Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 24 janvier 2020 at 09:47

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 $ - 6 133 - 76,66%
Level 2:	6000 - 57 $ - 4 480 - 74,66%
Level 3:	3000 - 23 $ - 2 520 - 84,00%
Level 4:	5000 - 17 $ - 4 360 - 87,21%
Luxury :	1000 - 184 $ - 818 - 81,85%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 45 $ - 1 243 - 62,13%
Farm Level 2:	1000 - 25 $ - 535 - 53,51%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 311 - 79,61%
Average Income per Game	1 534 991 $
Year to Date Revenue	49 119 712 $
Farm
Home Games Left	9
Average Attendance - %	1 778 - 59,26%
Average Income per Game	98 989 $
Year to Date Revenue	3 167 632 $
Expense
Pro Players Total Salaries	68 900 000 $
Farm Players Total Salaries	2 390 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 531 277 $
Farm Year To Date Expenses	1 960 682 $
Pro Salary Cap To Date	51 090 109 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 814 919 $
Farm Estimated Season Revenue	890 896 $
Pro Remaining Season Days	43
Pro Expenses Per Days	371 123 $
Pro Estimated Expenses	15 958 289 $
Farm Remaining Season Days	42
Farm Expenses Per Days	13 387 $
Farm Estimated Expenses	562 254 $
Estimated Season Expenses	16 520 543 $
Season Salary Cap	68 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	100 000 $
Estimate Over Minimum Salary Cap of 0 $	68 900 000 $
Current Bank Account	14 686 674 $
Projected Bank Account	12 871 946 $

Pro Players Salaries
Logan Couture	6 000 000 $ (4)
John Gibson	6 000 000 $ (1)
Keith Yandle	5 750 000 $ (2)
Ryan McDonagh	5 500 000 $ (1)
Artemi Panarin	5 500 000 $ (2)
Ryan Callahan	5 500 000 $ (1)
Jeff Skinner	5 350 000 $ (1)
Brandon Saad	5 350 000 $ (1)
Sean Couturier	5 000 000 $ (3)
Brayden Schenn	4 500 000 $ (2)
Justin Faulk	4 000 000 $ (1)
Dana Tyrell	1 750 000 $ (1)
Nate Schmidt	1 500 000 $ (1)
Justin Holl	1 200 000 $ (1)
Bo Horvat	900 000 $ (1)
Alan Quine	900 000 $ (1)
Nick Ritchie	900 000 $ (3)
Nikita Tryamkin	900 000 $ (2)
Griffin Reinhart	850 000 $ (2)
Johan Gustafsson	800 000 $ (1)
Beau Starrett	750 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 68 900 000 $
Year 11 : 30 150 000 $
Year 12 : 12 650 000 $
Year 13 : 6 000 000 $
Salary Average Commitment
Year 10 : 68 900 000 $
Year 11 : 30 150 000 $
Year 12 : 12 650 000 $
Year 13 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 900 000 $
Year 11 : 30 150 000 $
Year 12 : 12 650 000 $
Year 13 : 6 000 000 $

Farm Players Salaries
Jeremy Smith	125 000 $ (2)
Ethan Werek	110 000 $ (2)
Ryan Pilon	100 000 $ (3)
Brandon Bollig	100 000 $ (1)
Jared Boll	100 000 $ (1)
Fredrik Pettersson-Wentzel	95 000 $ (2)
Dillon Fournier	90 000 $ (1)
Martin Frk	90 000 $ (2)
Jimmy Hayes	90 000 $ (3)
Curtis Lazar	90 000 $ (2)
Steven Shipley	85 000 $ (2)
Gaelan Patterson	85 000 $ (2)
Trevor Cann	85 000 $ (1)
Robert Czarnik	85 000 $ (2)
Troy Rutkowski	85 000 $ (1)
Justin Jokinen	85 000 $ (2)
Pius Suter	80 000 $ (2)
Ville Pokka	80 000 $ (2)
Andreas Soderberg	75 000 $ (2)
Tobias Eder	75 000 $ (3)
Benjamin Casavant	75 000 $ (2)
Rasmus Bengtsson	75 000 $ (3)
Geordie Wudrick	75 000 $ (3)
Peter Hrehorcak	75 000 $ (3)
Jack Sadek	75 000 $ (3)
Lars Volden	70 000 $ (1)
Gregg Sutch	70 000 $ (3)
Andrew Campbell	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 390 000 $
Year 11 : 1 795 000 $
Year 12 : 635 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 390 000 $
Year 11 : 1 795 000 $
Year 12 : 635 000 $
Year 13 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 90 $ - 5 920 - 73,99%
Level 2:	6000 - 55 $ - 5 140 - 85,66%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 3 982 - 99,55%
Luxury :	1000 - 190 $ - 779 - 77,93%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 949 - 97,46%
Farm Level 2:	1000 - 11 $ - 988 - 98,76%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	17 821 - 84,86%
Average Income per Game	1 494 262 $
Year to Date Revenue	47 816 398 $
Farm
Home Games Left	8
Average Attendance - %	2 937 - 97,89%
Average Income per Game	93 461 $
Year to Date Revenue	3 084 229 $
Expense
Pro Players Total Salaries	67 850 000 $
Farm Players Total Salaries	2 452 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 625 934 $
Farm Year To Date Expenses	2 163 308 $
Pro Salary Cap To Date	51 184 774 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 448 362 $
Farm Estimated Season Revenue	747 692 $
Pro Remaining Season Days	43
Pro Expenses Per Days	365 508 $
Pro Estimated Expenses	15 716 844 $
Farm Remaining Season Days	42
Farm Expenses Per Days	13 723 $
Farm Estimated Expenses	576 366 $
Estimated Season Expenses	16 293 210 $
Season Salary Cap	67 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 150 000 $
Estimate Over Minimum Salary Cap of 0 $	67 850 000 $
Current Bank Account	11 463 895 $
Projected Bank Account	9 366 739 $

Pro Players Salaries
Bryan Little	6 500 000 $ (3)
Yanni Gourde	4 650 000 $ (2)
Martin Hanzal	4 500 000 $ (1)
Sergei Kostitsyn	4 250 000 $ (2)
Corey Crawford	4 250 000 $ (3)
Hampus Lindholm	4 000 000 $ (1)
Jaroslav Halak	3 750 000 $ (1)
Scott Hartnell	3 650 000 $ (1)
Brad Richardson	3 500 000 $ (1)
Brandon Dubinsky	3 500 000 $ (2)
Alexei Emelin	3 500 000 $ (1)
Kevin Klein (Out of Payroll)	3 500 000 $ (1)
Kyle Quincey	3 500 000 $ (2)
Mattew Calvert	2 650 000 $ (2)
Mikkel Boedker	2 600 000 $ (2)
Éric Gélinas	2 400 000 $ (1)
Jared Cowen	1 800 000 $ (1)
Andreas Martinsen	1 800 000 $ (1)
Alex Killorn	1 750 000 $ (2)
Cedric Paquette	1 500 000 $ (1)
Casey Cizikas	1 500 000 $ (3)
Tomas Kubalik	1 400 000 $ (2)
Robert Hagg	900 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 10 : 71 350 000 $
Year 11 : 37 450 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 71 350 000 $
Year 11 : 37 450 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 71 350 000 $
Year 11 : 37 450 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $

Farm Players Salaries
Sven Andrighetto	175 000 $ (1)
Kyle Chipchura	150 000 $ (3)
Adam Janosik	150 000 $ (3)
Alexei Semenov (Out of Payroll)	150 000 $ (1)
Jordan Binnington	150 000 $ (3)
Drew Schiestel (Out of Payroll)	150 000 $ (1)
Brandon Mcmillan	140 000 $ (2)
Kevin Connauton	140 000 $ (2)
John Armstrong	100 000 $ (3)
Gabriel Bourque	100 000 $ (3)
Lukas Kaspar	100 000 $ (2)
Michael Houser	100 000 $ (3)
John Lee	100 000 $ (2)
Allen York	90 000 $ (3)
Brian Ferlin	90 000 $ (3)
Gavin Bayreuther	80 000 $ (2)
Dakota Mermis	80 000 $ (2)
Corey Trivino	80 000 $ (1)
Henri Ikonen	75 000 $ (2)
Marek Tvrdon	75 000 $ (1)
Nick Oliver	75 000 $ (2)
Nikolai Glukhov	75 000 $ (3)
Brian Hart	72 500 $ (2)
Robert Baillargeon	70 000 $ (1)
Raphael Bussieres	70 000 $ (1)
Shane McColgan	60 000 $ (1)
Benjamin Gallacher	55 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 752 500 $
Year 11 : 1 867 500 $
Year 12 : 1 005 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 752 500 $
Year 11 : 1 867 500 $
Year 12 : 1 005 000 $
Year 13 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - 85 $ - 6 109 - 76,37%
Level 2:	6000 - 48 $ - 5 582 - 93,03%
Level 3:	3000 - 19 $ - 2 619 - 87,31%
Level 4:	5000 - 15 $ - 4 361 - 87,23%
Luxury :	1500 - 125 $ - 1 091 - 72,70%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 30 $ - 1 930 - 96,49%
Farm Level 2:	1000 - 18 $ - 712 - 71,17%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	19 762 - 84,10%
Average Income per Game	1 530 221 $
Year to Date Revenue	48 967 074 $
Farm
Home Games Left	8
Average Attendance - %	2 641 - 88,05%
Average Income per Game	102 210 $
Year to Date Revenue	3 372 927 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	5 175 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 875 279 $
Farm Year To Date Expenses	3 187 867 $
Pro Salary Cap To Date	52 434 085 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 771 990 $
Farm Estimated Season Revenue	817 679 $
Pro Remaining Season Days	43
Pro Expenses Per Days	369 786 $
Pro Estimated Expenses	15 900 798 $
Farm Remaining Season Days	42
Farm Expenses Per Days	28 360 $
Farm Estimated Expenses	1 191 120 $
Estimated Season Expenses	17 091 918 $
Season Salary Cap	68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	350 000 $
Estimate Over Minimum Salary Cap of 0 $	68 650 000 $
Current Bank Account	2 167 318 $
Projected Bank Account	(334 931 $)

Pro Players Salaries
Tyler Seguin	9 000 000 $ (3)
Carey Price	8 500 000 $ (1)
Dion Phaneuf	8 000 000 $ (2)
Claude Giroux	8 000 000 $ (4)
Nathan MacKinnon	7 750 000 $ (2)
Victor Hedman	7 000 000 $ (5)
Mike Cammalleri	2 800 000 $ (1)
Kevin Poulin	2 400 000 $ (1)
Christian Dvorak	2 400 000 $ (1)
Brandon Sutter	1 800 000 $ (1)
Riley Nash	1 800 000 $ (1)
Calle Jarnkrok	1 500 000 $ (2)
Linden Vey	1 400 000 $ (1)
David Pastrnak	900 000 $ (1)
Noah Hanifin	900 000 $ (3)
Alex Debrincat	900 000 $ (3)
Oscar Klefbom	900 000 $ (1)
Rasmus Ristolainen	900 000 $ (1)
Seth Jones	900 000 $ (1)
Jakub Vrana	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 43 950 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 650 000 $
Year 11 : 43 950 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 43 950 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Theo Ruth	1 500 000 $ (1)
Vladimir Zharkov	1 000 000 $ (1)
Josh Unice	150 000 $ (3)
Jason Gregoire	150 000 $ (1)
Fredrik Claesson	150 000 $ (2)
Jonathon Blum	140 000 $ (2)
Jonny Brodzinski	140 000 $ (3)
Brock Beukeboom	120 000 $ (2)
Jacob Deserres	100 000 $ (2)
Harry Zolnierczyk	100 000 $ (1)
Colton Sceviour	100 000 $ (1)
Artur Gavrus	95 000 $ (1)
Jerome Samson	95 000 $ (1)
Andy Andreoff	90 000 $ (2)
Daniel Brodin	90 000 $ (1)
Chris Terry	90 000 $ (1)
Adam Pardy	90 000 $ (1)
Brendan Gaunce	90 000 $ (2)
Duncan Siemens	90 000 $ (2)
Rushan Rafikov	75 000 $ (3)
Evan Allen	75 000 $ (3)
Jason Kasdorf	75 000 $ (1)
Sergey Tolchinsky	75 000 $ (3)
Vyacheslav Leshchenko	75 000 $ (3)
Gage Ausmus	75 000 $ (3)
Andreas Borgman	75 000 $ (3)
Morgan Klimchuk	75 000 $ (3)
Viktor Crus-Rydberg	75 000 $ (3)
Corey Tropp	60 000 $ (1)
Alexander Svitov	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 5 175 000 $
Year 11 : 1 670 000 $
Year 12 : 890 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 175 000 $
Year 11 : 1 670 000 $
Year 12 : 890 000 $
Year 13 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - 90 $ - 6 242 - 78,02%
Level 2:	6000 - 55 $ - 5 342 - 89,04%
Level 3:	3000 - 30 $ - 2 179 - 72,62%
Level 4:	4000 - 23 $ - 3 110 - 77,75%
Luxury :	1000 - 185 $ - 803 - 80,28%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 890 - 94,52%
Farm Level 2:	1000 - 25 $ - 525 - 52,49%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	17 676 - 80,34%
Average Income per Game	1 623 757 $
Year to Date Revenue	53 583 967 $
Farm
Home Games Left	9
Average Attendance - %	2 415 - 80,51%
Average Income per Game	113 224 $
Year to Date Revenue	3 623 160 $
Expense
Pro Players Total Salaries	67 500 000 $
Farm Players Total Salaries	3 120 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 963 645 $
Farm Year To Date Expenses	2 558 198 $
Pro Salary Cap To Date	51 522 471 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 990 053 $
Farm Estimated Season Revenue	1 019 014 $
Pro Remaining Season Days	43
Pro Expenses Per Days	363 636 $
Pro Estimated Expenses	15 636 348 $
Farm Remaining Season Days	42
Farm Expenses Per Days	17 312 $
Farm Estimated Expenses	727 104 $
Estimated Season Expenses	16 363 452 $
Season Salary Cap	67 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 500 000 $
Estimate Over Minimum Salary Cap of 0 $	67 500 000 $
Current Bank Account	67 120 310 $
Projected Bank Account	64 765 925 $

Pro Players Salaries
Brad Marchand	8 000 000 $ (4)
Alexander Semin	7 500 000 $ (4)
Sergei Bobrovsky	6 500 000 $ (2)
Jason Spezza	6 000 000 $ (3)
Kyle Turris	5 500 000 $ (3)
Anders Lee	5 000 000 $ (5)
Jake Gardiner	4 000 000 $ (1)
Ryan Ellis	4 000 000 $ (2)
Evander Kane	3 500 000 $ (2)
Jesper Fast	3 000 000 $ (2)
Xavier Ouellet (Out of Payroll)	2 150 000 $ (1)
Tim Schaller	2 000 000 $ (1)
Vinnie Hinostroza	2 000 000 $ (1)
Simon Despres	1 900 000 $ (1)
Michael Leighton	1 850 000 $ (2)
Jordan Caron	1 500 000 $ (1)
Martin Marincin	1 200 000 $ (2)
Alexei Marchenko	1 200 000 $ (1)
Brenden Dillon	1 000 000 $ (1)
Ben Ryan	950 000 $ (1)
Joel Armia	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 69 650 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 69 650 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 650 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Miikka Salomaki	265 000 $ (3)
Spencer Machacek	165 000 $ (3)
Nikolai Kulemin	165 000 $ (3)
James Sheppard	155 000 $ (3)
Josh Jooris	150 000 $ (1)
Alexander Urbom	150 000 $ (1)
Mathieu Corbeil	120 000 $ (1)
Klas Dahlbeck	120 000 $ (1)
Brian Strait	120 000 $ (1)
Mikael Tellqvist	110 000 $ (1)
Ben Smith	110 000 $ (3)
Dale Weise	100 000 $ (1)
Marek Viedensky	95 000 $ (1)
Antoine Lafleur	95 000 $ (2)
Thomas Larkin	95 000 $ (1)
Philip McRae	90 000 $ (3)
Ludvig Rensfeldt	85 000 $ (2)
Mathieu Brodeur	80 000 $ (1)
Philippe Cornet	80 000 $ (1)
Tyler Pitlick	75 000 $ (2)
Erik Karlsson (foward)	75 000 $ (3)
Henrik Samuelsson	75 000 $ (2)
Dexter Dancs	75 000 $ (3)
Jaynen Rissling	70 000 $ (2)
Brett Bulmer	70 000 $ (3)
Bill Arnold	70 000 $ (1)
Troy Vance	70 000 $ (1)
Dillon Donnelly	65 000 $ (2)
Philip Tot	65 000 $ (2)
Max Friberg	60 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 3 120 000 $
Year 11 : 1 760 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 120 000 $
Year 11 : 1 760 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 6 027 - 75,34%
Level 2:	6000 - 57 $ - 4 494 - 74,91%
Level 3:	3000 - 26 $ - 2 486 - 82,86%
Level 4:	5000 - 21 $ - 4 108 - 82,15%
Luxury :	1500 - 133 $ - 1 079 - 71,91%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 451 - 72,54%
Farm Level 2:	1000 - 17 $ - 817 - 81,72%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	18 194 - 77,42%
Average Income per Game	1 552 926 $
Year to Date Revenue	51 246 562 $
Farm
Home Games Left	8
Average Attendance - %	2 268 - 75,60%
Average Income per Game	99 951 $
Year to Date Revenue	3 298 395 $
Expense
Pro Players Total Salaries	68 450 000 $
Farm Players Total Salaries	2 555 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 636 362 $
Farm Year To Date Expenses	2 041 630 $
Pro Salary Cap To Date	52 195 213 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 423 409 $
Farm Estimated Season Revenue	799 611 $
Pro Remaining Season Days	43
Pro Expenses Per Days	368 717 $
Pro Estimated Expenses	15 854 831 $
Farm Remaining Season Days	42
Farm Expenses Per Days	14 274 $
Farm Estimated Expenses	599 508 $
Estimated Season Expenses	16 454 339 $
Season Salary Cap	68 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	550 000 $
Estimate Over Minimum Salary Cap of 0 $	68 450 000 $
Current Bank Account	27 223 101 $
Projected Bank Account	23 991 782 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (2)
P.K. Subban	8 000 000 $ (5)
Shea Weber	7 500 000 $ (2)
Andrei Kostitsyn	7 500 000 $ (3)
Phil Kessel	7 000 000 $ (1)
Jonathan Bernier	4 600 000 $ (1)
Brendan Gallagher	4 000 000 $ (1)
David Schlemko	3 200 000 $ (1)
Nikita Zaitsev	3 150 000 $ (2)
Boone Jenner	2 600 000 $ (2)
Louie Caporusso	2 100 000 $ (1)
Darren Helm	1 800 000 $ (1)
Al Montoya	1 500 000 $ (1)
Michael Kostka	1 500 000 $ (1)
Francois Bouchard	1 000 000 $ (2)
Adam Erne	900 000 $ (3)
Marcus Pettersson	900 000 $ (3)
Brayden Point	900 000 $ (2)
Boo Nieves	900 000 $ (2)
Jack Eichel	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 450 000 $
Year 11 : 41 850 000 $
Year 12 : 17 300 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 66 950 000 $
Year 11 : 40 350 000 $
Year 12 : 15 800 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 450 000 $
Year 11 : 41 850 000 $
Year 12 : 17 300 000 $
Year 13 : 8 000 000 $

Farm Players Salaries
Raphael Diaz	180 000 $ (2)
Jujhar Khaira	175 000 $ (3)
Olivier Roy	110 000 $ (2)
Max Nicastro	100 000 $ (3)
Matt Tennyson	100 000 $ (1)
Kirill Lyamin	100 000 $ (1)
James Wright (Out of Payroll)	100 000 $ (3)
Jean-Phillipe Cote	100 000 $ (1)
Luca Caputi	95 000 $ (2)
Ryan Howse	90 000 $ (2)
Martin Ouellette	90 000 $ (2)
Jake Paterson	90 000 $ (2)
Alexandre R. Picard	90 000 $ (3)
Tom Gilbert	90 000 $ (3)
Brandon Davidson	90 000 $ (2)
Nicolas Kerdiles	85 000 $ (2)
Austin Madaisky	85 000 $ (2)
Johan Sundstrom	80 000 $ (2)
Ben Winnett	80 000 $ (2)
Kristopher Foucault	80 000 $ (1)
Philip Lane	80 000 $ (2)
Joachim Nermark	75 000 $ (1)
Sebastian Collberg	75 000 $ (2)
Austen Brassard	75 000 $ (1)
Samuel Kurker	70 000 $ (2)
Garrett Meurs	70 000 $ (1)
Dane Fox	70 000 $ (2)
Max Gardiner	65 000 $ (2)
Matthew Deblouw	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 10 : 2 655 000 $
Year 11 : 2 055 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 655 000 $
Year 11 : 2 055 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Canadiens

Canadiens is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 75 $ - 6 883 - 86,03%
Level 2:	6000 - 60 $ - 4 101 - 68,34%
Level 3:	3000 - 30 $ - 2 307 - 76,91%
Level 4:	5000 - 15 $ - 4 228 - 84,56%
Luxury :	1000 - 125 $ - 974 - 97,37%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 30 $ - 1 929 - 96,44%
Farm Level 2:	1000 - 15 $ - 971 - 97,06%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	18 492 - 80,40%
Average Income per Game	1 482 714 $
Year to Date Revenue	48 929 577 $
Farm
Home Games Left	8
Average Attendance - %	2 899 - 96,64%
Average Income per Game	103 430 $
Year to Date Revenue	3 413 191 $
Expense
Pro Players Total Salaries	69 500 000 $
Farm Players Total Salaries	2 540 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 987 700 $
Farm Year To Date Expenses	2 192 967 $
Pro Salary Cap To Date	51 546 543 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 861 716 $
Farm Estimated Season Revenue	827 440 $
Pro Remaining Season Days	43
Pro Expenses Per Days	374 332 $
Pro Estimated Expenses	16 096 276 $
Farm Remaining Season Days	42
Farm Expenses Per Days	14 194 $
Farm Estimated Expenses	596 148 $
Estimated Season Expenses	16 692 424 $
Season Salary Cap	69 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-500 000 $
Estimate Over Minimum Salary Cap of 0 $	69 500 000 $
Current Bank Account	47 437 243 $
Projected Bank Account	43 433 975 $

Pro Players Salaries
Martin Havlat	7 750 000 $ (1)
John Tavares	7 750 000 $ (1)
Simon Gagne	7 500 000 $ (1)
T.J. Oshie	6 500 000 $ (2)
Frederik Andersen	5 800 000 $ (3)
Sean Monahan	5 650 000 $ (1)
John Klingberg	4 500 000 $ (1)
Jean Gabriel Pageau	3 400 000 $ (1)
Sami Vatanen	3 100 000 $ (1)
Jeff Petry	3 000 000 $ (1)
Connor Murphy	2 800 000 $ (1)
Tim Erixon	2 300 000 $ (1)
Charlie Lindgren	1 800 000 $ (1)
Anthony Bitetto	1 500 000 $ (1)
Justin Fontaine	1 000 000 $ (1)
Andreas Johnsson	900 000 $ (3)
Esa Lindell	900 000 $ (1)
Anthony Cirelli	900 000 $ (3)
Ondrej Kase	900 000 $ (2)
Tanner Richard	800 000 $ (1)
Blake Speers	750 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 500 000 $
Year 11 : 15 750 000 $
Year 12 : 8 350 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 67 700 000 $
Year 11 : 14 450 000 $
Year 12 : 8 350 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 69 500 000 $
Year 11 : 15 750 000 $
Year 12 : 8 350 000 $
Year 13 : 0 $

Farm Players Salaries
Matt Bartkowski	200 000 $ (2)
Brian Gibbons	180 000 $ (2)
Wojtek Wolski	170 000 $ (2)
Peter Delmas	140 000 $ (3)
Eric O'dell	140 000 $ (2)
Harri Sateri	140 000 $ (3)
Christopher DiDomenico (Out of Payroll)	130 000 $ (3)
Jyrki Jokipakka	110 000 $ (3)
Pavel Vorobiev	100 000 $ (1)
Lukas Krajicek	100 000 $ (2)
Maxime Clermont	100 000 $ (1)
Julien Pelletier	95 000 $ (3)
Corban Knight	95 000 $ (1)
Jesper Pettersson	90 000 $ (1)
Jacob De La Rose	90 000 $ (2)
Justin Sefton	90 000 $ (1)
Frederick Gaudreau	85 000 $ (1)
Colin Long	85 000 $ (1)
David Musil	80 000 $ (1)
Robin Kovacs	80 000 $ (2)
Matia Marcantuoni	80 000 $ (3)
Dylan Blujus	80 000 $ (2)
Chris Bigras	75 000 $ (3)
Carter Ashton	70 000 $ (1)
Dante Salituro	65 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 10 : 2 670 000 $
Year 11 : 1 810 000 $
Year 12 : 770 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 670 000 $
Year 11 : 1 810 000 $
Year 12 : 770 000 $
Year 13 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 5 146 - 73,51%
Level 2:	5000 - 60 $ - 4 068 - 81,36%
Level 3:	2000 - 35 $ - 1 751 - 87,57%
Level 4:	4000 - 20 $ - 3 912 - 97,81%
Luxury :	1000 - 200 $ - 735 - 73,48%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 857 - 92,86%
Farm Level 2:	1000 - 15 $ - 938 - 93,79%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	15 613 - 82,17%
Average Income per Game	1 472 065 $
Year to Date Revenue	47 106 077 $
Farm
Home Games Left	8
Average Attendance - %	2 795 - 93,17%
Average Income per Game	112 925 $
Year to Date Revenue	3 726 517 $
Expense
Pro Players Total Salaries	64 900 000 $
Farm Players Total Salaries	2 655 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 854 037 $
Farm Year To Date Expenses	1 966 758 $
Pro Salary Cap To Date	51 412 841 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 248 584 $
Farm Estimated Season Revenue	903 398 $
Pro Remaining Season Days	43
Pro Expenses Per Days	349 733 $
Pro Estimated Expenses	15 038 519 $
Farm Remaining Season Days	42
Farm Expenses Per Days	14 812 $
Farm Estimated Expenses	622 104 $
Estimated Season Expenses	15 660 623 $
Season Salary Cap	64 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	4 100 000 $
Estimate Over Minimum Salary Cap of 0 $	64 900 000 $
Current Bank Account	49 247 345 $
Projected Bank Account	47 738 704 $

Pro Players Salaries
Leon Draisaitl	8 000 000 $ (3)
Justin Williams	6 750 000 $ (2)
Steve Mason	6 250 000 $ (2)
Tyler Ennis	5 500 000 $ (4)
Nick Bonino	5 000 000 $ (3)
Adam Henrique	5 000 000 $ (3)
Ron Hainsey	4 875 000 $ (1)
Zach Bogosian (Out of Payroll)	4 600 000 $ (1)
TJ Brodie	3 900 000 $ (1)
Conor Sheary	3 500 000 $ (1)
Jonas Junland	2 950 000 $ (1)
Colby Robak (Out of Payroll)	2 100 000 $ (1)
Andrei Loktionov	1 825 000 $ (1)
Justin Pogge	1 500 000 $ (1)
Dennis Rasmussen	1 500 000 $ (1)
Taylor Ellington (Out of Payroll)	1 500 000 $ (1)
Josh Archibald	1 500 000 $ (3)
Jake Hansen	1 500 000 $ (3)
Sergei Stetsenko	1 000 000 $ (1)
Mark Jankowski	900 000 $ (2)
Mirco Mueller	900 000 $ (3)
Tobias Rieder	900 000 $ (1)
Brett Ponich	850 000 $ (2)
Brendan Woods	800 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 10 : 73 100 000 $
Year 11 : 42 950 000 $
Year 12 : 27 400 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 73 100 000 $
Year 11 : 42 950 000 $
Year 12 : 27 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 100 000 $
Year 11 : 42 950 000 $
Year 12 : 27 400 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Jaroslav Janus	900 000 $ (1)
Jeff Zatkoff	140 000 $ (1)
Kyle Cumiskey	130 000 $ (1)
John Moore	120 000 $ (1)
Branislav Mezei	110 000 $ (1)
Jeremy Price (Out of Payroll)	100 000 $ (2)
Viktor Tikhonov (Out of Payroll)	100 000 $ (1)
Slater Koekkoek	90 000 $ (3)
Magnus Paajarvi (Out of Payroll)	90 000 $ (1)
Joe Morrow	85 000 $ (1)
Maxime Sauve	80 000 $ (1)
Matej Stransky	80 000 $ (2)
Joey Leach	80 000 $ (2)
Daultan Leveille	80 000 $ (2)
Kevin Lynch	75 000 $ (2)
Sebastian Stefaniszin	75 000 $ (1)
Henrik Bjorklund	75 000 $ (1)
Dale Mitchell	75 000 $ (1)
Emile Poirier	75 000 $ (3)
Samuel Fejes	70 000 $ (2)
Ivan Telegin	70 000 $ (2)
Emil Lundberg	70 000 $ (2)
Marcel Hossa	65 000 $ (1)
Lukas Sutter	60 000 $ (2)
Connor Rankin	50 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 10 : 2 945 000 $
Year 11 : 850 000 $
Year 12 : 165 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 945 000 $
Year 11 : 850 000 $
Year 12 : 165 000 $
Year 13 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 6 027 - 75,34%
Level 2:	5000 - 50 $ - 4 998 - 99,97%
Level 3:	2000 - 35 $ - 1 777 - 88,85%
Level 4:	4000 - 20 $ - 3 948 - 98,71%
Luxury :	1000 - 140 $ - 997 - 99,73%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 229 - 61,45%
Farm Level 2:	1000 - 20 $ - 662 - 66,19%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	17 748 - 88,74%
Average Income per Game	1 511 377 $
Year to Date Revenue	48 364 077 $
Farm
Home Games Left	8
Average Attendance - %	1 891 - 63,03%
Average Income per Game	97 884 $
Year to Date Revenue	3 230 159 $
Expense
Pro Players Total Salaries	62 600 000 $
Farm Players Total Salaries	2 230 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	47 726 747 $
Farm Year To Date Expenses	1 845 065 $
Pro Salary Cap To Date	47 285 561 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 602 397 $
Farm Estimated Season Revenue	783 069 $
Pro Remaining Season Days	43
Pro Expenses Per Days	337 433 $
Pro Estimated Expenses	14 509 619 $
Farm Remaining Season Days	42
Farm Expenses Per Days	12 527 $
Farm Estimated Expenses	526 134 $
Estimated Season Expenses	15 035 753 $
Season Salary Cap	62 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 400 000 $
Estimate Over Minimum Salary Cap of 0 $	62 600 000 $
Current Bank Account	9 832 905 $
Projected Bank Account	9 182 618 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (1)
Kyle Okposo	6 150 000 $ (3)
Gabriel Landeskog	5 800 000 $ (1)
Dustin Brown	5 250 000 $ (2)
Petr Mrazek	4 300 000 $ (1)
Tyler Bozak	4 150 000 $ (2)
Jonathan Marchessault	3 500 000 $ (1)
David Backes	3 250 000 $ (2)
Jonas Brodin	2 950 000 $ (1)
Dmitri Orlov (Out of Payroll)	2 800 000 $ (1)
Jacob Markstrom	2 500 000 $ (3)
Dwight King	2 500 000 $ (3)
Justin Braun	2 300 000 $ (2)
Nikita Nikitin	1 800 000 $ (1)
Ty Wishart	1 750 000 $ (1)
Erik Gustafsson	1 500 000 $ (1)
Vladislav Namestnikov	1 500 000 $ (3)
Frank Vatrano	1 400 000 $ (1)
Reid Boucher	900 000 $ (2)
Tyler Motte	900 000 $ (3)
Matthew Nieto	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 62 600 000 $
Year 11 : 29 400 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 600 000 $
Year 11 : 29 400 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 62 600 000 $
Year 11 : 29 400 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $

Farm Players Salaries
Bryan Rust	120 000 $ (2)
Sergei Korostin	100 000 $ (1)
Dylan DeMelo	100 000 $ (1)
Sam Brittain	100 000 $ (1)
Laurent Brossoit	90 000 $ (2)
Alexandre Picard	90 000 $ (3)
David Kampf	90 000 $ (2)
Dick Axelsson	90 000 $ (3)
Peter Andersson	90 000 $ (1)
Daniel Carr	90 000 $ (2)
Ryan Button	90 000 $ (1)
Mitch Wahl	90 000 $ (1)
Brent Regner	90 000 $ (1)
David Warsofsky	90 000 $ (1)
Andrey Pedan	85 000 $ (2)
Francis Beauvillier	85 000 $ (2)
Eric Knodel	80 000 $ (3)
Kirill Kabanov	80 000 $ (2)
Michael Paliotta	80 000 $ (1)
Marcel Goc	80 000 $ (3)
Oscar Dansk	75 000 $ (3)
Linus Arnesson	75 000 $ (2)
Bobby Butler	70 000 $ (3)
Corey Cowick	70 000 $ (3)
Brett Sutter	65 000 $ (2)
Jozef Balej	65 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 2 230 000 $
Year 11 : 1 400 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 230 000 $
Year 11 : 1 400 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 90 $ - 5 533 - 69,17%
Level 2:	5000 - 50 $ - 4 794 - 95,89%
Level 3:	2000 - 36 $ - 1 674 - 83,70%
Level 4:	4000 - 25 $ - 2 647 - 66,16%
Luxury :	1000 - 180 $ - 811 - 81,08%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 880 - 94,01%
Farm Level 2:	1000 - 15 $ - 932 - 93,19%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	15 459 - 77,30%
Average Income per Game	1 486 425 $
Year to Date Revenue	49 052 031 $
Farm
Home Games Left	8
Average Attendance - %	2 812 - 93,74%
Average Income per Game	113 946 $
Year to Date Revenue	3 760 227 $
Expense
Pro Players Total Salaries	68 750 000 $
Farm Players Total Salaries	2 575 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 798 960 $
Farm Year To Date Expenses	2 078 468 $
Pro Salary Cap To Date	52 357 740 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 891 401 $
Farm Estimated Season Revenue	911 570 $
Pro Remaining Season Days	43
Pro Expenses Per Days	370 321 $
Pro Estimated Expenses	15 923 803 $
Farm Remaining Season Days	42
Farm Expenses Per Days	14 382 $
Farm Estimated Expenses	604 044 $
Estimated Season Expenses	16 527 847 $
Season Salary Cap	68 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	250 000 $
Estimate Over Minimum Salary Cap of 0 $	68 750 000 $
Current Bank Account	8 281 607 $
Projected Bank Account	4 556 731 $

Pro Players Salaries
Zach Parise	9 250 000 $ (4)
Corey Perry	8 750 000 $ (2)
Vladimir Tarasenko	7 000 000 $ (3)
David Krejci	7 000 000 $ (3)
Dustin Byfuglien	6 500 000 $ (5)
Brett Connolly	4 500 000 $ (5)
Neal Pionk	4 000 000 $ (5)
Louis Domingue	3 700 000 $ (2)
Michael Del Zotto	3 500 000 $ (1)
Blake Comeau	2 300 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Miles Wood	1 800 000 $ (1)
Joonas Donskoi	1 750 000 $ (1)
Antti Raanta	1 750 000 $ (1)
Brett Kulak	900 000 $ (2)
Alexander Wennberg	900 000 $ (1)
Conor Garland	900 000 $ (3)
Derrick Pouliot	900 000 $ (2)
Alex Kerfoot	900 000 $ (2)
Blair Jones	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 750 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 68 000 000 $
Year 11 : 53 550 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 750 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $

Farm Players Salaries
John Mitchell	160 000 $ (1)
Markus Hannikainen	150 000 $ (2)
Oskars Bartulis	110 000 $ (2)
Seth Helgeson	100 000 $ (1)
Christian Thomas	95 000 $ (1)
Anton Gustafsson	95 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (3)
Denis Bodrov	90 000 $ (2)
Derek Rodwell	90 000 $ (1)
Rostislav Olesz	90 000 $ (3)
Mark Alt (Out of Payroll)	90 000 $ (3)
Chet Pickard	90 000 $ (2)
Brad Malone	90 000 $ (1)
Linden Rowat	90 000 $ (3)
Colin Sullivan	85 000 $ (2)
Patrick McNally	85 000 $ (2)
Nick Ebert	80 000 $ (2)
Tomas Surovy	80 000 $ (3)
Mikhail Stefanovich	80 000 $ (1)
Philippe Hudon	75 000 $ (3)
Samuel Noreau	75 000 $ (3)
Nick Magyar	75 000 $ (3)
Kory Nagy	75 000 $ (3)
Myles Bell	75 000 $ (1)
Travis Ewanyk	70 000 $ (1)
Michael Downing	70 000 $ (2)
Olivier Archambault	70 000 $ (3)
Ryan Martindale	65 000 $ (2)
Ruslan Bashkirov	65 000 $ (2)
Brandon Hynes	55 000 $ (3)
Blake Clarke	50 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 10 : 2 665 000 $
Year 11 : 1 810 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 665 000 $
Year 11 : 1 810 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 5 465 - 68,31%
Level 2:	5000 - 60 $ - 4 085 - 81,71%
Level 3:	2000 - 40 $ - 1 524 - 76,20%
Level 4:	4000 - 25 $ - 2 932 - 73,31%
Luxury :	1000 - 185 $ - 811 - 81,08%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 876 - 93,82%
Farm Level 2:	1000 - 15 $ - 979 - 97,95%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	14 817 - 74,09%
Average Income per Game	1 476 501 $
Year to Date Revenue	48 724 518 $
Farm
Home Games Left	9
Average Attendance - %	2 856 - 95,20%
Average Income per Game	114 802 $
Year to Date Revenue	3 673 664 $
Expense
Pro Players Total Salaries	67 675 000 $
Farm Players Total Salaries	2 664 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 852 714 $
Farm Year To Date Expenses	2 045 428 $
Pro Salary Cap To Date	52 411 501 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 812 004 $
Farm Estimated Season Revenue	1 033 218 $
Pro Remaining Season Days	43
Pro Expenses Per Days	364 572 $
Pro Estimated Expenses	15 676 596 $
Farm Remaining Season Days	42
Farm Expenses Per Days	14 863 $
Farm Estimated Expenses	624 246 $
Estimated Season Expenses	16 300 842 $
Season Salary Cap	67 675 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 325 000 $
Estimate Over Minimum Salary Cap of 0 $	67 675 000 $
Current Bank Account	33 840 072 $
Projected Bank Account	30 384 452 $

Pro Players Salaries
Pavel Datsyuk	7 650 000 $ (2)
Evgeny Kuznetsov	7 000 000 $ (5)
Ryan Suter	7 000 000 $ (3)
Alexander Radulov	6 000 000 $ (1)
Jussi Jokinen	5 700 000 $ (1)
Joni Pitkanen	5 250 000 $ (1)
Brent Seabrook	4 850 000 $ (2)
Chris Kreider	4 500 000 $ (3)
Mike Green	4 100 000 $ (1)
Jacob Trouba	3 500 000 $ (3)
Nate Thompson	3 000 000 $ (2)
Anton Forsberg	1 800 000 $ (1)
Eric Wellwood (Out of Payroll)	1 500 000 $ (2)
Jordan Szwarz	1 000 000 $ (2)
Mark Katic	925 000 $ (1)
Matt Murray	900 000 $ (1)
Anton Rodin	900 000 $ (1)
Brock McGinn	900 000 $ (2)
Pavel Buchnevich	900 000 $ (3)
Oliver Bjorkstrand	900 000 $ (2)
Teuvo Teravainen	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 69 175 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 69 175 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 175 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $

Farm Players Salaries
Nathan Gerbe	175 000 $ (1)
Drake Caggiula	170 000 $ (3)
Cory Conacher	140 000 $ (1)
Enver Lisin	125 000 $ (1)
Nathan Beaulieu	120 000 $ (1)
Michael Hutchinson	110 000 $ (2)
Joonas Nattinen	100 000 $ (1)
Marcel Noebels	100 000 $ (2)
Dylan Olsen	92 500 $ (1)
Cody McLeod	91 000 $ (1)
Jordan Schmaltz	90 000 $ (2)
Andreas Nodl	90 000 $ (2)
Max Reinhart	90 000 $ (2)
Patrik Bartosak	90 000 $ (2)
Paul Postma	90 000 $ (1)
Tyler Beskorowany	90 000 $ (1)
Curtis Mckenzie	86 000 $ (1)
Nicklas Lasu	80 000 $ (1)
Matt Mackenzie	80 000 $ (1)
John McFarland	80 000 $ (1)
Jordy Stallard	75 000 $ (3)
Niklas Hansson	75 000 $ (3)
Taylor Cammarata	75 000 $ (3)
Anthony Florentino	75 000 $ (3)
Avery Peterson	75 000 $ (3)
Ryan Fitzgerald	75 000 $ (3)
Matt Buckles	65 000 $ (2)
Loik Leveille	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 664 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 664 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 90 $ - 5 855 - 83,65%
Level 2:	5000 - 65 $ - 3 752 - 75,03%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 946 - 98,65%
Luxury :	1000 - 175 $ - 980 - 98,02%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 895 - 94,75%
Farm Level 2:	1000 - 15 $ - 949 - 94,94%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	16 533 - 87,02%
Average Income per Game	1 522 903 $
Year to Date Revenue	48 732 903 $
Farm
Home Games Left	9
Average Attendance - %	2 844 - 94,82%
Average Income per Game	115 085 $
Year to Date Revenue	3 682 728 $
Expense
Pro Players Total Salaries	68 400 000 $
Farm Players Total Salaries	2 467 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 256 830 $
Farm Year To Date Expenses	2 217 807 $
Pro Salary Cap To Date	50 815 640 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 706 129 $
Farm Estimated Season Revenue	1 035 767 $
Pro Remaining Season Days	43
Pro Expenses Per Days	368 449 $
Pro Estimated Expenses	15 843 307 $
Farm Remaining Season Days	42
Farm Expenses Per Days	13 804 $
Farm Estimated Expenses	579 768 $
Estimated Season Expenses	16 423 075 $
Season Salary Cap	68 400 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	600 000 $
Estimate Over Minimum Salary Cap of 0 $	68 400 000 $
Current Bank Account	5 537 962 $
Projected Bank Account	3 856 783 $

Pro Players Salaries
Erik Karlsson	8 500 000 $ (3)
Nicklas Backstrom	8 200 000 $ (1)
Blake Wheeler	8 000 000 $ (4)
Ben Bishop	6 500 000 $ (5)
J.T. Miller	6 000 000 $ (5)
Scott Gomez	5 250 000 $ (1)
Milan Kraft	5 250 000 $ (1)
Michael Grabner	4 000 000 $ (2)
Mika Zibanejad	3 000 000 $ (2)
Jordan Oesterle	1 800 000 $ (1)
Tanner Pearson	1 800 000 $ (1)
Brandon Tanev	1 800 000 $ (1)
Tim Heed (Out of Payroll)	1 750 000 $ (3)
Chris Tierney	1 500 000 $ (1)
Colin Miller	1 400 000 $ (2)
Joshua Morrissey	900 000 $ (2)
Mathew Dumba	900 000 $ (1)
Malcolm Subban	900 000 $ (3)
Lucas Wallmark	900 000 $ (3)
Ryan Pulock	900 000 $ (3)
Anthony Mantha	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 70 150 000 $
Year 11 : 42 750 000 $
Year 12 : 33 450 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 70 150 000 $
Year 11 : 42 750 000 $
Year 12 : 33 450 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 150 000 $
Year 11 : 42 750 000 $
Year 12 : 33 450 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Andrew Desjardins	200 000 $ (2)
Stanislav Galiev	175 000 $ (3)
Anders Lindback	150 000 $ (3)
Jakub Kindl	120 000 $ (3)
Justin Peters	120 000 $ (3)
Kevin Marshall	100 000 $ (3)
Stefan Legein	100 000 $ (2)
Mark Borowiecki	100 000 $ (2)
Tanner Glass	100 000 $ (1)
Logan MacMillan	95 000 $ (1)
Colby Cave	90 000 $ (3)
Jordon Southorn	90 000 $ (2)
Drayson Bowman	85 000 $ (2)
Timo Pielmeier	85 000 $ (1)
Nikolai Prokhorkin (Out of Payroll)	80 000 $ (1)
Jori Lehtera	80 000 $ (1)
Bryan Cameron	77 500 $ (1)
Maksim Mayorov	75 000 $ (1)
Wiley Sherman	75 000 $ (3)
Jared Hauf	75 000 $ (3)
Chris Doyle	70 000 $ (1)
Marc-Olivier Roy	70 000 $ (1)
Zakhar Arzamastsev	65 000 $ (1)
Luke Lockhart	60 000 $ (1)
Alex Coulombe (Out of Payroll)	60 000 $ (1)
Denis Kamaev	55 000 $ (1)
Fabian Gunnarsson	55 000 $ (2)
Tyler Hill	50 000 $ (2)
Nick Petersen	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 2 607 500 $
Year 11 : 1 585 000 $
Year 12 : 905 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 607 500 $
Year 11 : 1 585 000 $
Year 12 : 905 000 $
Year 13 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - 96 $ - 5 354 - 66,93%
Level 2:	6000 - 66 $ - 3 803 - 63,38%
Level 3:	3000 - 37 $ - 1 678 - 55,94%
Level 4:	4000 - 30 $ - 2 425 - 60,62%
Luxury :	1000 - 175 $ - 990 - 98,99%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 867 - 93,36%
Farm Level 2:	1000 - 17 $ - 854 - 85,43%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	14 250 - 64,77%
Average Income per Game	1 511 066 $
Year to Date Revenue	48 354 127 $
Farm
Home Games Left	8
Average Attendance - %	2 721 - 90,72%
Average Income per Game	114 097 $
Year to Date Revenue	3 765 185 $
Expense
Pro Players Total Salaries	68 400 000 $
Farm Players Total Salaries	4 530 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 886 232 $
Farm Year To Date Expenses	2 306 004 $
Pro Salary Cap To Date	51 445 069 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 599 598 $
Farm Estimated Season Revenue	912 772 $
Pro Remaining Season Days	43
Pro Expenses Per Days	368 449 $
Pro Estimated Expenses	15 843 307 $
Farm Remaining Season Days	42
Farm Expenses Per Days	24 892 $
Farm Estimated Expenses	1 045 464 $
Estimated Season Expenses	16 888 771 $
Season Salary Cap	68 400 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	600 000 $
Estimate Over Minimum Salary Cap of 0 $	68 400 000 $
Current Bank Account	85 147 241 $
Projected Bank Account	82 770 840 $

Pro Players Salaries
Joe Thornton	7 850 000 $ (2)
Rick Nash	7 750 000 $ (1)
Matt Carle	5 750 000 $ (2)
Cam Barker	5 500 000 $ (2)
Tomas Tatar	5 500 000 $ (5)
Andrew Ladd	4 250 000 $ (1)
Nick Bjugstad	4 000 000 $ (3)
Nino Niederreiter	4 000 000 $ (1)
Joonas Korpisalo	3 500 000 $ (3)
Jason Demers	3 350 000 $ (2)
Antoine Roussel	2 400 000 $ (2)
Zack Kassian	2 400 000 $ (1)
Markus Nutivaara	2 100 000 $ (2)
Scott Darling	2 000 000 $ (2)
Connor Brown	1 800 000 $ (1)
Mikael Backlund	1 500 000 $ (1)
Ben Chiarot	1 500 000 $ (2)
Micheal Ferland	1 450 000 $ (1)
Jimmy Vesey	900 000 $ (1)
Shea Theodore	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 400 000 $
Year 11 : 44 350 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 68 150 000 $
Year 11 : 44 350 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 400 000 $
Year 11 : 44 350 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Steven Kampfer	1 600 000 $ (2)
Jonas Hiller	175 000 $ (2)
Maxim Lapierre	150 000 $ (1)
Dalton Prout	140 000 $ (3)
Corey Locke	140 000 $ (1)
Iiro Pakarinen	140 000 $ (2)
Ville Koistinen	135 000 $ (2)
Maxime Lagace	120 000 $ (2)
Jeremie Blain	120 000 $ (1)
Patrice Cormier	120 000 $ (1)
Sergey Kalinin	120 000 $ (2)
Chris Conner	100 000 $ (2)
Rene Bourque	97 500 $ (1)
Brad Ross	95 000 $ (2)
Tomas Hyka	95 000 $ (2)
Mathieu Carle	92 500 $ (2)
Maxim Shalunov (Out of Payroll)	85 000 $ (1)
Anthony Peluso	85 000 $ (2)
Nicklas Jensen	80 000 $ (1)
Antoine Bibeau	80 000 $ (3)
Harrison Ruopp	80 000 $ (1)
Ryan Macinnis	75 000 $ (3)
Benjamin Conz	75 000 $ (1)
Calle Andersson	75 000 $ (1)
Louis-Marc Aubry	70 000 $ (2)
Dalton Smith	70 000 $ (2)
Eric Roy	70 000 $ (2)
Milan Jurcina	70 000 $ (1)
Emil Djuse	67 500 $ (1)
Corey Fienhage	67 500 $ (1)
Andrej Sastny	65 000 $ (1)
T.J. Hensick	60 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 10 : 4 615 000 $
Year 11 : 1 822 500 $
Year 12 : 295 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 620 000 $
Year 11 : 1 822 500 $
Year 12 : 295 000 $
Year 13 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - 88 $ - 6 782 - 84,77%
Level 2:	5000 - 55 $ - 4 960 - 99,19%
Level 3:	2000 - 33 $ - 1 874 - 93,71%
Level 4:	4000 - 18 $ - 3 959 - 98,96%
Luxury :	1000 - 185 $ - 800 - 79,96%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 893 - 94,66%
Farm Level 2:	1000 - 15 $ - 954 - 95,43%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 374 - 91,87%
Average Income per Game	1 620 180 $
Year to Date Revenue	51 845 748 $
Farm
Home Games Left	8
Average Attendance - %	2 847 - 94,91%
Average Income per Game	115 099 $
Year to Date Revenue	3 798 264 $
Expense
Pro Players Total Salaries	63 950 000 $
Farm Players Total Salaries	2 060 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 906 706 $
Farm Year To Date Expenses	1 763 225 $
Pro Salary Cap To Date	51 465 515 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 581 617 $
Farm Estimated Season Revenue	920 791 $
Pro Remaining Season Days	43
Pro Expenses Per Days	344 652 $
Pro Estimated Expenses	14 820 036 $
Farm Remaining Season Days	42
Farm Expenses Per Days	11 613 $
Farm Estimated Expenses	487 746 $
Estimated Season Expenses	15 307 782 $
Season Salary Cap	63 950 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 050 000 $
Estimate Over Minimum Salary Cap of 0 $	63 950 000 $
Current Bank Account	13 035 067 $
Projected Bank Account	13 229 693 $

Pro Players Salaries
Paul Stastny	9 000 000 $ (5)
Olli Jokinen	8 000 000 $ (1)
Marian Gaborik	7 250 000 $ (1)
Jakub Voracek	7 150 000 $ (2)
Dan Hamhuis (Out of Payroll)	5 750 000 $ (1)
Patrick Eaves	4 500 000 $ (1)
Jay Beagle	2 800 000 $ (1)
Chad Johnson	2 800 000 $ (1)
James Reimer	2 800 000 $ (1)
Adam McQuaid	2 300 000 $ (1)
Trevor Lewis	2 300 000 $ (1)
Ryan Strome	2 300 000 $ (1)
Kevan Miller	1 950 000 $ (1)
Roman Horak	1 800 000 $ (1)
Brad Hunt	1 800 000 $ (2)
Brendan Leipsic	1 750 000 $ (3)
David Rundblad	1 750 000 $ (2)
Nicolas Deslauriers	1 000 000 $ (1)
Will Butcher	900 000 $ (2)
Rob O'Gara	900 000 $ (1)
Brock Boeser (Out of Payroll)	900 000 $ (2)
Dylan Strome	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 70 600 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 70 100 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 600 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries
Jay Dickman	100 000 $ (1)
Mark Olver	100 000 $ (2)
Jimmy Lodge	100 000 $ (1)
Steven Hodges	100 000 $ (1)
Yutaka Fukufuji (Out of Payroll)	100 000 $ (1)
Yan-Pavel Laplante	100 000 $ (1)
Brandon Archibald	90 000 $ (1)
Daniel Rahimi	90 000 $ (1)
Tommy Cross	90 000 $ (1)
Cody Sol	80 000 $ (1)
Codey Burki	80 000 $ (1)
Hannu Toivonen	80 000 $ (2)
Andre Petersson	80 000 $ (1)
Maxime Macenauer	80 000 $ (1)
John Degray	75 000 $ (1)
Colton Gillies	70 000 $ (2)
Brett MacLean	70 000 $ (1)
Dustin Boyd	70 000 $ (1)
Sean Lorenz	70 000 $ (1)
Justin Kea	70 000 $ (2)
Quentin Shore	70 000 $ (2)
Stefan Warg	70 000 $ (1)
Derek Grant	70 000 $ (1)
Etienne Brodeur	65 000 $ (2)
Tomas Malec	65 000 $ (1)
Ryan Rehill	65 000 $ (1)
Jakub Izacky	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 160 000 $
Year 11 : 455 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 160 000 $
Year 11 : 455 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - 88 $ - 6 784 - 84,80%
Level 2:	6000 - 58 $ - 4 273 - 71,22%
Level 3:	3000 - 35 $ - 1 755 - 58,49%
Level 4:	4000 - 25 $ - 2 952 - 73,79%
Luxury :	1000 - 190 $ - 783 - 78,30%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 266 - 63,30%
Farm Level 2:	1000 - 25 $ - 534 - 53,35%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	16 547 - 75,21%
Average Income per Game	1 589 497 $
Year to Date Revenue	50 863 907 $
Farm
Home Games Left	9
Average Attendance - %	1 799 - 59,98%
Average Income per Game	100 427 $
Year to Date Revenue	3 213 673 $
Expense
Pro Players Total Salaries	67 500 000 $
Farm Players Total Salaries	3 032 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 390 634 $
Farm Year To Date Expenses	2 395 409 $
Pro Salary Cap To Date	51 949 472 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 305 474 $
Farm Estimated Season Revenue	903 846 $
Pro Remaining Season Days	43
Pro Expenses Per Days	363 636 $
Pro Estimated Expenses	15 636 348 $
Farm Remaining Season Days	42
Farm Expenses Per Days	16 841 $
Farm Estimated Expenses	707 322 $
Estimated Season Expenses	16 343 670 $
Season Salary Cap	67 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 500 000 $
Estimate Over Minimum Salary Cap of 0 $	67 500 000 $
Current Bank Account	12 332 649 $
Projected Bank Account	11 198 299 $

Pro Players Salaries
Tuukka Rask	7 600 000 $ (4)
Patrice Bergeron	7 000 000 $ (4)
Jay Bouwmeester	6 000 000 $ (2)
Travis Zajac	6 000 000 $ (2)
Jaden Schwartz	6 000 000 $ (2)
Patrik Berglund	5 500 000 $ (2)
Patric Hornqvist	5 000 000 $ (1)
Ladislav Smid	4 000 000 $ (1)
Darcy Kuemper	3 300 000 $ (1)
Michael Matheson	2 800 000 $ (1)
Adam Lowry	2 500 000 $ (3)
Matt Grzelcyk	2 300 000 $ (1)
Maxim Trunev	1 800 000 $ (1)
Mackenzie Weegar	1 750 000 $ (3)
Zach Hamill	1 450 000 $ (3)
Timo Meier	900 000 $ (2)
Kevin Fiala	900 000 $ (2)
Carl Dahlstrom	900 000 $ (2)
Jared McCann	900 000 $ (2)
Josh Anderson	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 67 500 000 $
Year 11 : 47 400 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 68 100 000 $
Year 11 : 48 000 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 500 000 $
Year 11 : 47 400 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $

Farm Players Salaries
Daniel Paille	175 000 $ (1)
Rocco Grimaldi	150 000 $ (2)
Shane Prince	150 000 $ (2)
Dustin Tokarski	150 000 $ (3)
Ben Hutton	140 000 $ (1)
Samuel Carrier	140 000 $ (1)
Shaone Morrisonn	140 000 $ (2)
Nic Dowd	135 000 $ (2)
Dustin Jeffrey	130 000 $ (2)
Kris Newbury	110 000 $ (1)
Jesse Blacker (Out of Payroll)	110 000 $ (2)
Jared Knight	107 500 $ (2)
Mat Clark	100 000 $ (1)
Luca Sbisa	100 000 $ (3)
Christian Folin	100 000 $ (1)
Zach Budish	95 000 $ (1)
Jordan Martinook	90 000 $ (2)
Josh Leivo	90 000 $ (2)
Samu Perhonen	90 000 $ (2)
Ryan Murphy	90 000 $ (1)
Lance Bouma	90 000 $ (3)
Matt Puempel	85 000 $ (1)
Devante Smith-Pelly	80 000 $ (2)
Jon Gillies	75 000 $ (3)
Dan Blackburn	75 000 $ (2)
Marc-Antoine Pouliot	75 000 $ (1)
Erik Nemec	70 000 $ (1)
Ryan Stoa	70 000 $ (1)
Danick Paquette	65 000 $ (1)
Jordan Messier	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 3 142 500 $
Year 11 : 1 762 500 $
Year 12 : 415 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 142 500 $
Year 11 : 1 762 500 $
Year 12 : 415 000 $
Year 13 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 80 $ - 7 004 - 87,55%
Level 2:	6000 - 45 $ - 5 615 - 93,58%
Level 3:	3000 - 30 $ - 2 425 - 80,84%
Level 4:	4000 - 20 $ - 3 969 - 99,23%
Luxury :	1000 - 180 $ - 844 - 84,35%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 906 - 95,29%
Farm Level 2:	1000 - 15 $ - 968 - 96,77%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	19 856 - 90,26%
Average Income per Game	1 573 217 $
Year to Date Revenue	50 342 949 $
Farm
Home Games Left	8
Average Attendance - %	2 873 - 95,78%
Average Income per Game	115 998 $
Year to Date Revenue	3 827 924 $
Expense
Pro Players Total Salaries	64 600 000 $
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	52 143 842 $
Farm Year To Date Expenses	2 357 222 $
Pro Salary Cap To Date	51 702 684 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 158 954 $
Farm Estimated Season Revenue	927 982 $
Pro Remaining Season Days	43
Pro Expenses Per Days	348 128 $
Pro Estimated Expenses	14 969 504 $
Farm Remaining Season Days	42
Farm Expenses Per Days	13 817 $
Farm Estimated Expenses	580 314 $
Estimated Season Expenses	15 549 818 $
Season Salary Cap	64 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	4 400 000 $
Estimate Over Minimum Salary Cap of 0 $	64 600 000 $
Current Bank Account	14 801 642 $
Projected Bank Account	14 338 760 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (5)
Duncan Keith	7 250 000 $ (1)
Mark Scheifele	6 500 000 $ (3)
Thomas Greiss	5 750 000 $ (3)
Johnny Gaudreau	5 500 000 $ (2)
Erik Johnson (Out of Payroll)	4 700 000 $ (1)
Roman Josi	4 500 000 $ (2)
Olli Maatta (Out of Payroll)	3 500 000 $ (3)
Danton Heinen	3 500 000 $ (1)
Cam Talbot	3 000 000 $ (1)
Alex Chiasson	2 500 000 $ (1)
David Savard	2 100 000 $ (1)
Travis Hamonic (1 Way Contract)	1 900 000 $ (1)
Quinton Howden	1 800 000 $ (1)
Troy Brouwer	1 700 000 $ (1)
Mario Kempe	1 500 000 $ (2)
Matt Irwin	1 500 000 $ (1)
Zack Smith	1 000 000 $ (1)
Zac Rinaldo	1 000 000 $ (1)
Tom Wilson	900 000 $ (2)
Kyle Connor	900 000 $ (2)
Charlie McAvoy	900 000 $ (2)
Radek Faksa	900 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 10 : 72 800 000 $
Year 11 : 39 950 000 $
Year 12 : 25 750 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 72 800 000 $
Year 11 : 39 950 000 $
Year 12 : 25 750 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 800 000 $
Year 11 : 39 950 000 $
Year 12 : 25 750 000 $
Year 13 : 10 000 000 $

Farm Players Salaries
Nick Seeler	180 000 $ (2)
Danny DeKeyser	175 000 $ (3)
Kalle Kossila	150 000 $ (3)
Ryan Reaves	140 000 $ (2)
Tom Kuhnhackl	140 000 $ (2)
Ian Cole	140 000 $ (1)
Taylor Leier	135 000 $ (2)
Joakim Andersson	125 000 $ (2)
Oscar Fantenberg	120 000 $ (2)
Blake Coleman	100 000 $ (3)
Bill Sweatt	100 000 $ (2)
Kent Patterson	100 000 $ (2)
David Toews	95 000 $ (3)
Kristoffer Berglund	90 000 $ (2)
Mattias Backman (Out of Payroll)	80 000 $ (1)
Alec Martinez	75 000 $ (1)
Jack Campbell	75 000 $ (2)
Mike Morrison	75 000 $ (1)
Steven Fogarty	75 000 $ (1)
Andrew Fritsch	70 000 $ (1)
Eero Elo	70 000 $ (1)
Petr Straka	65 000 $ (2)
Vyacheslav Osnovin	65 000 $ (2)
Alex Belzile	60 000 $ (2)
Tyler Biggs	50 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 10 : 2 550 000 $
Year 11 : 1 965 000 $
Year 12 : 520 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 550 000 $
Year 11 : 1 965 000 $
Year 12 : 520 000 $
Year 13 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - 90 $ - 6 055 - 75,68%
Level 2:	6000 - 60 $ - 4 118 - 68,63%
Level 3:	3000 - 30 $ - 2 363 - 78,76%
Level 4:	5000 - 20 $ - 4 106 - 82,13%
Luxury :	1500 - 150 $ - 1 049 - 69,95%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 901 - 95,04%
Farm Level 2:	1000 - 15 $ - 957 - 95,65%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	17 691 - 75,28%
Average Income per Game	1 552 215 $
Year to Date Revenue	49 670 888 $
Farm
Home Games Left	9
Average Attendance - %	2 857 - 95,24%
Average Income per Game	115 526 $
Year to Date Revenue	3 696 846 $
Expense
Pro Players Total Salaries	68 600 000 $
Farm Players Total Salaries	3 765 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 460 050 $
Farm Year To Date Expenses	2 122 630 $
Pro Salary Cap To Date	51 018 891 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 969 937 $
Farm Estimated Season Revenue	1 039 738 $
Pro Remaining Season Days	43
Pro Expenses Per Days	369 519 $
Pro Estimated Expenses	15 889 317 $
Farm Remaining Season Days	42
Farm Expenses Per Days	20 780 $
Farm Estimated Expenses	872 760 $
Estimated Season Expenses	16 762 077 $
Season Salary Cap	68 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	400 000 $
Estimate Over Minimum Salary Cap of 0 $	68 600 000 $
Current Bank Account	36 667 304 $
Projected Bank Account	34 914 902 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (3)
Max Pacioretty	8 000 000 $ (3)
Brad Stuart	6 750 000 $ (1)
Alex Pietrangelo	6 250 000 $ (4)
Matt Duchene	6 000 000 $ (1)
Ondrej Palat	5 500 000 $ (1)
Devan Dubnyk	5 500 000 $ (1)
Mikko Koivu	5 300 000 $ (1)
Nail Yakupov	3 800 000 $ (1)
Tomas Nosek	1 800 000 $ (1)
David Rittich	1 800 000 $ (1)
Alex Iafallo	1 200 000 $ (1)
Brandon Montour	900 000 $ (2)
Jake Virtanen	900 000 $ (3)
William Carrier	900 000 $ (3)
Ryan Murray	900 000 $ (1)
Joel Edmundson	900 000 $ (1)
Morgan Rielly	900 000 $ (1)
Sam Bennett	900 000 $ (3)
Mathew Barzal	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 600 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $
Salary Average Commitment
Year 10 : 67 950 000 $
Year 11 : 27 600 000 $
Year 12 : 25 800 000 $
Year 13 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 600 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $

Farm Players Salaries
Phil Varone	1 250 000 $ (1)
Mac Bennett	125 000 $ (1)
Jon Merrill	120 000 $ (1)
Connor Brickley	120 000 $ (1)
Sondre Olden	120 000 $ (1)
Scott Wilson	120 000 $ (1)
Michael Chaput	100 000 $ (3)
Nikita Nesterov	100 000 $ (3)
Matt Beleskey	99 500 $ (1)
Erik Condra	97 000 $ (1)
Kenny Agostino	96 500 $ (2)
Stefan Elliott	95 000 $ (1)
Joonas Kemppainen	95 000 $ (1)
Brandon Manning	95 000 $ (1)
Lauri Korpikoski	92 500 $ (1)
Troy Bourke	90 000 $ (3)
Connor Knapp	90 000 $ (3)
Henrik Karlsson	90 000 $ (2)
Luca Cunti	85 000 $ (2)
Peter Stoykewych	80 000 $ (1)
Taylor Aronson	80 000 $ (2)
Leland Irving	79 500 $ (1)
Kerby Rychel	75 000 $ (3)
Joseph Labate	70 000 $ (1)
Tim Bozon	70 000 $ (2)
Matthew Finn	65 000 $ (2)
Steve Quailer	60 000 $ (2)
Maxim Kitsyn	55 000 $ (1)
Johan Motin	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 3 765 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 765 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - 87 $ - 6 024 - 75,30%
Level 2:	6000 - 50 $ - 5 301 - 88,35%
Level 3:	3000 - 23 $ - 2 443 - 81,42%
Level 4:	5000 - 15 $ - 4 245 - 84,89%
Luxury :	1000 - 185 $ - 812 - 81,22%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 31 $ - 1 920 - 96,02%
Farm Level 2:	1000 - 12 $ - 990 - 99,01%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	18 825 - 81,85%
Average Income per Game	1 544 290 $
Year to Date Revenue	50 961 580 $
Farm
Home Games Left	9
Average Attendance - %	2 910 - 97,02%
Average Income per Game	104 001 $
Year to Date Revenue	3 328 017 $
Expense
Pro Players Total Salaries	60 800 000 $
Farm Players Total Salaries	2 550 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 187 939 $
Farm Year To Date Expenses	2 033 028 $
Pro Salary Cap To Date	50 746 799 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 354 322 $
Farm Estimated Season Revenue	936 005 $
Pro Remaining Season Days	43
Pro Expenses Per Days	327 807 $
Pro Estimated Expenses	14 095 701 $
Farm Remaining Season Days	42
Farm Expenses Per Days	14 247 $
Farm Estimated Expenses	598 374 $
Estimated Season Expenses	14 694 075 $
Season Salary Cap	60 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	8 200 000 $
Estimate Over Minimum Salary Cap of 0 $	60 800 000 $
Current Bank Account	136 660 641 $
Projected Bank Account	135 256 893 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (4)
Andrei Vasilevski (Out of Payroll)	5 750 000 $ (3)
James vanRiemsdyk	5 500 000 $ (3)
Ryan Kesler	5 500 000 $ (4)
Zach Boychuk	5 400 000 $ (2)
Christian Backman	4 500 000 $ (1)
Alexander Steen (1 Way Contract)	4 500 000 $ (3)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (3)
Matt Cullen	3 700 000 $ (1)
Braydon Coburn	3 250 000 $ (2)
Nick Leddy	2 300 000 $ (1)
Anders Bjork	1 800 000 $ (1)
Andrew Shaw	1 750 000 $ (1)
Peter Budaj	1 500 000 $ (1)
Andreas Athanasiou	900 000 $ (3)
Markus Granlund	900 000 $ (1)
Brandon Carlo	900 000 $ (1)
Jamieson Oleksiak	900 000 $ (1)
William Nylander	900 000 $ (1)
Vince Dunn	900 000 $ (3)
Pontus Aberg	900 000 $ (2)
Brian Dumoulin	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 10 : 66 550 000 $
Year 11 : 46 500 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Average Commitment
Year 10 : 66 450 000 $
Year 11 : 46 600 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 550 000 $
Year 11 : 46 500 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $

Farm Players Salaries
Thomas McCollum	175 000 $ (3)
Andrej Sustr	170 000 $ (1)
Noel Acciari	150 000 $ (2)
Peter Holland	120 000 $ (1)
Patrick Wiercioch	120 000 $ (1)
Patrik Nemeth	120 000 $ (2)
Michael Bournival	120 000 $ (2)
Derek MacKenzie	100 000 $ (1)
Jeff Frazee	95 000 $ (2)
Valentin Zykov	90 000 $ (3)
Alexander Guptill	90 000 $ (2)
Oskar Sundqvist	90 000 $ (2)
Mike Reilly	90 000 $ (2)
Stefan Matteau	85 000 $ (2)
Robbie Russo	85 000 $ (1)
Chris Brown	85 000 $ (2)
Mikael Wikstrand	80 000 $ (2)
Greg Mckegg	80 000 $ (2)
Jeremy Morin	80 000 $ (1)
Petter Granberg	80 000 $ (1)
Philippe Paradis	75 000 $ (2)
Juuso Ikonen	75 000 $ (3)
Ludwig Bystrom	75 000 $ (3)
Jambon d'urgence 1	75 000 $ (1)
Andrei Mironov	75 000 $ (3)
Branden Troock	70 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 2 550 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 550 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 6 221 - 77,76%
Level 2:	6000 - 55 $ - 5 492 - 91,53%
Level 3:	3000 - 26 $ - 2 487 - 82,89%
Level 4:	5000 - 19 $ - 4 230 - 84,59%
Luxury :	1000 - 185 $ - 820 - 81,96%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 927 - 96,34%
Farm Level 2:	1000 - 14 $ - 961 - 96,09%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	19 249 - 83,69%
Average Income per Game	1 631 778 $
Year to Date Revenue	52 216 907 $
Farm
Home Games Left	8
Average Attendance - %	2 888 - 96,26%
Average Income per Game	112 773 $
Year to Date Revenue	3 721 513 $
Expense
Pro Players Total Salaries	65 500 000 $
Farm Players Total Salaries	2 485 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 578 853 $
Farm Year To Date Expenses	2 085 163 $
Pro Salary Cap To Date	51 137 723 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 686 005 $
Farm Estimated Season Revenue	902 185 $
Pro Remaining Season Days	43
Pro Expenses Per Days	352 941 $
Pro Estimated Expenses	15 176 463 $
Farm Remaining Season Days	42
Farm Expenses Per Days	13 898 $
Farm Estimated Expenses	583 716 $
Estimated Season Expenses	15 760 179 $
Season Salary Cap	65 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 500 000 $
Estimate Over Minimum Salary Cap of 0 $	65 500 000 $
Current Bank Account	43 131 974 $
Projected Bank Account	42 959 985 $

Pro Players Salaries
Derick Brassard	7 500 000 $ (5)
Mike Ribeiro	7 500 000 $ (1)
Mike York	7 100 000 $ (1)
Mikko Koskinen	5 250 000 $ (5)
Paul Byron	5 000 000 $ (5)
David Perron	4 500 000 $ (3)
Gustav Nyquist	4 500 000 $ (4)
Jaccob Slavin	3 500 000 $ (3)
Valtteri Filppula	3 500 000 $ (1)
TJ Brennan	3 500 000 $ (4)
Mark Pysyk (Out of Payroll)	3 500 000 $ (1)
Jakob Silfverberg	2 750 000 $ (1)
Jack Skille	1 850 000 $ (1)
Philipp Grubauer	1 750 000 $ (2)
Geoffrey Schemitsch	1 500 000 $ (3)
Jaycob Megna	1 200 000 $ (1)
Anton Lindholm	1 000 000 $ (1)
Ryan Hartman	900 000 $ (1)
Ivan Barbashev	900 000 $ (3)
Devin Shore	900 000 $ (1)
Adam Pelech	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 69 000 000 $
Year 11 : 37 900 000 $
Year 12 : 36 150 000 $
Year 13 : 25 750 000 $
Salary Average Commitment
Year 10 : 67 000 000 $
Year 11 : 37 400 000 $
Year 12 : 35 650 000 $
Year 13 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 000 000 $
Year 11 : 37 900 000 $
Year 12 : 36 150 000 $
Year 13 : 25 750 000 $

Farm Players Salaries
Luke Adam	150 000 $ (3)
David Desharnais	150 000 $ (3)
Adam Gilmour	120 000 $ (1)
John Negrin	120 000 $ (3)
Teemu Pulkkinen	120 000 $ (2)
Simon Bertilsson	120 000 $ (1)
Barry Brust	120 000 $ (1)
Evan Rodrigues	120 000 $ (1)
Lasse Kukkonen	100 000 $ (2)
Corbin Mcpherson	100 000 $ (1)
Jim O'Brien	100 000 $ (2)
Philip Samuelsson	100 000 $ (3)
Dmitri Kugryshev	100 000 $ (3)
Jani Hakanpaa	100 000 $ (3)
Alexander Avtsin	95 000 $ (3)
Marcus Foligno	90 000 $ (1)
Stephen Michalek	90 000 $ (2)
Dustin Walsh	85 000 $ (2)
Keegan Lowe	80 000 $ (1)
Dominik Volek	75 000 $ (3)
Edwin Minney	75 000 $ (3)
Jeremy Boyce-Rotevall	70 000 $ (1)
Colin Suellentrop	55 000 $ (1)
Tyrel Seaman	50 000 $ (2)
Anton Zlobin	50 000 $ (2)
Michael St-Croix	50 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 2 485 000 $
Year 11 : 1 610 000 $
Year 12 : 965 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 485 000 $
Year 11 : 1 610 000 $
Year 12 : 965 000 $
Year 13 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - 89 $ - 7 015 - 87,68%
Level 2:	5000 - 57 $ - 4 303 - 86,06%
Level 3:	2000 - 36 $ - 1 781 - 89,07%
Level 4:	4000 - 22 $ - 3 669 - 91,71%
Luxury :	1000 - 177 $ - 832 - 83,25%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 610 - 80,50%
Farm Level 2:	1000 - 15 $ - 787 - 78,65%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	17 600 - 88,00%
Average Income per Game	1 618 107 $
Year to Date Revenue	51 779 438 $
Farm
Home Games Left	8
Average Attendance - %	2 397 - 79,88%
Average Income per Game	103 168 $
Year to Date Revenue	3 404 532 $
Expense
Pro Players Total Salaries	68 800 000 $
Farm Players Total Salaries	3 220 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 331 810 $
Farm Year To Date Expenses	2 503 525 $
Pro Salary Cap To Date	51 890 595 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 562 967 $
Farm Estimated Season Revenue	825 341 $
Pro Remaining Season Days	43
Pro Expenses Per Days	370 588 $
Pro Estimated Expenses	15 935 284 $
Farm Remaining Season Days	42
Farm Expenses Per Days	17 849 $
Farm Estimated Expenses	749 658 $
Estimated Season Expenses	16 684 942 $
Season Salary Cap	68 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	200 000 $
Estimate Over Minimum Salary Cap of 0 $	68 800 000 $
Current Bank Account	21 199 975 $
Projected Bank Account	19 903 341 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (4)
Daniel Sedin	8 250 000 $ (1)
Kris Letang	6 500 000 $ (1)
Tyler Myers	6 250 000 $ (2)
Pekka Rinne (Out of Payroll)	6 250 000 $ (3)
Vincent Trocheck	6 000 000 $ (4)
Alex Goligoski	5 000 000 $ (1)
Jason Zucker	3 650 000 $ (2)
Aaron Dell	2 800 000 $ (1)
Darren Archibald	2 500 000 $ (3)
Jake Dotchin	1 800 000 $ (1)
Toni Rajala	1 800 000 $ (1)
Andrew Ebbett	1 700 000 $ (1)
Rickard Rakell	1 700 000 $ (2)
Samuel Groulx	1 100 000 $ (1)
Clayton Keller	900 000 $ (2)
Mikhail Grigorenko	900 000 $ (1)
Nikolaj Ehlers	900 000 $ (1)
Brett Pesce	900 000 $ (1)
Elias Pettersson	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 67 800 000 $
Year 11 : 36 900 000 $
Year 12 : 24 400 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Yohann Auvitu	170 000 $ (3)
Louis Leblanc	170 000 $ (3)
Tyler Cuma	170 000 $ (3)
Kenny Ryan	170 000 $ (2)
Lukas Sedlak	170 000 $ (3)
Justin Falk	140 000 $ (3)
Drew Shore	140 000 $ (1)
Patrick Koudys	140 000 $ (3)
Dmitri Kalinin	120 000 $ (2)
John Ramage	100 000 $ (2)
Andrey Makarov	90 000 $ (2)
Brandon Gormley	85 000 $ (1)
Alexander Khokhlachev	85 000 $ (2)
Tomas Jurco	85 000 $ (1)
Mark Visentin	85 000 $ (1)
Dave Labrecque	85 000 $ (1)
Gemel Smith	85 000 $ (2)
Michal Jordan	85 000 $ (1)
Stefan Noesen	85 000 $ (1)
Zane McIntyre	80 000 $ (1)
Dominik Uher	80 000 $ (1)
Joey Hishon	75 000 $ (1)
Wilhelm Westlund	75 000 $ (3)
Simon Fernholm	75 000 $ (2)
Laurent Dauphin	75 000 $ (3)
Roberts Lipsbergs	75 000 $ (3)
Stephen Silas	75 000 $ (1)
Trevor Carrick	75 000 $ (3)
Graham Black	75 000 $ (1)
Bud Holloway	70 000 $ (1)
Tomas Vincour	65 000 $ (1)
Luke Moffatt	65 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 10 : 3 220 000 $
Year 11 : 1 985 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 190 000 $
Year 11 : 1 985 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 60 $ - 7 260 - 90,75%
Level 2:	6000 - 40 $ - 5 779 - 96,32%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 999 - 99,99%
Luxury :	1000 - 160 $ - 992 - 99,19%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 24 $ - 1 980 - 98,98%
Farm Level 2:	1000 - 8 $ - 1 000 - 99,97%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	20 030 - 95,38%
Average Income per Game	1 361 194 $
Year to Date Revenue	43 558 194 $
Farm
Home Games Left	8
Average Attendance - %	2 979 - 99,31%
Average Income per Game	79 273 $
Year to Date Revenue	2 615 994 $
Expense
Pro Players Total Salaries	68 400 000 $
Farm Players Total Salaries	3 145 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 170 593 $
Farm Year To Date Expenses	2 556 708 $
Pro Salary Cap To Date	50 729 380 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 250 742 $
Farm Estimated Season Revenue	634 180 $
Pro Remaining Season Days	43
Pro Expenses Per Days	368 449 $
Pro Estimated Expenses	15 843 307 $
Farm Remaining Season Days	42
Farm Expenses Per Days	17 446 $
Farm Estimated Expenses	732 732 $
Estimated Season Expenses	16 576 039 $
Season Salary Cap	68 400 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	600 000 $
Estimate Over Minimum Salary Cap of 0 $	68 400 000 $
Current Bank Account	3 099 209 $
Projected Bank Account	(591 908 $)

Pro Players Salaries
Eric Staal	9 000 000 $ (2)
Sean Bergenheim	7 500 000 $ (4)
Derek Stepan	7 500 000 $ (4)
Pierre-Marc Bouchard	6 500 000 $ (3)
Mattias Ekholm	5 500 000 $ (5)
Antti Niemi	5 000 000 $ (1)
Andrej Meszaros	4 500 000 $ (1)
Reilly Smith	4 500 000 $ (1)
Slava Voynov	3 500 000 $ (2)
Carl Hagelin	3 100 000 $ (1)
Brett Ritchie	1 900 000 $ (1)
Michal Kempny	1 900 000 $ (1)
Andrej Nestrasil	1 800 000 $ (1)
Viktor Arvidsson	900 000 $ (1)
Thomas Chabot	900 000 $ (3)
Auston Matthews	900 000 $ (2)
Nikita Zadorov	900 000 $ (2)
Jake Guentzel	900 000 $ (2)
Juuse Saros	900 000 $ (1)
Brady Calla	800 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 400 000 $
Year 11 : 43 900 000 $
Year 12 : 27 900 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 67 500 000 $
Year 11 : 43 900 000 $
Year 12 : 27 900 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 400 000 $
Year 11 : 43 900 000 $
Year 12 : 27 900 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Joonas Rask	190 000 $ (3)
TJ Galiardi	180 000 $ (2)
Cameron Gaunce	175 000 $ (3)
Teddy Purcell	160 000 $ (2)
Jared Aulin	160 000 $ (3)
Mark Letestu	150 000 $ (2)
Chad Larose	150 000 $ (1)
Oscar Moller	140 000 $ (2)
Jerome Flaake	140 000 $ (3)
Matt D'Agostini	130 000 $ (1)
Riku Helenius	125 000 $ (3)
Corey Potter (Out of Payroll)	120 000 $ (1)
Tom Wandell	120 000 $ (1)
Peter Regin	110 000 $ (3)
Teigan Zahn	100 000 $ (3)
Marco Cousineau	100 000 $ (3)
Sami Aittokallio (Out of Payroll)	100 000 $ (2)
Alexander Ruuttu	95 000 $ (2)
Michael Ratchuk	90 000 $ (1)
Patrick Sieloff (Out of Payroll)	85 000 $ (2)
Scott Timmins	80 000 $ (2)
Aaron Harstad	80 000 $ (2)
Kyle De Coste	80 000 $ (1)
Jamie Arniel	80 000 $ (2)
Alex Theriau	80 000 $ (2)
Freddie Hamilton	80 000 $ (2)
Richard Nedomlel	70 000 $ (2)
Evgeni Krutikov	60 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 3 230 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 230 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	8000 - 80 $ - 6 939 - 86,74%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 934 - 98,34%
Luxury :	1000 - 120 $ - 998 - 99,83%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 941 - 97,07%
Farm Level 2:	1000 - 17 $ - 844 - 84,36%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 871 - 94,36%
Average Income per Game	1 434 674 $
Year to Date Revenue	45 909 560 $
Farm
Home Games Left	9
Average Attendance - %	2 785 - 92,83%
Average Income per Game	98 128 $
Year to Date Revenue	3 140 082 $
Expense
Pro Players Total Salaries	67 450 000 $
Farm Players Total Salaries	2 025 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 263 631 $
Farm Year To Date Expenses	1 960 431 $
Pro Salary Cap To Date	50 822 476 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 912 064 $
Farm Estimated Season Revenue	883 148 $
Pro Remaining Season Days	43
Pro Expenses Per Days	363 369 $
Pro Estimated Expenses	15 624 867 $
Farm Remaining Season Days	42
Farm Expenses Per Days	11 425 $
Farm Estimated Expenses	479 850 $
Estimated Season Expenses	16 104 717 $
Season Salary Cap	67 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 550 000 $
Estimate Over Minimum Salary Cap of 0 $	67 450 000 $
Current Bank Account	15 019 099 $
Projected Bank Account	12 709 594 $

Pro Players Salaries
Brad Richards	8 000 000 $ (3)
Dylan Larkin	7 500 000 $ (5)
Henrik Lundqvist	7 500 000 $ (2)
Thomas Vanek	5 700 000 $ (4)
Dan Girardi	5 000 000 $ (3)
Nick Holden	4 800 000 $ (2)
Dougie Hamilton	4 500 000 $ (3)
Nazem Kadri	3 500 000 $ (1)
Victor Rask	2 500 000 $ (2)
Seth Griffith	2 400 000 $ (2)
Karl Alzner	2 100 000 $ (1)
Tommy Wingels	1 800 000 $ (1)
Beau Bennett	1 800 000 $ (1)
Joakim Ryan	1 800 000 $ (1)
Angelo Esposito	1 750 000 $ (2)
Connor Carrick	1 700 000 $ (3)
Mark Santorelli	1 400 000 $ (1)
Lucas Lessio	1 000 000 $ (1)
Calvin Pickard	900 000 $ (1)
Nicholas Baptiste	900 000 $ (2)
Sven Baertschi	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 67 450 000 $
Year 11 : 52 250 000 $
Year 12 : 32 400 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 67 450 000 $
Year 11 : 52 250 000 $
Year 12 : 32 400 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 450 000 $
Year 11 : 52 250 000 $
Year 12 : 32 400 000 $
Year 13 : 13 200 000 $

Farm Players Salaries
Adam Comrie (Out of Payroll)	700 000 $ (1)
Nikita Filatov	175 000 $ (2)
Erik Gudbranson	150 000 $ (1)
Craig Cunningham	140 000 $ (1)
Cody Eakin	130 000 $ (1)
Bruno St-Jacques	110 000 $ (1)
Nigel Dawes	100 000 $ (1)
Jason Missiaen	100 000 $ (2)
Aaron Palushaj	100 000 $ (1)
Michael Garnett	90 000 $ (1)
Dan O'Regan (Out of Payroll)	90 000 $ (2)
Greg Nemisz	80 000 $ (1)
Thomas Vannelli	75 000 $ (1)
Drew Olson	75 000 $ (1)
Marc McNulty	75 000 $ (3)
Eric Chouinard	75 000 $ (1)
Niklas Lucenius	75 000 $ (1)
Zdenek Kutlak (Out of Payroll)	75 000 $ (1)
Chase de Leo	75 000 $ (3)
Nikita Scherbak	75 000 $ (3)
Jay Rosehill	65 000 $ (1)
Milan Bartovic	65 000 $ (1)
Julien Demers	65 000 $ (1)
Nolan Yonkman	65 000 $ (1)
Johannes Salmonsson	65 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 10 : 2 890 000 $
Year 11 : 590 000 $
Year 12 : 225 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 890 000 $
Year 11 : 590 000 $
Year 12 : 225 000 $
Year 13 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - 90 $ - 5 953 - 74,41%
Level 2:	5000 - 65 $ - 3 785 - 75,69%
Level 3:	2000 - 35 $ - 1 751 - 87,56%
Level 4:	4000 - 25 $ - 2 955 - 73,88%
Luxury :	1000 - 175 $ - 987 - 98,72%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 857 - 92,87%
Farm Level 2:	1000 - 15 $ - 965 - 96,50%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	15 431 - 77,16%
Average Income per Game	1 534 396 $
Year to Date Revenue	50 635 073 $
Farm
Home Games Left	8
Average Attendance - %	2 822 - 94,08%
Average Income per Game	113 511 $
Year to Date Revenue	3 745 867 $
Expense
Pro Players Total Salaries	45 800 000 $
Farm Players Total Salaries	1 900 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 489 318 $
Farm Year To Date Expenses	1 640 796 $
Pro Salary Cap To Date	37 048 121 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 275 169 $
Farm Estimated Season Revenue	908 089 $
Pro Remaining Season Days	43
Pro Expenses Per Days	247 594 $
Pro Estimated Expenses	10 646 542 $
Farm Remaining Season Days	42
Farm Expenses Per Days	10 753 $
Farm Estimated Expenses	451 626 $
Estimated Season Expenses	11 098 168 $
Season Salary Cap	45 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	23 200 000 $
Estimate Over Minimum Salary Cap of 0 $	45 800 000 $
Current Bank Account	62 366 768 $
Projected Bank Account	64 451 858 $

Pro Players Salaries
Zdeno Chara	7 300 000 $ (1)
Martin Jones	6 000 000 $ (1)
Jason Pominville	6 000 000 $ (2)
Milan Lucic	4 900 000 $ (1)
Shayne Gostisbehere	4 500 000 $ (3)
Dennis Persson	3 500 000 $ (2)
Jannik Hansen	3 000 000 $ (1)
Lars Eller	2 500 000 $ (2)
Viktor Stalberg	1 800 000 $ (1)
Linus Omark	1 500 000 $ (2)
Jonas Gustavsson	1 400 000 $ (2)
Cody Almond	1 100 000 $ (2)
Zachary Yuen	1 000 000 $ (3)
Akim Aliu	1 000 000 $ (1)
Anthony DeAngelo	900 000 $ (3)
Frederik Gauthier	900 000 $ (3)
Zachary Sanford	900 000 $ (3)
Anton Slepyshev	900 000 $ (1)
Alex Tuch	900 000 $ (3)
Bogdan Yakimov	850 000 $ (2)
Scott Mayfield	850 000 $ (1)
Tyler Lewington	750 000 $ (3)
Steven Delisle	650 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 10 : 53 100 000 $
Year 11 : 27 350 000 $
Year 12 : 10 500 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 53 100 000 $
Year 11 : 27 350 000 $
Year 12 : 10 500 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 53 100 000 $
Year 11 : 27 350 000 $
Year 12 : 10 500 000 $
Year 13 : 0 $

Farm Players Salaries
Thomas Hickey (Out of Payroll)	150 000 $ (3)
Matt Martin	90 000 $ (2)
Kurt Etchegary	90 000 $ (3)
Dominic Toninato	90 000 $ (2)
Ian Schultz	85 000 $ (1)
Joseph Cramarossa	85 000 $ (1)
Riley Holzapfel	85 000 $ (1)
Andrew Welinski (Out of Payroll)	80 000 $ (1)
Viktor Svedberg	80 000 $ (1)
Max Iafrate	80 000 $ (1)
Mason Geertsen	75 000 $ (3)
Stephen Desrochers	75 000 $ (3)
Scott Stajcer	75 000 $ (1)
Jaedon Descheneau	75 000 $ (3)
Daniel Marmenlind	75 000 $ (2)
Philippe Desrosiers	75 000 $ (3)
Brendan Harms	75 000 $ (3)
Curtis Valk	75 000 $ (1)
Dylan Sadowy	70 000 $ (2)
Jeff Costello	70 000 $ (1)
Hunter Smith	70 000 $ (2)
Josh Sterk	65 000 $ (1)
Justin Shugg	60 000 $ (2)
Kristoff Kontos	60 000 $ (2)
Ryan White	60 000 $ (1)
Zack Phillips	55 000 $ (2)
Mitch Wheaton	55 000 $ (1)
Niklas Tikkinen	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 130 000 $
Year 11 : 1 185 000 $
Year 12 : 615 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 130 000 $
Year 11 : 1 185 000 $
Year 12 : 615 000 $
Year 13 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 100 $ - 5 613 - 70,16%
Level 2:	6000 - 60 $ - 4 233 - 70,55%
Level 3:	3000 - 30 $ - 2 454 - 81,81%
Level 4:	5000 - 20 $ - 4 265 - 85,29%
Luxury :	1000 - 200 $ - 785 - 78,50%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 40 $ - 1 533 - 76,66%
Farm Level 2:	1000 - 20 $ - 730 - 73,04%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	17 350 - 75,43%
Average Income per Game	1 587 127 $
Year to Date Revenue	52 375 184 $
Farm
Home Games Left	9
Average Attendance - %	2 264 - 75,46%
Average Income per Game	105 211 $
Year to Date Revenue	3 366 751 $
Expense
Pro Players Total Salaries	68 800 000 $
Farm Players Total Salaries	2 315 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 253 752 $
Farm Year To Date Expenses	1 796 474 $
Pro Salary Cap To Date	50 812 542 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 697 014 $
Farm Estimated Season Revenue	946 899 $
Pro Remaining Season Days	43
Pro Expenses Per Days	370 588 $
Pro Estimated Expenses	15 935 284 $
Farm Remaining Season Days	42
Farm Expenses Per Days	12 984 $
Farm Estimated Expenses	545 328 $
Estimated Season Expenses	16 480 612 $
Season Salary Cap	68 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	200 000 $
Estimate Over Minimum Salary Cap of 0 $	68 800 000 $
Current Bank Account	52 122 630 $
Projected Bank Account	49 285 931 $

Pro Players Salaries
Brent Burns	8 000 000 $ (3)
Patrick Marleau	7 000 000 $ (1)
Braden Holtby (Out of Payroll)	5 700 000 $ (2)
Mark Stone	5 500 000 $ (4)
Marc-Edouard Vlasic	5 000 000 $ (5)
Ryan Nugent-Hopkins	5 000 000 $ (1)
Anton Stralman	5 000 000 $ (1)
Ryan O'Reilly	4 500 000 $ (1)
Mike Hoffman	4 500 000 $ (5)
Kris Russell	3 000 000 $ (1)
Gustav Forsling	1 800 000 $ (1)
Michal Repik	1 800 000 $ (1)
Luke Glendening	1 750 000 $ (2)
Mattias Janmark	1 750 000 $ (1)
Eddie Lack	1 200 000 $ (2)
Colton Sissons	1 200 000 $ (1)
Richard Panik	1 200 000 $ (1)
Philip Danault	1 200 000 $ (1)
Austin Watson	1 000 000 $ (1)
Steven Santini	900 000 $ (3)
Nick Schmaltz	900 000 $ (2)
J.T. Compher	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 800 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
John Gilmour	150 000 $ (2)
Jordie Benn	140 000 $ (1)
Tucker Poolman	100 000 $ (2)
Cody Goloubef	100 000 $ (1)
Zac Dalpe	90 000 $ (1)
Madison Bowey	90 000 $ (3)
Josh Birkholz	90 000 $ (1)
Kevin Gravel	90 000 $ (1)
Adam Morrison	90 000 $ (1)
Nick Jensen	90 000 $ (1)
Brendan Serville	80 000 $ (1)
Josh Brittain	80 000 $ (1)
Marcus Sorensen	80 000 $ (1)
Evan McGrath	75 000 $ (1)
Justin Daniels	75 000 $ (1)
Ryan Bourque	75 000 $ (1)
Coda Gordon	75 000 $ (3)
Luka Gracnar	75 000 $ (3)
Gleason Fournier	75 000 $ (3)
Hudson Fasching	75 000 $ (3)
Sean Malone	75 000 $ (3)
Fredrik Forsberg	70 000 $ (2)
Vinny Saponari	70 000 $ (1)
Jean-Simon Allard	65 000 $ (1)
Niklas Lundstrom	65 000 $ (3)
Radoslav Illo	65 000 $ (1)
Brandon Prophet	60 000 $ (2)
Mike Winther	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 2 315 000 $
Year 11 : 960 000 $
Year 12 : 530 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 315 000 $
Year 11 : 960 000 $
Year 12 : 530 000 $
Year 13 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - 80 $ - 7 091 - 88,63%
Level 2:	6000 - 42 $ - 5 750 - 95,84%
Level 3:	3000 - 15 $ - 2 786 - 92,86%
Level 4:	5000 - 14 $ - 4 563 - 91,26%
Luxury :	1500 - 105 $ - 1 185 - 79,02%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 42 $ - 1 393 - 69,66%
Farm Level 2:	1000 - 22 $ - 615 - 61,46%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	21 375 - 90,96%
Average Income per Game	1 422 981 $
Year to Date Revenue	45 535 404 $
Farm
Home Games Left	8
Average Attendance - %	2 008 - 66,93%
Average Income per Game	100 304 $
Year to Date Revenue	3 310 045 $
Expense
Pro Players Total Salaries	67 750 000 $
Farm Players Total Salaries	5 365 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 842 793 $
Farm Year To Date Expenses	3 232 316 $
Pro Salary Cap To Date	51 401 596 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 806 832 $
Farm Estimated Season Revenue	802 435 $
Pro Remaining Season Days	43
Pro Expenses Per Days	364 973 $
Pro Estimated Expenses	15 693 839 $
Farm Remaining Season Days	42
Farm Expenses Per Days	29 382 $
Farm Estimated Expenses	1 234 044 $
Estimated Season Expenses	16 927 883 $
Season Salary Cap	67 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 250 000 $
Estimate Over Minimum Salary Cap of 0 $	67 750 000 $
Current Bank Account	106 823 789 $
Projected Bank Account	103 505 173 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (5)
Sidney Crosby	9 900 000 $ (4)
Marc-Andre Fleury	8 500 000 $ (2)
Drew Doughty	6 800 000 $ (1)
Aaron Ekblad	5 300 000 $ (1)
Cody Hodgson	4 500 000 $ (3)
Erik Haula	3 000 000 $ (2)
Dmitry Kulikov	2 500 000 $ (1)
Roman Polak	2 300 000 $ (1)
Jason Garrison	1 800 000 $ (1)
Emerson Etem	1 800 000 $ (1)
Prab Rai	1 800 000 $ (1)
Barclay Goodrow	1 100 000 $ (1)
Jake DeBrusk	900 000 $ (3)
Connor McDavid	900 000 $ (1)
Ivan Provorov	900 000 $ (2)
Darnell Nurse	900 000 $ (3)
Patrik Laine	900 000 $ (1)
Mikko Rantanen	900 000 $ (2)
Tristan Jarry	900 000 $ (2)
Kasperi Kapanen	900 000 $ (3)
Matthew Tkachuk	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 67 750 000 $
Year 11 : 42 550 000 $
Year 12 : 28 350 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 67 750 000 $
Year 11 : 42 550 000 $
Year 12 : 28 350 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 750 000 $
Year 11 : 42 550 000 $
Year 12 : 28 350 000 $
Year 13 : 20 250 000 $

Farm Players Salaries
Brady Vail	950 000 $ (3)
Ryan Tesink	900 000 $ (1)
Chris Bourque	210 000 $ (3)
Stephen Gionta	200 000 $ (1)
Dmitri Jaskin	175 000 $ (3)
Brett Sonne	175 000 $ (2)
Jordan Nolan	165 000 $ (3)
Matt Gilroy	165 000 $ (1)
Yury Alexandrov	165 000 $ (2)
Chris Wideman	150 000 $ (2)
Anton Lander	150 000 $ (1)
Nicola Riopel	150 000 $ (2)
Dylan McIlrath	140 000 $ (3)
Colin Wilson	140 000 $ (2)
Trevor Van Riemsdyk	115 000 $ (1)
Dryden Hunt	115 000 $ (2)
Brayden McNabb	110 000 $ (1)
Edward Pasquale	110 000 $ (1)
Tomas Kundratek	110 000 $ (1)
J.T. Brown	110 000 $ (1)
David Booth	100 000 $ (3)
Zack Mitchell	100 000 $ (3)
Scott Glennie	95 000 $ (3)
Scott Harrington	90 000 $ (1)
Ryan Sproul	90 000 $ (1)
Tyson Baillie	85 000 $ (3)
Chris Wagner	75 000 $ (1)
Ales Stezka	75 000 $ (3)
Eamon McAdam	75 000 $ (3)
Daniel Muzito-Bagenda	75 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 5 365 000 $
Year 11 : 2 210 000 $
Year 12 : 1 315 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 340 000 $
Year 11 : 2 185 000 $
Year 12 : 1 290 000 $
Year 13 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - 90 $ - 5 846 - 73,08%
Level 2:	6000 - 55 $ - 5 340 - 89,00%
Level 3:	3000 - 30 $ - 2 337 - 77,91%
Level 4:	5000 - 20 $ - 4 086 - 81,72%
Luxury :	1500 - 175 $ - 989 - 65,95%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 483 - 74,17%
Farm Level 2:	1000 - 15 $ - 667 - 66,68%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	18 599 - 79,14%
Average Income per Game	1 623 071 $
Year to Date Revenue	53 561 354 $
Farm
Home Games Left	9
Average Attendance - %	2 150 - 71,67%
Average Income per Game	107 277 $
Year to Date Revenue	3 432 849 $
Expense
Pro Players Total Salaries	65 250 000 $
Farm Players Total Salaries	2 515 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	900 000 $
Pro Year To Date Expenses	53 083 180 $
Farm Year To Date Expenses	2 221 165 $
Pro Salary Cap To Date	52 641 976 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 984 571 $
Farm Estimated Season Revenue	965 489 $
Pro Remaining Season Days	43
Pro Expenses Per Days	351 604 $
Pro Estimated Expenses	15 118 972 $
Farm Remaining Season Days	42
Farm Expenses Per Days	14 059 $
Farm Estimated Expenses	590 478 $
Estimated Season Expenses	15 709 450 $
Season Salary Cap	66 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	2 850 000 $
Estimate Over Minimum Salary Cap of 0 $	66 150 000 $
Current Bank Account	19 237 939 $
Projected Bank Account	17 478 549 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (4)
Mike Smith	5 750 000 $ (2)
Mikael Granlund	5 700 000 $ (2)
Jordan Eberle	5 500 000 $ (2)
Tyler Johnson	5 000 000 $ (1)
Matt Niskanen	4 000 000 $ (1)
Torey Krug (Out of Payroll)	4 000 000 $ (1)
Derek Ryan	3 700 000 $ (4)
Colton Parayko	3 500 000 $ (3)
Marcus Johansson	3 500 000 $ (1)
Carl Soderberg	3 000 000 $ (2)
Philip Larsen	3 000 000 $ (4)
Tomas Hertl	3 000 000 $ (1)
Cody Ceci	2 500 000 $ (3)
Bobby Sanguinetti	2 300 000 $ (1)
Brandon Pirri	1 800 000 $ (1)
Brett Carson	1 350 000 $ (3)
Gregory Hofmann	950 000 $ (1)
Nic Petan	900 000 $ (3)
Johan Larsson	900 000 $ (1)
Anthony Stolarz	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 250 000 $
Year 11 : 43 800 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 69 250 000 $
Year 11 : 43 800 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 250 000 $
Year 11 : 43 800 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $

Farm Players Salaries
Adam Clendening (Out of Payroll)	175 000 $ (3)
Mike Lee	150 000 $ (1)
Jared Coreau	150 000 $ (2)
Mark Fayne (Out of Payroll)	140 000 $ (3)
Mark Flood	140 000 $ (3)
Colin Greening	135 000 $ (3)
Petr Vrana	135 000 $ (3)
Lauri Tukonen	135 000 $ (3)
Cal O'Reilly	135 000 $ (3)
Carter Rowney	135 000 $ (3)
Keaton Ellerby	135 000 $ (3)
Patrick Dwyer	120 000 $ (3)
Mike Lundin	100 000 $ (2)
Zach Redmond	90 000 $ (1)
Vladimir Ruzicka	85 000 $ (3)
Jared Staal	85 000 $ (1)
Joe Lavin	80 000 $ (3)
Justin Azevedo	80 000 $ (3)
Jason Clark	75 000 $ (2)
Zachary Fucale	75 000 $ (3)
Joshua Turnbull (Out of Payroll)	75 000 $ (2)
Victor Ohman	75 000 $ (1)
Travis Brown	70 000 $ (2)
Zac Larraza	70 000 $ (1)
Aaron Ness	70 000 $ (2)
Joel Mustonen	65 000 $ (1)
Mikko Vainonen	65 000 $ (2)
Gabryel Paquin-Boudreau	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 905 000 $
Year 11 : 2 310 000 $
Year 12 : 1 705 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 905 000 $
Year 11 : 2 310 000 $
Year 12 : 1 705 000 $
Year 13 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 150 $ - 3 608 - 51,54%
Level 2:	5000 - 100 $ - 2 434 - 48,68%
Level 3:	2000 - 50 $ - 1 226 - 61,32%
Level 4:	4000 - 46 $ - 1 630 - 40,74%
Luxury :	1000 - 250 $ - 597 - 59,75%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 235 - 61,74%
Farm Level 2:	1000 - 18 $ - 742 - 74,16%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	9 495 - 49,98%
Average Income per Game	1 475 072 $
Year to Date Revenue	48 677 362 $
Farm
Home Games Left	8
Average Attendance - %	1 976 - 65,88%
Average Income per Game	98 447 $
Year to Date Revenue	3 248 760 $
Expense
Pro Players Total Salaries	66 150 000 $
Farm Players Total Salaries	2 395 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	46 314 969 $
Farm Year To Date Expenses	2 068 733 $
Pro Salary Cap To Date	45 873 796 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 800 573 $
Farm Estimated Season Revenue	787 578 $
Pro Remaining Season Days	43
Pro Expenses Per Days	356 417 $
Pro Estimated Expenses	15 325 931 $
Farm Remaining Season Days	42
Farm Expenses Per Days	13 414 $
Farm Estimated Expenses	563 388 $
Estimated Season Expenses	15 889 319 $
Season Salary Cap	66 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	2 850 000 $
Estimate Over Minimum Salary Cap of 0 $	66 150 000 $
Current Bank Account	14 305 902 $
Projected Bank Account	11 004 734 $

Pro Players Salaries
Jack Johnson	6 750 000 $ (2)
Peter Mueller	5 500 000 $ (1)
Clarke MacArthur	5 000 000 $ (3)
Connor Hellebuyck	5 000 000 $ (3)
Kevin Labanc	4 500 000 $ (5)
Gilbert Brule	3 650 000 $ (1)
Ty Rattie	3 500 000 $ (3)
Matt Read	3 500 000 $ (2)
Artem Anisimov	3 500 000 $ (2)
Tyler Toffoli	3 500 000 $ (2)
Mathieu Perreault	3 000 000 $ (1)
Damon Severson	3 000 000 $ (3)
Joakim Nordstrom	2 150 000 $ (2)
Mark McNeill	1 800 000 $ (1)
Jan Rutta	1 800 000 $ (1)
Josh Manson	1 750 000 $ (1)
Christopher Tanev	1 750 000 $ (2)
David Fisher	1 700 000 $ (1)
Richard Bachman	1 500 000 $ (1)
Nicolas Deschamps	1 200 000 $ (1)
Andrew Copp	1 200 000 $ (1)
Ben Harpur	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 66 150 000 $
Year 11 : 43 050 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $
Salary Average Commitment
Year 10 : 66 150 000 $
Year 11 : 43 050 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 150 000 $
Year 11 : 43 050 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $

Farm Players Salaries
Marcus Kruger	150 000 $ (3)
Josh Godfrey (Out of Payroll)	150 000 $ (1)
Kirill Tulupov	145 000 $ (1)
Chris Summers	100 000 $ (1)
Nick Petrecki	100 000 $ (2)
Nathan Moon	100 000 $ (1)
Jonathan Racine	100 000 $ (2)
Guillaume Cloutier	100 000 $ (1)
Colten Teubert	100 000 $ (1)
Sergey Andronov	100 000 $ (1)
James Livingston	95 000 $ (1)
Vitaly Kolesnik	95 000 $ (1)
Bobby Farnham	95 000 $ (1)
Jean-Francois Bérubé	95 000 $ (1)
Brandon Burlon	95 000 $ (1)
Zachary Hyman	90 000 $ (3)
Carl Klingberg	90 000 $ (2)
Marko Dano	90 000 $ (2)
Joe Basaraba	80 000 $ (1)
Stuart Percy (Out of Payroll)	80 000 $ (2)
Maxime Tanguay	80 000 $ (2)
Dalton Thrower	75 000 $ (3)
Chris Calnan	75 000 $ (3)
Brandon Whitney	75 000 $ (3)
Daniil Zharkov	75 000 $ (3)
Richard Nejezchleb	70 000 $ (2)
Mitchell Moroz	65 000 $ (2)
Kale Kessy	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 625 000 $
Year 11 : 1 215 000 $
Year 12 : 540 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 625 000 $
Year 11 : 1 215 000 $
Year 12 : 540 000 $
Year 13 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - 90 $ - 6 054 - 75,67%
Level 2:	6000 - 48 $ - 5 462 - 91,03%
Level 3:	2000 - 43 $ - 1 442 - 72,09%
Level 4:	4000 - 30 $ - 2 472 - 61,79%
Luxury :	1000 - 245 $ - 612 - 61,18%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 952 - 97,59%
Farm Level 2:	1000 - 15 $ - 948 - 94,80%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	16 041 - 76,39%
Average Income per Game	1 539 402 $
Year to Date Revenue	49 260 878 $
Farm
Home Games Left	9
Average Attendance - %	2 900 - 96,66%
Average Income per Game	103 952 $
Year to Date Revenue	3 326 450 $
Expense
Pro Players Total Salaries	63 150 000 $
Farm Players Total Salaries	3 927 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	51 900 525 $
Farm Year To Date Expenses	2 224 380 $
Pro Salary Cap To Date	51 459 368 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 854 622 $
Farm Estimated Season Revenue	935 564 $
Pro Remaining Season Days	43
Pro Expenses Per Days	340 374 $
Pro Estimated Expenses	14 636 082 $
Farm Remaining Season Days	42
Farm Expenses Per Days	21 653 $
Farm Estimated Expenses	909 426 $
Estimated Season Expenses	15 545 508 $
Season Salary Cap	63 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 850 000 $
Estimate Over Minimum Salary Cap of 0 $	63 150 000 $
Current Bank Account	12 136 083 $
Projected Bank Account	11 380 761 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (5)
Nikita Kucherov	8 000 000 $ (3)
Jonathan Quick	6 750 000 $ (3)
Marc Staal (Out of Payroll)	5 500 000 $ (2)
Chris Higgins	5 500 000 $ (1)
Kevin Shattenkirk	5 250 000 $ (4)
Alex Galchenyuk	4 000 000 $ (1)
Leo Komarov	2 950 000 $ (2)
Justin Schultz	2 800 000 $ (1)
Kevin Hayes	2 500 000 $ (3)
Jordan Schroeder	1 800 000 $ (1)
Alexander Petrovic	1 800 000 $ (1)
Oscar Lindberg	1 800 000 $ (1)
Robert Bortuzzo (Out of Payroll)	1 800 000 $ (1)
Michael Stone	1 750 000 $ (3)
Ryan Dzingel (Out of Payroll)	1 750 000 $ (1)
Samuel Blais	1 750 000 $ (3)
Marek Schwarz	1 700 000 $ (1)
Radko Gudas	1 500 000 $ (3)
Derek Forbort	1 400 000 $ (1)
Kelsey Tessier	1 100 000 $ (2)
Zemgus Girgensons	900 000 $ (1)
Mitchell Marner	900 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 10 : 72 200 000 $
Year 11 : 46 050 000 $
Year 12 : 36 500 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 71 200 000 $
Year 11 : 44 550 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 200 000 $
Year 11 : 46 050 000 $
Year 12 : 36 500 000 $
Year 13 : 14 250 000 $

Farm Players Salaries
Adam Polasek	1 500 000 $ (1)
Nicolas Shore	150 000 $ (2)
Alexei Ponikarovsky	140 000 $ (1)
Torrey Mitchell	135 000 $ (3)
Jonathan Matsumoto	115 000 $ (3)
Igor Makarov (Out of Payroll)	115 000 $ (3)
Max Gaede	100 000 $ (1)
David Honzik	100 000 $ (1)
Daniel Pribyl	100 000 $ (2)
Kyle Clifford	100 000 $ (3)
Jakub Culek	95 000 $ (1)
Ryan Garbutt	95 000 $ (3)
Jhonas Enroth	95 000 $ (3)
Greg Pateryn	90 000 $ (3)
Matt Donovan	90 000 $ (3)
Alex Velischek	85 000 $ (1)
Cade Fairchild	80 000 $ (1)
Nick Sorensen	80 000 $ (1)
Tyler Wotherspoon	80 000 $ (1)
Zack Stortini	77 500 $ (3)
Yasin Cisse	75 000 $ (3)
Martin Reway	75 000 $ (3)
Jan Kostalek	75 000 $ (3)
Matt Murphy	75 000 $ (3)
Zach Nastasiuk	75 000 $ (3)
Evgeny Artyukhin	75 000 $ (1)
Bradley Eidsness	70 000 $ (1)
Scott Oke	50 000 $ (1)
Charles-Olivier Rousse	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 4 042 500 $
Year 11 : 1 537 500 $
Year 12 : 1 287 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 042 500 $
Year 11 : 1 537 500 $
Year 12 : 1 287 500 $
Year 13 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - 90 $ - 6 034 - 75,43%
Level 2:	5000 - 50 $ - 4 991 - 99,81%
Level 3:	2000 - 25 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 991 - 99,78%
Luxury :	1000 - 200 $ - 753 - 75,33%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 909 - 95,44%
Farm Level 2:	1000 - 15 $ - 955 - 95,51%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	17 769 - 88,85%
Average Income per Game	1 482 839 $
Year to Date Revenue	47 450 845 $
Farm
Home Games Left	8
Average Attendance - %	2 864 - 95,46%
Average Income per Game	115 879 $
Year to Date Revenue	3 823 999 $
Expense
Pro Players Total Salaries	65 250 000 $
Farm Players Total Salaries	2 445 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	50 525 411 $
Farm Year To Date Expenses	2 234 790 $
Pro Salary Cap To Date	50 084 218 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 345 550 $
Farm Estimated Season Revenue	927 030 $
Pro Remaining Season Days	43
Pro Expenses Per Days	351 604 $
Pro Estimated Expenses	15 118 972 $
Farm Remaining Season Days	42
Farm Expenses Per Days	13 683 $
Farm Estimated Expenses	574 686 $
Estimated Season Expenses	15 693 658 $
Season Salary Cap	65 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 750 000 $
Estimate Over Minimum Salary Cap of 0 $	65 250 000 $
Current Bank Account	9 258 142 $
Projected Bank Account	7 837 064 $

Pro Players Salaries
Oliver Ekman Larsson	6 250 000 $ (3)
Alexander Edler	6 000 000 $ (2)
James Neal	6 000 000 $ (1)
Wayne Simmonds	5 000 000 $ (2)
Cam Fowler	4 700 000 $ (2)
Michal Neuvirth (Out of Payroll)	4 500 000 $ (2)
Josh Bailey	4 150 000 $ (2)
Kyle Palmieri	4 000 000 $ (2)
Mike Condon	3 650 000 $ (2)
Ryan Spooner	3 500 000 $ (3)
Matt Benning	3 500 000 $ (4)
Brock Nelson	2 800 000 $ (1)
Ryan Carpenter	2 000 000 $ (1)
Taylor Beck	1 800 000 $ (1)
Mark Barberio	1 800 000 $ (1)
Riley Sheahan	1 000 000 $ (1)
Jordan Weal	1 000 000 $ (3)
William Karlsson	900 000 $ (1)
Phillip Digiuseppe	900 000 $ (2)
Christian Djoos	900 000 $ (3)
Nick Cousins	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 65 250 000 $
Year 11 : 48 050 000 $
Year 12 : 15 150 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 65 250 000 $
Year 11 : 48 050 000 $
Year 12 : 15 150 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 250 000 $
Year 11 : 48 050 000 $
Year 12 : 15 150 000 $
Year 13 : 3 500 000 $

Farm Players Salaries
Matt Frattin	175 000 $ (2)
Tanner Fritz (Out of Payroll)	175 000 $ (3)
Alex Plante (Out of Payroll)	170 000 $ (2)
Mark Arcobello	150 000 $ (2)
Ryan Wilson	120 000 $ (1)
Shane O'Brien	120 000 $ (1)
Austin Levi	100 000 $ (2)
Joel Champagne	100 000 $ (2)
Vladimir Mihalik	100 000 $ (1)
Maxim Gratchev	100 000 $ (2)
Matt Hackett	100 000 $ (1)
Yann Sauve (Out of Payroll)	100 000 $ (1)
Kamil Kreps	100 000 $ (1)
Julian Melchiori	95 000 $ (3)
Mirko Hoefflin	95 000 $ (3)
William Wrenn	90 000 $ (2)
Sean Kuraly (Out of Payroll)	85 000 $ (1)
Tyson Sexsmith	85 000 $ (2)
AJ Jenks	85 000 $ (1)
Logan Shaw	80 000 $ (2)
Timotej Sille	75 000 $ (3)
Justin Haché	75 000 $ (2)
Elvis Merzlikins	75 000 $ (3)
Curtis Hamilton	75 000 $ (3)
Paul Carey	70 000 $ (2)
Alex Hutchings	70 000 $ (2)
Jamie Devane	70 000 $ (2)
Logan Nelson	65 000 $ (2)
Brent Andrews	65 000 $ (1)
Georgy Guryanov	60 000 $ (1)
Kent Simpson	50 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 10 : 2 975 000 $
Year 11 : 2 040 000 $
Year 12 : 590 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 025 000 $
Year 11 : 2 040 000 $
Year 12 : 590 000 $
Year 13 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 88 $ - 6 206 - 77,58%
Level 2:	6000 - 54 $ - 5 340 - 89,00%
Level 3:	2000 - 39 $ - 1 546 - 77,32%
Level 4:	4000 - 27 $ - 2 619 - 65,49%
Luxury :	1000 - 210 $ - 683 - 68,27%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 931 - 96,56%
Farm Level 2:	1000 - 14 $ - 964 - 96,39%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	16 395 - 78,07%
Average Income per Game	1 599 260 $
Year to Date Revenue	52 775 580 $
Farm
Home Games Left	8
Average Attendance - %	2 895 - 96,50%
Average Income per Game	107 533 $
Year to Date Revenue	3 548 586 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	5 280 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 227 273 $
Farm Year To Date Expenses	3 045 628 $
Pro Salary Cap To Date	51 786 081 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 794 080 $
Farm Estimated Season Revenue	860 263 $
Pro Remaining Season Days	43
Pro Expenses Per Days	369 786 $
Pro Estimated Expenses	15 900 798 $
Farm Remaining Season Days	42
Farm Expenses Per Days	28 925 $
Farm Estimated Expenses	1 214 850 $
Estimated Season Expenses	17 115 648 $
Season Salary Cap	68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	350 000 $
Estimate Over Minimum Salary Cap of 0 $	68 650 000 $
Current Bank Account	13 344 654 $
Projected Bank Account	9 883 349 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (3)
Mike Richards	7 650 000 $ (2)
Evgeni Dadonov	6 650 000 $ (5)
Joe Pavelski	6 000 000 $ (2)
Max Domi	5 000 000 $ (5)
Robin Lehner	4 000 000 $ (3)
Tomas Plekanec	4 000 000 $ (2)
Patrick Maroon	3 500 000 $ (2)
Carl Gunnarsson (1 Way Contract)	3 400 000 $ (3)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (2)
-1 Way Contract Salary Cap :	2 500 000 $
Anthony Duclair	2 500 000 $ (3)
Sebastian Wannstrom	2 500 000 $ (1)
Melker Karlsson	2 500 000 $ (3)
Jakub Jerabek	2 100 000 $ (2)
Calvin de Haan	1 750 000 $ (2)
Viktor Fasth	1 600 000 $ (1)
Travis Konecny	900 000 $ (2)
Pierre-Luc Dubois	900 000 $ (3)
Dean Kukan	900 000 $ (2)
Sam Reinhart	900 000 $ (1)
Zach Werenski	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 62 750 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Average Commitment
Year 10 : 66 650 000 $
Year 11 : 60 750 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 62 750 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $

Farm Players Salaries
Marc-Andre Gragnani	2 500 000 $ (2)
Ryan Shannon	150 000 $ (3)
Anders Nilsson	150 000 $ (3)
Victor Antipin	140 000 $ (2)
Zbynek Michalek	130 000 $ (1)
Jakub Klepis	125 000 $ (2)
Konstantin Koltsov	125 000 $ (2)
Luke Witkowski	115 000 $ (2)
Ryan Potulny	110 000 $ (1)
Reece Scarlett	100 000 $ (3)
Maxim Mamin	100 000 $ (3)
Garnet Hathaway	95 000 $ (2)
Blake Weyrick	90 000 $ (2)
Andrew Mangiapane	90 000 $ (3)
Ludwig Blomstrand	90 000 $ (1)
Charles Hudon	90 000 $ (2)
Hunter Shinkaruk	85 000 $ (2)
Keith Aulie	85 000 $ (2)
Boris Valabik (Out of Payroll)	85 000 $ (1)
JC Lipon	85 000 $ (2)
Kevin Roy	80 000 $ (1)
Gustav Olofsson	75 000 $ (3)
Anthony Camara	75 000 $ (1)
Ebbe Sionas	75 000 $ (3)
Simon Hjalmarsson	75 000 $ (3)
Mackenzie MacEachern	75 000 $ (1)
Filip Sandberg	75 000 $ (3)
Alex Kile	75 000 $ (3)
Geoff Platt	75 000 $ (3)
Ruzal Galeyev	75 000 $ (3)
Keegan Kanzig	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 10 : 5 365 000 $
Year 11 : 2 400 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 340 000 $
Year 11 : 2 375 000 $
Year 12 : 1 090 000 $
Year 13 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - 78 $ - 6 990 - 87,38%
Level 2:	5000 - 55 $ - 4 521 - 90,41%
Level 3:	2000 - 30 $ - 1 957 - 97,85%
Level 4:	4000 - 21 $ - 3 588 - 89,69%
Luxury :	1000 - 175 $ - 874 - 87,39%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 896 - 94,79%
Farm Level 2:	1000 - 15 $ - 953 - 95,28%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	17 930 - 89,65%
Average Income per Game	1 555 935 $
Year to Date Revenue	49 789 911 $
Farm
Home Games Left	8
Average Attendance - %	2 849 - 94,95%
Average Income per Game	115 199 $
Year to Date Revenue	3 801 566 $
Expense
Pro Players Total Salaries	68 000 000 $
Farm Players Total Salaries	2 750 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 794 131 $
Farm Year To Date Expenses	2 219 000 $
Pro Salary Cap To Date	52 352 937 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 003 412 $
Farm Estimated Season Revenue	921 592 $
Pro Remaining Season Days	43
Pro Expenses Per Days	366 310 $
Pro Estimated Expenses	15 751 330 $
Farm Remaining Season Days	42
Farm Expenses Per Days	15 323 $
Farm Estimated Expenses	643 566 $
Estimated Season Expenses	16 394 896 $
Season Salary Cap	68 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 000 000 $
Estimate Over Minimum Salary Cap of 0 $	68 000 000 $
Current Bank Account	16 717 381 $
Projected Bank Account	15 247 489 $

Pro Players Salaries
Jonathan Toews	9 250 000 $ (4)
Taylor Hall	8 000 000 $ (4)
Aleksander Barkov	7 500 000 $ (5)
John Carlson	6 500 000 $ (4)
Semyon Varlamov	5 700 000 $ (2)
Charlie Coyle	4 500 000 $ (3)
Adam Larsson	4 000 000 $ (1)
Dennis Seidenberg	3 500 000 $ (2)
Johnny Boychuk	3 000 000 $ (1)
Marc Methot	2 750 000 $ (2)
Ondrej Roman	2 250 000 $ (1)
Eric Fehr	1 750 000 $ (3)
Joseph Blandisi	1 700 000 $ (1)
Gabriel Dumont	1 500 000 $ (2)
Christopher Gibson	1 500 000 $ (2)
Michael Mersch	1 000 000 $ (3)
Erik Cernak	900 000 $ (3)
Sébastian Aho	900 000 $ (2)
Elias Lindholm	900 000 $ (1)
Scott Laughton	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 000 000 $
Year 11 : 56 150 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $
Salary Average Commitment
Year 10 : 68 000 000 $
Year 11 : 56 150 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 000 000 $
Year 11 : 56 150 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $

Farm Players Salaries
Jiri Novotny	180 000 $ (1)
Stephane Da Costa (Out of Payroll)	160 000 $ (3)
Matt Moulson	150 000 $ (3)
Zach Trotman	150 000 $ (3)
Jim Slater	150 000 $ (3)
Troy Stetcher	150 000 $ (2)
Jesse Joensuu	130 000 $ (1)
Jarred Tinordi	130 000 $ (3)
Jeff Glass	130 000 $ (2)
Cal Clutterbuck	100 000 $ (1)
Kieran Millan	100 000 $ (1)
Keith Seabrook	100 000 $ (2)
Reece Willcox	100 000 $ (3)
Ben Hanowski	100 000 $ (2)
Ryan Stanton	95 000 $ (2)
Eddie Wittchow	90 000 $ (3)
John Hayden	90 000 $ (3)
Ben Maxwell	90 000 $ (1)
Tye McGinn	85 000 $ (2)
Jacob Lagace	85 000 $ (1)
Patrick Wey	85 000 $ (2)
Scott Kosmachuk	85 000 $ (2)
Marek Zagrapan	80 000 $ (1)
Zachary Sawchenko	75 000 $ (3)
Jordan Subban	75 000 $ (3)
Jarrod Maidens	75 000 $ (3)
Roy Radke	70 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 910 000 $
Year 11 : 2 145 000 $
Year 12 : 1 245 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 910 000 $
Year 11 : 2 145 000 $
Year 12 : 1 245 000 $
Year 13 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 90 $ - 5 779 - 72,23%
Level 2:	6000 - 50 $ - 4 730 - 78,84%
Level 3:	3000 - 30 $ - 2 072 - 69,08%
Level 4:	4000 - 20 $ - 3 549 - 88,72%
Luxury :	1000 - 185 $ - 811 - 81,10%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 37 $ - 1 684 - 84,18%
Farm Level 2:	1000 - 17 $ - 894 - 89,41%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	16 941 - 77,00%
Average Income per Game	1 535 677 $
Year to Date Revenue	50 677 353 $
Farm
Home Games Left	8
Average Attendance - %	2 578 - 85,92%
Average Income per Game	107 210 $
Year to Date Revenue	3 537 934 $
Expense
Pro Players Total Salaries	61 600 000 $
Farm Players Total Salaries	2 790 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 499 189 $
Farm Year To Date Expenses	2 382 563 $
Pro Salary Cap To Date	52 058 031 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 285 419 $
Farm Estimated Season Revenue	857 681 $
Pro Remaining Season Days	43
Pro Expenses Per Days	332 086 $
Pro Estimated Expenses	14 279 698 $
Farm Remaining Season Days	42
Farm Expenses Per Days	15 538 $
Farm Estimated Expenses	652 596 $
Estimated Season Expenses	14 932 294 $
Season Salary Cap	61 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 400 000 $
Estimate Over Minimum Salary Cap of 0 $	61 600 000 $
Current Bank Account	22 431 110 $
Projected Bank Account	20 641 916 $

Pro Players Salaries
Alex Tanguay	9 000 000 $ (1)
Jeff Carter	7 500 000 $ (2)
Anze Kopitar (Out of Payroll)	7 000 000 $ (1)
Jared Spurgeon	6 000 000 $ (5)
Cory Schneider	5 750 000 $ (3)
Filip Forsberg	5 000 000 $ (4)
Ryan Johansen	5 000 000 $ (1)
Jonathan Huberdeau	4 500 000 $ (2)
Deryk Engelland	3 750 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (2)
Matthew Peca	1 800 000 $ (1)
Craig Smith	1 500 000 $ (1)
Magnus Hellberg	1 100 000 $ (1)
Phil DeSimone	1 000 000 $ (1)
Michael McCarron	900 000 $ (2)
Travis Sanheim	900 000 $ (3)
Jake Mccabe	900 000 $ (1)
Chandler Stephenson	900 000 $ (2)
Brady Skjei	900 000 $ (1)
Valeri Nichushkin	900 000 $ (3)
Andre Burakowsky	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 68 600 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $
Salary Average Commitment
Year 10 : 68 450 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 600 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $

Farm Players Salaries
Tim Brent	170 000 $ (2)
Kurtis MacDermid	160 000 $ (2)
Robbie Earl	160 000 $ (1)
Remi Elie	140 000 $ (2)
Mattias Tedenby	135 000 $ (1)
Justin Weller	130 000 $ (2)
Evgeny Medvedev	120 000 $ (3)
David Gilbert	120 000 $ (1)
Steve Oleksy	100 000 $ (3)
Mike Hoeffel	100 000 $ (3)
Evgeny Grachev	100 000 $ (3)
Rod Pelley	100 000 $ (2)
Mike Blunden	100 000 $ (3)
Casey Borer	100 000 $ (2)
Taylor Doherty	100 000 $ (1)
Stephen Johns	100 000 $ (1)
Mattias Modig	90 000 $ (2)
Scott Wedgewood	90 000 $ (3)
Andrew Yogan	85 000 $ (2)
Michael Latta	85 000 $ (1)
Danny Biega	80 000 $ (2)
Danny Kristo	80 000 $ (1)
Evan Cowley	75 000 $ (3)
Dillon Heatherington	75 000 $ (3)
Adam Marsh	70 000 $ (2)
Colin Jacobs	65 000 $ (1)
Matt Delahey	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 790 000 $
Year 11 : 1 885 000 $
Year 12 : 760 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 790 000 $
Year 11 : 1 885 000 $
Year 12 : 760 000 $
Year 13 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 87 $ - 6 994 - 87,43%
Level 2:	6000 - 45 $ - 5 581 - 93,02%
Level 3:	3000 - 30 $ - 2 310 - 77,00%
Level 4:	4000 - 20 $ - 3 686 - 92,15%
Luxury :	1000 - 179 $ - 849 - 84,91%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 40 $ - 1 379 - 68,97%
Farm Level 2:	1000 - 20 $ - 647 - 64,66%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	19 421 - 88,28%
Average Income per Game	1 625 423 $
Year to Date Revenue	52 013 546 $
Farm
Home Games Left	8
Average Attendance - %	2 026 - 67,54%
Average Income per Game	99 608 $
Year to Date Revenue	3 287 076 $
Expense
Pro Players Total Salaries	68 925 000 $
Farm Players Total Salaries	2 207 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 066 720 $
Farm Year To Date Expenses	1 968 240 $
Pro Salary Cap To Date	52 625 537 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 628 810 $
Farm Estimated Season Revenue	796 867 $
Pro Remaining Season Days	43
Pro Expenses Per Days	371 257 $
Pro Estimated Expenses	15 964 051 $
Farm Remaining Season Days	42
Farm Expenses Per Days	12 406 $
Farm Estimated Expenses	521 052 $
Estimated Season Expenses	16 485 103 $
Season Salary Cap	68 925 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	75 000 $
Estimate Over Minimum Salary Cap of 0 $	68 925 000 $
Current Bank Account	15 488 042 $
Projected Bank Account	14 428 616 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (2)
Marc Savard	7 750 000 $ (1)
Ondrej Pavelec	5 750 000 $ (1)
Bobby Ryan	5 500 000 $ (2)
Mark Giordano	5 500 000 $ (1)
Tyson Barrie	5 400 000 $ (1)
Cam Atkinson	5 000 000 $ (5)
Jake Muzzin	5 000 000 $ (3)
Brian Boyle	3 200 000 $ (1)
Brendan Smith	3 000 000 $ (3)
Jamie McGinn	2 900 000 $ (1)
Marco Scandella	1 500 000 $ (1)
Andrew Hammond	1 500 000 $ (2)
Kevin Quick	1 400 000 $ (1)
Landon Ferraro	1 200 000 $ (1)
Jacob Josefson	975 000 $ (1)
Vinni Lettieri	950 000 $ (2)
Jonathan Drouin	900 000 $ (1)
Artturi Lehkonen	900 000 $ (3)
Ross Johnston	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 925 000 $
Year 11 : 31 600 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 68 925 000 $
Year 11 : 31 600 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 925 000 $
Year 11 : 31 600 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $

Farm Players Salaries
Jeff Schultz	175 000 $ (1)
Philippe Dupuis	175 000 $ (2)
Morgan Ellis	150 000 $ (2)
Yan Stastny (Out of Payroll)	140 000 $ (1)
Matt Hunwick (Out of Payroll)	130 000 $ (2)
Shawn Lalonde	100 000 $ (3)
Matt Mahalak	97 500 $ (2)
Harrison Reed	95 000 $ (1)
Cory Emmerton	95 000 $ (1)
Jiri Sekac	90 000 $ (1)
Valeri Vasiliev	80 000 $ (2)
Taylor Chorney	80 000 $ (3)
Darby Llewellyn	75 000 $ (3)
Kyle Jenkins	75 000 $ (3)
Mario Lucia	75 000 $ (2)
Steve Bernier	75 000 $ (2)
Kyle Beach	75 000 $ (3)
Adam Tambellini	75 000 $ (3)
Erik Thorell	70 000 $ (2)
Micheal Wall	70 000 $ (2)
Jackson Houck	70 000 $ (2)
Simon Danis-Pepin	70 000 $ (1)
Edgars Kulda	70 000 $ (1)
Jeremy Williams	60 000 $ (1)
François Tremblay	60 000 $ (1)
Seth Ambroz	50 000 $ (2)
Karl Johansson	50 000 $ (2)
Maximilien Le Sieur	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 2 477 500 $
Year 11 : 1 622 500 $
Year 12 : 480 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 477 500 $
Year 11 : 1 622 500 $
Year 12 : 480 000 $
Year 13 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 69 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	14 686 674 $	68 900 000 $	100 000 $	68 900 000 $	2 390 000 $	27 610 000 $	21	28	49
BlackHawks	11 463 895 $	67 850 000 $	1 150 000 $	67 850 000 $	2 452 500 $	27 547 500 $	23	27	50
BlueJacket	2 167 318 $	68 650 000 $	350 000 $	68 650 000 $	5 175 000 $	24 825 000 $	20	30	50
Blues	67 120 310 $	67 500 000 $	1 500 000 $	67 500 000 $	3 120 000 $	26 880 000 $	21	30	51
Bruins	27 223 101 $	68 450 000 $	550 000 $	68 450 000 $	2 555 000 $	27 445 000 $	20	29	49
Canadiens	47 437 243 $	69 500 000 $	-500 000 $	69 500 000 $	2 540 000 $	27 460 000 $	21	25	46
Canucks	49 247 345 $	64 900 000 $	4 100 000 $	64 900 000 $	2 655 000 $	27 345 000 $	24	25	49
Capitals	9 832 905 $	62 600 000 $	6 400 000 $	62 600 000 $	2 230 000 $	27 770 000 $	21	26	47
Coyotes	8 281 607 $	68 750 000 $	250 000 $	68 750 000 $	2 575 000 $	27 425 000 $	20	31	51
Devils	33 840 072 $	67 675 000 $	1 325 000 $	67 675 000 $	2 664 500 $	27 335 500 $	21	28	49
Ducks	5 537 962 $	68 400 000 $	600 000 $	68 400 000 $	2 467 500 $	27 532 500 $	21	29	50
Flames	85 147 241 $	68 400 000 $	600 000 $	68 400 000 $	4 530 000 $	25 470 000 $	20	32	52
Flyers	13 035 067 $	63 950 000 $	5 050 000 $	63 950 000 $	2 060 000 $	27 940 000 $	22	27	49
GoldenKnights	12 332 649 $	67 500 000 $	1 500 000 $	67 500 000 $	3 032 500 $	26 967 500 $	20	30	50
Hurricanes	14 801 642 $	64 600 000 $	4 400 000 $	64 600 000 $	2 470 000 $	27 530 000 $	23	25	48
Islanders	36 667 304 $	68 600 000 $	400 000 $	68 600 000 $	3 765 000 $	26 235 000 $	20	29	49
Jets	136 660 641 $	60 800 000 $	8 200 000 $	60 800 000 $	2 550 000 $	27 450 000 $	22	26	48
Kings	43 131 974 $	65 500 000 $	3 500 000 $	65 500 000 $	2 485 000 $	27 515 000 $	21	26	47
Lightning	21 199 975 $	68 800 000 $	200 000 $	68 800 000 $	3 220 000 $	26 780 000 $	20	32	52
MapleLeafs	3 099 209 $	68 400 000 $	600 000 $	68 400 000 $	3 145 000 $	26 855 000 $	20	28	48
Nordiques	15 019 099 $	67 450 000 $	1 550 000 $	67 450 000 $	2 025 000 $	27 975 000 $	21	25	46
Oilers	62 366 768 $	45 800 000 $	23 200 000 $	45 800 000 $	1 900 000 $	28 100 000 $	23	28	51
Panthers	52 122 630 $	68 800 000 $	200 000 $	68 800 000 $	2 315 000 $	27 685 000 $	22	28	50
Penguins	106 823 789 $	67 750 000 $	1 250 000 $	67 750 000 $	5 365 000 $	24 635 000 $	22	30	52
Predators	19 237 939 $	66 150 000 $	2 850 000 $	66 150 000 $	2 515 000 $	27 485 000 $	21	28	49
Rangers	14 305 902 $	66 150 000 $	2 850 000 $	66 150 000 $	2 395 000 $	27 605 000 $	22	28	50
RedWings	12 136 083 $	63 150 000 $	5 850 000 $	63 150 000 $	3 927 500 $	26 072 500 $	23	29	52
Sabres	9 258 142 $	65 250 000 $	3 750 000 $	65 250 000 $	2 445 000 $	27 555 000 $	21	31	52
Senators	13 344 654 $	68 650 000 $	350 000 $	68 650 000 $	5 280 000 $	24 720 000 $	21	31	52
Sharks	16 717 381 $	68 000 000 $	1 000 000 $	68 000 000 $	2 750 000 $	27 250 000 $	20	27	47
Stars	22 431 110 $	61 600 000 $	7 400 000 $	61 600 000 $	2 790 000 $	27 210 000 $	21	27	48
Wild	15 488 042 $	68 925 000 $	75 000 $	68 925 000 $	2 207 500 $	27 792 500 $	20	28	48

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 24 janvier 2020 at 09:47

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

Canadiens is over or under the salary cap!

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

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 - %