 $
Farm Year To Date Expenses	1 094 570 $
Pro Salary Cap To Date	26 143 198 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 073 412 $
Farm Estimated Season Revenue	1 388 768 $
Pro Remaining Season Days	63
Pro Expenses Per Days	681 311 $
Pro Estimated Expenses	42 922 593 $
Farm Remaining Season Days	65
Farm Expenses Per Days	28 595 $
Farm Estimated Expenses	1 858 675 $
Estimated Season Expenses	44 781 268 $
Season Salary Cap	69 675 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	325 000 $
Estimate Over Minimum Salary Cap of 0 $	69 675 000 $
Current Bank Account	145 553 547 $
Projected Bank Account	120 234 459 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (3)
Andrei Vasilevski	5 750 000 $ (2)
Christian Backman	5 500 000 $ (3)
Patrik Berglund	5 500 000 $ (1)
Mattias Ekholm	5 500 000 $ (4)
Ryan Kesler	5 500 000 $ (3)
James vanRiemsdyk	5 500 000 $ (2)
Zach Boychuk	5 400 000 $ (1)
William Nylander	4 500 000 $ (4)
Brandon Carlo	3 300 000 $ (1)
Jamieson Oleksiak	3 300 000 $ (1)
Andrew Shaw	2 800 000 $ (1)
Dominik Kahun	925 000 $ (1)
Andreas Athanasiou	900 000 $ (2)
Richard Bachman	900 000 $ (1)
Pontus Aberg	900 000 $ (1)
Vince Dunn	900 000 $ (2)
Robby Fabbri	900 000 $ (3)
Mike Reilly	900 000 $ (1)
Jordan Greenway	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 11 : 69 675 000 $
Year 12 : 45 750 000 $
Year 13 : 32 700 000 $
Year 14 : 10 000 000 $
Salary Average Commitment
Year 11 : 69 525 000 $
Year 12 : 45 500 000 $
Year 13 : 32 450 000 $
Year 14 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 675 000 $
Year 12 : 45 750 000 $
Year 13 : 32 700 000 $
Year 14 : 10 000 000 $

Farm Players Salaries
Markus Granlund	180 000 $ (1)
Peter Holland	180 000 $ (1)
Andrej Sustr	180 000 $ (1)
Patrick Wiercioch	170 000 $ (3)
Noel Acciari	150 000 $ (1)
Michael Bournival	120 000 $ (1)
Patrik Nemeth	120 000 $ (1)
Robbie Russo	110 000 $ (2)
Jeremy Morin	100 000 $ (3)
Jeff Frazee	95 000 $ (1)
Joakim Nygard	92 500 $ (1)
Alexander Guptill	90 000 $ (1)
Spencer Martin	90 000 $ (3)
Valentin Zykov	90 000 $ (2)
Dmytro Timashov	90 000 $ (3)
Oskar Sundqvist	90 000 $ (1)
Andreas Englund	90 000 $ (3)
Scott Stajcer	90 000 $ (3)
Stefan Matteau	85 000 $ (1)
Chris Brown	85 000 $ (1)
Greg Mckegg	80 000 $ (1)
Mikael Wikstrand	80 000 $ (1)
Andrei Mironov	75 000 $ (2)
Vladimir Tkachyov	75 000 $ (3)
Ludwig Bystrom	75 000 $ (2)
Philippe Paradis	75 000 $ (1)
Juuso Ikonen	75 000 $ (2)
Branden Troock	70 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 11 : 2 902 500 $
Year 12 : 1 130 000 $
Year 13 : 705 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 902 500 $
Year 12 : 1 130 000 $
Year 13 : 705 000 $
Year 14 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 7 807 - 97,58%
Level 2:	6000 - 55 $ - 5 439 - 90,64%
Level 3:	3000 - 26 $ - 2 485 - 82,84%
Level 4:	5000 - 19 $ - 4 312 - 86,25%
Luxury :	1000 - 185 $ - 838 - 83,76%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 959 - 97,96%
Farm Level 2:	1000 - 14 $ - 983 - 98,29%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	20 880 - 90,78%
Average Income per Game	1 837 544 $
Year to Date Revenue	14 700 353 $
Farm
Home Games Left	13
Average Attendance - %	2 942 - 98,07%
Average Income per Game	114 930 $
Year to Date Revenue	804 512 $
Expense
Pro Players Total Salaries	69 650 000 $
Farm Players Total Salaries	2 852 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 674 763 $
Farm Year To Date Expenses	1 080 568 $
Pro Salary Cap To Date	26 480 564 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	22 050 530 $
Farm Estimated Season Revenue	1 494 094 $
Pro Remaining Season Days	63
Pro Expenses Per Days	681 068 $
Pro Estimated Expenses	42 907 284 $
Farm Remaining Season Days	65
Farm Expenses Per Days	28 119 $
Farm Estimated Expenses	1 827 735 $
Estimated Season Expenses	44 735 019 $
Season Salary Cap	69 650 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	350 000 $
Estimate Over Minimum Salary Cap of 0 $	69 650 000 $
Current Bank Account	42 505 306 $
Projected Bank Account	21 314 911 $

Pro Players Salaries
Mike Ribeiro	8 150 000 $ (2)
Derick Brassard	7 500 000 $ (4)
Jaden Schwartz	6 000 000 $ (1)
Mikko Koskinen	5 250 000 $ (4)
Paul Byron	5 000 000 $ (4)
Jakob Silfverberg	5 000 000 $ (5)
Gustav Nyquist	4 500 000 $ (3)
Brendan Gallagher	4 500 000 $ (3)
TJ Brennan	3 500 000 $ (3)
Jaccob Slavin	3 500 000 $ (2)
Devin Shore	3 300 000 $ (1)
Mark Pysyk	2 300 000 $ (1)
Ryan Hartman	1 800 000 $ (1)
Adam Pelech	1 800 000 $ (1)
Philipp Grubauer	1 750 000 $ (1)
David Desharnais	1 500 000 $ (2)
Anton Lindholm	1 200 000 $ (1)
Teemu Pulkkinen	1 200 000 $ (1)
Jaycob Megna	1 200 000 $ (1)
Kevin Rooney	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 69 650 000 $
Year 12 : 48 400 000 $
Year 13 : 35 250 000 $
Year 14 : 22 750 000 $
Salary Average Commitment
Year 11 : 68 000 000 $
Year 12 : 46 750 000 $
Year 13 : 35 250 000 $
Year 14 : 22 750 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 650 000 $
Year 12 : 48 400 000 $
Year 13 : 35 250 000 $
Year 14 : 22 750 000 $

Farm Players Salaries
Adam Gilmour	180 000 $ (1)
Luke Adam	150 000 $ (2)
Geoffrey Schemitsch	150 000 $ (2)
Thomas McCollum	150 000 $ (3)
Dustin Jeffrey	130 000 $ (1)
John Negrin	120 000 $ (2)
Evan Rodrigues	120 000 $ (1)
Simon Bertilsson	120 000 $ (1)
Lasse Kukkonen	100 000 $ (1)
Dmitri Kugryshev	100 000 $ (2)
Marcus Foligno	100 000 $ (3)
Jani Hakanpaa	100 000 $ (2)
Jim O'Brien	100 000 $ (1)
Philip Samuelsson	100 000 $ (2)
Leland Irving	100 000 $ (3)
Alexander Avtsin	95 000 $ (2)
Stephen Michalek	90 000 $ (1)
Anthony Camara	90 000 $ (3)
Dustin Walsh	85 000 $ (1)
Jeremy Boyce-Rotevall	80 000 $ (3)
Keegan Lowe	80 000 $ (1)
Dominik Volek	75 000 $ (2)
Kory Nagy	75 000 $ (2)
Juho Lammikko	75 000 $ (3)
Connor Clifton	72 500 $ (1)
Colin Suellentrop	65 000 $ (3)
Tyrel Seaman	50 000 $ (1)
Michael St-Croix	50 000 $ (1)
Anton Zlobin	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 11 : 2 852 500 $
Year 12 : 1 625 000 $
Year 13 : 660 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 852 500 $
Year 12 : 1 625 000 $
Year 13 : 660 000 $
Year 14 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - 88 $ - 7 373 - 92,16%
Level 2:	5000 - 58 $ - 4 996 - 99,93%
Level 3:	2000 - 35 $ - 1 813 - 90,67%
Level 4:	4000 - 23 $ - 3 964 - 99,11%
Luxury :	1000 - 177 $ - 972 - 97,21%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 884 - 94,19%
Farm Level 2:	1000 - 15 $ - 939 - 93,85%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 119 - 95,59%
Average Income per Game	1 776 435 $
Year to Date Revenue	14 211 476 $
Farm
Home Games Left	12
Average Attendance - %	2 822 - 94,08%
Average Income per Game	114 413 $
Year to Date Revenue	915 300 $
Expense
Pro Players Total Salaries	69 750 000 $
Farm Players Total Salaries	3 690 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 281 560 $
Farm Year To Date Expenses	1 429 802 $
Pro Salary Cap To Date	27 087 360 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 317 214 $
Farm Estimated Season Revenue	1 372 950 $
Pro Remaining Season Days	63
Pro Expenses Per Days	682 039 $
Pro Estimated Expenses	42 968 457 $
Farm Remaining Season Days	65
Farm Expenses Per Days	36 095 $
Farm Estimated Expenses	2 346 175 $
Estimated Season Expenses	45 314 632 $
Season Salary Cap	69 750 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	250 000 $
Estimate Over Minimum Salary Cap of 0 $	69 750 000 $
Current Bank Account	12 056 995 $
Projected Bank Account	(10 567 473 $)

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (3)
Kris Letang	8 500 000 $ (5)
Andrei Kostitsyn	7 500 000 $ (2)
Tyler Myers	6 250 000 $ (1)
Pekka Rinne	6 250 000 $ (2)
Vincent Trocheck	6 000 000 $ (3)
Nikolaj Ehlers	4 300 000 $ (1)
Ian Cole	3 300 000 $ (1)
Brett Pesce	3 300 000 $ (1)
Darren Archibald	2 500 000 $ (2)
Jake Dotchin	1 800 000 $ (1)
Louis Leblanc	1 700 000 $ (2)
Tyler Cuma	1 700 000 $ (2)
Rickard Rakell	1 700 000 $ (1)
Mark Visentin	1 400 000 $ (2)
Zach Aston-Reese	1 000 000 $ (1)
Elias Pettersson	900 000 $ (2)
Oskar Lindblom	900 000 $ (3)
Clayton Keller	900 000 $ (1)
Gemel Smith	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 69 750 000 $
Year 12 : 46 350 000 $
Year 13 : 24 400 000 $
Year 14 : 8 500 000 $
Salary Average Commitment
Year 11 : 67 666 667 $
Year 12 : 44 266 667 $
Year 13 : 24 066 667 $
Year 14 : 8 166 667 $
Salary Cap with 1 Way Contract
Year 11 : 69 750 000 $
Year 12 : 46 350 000 $
Year 13 : 24 400 000 $
Year 14 : 8 500 000 $

Farm Players Salaries
Toni Rajala	210 000 $ (2)
Drew Shore	210 000 $ (2)
Mikhail Grigorenko	170 000 $ (3)
Kenny Ryan	170 000 $ (1)
Lukas Sedlak	170 000 $ (2)
Samuel Groulx	170 000 $ (3)
Yohann Auvitu	170 000 $ (2)
Kevin Poulin	170 000 $ (3)
Patrick Koudys	140 000 $ (2)
Justin Falk	140 000 $ (2)
Kirill Petrov	125 000 $ (1)
Dmitri Kalinin	120 000 $ (1)
Tomas Jurco	110 000 $ (2)
Stefan Noesen	110 000 $ (2)
Zac Rinaldo	110 000 $ (3)
Zane McIntyre	110 000 $ (2)
John Ramage	100 000 $ (1)
Andrey Makarov	90 000 $ (1)
Micheal Haley	90 000 $ (3)
Michael Amadio	90 000 $ (3)
Alexander Khokhlachev	85 000 $ (1)
Juuso Riikola	85 000 $ (1)
Stephen Silas	80 000 $ (2)
Brandon Gormley	80 000 $ (1)
Wilhelm Westlund	75 000 $ (2)
Laurent Dauphin	75 000 $ (2)
Trevor Carrick	75 000 $ (2)
Roberts Lipsbergs	75 000 $ (2)
Simon Fernholm	75 000 $ (1)
Graham Black	70 000 $ (2)
Joey Hishon	70 000 $ (1)
Dominik Uher	70 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 11 : 3 690 000 $
Year 12 : 2 690 000 $
Year 13 : 800 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 690 000 $
Year 12 : 2 690 000 $
Year 13 : 800 000 $
Year 14 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 60 $ - 7 856 - 98,20%
Level 2:	6000 - 40 $ - 5 725 - 95,41%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 4 000 - 100,00%
Luxury :	1000 - 160 $ - 1 000 - 100,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 24 $ - 1 978 - 98,92%
Farm Level 2:	1000 - 8 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	20 581 - 98,00%
Average Income per Game	1 382 311 $
Year to Date Revenue	11 058 489 $
Farm
Home Games Left	13
Average Attendance - %	2 978 - 99,28%
Average Income per Game	79 340 $
Year to Date Revenue	555 378 $
Expense
Pro Players Total Salaries	68 250 000 $
Farm Players Total Salaries	3 290 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 101 461 $
Farm Year To Date Expenses	1 323 859 $
Pro Salary Cap To Date	25 907 276 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 587 734 $
Farm Estimated Season Revenue	1 031 416 $
Pro Remaining Season Days	63
Pro Expenses Per Days	667 476 $
Pro Estimated Expenses	42 050 988 $
Farm Remaining Season Days	65
Farm Expenses Per Days	32 286 $
Farm Estimated Expenses	2 098 590 $
Estimated Season Expenses	44 149 578 $
Season Salary Cap	68 250 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 750 000 $
Estimate Over Minimum Salary Cap of 0 $	68 250 000 $
Current Bank Account	(10 477 721 $)
Projected Bank Account	(37 008 149 $)

Pro Players Salaries
Eric Staal	9 000 000 $ (1)
Sean Bergenheim	7 500 000 $ (3)
Pierre-Marc Bouchard	6 500 000 $ (2)
Nazem Kadri	6 000 000 $ (5)
Antti Niemi	5 750 000 $ (3)
Reilly Smith	5 500 000 $ (5)
Viktor Arvidsson	4 300 000 $ (1)
Juuse Saros	4 000 000 $ (4)
Slava Voynov	3 500 000 $ (1)
Nick Leddy	3 500 000 $ (4)
Justin Dowling	1 850 000 $ (3)
Brett Ritchie	1 800 000 $ (1)
Brian Dumoulin	1 800 000 $ (1)
Andrej Nestrasil	1 400 000 $ (2)
Auston Matthews	900 000 $ (1)
Thomas Chabot	900 000 $ (2)
Nikita Zadorov	900 000 $ (1)
Vladislav Gavrikov	900 000 $ (3)
Brady Calla	800 000 $ (1)
Nick Paul	750 000 $ (1)
T.J. Tynan	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 11 : 68 250 000 $
Year 12 : 43 800 000 $
Year 13 : 35 000 000 $
Year 14 : 19 000 000 $
Salary Average Commitment
Year 11 : 67 100 000 $
Year 12 : 42 650 000 $
Year 13 : 33 850 000 $
Year 14 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 68 250 000 $
Year 12 : 43 800 000 $
Year 13 : 35 000 000 $
Year 14 : 19 000 000 $

Farm Players Salaries
Michal Kempny	250 000 $ (3)
Joonas Rask	190 000 $ (2)
Andrew Agozzino	180 000 $ (3)
TJ Galiardi	180 000 $ (1)
Cameron Gaunce	175 000 $ (2)
Teddy Purcell	160 000 $ (1)
Jared Aulin	160 000 $ (2)
Sondre Olden	150 000 $ (2)
Mark Letestu	150 000 $ (1)
Jerome Flaake	140 000 $ (2)
Vladimir Zharkov	140 000 $ (2)
Oscar Moller	140 000 $ (1)
Riku Helenius	125 000 $ (2)
Peter Regin	110 000 $ (2)
Marco Cousineau	100 000 $ (2)
Teigan Zahn (Out of Payroll)	100 000 $ (2)
Sami Aittokallio	100 000 $ (1)
Alexander Ruuttu (Out of Payroll)	95 000 $ (1)
Patrick Sieloff	85 000 $ (1)
Freddie Hamilton	80 000 $ (1)
Aaron Harstad	80 000 $ (1)
Jamie Arniel	80 000 $ (1)
Scott Timmins	80 000 $ (1)
Alex Theriau	80 000 $ (1)
William Lagesson	75 000 $ (3)
Nikita Cherepanov	75 000 $ (3)
Julius Honka	75 000 $ (3)
Richard Nedomlel	70 000 $ (1)
Evgeni Krutikov	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 11 : 3 485 000 $
Year 12 : 2 045 000 $
Year 13 : 655 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 485 000 $
Year 12 : 2 045 000 $
Year 13 : 655 000 $
Year 14 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	8000 - 80 $ - 7 663 - 95,79%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 970 - 99,25%
Luxury :	1000 - 120 $ - 1 000 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 937 - 96,86%
Farm Level 2:	1000 - 17 $ - 958 - 95,76%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 633 - 98,17%
Average Income per Game	1 519 194 $
Year to Date Revenue	12 153 551 $
Farm
Home Games Left	12
Average Attendance - %	2 895 - 96,49%
Average Income per Game	100 842 $
Year to Date Revenue	806 739 $
Expense
Pro Players Total Salaries	67 967 500 $
Farm Players Total Salaries	2 630 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	25 982 691 $
Farm Year To Date Expenses	1 038 367 $
Pro Salary Cap To Date	25 788 521 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 230 326 $
Farm Estimated Season Revenue	1 210 108 $
Pro Remaining Season Days	63
Pro Expenses Per Days	664 733 $
Pro Estimated Expenses	41 878 179 $
Farm Remaining Season Days	65
Farm Expenses Per Days	26 000 $
Farm Estimated Expenses	1 690 000 $
Estimated Season Expenses	43 568 179 $
Season Salary Cap	67 967 500 $
Estimate Under Maximum Salary Cap of 70 000 000 $	2 032 500 $
Estimate Over Minimum Salary Cap of 0 $	67 967 500 $
Current Bank Account	(2 120 285 $)
Projected Bank Account	(26 248 030 $)

Pro Players Salaries
Phil Kessel	8 000 000 $ (5)
Brad Richards	8 000 000 $ (2)
Dylan Larkin	7 500 000 $ (4)
Derek Stepan	7 500 000 $ (3)
Keith Yandle	5 750 000 $ (1)
Thomas Vanek	5 700 000 $ (3)
Dougie Hamilton (Out of Payroll)	4 500 000 $ (2)
Mathew Dumba	3 500 000 $ (4)
Calvin Pickard	3 300 000 $ (1)
Sven Baertschi	2 300 000 $ (1)
Craig Cunningham	2 100 000 $ (2)
Beau Bennett	1 800 000 $ (1)
Joakim Ryan	1 800 000 $ (1)
Angelo Esposito	1 750 000 $ (1)
Connor Carrick	1 700 000 $ (2)
Tobias Enstrom	1 200 000 $ (1)
Jason Missiaen	1 000 000 $ (1)
Denis Malgin	900 000 $ (3)
Nicholas Baptiste	900 000 $ (1)
Travis Dermott	900 000 $ (3)
Benjamin Conz	800 000 $ (3)
Ryan Stoa	800 000 $ (2)
Sam Lafferty	767 500 $ (1)
Total Pro Players	23
Salary Commitment
Year 11 : 72 467 500 $
Year 12 : 51 900 000 $
Year 13 : 34 800 000 $
Year 14 : 19 000 000 $
Salary Average Commitment
Year 11 : 71 467 500 $
Year 12 : 50 900 000 $
Year 13 : 33 800 000 $
Year 14 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 72 467 500 $
Year 12 : 51 900 000 $
Year 13 : 34 800 000 $
Year 14 : 19 000 000 $

Farm Players Salaries
Seth Griffith	240 000 $ (1)
Cody Eakin	180 000 $ (1)
Jared Coreau	150 000 $ (1)
Michal Jordan	150 000 $ (3)
Erik Gudbranson	140 000 $ (2)
Colin Greening	135 000 $ (2)
Brett Carson	135 000 $ (2)
Kris Versteeg	120 000 $ (1)
Alexei Emelin	120 000 $ (1)
Lucas Lessio	110 000 $ (2)
Dan O'Regan	90 000 $ (1)
Enver Lisin	90 000 $ (1)
Lars Volden	80 000 $ (3)
Bobby Farnham	80 000 $ (1)
Ryan Bourque	80 000 $ (2)
Bud Holloway	80 000 $ (1)
Marc McNulty	75 000 $ (2)
Chase de Leo	75 000 $ (2)
Connor Rankin	75 000 $ (3)
Nikita Scherbak	75 000 $ (2)
Andrew Bodnarchuk	70 000 $ (2)
Daniel Catenacci	70 000 $ (1)
Danick Paquette	70 000 $ (3)
Philippe Cornet	70 000 $ (2)
Daniel Rahimi	70 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 11 : 2 630 000 $
Year 12 : 1 340 000 $
Year 13 : 375 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 630 000 $
Year 12 : 1 340 000 $
Year 13 : 375 000 $
Year 14 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - 100 $ - 6 508 - 81,34%
Level 2:	5000 - 70 $ - 3 810 - 76,21%
Level 3:	2000 - 40 $ - 1 714 - 85,68%
Level 4:	4000 - 30 $ - 2 823 - 70,57%
Luxury :	1000 - 180 $ - 898 - 89,76%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 905 - 95,26%
Farm Level 2:	1000 - 15 $ - 963 - 96,31%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	15 752 - 78,76%
Average Income per Game	1 670 675 $
Year to Date Revenue	13 365 397 $
Farm
Home Games Left	13
Average Attendance - %	2 868 - 95,61%
Average Income per Game	108 432 $
Year to Date Revenue	759 024 $
Expense
Pro Players Total Salaries	69 900 000 $
Farm Players Total Salaries	2 218 667 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 186 418 $
Farm Year To Date Expenses	852 799 $
Pro Salary Cap To Date	25 992 229 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 048 096 $
Farm Estimated Season Revenue	1 409 616 $
Pro Remaining Season Days	63
Pro Expenses Per Days	683 495 $
Pro Estimated Expenses	43 060 185 $
Farm Remaining Season Days	65
Farm Expenses Per Days	22 083 $
Farm Estimated Expenses	1 435 395 $
Estimated Season Expenses	44 495 580 $
Season Salary Cap	69 900 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	100 000 $
Estimate Over Minimum Salary Cap of 0 $	69 900 000 $
Current Bank Account	51 081 719 $
Projected Bank Account	28 043 851 $

Pro Players Salaries
Martin Jones (Out of Payroll)	6 500 000 $ (3)
Dustin Byfuglien	6 500 000 $ (4)
Jason Pominville	6 000 000 $ (1)
Alexander Radulov	5 350 000 $ (2)
Shayne Gostisbehere	4 500 000 $ (2)
Alexander Steen (1 Way Contract)	4 500 000 $ (2)
Scott Mayfield	4 150 000 $ (2)
Nick Foligno	4 150 000 $ (2)
Mikael Backlund	3 500 000 $ (1)
Anton Stralman	3 500 000 $ (1)
Dennis Persson	3 500 000 $ (1)
Johnny Boychuk	2 800 000 $ (1)
Lars Eller	2 500 000 $ (1)
Alexander Burmistrov	2 300 000 $ (1)
Anton Slepyshev	2 300 000 $ (1)
Matthew Nieto	2 300 000 $ (1)
Alex Killorn	1 750 000 $ (1)
Linus Omark	1 500 000 $ (1)
Jonas Gustavsson	1 400 000 $ (1)
Brayden Point	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 69 900 000 $
Year 12 : 35 650 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $
Salary Average Commitment
Year 11 : 69 975 000 $
Year 12 : 35 525 000 $
Year 13 : 12 875 000 $
Year 14 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 900 000 $
Year 12 : 35 650 000 $
Year 13 : 13 000 000 $
Year 14 : 6 500 000 $

Farm Players Salaries
Thomas Hickey	150 000 $ (2)
Joseph Cramarossa	110 000 $ (2)
Zachary Yuen	100 000 $ (2)
Viktor Svedberg	100 000 $ (3)
Dominic Toninato	90 000 $ (1)
Brendan Lemieux	90 000 $ (3)
Andrew Welinski	90 000 $ (2)
Frederik Gauthier	90 000 $ (2)
Adin Hill	90 000 $ (3)
Kurt Etchegary	90 000 $ (2)
Bogdan Yakimov	85 000 $ (1)
Curtis Valk	80 000 $ (2)
Jaedon Descheneau	75 000 $ (2)
Mason Geertsen	75 000 $ (2)
Brendan Harms	75 000 $ (2)
Daniel Marmenlind	75 000 $ (1)
Philippe Desrosiers	75 000 $ (2)
Francis Perron	75 000 $ (3)
Stephen Desrochers	75 000 $ (2)
Tyler Lewington	75 000 $ (2)
Drake Batherson	73 667 $ (1)
Dylan Sadowy	70 000 $ (1)
Hunter Smith	70 000 $ (1)
Steven Delisle	65 000 $ (2)
Kristoff Kontos	60 000 $ (1)
Justin Shugg	60 000 $ (1)
Zack Phillips	55 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 11 : 2 218 667 $
Year 12 : 1 580 000 $
Year 13 : 355 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 218 667 $
Year 12 : 1 580 000 $
Year 13 : 355 000 $
Year 14 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 90 $ - 6 987 - 87,34%
Level 2:	6000 - 70 $ - 3 592 - 59,87%
Level 3:	3000 - 30 $ - 2 292 - 76,40%
Level 4:	5000 - 20 $ - 4 050 - 81,01%
Luxury :	1000 - 180 $ - 868 - 86,75%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 36 $ - 1 604 - 80,19%
Farm Level 2:	1000 - 16 $ - 888 - 88,80%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17 790 - 77,35%
Average Income per Game	1 686 085 $
Year to Date Revenue	13 488 682 $
Farm
Home Games Left	12
Average Attendance - %	2 492 - 83,06%
Average Income per Game	104 562 $
Year to Date Revenue	836 499 $
Expense
Pro Players Total Salaries	69 750 000 $
Farm Players Total Salaries	2 512 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 094 181 $
Farm Year To Date Expenses	963 661 $
Pro Salary Cap To Date	26 899 985 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 233 023 $
Farm Estimated Season Revenue	1 254 748 $
Pro Remaining Season Days	63
Pro Expenses Per Days	682 039 $
Pro Estimated Expenses	42 968 457 $
Farm Remaining Season Days	65
Farm Expenses Per Days	24 876 $
Farm Estimated Expenses	1 616 940 $
Estimated Season Expenses	44 585 397 $
Season Salary Cap	69 750 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	250 000 $
Estimate Over Minimum Salary Cap of 0 $	69 750 000 $
Current Bank Account	72 665 740 $
Projected Bank Account	49 568 114 $

Pro Players Salaries
Brent Burns	8 000 000 $ (2)
Ryan O'Reilly	7 500 000 $ (5)
Patrick Marleau	6 650 000 $ (2)
Braden Holtby	5 700 000 $ (1)
Mark Stone	5 500 000 $ (3)
Ryan Nugent-Hopkins	5 150 000 $ (2)
Marc-Edouard Vlasic	5 000 000 $ (4)
Mike Hoffman	4 500 000 $ (4)
Jake Mccabe	3 500 000 $ (3)
Colton Parayko	3 500 000 $ (2)
Mattias Janmark	2 650 000 $ (2)
Philip Danault	2 650 000 $ (2)
Austin Watson	2 300 000 $ (1)
Luke Glendening	1 750 000 $ (1)
Thatcher Demko	900 000 $ (3)
Steven Santini	900 000 $ (2)
J.T. Compher	900 000 $ (1)
Nick Schmaltz	900 000 $ (1)
Caleb Jones	900 000 $ (3)
Jack Roslovic	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 11 : 69 750 000 $
Year 12 : 58 200 000 $
Year 13 : 28 700 000 $
Year 14 : 17 000 000 $
Salary Average Commitment
Year 11 : 70 100 000 $
Year 12 : 58 550 000 $
Year 13 : 28 700 000 $
Year 14 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 750 000 $
Year 12 : 58 200 000 $
Year 13 : 28 700 000 $
Year 14 : 17 000 000 $

Farm Players Salaries
Gustav Forsling	180 000 $ (1)
Colton Sissons	170 000 $ (3)
John Gilmour	150 000 $ (1)
Patrice Cormier	120 000 $ (1)
Nicolas Deschamps	120 000 $ (1)
Richard Panik	120 000 $ (1)
Tucker Poolman	100 000 $ (1)
Rasmus Andersson	90 000 $ (3)
Zac Dalpe (Out of Payroll)	90 000 $ (1)
Josh Birkholz	90 000 $ (1)
Nick Jensen	90 000 $ (3)
Adam Morrison	90 000 $ (1)
Kevin Gravel	80 000 $ (1)
Brendan Serville	80 000 $ (2)
Marcus Sorensen	80 000 $ (1)
Nikita Korostelev	75 000 $ (3)
Justin Kirkland	75 000 $ (3)
Sean Malone	75 000 $ (2)
Brett Pollock	75 000 $ (3)
Josh Wesley	75 000 $ (3)
Luka Gracnar	75 000 $ (2)
Gleason Fournier	75 000 $ (2)
Hudson Fasching	75 000 $ (2)
Mason Appleton	74 167 $ (1)
Mathieu Joseph	72 833 $ (1)
Petter Granberg	70 000 $ (1)
Fredrik Forsberg	70 000 $ (1)
Niklas Lundstrom	65 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 11 : 2 602 000 $
Year 12 : 1 095 000 $
Year 13 : 650 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 602 000 $
Year 12 : 1 095 000 $
Year 13 : 650 000 $
Year 14 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - 80 $ - 7 699 - 96,24%
Level 2:	6000 - 42 $ - 5 861 - 97,68%
Level 3:	3000 - 15 $ - 2 740 - 91,32%
Level 4:	5000 - 14 $ - 4 397 - 87,93%
Luxury :	1500 - 105 $ - 1 166 - 77,73%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 42 $ - 1 341 - 67,06%
Farm Level 2:	1000 - 22 $ - 607 - 60,69%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	21 862 - 93,03%
Average Income per Game	1 532 847 $
Year to Date Revenue	12 262 776 $
Farm
Home Games Left	12
Average Attendance - %	1 948 - 64,93%
Average Income per Game	99 640 $
Year to Date Revenue	797 121 $
Expense
Pro Players Total Salaries	69 628 889 $
Farm Players Total Salaries	3 292 778 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 277 246 $
Farm Year To Date Expenses	1 355 199 $
Pro Salary Cap To Date	27 083 055 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 394 164 $
Farm Estimated Season Revenue	1 195 682 $
Pro Remaining Season Days	63
Pro Expenses Per Days	680 863 $
Pro Estimated Expenses	42 894 369 $
Farm Remaining Season Days	65
Farm Expenses Per Days	32 312 $
Farm Estimated Expenses	2 100 280 $
Estimated Season Expenses	44 994 649 $
Season Salary Cap	69 628 889 $
Estimate Under Maximum Salary Cap of 70 000 000 $	371 111 $
Estimate Over Minimum Salary Cap of 0 $	69 628 889 $
Current Bank Account	106 149 903 $
Projected Bank Account	80 745 100 $

Pro Players Salaries
Sidney Crosby	9 900 000 $ (3)
Connor McDavid	8 800 000 $ (1)
Marc-Andre Fleury	8 500 000 $ (1)
Drew Doughty	8 000 000 $ (4)
Aaron Ekblad	5 800 000 $ (1)
Patrik Laine	5 650 000 $ (2)
Artemi Panarin	5 500 000 $ (1)
Ryan McDonagh	5 400 000 $ (2)
Anton Lander	1 800 000 $ (1)
Yury Alexandrov	1 650 000 $ (1)
Chris Wideman (Out of Payroll)	1 500 000 $ (1)
Matthew Tkachuk	900 000 $ (2)
Kasperi Kapanen	900 000 $ (2)
Carter Hart	900 000 $ (3)
Darnell Nurse	900 000 $ (2)
Ryan Donato	900 000 $ (3)
Nicolas Aube-Kubel	900 000 $ (3)
Martin Frk	900 000 $ (1)
Mikko Rantanen	900 000 $ (1)
Dominik Simon	750 000 $ (1)
Philippe Myers	678 889 $ (1)
Total Pro Players	21
Salary Commitment
Year 11 : 71 128 889 $
Year 12 : 34 350 000 $
Year 13 : 20 600 000 $
Year 14 : 8 000 000 $
Salary Average Commitment
Year 11 : 70 028 889 $
Year 12 : 33 250 000 $
Year 13 : 19 400 000 $
Year 14 : 6 800 000 $
Salary Cap with 1 Way Contract
Year 11 : 71 128 889 $
Year 12 : 34 350 000 $
Year 13 : 20 600 000 $
Year 14 : 8 000 000 $

Farm Players Salaries
J.T. Brown	180 000 $ (1)
Brayden McNabb	180 000 $ (1)
Edward Pasquale	180 000 $ (1)
Dmitri Jaskin	175 000 $ (2)
Jordan Nolan	165 000 $ (2)
Taylor Fedun	155 000 $ (2)
Nicola Riopel	150 000 $ (1)
Scott Harrington	140 000 $ (2)
Colin Wilson	140 000 $ (1)
Dylan McIlrath	140 000 $ (2)
Alex Biega	140 000 $ (2)
Gaetan Haas	135 000 $ (3)
Dryden Hunt	115 000 $ (1)
Zack Mitchell	100 000 $ (2)
David Booth	100 000 $ (2)
Brady Vail	95 000 $ (2)
Ryan Tesink	90 000 $ (2)
Chris Wagner	90 000 $ (3)
Tyson Baillie	85 000 $ (2)
David Levin	75 000 $ (3)
Ales Stezka	75 000 $ (2)
Adam Helewka	75 000 $ (3)
Jack Glover	75 000 $ (3)
Eamon McAdam	75 000 $ (2)
Conner Bleackley	75 000 $ (3)
Vaclav Karabacek	75 000 $ (3)
Ryan Collins	75 000 $ (3)
Dane Fox	70 000 $ (1)
Matt Luff	67 778 $ (1)
Total Farm Players	29
Salary Commitment
Year 11 : 3 292 778 $
Year 12 : 2 210 000 $
Year 13 : 675 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 267 778 $
Year 12 : 2 185 000 $
Year 13 : 675 000 $
Year 14 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - 90 $ - 7 422 - 92,78%
Level 2:	6000 - 55 $ - 5 278 - 87,97%
Level 3:	3000 - 30 $ - 2 376 - 79,21%
Level 4:	5000 - 20 $ - 4 127 - 82,53%
Luxury :	1500 - 175 $ - 1 065 - 70,99%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 45 $ - 1 289 - 64,44%
Farm Level 2:	1000 - 25 $ - 548 - 54,78%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	20 268 - 86,25%
Average Income per Game	1 830 826 $
Year to Date Revenue	14 646 608 $
Farm
Home Games Left	12
Average Attendance - %	1 837 - 61,22%
Average Income per Game	102 521 $
Year to Date Revenue	820 168 $
Expense
Pro Players Total Salaries	69 809 167 $
Farm Players Total Salaries	3 230 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 271 025 $
Farm Year To Date Expenses	1 232 431 $
Pro Salary Cap To Date	27 076 865 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 969 912 $
Farm Estimated Season Revenue	1 230 252 $
Pro Remaining Season Days	63
Pro Expenses Per Days	682 613 $
Pro Estimated Expenses	43 004 619 $
Farm Remaining Season Days	65
Farm Expenses Per Days	31 714 $
Farm Estimated Expenses	2 061 410 $
Estimated Season Expenses	45 066 029 $
Season Salary Cap	69 809 167 $
Estimate Under Maximum Salary Cap of 70 000 000 $	190 833 $
Estimate Over Minimum Salary Cap of 0 $	69 809 167 $
Current Bank Account	1 038 840 $
Projected Bank Account	(20 827 025 $)

Pro Players Salaries
Tyler Johnson	6 000 000 $ (5)
Jordan Eberle	5 500 000 $ (1)
Tomas Hertl	5 500 000 $ (3)
Jake Allen	5 500 000 $ (4)
Matt Niskanen	5 000 000 $ (3)
Alec Martinez	4 500 000 $ (4)
Marcus Johansson	4 500 000 $ (4)
Cody Hodgson	4 500 000 $ (2)
Sergei Kostitsyn	4 250 000 $ (1)
Derek Ryan	3 700 000 $ (3)
Tanner Pearson	3 650 000 $ (2)
Andy Greene	3 150 000 $ (2)
Philip Larsen	3 000 000 $ (3)
Carl Soderberg	3 000 000 $ (1)
Cody Ceci	2 500 000 $ (2)
Luke Schenn	2 100 000 $ (2)
Nic Petan	900 000 $ (2)
Gregory Hofmann	900 000 $ (2)
Anthony Stolarz	900 000 $ (2)
Rudolfs Balcers	759 167 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 69 809 167 $
Year 12 : 56 300 000 $
Year 13 : 37 700 000 $
Year 14 : 20 500 000 $
Salary Average Commitment
Year 11 : 69 559 167 $
Year 12 : 56 050 000 $
Year 13 : 37 450 000 $
Year 14 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 809 167 $
Year 12 : 56 300 000 $
Year 13 : 37 700 000 $
Year 14 : 20 500 000 $

Farm Players Salaries
Erik Condra	152 500 $ (3)
Robbie Earl	152 500 $ (3)
Jack Skille	152 500 $ (3)
Mike Lee	150 000 $ (3)
Mark Fayne	140 000 $ (2)
Mark Flood	140 000 $ (2)
Lauri Tukonen	135 000 $ (2)
Cal O'Reilly	135 000 $ (2)
Petr Vrana	135 000 $ (2)
Keaton Ellerby	135 000 $ (2)
Patrick Dwyer	120 000 $ (2)
Mark Katic	102 500 $ (3)
Sergey Andronov	102 500 $ (3)
Joonas Kemppainen	102 500 $ (3)
Mike Lundin	100 000 $ (1)
Tyler Beskorowany	100 000 $ (3)
Danny Kristo	92 500 $ (3)
Eero Elo	92 500 $ (3)
Lauri Korpikoski	90 000 $ (3)
Vladimir Ruzicka	85 000 $ (2)
Corey Trivino	80 000 $ (3)
Joe Lavin	80 000 $ (2)
Justin Azevedo	80 000 $ (2)
Jason Clark	75 000 $ (1)
Joshua Turnbull	75 000 $ (1)
Emil Johansson	75 000 $ (3)
Zachary Fucale	75 000 $ (2)
Travis Brown	70 000 $ (1)
Aaron Ness	70 000 $ (1)
Zac Larraza	70 000 $ (2)
Mikko Vainonen	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 11 : 3 230 000 $
Year 12 : 2 775 000 $
Year 13 : 1 445 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 230 000 $
Year 12 : 2 775 000 $
Year 13 : 1 445 000 $
Year 14 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 150 $ - 3 785 - 54,07%
Level 2:	5000 - 100 $ - 2 512 - 50,23%
Level 3:	2000 - 50 $ - 1 293 - 64,63%
Level 4:	4000 - 46 $ - 1 733 - 43,33%
Luxury :	1000 - 250 $ - 607 - 60,71%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 269 - 63,46%
Farm Level 2:	1000 - 18 $ - 734 - 73,35%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	9 929 - 52,26%
Average Income per Game	1 572 182 $
Year to Date Revenue	12 577 457 $
Farm
Home Games Left	12
Average Attendance - %	2 003 - 66,75%
Average Income per Game	100 549 $
Year to Date Revenue	804 388 $
Expense
Pro Players Total Salaries	58 325 000 $
Farm Players Total Salaries	2 600 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	24 265 047 $
Farm Year To Date Expenses	906 383 $
Pro Salary Cap To Date	24 070 875 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 866 186 $
Farm Estimated Season Revenue	1 206 582 $
Pro Remaining Season Days	63
Pro Expenses Per Days	571 117 $
Pro Estimated Expenses	35 980 371 $
Farm Remaining Season Days	65
Farm Expenses Per Days	25 714 $
Farm Estimated Expenses	1 671 410 $
Estimated Season Expenses	37 651 781 $
Season Salary Cap	58 325 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	11 675 000 $
Estimate Over Minimum Salary Cap of 0 $	58 325 000 $
Current Bank Account	(1 477 897 $)
Projected Bank Account	(19 056 910 $)

Pro Players Salaries
Peter Mueller	7 000 000 $ (5)
Jack Johnson (Out of Payroll)	6 750 000 $ (1)
Clarke MacArthur	5 000 000 $ (2)
Connor Hellebuyck (Out of Payroll)	5 000 000 $ (2)
Kevin Labanc	4 500 000 $ (4)
Ty Rattie	3 500 000 $ (2)
Josh Manson	3 500 000 $ (4)
Artem Anisimov	3 500 000 $ (1)
Matt Read	3 500 000 $ (1)
Craig Anderson	3 300 000 $ (1)
Damon Severson	3 000 000 $ (2)
Mikkel Boedker	2 600 000 $ (1)
Boone Jenner	2 600 000 $ (1)
Jan Rutta	2 500 000 $ (3)
Andrew Copp	2 500 000 $ (3)
Mark McNeill	2 100 000 $ (2)
Christopher Tanev (Out of Payroll)	1 750 000 $ (1)
Marcus Kruger	1 500 000 $ (2)
Logan O'Connor	925 000 $ (1)
Jake Guentzel	900 000 $ (1)
Ben Harpur	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 11 : 66 825 000 $
Year 12 : 41 000 000 $
Year 13 : 20 000 000 $
Year 14 : 15 000 000 $
Salary Average Commitment
Year 11 : 66 825 000 $
Year 12 : 41 000 000 $
Year 13 : 20 000 000 $
Year 14 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 11 : 66 825 000 $
Year 12 : 41 000 000 $
Year 13 : 20 000 000 $
Year 14 : 15 000 000 $

Farm Players Salaries
Nikita Gusev	450 000 $ (1)
Jonathan Racine (Out of Payroll)	100 000 $ (1)
Nick Petrecki	100 000 $ (1)
Ben Hanowski	100 000 $ (1)
Tomas Zizka	100 000 $ (3)
Marek Schwarz	100 000 $ (3)
Jean-Francois Berube	100 000 $ (3)
Carl Klingberg	90 000 $ (1)
Zachary Hyman	90 000 $ (2)
Marko Dano	90 000 $ (1)
Tyson Sexsmith	85 000 $ (1)
Brent Andrews	80 000 $ (3)
Maxime Tanguay	80 000 $ (1)
Stuart Percy	80 000 $ (1)
Kale Kessy	75 000 $ (3)
Daniel Muzito-Bagenda	75 000 $ (3)
Dalton Thrower	75 000 $ (2)
Troy Rutkowski	75 000 $ (3)
Daniil Zharkov	75 000 $ (2)
Brandon Whitney	75 000 $ (2)
Niklas Tikkinen	75 000 $ (3)
Chris Calnan	75 000 $ (2)
Richard Nejezchleb	70 000 $ (1)
Garrett Meurs	70 000 $ (2)
Tomas Malec	65 000 $ (1)
Ben Blood	65 000 $ (1)
Mitchell Moroz	65 000 $ (1)
James Melindy	65 000 $ (1)
Joe Basaraba	55 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 11 : 2 700 000 $
Year 12 : 1 140 000 $
Year 13 : 680 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 700 000 $
Year 12 : 1 140 000 $
Year 13 : 680 000 $
Year 14 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - 95 $ - 6 196 - 77,45%
Level 2:	6000 - 55 $ - 5 377 - 89,61%
Level 3:	2000 - 50 $ - 1 331 - 66,54%
Level 4:	4000 - 45 $ - 1 782 - 44,56%
Luxury :	1000 - 250 $ - 632 - 63,24%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 970 - 98,48%
Farm Level 2:	1000 - 15 $ - 974 - 97,41%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	15 318 - 72,94%
Average Income per Game	1 676 720 $
Year to Date Revenue	13 413 760 $
Farm
Home Games Left	12
Average Attendance - %	2 944 - 98,12%
Average Income per Game	105 387 $
Year to Date Revenue	843 092 $
Expense
Pro Players Total Salaries	68 837 500 $
Farm Players Total Salaries	3 337 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 915 039 $
Farm Year To Date Expenses	1 343 534 $
Pro Salary Cap To Date	26 720 874 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 120 640 $
Farm Estimated Season Revenue	1 264 638 $
Pro Remaining Season Days	63
Pro Expenses Per Days	673 180 $
Pro Estimated Expenses	42 410 340 $
Farm Remaining Season Days	65
Farm Expenses Per Days	32 738 $
Farm Estimated Expenses	2 127 970 $
Estimated Season Expenses	44 538 310 $
Season Salary Cap	68 837 500 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 162 500 $
Estimate Over Minimum Salary Cap of 0 $	68 837 500 $
Current Bank Account	6 632 334 $
Projected Bank Account	(16 520 698 $)

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (4)
Mitchell Marner	7 500 000 $ (4)
Jonathan Quick	6 750 000 $ (2)
Chris Higgins	6 150 000 $ (2)
Kevin Shattenkirk	5 250 000 $ (3)
Filip Forsberg	5 000 000 $ (3)
Wayne Simmonds	5 000 000 $ (1)
Alex Galchenyuk	3 800 000 $ (1)
Brady Skjei	3 650 000 $ (2)
Leo Komarov	2 950 000 $ (1)
Kevin Hayes	2 500 000 $ (2)
Alexander Petrovic	1 800 000 $ (1)
Ryan Dzingel	1 800 000 $ (1)
Michael Stone	1 750 000 $ (2)
Derek Forbort (Out of Payroll)	1 700 000 $ (3)
Radko Gudas	1 500 000 $ (2)
Kelsey Tessier	1 100 000 $ (1)
Calvin Petersen	900 000 $ (3)
Phillip Digiuseppe	900 000 $ (1)
Jakob Lilja	792 500 $ (1)
Sean Walker	745 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 11 : 70 537 500 $
Year 12 : 51 650 000 $
Year 13 : 29 350 000 $
Year 14 : 16 500 000 $
Salary Average Commitment
Year 11 : 68 887 500 $
Year 12 : 50 000 000 $
Year 13 : 29 350 000 $
Year 14 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 70 537 500 $
Year 12 : 51 650 000 $
Year 13 : 29 350 000 $
Year 14 : 16 500 000 $

Farm Players Salaries
Oscar Lindberg	180 000 $ (1)
Jordan Schroeder	180 000 $ (1)
Samuel Blais	175 000 $ (2)
Zemgus Girgensons	170 000 $ (3)
David Honzik	170 000 $ (3)
Justin Pogge	150 000 $ (3)
Tyler Wotherspoon	150 000 $ (3)
Nicolas Shore	150 000 $ (1)
Torrey Mitchell	135 000 $ (2)
Adam Polasek	120 000 $ (1)
Jonathan Matsumoto	115 000 $ (2)
Igor Makarov	115 000 $ (2)
Daniel Pribyl	100 000 $ (1)
Max Gaede	100 000 $ (3)
Kyle Clifford	100 000 $ (2)
Ryan Garbutt	95 000 $ (2)
Jhonas Enroth	95 000 $ (2)
Jakub Culek	90 000 $ (3)
Matt Donovan	90 000 $ (2)
Nick Sorensen	90 000 $ (3)
Greg Pateryn	90 000 $ (2)
Zack Stortini	77 500 $ (2)
Yasin Cisse	75 000 $ (2)
Jan Kostalek	75 000 $ (2)
Martin Reway	75 000 $ (2)
Blake Siebenaler	75 000 $ (3)
Matt Murphy	75 000 $ (2)
Zach Nastasiuk	75 000 $ (2)
Eric Cornel	75 000 $ (3)
Rourke Chartier	75 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 11 : 3 337 500 $
Year 12 : 2 607 500 $
Year 13 : 1 145 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 337 500 $
Year 12 : 2 607 500 $
Year 13 : 1 145 000 $
Year 14 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - 100 $ - 7 001 - 87,51%
Level 2:	5000 - 60 $ - 4 876 - 97,51%
Level 3:	2000 - 35 $ - 1 985 - 99,26%
Level 4:	4000 - 25 $ - 3 884 - 97,10%
Luxury :	1000 - 220 $ - 751 - 75,13%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 865 - 93,25%
Farm Level 2:	1000 - 20 $ - 924 - 92,44%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 497 - 92,48%
Average Income per Game	1 625 153 $
Year to Date Revenue	13 001 221 $
Farm
Home Games Left	12
Average Attendance - %	2 789 - 92,98%
Average Income per Game	116 047 $
Year to Date Revenue	928 376 $
Expense
Pro Players Total Salaries	69 750 000 $
Farm Players Total Salaries	3 115 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 118 452 $
Farm Year To Date Expenses	1 195 611 $
Pro Salary Cap To Date	26 924 254 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 501 832 $
Farm Estimated Season Revenue	1 392 564 $
Pro Remaining Season Days	63
Pro Expenses Per Days	682 039 $
Pro Estimated Expenses	42 968 457 $
Farm Remaining Season Days	65
Farm Expenses Per Days	30 619 $
Farm Estimated Expenses	1 990 235 $
Estimated Season Expenses	44 958 692 $
Season Salary Cap	69 750 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	250 000 $
Estimate Over Minimum Salary Cap of 0 $	69 750 000 $
Current Bank Account	(10 201 448 $)
Projected Bank Account	(34 265 744 $)

Pro Players Salaries
James Neal	6 500 000 $ (3)
Oliver Ekman Larsson	6 250 000 $ (2)
Jay Bouwmeester	6 000 000 $ (1)
Jonathan Bernier	5 500 000 $ (3)
William Karlsson	4 800 000 $ (1)
Cam Fowler	4 700 000 $ (1)
Brock Nelson	4 300 000 $ (1)
Josh Bailey	4 150 000 $ (1)
Kyle Palmieri	4 000 000 $ (1)
Justin Schultz	4 000 000 $ (3)
Ryan Spooner	3 500 000 $ (2)
Matt Benning	3 500 000 $ (3)
Alex Chiasson	3 000 000 $ (3)
David Rittich	2 300 000 $ (1)
Sean Kuraly	1 800 000 $ (1)
Tanner Fritz	1 750 000 $ (2)
Joel Champagne	1 000 000 $ (1)
Maxim Gratchev	1 000 000 $ (1)
Christian Djoos	900 000 $ (2)
Travis Boyd	800 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 69 750 000 $
Year 12 : 34 900 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 69 325 000 $
Year 12 : 33 875 000 $
Year 13 : 21 475 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 69 750 000 $
Year 12 : 34 900 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $

Farm Players Salaries
David Savard	250 000 $ (3)
Adam Clendening	175 000 $ (2)
Matt Frattin	175 000 $ (1)
Mark Arcobello	150 000 $ (1)
Ryan Carpenter	140 000 $ (2)
Taylor Beck	140 000 $ (2)
Oscar Fantenberg	120 000 $ (1)
Johan Larsson	120 000 $ (1)
Austin Levi	100 000 $ (1)
Jordan Weal	100 000 $ (2)
Julian Melchiori	95 000 $ (2)
Mirko Hoefflin	95 000 $ (2)
Riley Sheahan	90 000 $ (1)
Austin Lotz	90 000 $ (3)
Maxime Clermont	90 000 $ (1)
Carl Dahlstrom	90 000 $ (1)
William Wrenn	90 000 $ (1)
Logan Shaw	80 000 $ (1)
Dominic Turgeon	75 000 $ (3)
Justin Bailey	75 000 $ (3)
Matthew Berkovitz	75 000 $ (3)
Nikolay Goldobin	75 000 $ (3)
Justin Hache	75 000 $ (1)
Curtis Hamilton	75 000 $ (2)
Timotej Sille	75 000 $ (2)
Elvis Merzlikins	75 000 $ (2)
Paul Carey	70 000 $ (1)
Alex Hutchings	70 000 $ (1)
Jamie Devane	70 000 $ (1)
Logan Nelson	65 000 $ (1)
Kent Simpson	50 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 11 : 3 115 000 $
Year 12 : 1 610 000 $
Year 13 : 640 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 115 000 $
Year 12 : 1 610 000 $
Year 13 : 640 000 $
Year 14 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 88 $ - 7 466 - 93,32%
Level 2:	6000 - 54 $ - 5 384 - 89,73%
Level 3:	2000 - 39 $ - 1 638 - 81,89%
Level 4:	4000 - 27 $ - 2 911 - 72,78%
Luxury :	1000 - 210 $ - 739 - 73,94%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 869 - 93,45%
Farm Level 2:	1000 - 14 $ - 975 - 97,48%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 138 - 86,37%
Average Income per Game	1 756 063 $
Year to Date Revenue	14 048 501 $
Farm
Home Games Left	12
Average Attendance - %	2 844 - 94,79%
Average Income per Game	105 040 $
Year to Date Revenue	840 321 $
Expense
Pro Players Total Salaries	69 475 000 $
Farm Players Total Salaries	3 020 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 909 716 $
Farm Year To Date Expenses	1 191 190 $
Pro Salary Cap To Date	26 715 517 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 072 752 $
Farm Estimated Season Revenue	1 260 482 $
Pro Remaining Season Days	63
Pro Expenses Per Days	679 369 $
Pro Estimated Expenses	42 800 247 $
Farm Remaining Season Days	65
Farm Expenses Per Days	29 714 $
Farm Estimated Expenses	1 931 410 $
Estimated Season Expenses	44 731 657 $
Season Salary Cap	69 475 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	525 000 $
Estimate Over Minimum Salary Cap of 0 $	69 475 000 $
Current Bank Account	(5 463 107 $)
Projected Bank Account	(27 861 530 $)

Pro Players Salaries
Andrei Markov	8 500 000 $ (2)
Mike Richards	7 650 000 $ (1)
Evgeni Dadonov	6 650 000 $ (4)
Zach Werenski	5 000 000 $ (4)
Andre Burakowsky	4 300 000 $ (1)
Nail Yakupov	4 300 000 $ (1)
Robin Lehner	4 000 000 $ (2)
Olli Maatta	3 500 000 $ (2)
Tim Erixon	3 500 000 $ (3)
Patrick Maroon	3 500 000 $ (1)
Carl Gunnarsson (1 Way Contract)	3 400 000 $ (2)
Erik Haula	3 000 000 $ (1)
Sebastian Wannstrom	2 650 000 $ (2)
Emerson Etem	2 300 000 $ (1)
Jakub Jerabek	2 100 000 $ (1)
Anders Nilsson	1 500 000 $ (2)
Blaze Lizotte	925 000 $ (1)
Pierre-Luc Dubois	900 000 $ (2)
Andrew Mangiapane	900 000 $ (2)
Travis Konecny	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 69 475 000 $
Year 12 : 40 500 000 $
Year 13 : 15 150 000 $
Year 14 : 11 650 000 $
Salary Average Commitment
Year 11 : 69 475 000 $
Year 12 : 40 500 000 $
Year 13 : 15 150 000 $
Year 14 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 11 : 69 475 000 $
Year 12 : 40 500 000 $
Year 13 : 15 150 000 $
Year 14 : 11 650 000 $

Farm Players Salaries
Melker Karlsson	250 000 $ (2)
Calvin de Haan	175 000 $ (1)
Ryan Shannon (Out of Payroll)	150 000 $ (2)
Jakub Klepis	125 000 $ (1)
Konstantin Koltsov	125 000 $ (1)
Eddie Lack	120 000 $ (1)
Luke Witkowski	115 000 $ (1)
Reece Scarlett	100 000 $ (2)
Maxim Mamin	100 000 $ (2)
Garnet Hathaway	95 000 $ (1)
Dean Kukan	90 000 $ (1)
Jacob Middleton	90 000 $ (3)
Thomas(Chase) Perry	90 000 $ (3)
Blake Weyrick	90 000 $ (1)
Mackenzie MacEachern	90 000 $ (3)
Hunter Shinkaruk	85 000 $ (1)
JC Lipon	85 000 $ (1)
Keith Aulie	85 000 $ (1)
Gustav Olofsson	75 000 $ (2)
Geoff Platt	75 000 $ (2)
Filip Sandberg	75 000 $ (2)
Alex Kile	75 000 $ (2)
Keegan Kanzig	75 000 $ (3)
Anton Karlsson	75 000 $ (3)
Alexander Younan	75 000 $ (3)
Ebbe Sionas	75 000 $ (2)
Lukas Zetterberg	75 000 $ (3)
Aleksi Saarela	75 000 $ (3)
Ruzal Galeyev	75 000 $ (2)
Simon Hjalmarsson	75 000 $ (2)
Josh Brown	75 000 $ (1)
Ludwig Blomstrand	70 000 $ (2)
Kevin Roy	65 000 $ (2)
Total Farm Players	33
Salary Commitment
Year 11 : 3 170 000 $
Year 12 : 1 905 000 $
Year 13 : 645 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 145 000 $
Year 12 : 1 880 000 $
Year 13 : 645 000 $
Year 14 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - 81 $ - 7 590 - 94,88%
Level 2:	5000 - 59 $ - 4 655 - 93,11%
Level 3:	2000 - 34 $ - 1 874 - 93,69%
Level 4:	4000 - 24 $ - 3 619 - 90,47%
Luxury :	1000 - 179 $ - 872 - 87,24%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 38 $ - 1 616 - 80,79%
Farm Level 2:	1000 - 19 $ - 858 - 85,76%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 610 - 93,05%
Average Income per Game	1 670 936 $
Year to Date Revenue	13 367 485 $
Farm
Home Games Left	12
Average Attendance - %	2 473 - 82,45%
Average Income per Game	104 421 $
Year to Date Revenue	835 371 $
Expense
Pro Players Total Salaries	67 650 000 $
Farm Players Total Salaries	3 070 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 775 722 $
Farm Year To Date Expenses	1 154 368 $
Pro Salary Cap To Date	26 581 557 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 051 228 $
Farm Estimated Season Revenue	1 253 056 $
Pro Remaining Season Days	63
Pro Expenses Per Days	661 650 $
Pro Estimated Expenses	41 683 950 $
Farm Remaining Season Days	65
Farm Expenses Per Days	30 190 $
Farm Estimated Expenses	1 962 350 $
Estimated Season Expenses	43 646 300 $
Season Salary Cap	67 650 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	2 350 000 $
Estimate Over Minimum Salary Cap of 0 $	67 650 000 $
Current Bank Account	6 168 406 $
Projected Bank Account	(16 173 610 $)

Pro Players Salaries
Jonathan Toews	9 250 000 $ (3)
Aleksander Barkov	7 500 000 $ (4)
John Carlson	6 500 000 $ (3)
Elias Lindholm	6 000 000 $ (4)
Jeff Skinner	5 800 000 $ (1)
Semyon Varlamov	5 700 000 $ (1)
Adam Larsson	5 150 000 $ (2)
Dennis Seidenberg	3 500 000 $ (1)
Marc Methot	2 750 000 $ (1)
Cal Clutterbuck	2 300 000 $ (1)
Josh Anderson	1 800 000 $ (1)
Joseph Blandisi	1 800 000 $ (1)
Gabriel Dumont	1 500 000 $ (1)
Troy Stetcher	1 500 000 $ (1)
Christopher Gibson	1 500 000 $ (1)
Tyler Bertuzzi	1 400 000 $ (1)
Michael Mersch	1 000 000 $ (2)
Sebastian Aho	900 000 $ (1)
Erik Cernak	900 000 $ (2)
Scott Laughton	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 11 : 67 650 000 $
Year 12 : 36 300 000 $
Year 13 : 29 250 000 $
Year 14 : 13 500 000 $
Salary Average Commitment
Year 11 : 67 650 000 $
Year 12 : 36 300 000 $
Year 13 : 29 250 000 $
Year 14 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 67 650 000 $
Year 12 : 36 300 000 $
Year 13 : 29 250 000 $
Year 14 : 13 500 000 $

Farm Players Salaries
Eric Fehr	175 000 $ (2)
Stephane Da Costa	160 000 $ (2)
Zach Trotman	150 000 $ (2)
Jim Slater	150 000 $ (2)
Matt Moulson	150 000 $ (2)
Ondrej Roman	140 000 $ (2)
Tomas Kubalik	140 000 $ (2)
Chris Stewart	140 000 $ (2)
Jarred Tinordi	130 000 $ (2)
Jeff Glass	130 000 $ (1)
Derek Roy	120 000 $ (1)
Matt D'Agostini	110 000 $ (2)
Keith Seabrook	100 000 $ (1)
Reece Willcox	100 000 $ (2)
Francois Bouchard	100 000 $ (1)
Ryan Stanton	95 000 $ (1)
Eddie Wittchow	90 000 $ (2)
John Hayden	90 000 $ (2)
Jeff Zatkoff	90 000 $ (2)
Jiri Novotny	90 000 $ (1)
Tye McGinn	85 000 $ (1)
Patrick Wey	85 000 $ (1)
Scott Kosmachuk	85 000 $ (1)
Zachary Sawchenko	75 000 $ (2)
Jordan Subban	75 000 $ (2)
Jarrod Maidens	75 000 $ (2)
Scott Sabourin	70 000 $ (1)
Roy Radke	70 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 11 : 3 070 000 $
Year 12 : 2 040 000 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 070 000 $
Year 12 : 2 040 000 $
Year 13 : 0 $
Year 14 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 100 $ - 5 515 - 68,93%
Level 2:	6000 - 60 $ - 4 321 - 72,01%
Level 3:	3000 - 35 $ - 1 932 - 64,41%
Level 4:	4000 - 25 $ - 3 113 - 77,81%
Luxury :	1000 - 200 $ - 760 - 76,03%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 40 $ - 1 411 - 70,53%
Farm Level 2:	1000 - 20 $ - 678 - 67,78%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	15 641 - 71,09%
Average Income per Game	1 562 584 $
Year to Date Revenue	12 500 672 $
Farm
Home Games Left	12
Average Attendance - %	2 088 - 69,61%
Average Income per Game	100 064 $
Year to Date Revenue	800 514 $
Expense
Pro Players Total Salaries	68 900 000 $
Farm Players Total Salaries	2 860 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 283 491 $
Farm Year To Date Expenses	1 181 326 $
Pro Salary Cap To Date	27 089 327 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 751 008 $
Farm Estimated Season Revenue	1 200 771 $
Pro Remaining Season Days	63
Pro Expenses Per Days	673 786 $
Pro Estimated Expenses	42 448 518 $
Farm Remaining Season Days	65
Farm Expenses Per Days	28 190 $
Farm Estimated Expenses	1 832 350 $
Estimated Season Expenses	44 280 868 $
Season Salary Cap	68 900 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 100 000 $
Estimate Over Minimum Salary Cap of 0 $	68 900 000 $
Current Bank Account	20 562 567 $
Projected Bank Account	(3 766 522 $)

Pro Players Salaries
Anze Kopitar	10 350 000 $ (5)
Nikita Kucherov	8 000 000 $ (2)
Jeff Carter	7 500 000 $ (1)
Ryan Johansen	6 650 000 $ (2)
Jared Spurgeon	6 000 000 $ (4)
Cory Schneider	5 750 000 $ (2)
Max Domi	5 000 000 $ (4)
Jonathan Huberdeau	4 500 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (1)
Colton Sceviour	2 350 000 $ (1)
Matthew Peca (Out of Payroll)	1 800 000 $ (1)
Jamie McGinn	1 500 000 $ (2)
Adam Fox	900 000 $ (3)
Valeri Nichushkin	900 000 $ (2)
Travis Sanheim	900 000 $ (2)
Jonas Siegenthaler	900 000 $ (3)
Michael McCarron	900 000 $ (1)
Scott Wedgewood	900 000 $ (2)
Chandler Stephenson	900 000 $ (1)
Charles Hudon	900 000 $ (1)
Matt Roy	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 11 : 70 700 000 $
Year 12 : 47 750 000 $
Year 13 : 23 150 000 $
Year 14 : 21 350 000 $
Salary Average Commitment
Year 11 : 70 141 667 $
Year 12 : 47 191 667 $
Year 13 : 22 591 667 $
Year 14 : 20 791 667 $
Salary Cap with 1 Way Contract
Year 11 : 70 700 000 $
Year 12 : 47 750 000 $
Year 13 : 23 150 000 $
Year 14 : 21 350 000 $

Farm Players Salaries
Anton Forsberg	160 000 $ (2)
Kurtis MacDermid	160 000 $ (1)
Viktor Stalberg	150 000 $ (3)
Justin Fontaine	150 000 $ (3)
Remi Elie	140 000 $ (1)
Justin Weller	130 000 $ (1)
Evgeny Medvedev	120 000 $ (2)
Andreas Martinsen	120 000 $ (3)
Stephen Johns	120 000 $ (1)
Casey Borer	100 000 $ (1)
Rod Pelley	100 000 $ (1)
Matt Beleskey	100 000 $ (2)
Mike Hoeffel	100 000 $ (2)
Steve Oleksy	100 000 $ (2)
Mike Blunden	100 000 $ (2)
Evgeny Grachev	100 000 $ (2)
David Gilbert	90 000 $ (3)
Mattias Modig	90 000 $ (1)
Michael Latta	90 000 $ (3)
Andrew Yogan	85 000 $ (1)
Danny Biega	80 000 $ (1)
Julius Bergman	75 000 $ (3)
Dillon Heatherington (Out of Payroll)	75 000 $ (2)
Rickard Hugg	75 000 $ (3)
Evan Cowley	75 000 $ (2)
Karson Kuhlman	75 000 $ (1)
Adam Marsh	70 000 $ (1)
Taylor Doherty	55 000 $ (1)
Colin Jacobs	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 11 : 2 935 000 $
Year 12 : 1 680 000 $
Year 13 : 750 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 935 000 $
Year 12 : 1 680 000 $
Year 13 : 750 000 $
Year 14 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 85 $ - 6 317 - 78,96%
Level 2:	6000 - 52 $ - 4 573 - 76,21%
Level 3:	3000 - 30 $ - 2 092 - 69,72%
Level 4:	4000 - 22 $ - 3 055 - 76,38%
Luxury :	1000 - 185 $ - 789 - 78,93%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 40 $ - 1 375 - 68,74%
Farm Level 2:	1000 - 20 $ - 600 - 59,99%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	16 826 - 76,48%
Average Income per Game	1 621 998 $
Year to Date Revenue	12 975 987 $
Farm
Home Games Left	13
Average Attendance - %	1 975 - 65,82%
Average Income per Game	101 382 $
Year to Date Revenue	709 674 $
Expense
Pro Players Total Salaries	69 850 000 $
Farm Players Total Salaries	2 432 250 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 232 210 $
Farm Year To Date Expenses	953 382 $
Pro Salary Cap To Date	27 038 040 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 463 980 $
Farm Estimated Season Revenue	1 317 966 $
Pro Remaining Season Days	63
Pro Expenses Per Days	683 010 $
Pro Estimated Expenses	43 029 630 $
Farm Remaining Season Days	65
Farm Expenses Per Days	24 117 $
Farm Estimated Expenses	1 567 605 $
Estimated Season Expenses	44 597 235 $
Season Salary Cap	69 850 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $	150 000 $
Estimate Over Minimum Salary Cap of 0 $	69 850 000 $
Current Bank Account	7 916 914 $
Projected Bank Account	(15 898 375 $)

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (1)
Mark Giordano	7 000 000 $ (5)
Tyson Barrie	5 800 000 $ (1)
Bobby Ryan	5 500 000 $ (1)
Jake Muzzin	5 000 000 $ (2)
Cam Atkinson	5 000 000 $ (4)
Mikko Koivu	4 750 000 $ (3)
Jonathan Drouin	4 300 000 $ (1)
Brian Boyle	3 500 000 $ (3)
Brendan Smith	3 000 000 $ (2)
Jordie Benn	2 800 000 $ (1)
Kris Russell	2 800 000 $ (1)
Riley Nash	2 300 000 $ (1)
Landon Ferraro	1 800 000 $ (1)
Andrew Hammond	1 500 000 $ (1)
Jacob Josefson	1 500 000 $ (3)
Vinni Lettieri (Out of Payroll)	950 000 $ (1)
Artturi Lehkonen	900 000 $ (2)
Warren Foegele	900 000 $ (3)
Jake Evans	900 000 $ (3)
Chris Driedger	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 11 : 70 800 000 $
Year 12 : 32 450 000 $
Year 13 : 23 550 000 $
Year 14 : 12 000 000 $
Salary Average Commitment
Year 11 : 69 300 000 $
Year 12 : 30 950 000 $
Year 13 : 22 050 000 $
Year 14 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 70 800 000 $
Year 12 : 32 450 000 $
Year 13 : 23 550 000 $
Year 14 : 12 000 000 $

Farm Players Salaries
Philippe Dupuis	175 000 $ (1)
Morgan Ellis	150 000 $ (1)
Matt Hunwick	130 000 $ (1)
Jiri Sekac	110 000 $ (2)
Andrew Ebbett	110 000 $ (2)
Shawn Lalonde	100 000 $ (2)
Ross Johnston	100 000 $ (3)
Matt Mahalak	97 500 $ (1)
Zack MacEwen	84 750 $ (1)
Taylor Chorney	80 000 $ (2)
Valeri Vasiliev	80 000 $ (1)
Adam Tambellini	75 000 $ (2)
Darby Llewellyn	75 000 $ (2)
Kyle Jenkins	75 000 $ (2)
Mario Lucia	75 000 $ (1)
Jens Looke	75 000 $ (3)
Steve Bernier	75 000 $ (1)
Kyle Beach	75 000 $ (2)
Michael Spacek	75 000 $ (3)
Roland Mckeown	75 000 $ (3)
Spencer Watson	75 000 $ (3)
Erik Thorell	70 000 $ (1)
Micheal Wall	70 000 $ (1)
Jackson Houck	70 000 $ (1)
Edgars Kulda	55 000 $ (1)
Francois Tremblay	50 000 $ (1)
Maximilien Le Sieur	50 000 $ (1)
Seth Ambroz	50 000 $ (1)
Karl Johansson	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 11 : 2 432 250 $
Year 12 : 1 100 000 $
Year 13 : 400 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 432 250 $
Year 12 : 1 100 000 $
Year 13 : 400 000 $
Year 14 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 70 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	715 222 $	69 916 667 $	83 333 $	69 916 667 $	2 292 583 $	27 707 417 $	21	27	48
BlackHawks	(3 542 773 $)	64 750 000 $	5 250 000 $	64 750 000 $	2 910 000 $	27 090 000 $	21	27	48
BlueJacket	195 985 $	69 925 000 $	75 000 $	69 925 000 $	3 043 500 $	26 956 500 $	20	30	50
Blues	61 741 851 $	69 300 000 $	700 000 $	69 300 000 $	3 607 500 $	26 392 500 $	20	31	51
Bruins	8 574 844 $	66 900 000 $	3 100 000 $	66 900 000 $	2 470 000 $	27 530 000 $	21	29	50
Canadiens	30 125 645 $	68 800 000 $	1 200 000 $	68 800 000 $	2 660 000 $	27 340 000 $	20	29	49
Canucks	34 687 116 $	61 285 000 $	8 715 000 $	61 285 000 $	2 007 500 $	27 992 500 $	24	24	48
Capitals	(3 292 748 $)	69 050 000 $	950 000 $	69 050 000 $	2 337 412 $	27 662 588 $	20	26	46
Coyotes	(3 464 382 $)	67 300 000 $	2 700 000 $	67 300 000 $	2 360 917 $	27 639 083 $	22	29	51
Devils	20 037 132 $	67 375 000 $	2 625 000 $	67 375 000 $	2 053 417 $	27 946 583 $	20	25	45
Ducks	(12 820 541 $)	68 675 000 $	1 325 000 $	68 675 000 $	2 747 500 $	27 252 500 $	20	28	48
Flames	65 744 986 $	69 985 000 $	15 000 $	69 985 000 $	3 025 000 $	26 975 000 $	20	30	50
Flyers	4 852 899 $	67 930 000 $	2 070 000 $	67 930 000 $	2 117 412 $	27 882 588 $	20	26	46
GoldenKnights	7 246 673 $	66 675 000 $	3 325 000 $	66 675 000 $	3 079 167 $	26 920 833 $	20	29	49
Hurricanes	1 190 689 $	68 525 000 $	1 475 000 $	68 525 000 $	2 600 000 $	27 400 000 $	20	27	47
Islanders	22 696 262 $	69 842 500 $	157 500 $	69 842 500 $	3 051 500 $	26 948 500 $	20	31	51
Jets	145 553 547 $	69 675 000 $	325 000 $	69 675 000 $	2 902 500 $	27 097 500 $	20	28	48
Kings	42 505 306 $	69 650 000 $	350 000 $	69 650 000 $	2 852 500 $	27 147 500 $	20	29	49
Lightning	12 056 995 $	69 750 000 $	250 000 $	69 750 000 $	3 690 000 $	26 310 000 $	20	32	52
MapleLeafs	(10 477 721 $)	68 250 000 $	1 750 000 $	68 250 000 $	3 290 000 $	26 710 000 $	21	29	50
Nordiques	(2 120 285 $)	67 967 500 $	2 032 500 $	67 967 500 $	2 630 000 $	27 370 000 $	23	25	48
Oilers	51 081 719 $	69 900 000 $	100 000 $	69 900 000 $	2 218 667 $	27 781 333 $	20	27	47
Panthers	72 665 740 $	69 750 000 $	250 000 $	69 750 000 $	2 512 000 $	27 488 000 $	20	28	48
Penguins	106 149 903 $	69 628 889 $	371 111 $	69 628 889 $	3 292 778 $	26 707 222 $	21	29	50
Predators	1 038 840 $	69 809 167 $	190 833 $	69 809 167 $	3 230 000 $	26 770 000 $	20	31	51
Rangers	(1 477 897 $)	58 325 000 $	11 675 000 $	58 325 000 $	2 600 000 $	27 400 000 $	21	29	50
RedWings	6 632 334 $	68 837 500 $	1 162 500 $	68 837 500 $	3 337 500 $	26 662 500 $	21	30	51
Sabres	(10 201 448 $)	69 750 000 $	250 000 $	69 750 000 $	3 115 000 $	26 885 000 $	20	31	51
Senators	(5 463 107 $)	69 475 000 $	525 000 $	69 475 000 $	3 020 000 $	26 980 000 $	20	33	53
Sharks	6 168 406 $	67 650 000 $	2 350 000 $	67 650 000 $	3 070 000 $	26 930 000 $	20	28	48
Stars	20 562 567 $	68 900 000 $	1 100 000 $	68 900 000 $	2 860 000 $	27 140 000 $	21	29	50
Wild	7 916 914 $	69 850 000 $	150 000 $	69 850 000 $	2 432 250 $	27 567 750 $	21	29	50

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 27 septembre 2020 at 12:34

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %