Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 17 octobre 2019 at 08:43

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:	7000 - 90 $ - 6 528 - 93,26%
Level 2:	6000 - 57 $ - 4 859 - 80,98%
Level 3:	3000 - 23 $ - 2 465 - 82,18%
Level 4:	5000 - 17 $ - 4 402 - 88,04%
Luxury :	1000 - 184 $ - 814 - 81,41%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 237 - 61,85%
Farm Level 2:	1000 - 25 $ - 543 - 54,28%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	19 068 - 86,67%
Average Income per Game	1 609 722 $
Year to Date Revenue	16 097 216 $
Farm
Home Games Left	31
Average Attendance - %	1 780 - 59,33%
Average Income per Game	98 667 $
Year to Date Revenue	986 667 $
Expense
Pro Players Total Salaries	67 900 000 $
Farm Players Total Salaries	2 380 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 005 343 $
Farm Year To Date Expenses	636 843 $
Pro Salary Cap To Date	16 857 756 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 901 370 $
Farm Estimated Season Revenue	3 058 668 $
Pro Remaining Season Days	141
Pro Expenses Per Days	366 310 $
Pro Estimated Expenses	51 649 710 $
Farm Remaining Season Days	140
Farm Expenses Per Days	13 333 $
Farm Estimated Expenses	1 866 620 $
Estimated Season Expenses	53 516 330 $
Season Salary Cap	67 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 100 000 $
Estimate Over Minimum Salary Cap of 0 $	67 900 000 $
Current Bank Account	13 332 986 $
Projected Bank Account	12 776 694 $

Pro Players Salaries
Logan Couture	6 000 000 $ (4)
John Gibson	6 000 000 $ (1)
Keith Yandle	5 750 000 $ (2)
Ryan Callahan	5 500 000 $ (1)
Ryan McDonagh	5 500 000 $ (1)
Artemi Panarin	5 500 000 $ (2)
Brandon Saad	5 350 000 $ (1)
Sean Couturier	5 000 000 $ (3)
Jonathan Huberdeau	4 500 000 $ (2)
Brayden Schenn	4 500 000 $ (2)
Justin Faulk	4 000 000 $ (1)
Viktor Stalberg	1 800 000 $ (1)
Dana Tyrell	1 750 000 $ (1)
Nate Schmidt	1 500 000 $ (1)
Bo Horvat	900 000 $ (1)
Nikita Tryamkin	900 000 $ (1)
Nick Ritchie	900 000 $ (3)
Alan Quine	900 000 $ (1)
Griffin Reinhart	850 000 $ (2)
Johan Gustafsson	800 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 67 900 000 $
Year 11 : 33 000 000 $
Year 12 : 11 900 000 $
Year 13 : 6 000 000 $
Salary Average Commitment
Year 10 : 67 900 000 $
Year 11 : 33 000 000 $
Year 12 : 11 900 000 $
Year 13 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 900 000 $
Year 11 : 33 000 000 $
Year 12 : 11 900 000 $
Year 13 : 6 000 000 $

Farm Players Salaries
Jeremy Smith	125 000 $ (2)
Justin Holl (Out of Payroll)	120 000 $ (1)
Ethan Werek	110 000 $ (2)
Brandon Bollig	100 000 $ (1)
Ryan Pilon	100 000 $ (3)
Jared Boll	100 000 $ (1)
Fredrik Pettersson-Wentzel	95 000 $ (2)
Martin Frk	90 000 $ (2)
Dillon Fournier	90 000 $ (1)
Jimmy Hayes	90 000 $ (3)
Curtis Lazar	90 000 $ (2)
Trevor Cann	85 000 $ (1)
Gaelan Patterson	85 000 $ (2)
Steven Shipley	85 000 $ (2)
Robert Czarnik (Out of Payroll)	85 000 $ (2)
Troy Rutkowski	85 000 $ (1)
Justin Jokinen	85 000 $ (2)
Pius Suter	80 000 $ (2)
Ville Pokka	80 000 $ (2)
Tobias Eder	75 000 $ (3)
Benjamin Casavant	75 000 $ (2)
Beau Starrett	75 000 $ (3)
Andreas Soderberg	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	30
Salary Commitment
Year 10 : 2 585 000 $
Year 11 : 1 870 000 $
Year 12 : 710 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 585 000 $
Year 11 : 1 870 000 $
Year 12 : 710 000 $
Year 13 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - 90 $ - 6 432 - 91,88%
Level 2:	6000 - 55 $ - 5 393 - 89,89%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 99,99%
Luxury :	1000 - 190 $ - 820 - 82,02%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 939 - 96,96%
Farm Level 2:	1000 - 11 $ - 984 - 98,37%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18 645 - 93,22%
Average Income per Game	1 585 583 $
Year to Date Revenue	15 855 833 $
Farm
Home Games Left	31
Average Attendance - %	2 923 - 97,43%
Average Income per Game	92 726 $
Year to Date Revenue	927 257 $
Expense
Pro Players Total Salaries	68 150 000 $
Farm Players Total Salaries	3 007 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 683 962 $
Farm Year To Date Expenses	693 871 $
Pro Salary Cap To Date	16 536 367 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 153 082 $
Farm Estimated Season Revenue	2 874 497 $
Pro Remaining Season Days	141
Pro Expenses Per Days	367 647 $
Pro Estimated Expenses	51 838 227 $
Farm Remaining Season Days	140
Farm Expenses Per Days	16 707 $
Farm Estimated Expenses	2 338 980 $
Estimated Season Expenses	54 177 207 $
Season Salary Cap	68 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	850 000 $
Estimate Over Minimum Salary Cap of 0 $	68 150 000 $
Current Bank Account	5 257 767 $
Projected Bank Account	3 108 139 $

Pro Players Salaries
Jordan Eberle	5 500 000 $ (2)
Chris Higgins	5 500 000 $ (1)
Erik Johnson	4 700 000 $ (1)
Yanni Gourde	4 650 000 $ (2)
Martin Hanzal	4 500 000 $ (1)
Sergei Kostitsyn	4 250 000 $ (2)
Corey Crawford	4 250 000 $ (3)
Brad Richardson	3 500 000 $ (1)
Brandon Dubinsky	3 500 000 $ (2)
Kevin Klein	3 500 000 $ (1)
Dennis Seidenberg	3 500 000 $ (2)
Kyle Quincey	3 500 000 $ (2)
Valtteri Filppula	3 500 000 $ (1)
Mikkel Boedker	2 600 000 $ (2)
Bobby Sanguinetti	2 300 000 $ (1)
Michael Raffl	1 800 000 $ (1)
Andreas Martinsen	1 800 000 $ (1)
Jared Cowen	1 800 000 $ (1)
Antti Raanta	1 750 000 $ (1)
Alex Killorn	1 750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 150 000 $
Year 11 : 33 500 000 $
Year 12 : 4 250 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 150 000 $
Year 11 : 33 500 000 $
Year 12 : 4 250 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 68 150 000 $
Year 11 : 33 500 000 $
Year 12 : 4 250 000 $
Year 13 : 0 $

Farm Players Salaries
Sven Andrighetto	175 000 $ (1)
Michael Stone	175 000 $ (3)
Kyle Chipchura	150 000 $ (3)
Alexei Semenov	150 000 $ (1)
Nicola Riopel	150 000 $ (2)
Drew Schiestel	150 000 $ (1)
Adam Janosik	150 000 $ (3)
Brandon Mcmillan	140 000 $ (2)
Kevin Connauton	140 000 $ (2)
Jonathon Blum	140 000 $ (1)
Tomas Kubalik	140 000 $ (2)
Cal Clutterbuck	100 000 $ (1)
John Armstrong	100 000 $ (3)
John Lee	100 000 $ (2)
Michael Houser	100 000 $ (3)
Anton Gustafsson	95 000 $ (1)
Brian Ferlin	90 000 $ (3)
Allen York	90 000 $ (3)
Henri Ikonen	75 000 $ (2)
Nick Oliver	75 000 $ (2)
Marek Tvrdon	75 000 $ (1)
Brian Hart	72 500 $ (2)
Raphael Bussieres	70 000 $ (1)
Robert Baillargeon	70 000 $ (1)
Zac Larraza	70 000 $ (1)
Shane McColgan	60 000 $ (1)
Benjamin Gallacher	55 000 $ (1)
Tony DeHart	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 3 007 500 $
Year 11 : 1 797 500 $
Year 12 : 855 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 007 500 $
Year 11 : 1 797 500 $
Year 12 : 855 000 $
Year 13 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	7000 - 95 $ - 5 186 - 74,08%
Level 2:	6000 - 50 $ - 5 453 - 90,89%
Level 3:	3000 - 20 $ - 2 600 - 86,67%
Level 4:	5000 - 15 $ - 4 325 - 86,50%
Luxury :	1500 - 135 $ - 1 083 - 72,17%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 30 $ - 1 926 - 96,32%
Farm Level 2:	1000 - 20 $ - 685 - 68,53%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18 646 - 82,87%
Average Income per Game	1 444 820 $
Year to Date Revenue	14 448 203 $
Farm
Home Games Left	30
Average Attendance - %	2 612 - 87,05%
Average Income per Game	101 841 $
Year to Date Revenue	1 120 246 $
Expense
Pro Players Total Salaries	68 750 000 $
Farm Players Total Salaries	3 745 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 017 649 $
Farm Year To Date Expenses	669 257 $
Pro Salary Cap To Date	16 870 060 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 789 429 $
Farm Estimated Season Revenue	3 055 216 $
Pro Remaining Season Days	141
Pro Expenses Per Days	370 856 $
Pro Estimated Expenses	52 290 696 $
Farm Remaining Season Days	140
Farm Expenses Per Days	20 672 $
Farm Estimated Expenses	2 894 080 $
Estimated Season Expenses	55 184 776 $
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	1 772 006 $
Projected Bank Account	(5 568 125 $)

Pro Players Salaries
Tyler Seguin	9 000 000 $ (3)
Carey Price	8 500 000 $ (1)
Olli Jokinen	8 000 000 $ (1)
Claude Giroux	8 000 000 $ (4)
Nathan MacKinnon	7 750 000 $ (2)
Victor Hedman	7 000 000 $ (5)
Sebastian Wannstrom	2 500 000 $ (1)
Kevin Poulin	2 400 000 $ (1)
Joakim Nordstrom	2 150 000 $ (2)
Robert Bortuzzo	1 800 000 $ (1)
Brandon Sutter	1 800 000 $ (1)
Riley Nash	1 800 000 $ (1)
Calvin de Haan	1 750 000 $ (2)
Artur Gavrus (Out of Payroll)	950 000 $ (1)
Noah Hanifin	900 000 $ (3)
Alex Debrincat	900 000 $ (3)
Sam Reinhart	900 000 $ (1)
David Pastrnak	900 000 $ (1)
Seth Jones	900 000 $ (1)
Jakub Vrana	900 000 $ (3)
Robert Hagg	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 69 700 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 69 200 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 700 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Theo Ruth	1 500 000 $ (1)
Fredrik Claesson	150 000 $ (2)
Calle Jarnkrok	150 000 $ (2)
Josh Unice	150 000 $ (3)
Brock Beukeboom	120 000 $ (2)
Duncan Siemens	90 000 $ (2)
Adam Pardy	90 000 $ (1)
Andy Andreoff	90 000 $ (2)
Chris Terry	90 000 $ (1)
Daniel Brodin	90 000 $ (1)
Brendan Gaunce (Out of Payroll)	90 000 $ (2)
Samu Perhonen	90 000 $ (2)
Gavin Bayreuther	80 000 $ (2)
Dakota Mermis	80 000 $ (2)
Martin Reway	75 000 $ (3)
Evan Allen	75 000 $ (3)
Filip Sandberg	75 000 $ (3)
Vyacheslav Leshchenko	75 000 $ (3)
Alex Kile	75 000 $ (3)
Rushan Rafikov	75 000 $ (3)
Gage Ausmus	75 000 $ (3)
Jason Kasdorf	75 000 $ (1)
Andreas Borgman	75 000 $ (3)
Ruzal Galeyev	75 000 $ (3)
Morgan Klimchuk	75 000 $ (3)
Sergey Tolchinsky	75 000 $ (3)
Zach Nastasiuk	75 000 $ (3)
Viktor Crus-Rydberg (Out of Payroll)	75 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 10 : 3 910 000 $
Year 11 : 2 065 000 $
Year 12 : 1 125 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 910 000 $
Year 11 : 2 065 000 $
Year 12 : 1 125 000 $
Year 13 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 89 $ - 6 553 - 93,61%
Level 2:	6000 - 56 $ - 5 473 - 91,21%
Level 3:	3000 - 33 $ - 1 925 - 64,18%
Level 4:	4000 - 25 $ - 3 208 - 80,20%
Luxury :	1000 - 190 $ - 768 - 76,76%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 955 - 97,75%
Farm Level 2:	1000 - 25 $ - 522 - 52,16%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	17 926 - 85,36%
Average Income per Game	1 659 267 $
Year to Date Revenue	18 251 941 $
Farm
Home Games Left	31
Average Attendance - %	2 477 - 82,55%
Average Income per Game	116 008 $
Year to Date Revenue	1 160 081 $
Expense
Pro Players Total Salaries	67 850 000 $
Farm Players Total Salaries	3 220 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 963 906 $
Farm Year To Date Expenses	823 461 $
Pro Salary Cap To Date	15 816 306 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 778 021 $
Farm Estimated Season Revenue	3 596 251 $
Pro Remaining Season Days	141
Pro Expenses Per Days	366 043 $
Pro Estimated Expenses	51 612 063 $
Farm Remaining Season Days	140
Farm Expenses Per Days	17 849 $
Farm Estimated Expenses	2 498 860 $
Estimated Season Expenses	54 110 923 $
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	65 059 681 $
Projected Bank Account	64 323 030 $

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)
Ryan Ellis	4 000 000 $ (2)
Jake Gardiner	4 000 000 $ (1)
Evander Kane	3 500 000 $ (2)
Jesper Fast	3 000 000 $ (2)
Xavier Ouellet	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 (Out of Payroll)	1 500 000 $ (1)
Alexei Marchenko	1 200 000 $ (1)
Martin Marincin	1 200 000 $ (1)
Ben Ryan	950 000 $ (1)
Joel Armia	900 000 $ (2)
Brett Bulmer	700 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 350 000 $
Year 11 : 52 450 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 69 350 000 $
Year 11 : 52 450 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 350 000 $
Year 11 : 52 450 000 $
Year 12 : 32 700 000 $
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)
Brenden Dillon	100 000 $ (1)
Dale Weise	100 000 $ (1)
Antoine Lafleur	95 000 $ (2)
Marek Viedensky	95 000 $ (1)
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)
Dexter Dancs	75 000 $ (3)
Henrik Samuelsson	75 000 $ (2)
Jaynen Rissling	70 000 $ (2)
Daniel Delisle	70 000 $ (2)
Bill Arnold	70 000 $ (1)
Troy Vance	70 000 $ (1)
Philip Tot	65 000 $ (2)
Dillon Donnelly	65 000 $ (2)
Max Friberg	60 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 10 : 3 220 000 $
Year 11 : 1 760 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 220 000 $
Year 11 : 1 760 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - 92 $ - 6 437 - 91,96%
Level 2:	6000 - 57 $ - 4 678 - 77,96%
Level 3:	3000 - 26 $ - 2 506 - 83,55%
Level 4:	5000 - 21 $ - 4 177 - 83,55%
Luxury :	1500 - 133 $ - 1 050 - 70,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 38 $ - 1 380 - 69,02%
Farm Level 2:	1000 - 17 $ - 753 - 75,28%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	18 849 - 83,77%
Average Income per Game	1 607 913 $
Year to Date Revenue	17 687 046 $
Farm
Home Games Left	31
Average Attendance - %	2 133 - 71,11%
Average Income per Game	97 431 $
Year to Date Revenue	974 312 $
Expense
Pro Players Total Salaries	68 450 000 $
Farm Players Total Salaries	2 655 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 971 918 $
Farm Year To Date Expenses	669 865 $
Pro Salary Cap To Date	16 824 332 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	48 237 398 $
Farm Estimated Season Revenue	3 020 367 $
Pro Remaining Season Days	141
Pro Expenses Per Days	369 251 $
Pro Estimated Expenses	52 064 391 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 812 $
Farm Estimated Expenses	2 073 680 $
Estimated Season Expenses	54 138 071 $
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	26 375 711 $
Projected Bank Account	23 495 405 $

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 $ (1)
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 : 40 850 000 $
Year 12 : 17 300 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 66 950 000 $
Year 11 : 39 350 000 $
Year 12 : 15 800 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 450 000 $
Year 11 : 40 850 000 $
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)
Matt Tennyson	100 000 $ (1)
James Wright	100 000 $ (3)
Kirill Lyamin	100 000 $ (1)
Max Nicastro	100 000 $ (3)
Jean-Phillipe Cote	100 000 $ (1)
Luca Caputi	95 000 $ (2)
Martin Ouellette	90 000 $ (2)
Ryan Howse	90 000 $ (2)
Alexandre R. Picard	90 000 $ (3)
Jake Paterson	90 000 $ (2)
Tom Gilbert	90 000 $ (3)
Brandon Davidson	90 000 $ (2)
Austin Madaisky	85 000 $ (2)
Nicolas Kerdiles	85 000 $ (2)
Ben Winnett	80 000 $ (2)
Johan Sundstrom	80 000 $ (1)
Kristopher Foucault	80 000 $ (1)
Philip Lane	80 000 $ (2)
Austen Brassard	75 000 $ (1)
Joachim Nermark	75 000 $ (1)
Alexandre Goulet	75 000 $ (3)
Sebastian Collberg (Out of Payroll)	75 000 $ (2)
Samuel Kurker	70 000 $ (2)
Dane Fox	70 000 $ (2)
Garrett Meurs	70 000 $ (1)
Max Gardiner	65 000 $ (2)
Matthew Deblouw	65 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 2 730 000 $
Year 11 : 2 050 000 $
Year 12 : 630 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 730 000 $
Year 11 : 2 050 000 $
Year 12 : 630 000 $
Year 13 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - 75 $ - 5 965 - 85,22%
Level 2:	6000 - 60 $ - 3 876 - 64,59%
Level 3:	3000 - 30 $ - 2 109 - 70,30%
Level 4:	5000 - 15 $ - 3 853 - 77,06%
Luxury :	1000 - 125 $ - 916 - 91,56%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 30 $ - 1 956 - 97,78%
Farm Level 2:	1000 - 15 $ - 963 - 96,27%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16 718 - 75,99%
Average Income per Game	1 453 481 $
Year to Date Revenue	14 534 813 $
Farm
Home Games Left	31
Average Attendance - %	2 918 - 97,27%
Average Income per Game	104 108 $
Year to Date Revenue	1 041 079 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	2 615 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 756 411 $
Farm Year To Date Expenses	713 732 $
Pro Salary Cap To Date	16 608 832 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	45 057 920 $
Farm Estimated Season Revenue	3 227 345 $
Pro Remaining Season Days	141
Pro Expenses Per Days	370 321 $
Pro Estimated Expenses	52 215 261 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 597 $
Farm Estimated Expenses	2 043 580 $
Estimated Season Expenses	54 258 841 $
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	48 380 891 $
Projected Bank Account	42 407 315 $

Pro Players Salaries
Martin Havlat	7 750 000 $ (1)
John Tavares	7 750 000 $ (1)
Frederik Andersen	5 800 000 $ (3)
Sean Monahan	5 650 000 $ (1)
Johnny Gaudreau	5 500 000 $ (2)
Jeff Skinner	5 350 000 $ (1)
Andrej Meszaros	4 500 000 $ (1)
Deryk Engelland	3 750 000 $ (1)
Jean Gabriel Pageau	3 400 000 $ (1)
Sami Vatanen	3 100 000 $ (1)
Connor Murphy	2 800 000 $ (1)
Brock Nelson	2 800 000 $ (1)
Tim Erixon	2 300 000 $ (1)
Charlie Lindgren	1 800 000 $ (1)
Justin Fontaine	1 000 000 $ (1)
Jordan Weal	1 000 000 $ (3)
Esa Lindell	900 000 $ (1)
Ondrej Kase	900 000 $ (2)
Anthony Cirelli	900 000 $ (3)
Andreas Johnsson	900 000 $ (3)
Tanner Richard	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 15 000 000 $
Year 12 : 8 600 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 150 000 $
Year 11 : 15 000 000 $
Year 12 : 8 600 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 15 000 000 $
Year 12 : 8 600 000 $
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 $ (2)
Pavel Vorobiev	100 000 $ (1)
Lukas Krajicek	100 000 $ (2)
Maxime Clermont	100 000 $ (1)
Corban Knight	95 000 $ (1)
Julien Pelletier	95 000 $ (3)
Justin Sefton	90 000 $ (1)
Jacob De La Rose	90 000 $ (2)
Jesper Pettersson	90 000 $ (1)
Sean Kuraly	85 000 $ (1)
Frederick Gaudreau	85 000 $ (1)
David Musil	80 000 $ (1)
Robin Kovacs	80 000 $ (2)
Dylan Blujus	80 000 $ (2)
Matia Marcantuoni	80 000 $ (3)
Chris Bigras	75 000 $ (3)
Blake Speers	75 000 $ (3)
Carter Ashton	70 000 $ (1)
Dante Salituro	65 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 2 745 000 $
Year 11 : 1 885 000 $
Year 12 : 735 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 745 000 $
Year 11 : 1 885 000 $
Year 12 : 735 000 $
Year 13 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 4 918 - 81,97%
Level 2:	5000 - 60 $ - 4 272 - 85,45%
Level 3:	2000 - 35 $ - 1 788 - 89,41%
Level 4:	4000 - 20 $ - 3 998 - 99,96%
Luxury :	1000 - 200 $ - 744 - 74,41%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 869 - 93,44%
Farm Level 2:	1000 - 15 $ - 963 - 96,32%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	15 721 - 87,34%
Average Income per Game	1 460 505 $
Year to Date Revenue	14 605 046 $
Farm
Home Games Left	30
Average Attendance - %	2 832 - 94,40%
Average Income per Game	113 763 $
Year to Date Revenue	1 251 396 $
Expense
Pro Players Total Salaries	68 350 000 $
Farm Players Total Salaries	2 225 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 825 950 $
Farm Year To Date Expenses	612 512 $
Pro Salary Cap To Date	16 678 344 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	45 275 643 $
Farm Estimated Season Revenue	3 412 898 $
Pro Remaining Season Days	141
Pro Expenses Per Days	368 717 $
Pro Estimated Expenses	51 989 097 $
Farm Remaining Season Days	140
Farm Expenses Per Days	12 500 $
Farm Estimated Expenses	1 750 000 $
Estimated Season Expenses	53 739 097 $
Season Salary Cap	68 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	650 000 $
Estimate Over Minimum Salary Cap of 0 $	68 350 000 $
Current Bank Account	48 653 526 $
Projected Bank Account	43 602 970 $

Pro Players Salaries
Leon Draisaitl	8 000 000 $ (3)
Justin Williams	6 750 000 $ (2)
Pekka Rinne	6 250 000 $ (3)
Tyler Ennis	5 500 000 $ (4)
Adam Henrique	5 000 000 $ (3)
Nick Bonino	5 000 000 $ (3)
Ron Hainsey	4 875 000 $ (1)
Zach Bogosian	4 600 000 $ (1)
TJ Brodie	3 900 000 $ (1)
Conor Sheary	3 500 000 $ (1)
Jonas Junland	2 950 000 $ (1)
Colby Robak	2 100 000 $ (1)
Andrei Loktionov	1 825 000 $ (1)
Josh Archibald	1 500 000 $ (3)
Jake Hansen	1 500 000 $ (3)
Dennis Rasmussen	1 500 000 $ (1)
Jaroslav Janus	900 000 $ (1)
Tobias Rieder	900 000 $ (1)
Mark Jankowski	900 000 $ (2)
Mirco Mueller	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 350 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 68 100 000 $
Year 11 : 41 050 000 $
Year 12 : 33 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 350 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Justin Pogge	150 000 $ (1)
Taylor Ellington (Out of Payroll)	150 000 $ (1)
Jeff Zatkoff	140 000 $ (1)
Kyle Cumiskey	130 000 $ (1)
John Moore	120 000 $ (1)
Branislav Mezei	110 000 $ (1)
Jeremy Price	100 000 $ (2)
Viktor Tikhonov	100 000 $ (1)
Magnus Paajarvi	90 000 $ (1)
Slater Koekkoek	90 000 $ (2)
Brett Ponich (Out of Payroll)	85 000 $ (2)
Joe Morrow	85 000 $ (1)
Daultan Leveille	80 000 $ (2)
Brendan Woods	80 000 $ (2)
Joey Leach	80 000 $ (2)
Maxime Sauve	80 000 $ (1)
Matej Stransky	80 000 $ (2)
Emile Poirier	75 000 $ (3)
Henrik Bjorklund	75 000 $ (1)
Dale Mitchell	75 000 $ (1)
Sebastian Stefaniszin	75 000 $ (1)
Kevin Lynch	75 000 $ (2)
Emil Lundberg	70 000 $ (2)
Ivan Telegin	70 000 $ (2)
Samuel Fejes	70 000 $ (2)
Marcel Hossa	65 000 $ (1)
Lukas Sutter	60 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 460 000 $
Year 11 : 1 015 000 $
Year 12 : 75 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 460 000 $
Year 11 : 1 015 000 $
Year 12 : 75 000 $
Year 13 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	7000 - 90 $ - 6 400 - 91,42%
Level 2:	5000 - 50 $ - 4 996 - 99,92%
Level 3:	2000 - 35 $ - 1 786 - 89,29%
Level 4:	4000 - 20 $ - 3 948 - 98,69%
Luxury :	1000 - 140 $ - 997 - 99,73%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 271 - 63,55%
Farm Level 2:	1000 - 20 $ - 681 - 68,07%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18 126 - 95,40%
Average Income per Game	1 555 198 $
Year to Date Revenue	15 551 976 $
Farm
Home Games Left	30
Average Attendance - %	1 952 - 65,06%
Average Income per Game	100 876 $
Year to Date Revenue	1 109 633 $
Expense
Pro Players Total Salaries	62 700 000 $
Farm Players Total Salaries	2 520 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 512 303 $
Farm Year To Date Expenses	606 891 $
Pro Salary Cap To Date	15 364 707 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	48 211 126 $
Farm Estimated Season Revenue	3 026 272 $
Pro Remaining Season Days	141
Pro Expenses Per Days	338 503 $
Pro Estimated Expenses	47 728 923 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 086 $
Farm Estimated Expenses	1 972 040 $
Estimated Season Expenses	49 700 963 $
Season Salary Cap	62 700 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 300 000 $
Estimate Over Minimum Salary Cap of 0 $	62 700 000 $
Current Bank Account	6 352 896 $
Projected Bank Account	7 889 331 $

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)
Kyle Brodziak	3 000 000 $ (1)
Jonas Brodin	2 950 000 $ (1)
Dmitri Orlov	2 800 000 $ (1)
Dwight King	2 500 000 $ (3)
Jacob Markstrom	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)
Matthew Nieto	900 000 $ (1)
Tyler Motte	900 000 $ (3)
Reid Boucher	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 62 700 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 700 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 62 700 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $

Farm Players Salaries
Vladislav Namestnikov (Out of Payroll)	150 000 $ (2)
Frank Vatrano	140 000 $ (1)
Bryan Rust	120 000 $ (2)
Sam Brittain	100 000 $ (1)
Dylan DeMelo	100 000 $ (1)
Sergei Korostin	100 000 $ (1)
Laurent Brossoit	90 000 $ (2)
David Kampf	90 000 $ (2)
Dick Axelsson	90 000 $ (3)
Peter Andersson	90 000 $ (1)
Daniel Carr	90 000 $ (2)
Alexandre Picard	90 000 $ (3)
David Warsofsky	90 000 $ (1)
Mitch Wahl	90 000 $ (1)
Brent Regner	90 000 $ (1)
Ryan Button	90 000 $ (1)
Francis Beauvillier	85 000 $ (2)
Andrey Pedan	85 000 $ (2)
Michael Paliotta	80 000 $ (1)
Marcel Goc	80 000 $ (3)
Eric Knodel	80 000 $ (3)
Kirill Kabanov	80 000 $ (2)
Oscar Dansk	75 000 $ (3)
Linus Arnesson	75 000 $ (2)
Corey Cowick	70 000 $ (3)
Bobby Butler	70 000 $ (3)
Jozef Balej	65 000 $ (2)
Brett Sutter	65 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 2 520 000 $
Year 11 : 1 550 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 520 000 $
Year 11 : 1 550 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	7000 - 90 $ - 4 959 - 70,84%
Level 2:	5000 - 50 $ - 4 389 - 87,77%
Level 3:	2000 - 36 $ - 1 593 - 79,63%
Level 4:	4000 - 25 $ - 2 154 - 53,85%
Luxury :	1000 - 180 $ - 751 - 75,09%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 898 - 94,90%
Farm Level 2:	1000 - 15 $ - 929 - 92,90%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	13 845 - 72,87%
Average Income per Game	1 472 515 $
Year to Date Revenue	16 197 663 $
Farm
Home Games Left	31
Average Attendance - %	2 827 - 94,23%
Average Income per Game	114 432 $
Year to Date Revenue	1 144 318 $
Expense
Pro Players Total Salaries	68 850 000 $
Farm Players Total Salaries	3 150 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 827 546 $
Farm Year To Date Expenses	660 343 $
Pro Salary Cap To Date	16 679 940 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 175 445 $
Farm Estimated Season Revenue	3 547 386 $
Pro Remaining Season Days	141
Pro Expenses Per Days	371 390 $
Pro Estimated Expenses	52 365 990 $
Farm Remaining Season Days	140
Farm Expenses Per Days	17 473 $
Farm Estimated Expenses	2 446 220 $
Estimated Season Expenses	54 812 210 $
Season Salary Cap	68 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	150 000 $
Estimate Over Minimum Salary Cap of 0 $	68 850 000 $
Current Bank Account	7 200 869 $
Projected Bank Account	111 490 $

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)
Miles Wood	1 800 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Joonas Donskoi	1 750 000 $ (1)
Cedric Paquette	1 500 000 $ (1)
Jacob Deserres	1 000 000 $ (1)
Brett Kulak	900 000 $ (2)
Alexander Wennberg	900 000 $ (1)
Derrick Pouliot	900 000 $ (2)
Alex Kerfoot	900 000 $ (2)
Conor Garland	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 850 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 68 100 000 $
Year 11 : 53 550 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 850 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $

Farm Players Salaries
Blair Jones	650 000 $ (1)
John Mitchell	160 000 $ (1)
Markus Hannikainen	150 000 $ (2)
Oskars Bartulis	110 000 $ (2)
Seth Helgeson	100 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (3)
Christian Thomas	95 000 $ (1)
Rostislav Olesz	90 000 $ (3)
Derek Rodwell	90 000 $ (1)
Denis Bodrov	90 000 $ (2)
Mark Alt	90 000 $ (3)
Chet Pickard	90 000 $ (1)
Linden Rowat	90 000 $ (3)
Brad Malone	90 000 $ (1)
Colin Sullivan	85 000 $ (2)
Patrick McNally	85 000 $ (2)
Mikhail Stefanovich	80 000 $ (1)
Nick Ebert	80 000 $ (2)
Tomas Surovy	80 000 $ (3)
Edwin Minney	75 000 $ (3)
Myles Bell	75 000 $ (1)
Philippe Hudon	75 000 $ (3)
Samuel Noreau	75 000 $ (3)
Nick Magyar	75 000 $ (3)
Olivier Archambault	70 000 $ (3)
Michael Downing	70 000 $ (2)
Ryan Martindale	65 000 $ (2)
Ruslan Bashkirov	65 000 $ (2)
Brandon Hynes	55 000 $ (3)
Blake Clarke	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 3 150 000 $
Year 11 : 1 720 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 150 000 $
Year 11 : 1 720 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	7000 - 95 $ - 5 214 - 74,49%
Level 2:	5000 - 60 $ - 4 198 - 83,96%
Level 3:	2000 - 40 $ - 1 588 - 79,38%
Level 4:	4000 - 25 $ - 3 021 - 75,52%
Luxury :	1000 - 185 $ - 826 - 82,56%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 858 - 92,91%
Farm Level 2:	1000 - 15 $ - 979 - 97,94%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	14 846 - 78,14%
Average Income per Game	1 459 213 $
Year to Date Revenue	16 051 343 $
Farm
Home Games Left	31
Average Attendance - %	2 838 - 94,59%
Average Income per Game	113 611 $
Year to Date Revenue	1 136 113 $
Expense
Pro Players Total Salaries	68 275 000 $
Farm Players Total Salaries	2 564 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 867 390 $
Farm Year To Date Expenses	652 885 $
Pro Salary Cap To Date	16 719 789 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	43 776 390 $
Farm Estimated Season Revenue	3 521 950 $
Pro Remaining Season Days	141
Pro Expenses Per Days	368 316 $
Pro Estimated Expenses	51 932 556 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 325 $
Farm Estimated Expenses	2 005 500 $
Estimated Season Expenses	53 938 056 $
Season Salary Cap	68 275 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	725 000 $
Estimate Over Minimum Salary Cap of 0 $	68 275 000 $
Current Bank Account	34 007 213 $
Projected Bank Account	27 367 497 $

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)
Charlie Coyle	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	1 500 000 $ (2)
Jordan Szwarz	1 000 000 $ (2)
Mark Katic	925 000 $ (1)
Matt Murray	900 000 $ (1)
Oliver Bjorkstrand	900 000 $ (2)
Brock McGinn	900 000 $ (2)
Teuvo Teravainen	900 000 $ (1)
Pavel Buchnevich	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 275 000 $
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)
Marcel Noebels	100 000 $ (2)
Joonas Nattinen (Out of Payroll)	100 000 $ (1)
Dylan Olsen	92 500 $ (1)
Cody McLeod	91 000 $ (1)
Andreas Nodl	90 000 $ (2)
Jordan Schmaltz	90 000 $ (2)
Anton Rodin	90 000 $ (1)
Max Reinhart	90 000 $ (2)
Patrik Bartosak	90 000 $ (2)
Paul Postma (Out of Payroll)	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	29
Salary Commitment
Year 10 : 2 754 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 754 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - 90 $ - 5 935 - 98,91%
Level 2:	5000 - 65 $ - 3 929 - 78,58%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 989 - 99,73%
Luxury :	1000 - 175 $ - 979 - 97,86%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 916 - 95,78%
Farm Level 2:	1000 - 15 $ - 960 - 96,03%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16 832 - 93,51%
Average Income per Game	1 546 221 $
Year to Date Revenue	15 462 212 $
Farm
Home Games Left	30
Average Attendance - %	2 876 - 95,86%
Average Income per Game	116 103 $
Year to Date Revenue	1 277 132 $
Expense
Pro Players Total Salaries	68 250 000 $
Farm Players Total Salaries	2 932 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 890 110 $
Farm Year To Date Expenses	724 713 $
Pro Salary Cap To Date	16 742 506 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 932 857 $
Farm Estimated Season Revenue	3 483 087 $
Pro Remaining Season Days	141
Pro Expenses Per Days	368 182 $
Pro Estimated Expenses	51 913 662 $
Farm Remaining Season Days	140
Farm Expenses Per Days	16 304 $
Farm Estimated Expenses	2 282 560 $
Estimated Season Expenses	54 196 222 $
Season Salary Cap	68 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	750 000 $
Estimate Over Minimum Salary Cap of 0 $	68 250 000 $
Current Bank Account	3 721 489 $
Projected Bank Account	941 211 $

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)
Nick Foligno	4 600 000 $ (3)
Michael Grabner	4 000 000 $ (2)
Mika Zibanejad	3 000 000 $ (2)
Ryan Carpenter	2 000 000 $ (1)
Tanner Pearson	1 800 000 $ (1)
Jordan Oesterle	1 800 000 $ (1)
Brandon Tanev	1 800 000 $ (1)
Colin Miller	1 400 000 $ (1)
Malcolm Subban	900 000 $ (3)
Mathew Dumba	900 000 $ (1)
Joshua Morrissey	900 000 $ (2)
Ryan Pulock	900 000 $ (3)
Lucas Wallmark	900 000 $ (3)
Anthony Mantha	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Andrew Desjardins	200 000 $ (2)
Tim Heed	175 000 $ (3)
Stanislav Galiev	175 000 $ (3)
Chris Tierney	150 000 $ (1)
Anders Lindback	150 000 $ (3)
Justin Peters	120 000 $ (3)
Jakub Kindl	120 000 $ (3)
Kevin Marshall	100 000 $ (3)
Stefan Legein	100 000 $ (2)
Tanner Glass	100 000 $ (1)
Mark Borowiecki	100 000 $ (2)
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	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	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	31
Salary Commitment
Year 10 : 2 932 500 $
Year 11 : 1 760 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 932 500 $
Year 11 : 1 760 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7000 - 96 $ - 5 162 - 73,74%
Level 2:	6000 - 66 $ - 3 858 - 64,30%
Level 3:	3000 - 37 $ - 1 752 - 58,41%
Level 4:	4000 - 30 $ - 2 544 - 63,60%
Luxury :	1000 - 175 $ - 989 - 98,92%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 867 - 93,35%
Farm Level 2:	1000 - 17 $ - 879 - 87,91%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	14 305 - 68,12%
Average Income per Game	1 494 487 $
Year to Date Revenue	14 944 872 $
Farm
Home Games Left	31
Average Attendance - %	2 746 - 91,54%
Average Income per Game	114 402 $
Year to Date Revenue	1 144 024 $
Expense
Pro Players Total Salaries	68 150 000 $
Farm Players Total Salaries	2 960 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 338 636 $
Farm Year To Date Expenses	760 291 $
Pro Salary Cap To Date	16 191 051 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	46 329 103 $
Farm Estimated Season Revenue	3 546 474 $
Pro Remaining Season Days	141
Pro Expenses Per Days	367 647 $
Pro Estimated Expenses	51 838 227 $
Farm Remaining Season Days	140
Farm Expenses Per Days	16 452 $
Farm Estimated Expenses	2 303 280 $
Estimated Season Expenses	54 141 507 $
Season Salary Cap	68 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	850 000 $
Estimate Over Minimum Salary Cap of 0 $	68 150 000 $
Current Bank Account	86 210 134 $
Projected Bank Account	81 944 204 $

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)
Alex Galchenyuk	4 000 000 $ (1)
Gilbert Brule	3 650 000 $ (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)
Steven Kampfer	1 600 000 $ (2)
Mikael Backlund	1 500 000 $ (1)
Micheal Ferland	1 450 000 $ (1)
Shea Theodore	900 000 $ (3)
Jimmy Vesey	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 150 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 67 900 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 150 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Jonas Hiller	175 000 $ (2)
Maxim Lapierre	150 000 $ (1)
Ben Chiarot	150 000 $ (2)
Dalton Prout	140 000 $ (3)
Iiro Pakarinen	140 000 $ (2)
Corey Locke	140 000 $ (1)
Ville Koistinen	135 000 $ (2)
Patrice Cormier	120 000 $ (1)
Maxime Lagace	120 000 $ (2)
Jeremie Blain	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)
Anthony Peluso	85 000 $ (2)
Maxim Shalunov	85 000 $ (1)
Nicklas Jensen	80 000 $ (1)
Antoine Bibeau	80 000 $ (2)
Harrison Ruopp	80 000 $ (1)
Calle Andersson	75 000 $ (1)
Ryan Macinnis (Out of Payroll)	75 000 $ (3)
Benjamin Conz	75 000 $ (1)
Louis-Marc Aubry	70 000 $ (2)
Eric Roy	70 000 $ (2)
Dalton Smith	70 000 $ (2)
Corey Fienhage	67 500 $ (1)
Emil Djuse	67 500 $ (1)
Andrej Sastny	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 3 035 000 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 040 000 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	7000 - 88 $ - 6 739 - 96,27%
Level 2:	5000 - 55 $ - 4 989 - 99,78%
Level 3:	2000 - 33 $ - 1 914 - 95,70%
Level 4:	4000 - 18 $ - 3 998 - 99,96%
Luxury :	1000 - 185 $ - 827 - 82,67%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 913 - 95,64%
Farm Level 2:	1000 - 15 $ - 962 - 96,21%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18 467 - 97,20%
Average Income per Game	1 622 334 $
Year to Date Revenue	16 223 343 $
Farm
Home Games Left	30
Average Attendance - %	2 875 - 95,83%
Average Income per Game	116 004 $
Year to Date Revenue	1 276 045 $
Expense
Pro Players Total Salaries	60 250 000 $
Farm Players Total Salaries	2 050 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 606 426 $
Farm Year To Date Expenses	564 654 $
Pro Salary Cap To Date	16 458 830 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 292 363 $
Farm Estimated Season Revenue	3 480 123 $
Pro Remaining Season Days	141
Pro Expenses Per Days	325 401 $
Pro Estimated Expenses	45 881 541 $
Farm Remaining Season Days	140
Farm Expenses Per Days	11 559 $
Farm Estimated Expenses	1 618 260 $
Estimated Season Expenses	47 499 801 $
Season Salary Cap	60 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	8 750 000 $
Estimate Over Minimum Salary Cap of 0 $	60 250 000 $
Current Bank Account	9 389 294 $
Projected Bank Account	15 661 979 $

Pro Players Salaries
Paul Stastny (Out of Payroll)	9 000 000 $ (5)
Dion Phaneuf	8 000 000 $ (2)
Marian Gaborik	7 250 000 $ (1)
Jakub Voracek	7 150 000 $ (2)
Dan Hamhuis	5 750 000 $ (1)
Marc Staal	5 500 000 $ (2)
Tom Pyatt	3 100 000 $ (1)
Jay Beagle	2 800 000 $ (1)
James Reimer	2 800 000 $ (1)
Chad Johnson (Out of Payroll)	2 800 000 $ (1)
Ryan Strome	2 300 000 $ (1)
Adam McQuaid	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)
Vladimir Zharkov	1 000 000 $ (1)
Dylan Strome	900 000 $ (3)
Will Butcher	900 000 $ (2)
Tommy Cross	900 000 $ (1)
Brock Boeser	900 000 $ (2)
Justin Kea	700 000 $ (2)
Quentin Shore	700 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 10 : 72 050 000 $
Year 11 : 37 300 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 72 050 000 $
Year 11 : 37 300 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 050 000 $
Year 11 : 37 300 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries
Mark Olver	100 000 $ (1)
Jay Dickman	100 000 $ (1)
Yan-Pavel Laplante	100 000 $ (1)
Nicolas Deslauriers	100 000 $ (1)
Steven Hodges	100 000 $ (1)
Yutaka Fukufuji	100 000 $ (1)
Jimmy Lodge	100 000 $ (1)
Daniel Rahimi	90 000 $ (1)
Rob O'Gara	90 000 $ (1)
Brandon Archibald	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)
Brett MacLean	70 000 $ (1)
Sean Lorenz	70 000 $ (1)
Dustin Boyd	70 000 $ (1)
Stefan Warg	70 000 $ (1)
Derek Grant	70 000 $ (1)
Ryan Rehill	65 000 $ (1)
Etienne Brodeur	65 000 $ (2)
Tomas Malec	65 000 $ (1)
Jakub Izacky	60 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 10 : 2 050 000 $
Year 11 : 145 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 050 000 $
Year 11 : 145 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights

GoldenKnights is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - 88 $ - 6 474 - 92,49%
Level 2:	6000 - 58 $ - 4 499 - 74,98%
Level 3:	3000 - 35 $ - 1 807 - 60,24%
Level 4:	4000 - 25 $ - 3 022 - 75,56%
Luxury :	1000 - 190 $ - 803 - 80,32%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 45 $ - 1 253 - 62,66%
Farm Level 2:	1000 - 25 $ - 554 - 55,43%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16 605 - 79,07%
Average Income per Game	1 575 278 $
Year to Date Revenue	15 752 784 $
Farm
Home Games Left	31
Average Attendance - %	1 807 - 60,25%
Average Income per Game	100 100 $
Year to Date Revenue	1 000 998 $
Expense
Pro Players Total Salaries	69 450 000 $
Farm Players Total Salaries	3 072 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 614 443 $
Farm Year To Date Expenses	721 558 $
Pro Salary Cap To Date	16 466 849 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	48 833 630 $
Farm Estimated Season Revenue	3 103 094 $
Pro Remaining Season Days	141
Pro Expenses Per Days	374 599 $
Pro Estimated Expenses	52 818 459 $
Farm Remaining Season Days	140
Farm Expenses Per Days	17 056 $
Farm Estimated Expenses	2 387 840 $
Estimated Season Expenses	55 206 299 $
Season Salary Cap	69 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-450 000 $
Estimate Over Minimum Salary Cap of 0 $	69 450 000 $
Current Bank Account	10 458 893 $
Projected Bank Account	7 189 318 $

Pro Players Salaries
Tuukka Rask	7 600 000 $ (4)
Patrice Bergeron	7 000 000 $ (4)
Travis Zajac	6 000 000 $ (2)
Jay Bouwmeester	6 000 000 $ (2)
Jaden Schwartz	6 000 000 $ (2)
Joe Pavelski	6 000 000 $ (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)
Michal Repik	1 750 000 $ (1)
Samuel Carrier	1 400 000 $ (1)
Jared McCann (Out of Payroll)	900 000 $ (2)
Kevin Fiala	900 000 $ (2)
Timo Meier	900 000 $ (2)
Josh Anderson	900 000 $ (1)
Lance Bouma	900 000 $ (3)
Jordan Messier	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 10 : 70 350 000 $
Year 11 : 46 450 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 68 950 000 $
Year 11 : 45 050 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 350 000 $
Year 11 : 46 450 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $

Farm Players Salaries
Daniel Paille	175 000 $ (1)
Shane Prince	150 000 $ (2)
Rocco Grimaldi	150 000 $ (2)
Jordan Binnington	150 000 $ (2)
Dustin Tokarski	150 000 $ (3)
Zach Hamill	145 000 $ (3)
Shaone Morrisonn	140 000 $ (2)
Ben Hutton	140 000 $ (1)
Nic Dowd	135 000 $ (2)
Dustin Jeffrey	130 000 $ (2)
Kris Newbury	110 000 $ (1)
Jesse Blacker	110 000 $ (2)
Jared Knight	107 500 $ (2)
Luca Sbisa	100 000 $ (3)
Mat Clark	100 000 $ (1)
Christian Folin	100 000 $ (1)
Zach Budish	95 000 $ (1)
Josh Leivo	90 000 $ (2)
Ryan Murphy	90 000 $ (1)
Carl Dahlstrom	90 000 $ (2)
Jordan Martinook	90 000 $ (2)
Matt Puempel	85 000 $ (1)
Devante Smith-Pelly	80 000 $ (2)
Marc-Antoine Pouliot	75 000 $ (1)
Jon Gillies	75 000 $ (3)
Dan Blackburn	75 000 $ (2)
Erik Nemec (Out of Payroll)	70 000 $ (1)
Ryan Stoa	70 000 $ (1)
Danick Paquette	65 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 3 142 500 $
Year 11 : 1 967 500 $
Year 12 : 470 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 142 500 $
Year 11 : 1 967 500 $
Year 12 : 470 000 $
Year 13 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7000 - 80 $ - 6 604 - 94,34%
Level 2:	6000 - 45 $ - 5 583 - 93,05%
Level 3:	3000 - 30 $ - 2 396 - 79,87%
Level 4:	4000 - 20 $ - 3 976 - 99,40%
Luxury :	1000 - 180 $ - 868 - 86,75%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 904 - 95,19%
Farm Level 2:	1000 - 15 $ - 950 - 95,01%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	19 427 - 92,51%
Average Income per Game	1 527 373 $
Year to Date Revenue	15 273 733 $
Farm
Home Games Left	30
Average Attendance - %	2 854 - 95,13%
Average Income per Game	115 233 $
Year to Date Revenue	1 267 564 $
Expense
Pro Players Total Salaries	68 200 000 $
Farm Players Total Salaries	2 980 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 809 881 $
Farm Year To Date Expenses	812 110 $
Pro Salary Cap To Date	16 662 310 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 348 572 $
Farm Estimated Season Revenue	3 456 993 $
Pro Remaining Season Days	141
Pro Expenses Per Days	367 914 $
Pro Estimated Expenses	51 875 874 $
Farm Remaining Season Days	140
Farm Expenses Per Days	16 559 $
Farm Estimated Expenses	2 318 260 $
Estimated Season Expenses	54 194 134 $
Season Salary Cap	68 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	800 000 $
Estimate Over Minimum Salary Cap of 0 $	68 200 000 $
Current Bank Account	12 051 139 $
Projected Bank Account	8 662 570 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (5)
Duncan Keith	7 250 000 $ (1)
Mark Scheifele	6 500 000 $ (3)
T.J. Oshie	6 500 000 $ (2)
Roman Josi	4 500 000 $ (2)
Nick Bjugstad	4 000 000 $ (3)
Nino Niederreiter	4 000 000 $ (1)
Danton Heinen	3 500 000 $ (1)
Jake Allen	3 500 000 $ (3)
Mattew Calvert	2 650 000 $ (2)
Victor Rask	2 500 000 $ (2)
Alex Chiasson	2 500 000 $ (1)
David Savard	2 100 000 $ (1)
Travis Hamonic (1 Way Contract)	1 900 000 $ (1)
Marek Schwarz	1 700 000 $ (1)
Mario Kempe	1 500 000 $ (2)
Radek Faksa	900 000 $ (1)
Charlie McAvoy	900 000 $ (2)
Kyle Connor	900 000 $ (2)
Oscar Klefbom	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 200 000 $
Year 11 : 43 450 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 66 900 000 $
Year 11 : 42 150 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 200 000 $
Year 11 : 43 450 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $

Farm Players Salaries
Nick Seeler	180 000 $ (2)
Danny DeKeyser	175 000 $ (3)
Troy Brouwer	170 000 $ (1)
Matt Irwin (Out of Payroll)	150 000 $ (1)
Kalle Kossila	150 000 $ (3)
Kirill Tulupov	145 000 $ (1)
Tom Kuhnhackl	140 000 $ (2)
Ryan Reaves	140 000 $ (2)
Ian Cole	140 000 $ (1)
Jonny Brodzinski	140 000 $ (3)
Taylor Leier	135 000 $ (2)
Joakim Andersson (Out of Payroll)	125 000 $ (1)
Oscar Fantenberg	120 000 $ (2)
Bill Sweatt	100 000 $ (2)
Blake Coleman	100 000 $ (3)
Kent Patterson	100 000 $ (2)
Jim O'Brien	100 000 $ (2)
David Toews	95 000 $ (3)
Kristoffer Berglund	90 000 $ (2)
Mattias Backman	80 000 $ (1)
Jack Campbell	75 000 $ (2)
Mike Morrison	75 000 $ (1)
Steven Fogarty	75 000 $ (1)
Alec Martinez	75 000 $ (1)
Eero Elo	70 000 $ (1)
Andrew Fritsch	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	30
Salary Commitment
Year 10 : 3 255 000 $
Year 11 : 2 080 000 $
Year 12 : 660 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 255 000 $
Year 11 : 2 080 000 $
Year 12 : 660 000 $
Year 13 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	7000 - 90 $ - 6 606 - 94,36%
Level 2:	6000 - 60 $ - 4 167 - 69,45%
Level 3:	3000 - 30 $ - 2 273 - 75,76%
Level 4:	5000 - 20 $ - 4 148 - 82,97%
Luxury :	1500 - 150 $ - 1 047 - 69,81%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 879 - 93,94%
Farm Level 2:	1000 - 15 $ - 960 - 95,97%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18 241 - 81,07%
Average Income per Game	1 618 515 $
Year to Date Revenue	16 185 148 $
Farm
Home Games Left	31
Average Attendance - %	2 838 - 94,61%
Average Income per Game	114 211 $
Year to Date Revenue	1 142 106 $
Expense
Pro Players Total Salaries	68 600 000 $
Farm Players Total Salaries	2 640 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 990 053 $
Farm Year To Date Expenses	653 316 $
Pro Salary Cap To Date	16 842 474 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 173 959 $
Farm Estimated Season Revenue	3 540 529 $
Pro Remaining Season Days	141
Pro Expenses Per Days	370 053 $
Pro Estimated Expenses	52 177 473 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 731 $
Farm Estimated Expenses	2 062 340 $
Estimated Season Expenses	54 239 813 $
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	34 566 135 $
Projected Bank Account	34 040 810 $

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)
David Rittich	1 800 000 $ (1)
Tomas Nosek	1 800 000 $ (1)
Alex Iafallo	1 200 000 $ (1)
Jake Virtanen	900 000 $ (3)
Mathew Barzal	900 000 $ (2)
Adam Pelech	900 000 $ (1)
Brandon Montour	900 000 $ (2)
Morgan Rielly	900 000 $ (1)
Joel Edmundson	900 000 $ (1)
Sam Bennett	900 000 $ (3)
William Carrier	900 000 $ (3)
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
Mac Bennett	125 000 $ (1)
Phil Varone	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 $ (2)
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 : 2 640 000 $
Year 11 : 1 001 500 $
Year 12 : 355 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 640 000 $
Year 11 : 1 001 500 $
Year 12 : 355 000 $
Year 13 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - 93 $ - 5 222 - 74,60%
Level 2:	6000 - 53 $ - 5 192 - 86,54%
Level 3:	3000 - 25 $ - 2 332 - 77,74%
Level 4:	5000 - 15 $ - 4 294 - 85,89%
Luxury :	1000 - 188 $ - 798 - 79,82%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 32 $ - 1 917 - 95,84%
Farm Level 2:	1000 - 12 $ - 987 - 98,67%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	17 839 - 81,09%
Average Income per Game	1 484 640 $
Year to Date Revenue	16 331 045 $
Farm
Home Games Left	31
Average Attendance - %	2 904 - 96,78%
Average Income per Game	104 283 $
Year to Date Revenue	1 042 827 $
Expense
Pro Players Total Salaries	62 800 000 $
Farm Players Total Salaries	2 625 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 919 242 $
Farm Year To Date Expenses	626 031 $
Pro Salary Cap To Date	16 771 674 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 539 214 $
Farm Estimated Season Revenue	3 232 764 $
Pro Remaining Season Days	141
Pro Expenses Per Days	339 037 $
Pro Estimated Expenses	47 804 217 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 651 $
Farm Estimated Expenses	2 051 140 $
Estimated Season Expenses	49 855 357 $
Season Salary Cap	62 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 200 000 $
Estimate Over Minimum Salary Cap of 0 $	62 800 000 $
Current Bank Account	133 420 610 $
Projected Bank Account	131 337 231 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (4)
Andrei Vasilevski	5 750 000 $ (3)
James vanRiemsdyk (Out of Payroll)	5 500 000 $ (3)
Ryan Kesler	5 500 000 $ (4)
Zach Boychuk	5 400 000 $ (2)
Alexander Steen (1 Way Contract)	4 500 000 $ (3)
Christian Backman	4 500 000 $ (1)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (3)
Matt Cullen	3 700 000 $ (1)
Mike Cammalleri	3 500 000 $ (2)
Braydon Coburn	3 250 000 $ (2)
Nick Leddy	2 300 000 $ (1)
Anders Bjork	1 800 000 $ (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 : 68 300 000 $
Year 11 : 50 000 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Average Commitment
Year 10 : 68 200 000 $
Year 11 : 50 100 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 300 000 $
Year 11 : 50 000 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $

Farm Players Salaries
Andrew Shaw	175 000 $ (1)
Thomas McCollum	175 000 $ (3)
Andrej Sustr	170 000 $ (1)
Noel Acciari	150 000 $ (2)
Peter Holland	120 000 $ (1)
Michael Bournival	120 000 $ (2)
Patrick Wiercioch	120 000 $ (1)
Patrik Nemeth	120 000 $ (2)
Derek MacKenzie (Out of Payroll)	100 000 $ (1)
Jeff Frazee	95 000 $ (2)
Alexander Guptill	90 000 $ (2)
Oskar Sundqvist	90 000 $ (2)
Valentin Zykov	90 000 $ (3)
Mike Reilly	90 000 $ (2)
Robbie Russo	85 000 $ (1)
Chris Brown	85 000 $ (2)
Stefan Matteau	85 000 $ (2)
Mikael Wikstrand	80 000 $ (2)
Jeremy Morin	80 000 $ (1)
Petter Granberg	80 000 $ (1)
Greg Mckegg	80 000 $ (2)
Andrei Mironov	75 000 $ (3)
Ludwig Bystrom	75 000 $ (3)
Jambon d'urgence 1	75 000 $ (1)
Juuso Ikonen	75 000 $ (3)
Philippe Paradis	75 000 $ (2)
Branden Troock	70 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 725 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 725 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - 90 $ - 6 563 - 93,75%
Level 2:	6000 - 55 $ - 5 438 - 90,64%
Level 3:	3000 - 26 $ - 2 503 - 83,43%
Level 4:	5000 - 19 $ - 4 237 - 84,74%
Luxury :	1000 - 185 $ - 840 - 84,03%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 34 $ - 1 916 - 95,82%
Farm Level 2:	1000 - 14 $ - 974 - 97,45%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	19 581 - 89,00%
Average Income per Game	1 673 083 $
Year to Date Revenue	16 730 834 $
Farm
Home Games Left	30
Average Attendance - %	2 891 - 96,36%
Average Income per Game	112 251 $
Year to Date Revenue	1 234 757 $
Expense
Pro Players Total Salaries	68 450 000 $
Farm Players Total Salaries	2 570 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 408 820 $
Farm Year To Date Expenses	657 611 $
Pro Salary Cap To Date	16 261 232 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 865 585 $
Farm Estimated Season Revenue	3 367 519 $
Pro Remaining Season Days	141
Pro Expenses Per Days	369 251 $
Pro Estimated Expenses	52 064 391 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 355 $
Farm Estimated Expenses	2 009 700 $
Estimated Season Expenses	54 074 091 $
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	39 756 730 $
Projected Bank Account	40 915 743 $

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)
Gustav Nyquist	4 500 000 $ (4)
David Perron	4 500 000 $ (3)
Jaccob Slavin	3 500 000 $ (3)
Mark Pysyk	3 500 000 $ (1)
TJ Brennan	3 500 000 $ (4)
Cam Talbot	3 000 000 $ (1)
Jakob Silfverberg	2 750 000 $ (1)
Alexander Burmistrov	2 000 000 $ (1)
Jack Skille	1 850 000 $ (1)
Jaycob Megna	1 200 000 $ (1)
Evan Rodrigues	1 200 000 $ (1)
Anton Lindholm	1 000 000 $ (1)
Ivan Barbashev	900 000 $ (3)
Ryan Hartman	900 000 $ (1)
Ryan Murray	900 000 $ (1)
Devin Shore	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 68 450 000 $
Year 11 : 34 650 000 $
Year 12 : 34 650 000 $
Year 13 : 25 750 000 $
Salary Average Commitment
Year 10 : 66 950 000 $
Year 11 : 34 150 000 $
Year 12 : 34 150 000 $
Year 13 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 450 000 $
Year 11 : 34 650 000 $
Year 12 : 34 650 000 $
Year 13 : 25 750 000 $

Farm Players Salaries
Philipp Grubauer	175 000 $ (2)
David Desharnais	150 000 $ (3)
Luke Adam	150 000 $ (3)
Geoffrey Schemitsch	150 000 $ (3)
Teemu Pulkkinen (Out of Payroll)	120 000 $ (1)
John Negrin	120 000 $ (3)
Adam Gilmour	120 000 $ (1)
Barry Brust	120 000 $ (1)
Simon Bertilsson	120 000 $ (1)
Jani Hakanpaa	100 000 $ (3)
Corbin Mcpherson	100 000 $ (1)
Dmitri Kugryshev	100 000 $ (3)
Philip Samuelsson	100 000 $ (3)
Lasse Kukkonen	100 000 $ (2)
Zack Smith	100 000 $ (1)
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)
Kory Nagy	75 000 $ (3)
Dominik Volek	75 000 $ (3)
Jeremy Boyce-Rotevall	70 000 $ (1)
Colin Suellentrop	55 000 $ (1)
Michael St-Croix	50 000 $ (2)
Tyrel Seaman	50 000 $ (2)
Anton Zlobin	50 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 690 000 $
Year 11 : 1 715 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 690 000 $
Year 11 : 1 715 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - 86 $ - 6 613 - 94,47%
Level 2:	5000 - 59 $ - 4 323 - 86,46%
Level 3:	2000 - 35 $ - 1 801 - 90,05%
Level 4:	4000 - 21 $ - 3 878 - 96,96%
Luxury :	1000 - 181 $ - 820 - 82,03%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 728 - 86,39%
Farm Level 2:	1000 - 17 $ - 671 - 67,10%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	17 435 - 91,77%
Average Income per Game	1 568 662 $
Year to Date Revenue	15 686 624 $
Farm
Home Games Left	31
Average Attendance - %	2 399 - 79,96%
Average Income per Game	109 559 $
Year to Date Revenue	1 095 589 $
Expense
Pro Players Total Salaries	68 800 000 $
Farm Players Total Salaries	3 220 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 824 060 $
Farm Year To Date Expenses	804 012 $
Pro Salary Cap To Date	16 676 459 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	48 628 534 $
Farm Estimated Season Revenue	3 396 326 $
Pro Remaining Season Days	141
Pro Expenses Per Days	371 123 $
Pro Estimated Expenses	52 328 343 $
Farm Remaining Season Days	140
Farm Expenses Per Days	17 849 $
Farm Estimated Expenses	2 498 860 $
Estimated Season Expenses	54 827 203 $
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	18 005 481 $
Projected Bank Account	15 203 138 $

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)
Steve Mason	6 250 000 $ (2)
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 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 050 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
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 $ (1)
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 : 1 900 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 155 000 $
Year 11 : 1 900 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	7000 - 60 $ - 6 895 - 98,50%
Level 2:	6000 - 40 $ - 5 664 - 94,40%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 998 - 99,96%
Luxury :	1000 - 160 $ - 990 - 99,04%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 24 $ - 1 987 - 99,36%
Farm Level 2:	1000 - 8 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	19 548 - 97,74%
Average Income per Game	1 377 098 $
Year to Date Revenue	15 148 075 $
Farm
Home Games Left	30
Average Attendance - %	2 987 - 99,57%
Average Income per Game	79 337 $
Year to Date Revenue	872 708 $
Expense
Pro Players Total Salaries	68 000 000 $
Farm Players Total Salaries	3 190 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 256 429 $
Farm Year To Date Expenses	815 237 $
Pro Salary Cap To Date	16 108 817 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	41 312 932 $
Farm Estimated Season Revenue	2 380 113 $
Pro Remaining Season Days	141
Pro Expenses Per Days	366 845 $
Pro Estimated Expenses	51 725 145 $
Farm Remaining Season Days	140
Farm Expenses Per Days	17 688 $
Farm Estimated Expenses	2 476 320 $
Estimated Season Expenses	54 201 465 $
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	7 601 439 $
Projected Bank Account	(2 906 981 $)

Pro Players Salaries
Eric Staal	9 000 000 $ (2)
Sean Bergenheim	7 500 000 $ (4)
Derek Stepan	7 500 000 $ (4)
Oliver Ekman Larsson	6 250 000 $ (3)
Mattias Ekholm	5 500 000 $ (5)
Milan Kraft	5 250 000 $ (1)
Antti Niemi	5 000 000 $ (1)
Dougie Hamilton	4 500 000 $ (3)
Brendan Smith	3 000 000 $ (3)
Brett Ritchie	1 900 000 $ (1)
Michal Kempny	1 900 000 $ (1)
Andrej Nestrasil	1 800 000 $ (1)
TJ Galiardi	1 800 000 $ (2)
Kasperi Kapanen	900 000 $ (3)
Sven Baertschi	900 000 $ (1)
Artturi Lehkonen (Out of Payroll)	900 000 $ (3)
Viktor Arvidsson	900 000 $ (1)
Nikita Zadorov	900 000 $ (2)
Jake Guentzel	900 000 $ (2)
Thomas Chabot	900 000 $ (3)
Juuse Saros	900 000 $ (1)
Brady Calla	800 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 10 : 68 900 000 $
Year 11 : 49 550 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 500 000 $
Year 11 : 49 550 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 900 000 $
Year 11 : 49 550 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Joonas Rask	190 000 $ (3)
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)
Derek Forbort	140 000 $ (1)
Oscar Moller	140 000 $ (2)
Jerome Flaake	140 000 $ (3)
Matt D'Agostini	130 000 $ (1)
Riku Helenius	125 000 $ (3)
Tom Wandell	120 000 $ (1)
Corey Potter	120 000 $ (1)
Peter Regin	110 000 $ (3)
Marco Cousineau	100 000 $ (3)
Sami Aittokallio	100 000 $ (2)
Teigan Zahn	100 000 $ (3)
Alexander Ruuttu	95 000 $ (2)
Michael Ratchuk	90 000 $ (1)
Patrick Sieloff	85 000 $ (2)
Alex Theriau	80 000 $ (2)
Aaron Harstad	80 000 $ (2)
Jamie Arniel	80 000 $ (2)
Scott Timmins	80 000 $ (2)
Kyle De Coste	80 000 $ (1)
Freddie Hamilton	80 000 $ (2)
Richard Nedomlel	70 000 $ (2)
Evgeni Krutikov	60 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 3 190 000 $
Year 11 : 2 360 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 190 000 $
Year 11 : 2 360 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	7000 - 80 $ - 6 500 - 92,85%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 972 - 99,31%
Luxury :	1000 - 120 $ - 1 000 - 100,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 28 $ - 1 944 - 97,20%
Farm Level 2:	1000 - 17 $ - 895 - 89,49%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18 472 - 97,22%
Average Income per Game	1 383 079 $
Year to Date Revenue	13 830 788 $
Farm
Home Games Left	31
Average Attendance - %	2 839 - 94,63%
Average Income per Game	99 240 $
Year to Date Revenue	992 395 $
Expense
Pro Players Total Salaries	68 550 000 $
Farm Players Total Salaries	2 320 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 862 028 $
Farm Year To Date Expenses	573 285 $
Pro Salary Cap To Date	16 714 455 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	42 875 443 $
Farm Estimated Season Revenue	3 076 424 $
Pro Remaining Season Days	141
Pro Expenses Per Days	369 786 $
Pro Estimated Expenses	52 139 826 $
Farm Remaining Season Days	140
Farm Expenses Per Days	13 011 $
Farm Estimated Expenses	1 821 540 $
Estimated Season Expenses	53 961 366 $
Season Salary Cap	68 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	450 000 $
Estimate Over Minimum Salary Cap of 0 $	68 550 000 $
Current Bank Account	9 581 389 $
Projected Bank Account	1 571 890 $

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)
Mark Giordano	5 500 000 $ (1)
Nick Holden	4 800 000 $ (2)
Cam Fowler	4 700 000 $ (2)
Chris Kreider	4 500 000 $ (3)
Nazem Kadri	3 500 000 $ (1)
Brian Boyle	3 200 000 $ (1)
Karl Alzner	2 100 000 $ (1)
Beau Bennett	1 800 000 $ (1)
Quinton Howden	1 800 000 $ (1)
Joakim Ryan	1 800 000 $ (1)
Angelo Esposito	1 750 000 $ (2)
Lucas Lessio	1 000 000 $ (1)
Nicholas Baptiste	900 000 $ (2)
Ryan Tesink	900 000 $ (1)
Calvin Pickard	900 000 $ (1)
Adam Comrie	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 550 000 $
Year 11 : 45 350 000 $
Year 12 : 25 700 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 68 550 000 $
Year 11 : 45 350 000 $
Year 12 : 25 700 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 550 000 $
Year 11 : 45 350 000 $
Year 12 : 25 700 000 $
Year 13 : 13 200 000 $

Farm Players Salaries
Nikita Filatov	175 000 $ (2)
Connor Carrick	170 000 $ (3)
Marco Scandella	150 000 $ (1)
Erik Gudbranson	150 000 $ (1)
Craig Cunningham	140 000 $ (1)
Cody Eakin	130 000 $ (1)
Nigel Dawes	100 000 $ (1)
Aaron Palushaj	100 000 $ (1)
Jason Missiaen	100 000 $ (1)
Dan O'Regan	90 000 $ (2)
Michael Garnett	90 000 $ (1)
Greg Nemisz	80 000 $ (1)
Nikita Scherbak	75 000 $ (3)
Drew Olson	75 000 $ (1)
Chase de Leo	75 000 $ (3)
Zdenek Kutlak	75 000 $ (1)
Niklas Lucenius	75 000 $ (1)
Eric Chouinard	75 000 $ (1)
Travis Ewanyk	70 000 $ (1)
Jay Rosehill	65 000 $ (1)
Milan Bartovic	65 000 $ (1)
Julien Demers	65 000 $ (1)
Johannes Salmonsson	65 000 $ (1)
Nolan Yonkman	65 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 10 : 2 320 000 $
Year 11 : 585 000 $
Year 12 : 320 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 320 000 $
Year 11 : 585 000 $
Year 12 : 320 000 $
Year 13 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - 90 $ - 6 272 - 89,60%
Level 2:	5000 - 65 $ - 3 883 - 77,66%
Level 3:	2000 - 35 $ - 1 821 - 91,07%
Level 4:	4000 - 25 $ - 3 156 - 78,89%
Luxury :	1000 - 175 $ - 986 - 98,60%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 879 - 93,97%
Farm Level 2:	1000 - 15 $ - 964 - 96,45%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16 118 - 84,83%
Average Income per Game	1 589 291 $
Year to Date Revenue	15 892 907 $
Farm
Home Games Left	30
Average Attendance - %	2 844 - 94,79%
Average Income per Game	114 309 $
Year to Date Revenue	1 257 395 $
Expense
Pro Players Total Salaries	49 650 000 $
Farm Players Total Salaries	2 245 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	12 166 846 $
Farm Year To Date Expenses	501 590 $
Pro Salary Cap To Date	12 019 249 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 268 012 $
Farm Estimated Season Revenue	3 429 259 $
Pro Remaining Season Days	141
Pro Expenses Per Days	268 717 $
Pro Estimated Expenses	37 889 097 $
Farm Remaining Season Days	140
Farm Expenses Per Days	12 608 $
Farm Estimated Expenses	1 765 120 $
Estimated Season Expenses	39 654 217 $
Season Salary Cap	49 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	19 350 000 $
Estimate Over Minimum Salary Cap of 0 $	49 650 000 $
Current Bank Account	49 597 808 $
Projected Bank Account	62 640 862 $

Pro Players Salaries
Zdeno Chara	7 300 000 $ (1)
Jason Pominville	6 000 000 $ (2)
Martin Jones	6 000 000 $ (1)
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)
Linus Omark	1 500 000 $ (2)
Jonas Gustavsson	1 400 000 $ (2)
Cody Almond	1 100 000 $ (2)
Akim Aliu	1 000 000 $ (1)
Frederik Gauthier	900 000 $ (3)
Alex Tuch	900 000 $ (3)
Anthony DeAngelo	900 000 $ (3)
Anton Slepyshev	900 000 $ (1)
Zachary Sanford	900 000 $ (3)
Scott Mayfield	850 000 $ (1)
Bogdan Yakimov	850 000 $ (2)
Tyler Lewington	750 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 49 650 000 $
Year 11 : 25 700 000 $
Year 12 : 8 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 49 650 000 $
Year 11 : 25 700 000 $
Year 12 : 8 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 49 650 000 $
Year 11 : 25 700 000 $
Year 12 : 8 850 000 $
Year 13 : 0 $

Farm Players Salaries
Thomas Hickey	150 000 $ (3)
Zachary Yuen	100 000 $ (3)
Dominic Toninato	90 000 $ (2)
Kurt Etchegary	90 000 $ (3)
Matt Martin	90 000 $ (1)
Ian Schultz	85 000 $ (1)
Riley Holzapfel	85 000 $ (1)
Joseph Cramarossa	85 000 $ (1)
Andrew Welinski	80 000 $ (1)
Max Iafrate	80 000 $ (1)
Viktor Svedberg (Out of Payroll)	80 000 $ (1)
Mason Geertsen	75 000 $ (3)
Stephen Desrochers	75 000 $ (3)
Scott Stajcer	75 000 $ (1)
Philippe Desrosiers	75 000 $ (3)
Brendan Harms	75 000 $ (3)
Jaedon Descheneau	75 000 $ (3)
Curtis Valk	75 000 $ (1)
Daniel Marmenlind (Out of Payroll)	75 000 $ (2)
Dylan Sadowy	70 000 $ (2)
Jeff Costello	70 000 $ (1)
Hunter Smith	70 000 $ (2)
Josh Sterk	65 000 $ (1)
Steven Delisle	65 000 $ (3)
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)
Total Farm Players	29
Salary Commitment
Year 10 : 2 245 000 $
Year 11 : 1 260 000 $
Year 12 : 780 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 245 000 $
Year 11 : 1 260 000 $
Year 12 : 780 000 $
Year 13 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	7000 - 100 $ - 5 787 - 82,68%
Level 2:	6000 - 60 $ - 4 026 - 67,10%
Level 3:	3000 - 30 $ - 2 292 - 76,41%
Level 4:	5000 - 20 $ - 4 019 - 80,39%
Luxury :	1000 - 200 $ - 813 - 81,27%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 40 $ - 1 691 - 84,55%
Farm Level 2:	1000 - 20 $ - 808 - 80,85%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16 938 - 76,99%
Average Income per Game	1 572 537 $
Year to Date Revenue	17 297 908 $
Farm
Home Games Left	30
Average Attendance - %	2 500 - 83,32%
Average Income per Game	110 018 $
Year to Date Revenue	1 210 196 $
Expense
Pro Players Total Salaries	66 000 000 $
Farm Players Total Salaries	2 205 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 389 315 $
Farm Year To Date Expenses	561 529 $
Pro Salary Cap To Date	16 241 705 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 176 113 $
Farm Estimated Season Revenue	3 300 535 $
Pro Remaining Season Days	141
Pro Expenses Per Days	356 150 $
Pro Estimated Expenses	50 217 150 $
Farm Remaining Season Days	140
Farm Expenses Per Days	12 392 $
Farm Estimated Expenses	1 734 880 $
Estimated Season Expenses	51 952 030 $
Season Salary Cap	66 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 000 000 $
Estimate Over Minimum Salary Cap of 0 $	66 000 000 $
Current Bank Account	45 879 645 $
Projected Bank Account	44 404 263 $

Pro Players Salaries
Brent Burns	8 000 000 $ (3)
Patrick Marleau	7 000 000 $ (1)
Braden Holtby	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)
Luke Glendening	1 750 000 $ (2)
Mattias Janmark	1 750 000 $ (1)
Eddie Lack	1 200 000 $ (2)
Colton Sissons	1 200 000 $ (1)
Philip Danault	1 200 000 $ (1)
Richard Panik	1 200 000 $ (1)
Steven Santini	900 000 $ (3)
Nick Schmaltz	900 000 $ (2)
J.T. Compher	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 66 000 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 66 000 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 000 000 $
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)
Austin Watson	100 000 $ (1)
Tucker Poolman	100 000 $ (1)
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)
Nick Jensen	90 000 $ (1)
Adam Morrison	90 000 $ (1)
Brendan Serville	80 000 $ (1)
Josh Brittain	80 000 $ (1)
Markus Sorensen (Out of Payroll)	80 000 $ (1)
Evan McGrath	75 000 $ (1)
Hudson Fasching	75 000 $ (3)
Ryan Bourque	75 000 $ (1)
Coda Gordon	75 000 $ (3)
Sean Malone	75 000 $ (3)
Justin Daniels	75 000 $ (1)
Luka Gracnar	75 000 $ (3)
Gleason Fournier	75 000 $ (3)
Vinny Saponari	70 000 $ (1)
Fredrik Forsberg	70 000 $ (2)
Niklas Lundstrom	65 000 $ (3)
Brandon Prophet	60 000 $ (2)
Mike Winther	50 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 285 000 $
Year 11 : 860 000 $
Year 12 : 530 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 285 000 $
Year 11 : 860 000 $
Year 12 : 530 000 $
Year 13 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	7000 - 75 $ - 6 616 - 94,51%
Level 2:	6000 - 35 $ - 5 671 - 94,51%
Level 3:	3000 - 15 $ - 2 809 - 93,62%
Level 4:	5000 - 14 $ - 4 546 - 90,91%
Luxury :	1500 - 85 $ - 1 175 - 78,35%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 36 $ - 1 478 - 73,89%
Farm Level 2:	1000 - 20 $ - 626 - 62,57%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	20 816 - 92,51%
Average Income per Game	1 313 754 $
Year to Date Revenue	13 137 542 $
Farm
Home Games Left	30
Average Attendance - %	2 103 - 70,12%
Average Income per Game	103 182 $
Year to Date Revenue	1 135 003 $
Expense
Pro Players Total Salaries	67 350 000 $
Farm Players Total Salaries	3 570 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 143 040 $
Farm Year To Date Expenses	901 188 $
Pro Salary Cap To Date	15 995 454 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 726 380 $
Farm Estimated Season Revenue	3 095 463 $
Pro Remaining Season Days	141
Pro Expenses Per Days	363 369 $
Pro Estimated Expenses	51 235 029 $
Farm Remaining Season Days	140
Farm Expenses Per Days	19 731 $
Farm Estimated Expenses	2 762 340 $
Estimated Season Expenses	53 997 369 $
Season Salary Cap	67 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 650 000 $
Estimate Over Minimum Salary Cap of 0 $	67 350 000 $
Current Bank Account	112 281 766 $
Projected Bank Account	102 106 240 $

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)
Dan Girardi	5 000 000 $ (3)
Cody Hodgson	4 500 000 $ (3)
Erik Haula	3 000 000 $ (2)
Roman Polak	2 300 000 $ (1)
Prab Rai	1 800 000 $ (1)
Emerson Etem	1 800 000 $ (1)
Jake DeBrusk	900 000 $ (3)
Ivan Provorov	900 000 $ (2)
Connor McDavid	900 000 $ (1)
Darnell Nurse	900 000 $ (3)
Auston Matthews	900 000 $ (2)
Mikko Rantanen	900 000 $ (2)
Patrik Laine	900 000 $ (1)
Matthew Tkachuk	900 000 $ (3)
Tristan Jarry	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 67 350 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 67 350 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 350 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $

Farm Players Salaries
Chris Bourque	210 000 $ (3)
Stephen Gionta	200 000 $ (1)
Dmitri Jaskin (Out of Payroll)	175 000 $ (3)
Brett Sonne	175 000 $ (2)
Jordan Nolan	165 000 $ (3)
Yury Alexandrov	165 000 $ (2)
Matt Gilroy	165 000 $ (1)
Chris Wideman	150 000 $ (1)
Anton Lander	150 000 $ (1)
Colin Wilson	140 000 $ (2)
Dylan McIlrath	140 000 $ (3)
Trevor Van Riemsdyk	115 000 $ (1)
Dryden Hunt	115 000 $ (2)
Bruno St-Jacques	110 000 $ (1)
Edward Pasquale	110 000 $ (1)
Barclay Goodrow	110 000 $ (1)
Tomas Kundratek	110 000 $ (1)
Brayden McNabb	110 000 $ (1)
J.T. Brown	110 000 $ (1)
David Booth	100 000 $ (3)
Zack Mitchell	100 000 $ (3)
Gabriel Bourque	100 000 $ (3)
Scott Glennie	95 000 $ (3)
Ryan Sproul	90 000 $ (1)
Scott Harrington (Out of Payroll)	90 000 $ (1)
Tyson Baillie	85 000 $ (3)
Eamon McAdam	75 000 $ (3)
Ales Stezka	75 000 $ (3)
Daniel Muzito-Bagenda	75 000 $ (1)
Daniel Catenacci	75 000 $ (3)
Chris Wagner	75 000 $ (1)
Marc McNulty	75 000 $ (3)
Total Farm Players	32
Salary Commitment
Year 10 : 3 835 000 $
Year 11 : 2 065 000 $
Year 12 : 1 470 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 810 000 $
Year 11 : 2 040 000 $
Year 12 : 1 445 000 $
Year 13 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	7000 - 90 $ - 6 336 - 90,52%
Level 2:	6000 - 55 $ - 5 285 - 88,08%
Level 3:	3000 - 30 $ - 2 291 - 76,38%
Level 4:	5000 - 20 $ - 3 949 - 78,98%
Luxury :	1500 - 175 $ - 957 - 63,79%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 45 $ - 1 278 - 63,90%
Farm Level 2:	1000 - 25 $ - 538 - 53,81%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18 818 - 83,64%
Average Income per Game	1 687 575 $
Year to Date Revenue	16 875 754 $
Farm
Home Games Left	30
Average Attendance - %	1 816 - 60,53%
Average Income per Game	101 075 $
Year to Date Revenue	1 111 829 $
Expense
Pro Players Total Salaries	69 000 000 $
Farm Players Total Salaries	3 040 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 046 276 $
Farm Year To Date Expenses	767 912 $
Pro Salary Cap To Date	16 898 665 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 314 837 $
Farm Estimated Season Revenue	3 032 261 $
Pro Remaining Season Days	141
Pro Expenses Per Days	372 193 $
Pro Estimated Expenses	52 479 213 $
Farm Remaining Season Days	140
Farm Expenses Per Days	16 882 $
Farm Estimated Expenses	2 363 480 $
Estimated Season Expenses	54 842 693 $
Season Salary Cap	69 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	69 000 000 $
Current Bank Account	20 391 476 $
Projected Bank Account	20 895 881 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (4)
Bryan Little	6 500 000 $ (3)
Ondrej Pavelec	5 750 000 $ (1)
Mikael Granlund	5 700 000 $ (2)
Tyler Johnson	5 000 000 $ (1)
Matt Niskanen	4 000 000 $ (1)
Torey Krug	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)
Éric Gélinas	2 400 000 $ (1)
Brandon Pirri	1 800 000 $ (1)
Gregory Hofmann	950 000 $ (1)
Nic Petan	900 000 $ (3)
Johan Larsson	900 000 $ (1)
Anthony Stolarz	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 69 000 000 $
Year 11 : 37 700 000 $
Year 12 : 29 000 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 69 000 000 $
Year 11 : 37 700 000 $
Year 12 : 29 000 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 000 000 $
Year 11 : 37 700 000 $
Year 12 : 29 000 000 $
Year 13 : 14 700 000 $

Farm Players Salaries
Adam Clendening	175 000 $ (3)
Mike Lee	150 000 $ (1)
Jared Coreau	150 000 $ (2)
Mark Fayne	140 000 $ (3)
Mark Flood	140 000 $ (3)
Colin Greening	135 000 $ (3)
Petr Vrana	135 000 $ (3)
Cal O'Reilly	135 000 $ (3)
Lauri Tukonen	135 000 $ (3)
Brett Carson	135 000 $ (3)
Carter Rowney	135 000 $ (2)
Keaton Ellerby	135 000 $ (3)
Patrick Dwyer	120 000 $ (3)
Mike Lundin	100 000 $ (2)
Zach Redmond	90 000 $ (1)
Jared Staal	85 000 $ (1)
Vladimir Ruzicka (Out of Payroll)	85 000 $ (3)
Joe Lavin	80 000 $ (3)
Justin Azevedo	80 000 $ (3)
Corey Trivino	80 000 $ (1)
Nikolai Glukhov	75 000 $ (3)
Zachary Fucale	75 000 $ (3)
Jason Clark	75 000 $ (2)
Joshua Turnbull	75 000 $ (2)
Victor Ohman	75 000 $ (1)
Travis Brown	70 000 $ (2)
Aaron Ness	70 000 $ (2)
Mikko Vainonen	65 000 $ (2)
Joel Mustonen	65 000 $ (1)
Gabryel Paquin-Boudreau	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 3 125 000 $
Year 11 : 2 520 000 $
Year 12 : 1 780 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 125 000 $
Year 11 : 2 520 000 $
Year 12 : 1 780 000 $
Year 13 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 142 $ - 3 550 - 59,17%
Level 2:	5000 - 100 $ - 2 484 - 49,69%
Level 3:	2000 - 50 $ - 1 265 - 63,23%
Level 4:	4000 - 46 $ - 1 638 - 40,94%
Luxury :	1000 - 250 $ - 615 - 61,54%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 45 $ - 1 275 - 63,73%
Farm Level 2:	1000 - 18 $ - 758 - 75,82%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	9 552 - 53,07%
Average Income per Game	1 467 619 $
Year to Date Revenue	16 143 811 $
Farm
Home Games Left	31
Average Attendance - %	2 033 - 67,76%
Average Income per Game	101 182 $
Year to Date Revenue	1 011 824 $
Expense
Pro Players Total Salaries	56 350 000 $
Farm Players Total Salaries	2 680 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	13 901 869 $
Farm Year To Date Expenses	683 202 $
Pro Salary Cap To Date	13 754 277 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 028 575 $
Farm Estimated Season Revenue	3 136 654 $
Pro Remaining Season Days	141
Pro Expenses Per Days	304 545 $
Pro Estimated Expenses	42 940 845 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 946 $
Farm Estimated Expenses	2 092 440 $
Estimated Season Expenses	45 033 285 $
Season Salary Cap	56 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	12 650 000 $
Estimate Over Minimum Salary Cap of 0 $	56 350 000 $
Current Bank Account	11 334 046 $
Projected Bank Account	13 465 990 $

Pro Players Salaries
Jack Johnson	6 750 000 $ (2)
Peter Mueller	5 500 000 $ (1)
Connor Hellebuyck	5 000 000 $ (3)
Clarke MacArthur	5 000 000 $ (3)
Matt Read	3 500 000 $ (2)
Tyler Toffoli	3 500 000 $ (2)
Artem Anisimov (Out of Payroll)	3 500 000 $ (2)
Ty Rattie	3 500 000 $ (3)
Mathieu Perreault	3 000 000 $ (1)
Dmitry Kulikov	2 500 000 $ (1)
Seth Griffith	2 400 000 $ (2)
Mark McNeill	1 800 000 $ (1)
Jan Rutta	1 800 000 $ (1)
Josh Manson	1 750 000 $ (1)
Christopher Tanev (Out of Payroll)	1 750 000 $ (2)
David Fisher	1 700 000 $ (1)
Casey Cizikas	1 500 000 $ (3)
Richard Bachman	1 500 000 $ (1)
Linden Vey	1 400 000 $ (1)
Nicolas Deschamps	1 200 000 $ (1)
Andrew Copp	1 200 000 $ (1)
Brady Vail	950 000 $ (3)
Ben Harpur	900 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 10 : 61 600 000 $
Year 11 : 38 250 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 61 600 000 $
Year 11 : 38 250 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 61 600 000 $
Year 11 : 38 250 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $

Farm Players Salaries
Marcus Kruger	150 000 $ (3)
Josh Godfrey	150 000 $ (1)
Zac Rinaldo	100 000 $ (1)
Nick Petrecki	100 000 $ (2)
Nathan Moon	100 000 $ (1)
Chris Summers	100 000 $ (1)
Jonathan Racine	100 000 $ (2)
Guillaume Cloutier	100 000 $ (1)
Ben Blood	100 000 $ (1)
Sergey Andronov	100 000 $ (1)
Colten Teubert	100 000 $ (1)
James Livingston	95 000 $ (1)
Vitaly Kolesnik	95 000 $ (1)
Jean-Francois Bérubé	95 000 $ (1)
Brandon Burlon	95 000 $ (1)
Bobby Farnham	95 000 $ (1)
Zachary Hyman	90 000 $ (3)
Marko Dano	90 000 $ (2)
Carl Klingberg	90 000 $ (2)
Joe Basaraba	80 000 $ (1)
Stuart Percy	80 000 $ (1)
Maxime Tanguay	80 000 $ (2)
Chris Calnan	75 000 $ (3)
Brandon Whitney	75 000 $ (3)
Dalton Thrower	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	29
Salary Commitment
Year 10 : 2 680 000 $
Year 11 : 1 135 000 $
Year 12 : 540 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 680 000 $
Year 11 : 1 135 000 $
Year 12 : 540 000 $
Year 13 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 90 $ - 6 671 - 95,30%
Level 2:	6000 - 48 $ - 5 392 - 89,87%
Level 3:	2000 - 43 $ - 1 515 - 75,75%
Level 4:	4000 - 30 $ - 2 517 - 62,91%
Luxury :	1000 - 245 $ - 622 - 62,22%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 980 - 99,01%
Farm Level 2:	1000 - 15 $ - 972 - 97,17%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16 717 - 83,58%
Average Income per Game	1 619 006 $
Year to Date Revenue	16 190 055 $
Farm
Home Games Left	31
Average Attendance - %	2 952 - 98,39%
Average Income per Game	105 417 $
Year to Date Revenue	1 054 166 $
Expense
Pro Players Total Salaries	66 200 000 $
Farm Players Total Salaries	2 732 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 845 731 $
Farm Year To Date Expenses	703 097 $
Pro Salary Cap To Date	16 698 123 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 189 170 $
Farm Estimated Season Revenue	3 267 915 $
Pro Remaining Season Days	141
Pro Expenses Per Days	357 219 $
Pro Estimated Expenses	50 367 879 $
Farm Remaining Season Days	140
Farm Expenses Per Days	15 228 $
Farm Estimated Expenses	2 131 920 $
Estimated Season Expenses	52 499 799 $
Season Salary Cap	66 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	2 800 000 $
Estimate Over Minimum Salary Cap of 0 $	66 200 000 $
Current Bank Account	11 369 053 $
Projected Bank Account	12 326 339 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (5)
Nikita Kucherov	8 000 000 $ (3)
Jonathan Quick	6 750 000 $ (3)
Kevin Shattenkirk	5 250 000 $ (4)
Patrick Eaves	4 500 000 $ (1)
Jaroslav Halak	3 750 000 $ (1)
Scott Hartnell	3 650 000 $ (1)
Olli Maatta (Out of Payroll)	3 500 000 $ (3)
Alexei Emelin	3 500 000 $ (1)
Leo Komarov	2 950 000 $ (2)
Justin Schultz	2 800 000 $ (1)
Michael Frolik	2 750 000 $ (1)
Kevin Hayes	2 500 000 $ (3)
Alexander Petrovic	1 800 000 $ (1)
Oscar Lindberg	1 800 000 $ (1)
Ryan Dzingel	1 750 000 $ (1)
David Rundblad	1 750 000 $ (2)
Kelsey Tessier	1 100 000 $ (1)
Mitchell Marner	900 000 $ (1)
Zemgus Girgensons	900 000 $ (1)
Tyler Wotherspoon	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 69 700 000 $
Year 11 : 39 700 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 68 200 000 $
Year 11 : 38 200 000 $
Year 12 : 33 500 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 700 000 $
Year 11 : 39 700 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $

Farm Players Salaries
Samuel Blais	175 000 $ (3)
Nicolas Shore	150 000 $ (2)
Adam Polasek	150 000 $ (1)
Jason Gregoire	150 000 $ (1)
Radko Gudas	150 000 $ (3)
Alexei Ponikarovsky	140 000 $ (1)
Torrey Mitchell	135 000 $ (3)
Igor Makarov	115 000 $ (3)
Jonathan Matsumoto	115 000 $ (3)
Daniel Pribyl	100 000 $ (2)
Max Gaede	100 000 $ (1)
Kyle Clifford	100 000 $ (3)
David Honzik	100 000 $ (1)
Ryan Garbutt	95 000 $ (3)
Jhonas Enroth	95 000 $ (3)
Jakub Culek	95 000 $ (1)
Greg Pateryn	90 000 $ (3)
Matt Donovan	90 000 $ (3)
Alex Velischek	85 000 $ (1)
Nick Sorensen	80 000 $ (1)
Zack Stortini	77 500 $ (3)
Yasin Cisse	75 000 $ (3)
Jan Kostalek	75 000 $ (3)
Matt Murphy	75 000 $ (3)
Bradley Eidsness	70 000 $ (1)
Charles-Olivier Rousse	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 2 732 500 $
Year 11 : 1 712 500 $
Year 12 : 1 462 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 732 500 $
Year 11 : 1 712 500 $
Year 12 : 1 462 500 $
Year 13 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	7000 - 90 $ - 6 424 - 91,78%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2000 - 25 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 993 - 99,83%
Luxury :	1000 - 200 $ - 748 - 74,82%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 899 - 94,95%
Farm Level 2:	1000 - 15 $ - 943 - 94,34%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18 166 - 95,61%
Average Income per Game	1 526 994 $
Year to Date Revenue	15 269 942 $
Farm
Home Games Left	31
Average Attendance - %	2 842 - 94,75%
Average Income per Game	114 797 $
Year to Date Revenue	1 147 969 $
Expense
Pro Players Total Salaries	61 950 000 $
Farm Players Total Salaries	2 615 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 679 949 $
Farm Year To Date Expenses	689 193 $
Pro Salary Cap To Date	15 532 351 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 336 820 $
Farm Estimated Season Revenue	3 558 704 $
Pro Remaining Season Days	141
Pro Expenses Per Days	334 492 $
Pro Estimated Expenses	47 163 372 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 597 $
Farm Estimated Expenses	2 043 580 $
Estimated Season Expenses	49 206 952 $
Season Salary Cap	61 950 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 050 000 $
Estimate Over Minimum Salary Cap of 0 $	61 950 000 $
Current Bank Account	5 792 268 $
Projected Bank Account	7 480 840 $

Pro Players Salaries
Simon Gagne	7 500 000 $ (1)
Pierre-Marc Bouchard (Out of Payroll)	6 500 000 $ (3)
Alexander Edler	6 000 000 $ (2)
James Neal	6 000 000 $ (1)
Wayne Simmonds	5 000 000 $ (2)
Michal Neuvirth	4 500 000 $ (2)
Josh Bailey	4 150 000 $ (2)
Kyle Palmieri	4 000 000 $ (2)
Mike Condon	3 650 000 $ (2)
Matt Benning	3 500 000 $ (4)
Ryan Spooner	3 500 000 $ (3)
Damon Severson	3 000 000 $ (3)
Jeff Petry (Out of Payroll)	3 000 000 $ (1)
Mark Barberio	1 800 000 $ (1)
Taylor Beck	1 800 000 $ (1)
Tanner Fritz	1 750 000 $ (3)
Shane O'Brien	1 200 000 $ (1)
Riley Sheahan	1 000 000 $ (1)
Phillip Digiuseppe	900 000 $ (2)
Nick Cousins	900 000 $ (1)
Christian Djoos	900 000 $ (3)
William Karlsson	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 10 : 71 450 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 70 950 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 450 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $

Farm Players Salaries
Matt Frattin	175 000 $ (2)
Alex Plante	170 000 $ (2)
Anthony Bitetto	150 000 $ (1)
Mark Arcobello	150 000 $ (2)
Yann Sauve	100 000 $ (1)
Maxim Gratchev	100 000 $ (1)
Matt Hackett	100 000 $ (1)
Kamil Kreps	100 000 $ (1)
Austin Levi	100 000 $ (2)
Joel Champagne	100 000 $ (2)
Mirko Hoefflin	95 000 $ (3)
Julian Melchiori	95 000 $ (3)
William Wrenn	90 000 $ (2)
AJ Jenks	85 000 $ (1)
Tyson Sexsmith	85 000 $ (2)
Colin Long	85 000 $ (1)
Logan Shaw (Out of Payroll)	80 000 $ (2)
Justin Haché	75 000 $ (2)
James Melindy	75 000 $ (2)
Timotej Sille	75 000 $ (3)
Elvis Merzlikins	75 000 $ (3)
Curtis Hamilton	75 000 $ (3)
Paul Carey (Out of Payroll)	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	29
Salary Commitment
Year 10 : 2 685 000 $
Year 11 : 1 840 000 $
Year 12 : 415 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 735 000 $
Year 11 : 1 840 000 $
Year 12 : 415 000 $
Year 13 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 93 $ - 5 374 - 76,77%
Level 2:	6000 - 56 $ - 5 264 - 87,73%
Level 3:	2000 - 42 $ - 1 484 - 74,19%
Level 4:	4000 - 31 $ - 2 520 - 63,01%
Luxury :	1000 - 222 $ - 652 - 65,23%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 945 - 97,25%
Farm Level 2:	1000 - 14 $ - 947 - 94,72%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	15 294 - 76,47%
Average Income per Game	1 516 963 $
Year to Date Revenue	15 169 625 $
Farm
Home Games Left	31
Average Attendance - %	2 892 - 96,40%
Average Income per Game	107 508 $
Year to Date Revenue	1 075 075 $
Expense
Pro Players Total Salaries	59 850 000 $
Farm Players Total Salaries	3 125 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 726 740 $
Farm Year To Date Expenses	765 383 $
Pro Salary Cap To Date	16 579 153 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 025 838 $
Farm Estimated Season Revenue	3 332 732 $
Pro Remaining Season Days	141
Pro Expenses Per Days	323 262 $
Pro Estimated Expenses	45 579 942 $
Farm Remaining Season Days	140
Farm Expenses Per Days	17 339 $
Farm Estimated Expenses	2 427 460 $
Estimated Season Expenses	48 007 402 $
Season Salary Cap	59 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	9 150 000 $
Estimate Over Minimum Salary Cap of 0 $	59 850 000 $
Current Bank Account	9 045 966 $
Projected Bank Account	11 397 134 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (3)
Mike Richards (Out of Payroll)	7 650 000 $ (2)
Evgeni Dadonov	6 650 000 $ (5)
Patrik Berglund	5 500 000 $ (2)
Max Domi	5 000 000 $ (5)
Robin Lehner (Out of Payroll)	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)
Anthony Duclair	2 500 000 $ (3)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (2)
Melker Karlsson	2 500 000 $ (3)
Christian Dvorak	2 400 000 $ (1)
Jordan Schroeder	2 100 000 $ (2)
Jakub Jerabek	2 100 000 $ (2)
Viktor Fasth	1 600 000 $ (1)
Travis Konecny	900 000 $ (2)
Pierre-Luc Dubois	900 000 $ (3)
Rasmus Ristolainen	900 000 $ (1)
Zach Werenski	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 67 500 000 $
Year 11 : 61 700 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Average Commitment
Year 10 : 67 500 000 $
Year 11 : 61 700 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 500 000 $
Year 11 : 61 700 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $

Farm Players Salaries
Anders Nilsson	150 000 $ (2)
Ryan Shannon	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)
Thomas Vannelli	100 000 $ (1)
Reece Scarlett	100 000 $ (3)
Harry Zolnierczyk	100 000 $ (1)
Maxim Mamin	100 000 $ (3)
Colton Sceviour	100 000 $ (1)
Jerome Samson	95 000 $ (1)
Garnet Hathaway	95 000 $ (2)
Ludwig Blomstrand	90 000 $ (1)
Andrew Mangiapane	90 000 $ (3)
Dean Kukan	90 000 $ (2)
Charles Hudon	90 000 $ (2)
Blake Weyrick	90 000 $ (2)
Boris Valabik	85 000 $ (1)
Keith Aulie	85 000 $ (2)
Hunter Shinkaruk	85 000 $ (2)
JC Lipon	85 000 $ (2)
Kevin Roy	80 000 $ (1)
Ebbe Sionas	75 000 $ (3)
Simon Hjalmarsson	75 000 $ (3)
Gustav Olofsson	75 000 $ (3)
Geoff Platt	75 000 $ (3)
Mackenzie MacEachern	75 000 $ (1)
Anthony Camara	75 000 $ (1)
Keegan Kanzig	70 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 10 : 3 125 000 $
Year 11 : 2 015 000 $
Year 12 : 740 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 100 000 $
Year 11 : 1 990 000 $
Year 12 : 715 000 $
Year 13 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - 79 $ - 6 529 - 93,28%
Level 2:	5000 - 57 $ - 4 523 - 90,45%
Level 3:	2000 - 31 $ - 1 924 - 96,22%
Level 4:	4000 - 22 $ - 3 549 - 88,73%
Luxury :	1000 - 178 $ - 898 - 89,82%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 901 - 95,06%
Farm Level 2:	1000 - 15 $ - 974 - 97,36%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	17 424 - 91,70%
Average Income per Game	1 520 373 $
Year to Date Revenue	15 203 729 $
Farm
Home Games Left	31
Average Attendance - %	2 875 - 95,83%
Average Income per Game	115 642 $
Year to Date Revenue	1 156 416 $
Expense
Pro Players Total Salaries	68 500 000 $
Farm Players Total Salaries	2 805 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 695 721 $
Farm Year To Date Expenses	716 314 $
Pro Salary Cap To Date	16 548 139 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 131 560 $
Farm Estimated Season Revenue	3 584 890 $
Pro Remaining Season Days	141
Pro Expenses Per Days	369 519 $
Pro Estimated Expenses	52 102 179 $
Farm Remaining Season Days	140
Farm Expenses Per Days	15 618 $
Farm Estimated Expenses	2 186 520 $
Estimated Season Expenses	54 288 699 $
Season Salary Cap	68 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	500 000 $
Estimate Over Minimum Salary Cap of 0 $	68 500 000 $
Current Bank Account	18 087 145 $
Projected Bank Account	14 514 896 $

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)
Reilly Smith	4 500 000 $ (1)
Hampus Lindholm	4 000 000 $ (1)
Adam Larsson	4 000 000 $ (1)
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)
Christopher Gibson	1 500 000 $ (2)
Gabriel Dumont	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 : 68 500 000 $
Year 11 : 48 150 000 $
Year 12 : 34 900 000 $
Year 13 : 31 250 000 $
Salary Average Commitment
Year 10 : 68 500 000 $
Year 11 : 48 150 000 $
Year 12 : 34 900 000 $
Year 13 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 500 000 $
Year 11 : 48 150 000 $
Year 12 : 34 900 000 $
Year 13 : 31 250 000 $

Farm Players Salaries
Jiri Novotny (Out of Payroll)	180 000 $ (1)
Stephane Da Costa	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 $ (2)
Jeff Glass	130 000 $ (2)
Reece Willcox	100 000 $ (3)
Kieran Millan	100 000 $ (1)
Ben Hanowski	100 000 $ (2)
Keith Seabrook	100 000 $ (2)
Lukas Kaspar	100 000 $ (2)
Ryan Stanton	95 000 $ (2)
Eddie Wittchow	90 000 $ (3)
John Hayden	90 000 $ (3)
Ben Maxwell	90 000 $ (1)
Jacob Lagace	85 000 $ (1)
Tye McGinn	85 000 $ (2)
Scott Kosmachuk	85 000 $ (2)
Patrick Wey	85 000 $ (2)
Marek Zagrapan	80 000 $ (1)
Zachary Sawchenko	75 000 $ (3)
Albert Yarullin	75 000 $ (2)
Jarrod Maidens	75 000 $ (3)
Jordan Subban	75 000 $ (3)
Roy Radke	70 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 2 985 000 $
Year 11 : 2 320 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 985 000 $
Year 11 : 2 320 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	7000 - 95 $ - 5 223 - 74,62%
Level 2:	6000 - 65 $ - 3 882 - 64,70%
Level 3:	3000 - 40 $ - 1 591 - 53,03%
Level 4:	4000 - 25 $ - 3 016 - 75,40%
Luxury :	1000 - 190 $ - 789 - 78,89%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 919 - 95,97%
Farm Level 2:	1000 - 15 $ - 945 - 94,54%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	14 501 - 69,05%
Average Income per Game	1 457 225 $
Year to Date Revenue	16 029 473 $
Farm
Home Games Left	30
Average Attendance - %	2 865 - 95,49%
Average Income per Game	115 971 $
Year to Date Revenue	1 275 685 $
Expense
Pro Players Total Salaries	68 300 000 $
Farm Players Total Salaries	2 585 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 014 436 $
Farm Year To Date Expenses	730 533 $
Pro Salary Cap To Date	16 866 853 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	43 716 745 $
Farm Estimated Season Revenue	3 479 141 $
Pro Remaining Season Days	141
Pro Expenses Per Days	368 449 $
Pro Estimated Expenses	51 951 309 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 435 $
Farm Estimated Expenses	2 020 900 $
Estimated Season Expenses	53 972 209 $
Season Salary Cap	68 300 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	700 000 $
Estimate Over Minimum Salary Cap of 0 $	68 300 000 $
Current Bank Account	20 657 764 $
Projected Bank Account	13 881 441 $

Pro Players Salaries
Alex Tanguay	9 000 000 $ (1)
Jeff Carter	7 500 000 $ (2)
Anze Kopitar	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)
Kevin Labanc	4 500 000 $ (5)
John Klingberg	4 500 000 $ (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)
Andre Burakowsky	900 000 $ (1)
Travis Sanheim (Out of Payroll)	900 000 $ (3)
Brady Skjei	900 000 $ (1)
Chandler Stephenson	900 000 $ (2)
Tom Wilson	900 000 $ (2)
Jake Mccabe	900 000 $ (1)
Dillon Heatherington	750 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 200 000 $
Year 11 : 35 600 000 $
Year 12 : 22 900 000 $
Year 13 : 15 500 000 $
Salary Average Commitment
Year 10 : 69 050 000 $
Year 11 : 35 600 000 $
Year 12 : 22 900 000 $
Year 13 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 200 000 $
Year 11 : 35 600 000 $
Year 12 : 22 900 000 $
Year 13 : 15 500 000 $

Farm Players Salaries
Tim Brent	170 000 $ (2)
Robbie Earl	160 000 $ (1)
Kurtis MacDermid	160 000 $ (2)
Remi Elie (Out of Payroll)	140 000 $ (2)
Mattias Tedenby	135 000 $ (1)
Justin Weller	130 000 $ (2)
Evgeny Medvedev	120 000 $ (3)
David Gilbert	120 000 $ (1)
Evgeny Grachev	100 000 $ (3)
Steve Oleksy	100 000 $ (3)
Stephen Johns	100 000 $ (1)
Rod Pelley	100 000 $ (2)
Mike Blunden	100 000 $ (3)
Casey Borer	100 000 $ (2)
Taylor Doherty	100 000 $ (1)
Mike Hoeffel	100 000 $ (3)
Mattias Modig	90 000 $ (2)
Scott Wedgewood	90 000 $ (2)
Valeri Nichushkin	90 000 $ (3)
Michael McCarron (Out of Payroll)	90 000 $ (2)
Andrew Yogan	85 000 $ (2)
Michael Latta	85 000 $ (1)
Danny Kristo	80 000 $ (1)
Danny Biega (Out of Payroll)	80 000 $ (2)
Evan Cowley	75 000 $ (3)
Adam Marsh	70 000 $ (2)
Colin Jacobs	65 000 $ (1)
Matt Delahey	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 895 000 $
Year 11 : 1 990 000 $
Year 12 : 685 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 895 000 $
Year 11 : 1 990 000 $
Year 12 : 685 000 $
Year 13 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - 85 $ - 6 467 - 92,39%
Level 2:	6000 - 45 $ - 5 479 - 91,31%
Level 3:	3000 - 30 $ - 2 028 - 67,59%
Level 4:	4000 - 25 $ - 3 245 - 81,13%
Luxury :	1000 - 180 $ - 830 - 82,98%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 39 $ - 1 353 - 67,67%
Farm Level 2:	1000 - 19 $ - 613 - 61,27%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18 049 - 85,95%
Average Income per Game	1 519 114 $
Year to Date Revenue	15 191 135 $
Farm
Home Games Left	30
Average Attendance - %	1 966 - 65,54%
Average Income per Game	100 494 $
Year to Date Revenue	1 105 438 $
Expense
Pro Players Total Salaries	67 825 000 $
Farm Players Total Salaries	2 622 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 920 597 $
Farm Year To Date Expenses	638 010 $
Pro Salary Cap To Date	16 773 000 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 092 518 $
Farm Estimated Season Revenue	3 014 831 $
Pro Remaining Season Days	141
Pro Expenses Per Days	365 909 $
Pro Estimated Expenses	51 593 169 $
Farm Remaining Season Days	140
Farm Expenses Per Days	14 637 $
Farm Estimated Expenses	2 049 180 $
Estimated Season Expenses	53 642 349 $
Season Salary Cap	67 825 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 175 000 $
Estimate Over Minimum Salary Cap of 0 $	67 825 000 $
Current Bank Account	13 960 346 $
Projected Bank Account	10 425 346 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (2)
Marc Savard	7 750 000 $ (1)
Mike Smith	5 750 000 $ (2)
Bobby Ryan	5 500 000 $ (2)
Tyson Barrie	5 400 000 $ (1)
Cam Atkinson	5 000 000 $ (5)
Jake Muzzin	5 000 000 $ (3)
Slava Voynov	3 500 000 $ (2)
Carl Hagelin	3 100 000 $ (1)
Jamie McGinn	2 900 000 $ (1)
Marc-André Bourdon	2 100 000 $ (2)
Tommy Wingels	1 800 000 $ (1)
Jason Garrison	1 800 000 $ (1)
Brandon Yip	1 750 000 $ (2)
Andrew Hammond	1 500 000 $ (2)
Kevin Quick	1 400 000 $ (1)
Landon Ferraro	1 200 000 $ (1)
Jacob Josefson	975 000 $ (1)
Jonathan Drouin	900 000 $ (1)
Adam Tambellini	750 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 67 825 000 $
Year 11 : 40 600 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 67 825 000 $
Year 11 : 40 600 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 825 000 $
Year 11 : 40 600 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $

Farm Players Salaries
Philippe Dupuis	175 000 $ (2)
Jeff Schultz	175 000 $ (1)
Morgan Ellis	150 000 $ (2)
Mark Santorelli	140 000 $ (1)
Yan Stastny	140 000 $ (1)
Matt Hunwick	130 000 $ (2)
Shawn Lalonde (Out of Payroll)	100 000 $ (3)
Matt Mahalak	97 500 $ (2)
Cory Emmerton	95 000 $ (1)
Vinni Lettieri	95 000 $ (1)
Harrison Reed	95 000 $ (1)
Jiri Sekac	90 000 $ (1)
Ross Johnston	85 000 $ (1)
Taylor Chorney	80 000 $ (3)
Valeri Vasiliev	80 000 $ (2)
Kyle Jenkins	75 000 $ (3)
Mario Lucia	75 000 $ (2)
Steve Bernier	75 000 $ (2)
Kyle Beach	75 000 $ (3)
Darby Llewellyn	75 000 $ (3)
Erik Thorell	70 000 $ (2)
Edgars Kulda	70 000 $ (1)
Micheal Wall	70 000 $ (2)
Simon Danis-Pepin	70 000 $ (1)
Jackson Houck	70 000 $ (2)
François Tremblay	60 000 $ (1)
Jeremy Williams	60 000 $ (1)
Seth Ambroz	50 000 $ (2)
Maximilien Le Sieur	50 000 $ (2)
Karl Johansson	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 2 722 500 $
Year 11 : 1 547 500 $
Year 12 : 405 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 722 500 $
Year 11 : 1 547 500 $
Year 12 : 405 000 $
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	13 332 986 $	67 900 000 $	1 100 000 $	67 900 000 $	2 380 000 $	27 620 000 $	20	30	50
BlackHawks	5 257 767 $	68 150 000 $	850 000 $	68 150 000 $	3 007 500 $	26 992 500 $	20	28	48
BlueJacket	1 772 006 $	68 750 000 $	250 000 $	68 750 000 $	3 745 000 $	26 255 000 $	21	28	49
Blues	65 059 681 $	67 850 000 $	1 150 000 $	67 850 000 $	3 220 000 $	26 780 000 $	21	31	52
Bruins	26 375 711 $	68 450 000 $	550 000 $	68 450 000 $	2 655 000 $	27 345 000 $	20	30	50
Canadiens	48 380 891 $	68 650 000 $	350 000 $	68 650 000 $	2 615 000 $	27 385 000 $	21	26	47
Canucks	48 653 526 $	68 350 000 $	650 000 $	68 350 000 $	2 225 000 $	27 775 000 $	20	27	47
Capitals	6 352 896 $	62 700 000 $	6 300 000 $	62 700 000 $	2 520 000 $	27 480 000 $	20	28	48
Coyotes	7 200 869 $	68 850 000 $	150 000 $	68 850 000 $	3 150 000 $	26 850 000 $	20	30	50
Devils	34 007 213 $	68 275 000 $	725 000 $	68 275 000 $	2 564 500 $	27 435 500 $	20	29	49
Ducks	3 721 489 $	68 250 000 $	750 000 $	68 250 000 $	2 932 500 $	27 067 500 $	20	31	51
Flames	86 210 134 $	68 150 000 $	850 000 $	68 150 000 $	2 960 000 $	27 040 000 $	20	30	50
Flyers	9 389 294 $	60 250 000 $	8 750 000 $	60 250 000 $	2 050 000 $	27 950 000 $	23	25	48
GoldenKnights	10 458 893 $	69 450 000 $	-450 000 $	69 450 000 $	3 072 500 $	26 927 500 $	22	29	51
Hurricanes	12 051 139 $	68 200 000 $	800 000 $	68 200 000 $	2 980 000 $	27 020 000 $	20	30	50
Islanders	34 566 135 $	68 600 000 $	400 000 $	68 600 000 $	2 640 000 $	27 360 000 $	20	29	49
Jets	133 420 610 $	62 800 000 $	6 200 000 $	62 800 000 $	2 625 000 $	27 375 000 $	22	27	49
Kings	39 756 730 $	68 450 000 $	550 000 $	68 450 000 $	2 570 000 $	27 430 000 $	21	27	48
Lightning	18 005 481 $	68 800 000 $	200 000 $	68 800 000 $	3 220 000 $	26 780 000 $	20	32	52
MapleLeafs	7 601 439 $	68 000 000 $	1 000 000 $	68 000 000 $	3 190 000 $	26 810 000 $	22	28	50
Nordiques	9 581 389 $	68 550 000 $	450 000 $	68 550 000 $	2 320 000 $	27 680 000 $	20	24	44
Oilers	49 597 808 $	49 650 000 $	19 350 000 $	49 650 000 $	2 245 000 $	27 755 000 $	20	29	49
Panthers	45 879 645 $	66 000 000 $	3 000 000 $	66 000 000 $	2 205 000 $	27 795 000 $	20	27	47
Penguins	112 281 766 $	67 350 000 $	1 650 000 $	67 350 000 $	3 570 000 $	26 430 000 $	20	32	52
Predators	20 391 476 $	69 000 000 $	0 $	69 000 000 $	3 040 000 $	26 960 000 $	20	30	50
Rangers	11 334 046 $	56 350 000 $	12 650 000 $	56 350 000 $	2 680 000 $	27 320 000 $	23	29	52
RedWings	11 369 053 $	66 200 000 $	2 800 000 $	66 200 000 $	2 732 500 $	27 267 500 $	21	26	47
Sabres	5 792 268 $	61 950 000 $	7 050 000 $	61 950 000 $	2 615 000 $	27 385 000 $	22	29	51
Senators	9 045 966 $	59 850 000 $	9 150 000 $	59 850 000 $	3 125 000 $	26 875 000 $	20	32	52
Sharks	18 087 145 $	68 500 000 $	500 000 $	68 500 000 $	2 805 000 $	27 195 000 $	20	28	48
Stars	20 657 764 $	68 300 000 $	700 000 $	68 300 000 $	2 585 000 $	27 415 000 $	21	28	49
Wild	13 960 346 $	67 825 000 $	1 175 000 $	67 825 000 $	2 622 500 $	27 377 500 $	20	30	50

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 17 octobre 2019 at 08:43

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %