Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 28 novembre 2022 at 19:58

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - 87 $ - 7 303 - 91,29%
Level 2:	6000 - 52 $ - 5 290 - 88,16%
Level 3:	3000 - 21 $ - 2 544 - 84,80%
Level 4:	5000 - 14 $ - 4 500 - 90,01%
Luxury :	1000 - 177 $ - 819 - 81,89%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 904 - 95,21%
Farm Level 2:	1000 - 19 $ - 663 - 66,25%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	20 456 - 88,94%
Average Income per Game	1 640 540 $
Year to Date Revenue	22 967 561 $
Farm
Home Games Left	26
Average Attendance - %	2 567 - 85,56%
Average Income per Game	112 133 $
Year to Date Revenue	1 681 997 $
Expense
Pro Players Total Salaries	74 687 500 $
Farm Players Total Salaries	2 300 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 574 822 $
Farm Year To Date Expenses	875 780 $
Pro Salary Cap To Date	26 395 764 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 294 582 $
Farm Estimated Season Revenue	2 915 461 $
Pro Remaining Season Days	138
Pro Expenses Per Days	349 709 $
Pro Estimated Expenses	48 259 842 $
Farm Remaining Season Days	137
Farm Expenses Per Days	11 215 $
Farm Estimated Expenses	1 536 455 $
Estimated Season Expenses	49 796 297 $
Season Salary Cap	74 687 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $	312 500 $
Estimate Over Minimum Salary Cap of 0 $	74 687 500 $
Current Bank Account	46 997 228 $
Projected Bank Account	44 410 974 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (2)
Taylor Hall	8 000 000 $ (1)
John Gibson	7 650 000 $ (1)
Sean Couturier	7 500 000 $ (4)
Tyson Barrie	7 500 000 $ (3)
Niklas Hjalmarsson	5 400 000 $ (2)
Max Domi	5 000 000 $ (2)
Anders Lee	5 000 000 $ (2)
Jakub Vrana	4 500 000 $ (2)
Martin Marincin	2 650 000 $ (1)
Pius Suter	2 650 000 $ (1)
Andreas Johnsson	2 000 000 $ (2)
Travis Dermott	900 000 $ (1)
Ethan Bear	900 000 $ (1)
Jack Roslovic	900 000 $ (1)
Niko Mikkola	787 500 $ (1)
Adam Helewka	750 000 $ (1)
Tim Wahlgren	750 000 $ (2)
Michael Pastujov	750 000 $ (2)
Jack Lafontaine	750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 687 500 $
Year 15 : 49 500 000 $
Year 16 : 15 000 000 $
Year 17 : 7 500 000 $
Salary Average Commitment
Year 14 : 74 337 500 $
Year 15 : 49 150 000 $
Year 16 : 15 000 000 $
Year 17 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 687 500 $
Year 15 : 49 500 000 $
Year 16 : 15 000 000 $
Year 17 : 7 500 000 $

Farm Players Salaries
Griffin Reinhart	140 000 $ (1)
Gerald Mayhew	130 000 $ (3)
Maxim Shalunov (Out of Payroll)	120 000 $ (1)
Andreas Soderberg	100 000 $ (2)
Chris Wagner	90 000 $ (1)
Jordan Martinook	90 000 $ (1)
Steven Shipley	90 000 $ (2)
Adam Samuelsson	85 000 $ (2)
Beau Starrett	80 000 $ (1)
Cal O'Reilly	80 000 $ (3)
Scott Darling	80 000 $ (2)
Oscar Dansk	80 000 $ (3)
Dmitri Samorukov	75 000 $ (3)
Eric Florchuk	75 000 $ (1)
Maxim Golod	75 000 $ (1)
Tyler Tucker	75 000 $ (1)
Axel Jonsson Fjällby	75 000 $ (1)
Denis Smirnov	75 000 $ (3)
Chase Hartje	75 000 $ (3)
Daniel Kurovsky	75 000 $ (3)
Pavel Koltygin	75 000 $ (3)
Filip Berglund	75 000 $ (3)
James Hardie	75 000 $ (3)
David Bernhardt	75 000 $ (3)
Andrei Svetlakov	75 000 $ (2)
Peter Stratis	75 000 $ (2)
Kyle Beach	70 000 $ (3)
Tobias Eder	70 000 $ (3)
Niklas Lundstrom	65 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 14 : 2 420 000 $
Year 15 : 1 600 000 $
Year 16 : 1 095 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 420 000 $
Year 15 : 1 600 000 $
Year 16 : 1 095 000 $
Year 17 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 85 $ - 7 322 - 91,53%
Level 2:	6000 - 50 $ - 5 454 - 90,90%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 175 $ - 857 - 85,68%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 916 - 95,78%
Farm Level 2:	1000 - 11 $ - 988 - 98,76%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	19 633 - 93,49%
Average Income per Game	1 600 263 $
Year to Date Revenue	22 403 682 $
Farm
Home Games Left	25
Average Attendance - %	2 903 - 96,77%
Average Income per Game	93 521 $
Year to Date Revenue	1 496 334 $
Expense
Pro Players Total Salaries	74 500 000 $
Farm Players Total Salaries	2 933 083 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 708 160 $
Farm Year To Date Expenses	1 093 981 $
Pro Salary Cap To Date	26 529 070 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	43 207 101 $
Farm Estimated Season Revenue	2 338 022 $
Pro Remaining Season Days	138
Pro Expenses Per Days	348 837 $
Pro Estimated Expenses	48 139 506 $
Farm Remaining Season Days	137
Farm Expenses Per Days	14 173 $
Farm Estimated Expenses	1 941 701 $
Estimated Season Expenses	50 081 207 $
Season Salary Cap	74 500 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	500 000 $
Estimate Over Minimum Salary Cap of 0 $	74 500 000 $
Current Bank Account	21 629 498 $
Projected Bank Account	17 093 414 $

Pro Players Salaries
Corey Perry	9 500 000 $ (3)
Evgeny Kuznetsov	7 000 000 $ (2)
Yanni Gourde	7 000 000 $ (3)
Dougie Hamilton	6 750 000 $ (5)
Mats Zuccarello (1 Way Contract)	5 000 000 $ (4)
Kevin Fiala	4 500 000 $ (3)
Robert Hagg	4 150 000 $ (1)
Igor Shesterkin	4 000 000 $ (3)
Jared McCann	3 650 000 $ (1)
Brian Dumoulin	3 500 000 $ (1)
Jake Mccabe	3 500 000 $ (1)
Cedric Paquette	3 150 000 $ (1)
Mathieu Joseph	2 650 000 $ (1)
Alan Quine	2 000 000 $ (3)
Pavel Francouz	2 000 000 $ (1)
Brian Gibbons	1 900 000 $ (2)
Karson Kuhlman	1 700 000 $ (2)
Sean Durzi	900 000 $ (3)
Gustav Lindstrom	900 000 $ (3)
Radim Zohorna	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 500 000 $
Year 15 : 51 150 000 $
Year 16 : 40 550 000 $
Year 17 : 11 750 000 $
Salary Average Commitment
Year 14 : 73 500 000 $
Year 15 : 50 150 000 $
Year 16 : 39 550 000 $
Year 17 : 10 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 500 000 $
Year 15 : 51 150 000 $
Year 16 : 40 550 000 $
Year 17 : 11 750 000 $

Farm Players Salaries
Zachary Sawchenko	210 000 $ (3)
Matt Tennyson	210 000 $ (3)
Brad Malone (Out of Payroll)	170 000 $ (3)
Slater Koekkoek	170 000 $ (3)
Fredrik Claesson	150 000 $ (3)
Sven Andrighetto	150 000 $ (3)
Chris Bigras	130 000 $ (2)
Oskar Sundqvist	110 000 $ (1)
Jakob Lilja	110 000 $ (1)
Brian Ferlin	90 000 $ (3)
Dakota Mermis (Out of Payroll)	90 000 $ (3)
Gavin Bayreuther	90 000 $ (2)
Nikolai Glukhov	90 000 $ (3)
Boris Katchouk	90 000 $ (3)
Samu Perhonen	90 000 $ (2)
Reese Johnson	88 083 $ (1)
Marek Tvrdon	80 000 $ (1)
Raphael Bussieres	80 000 $ (1)
Tom Wandell	80 000 $ (1)
Mark Barberio	80 000 $ (1)
Kevin Roy	80 000 $ (3)
Jhonas Enroth	80 000 $ (1)
Alexander Nylander	75 000 $ (3)
Timothy Gettinger	75 000 $ (3)
Brandon Gignac	75 000 $ (3)
Glenn Gawdin	75 000 $ (2)
James Sheppard	75 000 $ (1)
Dennis Yan	75 000 $ (2)
Gustav Bouramman	75 000 $ (2)
Matthew Spencer	75 000 $ (2)
Justin Bailey	75 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 3 193 083 $
Year 15 : 2 335 000 $
Year 16 : 1 725 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 193 083 $
Year 15 : 2 335 000 $
Year 16 : 1 725 000 $
Year 17 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - 90 $ - 6 215 - 77,69%
Level 2:	6000 - 55 $ - 5 398 - 89,97%
Level 3:	3000 - 30 $ - 2 440 - 81,32%
Level 4:	5000 - 20 $ - 4 207 - 84,15%
Luxury :	1500 - 115 $ - 1 136 - 75,72%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 569 - 78,45%
Farm Level 2:	1000 - 15 $ - 972 - 97,16%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	19 396 - 82,53%
Average Income per Game	1 601 852 $
Year to Date Revenue	24 027 773 $
Farm
Home Games Left	25
Average Attendance - %	2 541 - 84,69%
Average Income per Game	100 763 $
Year to Date Revenue	1 612 206 $
Expense
Pro Players Total Salaries	74 800 000 $
Farm Players Total Salaries	3 966 750 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 953 477 $
Farm Year To Date Expenses	1 187 263 $
Pro Salary Cap To Date	26 774 434 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	41 648 140 $
Farm Estimated Season Revenue	2 519 072 $
Pro Remaining Season Days	138
Pro Expenses Per Days	350 233 $
Pro Estimated Expenses	48 332 154 $
Farm Remaining Season Days	137
Farm Expenses Per Days	19 004 $
Farm Estimated Expenses	2 603 548 $
Estimated Season Expenses	50 935 702 $
Season Salary Cap	74 800 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	200 000 $
Estimate Over Minimum Salary Cap of 0 $	74 800 000 $
Current Bank Account	35 469 558 $
Projected Bank Account	28 701 068 $

Pro Players Salaries
Tyler Seguin	9 500 000 $ (4)
Carey Price	9 250 000 $ (3)
Nathan MacKinnon	8 650 000 $ (1)
David Pastrnak	8 000 000 $ (3)
John Carlson	6 500 000 $ (1)
Tomas Hertl	5 500 000 $ (1)
Travis Konecny	5 150 000 $ (1)
Mackenzie Weegar	5 000 000 $ (4)
Noah Hanifin	4 500 000 $ (2)
Brendan Gaunce	2 100 000 $ (1)
Tomas Nosek	1 800 000 $ (1)
Greg Pateryn	1 500 000 $ (1)
Marco Cousineau	1 300 000 $ (2)
Cale Makar	900 000 $ (1)
Sonny Milano	900 000 $ (1)
Joel Eriksson Ek	900 000 $ (1)
Haydn Fleury	900 000 $ (1)
Kirill Kaprizov	900 000 $ (2)
Tanner Fritz	900 000 $ (1)
Henrik Bjorklund	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 800 000 $
Year 15 : 38 450 000 $
Year 16 : 31 750 000 $
Year 17 : 14 500 000 $
Salary Average Commitment
Year 14 : 74 000 000 $
Year 15 : 37 650 000 $
Year 16 : 31 250 000 $
Year 17 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 800 000 $
Year 15 : 38 450 000 $
Year 16 : 31 750 000 $
Year 17 : 14 500 000 $

Farm Players Salaries
Lauri Korpikoski	900 000 $ (1)
Adam Erne	170 000 $ (2)
Adam Lowry	170 000 $ (2)
Sergey Tolchinsky	170 000 $ (2)
Connor Brown	150 000 $ (1)
Frederick Gaudreau	150 000 $ (3)
Carl Dahlstrom	140 000 $ (1)
Duncan Siemens	140 000 $ (1)
Vyacheslav Leshchenko (Out of Payroll)	130 000 $ (2)
Matt Bartkowski	125 000 $ (3)
Brandon Pirri	125 000 $ (3)
Tyler Cuma	125 000 $ (3)
Brett Connolly	125 000 $ (3)
Anton Rodin	110 000 $ (1)
Anton Lander	110 000 $ (1)
Matt Frattin	110 000 $ (1)
Jason Kasdorf	90 000 $ (1)
Libor Hajek	90 000 $ (2)
Victor Mete	90 000 $ (3)
Rushan Rafikov	90 000 $ (2)
Jacob Peterson	84 250 $ (1)
Brent Moran	75 000 $ (3)
Mason McDonald	75 000 $ (2)
Alexis Binner	75 000 $ (1)
Steven Lorentz	72 500 $ (1)
Gage Ausmus	70 000 $ (2)
Kelsey Tessier	70 000 $ (2)
Petr Vrana	70 000 $ (2)
Alexandre Picard	65 000 $ (1)
Marc-Antoine Pouliot	65 000 $ (1)
Mark Flood	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 4 096 750 $
Year 15 : 1 920 000 $
Year 16 : 815 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 096 750 $
Year 15 : 1 920 000 $
Year 16 : 815 000 $
Year 17 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - 90 $ - 6 336 - 79,20%
Level 2:	6000 - 55 $ - 5 323 - 88,72%
Level 3:	3000 - 35 $ - 1 774 - 59,14%
Level 4:	4000 - 25 $ - 2 993 - 74,83%
Luxury :	1500 - 165 $ - 1 059 - 70,60%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 40 $ - 1 393 - 69,67%
Farm Level 2:	1000 - 25 $ - 491 - 49,06%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	17 486 - 77,71%
Average Income per Game	1 641 953 $
Year to Date Revenue	22 987 343 $
Farm
Home Games Left	26
Average Attendance - %	1 884 - 62,80%
Average Income per Game	96 504 $
Year to Date Revenue	1 447 555 $
Expense
Pro Players Total Salaries	73 900 000 $
Farm Players Total Salaries	4 390 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 607 004 $
Farm Year To Date Expenses	1 582 817 $
Pro Salary Cap To Date	26 427 911 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 332 733 $
Farm Estimated Season Revenue	2 509 095 $
Pro Remaining Season Days	138
Pro Expenses Per Days	346 047 $
Pro Estimated Expenses	47 754 486 $
Farm Remaining Season Days	137
Farm Expenses Per Days	20 981 $
Farm Estimated Expenses	2 874 397 $
Estimated Season Expenses	50 628 883 $
Season Salary Cap	73 900 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 100 000 $
Estimate Over Minimum Salary Cap of 0 $	73 900 000 $
Current Bank Account	71 590 992 $
Projected Bank Account	67 803 937 $

Pro Players Salaries
Alexander Semin	7 500 000 $ (1)
Sergei Bobrovsky	7 000 000 $ (2)
Ryan Strome	7 000 000 $ (3)
Kyle Turris	7 000 000 $ (4)
Evander Kane	5 000 000 $ (2)
Boone Jenner	4 500 000 $ (2)
Jake Gardiner	4 500 000 $ (1)
Christian Dvorak	4 000 000 $ (1)
Dmitri Orlov	3 650 000 $ (1)
Xavier Ouellet	3 150 000 $ (1)
Joel Armia	3 000 000 $ (2)
Jesper Fast	2 650 000 $ (1)
Simon Despres	2 650 000 $ (1)
Tim Schaller	2 500 000 $ (1)
Scott Wedgewood	2 375 000 $ (3)
Vladimir Sobotka	2 125 000 $ (2)
Teddy Blueger	1 700 000 $ (2)
Brenden Dillon	1 700 000 $ (1)
Alexander Barabanov	1 000 000 $ (1)
Jake Bean	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 14 : 73 900 000 $
Year 15 : 40 600 000 $
Year 16 : 17 275 000 $
Year 17 : 7 000 000 $
Salary Average Commitment
Year 14 : 72 400 000 $
Year 15 : 39 100 000 $
Year 16 : 15 775 000 $
Year 17 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 900 000 $
Year 15 : 40 600 000 $
Year 16 : 17 275 000 $
Year 17 : 7 000 000 $

Farm Players Salaries
Jesse Joensuu	210 000 $ (2)
J.T. Brown	190 000 $ (2)
Jayson Megna	185 000 $ (3)
Dale Weise	185 000 $ (1)
Jeff Glass	175 000 $ (2)
Oscar Moller	175 000 $ (2)
Jordan Caron	175 000 $ (2)
Raphael Diaz	172 500 $ (2)
Alexei Marchenko	170 000 $ (2)
Alexander Urbom	170 000 $ (1)
Keith Kinkaid	165 000 $ (1)
Leo Komarov	155 000 $ (3)
Thomas Larkin	150 000 $ (1)
Miikka Salomaki	150 000 $ (1)
Zach Whitecloud	150 000 $ (3)
Ludvig Rensfeldt	150 000 $ (2)
Cameron Gaunce	145 000 $ (3)
Taylor Fedun	140 000 $ (3)
Darren Archibald	135 000 $ (3)
Luke Adam	130 000 $ (3)
Kirill Lyamin	115 000 $ (1)
Cody McLeod	115 000 $ (2)
Tyler Pitlick	110 000 $ (1)
Marek Viedensky	100 000 $ (1)
Anthony Peluso	97 500 $ (2)
Chet Pickard	95 000 $ (2)
Yann Sauve	90 000 $ (2)
Logan Stanley	90 000 $ (3)
Brett Lernout	75 000 $ (1)
Daniel Audette	75 000 $ (1)
Brandon Duhaime	75 000 $ (1)
Henrik Samuelsson	75 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 14 : 4 390 000 $
Year 15 : 3 020 000 $
Year 16 : 1 130 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 390 000 $
Year 15 : 3 020 000 $
Year 16 : 1 130 000 $
Year 17 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 6 059 - 75,73%
Level 2:	6000 - 57 $ - 4 480 - 74,67%
Level 3:	3000 - 26 $ - 2 504 - 83,46%
Level 4:	5000 - 21 $ - 4 139 - 82,79%
Luxury :	1500 - 133 $ - 1 095 - 72,99%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 420 - 70,99%
Farm Level 2:	1000 - 17 $ - 738 - 73,84%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	18 277 - 77,77%
Average Income per Game	1 554 566 $
Year to Date Revenue	23 318 495 $
Farm
Home Games Left	26
Average Attendance - %	2 158 - 71,94%
Average Income per Game	96 429 $
Year to Date Revenue	1 446 433 $
Expense
Pro Players Total Salaries	74 900 000 $
Farm Players Total Salaries	2 680 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 862 344 $
Farm Year To Date Expenses	960 953 $
Pro Salary Cap To Date	26 683 252 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 418 725 $
Farm Estimated Season Revenue	2 507 151 $
Pro Remaining Season Days	138
Pro Expenses Per Days	350 698 $
Pro Estimated Expenses	48 396 324 $
Farm Remaining Season Days	137
Farm Expenses Per Days	12 991 $
Farm Estimated Expenses	1 779 767 $
Estimated Season Expenses	50 176 091 $
Season Salary Cap	74 900 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	100 000 $
Estimate Over Minimum Salary Cap of 0 $	74 900 000 $
Current Bank Account	9 781 455 $
Projected Bank Account	2 531 240 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (3)
Jack Eichel	9 000 000 $ (2)
P.K. Subban	8 000 000 $ (2)
Brayden Schenn	6 500 000 $ (2)
Adam Larsson	6 500 000 $ (4)
Logan Couture	6 000 000 $ (1)
Jonathan Drouin	5 150 000 $ (1)
Darnell Nurse	5 000 000 $ (2)
Ty Rattie	4 500 000 $ (3)
Carson Soucy	3 000 000 $ (2)
Matt Mahalak	2 650 000 $ (1)
Artur Gavrus	1 300 000 $ (2)
Boo Nieves	1 300 000 $ (2)
Victor Rask	1 200 000 $ (1)
Jakub Klepis	1 100 000 $ (1)
Mackenzie Blackwood	900 000 $ (1)
Nicolas Aube-Kubel	900 000 $ (1)
Sebastian Aho (DEF)	900 000 $ (1)
Justin Danforth	750 000 $ (1)
Calle Rosen	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 900 000 $
Year 15 : 54 600 000 $
Year 16 : 20 500 000 $
Year 17 : 6 500 000 $
Salary Average Commitment
Year 14 : 74 900 000 $
Year 15 : 54 600 000 $
Year 16 : 20 500 000 $
Year 17 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 900 000 $
Year 15 : 54 600 000 $
Year 16 : 20 500 000 $
Year 17 : 6 500 000 $

Farm Players Salaries
Johan Sundstrom	170 000 $ (2)
Austin Madaisky	170 000 $ (2)
Kristopher Foucault	150 000 $ (1)
Philip Lane	150 000 $ (2)
Martin Ouellette	150 000 $ (2)
Patrick Russell	120 000 $ (3)
Joachim Nermark	100 000 $ (3)
Kristoffer Berglund	100 000 $ (2)
Dillon Donnelly	100 000 $ (1)
Matt Donovan	100 000 $ (3)
Nicolas Kerdiles	100 000 $ (3)
Shawn Lalonde	100 000 $ (3)
Keaton Ellerby	90 000 $ (3)
John Quenneville	90 000 $ (1)
Austen Brassard	90 000 $ (3)
Barry Brust	90 000 $ (1)
Olivier Archambault	80 000 $ (3)
Patrick McNally	80 000 $ (3)
Petter Granberg	80 000 $ (3)
Keegan Iverson	80 000 $ (3)
Max Gardiner	75 000 $ (2)
Peter Cehlarik	75 000 $ (1)
Julien Nantel	75 000 $ (2)
Luke Philp	75 000 $ (1)
Sebastian Collberg	65 000 $ (1)
Samuel Kurker	65 000 $ (1)
Jake Paterson	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 14 : 2 680 000 $
Year 15 : 1 910 000 $
Year 16 : 1 020 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 560 001 $
Year 15 : 2 790 001 $
Year 16 : 1 900 001 $
Year 17 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 70 $ - 7 675 - 95,94%
Level 2:	6000 - 50 $ - 5 422 - 90,37%
Level 3:	3000 - 30 $ - 2 373 - 79,09%
Level 4:	5000 - 10 $ - 4 702 - 94,05%
Luxury :	1000 - 90 $ - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 20 $ - 1 981 - 99,04%
Farm Level 2:	1000 - 7 $ - 998 - 99,83%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	21 173 - 92,05%
Average Income per Game	1 423 218 $
Year to Date Revenue	21 348 264 $
Farm
Home Games Left	26
Average Attendance - %	2 979 - 99,31%
Average Income per Game	67 578 $
Year to Date Revenue	1 013 673 $
Expense
Pro Players Total Salaries	71 700 000 $
Farm Players Total Salaries	2 682 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 411 024 $
Farm Year To Date Expenses	999 320 $
Pro Salary Cap To Date	26 231 959 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 003 658 $
Farm Estimated Season Revenue	1 757 033 $
Pro Remaining Season Days	138
Pro Expenses Per Days	335 814 $
Pro Estimated Expenses	46 342 332 $
Farm Remaining Season Days	137
Farm Expenses Per Days	13 002 $
Farm Estimated Expenses	1 781 274 $
Estimated Season Expenses	48 123 606 $
Season Salary Cap	71 700 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 300 000 $
Estimate Over Minimum Salary Cap of 0 $	71 700 000 $
Current Bank Account	53 404 990 $
Projected Bank Account	44 042 075 $

Pro Players Salaries
Jonathan Toews	9 250 000 $ (1)
Shea Weber	8 500 000 $ (3)
Frederik Andersen	7 500 000 $ (4)
T.J. Oshie	7 500 000 $ (2)
Anthony Cirelli	6 500 000 $ (2)
Alexander Radulov	6 000 000 $ (4)
John Klingberg	6 000 000 $ (2)
Kyle Okposo	4 500 000 $ (2)
Esa Lindell (Out of Payroll)	3 650 000 $ (1)
Matt Roy	2 650 000 $ (1)
Dominik Kubalik	2 500 000 $ (2)
Victor Antipin	2 000 000 $ (2)
Jujhar Khaira	1 500 000 $ (1)
Corban Knight	1 000 000 $ (1)
Ethan Werek	1 000 000 $ (3)
Kyle Capobianco	900 000 $ (3)
Dawson Mercer	900 000 $ (3)
Andrew Peeke	900 000 $ (3)
Eric Comrie	900 000 $ (1)
Kailer Yamamoto	900 000 $ (3)
Dylan Sadowy	800 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 14 : 75 350 000 $
Year 15 : 56 400 000 $
Year 16 : 26 600 000 $
Year 17 : 13 500 000 $
Salary Average Commitment
Year 14 : 73 000 000 $
Year 15 : 54 050 000 $
Year 16 : 24 250 000 $
Year 17 : 11 150 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 350 000 $
Year 15 : 56 400 000 $
Year 16 : 26 600 000 $
Year 17 : 13 500 000 $

Farm Players Salaries
Trevor Moore	140 000 $ (1)
Julien Pelletier	130 000 $ (2)
Tim Heed	120 000 $ (3)
Mark McNeill	120 000 $ (3)
Jeremy Smith	110 000 $ (1)
Jesper Pettersson	110 000 $ (1)
David Musil	100 000 $ (3)
Mat Clark	100 000 $ (1)
Taylor Beck	100 000 $ (3)
Drew O'Connor	92 500 $ (1)
Lucas Carlsson	90 000 $ (2)
Dustin Jeffrey	90 000 $ (2)
Justin Sefton	90 000 $ (1)
Carsen Twarynski	90 000 $ (1)
Brandon Whitney	90 000 $ (3)
Philipp Kurashev	90 000 $ (3)
Simon Fernholm	90 000 $ (3)
Carter Ashton	80 000 $ (1)
Dylan Blujus	80 000 $ (1)
Oliver Okuliar	75 000 $ (2)
Maxim Letunov	75 000 $ (1)
Xavier Simoneau	75 000 $ (2)
Brad Morrison	75 000 $ (2)
Francesco Lapenna (Out of Payroll)	75 000 $ (3)
Aapeli Rasanen	75 000 $ (3)
Dmitry Zavgorodniy	75 000 $ (3)
Alexander Dergachyov	75 000 $ (1)
Parker Kelly (Out of Payroll)	72 667 $ (1)
Dante Salituro	70 000 $ (1)
Robin Kovacs	50 000 $ (1)
Matia Marcantuoni	50 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 2 755 167 $
Year 15 : 1 470 000 $
Year 16 : 935 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 755 167 $
Year 15 : 1 470 000 $
Year 16 : 935 000 $
Year 17 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 5 553 - 79,33%
Level 2:	5000 - 60 $ - 4 185 - 83,70%
Level 3:	2000 - 35 $ - 1 815 - 90,73%
Level 4:	4000 - 20 $ - 3 955 - 98,88%
Luxury :	1000 - 200 $ - 733 - 73,30%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 558 - 77,91%
Farm Level 2:	1000 - 15 $ - 965 - 96,45%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	16 241 - 85,48%
Average Income per Game	1 533 923 $
Year to Date Revenue	23 008 839 $
Farm
Home Games Left	26
Average Attendance - %	2 523 - 84,09%
Average Income per Game	100 061 $
Year to Date Revenue	1 500 911 $
Expense
Pro Players Total Salaries	70 200 000 $
Farm Players Total Salaries	2 820 833 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 310 610 $
Farm Year To Date Expenses	871 019 $
Pro Salary Cap To Date	26 131 513 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	39 881 988 $
Farm Estimated Season Revenue	2 601 579 $
Pro Remaining Season Days	138
Pro Expenses Per Days	328 837 $
Pro Estimated Expenses	45 379 506 $
Farm Remaining Season Days	137
Farm Expenses Per Days	13 649 $
Farm Estimated Expenses	1 869 913 $
Estimated Season Expenses	47 249 419 $
Season Salary Cap	70 200 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	4 800 000 $
Estimate Over Minimum Salary Cap of 0 $	70 200 000 $
Current Bank Account	62 333 025 $
Projected Bank Account	57 567 173 $

Pro Players Salaries
Leon Draisaitl	9 500 000 $ (3)
Steve Mason	7 500 000 $ (3)
Ryan Ellis	6 500 000 $ (1)
TJ Brodie	6 000 000 $ (2)
Zach Bogosian	5 500 000 $ (1)
Tyler Ennis (Out of Payroll)	5 500 000 $ (1)
Conor Sheary	5 500 000 $ (4)
Anthony Duclair	5 000 000 $ (3)
Ryan Graves	4 000 000 $ (2)
Tobias Rieder	2 650 000 $ (1)
Mark Jankowski	2 650 000 $ (1)
Jordan Oesterle	2 650 000 $ (1)
Sean Kuraly	2 500 000 $ (1)
Carter Hutton	2 000 000 $ (2)
Mirco Mueller	2 000 000 $ (2)
Brendan Woods	1 500 000 $ (2)
Josh Archibald	1 300 000 $ (2)
Robert Thomas	900 000 $ (3)
Jason Dickinson	900 000 $ (1)
Andrei Svechnikov	900 000 $ (1)
Joe Snively	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 75 700 000 $
Year 15 : 45 200 000 $
Year 16 : 28 400 000 $
Year 17 : 5 500 000 $
Salary Average Commitment
Year 14 : 72 850 000 $
Year 15 : 42 350 000 $
Year 16 : 27 050 000 $
Year 17 : 4 150 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 700 000 $
Year 15 : 45 200 000 $
Year 16 : 28 400 000 $
Year 17 : 5 500 000 $

Farm Players Salaries
Connor Dewar (Out of Payroll)	825 833 $ (1)
Joe Morrow	130 000 $ (2)
Timo Pielmeier	100 000 $ (1)
Curtis Valk	100 000 $ (3)
Geoff Platt (Out of Payroll)	100 000 $ (3)
Daniel Rahimi	100 000 $ (2)
Dennis Gilbert	100 000 $ (2)
Aaron Ness	100 000 $ (2)
Nicolas Meloche	90 000 $ (3)
Dmitri Kugryshev	90 000 $ (1)
Ivan Telegin	90 000 $ (2)
Isaac Ratcliffe (Out of Payroll)	90 000 $ (3)
Joey Leach	80 000 $ (1)
Niclas Bergfors	80 000 $ (1)
Chris Brown (Out of Payroll)	80 000 $ (2)
Matt Filipe	75 000 $ (3)
Sergey Zborovskiy	75 000 $ (2)
Artem Artemov	75 000 $ (2)
Kasper Bjorkqvist	75 000 $ (3)
Connor Chatham	75 000 $ (1)
Miles Gendron	75 000 $ (1)
Matej Stransky	70 000 $ (1)
Milan Kytnar	70 000 $ (1)
Justin Peters	65 000 $ (2)
Emil Lundberg	65 000 $ (1)
Samuel Fejes	65 000 $ (1)
Emile Poirier	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 14 : 3 000 833 $
Year 15 : 1 345 000 $
Year 16 : 530 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 000 833 $
Year 15 : 1 345 000 $
Year 16 : 530 000 $
Year 17 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 6 347 - 79,34%
Level 2:	5000 - 50 $ - 4 991 - 99,82%
Level 3:	2000 - 35 $ - 1 757 - 87,85%
Level 4:	4000 - 20 $ - 3 905 - 97,62%
Luxury :	1000 - 140 $ - 995 - 99,50%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 238 - 61,89%
Farm Level 2:	1000 - 20 $ - 634 - 63,35%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17 994 - 89,97%
Average Income per Game	1 539 512 $
Year to Date Revenue	23 092 685 $
Farm
Home Games Left	26
Average Attendance - %	1 871 - 62,38%
Average Income per Game	99 139 $
Year to Date Revenue	1 487 085 $
Expense
Pro Players Total Salaries	73 550 000 $
Farm Players Total Salaries	3 035 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 198 827 $
Farm Year To Date Expenses	1 088 012 $
Pro Salary Cap To Date	26 019 769 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 027 321 $
Farm Estimated Season Revenue	2 577 614 $
Pro Remaining Season Days	138
Pro Expenses Per Days	344 419 $
Pro Estimated Expenses	47 529 822 $
Farm Remaining Season Days	137
Farm Expenses Per Days	14 650 $
Farm Estimated Expenses	2 007 050 $
Estimated Season Expenses	49 536 872 $
Season Salary Cap	73 550 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 450 000 $
Estimate Over Minimum Salary Cap of 0 $	73 550 000 $
Current Bank Account	1 661 581 $
Projected Bank Account	(5 270 356 $)

Pro Players Salaries
Gabriel Landeskog	8 500 000 $ (4)
Duncan Keith	7 000 000 $ (1)
Jordan Staal	6 500 000 $ (1)
Jonathan Marchessault	6 500 000 $ (2)
Petr Mrazek	6 250 000 $ (3)
Jeff Petry	5 500 000 $ (2)
Ondrej Palat	5 000 000 $ (3)
Bryan Rust	4 500 000 $ (3)
Tyler Bozak	4 000 000 $ (2)
Justin Schultz	4 000 000 $ (1)
Philippe Myers	3 150 000 $ (1)
Brandon Tanev	2 650 000 $ (1)
Devon Toews	2 500 000 $ (2)
Casey DeSmith	1 250 000 $ (1)
Juraj Mikus	1 000 000 $ (2)
Anton Lundell	900 000 $ (3)
Denis Gurianov	900 000 $ (2)
Daniel Sprong	900 000 $ (2)
Joshua Norris	900 000 $ (2)
Anthony Beauvillier	900 000 $ (1)
Joel Hanley	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 73 550 000 $
Year 15 : 47 350 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 73 350 000 $
Year 15 : 47 150 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 550 000 $
Year 15 : 47 350 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $

Farm Players Salaries
Sam Bennett	200 000 $ (3)
Oscar Lindberg	180 000 $ (2)
Laurent Brossoit (Out of Payroll)	170 000 $ (2)
Hunter Shinkaruk	150 000 $ (2)
Daniel Carr	150 000 $ (2)
David Desharnais	140 000 $ (1)
Andrey Pedan	130 000 $ (2)
Eric Fehr	120 000 $ (1)
Iiro Pakarinen	115 000 $ (2)
Linus Omark	110 000 $ (1)
Richard Nedomlel	100 000 $ (2)
Alex Grant	100 000 $ (2)
Kirill Kabanov	100 000 $ (3)
Chris Bourque	100 000 $ (3)
Peter Andersson	90 000 $ (1)
Ryan Button	90 000 $ (1)
Albert Yarullin	90 000 $ (3)
Michael Paliotta	90 000 $ (1)
Simon Hjalmarsson	90 000 $ (3)
Robin Figren	90 000 $ (3)
Linus Arnesson	80 000 $ (2)
Daniel Moynihan	75 000 $ (1)
Ty Lewis	75 000 $ (3)
Vladislav Kamenev	75 000 $ (3)
Mark Alt	70 000 $ (1)
Jonas Gustavsson	70 000 $ (3)
Francis Beauvillier	65 000 $ (1)
Ryan Stoa	60 000 $ (1)
Philippe Cornet	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 14 : 3 035 000 $
Year 15 : 2 065 000 $
Year 16 : 890 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 035 000 $
Year 15 : 2 065 000 $
Year 16 : 890 000 $
Year 17 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 76 $ - 7 603 - 95,04%
Level 2:	5000 - 56 $ - 4 880 - 97,59%
Level 3:	2000 - 33 $ - 1 915 - 95,77%
Level 4:	4000 - 21 $ - 3 854 - 96,34%
Luxury :	1000 - 169 $ - 937 - 93,66%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 31 $ - 1 889 - 94,47%
Farm Level 2:	1000 - 15 $ - 907 - 90,71%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	19 189 - 95,94%
Average Income per Game	1 622 537 $
Year to Date Revenue	22 715 524 $
Farm
Home Games Left	26
Average Attendance - %	2 796 - 93,22%
Average Income per Game	106 362 $
Year to Date Revenue	1 595 433 $
Expense
Pro Players Total Salaries	73 450 000 $
Farm Players Total Salaries	3 115 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 714 246 $
Farm Year To Date Expenses	1 116 973 $
Pro Salary Cap To Date	26 535 176 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	43 808 511 $
Farm Estimated Season Revenue	2 765 417 $
Pro Remaining Season Days	138
Pro Expenses Per Days	343 953 $
Pro Estimated Expenses	47 465 514 $
Farm Remaining Season Days	137
Farm Expenses Per Days	15 023 $
Farm Estimated Expenses	2 058 151 $
Estimated Season Expenses	49 523 665 $
Season Salary Cap	73 450 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 550 000 $
Estimate Over Minimum Salary Cap of 0 $	73 450 000 $
Current Bank Account	22 352 561 $
Projected Bank Account	19 402 824 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (1)
Tuukka Rask	7 600 000 $ (1)
Oliver Ekman Larsson	6 500 000 $ (4)
Elias Lindholm	6 000 000 $ (2)
Zachary Hyman	5 500 000 $ (5)
Seth Jones	4 650 000 $ (1)
Alexander Wennberg	4 500 000 $ (2)
Michael Del Zotto	4 000 000 $ (1)
Conor Garland	4 000 000 $ (3)
Neal Pionk	4 000 000 $ (2)
Nathan Beaulieu	3 000 000 $ (2)
Josh Anderson	2 650 000 $ (1)
Victor Olofsson	2 650 000 $ (1)
Miles Wood	2 650 000 $ (1)
Dominik Simon	2 650 000 $ (1)
Artem Zub	2 000 000 $ (1)
Samuel Montembeault	900 000 $ (3)
Nic Petan	900 000 $ (2)
Joonas Rask	700 000 $ (1)
Tomas Hyka	600 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 73 450 000 $
Year 15 : 35 300 000 $
Year 16 : 16 900 000 $
Year 17 : 12 000 000 $
Salary Average Commitment
Year 14 : 73 200 000 $
Year 15 : 35 050 000 $
Year 16 : 16 650 000 $
Year 17 : 11 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 450 000 $
Year 15 : 35 300 000 $
Year 16 : 16 900 000 $
Year 17 : 12 000 000 $

Farm Players Salaries
Chris Driedger	210 000 $ (1)
Ryan Macinnis	200 000 $ (3)
Chase de Leo	200 000 $ (3)
Johan Larsson	170 000 $ (2)
Malcolm Subban	160 000 $ (3)
Teemu Pulkkinen	140 000 $ (1)
Jacob De La Rose	130 000 $ (3)
Michael McCarron	130 000 $ (2)
Brendan Leipsic	120 000 $ (1)
Christoffer Ehn	120 000 $ (3)
Zac Dalpe	120 000 $ (2)
Jeremy Morin	100 000 $ (1)
Liam O'Brien	100 000 $ (3)
Logan O'Connor	100 000 $ (2)
Myles Bell	90 000 $ (1)
Colby Robak	90 000 $ (2)
Jacob Middleton	90 000 $ (1)
Riley Tufte	90 000 $ (3)
Michael Downing	90 000 $ (2)
Nick Ebert	90 000 $ (1)
Daniil Miromanov (Out of Payroll)	84 250 $ (1)
Jeremie Blain	80 000 $ (1)
Derek Rodwell	80 000 $ (1)
Deven Sideroff	75 000 $ (1)
Jack Dougherty	75 000 $ (1)
Parker Wotherspoon	75 000 $ (3)
Julius Honka	75 000 $ (1)
Tye McGinn	65 000 $ (1)
Edwin Minney	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 14 : 3 199 250 $
Year 15 : 1 775 000 $
Year 16 : 1 075 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 199 250 $
Year 15 : 1 775 000 $
Year 16 : 1 075 000 $
Year 17 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 75 $ - 7 194 - 89,92%
Level 2:	5000 - 55 $ - 4 704 - 94,08%
Level 3:	2000 - 45 $ - 1 593 - 79,66%
Level 4:	4000 - 35 $ - 2 529 - 63,22%
Luxury :	1000 - 190 $ - 771 - 77,11%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 599 - 79,95%
Farm Level 2:	1000 - 15 $ - 938 - 93,84%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	16 791 - 83,95%
Average Income per Game	1 564 616 $
Year to Date Revenue	23 469 245 $
Farm
Home Games Left	26
Average Attendance - %	2 537 - 84,58%
Average Income per Game	101 556 $
Year to Date Revenue	1 523 342 $
Expense
Pro Players Total Salaries	73 500 000 $
Farm Players Total Salaries	2 961 750 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 494 416 $
Farm Year To Date Expenses	1 071 469 $
Pro Salary Cap To Date	26 315 340 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 680 025 $
Farm Estimated Season Revenue	2 640 459 $
Pro Remaining Season Days	138
Pro Expenses Per Days	344 186 $
Pro Estimated Expenses	47 497 668 $
Farm Remaining Season Days	137
Farm Expenses Per Days	14 307 $
Farm Estimated Expenses	1 960 059 $
Estimated Season Expenses	49 457 727 $
Season Salary Cap	73 500 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 500 000 $
Estimate Over Minimum Salary Cap of 0 $	73 500 000 $
Current Bank Account	34 651 291 $
Projected Bank Account	28 514 048 $

Pro Players Salaries
Chris Kreider	6 500 000 $ (5)
David Perron	6 000 000 $ (4)
Jussi Jokinen	6 000 000 $ (1)
Jacob Trouba	6 000 000 $ (4)
Joe Pavelski	6 000 000 $ (2)
Teuvo Teravainen	6 000 000 $ (3)
Matt Murray	5 750 000 $ (1)
Brent Seabrook	5 000 000 $ (2)
Oliver Bjorkstrand	4 650 000 $ (1)
Adam Henrique	4 500 000 $ (2)
Charlie Coyle	4 000 000 $ (1)
Luke Glendening	3 150 000 $ (1)
Matt Irwin	2 650 000 $ (1)
Linden Vey	2 100 000 $ (1)
Ryan Lindgren	900 000 $ (2)
Ilya Samsonov	900 000 $ (3)
Alexandre Carrier	900 000 $ (2)
Pavel Zacha	900 000 $ (2)
Mikhail Sergachev	900 000 $ (1)
Taylor Cammarata	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 73 500 000 $
Year 15 : 43 600 000 $
Year 16 : 25 400 000 $
Year 17 : 18 500 000 $
Salary Average Commitment
Year 14 : 71 500 000 $
Year 15 : 41 600 000 $
Year 16 : 23 400 000 $
Year 17 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 500 000 $
Year 15 : 43 600 000 $
Year 16 : 25 400 000 $
Year 17 : 18 500 000 $

Farm Players Salaries
Brock McGinn	150 000 $ (1)
Richard Bachman	150 000 $ (2)
Drake Caggiula	150 000 $ (1)
Mark Olver	150 000 $ (2)
Marcel Noebels	140 000 $ (1)
Alex Biega	135 000 $ (2)
Cory Conacher	125 000 $ (3)
Mikhail Vorobyev	120 000 $ (3)
Jordan Schmaltz	120 000 $ (1)
Patrik Bartosak	100 000 $ (3)
Max Reinhart	100 000 $ (2)
Corey Tropp	90 000 $ (1)
Nicholas Merkley	90 000 $ (2)
Evgeny Svechnikov	90 000 $ (2)
Eddie Lack	90 000 $ (3)
Travis Ewanyk	90 000 $ (1)
Jasper Weatherby	84 250 $ (1)
Niklas Hansson	80 000 $ (1)
Matt Murphy	80 000 $ (3)
Vladimir Zharkov	80 000 $ (2)
Connor Hurley	75 000 $ (1)
Brandon Hickey	75 000 $ (1)
Mitchell Stephens	75 000 $ (2)
Sami Niku	75 000 $ (2)
Keaton Thompson	75 000 $ (2)
Grant Hutton	72 500 $ (1)
Alexander Avtsin	70 000 $ (2)
Loik Leveille	70 000 $ (1)
Anthony Florentino	60 000 $ (1)
Ryan Fitzgerald (Out of Payroll)	50 000 $ (1)
Jordy Stallard	50 000 $ (1)
Avery Peterson	50 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 14 : 3 011 750 $
Year 15 : 1 605 000 $
Year 16 : 515 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 011 750 $
Year 15 : 1 605 000 $
Year 16 : 515 000 $
Year 17 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 90 $ - 6 142 - 87,74%
Level 2:	5000 - 65 $ - 3 781 - 75,61%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 941 - 98,54%
Luxury :	1000 - 175 $ - 826 - 82,64%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 553 - 77,64%
Farm Level 2:	1000 - 15 $ - 958 - 95,79%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	16 690 - 87,84%
Average Income per Game	1 514 750 $
Year to Date Revenue	21 206 500 $
Farm
Home Games Left	26
Average Attendance - %	2 511 - 83,69%
Average Income per Game	99 642 $
Year to Date Revenue	1 494 625 $
Expense
Pro Players Total Salaries	74 900 000 $
Farm Players Total Salaries	2 842 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 926 998 $
Farm Year To Date Expenses	1 052 963 $
Pro Salary Cap To Date	26 747 899 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 898 250 $
Farm Estimated Season Revenue	2 590 683 $
Pro Remaining Season Days	138
Pro Expenses Per Days	350 698 $
Pro Estimated Expenses	48 396 324 $
Farm Remaining Season Days	137
Farm Expenses Per Days	13 750 $
Farm Estimated Expenses	1 883 750 $
Estimated Season Expenses	50 280 074 $
Season Salary Cap	74 900 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	100 000 $
Estimate Over Minimum Salary Cap of 0 $	74 900 000 $
Current Bank Account	4 365 166 $
Projected Bank Account	(2 425 975 $)

Pro Players Salaries
Erik Karlsson	9 500 000 $ (5)
Nicklas Backstrom	9 500 000 $ (3)
Blake Wheeler	8 000 000 $ (1)
Mika Zibanejad	7 000 000 $ (4)
Ben Bishop	6 500 000 $ (2)
J.T. Miller	6 000 000 $ (2)
Joshua Morrissey	4 650 000 $ (1)
Ryan Pulock	4 500 000 $ (2)
Anthony Mantha	4 500 000 $ (2)
Zachary Sanford	3 000 000 $ (2)
Erik Gustafsson	2 650 000 $ (1)
Colton Sissons	1 700 000 $ (1)
Matt Moulson	1 250 000 $ (3)
Brendan Perlini	900 000 $ (1)
Martin Fehervary	900 000 $ (3)
Lucas Raymond	900 000 $ (3)
Jesse Puljujarvi	900 000 $ (3)
Marcus Hogberg	900 000 $ (1)
Nicolas Roy	900 000 $ (2)
Corey Schueneman	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 900 000 $
Year 15 : 55 350 000 $
Year 16 : 29 950 000 $
Year 17 : 16 500 000 $
Salary Average Commitment
Year 14 : 73 900 000 $
Year 15 : 54 350 000 $
Year 16 : 28 950 000 $
Year 17 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 900 000 $
Year 15 : 55 350 000 $
Year 16 : 29 950 000 $
Year 17 : 16 500 000 $

Farm Players Salaries
Maxime Lagace	170 000 $ (2)
Matt Puempel	170 000 $ (2)
Jacob Deserres	150 000 $ (2)
Ryan Tesink	150 000 $ (1)
Justin Abdelkader	150 000 $ (1)
Andreas Borgman	130 000 $ (2)
Jyrki Jokipakka	125 000 $ (3)
Eric Gelinas	125 000 $ (3)
Damien Brunner	100 000 $ (3)
Arttu Ruotsalainen	92 500 $ (1)
Nikolai Prokhorkin	90 000 $ (1)
Markus Niemelainen	90 000 $ (3)
Edward Pasquale	90 000 $ (3)
Wiley Sherman	90 000 $ (2)
Ludwig Bystrom	90 000 $ (3)
Marc-Olivier Roy	80 000 $ (1)
Zack Mitchell	80 000 $ (3)
Noah Juulsen	75 000 $ (2)
Niklas Tikkinen	75 000 $ (1)
Zach Gallant	75 000 $ (2)
Luke Lockhart	75 000 $ (1)
Vitaly Abramov (Out of Payroll)	75 000 $ (3)
Alex Coulombe	75 000 $ (1)
Shane Eiserman	75 000 $ (1)
Eric Cornel	75 000 $ (1)
Daniel Muzito-Bagenda	75 000 $ (1)
Zakhar Arzamastsev	75 000 $ (1)
Conner Bleackley	75 000 $ (1)
Logan Nelson	70 000 $ (2)
Evan Allen	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 2 917 500 $
Year 15 : 1 705 000 $
Year 16 : 775 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 917 500 $
Year 15 : 1 705 000 $
Year 16 : 775 000 $
Year 17 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - 95 $ - 5 937 - 74,22%
Level 2:	6000 - 67 $ - 3 864 - 64,39%
Level 3:	3000 - 38 $ - 1 644 - 54,80%
Level 4:	4000 - 28 $ - 2 617 - 65,42%
Luxury :	1000 - 185 $ - 793 - 79,25%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 36 $ - 1 519 - 75,93%
Farm Level 2:	1000 - 18 $ - 700 - 70,02%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	14 854 - 67,52%
Average Income per Game	1 547 370 $
Year to Date Revenue	23 210 545 $
Farm
Home Games Left	26
Average Attendance - %	2 219 - 73,96%
Average Income per Game	97 550 $
Year to Date Revenue	1 463 244 $
Expense
Pro Players Total Salaries	72 350 000 $
Farm Players Total Salaries	4 909 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 336 513 $
Farm Year To Date Expenses	1 104 850 $
Pro Salary Cap To Date	26 157 451 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 231 611 $
Farm Estimated Season Revenue	2 536 290 $
Pro Remaining Season Days	138
Pro Expenses Per Days	338 837 $
Pro Estimated Expenses	46 759 506 $
Farm Remaining Season Days	137
Farm Expenses Per Days	23 409 $
Farm Estimated Expenses	3 207 033 $
Estimated Season Expenses	49 966 539 $
Season Salary Cap	72 350 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	2 650 000 $
Estimate Over Minimum Salary Cap of 0 $	72 350 000 $
Current Bank Account	57 925 779 $
Projected Bank Account	50 727 141 $

Pro Players Salaries
Alexander Ovechkin	9 000 000 $ (3)
Mikael Granlund	7 000 000 $ (3)
Shea Theodore	6 000 000 $ (3)
Antti Niemi	5 750 000 $ (1)
Marc Staal	5 650 000 $ (1)
Tomas Tatar	5 500 000 $ (2)
Tom Wilson	4 500 000 $ (3)
Dylan Strome	4 000 000 $ (3)
Brandon Montour	3 500 000 $ (2)
Markus Nutivaara	3 500 000 $ (3)
Micheal Ferland	3 150 000 $ (1)
Troy Terry	3 000 000 $ (2)
Colin Miller	2 650 000 $ (1)
Joseph Blandisi	2 500 000 $ (2)
Adam Gaudette	2 500 000 $ (2)
Kaapo Kahkonen	900 000 $ (2)
Carl Grundstrom	900 000 $ (2)
Tanner Jeannot	800 000 $ (1)
Nicklas Jensen	800 000 $ (1)
Samuel Morin	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 72 350 000 $
Year 15 : 52 800 000 $
Year 16 : 34 000 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 72 850 000 $
Year 15 : 53 300 000 $
Year 16 : 34 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 72 350 000 $
Year 15 : 52 800 000 $
Year 16 : 34 000 000 $
Year 17 : 0 $

Farm Players Salaries
Joakim Ryan	2 100 000 $ (1)
Reid Boucher	265 000 $ (1)
Alexei Emelin	170 000 $ (1)
Andrej Nestrasil	140 000 $ (2)
Dan Sexton	140 000 $ (1)
Antoine Bibeau	130 000 $ (2)
Joel Kellman	100 000 $ (2)
Harri Sateri	100 000 $ (2)
Antoine Samuel	90 000 $ (1)
Brock Beukeboom	90 000 $ (2)
Kristian Reichel	90 000 $ (3)
Austin Strand	90 000 $ (2)
Brandon Mcmillan	87 500 $ (1)
Cody Almond	80 000 $ (2)
Carl Klingberg	80 000 $ (1)
Vinny Saponari	77 000 $ (1)
Joseph Cecconi	75 000 $ (2)
Eetu Tuulola	75 000 $ (3)
Otto Makinen	75 000 $ (3)
Jeffrey Viel	75 000 $ (1)
Joni Tuulola	75 000 $ (2)
Oliver Kylington	75 000 $ (2)
Fredrik Forsberg	75 000 $ (1)
Jake Walman	75 000 $ (1)
Bobby Butler	70 000 $ (1)
Yannick Veilleux	70 000 $ (1)
Andrew Bodnarchuk	70 000 $ (1)
Ben Maxwell	70 000 $ (1)
Cory Emmerton	70 000 $ (1)
Harrison Ruopp	70 000 $ (1)
Dalton Smith	60 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 4 909 500 $
Year 15 : 1 195 000 $
Year 16 : 240 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 909 500 $
Year 15 : 1 195 000 $
Year 16 : 240 000 $
Year 17 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - 88 $ - 7 357 - 91,96%
Level 2:	5000 - 55 $ - 4 998 - 99,95%
Level 3:	2000 - 33 $ - 1 861 - 93,06%
Level 4:	4000 - 18 $ - 3 977 - 99,43%
Luxury :	1000 - 185 $ - 794 - 79,39%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 532 - 76,60%
Farm Level 2:	1000 - 15 $ - 953 - 95,32%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	18 986 - 94,93%
Average Income per Game	1 682 970 $
Year to Date Revenue	25 244 543 $
Farm
Home Games Left	26
Average Attendance - %	2 485 - 82,84%
Average Income per Game	98 481 $
Year to Date Revenue	1 477 218 $
Expense
Pro Players Total Salaries	73 617 500 $
Farm Players Total Salaries	2 070 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 522 568 $
Farm Year To Date Expenses	775 570 $
Pro Salary Cap To Date	26 343 469 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	43 757 208 $
Farm Estimated Season Revenue	2 560 511 $
Pro Remaining Season Days	138
Pro Expenses Per Days	344 733 $
Pro Estimated Expenses	47 573 154 $
Farm Remaining Season Days	137
Farm Expenses Per Days	10 140 $
Farm Estimated Expenses	1 389 180 $
Estimated Season Expenses	48 962 334 $
Season Salary Cap	73 617 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 382 500 $
Estimate Over Minimum Salary Cap of 0 $	73 617 500 $
Current Bank Account	30 617 404 $
Projected Bank Account	27 972 789 $

Pro Players Salaries
Paul Stastny	9 000 000 $ (2)
Brad Marchand	8 000 000 $ (1)
Ryan Johansen	8 000 000 $ (4)
Ryan McDonagh	6 500 000 $ (4)
Pavel Buchnevich	6 500 000 $ (5)
Tyler Johnson	6 000 000 $ (3)
Anthony DeAngelo	5 500 000 $ (3)
Torey Krug	5 000 000 $ (2)
Nail Yakupov	4 650 000 $ (1)
James Reimer	4 000 000 $ (1)
Michal Repik	1 825 000 $ (1)
Jimmy Vesey	1 800 000 $ (1)
K'andre Miller	900 000 $ (3)
Filip Hronek	900 000 $ (1)
Trevor Zegras	900 000 $ (3)
Quinn Hughes	900 000 $ (1)
Max Comtois	900 000 $ (2)
Karel Vejmelka	842 500 $ (1)
Kiefer Sherwood	750 000 $ (1)
Filip Chlapik	750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 73 617 500 $
Year 15 : 49 950 000 $
Year 16 : 34 300 000 $
Year 17 : 21 000 000 $
Salary Average Commitment
Year 14 : 72 517 500 $
Year 15 : 48 850 000 $
Year 16 : 33 200 000 $
Year 17 : 19 900 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 617 500 $
Year 15 : 49 950 000 $
Year 16 : 34 300 000 $
Year 17 : 21 000 000 $

Farm Players Salaries
Rob O'Gara (Out of Payroll)	140 000 $ (1)
Erik Karlsson (foward)	100 000 $ (3)
Brandon Archibald	100 000 $ (1)
Cody Sol	100 000 $ (1)
Nathan Noel	100 000 $ (2)
Dan Blackburn	100 000 $ (2)
Marek Langhamer	90 000 $ (1)
Jakub Zboril	90 000 $ (2)
Alexey Toropchenko	90 000 $ (3)
Jesper Boqvist	90 000 $ (3)
Robin Salo	90 000 $ (3)
Kale Clague	90 000 $ (3)
Scott Timmins	80 000 $ (2)
Johan Motin	80 000 $ (2)
Graham Knott	80 000 $ (2)
Spencer Watson	80 000 $ (2)
Mattias Modig	80 000 $ (2)
Tim Bozon	80 000 $ (2)
Zachary Senyshyn	75 000 $ (2)
Ben Thomas	75 000 $ (2)
Michael Bunting	75 000 $ (1)
Brycen Martin	75 000 $ (1)
Pascal Laberge	75 000 $ (3)
Justin Kea	65 000 $ (1)
Jakub Izacky (Out of Payroll)	60 000 $ (1)
Ryan Rehill	60 000 $ (1)
Joel Mustonen	50 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 14 : 2 270 000 $
Year 15 : 1 505 000 $
Year 16 : 585 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 270 000 $
Year 15 : 1 505 000 $
Year 16 : 585 000 $
Year 17 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - 90 $ - 6 125 - 76,56%
Level 2:	6000 - 60 $ - 4 215 - 70,26%
Level 3:	3000 - 32 $ - 2 027 - 67,56%
Level 4:	4000 - 25 $ - 2 943 - 73,58%
Luxury :	1000 - 188 $ - 795 - 79,53%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 197 - 59,84%
Farm Level 2:	1000 - 25 $ - 516 - 51,62%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	16 105 - 73,21%
Average Income per Game	1 528 949 $
Year to Date Revenue	22 934 228 $
Farm
Home Games Left	25
Average Attendance - %	1 713 - 57,10%
Average Income per Game	96 800 $
Year to Date Revenue	1 548 797 $
Expense
Pro Players Total Salaries	73 775 000 $
Farm Players Total Salaries	3 357 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 032 906 $
Farm Year To Date Expenses	1 135 610 $
Pro Salary Cap To Date	25 853 845 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	39 752 662 $
Farm Estimated Season Revenue	2 419 995 $
Pro Remaining Season Days	138
Pro Expenses Per Days	345 465 $
Pro Estimated Expenses	47 674 170 $
Farm Remaining Season Days	137
Farm Expenses Per Days	16 157 $
Farm Estimated Expenses	2 213 509 $
Estimated Season Expenses	49 887 679 $
Season Salary Cap	73 775 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 225 000 $
Estimate Over Minimum Salary Cap of 0 $	73 775 000 $
Current Bank Account	23 915 491 $
Projected Bank Account	16 200 469 $

Pro Players Salaries
Zach Parise	9 250 000 $ (1)
Patrik Laine	7 500 000 $ (2)
Patrice Bergeron	7 000 000 $ (1)
Jake Allen	5 500 000 $ (2)
Ryan Kesler	5 500 000 $ (1)
Bo Horvat	5 000 000 $ (1)
Hampus Lindholm	3 650 000 $ (1)
John Marino	3 650 000 $ (1)
Samuel Blais	3 500 000 $ (2)
Ivan Barbashev	3 500 000 $ (2)
Matt Grzelcyk	3 500 000 $ (1)
Nick Ritchie	3 000 000 $ (2)
Dylan DeMelo	3 000 000 $ (2)
Chad Ruhwedel	2 200 000 $ (2)
Noel Acciari	2 100 000 $ (1)
Anders Bjork	2 000 000 $ (2)
William Carrier	1 100 000 $ (2)
Scott Sabourin	1 000 000 $ (2)
Jeremy Swayman	925 000 $ (1)
Jeremy Lauzon	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 73 775 000 $
Year 15 : 33 200 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 73 775 000 $
Year 15 : 33 200 000 $
Year 16 : 0 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 73 775 000 $
Year 15 : 33 200 000 $
Year 16 : 0 $
Year 17 : 0 $

Farm Players Salaries
Ilya Mikheyev	265 000 $ (1)
Nicolas Shore (Out of Payroll)	210 000 $ (2)
Pierre Engvall	210 000 $ (1)
Derek Forbort	170 000 $ (1)
Connor Clifton	170 000 $ (2)
Jakub Jerabek	170 000 $ (1)
Jaroslav Janus	150 000 $ (1)
Jesse Blacker	150 000 $ (1)
Josh Leivo	150 000 $ (2)
Ben Hutton	120 000 $ (1)
Brad Ross	115 000 $ (2)
Jon Gillies	100 000 $ (3)
Joona Luoto	100 000 $ (2)
Luca Cunti	97 500 $ (1)
Trent Frederic	90 000 $ (2)
Erik Brannstrom	90 000 $ (2)
Dayton Rasmussen	90 000 $ (1)
Filip Ahl	87 500 $ (2)
Josh Wesley	87 500 $ (2)
Mark Arcobello	85 000 $ (1)
Pavel Shen	75 000 $ (3)
Maksim Sushko	75 000 $ (3)
Michael Benning	75 000 $ (3)
Jonathan Dahlen	75 000 $ (1)
Jakob Forsbacka Karlsson	75 000 $ (2)
Oskar Steen	75 000 $ (2)
Tobias Geisser	75 000 $ (2)
Beck Malenstyn	75 000 $ (1)
Timotej Sille	50 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 14 : 3 357 500 $
Year 15 : 1 700 000 $
Year 16 : 375 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 357 500 $
Year 15 : 1 700 000 $
Year 16 : 375 000 $
Year 17 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 77 $ - 7 577 - 94,72%
Level 2:	6000 - 47 $ - 5 533 - 92,22%
Level 3:	3000 - 37 $ - 1 667 - 55,56%
Level 4:	4000 - 27 $ - 2 796 - 69,90%
Luxury :	1000 - 177 $ - 807 - 80,66%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 545 - 77,27%
Farm Level 2:	1000 - 15 $ - 961 - 96,11%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	18 380 - 83,55%
Average Income per Game	1 572 833 $
Year to Date Revenue	23 592 497 $
Farm
Home Games Left	26
Average Attendance - %	2 507 - 83,55%
Average Income per Game	99 334 $
Year to Date Revenue	1 490 006 $
Expense
Pro Players Total Salaries	68 355 000 $
Farm Players Total Salaries	2 597 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	25 625 789 $
Farm Year To Date Expenses	1 033 264 $
Pro Salary Cap To Date	25 446 720 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 893 661 $
Farm Estimated Season Revenue	2 582 677 $
Pro Remaining Season Days	138
Pro Expenses Per Days	320 256 $
Pro Estimated Expenses	44 195 328 $
Farm Remaining Season Days	137
Farm Expenses Per Days	12 605 $
Farm Estimated Expenses	1 726 885 $
Estimated Season Expenses	45 922 213 $
Season Salary Cap	68 355 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 645 000 $
Estimate Over Minimum Salary Cap of 0 $	68 355 000 $
Current Bank Account	20 217 222 $
Projected Bank Account	17 771 347 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (2)
Mark Scheifele	8 500 000 $ (3)
Roman Josi	8 000 000 $ (4)
Johnny Gaudreau	7 150 000 $ (1)
Jean Gabriel Pageau	5 500 000 $ (2)
Kasperi Kapanen	4 500 000 $ (2)
Tristan Jarry	4 150 000 $ (1)
Charlie McAvoy	4 150 000 $ (1)
Antti Raanta	3 500 000 $ (1)
Tyler Bertuzzi	2 650 000 $ (1)
Jani Hakanpaa	2 600 000 $ (1)
Travis Hamonic (1 Way Contract)	2 500 000 $ (1)
Lucas Wallmark	2 000 000 $ (2)
Matt Luff	2 000 000 $ (2)
Kurtis MacDermid	1 100 000 $ (1)
Andrew Desjardins	1 100 000 $ (1)
Andy Andreoff	1 005 000 $ (1)
Matthew Boldy	900 000 $ (3)
Roope Hintz	900 000 $ (1)
Jonas Siegenthaler	900 000 $ (1)
Brendan Warren	750 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 14 : 73 855 000 $
Year 15 : 42 150 000 $
Year 16 : 18 150 000 $
Year 17 : 8 000 000 $
Salary Average Commitment
Year 14 : 73 855 000 $
Year 15 : 42 150 000 $
Year 16 : 18 150 000 $
Year 17 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 855 000 $
Year 15 : 42 150 000 $
Year 16 : 18 150 000 $
Year 17 : 8 000 000 $

Farm Players Salaries
Charlie Lindgren	210 000 $ (1)
Ryan Pilon	170 000 $ (2)
Anders Lindback	160 000 $ (3)
Jason Garrison (Out of Payroll)	160 000 $ (1)
Nick Seeler	150 000 $ (2)
Mattias Backman	150 000 $ (3)
Michael Chaput	100 000 $ (3)
Jack Campbell	100 000 $ (2)
David Warsofsky	100 000 $ (1)
Gabriel Dumont	100 000 $ (2)
Curtis Mckenzie (Out of Payroll)	100 000 $ (3)
Patrice Cormier	95 000 $ (3)
Quentin Shore (Out of Payroll)	90 000 $ (1)
Brendan Lemieux	90 000 $ (1)
Calle Andersson	90 000 $ (1)
Ville Pokka	90 000 $ (2)
Victor Ohman	80 000 $ (2)
Steven Fogarty	80 000 $ (3)
Mirko Hoefflin	80 000 $ (3)
Mike Morrison	80 000 $ (3)
Tomas Vincour	80 000 $ (2)
Christian Jaros	80 000 $ (1)
Jacob Lagace	80 000 $ (2)
Dominik Masin	75 000 $ (1)
Brent Pedersen	75 000 $ (1)
Nico Sturm	72 500 $ (1)
William Knierim	70 000 $ (2)
Alex Belzile	70 000 $ (2)
Nikolas Brouillard	70 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 14 : 2 947 500 $
Year 15 : 1 835 000 $
Year 16 : 845 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 927 500 $
Year 15 : 1 815 000 $
Year 16 : 825 000 $
Year 17 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - 90 $ - 6 363 - 79,53%
Level 2:	6000 - 60 $ - 4 124 - 68,74%
Level 3:	3000 - 30 $ - 2 337 - 77,89%
Level 4:	5000 - 20 $ - 4 069 - 81,38%
Luxury :	1500 - 150 $ - 1 067 - 71,14%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 545 - 77,27%
Farm Level 2:	1000 - 15 $ - 951 - 95,08%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	17 960 - 76,42%
Average Income per Game	1 584 299 $
Year to Date Revenue	22 180 186 $
Farm
Home Games Left	26
Average Attendance - %	2 496 - 83,20%
Average Income per Game	99 105 $
Year to Date Revenue	1 486 582 $
Expense
Pro Players Total Salaries	74 816 667 $
Farm Players Total Salaries	2 714 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 886 659 $
Farm Year To Date Expenses	1 028 823 $
Pro Salary Cap To Date	26 707 562 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	42 776 073 $
Farm Estimated Season Revenue	2 576 742 $
Pro Remaining Season Days	138
Pro Expenses Per Days	350 310 $
Pro Estimated Expenses	48 342 780 $
Farm Remaining Season Days	137
Farm Expenses Per Days	13 150 $
Farm Estimated Expenses	1 801 550 $
Estimated Season Expenses	50 144 330 $
Season Salary Cap	74 816 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $	183 333 $
Estimate Over Minimum Salary Cap of 0 $	74 816 667 $
Current Bank Account	44 873 142 $
Projected Bank Account	40 081 627 $

Pro Players Salaries
Max Pacioretty	8 250 000 $ (3)
Morgan Rielly	8 000 000 $ (4)
Matt Duchene	7 500 000 $ (1)
Devan Dubnyk	7 000 000 $ (1)
Sam Reinhart	6 500 000 $ (3)
Alex Pietrangelo	6 250 000 $ (1)
Mathew Barzal	6 000 000 $ (3)
Justin Faulk	4 650 000 $ (1)
Mike Hoffman	4 500 000 $ (2)
Damon Severson	4 000 000 $ (2)
Robert Bortuzzo	2 500 000 $ (1)
Chandler Stephenson	2 500 000 $ (2)
Joel Kiviranta	1 050 000 $ (1)
Ryan Mcleod	900 000 $ (3)
Adrian Kempe	900 000 $ (2)
Colin White	900 000 $ (2)
Henri Jokiharju	900 000 $ (3)
Michael Dal Colle	900 000 $ (1)
Eeli Tolvanen	900 000 $ (2)
Vitek Vanecek	716 667 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 816 667 $
Year 15 : 44 250 000 $
Year 16 : 30 550 000 $
Year 17 : 8 000 000 $
Salary Average Commitment
Year 14 : 74 566 667 $
Year 15 : 44 000 000 $
Year 16 : 30 300 000 $
Year 17 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 816 667 $
Year 15 : 44 250 000 $
Year 16 : 30 550 000 $
Year 17 : 8 000 000 $

Farm Players Salaries
Ryan Sproul	150 000 $ (1)
Korbanian Holzer	140 000 $ (1)
Mikkel Boedker	140 000 $ (1)
Peter Stoykewych	130 000 $ (2)
Marcus Kruger	120 000 $ (1)
Nikita Nesterov	120 000 $ (3)
Kerby Rychel	110 000 $ (2)
Kenny Agostino	110 000 $ (1)
Nicola Riopel	100 000 $ (2)
Mikhail Maltsev	90 000 $ (2)
Brandon Davidson	90 000 $ (2)
Taylor Aronson (Out of Payroll)	90 000 $ (2)
Ville Husso	90 000 $ (1)
Connor Bunnaman	90 000 $ (3)
Brandon Manning	90 000 $ (2)
Jori Lehtera	89 000 $ (1)
Matt D'Agostini (Out of Payroll)	85 000 $ (1)
Troy Bourke	80 000 $ (2)
Radovan Bondra	75 000 $ (2)
Matthew Finn	75 000 $ (2)
Jeremy Gregoire	75 000 $ (1)
Josh Ho-Sang	75 000 $ (1)
Kelly Summers	75 000 $ (1)
Griffin Luce	75 000 $ (3)
Joseph Labate	75 000 $ (1)
Callum Booth	75 000 $ (3)
Christopher Wilkie	75 000 $ (2)
Adam Musil	75 000 $ (2)
Linus Weissbach	75 000 $ (3)
Paul Bittner	75 000 $ (2)
Andrei Kuzmenko	75 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 2 889 000 $
Year 15 : 1 590 000 $
Year 16 : 435 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 889 000 $
Year 15 : 1 590 000 $
Year 16 : 435 000 $
Year 17 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - 90 $ - 6 446 - 80,58%
Level 2:	6000 - 50 $ - 5 488 - 91,47%
Level 3:	3000 - 25 $ - 2 485 - 82,85%
Level 4:	5000 - 15 $ - 4 428 - 88,56%
Luxury :	1000 - 185 $ - 808 - 80,82%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 32 $ - 1 906 - 95,31%
Farm Level 2:	1000 - 15 $ - 979 - 97,89%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	19 656 - 85,46%
Average Income per Game	1 585 727 $
Year to Date Revenue	23 785 909 $
Farm
Home Games Left	26
Average Attendance - %	2 885 - 96,17%
Average Income per Game	109 741 $
Year to Date Revenue	1 646 117 $
Expense
Pro Players Total Salaries	74 650 000 $
Farm Players Total Salaries	2 717 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 931 404 $
Farm Year To Date Expenses	993 604 $
Pro Salary Cap To Date	26 752 303 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	41 228 909 $
Farm Estimated Season Revenue	2 853 269 $
Pro Remaining Season Days	138
Pro Expenses Per Days	349 535 $
Pro Estimated Expenses	48 235 830 $
Farm Remaining Season Days	137
Farm Expenses Per Days	13 166 $
Farm Estimated Expenses	1 803 742 $
Estimated Season Expenses	50 039 572 $
Season Salary Cap	74 650 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	350 000 $
Estimate Over Minimum Salary Cap of 0 $	74 650 000 $
Current Bank Account	182 319 455 $
Projected Bank Account	176 362 061 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (1)
Evgeni Malkin	9 000 000 $ (2)
Andrei Vasilevski	8 150 000 $ (2)
Mattias Ekholm	5 500 000 $ (2)
Christian Backman	5 500 000 $ (1)
Brandon Carlo	5 000 000 $ (2)
Alex Galchenyuk	4 650 000 $ (1)
James vanRiemsdyk	4 500 000 $ (1)
William Nylander	4 500 000 $ (2)
Vince Dunn	3 500 000 $ (3)
Andreas Athanasiou	3 500 000 $ (2)
Alex Iafallo	3 000 000 $ (2)
Vinnie Hinostroza	1 800 000 $ (1)
Dante Fabbro	900 000 $ (2)
Jonas Johansson	900 000 $ (2)
Moritz Seider	900 000 $ (3)
Jordan Greenway	900 000 $ (1)
Dmytro Timashov	900 000 $ (1)
Robby Fabbri	900 000 $ (1)
Jeremy Bracco	750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 650 000 $
Year 15 : 45 600 000 $
Year 16 : 4 400 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 68 000 000 $
Year 15 : 37 950 000 $
Year 16 : 4 400 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 650 000 $
Year 15 : 45 600 000 $
Year 16 : 4 400 000 $
Year 17 : 0 $

Farm Players Salaries
Michael Bournival	170 000 $ (2)
Valentin Zykov	150 000 $ (3)
Pontus Aberg	150 000 $ (1)
Peter Holland	130 000 $ (2)
Robbie Russo	120 000 $ (1)
Joakim Nygard	120 000 $ (3)
Kent Patterson	110 000 $ (1)
Magnus Paajarvi	110 000 $ (1)
Mike Reilly	110 000 $ (1)
Phil Varone	100 000 $ (3)
Yegor Chinakhov	92 500 $ (1)
Gabriel Carlsson	90 000 $ (2)
Stefan Matteau	90 000 $ (1)
Greg Mckegg	90 000 $ (2)
Spencer Martin	90 000 $ (1)
Scott Stajcer	90 000 $ (1)
Andrei Mironov	90 000 $ (1)
Julius Nattinen	75 000 $ (2)
Pavel Kraskovsky	75 000 $ (2)
Ondrej Roman	75 000 $ (1)
Brendan Guhle	75 000 $ (3)
Felix Sandstrom	75 000 $ (3)
Anthony Richard	75 000 $ (2)
James Greenway	75 000 $ (3)
Chad Krys	75 000 $ (3)
Jalen Chatfield	75 000 $ (1)
Vladimir Tkachyov	75 000 $ (1)
Nick Petersen	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 14 : 2 717 500 $
Year 15 : 1 375 000 $
Year 16 : 670 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 717 500 $
Year 15 : 1 375 000 $
Year 16 : 670 000 $
Year 17 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 6 194 - 77,42%
Level 2:	6000 - 55 $ - 5 331 - 88,85%
Level 3:	3000 - 26 $ - 2 448 - 81,61%
Level 4:	5000 - 19 $ - 4 343 - 86,86%
Luxury :	1000 - 185 $ - 806 - 80,55%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 863 - 93,13%
Farm Level 2:	1000 - 14 $ - 947 - 94,70%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	19 122 - 83,14%
Average Income per Game	1 604 147 $
Year to Date Revenue	22 458 063 $
Farm
Home Games Left	26
Average Attendance - %	2 810 - 93,66%
Average Income per Game	111 054 $
Year to Date Revenue	1 665 803 $
Expense
Pro Players Total Salaries	75 000 000 $
Farm Players Total Salaries	2 721 417 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 588 851 $
Farm Year To Date Expenses	956 810 $
Pro Salary Cap To Date	26 409 755 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	43 311 979 $
Farm Estimated Season Revenue	2 887 392 $
Pro Remaining Season Days	138
Pro Expenses Per Days	351 163 $
Pro Estimated Expenses	48 460 494 $
Farm Remaining Season Days	137
Farm Expenses Per Days	13 184 $
Farm Estimated Expenses	1 806 208 $
Estimated Season Expenses	50 266 702 $
Season Salary Cap	75 000 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	75 000 000 $
Current Bank Account	65 440 926 $
Projected Bank Account	61 373 595 $

Pro Players Salaries
Claude Giroux	8 000 000 $ (1)
Derick Brassard	7 500 000 $ (2)
Jonathan Quick	7 000 000 $ (3)
Jaden Schwartz	6 150 000 $ (1)
Paul Byron	5 000 000 $ (2)
Jakob Silfverberg	5 000 000 $ (3)
Jaccob Slavin	4 500 000 $ (3)
Gustav Nyquist	4 500 000 $ (1)
Brendan Gallagher	4 500 000 $ (1)
Justin Holl	3 500 000 $ (2)
TJ Brennan	3 500 000 $ (1)
Mark Pysyk	3 150 000 $ (1)
Evan Rodrigues	2 100 000 $ (1)
Kevin Rooney	2 000 000 $ (2)
Jaycob Megna	1 700 000 $ (2)
Thomas McCollum	1 500 000 $ (1)
Anton Lindholm	1 500 000 $ (1)
Joakim Nordstrom	1 300 000 $ (2)
Melker Karlsson	1 300 000 $ (2)
Austin Czarnik	1 300 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 75 000 000 $
Year 15 : 40 100 000 $
Year 16 : 16 500 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 750 000 $
Year 15 : 39 850 000 $
Year 16 : 16 250 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 75 000 000 $
Year 15 : 40 100 000 $
Year 16 : 16 500 000 $
Year 17 : 0 $

Farm Players Salaries
Tim Erixon	135 000 $ (2)
Sven Baertschi	125 000 $ (3)
Leland Irving	100 000 $ (1)
Marcus Foligno	100 000 $ (1)
Keegan Lowe	100 000 $ (3)
Viktor Tikhonov	100 000 $ (3)
Nick Ross	100 000 $ (2)
John Armstrong	95 000 $ (3)
Sam Steel	90 000 $ (3)
Stephen Michalek	90 000 $ (2)
Anthony Camara	90 000 $ (1)
Mattias Tedenby	90 000 $ (3)
Chris Terry	90 000 $ (3)
Adam Brooks	90 000 $ (2)
Jacob Bryson	88 917 $ (1)
Daniel Brodin	80 000 $ (2)
Tyler Soy	80 000 $ (2)
Mikko Vainonen	80 000 $ (3)
Jeremy Boyce-Rotevall	80 000 $ (1)
Wilhelm Westlund	80 000 $ (3)
Paul Carey	80 000 $ (2)
Veini Vehvilainen	75 000 $ (3)
Nikita Serebryakov	75 000 $ (2)
Juho Lammikko	75 000 $ (1)
Ian McCoshen	75 000 $ (1)
Shane Gersich	75 000 $ (2)
Casey Fitzgerald	75 000 $ (2)
Mark Friedman	72 500 $ (1)
Michael St-Croix	70 000 $ (2)
Colin Suellentrop	65 000 $ (1)
Anton Zlobin	50 000 $ (2)
Tyrel Seaman	50 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 14 : 2 721 417 $
Year 15 : 1 975 000 $
Year 16 : 925 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 721 417 $
Year 15 : 1 975 000 $
Year 16 : 925 000 $
Year 17 : 0 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - 80 $ - 7 501 - 93,76%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 1 996 - 99,79%
Level 4:	4000 - 20 $ - 3 913 - 97,82%
Luxury :	1000 - 120 $ - 1 000 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 943 - 97,13%
Farm Level 2:	1000 - 17 $ - 738 - 73,79%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	19 409 - 97,05%
Average Income per Game	1 494 745 $
Year to Date Revenue	22 421 172 $
Farm
Home Games Left	26
Average Attendance - %	2 680 - 89,35%
Average Income per Game	97 058 $
Year to Date Revenue	1 455 868 $
Expense
Pro Players Total Salaries	74 900 000 $
Farm Players Total Salaries	2 485 833 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 377 691 $
Farm Year To Date Expenses	976 406 $
Pro Salary Cap To Date	26 198 593 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	38 863 365 $
Farm Estimated Season Revenue	2 523 505 $
Pro Remaining Season Days	138
Pro Expenses Per Days	350 698 $
Pro Estimated Expenses	48 396 324 $
Farm Remaining Season Days	137
Farm Expenses Per Days	12 083 $
Farm Estimated Expenses	1 655 371 $
Estimated Season Expenses	50 051 695 $
Season Salary Cap	74 900 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	100 000 $
Estimate Over Minimum Salary Cap of 0 $	74 900 000 $
Current Bank Account	4 430 928 $
Projected Bank Account	(4 233 897 $)

Pro Players Salaries
Jonathan Huberdeau	9 000 000 $ (4)
Dylan Larkin	7 500 000 $ (2)
Derek Stepan	7 500 000 $ (1)
Oscar Klefbom	5 750 000 $ (2)
Robin Lehner	5 500 000 $ (3)
Kyle Palmieri	5 000 000 $ (3)
Patric Hornqvist	4 600 000 $ (2)
Kevin Labanc	4 500 000 $ (2)
Calvin Pickard	4 150 000 $ (1)
Michael Matheson	4 000 000 $ (2)
Mathew Dumba	3 500 000 $ (2)
Frank Vatrano	2 650 000 $ (1)
Nikita Tryamkin	2 650 000 $ (1)
Connor Carrick	2 000 000 $ (2)
Jonny Brodzinski	1 700 000 $ (2)
Nikita Scherbak	1 300 000 $ (2)
Max Jones	900 000 $ (2)
Denis Malgin	900 000 $ (1)
Timothy Liljegren	900 000 $ (3)
Aliaksei Protas	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 14 : 74 900 000 $
Year 15 : 57 050 000 $
Year 16 : 21 300 000 $
Year 17 : 9 000 000 $
Salary Average Commitment
Year 14 : 73 400 000 $
Year 15 : 55 550 000 $
Year 16 : 19 800 000 $
Year 17 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 900 000 $
Year 15 : 57 050 000 $
Year 16 : 21 300 000 $
Year 17 : 9 000 000 $

Farm Players Salaries
John Hayden (Out of Payroll)	170 000 $ (2)
Michal Jordan	150 000 $ (1)
Jared Coreau	140 000 $ (1)
Lucas Lessio	130 000 $ (2)
Sam Lafferty	110 000 $ (2)
Milan Bartovic	100 000 $ (1)
Justin Azevedo	100 000 $ (3)
Jacob Larsson	90 000 $ (2)
Zach Budish	90 000 $ (1)
Lars Volden	80 000 $ (1)
Jamie Devane	80 000 $ (2)
Jeremy Williams	80 000 $ (2)
Ryan White	80 000 $ (2)
Brendan Mikkelson	80 000 $ (3)
Alex Hutchings	80 000 $ (2)
John Ramage	80 000 $ (3)
Ben Blood	80 000 $ (2)
Jonas Junland	80 000 $ (3)
Tomas Kundratek (Out of Payroll)	80 000 $ (3)
Stefan Warg	80 000 $ (2)
Jay Dickman	80 000 $ (2)
Robert Czarnik	80 000 $ (2)
Niklas Lucenius	80 000 $ (2)
Gleason Fournier	80 000 $ (2)
Benjamin Conz	80 000 $ (1)
Louis-Marc Aubry	80 000 $ (2)
Alex Barre-Boulet	75 833 $ (1)
Connor Rankin	75 000 $ (1)
Max Mccormick	75 000 $ (1)
Danick Paquette	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 2 735 833 $
Year 15 : 1 800 000 $
Year 16 : 420 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 735 833 $
Year 15 : 1 800 000 $
Year 16 : 420 000 $
Year 17 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - 88 $ - 7 309 - 91,37%
Level 2:	5000 - 58 $ - 4 423 - 88,46%
Level 3:	2000 - 35 $ - 1 760 - 87,99%
Level 4:	4000 - 23 $ - 3 220 - 80,50%
Luxury :	1000 - 177 $ - 847 - 84,69%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 536 - 76,79%
Farm Level 2:	1000 - 15 $ - 956 - 95,64%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17 559 - 87,80%
Average Income per Game	1 659 449 $
Year to Date Revenue	24 891 732 $
Farm
Home Games Left	26
Average Attendance - %	2 492 - 83,07%
Average Income per Game	98 740 $
Year to Date Revenue	1 481 102 $
Expense
Pro Players Total Salaries	74 809 166 $
Farm Players Total Salaries	3 900 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	25 910 029 $
Farm Year To Date Expenses	1 212 648 $
Pro Salary Cap To Date	25 730 968 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	43 145 669 $
Farm Estimated Season Revenue	2 567 243 $
Pro Remaining Season Days	138
Pro Expenses Per Days	350 275 $
Pro Estimated Expenses	48 337 950 $
Farm Remaining Season Days	137
Farm Expenses Per Days	18 692 $
Farm Estimated Expenses	2 560 804 $
Estimated Season Expenses	50 898 754 $
Season Salary Cap	74 809 166 $
Estimate Under Maximum Salary Cap of 75 000 000 $	190 834 $
Estimate Over Minimum Salary Cap of 0 $	74 809 166 $
Current Bank Account	27 408 163 $
Projected Bank Account	22 222 321 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (1)
Kris Letang	8 500 000 $ (3)
Elias Pettersson	8 000 000 $ (3)
Tyler Myers	7 500 000 $ (3)
Pekka Rinne	6 150 000 $ (2)
Nikolaj Ehlers	6 150 000 $ (1)
Vincent Trocheck	6 000 000 $ (1)
Clayton Keller	4 150 000 $ (1)
Brett Pesce	3 650 000 $ (1)
Rickard Rakell	3 650 000 $ (1)
Lukas Sedlak	2 000 000 $ (2)
Samuel Groulx	1 700 000 $ (1)
Mikhail Grigorenko	1 700 000 $ (1)
Dustin Tokarski	1 500 000 $ (1)
Oskar Lindblom	900 000 $ (1)
Samuel Girard	900 000 $ (2)
Jesper Bratt	900 000 $ (2)
Dylan Gambrell	900 000 $ (2)
Simon Benoit	809 166 $ (1)
Nathan Walker	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 809 166 $
Year 15 : 34 850 000 $
Year 16 : 24 000 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 909 166 $
Year 15 : 34 950 000 $
Year 16 : 24 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 809 166 $
Year 15 : 34 850 000 $
Year 16 : 24 000 000 $
Year 17 : 0 $

Farm Players Salaries
Tomas Jurco	1 100 000 $ (2)
Gemel Smith	150 000 $ (1)
Juuso Riikola	150 000 $ (1)
Par Lindholm	130 000 $ (3)
Klas Dahlbeck	125 000 $ (3)
Alexander Khokhlachev	120 000 $ (3)
Zane McIntyre	120 000 $ (1)
Stefan Noesen	120 000 $ (3)
Zac Rinaldo	110 000 $ (1)
Laurent Dauphin	110 000 $ (2)
Brandon Gormley (Out of Payroll)	100 000 $ (2)
Linden Rowat	90 000 $ (3)
Andrey Makarov	90 000 $ (2)
Jansen Harkins	90 000 $ (2)
Sergey Kalinin	90 000 $ (1)
Micheal Haley	90 000 $ (1)
Joey Hishon	90 000 $ (2)
Aaron Palushaj	90 000 $ (1)
Michael Amadio	90 000 $ (1)
Cam Dineen	90 000 $ (3)
Patrick Koudys	90 000 $ (1)
Trevor Carrick	90 000 $ (1)
Tyson Jost	90 000 $ (3)
Luke Green	75 000 $ (3)
Thomas Schemitsch	75 000 $ (2)
Nick Wolff	75 000 $ (2)
Adam Mascherin	75 000 $ (3)
Jeremy Roy	75 000 $ (2)
Dominik Uher	70 000 $ (3)
Graham Black	70 000 $ (3)
Christopher DiDomenico	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 4 000 000 $
Year 15 : 1 870 000 $
Year 16 : 1 055 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 000 000 $
Year 15 : 1 870 000 $
Year 16 : 1 055 000 $
Year 17 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 88 $ - 7 247 - 90,59%
Level 2:	6000 - 60 $ - 4 106 - 68,44%
Level 3:	2000 - 38 $ - 1 595 - 79,74%
Level 4:	4000 - 20 $ - 3 903 - 97,57%
Luxury :	1000 - 165 $ - 983 - 98,32%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 939 - 96,96%
Farm Level 2:	1000 - 15 $ - 950 - 94,99%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	17 834 - 84,92%
Average Income per Game	1 659 020 $
Year to Date Revenue	23 226 281 $
Farm
Home Games Left	26
Average Attendance - %	2 889 - 96,30%
Average Income per Game	105 013 $
Year to Date Revenue	1 575 200 $
Expense
Pro Players Total Salaries	74 025 000 $
Farm Players Total Salaries	2 815 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 572 189 $
Farm Year To Date Expenses	1 047 761 $
Pro Salary Cap To Date	26 393 140 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 793 542 $
Farm Estimated Season Revenue	2 730 347 $
Pro Remaining Season Days	138
Pro Expenses Per Days	346 628 $
Pro Estimated Expenses	47 834 664 $
Farm Remaining Season Days	137
Farm Expenses Per Days	13 621 $
Farm Estimated Expenses	1 866 077 $
Estimated Season Expenses	49 700 741 $
Season Salary Cap	74 025 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	975 000 $
Estimate Over Minimum Salary Cap of 0 $	74 025 000 $
Current Bank Account	(6 486 157 $)
Projected Bank Account	(8 663 009 $)

Pro Players Salaries
Auston Matthews	8 750 000 $ (3)
Sean Bergenheim	7 500 000 $ (1)
Viktor Arvidsson	7 000 000 $ (4)
Nazem Kadri	6 000 000 $ (3)
Jared Spurgeon	6 000 000 $ (2)
Ivan Provorov	6 000 000 $ (2)
Reilly Smith	5 500 000 $ (3)
Thomas Chabot	5 400 000 $ (2)
Nikita Zadorov	3 650 000 $ (1)
Barclay Goodrow	3 150 000 $ (1)
Brett Ritchie	2 650 000 $ (1)
Nick Paul	2 500 000 $ (2)
Patrik Nemeth	2 100 000 $ (1)
Madison Bowey	2 000 000 $ (2)
Teddy Purcell	1 400 000 $ (1)
Jackson Cates	925 000 $ (1)
Austin Wagner	900 000 $ (2)
Alex Nedeljkovic	900 000 $ (2)
Lawson Crouse	900 000 $ (1)
Logan Thompson	800 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 025 000 $
Year 15 : 50 950 000 $
Year 16 : 27 250 000 $
Year 17 : 7 000 000 $
Salary Average Commitment
Year 14 : 74 025 000 $
Year 15 : 50 950 000 $
Year 16 : 27 250 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 025 000 $
Year 15 : 50 950 000 $
Year 16 : 27 250 000 $
Year 17 : 7 000 000 $

Farm Players Salaries
Sami Aittokallio	250 000 $ (2)
Justin Dowling	185 000 $ (1)
Andrew Agozzino	180 000 $ (1)
Alexander Ruuttu	150 000 $ (2)
Sebastian Wannstrom	130 000 $ (2)
Sondre Olden	120 000 $ (3)
Patrick Sieloff	110 000 $ (1)
Joonas Nattinen	110 000 $ (2)
Keith Aulie	100 000 $ (1)
Tanner Richard	90 000 $ (3)
Morgan Frost	90 000 $ (3)
Givani Smith	90 000 $ (2)
Vladislav Gavrikov	90 000 $ (1)
Alex Theriau	90 000 $ (2)
T.J. Tynan	90 000 $ (2)
Jordan Weal	90 000 $ (2)
Janne Kuokkanen	90 000 $ (2)
Luke Witkowski	85 000 $ (1)
Freddie Hamilton	80 000 $ (2)
Kristians Rubins (Out of Payroll)	75 000 $ (3)
Alan Lyszczarczyk	75 000 $ (3)
Kevin Hancock	75 000 $ (3)
Maxime Fortier	75 000 $ (2)
Dmitri Yudin	75 000 $ (1)
William Lagesson	75 000 $ (1)
Nikita Cherepanov	75 000 $ (1)
Maksim Zhukov	75 000 $ (3)
Aaron Harstad	70 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 14 : 2 890 000 $
Year 15 : 1 845 000 $
Year 16 : 600 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 890 000 $
Year 15 : 1 845 000 $
Year 16 : 600 000 $
Year 17 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - 100 $ - 5 600 - 69,99%
Level 2:	5000 - 70 $ - 3 585 - 71,70%
Level 3:	2000 - 40 $ - 1 561 - 78,07%
Level 4:	4000 - 30 $ - 2 469 - 61,72%
Luxury :	1000 - 180 $ - 827 - 82,66%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 911 - 95,57%
Farm Level 2:	1000 - 15 $ - 951 - 95,11%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	14 041 - 70,21%
Average Income per Game	1 534 699 $
Year to Date Revenue	21 485 786 $
Farm
Home Games Left	26
Average Attendance - %	2 863 - 95,42%
Average Income per Game	103 834 $
Year to Date Revenue	1 557 517 $
Expense
Pro Players Total Salaries	74 175 000 $
Farm Players Total Salaries	2 652 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	25 780 368 $
Farm Year To Date Expenses	1 006 491 $
Pro Salary Cap To Date	25 601 277 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	41 436 873 $
Farm Estimated Season Revenue	2 699 696 $
Pro Remaining Season Days	138
Pro Expenses Per Days	347 326 $
Pro Estimated Expenses	47 930 988 $
Farm Remaining Season Days	137
Farm Expenses Per Days	12 862 $
Farm Estimated Expenses	1 762 094 $
Estimated Season Expenses	49 693 082 $
Season Salary Cap	74 175 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	825 000 $
Estimate Over Minimum Salary Cap of 0 $	74 175 000 $
Current Bank Account	54 521 165 $
Projected Bank Account	48 964 652 $

Pro Players Salaries
Artemi Panarin	8 500 000 $ (3)
Brayden Point	7 500 000 $ (3)
Martin Jones	6 500 000 $ (1)
Dustin Byfuglien	6 500 000 $ (2)
Shayne Gostisbehere	6 500 000 $ (5)
Scott Mayfield	5 000 000 $ (4)
Jeff Carter	5 000 000 $ (1)
Nino Niederreiter (1 Way Contract)	4 500 000 $ (2)
Adam Pelech	4 500 000 $ (2)
Drake Batherson	4 000 000 $ (2)
Alex Kerfoot	2 650 000 $ (1)
Anton Slepyshev	2 650 000 $ (1)
Alexander Burmistrov	2 650 000 $ (1)
Trevor Van Riemsdyk	2 500 000 $ (1)
Nathan Bastian	900 000 $ (2)
Tage Thompson	900 000 $ (2)
Adin Hill	900 000 $ (1)
Kevin Stenlund	900 000 $ (2)
William Borgen	900 000 $ (1)
Ryan Lomberg	725 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 175 000 $
Year 15 : 49 700 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $
Salary Average Commitment
Year 14 : 74 175 000 $
Year 15 : 49 700 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 175 000 $
Year 15 : 49 700 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $

Farm Players Salaries
Frederik Gauthier	200 000 $ (3)
Marcus Sorensen	170 000 $ (2)
Zachary Yuen (Out of Payroll)	170 000 $ (2)
Daniel Marmenlind	150 000 $ (2)
Tyler Lewington	130 000 $ (2)
Joseph Cramarossa	120 000 $ (1)
Bogdan Yakimov	110 000 $ (2)
Fredrik Pettersson-Wentzel	110 000 $ (1)
Joonas Kemppainen	102 500 $ (1)
Dalton Thrower	100 000 $ (3)
Dominic Toninato	100 000 $ (2)
Emil Djuse	100 000 $ (3)
Viktor Svedberg	100 000 $ (1)
Philippe Desrosiers	90 000 $ (3)
Christian Fischer (Out of Payroll)	90 000 $ (2)
Andrew Welinski	90 000 $ (1)
Mason Geertsen	90 000 $ (2)
Jaedon Descheneau	90 000 $ (2)
Devante Smith-Pelly	90 000 $ (2)
Keegan Kolesar	90 000 $ (2)
Kurt Etchegary	90 000 $ (2)
A.J. Greer	75 000 $ (2)
Andrew Nielsen	75 000 $ (2)
Francis Perron	75 000 $ (1)
Chaz Reddekopp	75 000 $ (2)
Egor Korshkov (Out of Payroll)	75 000 $ (2)
Mitch Wahl	70 000 $ (2)
Hunter Smith	70 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 14 : 2 897 500 $
Year 15 : 2 230 000 $
Year 16 : 490 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 897 500 $
Year 15 : 2 230 000 $
Year 16 : 490 000 $
Year 17 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 85 $ - 7 445 - 93,06%
Level 2:	6000 - 45 $ - 5 526 - 92,09%
Level 3:	3000 - 31 $ - 2 343 - 78,09%
Level 4:	5000 - 20 $ - 4 118 - 82,35%
Luxury :	1000 - 180 $ - 827 - 82,65%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 33 $ - 1 897 - 94,87%
Farm Level 2:	1000 - 15 $ - 953 - 95,31%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	20 257 - 88,08%
Average Income per Game	1 659 310 $
Year to Date Revenue	24 889 646 $
Farm
Home Games Left	26
Average Attendance - %	2 850 - 95,01%
Average Income per Game	111 517 $
Year to Date Revenue	1 672 748 $
Expense
Pro Players Total Salaries	74 825 000 $
Farm Players Total Salaries	2 789 250 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 496 402 $
Farm Year To Date Expenses	1 047 585 $
Pro Salary Cap To Date	26 317 315 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	43 142 053 $
Farm Estimated Season Revenue	2 899 430 $
Pro Remaining Season Days	138
Pro Expenses Per Days	350 349 $
Pro Estimated Expenses	48 348 162 $
Farm Remaining Season Days	137
Farm Expenses Per Days	13 501 $
Farm Estimated Expenses	1 849 637 $
Estimated Season Expenses	50 197 799 $
Season Salary Cap	74 825 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	175 000 $
Estimate Over Minimum Salary Cap of 0 $	74 825 000 $
Current Bank Account	123 066 195 $
Projected Bank Account	118 909 879 $

Pro Players Salaries
Brent Burns	8 000 000 $ (3)
Ryan O'Reilly	7 500 000 $ (3)
Ryan Nugent-Hopkins	7 000 000 $ (4)
Braden Holtby	6 650 000 $ (2)
Colton Parayko	6 000 000 $ (5)
Mark Stone	5 500 000 $ (1)
Kyle Connor	5 150 000 $ (1)
Nate Schmidt	4 500 000 $ (2)
Timo Meier	4 150 000 $ (1)
Jonas Brodin	3 500 000 $ (2)
Gustav Forsling	3 150 000 $ (1)
Philip Danault	3 000 000 $ (4)
Nic Dowd	2 500 000 $ (1)
Mattias Janmark	2 000 000 $ (2)
J.T. Compher	1 700 000 $ (2)
Noah Cates	925 000 $ (1)
Caleb Jones	900 000 $ (1)
Thatcher Demko	900 000 $ (1)
Luke Kunin	900 000 $ (2)
Jason Robertson	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 825 000 $
Year 15 : 51 650 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $
Salary Average Commitment
Year 14 : 74 825 000 $
Year 15 : 51 650 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 825 000 $
Year 15 : 51 650 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $

Farm Players Salaries
Steven Santini	170 000 $ (2)
Zach Aston-Reese	170 000 $ (2)
Luka Gracnar	150 000 $ (3)
Hudson Fasching	150 000 $ (1)
Sean Malone	130 000 $ (2)
Marko Dano	125 000 $ (3)
Mason Appleton	100 000 $ (2)
Riley Stillman (Out of Payroll)	90 000 $ (2)
Kevin Gravel	90 000 $ (2)
Dennis Cholowski	90 000 $ (2)
Dan O'Regan	90 000 $ (2)
Adam Morrison	90 000 $ (1)
Adam Polasek	90 000 $ (2)
Taylor Leier	90 000 $ (2)
Josiah Slavin	84 250 $ (1)
Brendan Serville	80 000 $ (1)
Luke Martin	75 000 $ (3)
Jacob Moverare	75 000 $ (2)
Joseph Woll	75 000 $ (2)
Brett Pollock	75 000 $ (1)
Joey Anderson	75 000 $ (2)
Lucas Johansen	75 000 $ (2)
Benjamin Gleason	75 000 $ (2)
Nikita Korostelev	75 000 $ (1)
Justin Kirkland	75 000 $ (1)
Mario Kempe	70 000 $ (1)
Lance Bouma	70 000 $ (1)
Steve Oleksy	70 000 $ (1)
Brett Carson	70 000 $ (1)
Jerome Flaake	70 000 $ (1)
Mike Hoeffel	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 2 879 250 $
Year 15 : 1 835 000 $
Year 16 : 350 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 879 250 $
Year 15 : 1 835 000 $
Year 16 : 350 000 $
Year 17 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - 72 $ - 7 709 - 96,36%
Level 2:	6000 - 40 $ - 5 603 - 93,38%
Level 3:	3000 - 15 $ - 2 772 - 92,41%
Level 4:	5000 - 10 $ - 4 745 - 94,90%
Luxury :	1500 - 78 $ - 1 202 - 80,13%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 25 $ - 1 963 - 98,13%
Farm Level 2:	1000 - 10 $ - 999 - 99,90%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	22 031 - 93,75%
Average Income per Game	1 346 689 $
Year to Date Revenue	18 853 647 $
Farm
Home Games Left	26
Average Attendance - %	2 962 - 98,72%
Average Income per Game	85 627 $
Year to Date Revenue	1 284 410 $
Expense
Pro Players Total Salaries	73 100 000 $
Farm Players Total Salaries	3 481 750 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 499 560 $
Farm Year To Date Expenses	1 257 316 $
Pro Salary Cap To Date	26 320 458 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	36 360 605 $
Farm Estimated Season Revenue	2 226 311 $
Pro Remaining Season Days	138
Pro Expenses Per Days	342 326 $
Pro Estimated Expenses	47 240 988 $
Farm Remaining Season Days	137
Farm Expenses Per Days	16 737 $
Farm Estimated Expenses	2 292 969 $
Estimated Season Expenses	49 533 957 $
Season Salary Cap	73 100 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 900 000 $
Estimate Over Minimum Salary Cap of 0 $	73 100 000 $
Current Bank Account	153 812 027 $
Projected Bank Account	142 864 986 $

Pro Players Salaries
Connor McDavid	10 800 000 $ (4)
Sidney Crosby	9 900 000 $ (1)
Mikko Rantanen	8 000 000 $ (4)
Drew Doughty	8 000 000 $ (2)
Matthew Tkachuk	8 000 000 $ (3)
Aaron Ekblad	7 500 000 $ (2)
James Neal	6 500 000 $ (1)
Marcus Pettersson	3 000 000 $ (2)
Dylan McIlrath	1 500 000 $ (1)
Ales Stezka	900 000 $ (1)
Nicolas Hague	900 000 $ (2)
Rasmus Asplund	900 000 $ (2)
Alexandre Texier	900 000 $ (3)
Carter Hart	900 000 $ (1)
Brady Tkachuk	900 000 $ (3)
Evan Bouchard	900 000 $ (3)
Ryan Donato	900 000 $ (1)
Nick Suzuki	900 000 $ (2)
Brett Howden	900 000 $ (2)
Joel Farabee	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 73 100 000 $
Year 15 : 52 500 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $
Salary Average Commitment
Year 14 : 73 000 000 $
Year 15 : 52 500 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 100 000 $
Year 15 : 52 500 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $

Farm Players Salaries
Toni Rajala	200 000 $ (2)
Kirill Petrov	200 000 $ (2)
Scott Harrington	180 000 $ (3)
Nicholas Baptiste	175 000 $ (2)
Yury Alexandrov	170 000 $ (2)
Ben Harpur	150 000 $ (1)
Martin Frk	150 000 $ (1)
Jason Missiaen	140 000 $ (2)
Gaetan Haas	135 000 $ (1)
Brady Vail	120 000 $ (3)
Jerome Gauthier-Leduc	100 000 $ (3)
Seth Helgeson	100 000 $ (3)
Matthew Highmore	90 000 $ (1)
Dylan Samberg	90 000 $ (3)
Henrik Borgstrom	90 000 $ (3)
Kristian Vesalainen	90 000 $ (3)
Kevin Poulin	90 000 $ (1)
Eamon McAdam	90 000 $ (3)
Dylan Coghlan	90 000 $ (2)
Dryden Hunt	90 000 $ (2)
Brett Leason	90 000 $ (3)
Nathan Smith	88 375 $ (1)
Marc McLaughlin	88 375 $ (1)
Pavel Karnaukhov	75 000 $ (2)
Brayden Burke	75 000 $ (2)
Jack Glover	75 000 $ (1)
Ryan Collins	75 000 $ (1)
Vaclav Karabacek	75 000 $ (1)
Vladimir Kuznetsov	75 000 $ (3)
Tyler Steenbergen	75 000 $ (3)
Ryan Gropp	75 000 $ (2)
Veeti Vainio	75 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 14 : 3 481 750 $
Year 15 : 2 465 000 $
Year 16 : 1 100 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 481 750 $
Year 15 : 2 465 000 $
Year 16 : 1 100 000 $
Year 17 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - 80 $ - 6 767 - 84,58%
Level 2:	6000 - 50 $ - 5 425 - 90,42%
Level 3:	3000 - 21 $ - 2 415 - 80,48%
Level 4:	5000 - 17 $ - 4 210 - 84,20%
Luxury :	1500 - 140 $ - 1 041 - 69,42%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 25 $ - 1 658 - 82,89%
Farm Level 2:	1000 - 10 $ - 733 - 73,33%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	19 858 - 84,50%
Average Income per Game	1 658 844 $
Year to Date Revenue	23 223 815 $
Farm
Home Games Left	26
Average Attendance - %	2 391 - 79,71%
Average Income per Game	94 067 $
Year to Date Revenue	1 411 010 $
Expense
Pro Players Total Salaries	71 175 000 $
Farm Players Total Salaries	2 702 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	25 181 738 $
Farm Year To Date Expenses	1 000 947 $
Pro Salary Cap To Date	25 002 686 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 788 786 $
Farm Estimated Season Revenue	2 445 751 $
Pro Remaining Season Days	138
Pro Expenses Per Days	333 372 $
Pro Estimated Expenses	46 005 336 $
Farm Remaining Season Days	137
Farm Expenses Per Days	13 096 $
Farm Estimated Expenses	1 794 152 $
Estimated Season Expenses	47 799 488 $
Season Salary Cap	71 175 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 825 000 $
Estimate Over Minimum Salary Cap of 0 $	71 175 000 $
Current Bank Account	19 638 670 $
Projected Bank Account	19 073 719 $

Pro Players Salaries
Jeff Skinner	6 650 000 $ (1)
Jordan Eberle	6 000 000 $ (3)
Matt Niskanen	5 000 000 $ (1)
Alec Martinez	4 500 000 $ (2)
Alex Tuch	4 500 000 $ (2)
Marcus Johansson	4 500 000 $ (2)
Cody Ceci	4 500 000 $ (4)
Jacob Markstrom	4 000 000 $ (5)
Derek Ryan	3 700 000 $ (1)
Carl Soderberg	3 500 000 $ (2)
Ryan Hartman	3 500 000 $ (2)
Philip Larsen	3 000 000 $ (1)
Valeri Nichushkin	3 000 000 $ (2)
Radim Simek	2 500 000 $ (3)
Travis Boyd	2 100 000 $ (1)
Dillon Fournier	2 000 000 $ (3)
Yegor Sharangovich	2 000 000 $ (1)
Eric Robinson	1 800 000 $ (1)
Rocco Grimaldi	1 500 000 $ (1)
Mark Katic	1 025 000 $ (1)
Tyler Beskorowany	1 000 000 $ (1)
Ross Colton	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 14 : 71 175 000 $
Year 15 : 43 400 000 $
Year 16 : 19 000 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 69 675 000 $
Year 15 : 41 900 000 $
Year 16 : 17 500 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 71 175 000 $
Year 15 : 43 400 000 $
Year 16 : 19 000 000 $
Year 17 : 8 500 000 $

Farm Players Salaries
Robbie Earl	152 500 $ (1)
Erik Condra	152 500 $ (1)
Jack Skille	152 500 $ (1)
Anthony Stolarz	150 000 $ (1)
Mike Lee	150 000 $ (1)
Jordan Szwarz	150 000 $ (2)
Marc-Andre Gragnani	140 000 $ (1)
Rudolfs Balcers	140 000 $ (1)
Matt Mackenzie	100 000 $ (3)
Danny Kristo	92 500 $ (1)
Eero Elo	92 500 $ (1)
Gregory Hofmann	90 000 $ (3)
Corey Trivino	80 000 $ (1)
Stepan Falkovsky	75 000 $ (2)
Lane Pederson	75 000 $ (1)
Emil Johansson	75 000 $ (1)
Julius Bergman	75 000 $ (1)
Rickard Hugg	75 000 $ (1)
David Quenneville	75 000 $ (3)
Simon Stransky	75 000 $ (3)
Matthew Phillips	75 000 $ (3)
Cole Candella	75 000 $ (3)
Max Zimmer	75 000 $ (3)
Dmitry Sokolov	75 000 $ (3)
Otto Somppi	75 000 $ (3)
Jonathan Ang (Out of Payroll)	75 000 $ (3)
Colin Sullivan	60 000 $ (1)
Philippe Hudon	50 000 $ (1)
Zachary Fucale	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 14 : 2 777 500 $
Year 15 : 1 015 000 $
Year 16 : 790 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 777 500 $
Year 15 : 1 015 000 $
Year 16 : 790 000 $
Year 17 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 150 $ - 3 594 - 51,34%
Level 2:	5000 - 100 $ - 2 590 - 51,81%
Level 3:	2000 - 50 $ - 1 231 - 61,56%
Level 4:	4000 - 46 $ - 1 651 - 41,28%
Luxury :	1000 - 250 $ - 572 - 57,24%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 193 - 59,66%
Farm Level 2:	1000 - 18 $ - 703 - 70,29%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	9 639 - 50,73%
Average Income per Game	1 510 154 $
Year to Date Revenue	21 142 151 $
Farm
Home Games Left	26
Average Attendance - %	1 896 - 63,20%
Average Income per Game	96 198 $
Year to Date Revenue	1 442 977 $
Expense
Pro Players Total Salaries	68 971 667 $
Farm Players Total Salaries	2 545 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	25 495 132 $
Farm Year To Date Expenses	1 129 342 $
Pro Salary Cap To Date	25 316 037 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 774 148 $
Farm Estimated Season Revenue	2 501 160 $
Pro Remaining Season Days	138
Pro Expenses Per Days	323 124 $
Pro Estimated Expenses	44 591 112 $
Farm Remaining Season Days	137
Farm Expenses Per Days	12 360 $
Farm Estimated Expenses	1 693 320 $
Estimated Season Expenses	46 284 432 $
Season Salary Cap	68 971 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 028 333 $
Estimate Over Minimum Salary Cap of 0 $	68 971 667 $
Current Bank Account	8 676 313 $
Projected Bank Account	5 667 189 $

Pro Players Salaries
Jack Johnson	7 500 000 $ (2)
Peter Mueller	7 000 000 $ (3)
Joonas Korpisalo	6 750 000 $ (5)
Jake Guentzel	6 150 000 $ (1)
Andrew Mangiapane (Out of Payroll)	5 500 000 $ (5)
Artturi Lehkonen	5 000 000 $ (4)
Jason Zucker	4 150 000 $ (1)
Josh Manson (Out of Payroll)	3 500 000 $ (2)
Olli Maatta	3 500 000 $ (5)
Derrick Pouliot	3 150 000 $ (1)
Alexandar Georgiev	3 150 000 $ (1)
Chris Tierney	3 000 000 $ (2)
Shane Prince	2 650 000 $ (1)
Tucker Poolman	2 500 000 $ (3)
Vladislav Namestnikov	2 500 000 $ (3)
Maxim Trunev	2 000 000 $ (2)
Tom Kuhnhackl	1 700 000 $ (2)
Scott Wilson	1 700 000 $ (2)
Jonathan Racine	1 500 000 $ (2)
Jakob Chychrun (Out of Payroll)	900 000 $ (2)
Mark Kastelic	821 667 $ (1)
Linus Nyman	750 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 14 : 75 371 667 $
Year 15 : 55 300 000 $
Year 16 : 32 750 000 $
Year 17 : 20 750 000 $
Salary Average Commitment
Year 14 : 76 021 667 $
Year 15 : 55 950 000 $
Year 16 : 32 750 000 $
Year 17 : 20 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 371 667 $
Year 15 : 55 300 000 $
Year 16 : 32 750 000 $
Year 17 : 20 750 000 $

Farm Players Salaries
Seth Griffith	265 000 $ (1)
Antoine Roussel	210 000 $ (1)
Adam Janosik	200 000 $ (3)
Remi Elie (Out of Payroll)	170 000 $ (2)
Vinni Lettieri	150 000 $ (2)
Stuart Percy (Out of Payroll)	150 000 $ (2)
Morgan Klimchuk	130 000 $ (2)
Marek Schwarz	100 000 $ (1)
Jean-Francois Berube	100 000 $ (1)
Tomas Zizka	100 000 $ (1)
Tyson Baillie	80 000 $ (2)
Henrik Karlsson	80 000 $ (1)
Brent Andrews	80 000 $ (1)
David Levin	75 000 $ (1)
Kale Kessy	75 000 $ (1)
Austin Poganski	75 000 $ (1)
Dakota Joshua	75 000 $ (1)
Brandon Halverson	75 000 $ (3)
Gabriel Gagne	75 000 $ (3)
Alex Schoenborn	75 000 $ (3)
Brandon Crawley	75 000 $ (3)
Jean-Christophe Beaudin	75 000 $ (3)
Troy Rutkowski	75 000 $ (1)
Anderson Macdonald	75 000 $ (2)
Aaron Haydon	75 000 $ (2)
Ondrej Kachyna	75 000 $ (2)
Joshua Jacobs	75 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 14 : 2 865 000 $
Year 15 : 1 480 000 $
Year 16 : 575 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 865 000 $
Year 15 : 1 480 000 $
Year 16 : 575 000 $
Year 17 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - 70 $ - 7 567 - 94,59%
Level 2:	6000 - 55 $ - 5 492 - 91,54%
Level 3:	2000 - 40 $ - 1 615 - 80,77%
Level 4:	4000 - 28 $ - 2 752 - 68,79%
Luxury :	1000 - 185 $ - 821 - 82,14%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 560 - 77,99%
Farm Level 2:	1000 - 20 $ - 654 - 65,39%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	18 248 - 86,89%
Average Income per Game	1 572 179 $
Year to Date Revenue	22 010 510 $
Farm
Home Games Left	26
Average Attendance - %	2 214 - 73,79%
Average Income per Game	96 975 $
Year to Date Revenue	1 454 620 $
Expense
Pro Players Total Salaries	72 550 000 $
Farm Players Total Salaries	2 442 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 068 815 $
Farm Year To Date Expenses	975 606 $
Pro Salary Cap To Date	25 889 783 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	42 448 841 $
Farm Estimated Season Revenue	2 521 341 $
Pro Remaining Season Days	138
Pro Expenses Per Days	339 767 $
Pro Estimated Expenses	46 887 846 $
Farm Remaining Season Days	137
Farm Expenses Per Days	11 881 $
Farm Estimated Expenses	1 627 697 $
Estimated Season Expenses	48 515 543 $
Season Salary Cap	72 550 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	2 450 000 $
Estimate Over Minimum Salary Cap of 0 $	72 550 000 $
Current Bank Account	16 647 212 $
Projected Bank Account	13 101 851 $

Pro Players Salaries
Eric Staal	9 500 000 $ (3)
Vladimir Tarasenko	8 500 000 $ (5)
Zach Boychuk	6 500 000 $ (3)
Kevin Shattenkirk	5 250 000 $ (1)
Filip Forsberg	5 000 000 $ (1)
Jamieson Oleksiak	4 650 000 $ (1)
Brady Skjei	4 500 000 $ (2)
Danton Heinen	4 150 000 $ (1)
Ilya Sorokin	4 000 000 $ (1)
Dominik Kahun	3 500 000 $ (2)
Markus Granlund	2 650 000 $ (1)
Alexander Petrovic	2 650 000 $ (1)
Curtis Lazar	2 000 000 $ (2)
Sean Walker	1 700 000 $ (2)
Eric O'dell	1 500 000 $ (1)
Charles Hudon	1 500 000 $ (1)
Tyler Wotherspoon (Out of Payroll)	1 500 000 $ (1)
Brandon Yip	1 400 000 $ (1)
Rasmus Andersson	900 000 $ (1)
Calvin Petersen	900 000 $ (1)
Nico Hischier	900 000 $ (3)
Jack Hughes	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 14 : 74 050 000 $
Year 15 : 38 000 000 $
Year 16 : 26 300 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 72 550 000 $
Year 15 : 36 500 000 $
Year 16 : 24 800 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 050 000 $
Year 15 : 38 000 000 $
Year 16 : 26 300 000 $
Year 17 : 8 500 000 $

Farm Players Salaries
Johan Gustafsson	170 000 $ (2)
Justin Pogge	150 000 $ (1)
Colin Blackwell	150 000 $ (2)
Phillip Digiuseppe	130 000 $ (2)
Anthony Bitetto	125 000 $ (3)
Dennis Rasmussen	125 000 $ (3)
Jan Kostalek	110 000 $ (2)
Jonathon Blum	110 000 $ (3)
Blake Speers	110 000 $ (3)
Oskars Bartulis (Out of Payroll)	110 000 $ (1)
Max Gaede	100 000 $ (1)
AJ Jenks	100 000 $ (1)
John Leonard	92 500 $ (1)
Jakub Culek	90 000 $ (1)
Kieffer Bellows	90 000 $ (2)
Julien Gauthier	90 000 $ (2)
Nick Sorensen	90 000 $ (1)
Zach Redmond	80 000 $ (1)
Ben Smith	80 000 $ (2)
Kenneth Johnson	75 000 $ (3)
Jonathan Davidsson	75 000 $ (2)
Otto Koivula	75 000 $ (2)
Colton White	75 000 $ (2)
Rourke Chartier (Out of Payroll)	75 000 $ (1)
Blake Siebenaler	75 000 $ (1)
Alexander Samoilov	75 000 $ (3)
Total Farm Players	26
Salary Commitment
Year 14 : 2 627 500 $
Year 15 : 1 665 000 $
Year 16 : 620 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 627 500 $
Year 15 : 1 665 000 $
Year 16 : 620 000 $
Year 17 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - 95 $ - 5 945 - 74,31%
Level 2:	5000 - 55 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 988 - 99,70%
Luxury :	1000 - 215 $ - 685 - 68,47%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 40 $ - 1 391 - 69,55%
Farm Level 2:	1000 - 15 $ - 955 - 95,46%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17 617 - 88,09%
Average Income per Game	1 577 388 $
Year to Date Revenue	23 660 819 $
Farm
Home Games Left	26
Average Attendance - %	2 346 - 78,19%
Average Income per Game	101 441 $
Year to Date Revenue	1 521 608 $
Expense
Pro Players Total Salaries	74 747 500 $
Farm Players Total Salaries	4 220 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 368 630 $
Farm Year To Date Expenses	1 550 124 $
Pro Salary Cap To Date	26 189 566 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	41 012 086 $
Farm Estimated Season Revenue	2 637 454 $
Pro Remaining Season Days	138
Pro Expenses Per Days	349 988 $
Pro Estimated Expenses	48 298 344 $
Farm Remaining Season Days	137
Farm Expenses Per Days	20 187 $
Farm Estimated Expenses	2 765 619 $
Estimated Season Expenses	51 063 963 $
Season Salary Cap	74 747 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $	252 500 $
Estimate Over Minimum Salary Cap of 0 $	74 747 500 $
Current Bank Account	(1 238 090 $)
Projected Bank Account	(8 652 513 $)

Pro Players Salaries
Marc-Andre Fleury	8 000 000 $ (2)
Phil Kessel	8 000 000 $ (3)
David Krejci	7 500 000 $ (3)
William Karlsson	5 650 000 $ (1)
Brock Nelson	5 500 000 $ (2)
Cam Fowler	5 000 000 $ (2)
Alex Goligoski	4 700 000 $ (1)
Nick Schmaltz	4 150 000 $ (1)
Jake DeBrusk	4 000 000 $ (2)
Nick Leddy	3 500 000 $ (2)
Ondrej Kase	3 150 000 $ (1)
Joel Edmundson	2 650 000 $ (1)
Andrew Copp	2 500 000 $ (1)
Elvis Merzlikins	2 000 000 $ (2)
Adam Clendening (Out of Payroll)	2 000 000 $ (2)
Steven Kampfer	2 000 000 $ (1)
Dmitri Jaskin	2 000 000 $ (2)
Andrej Sustr	1 900 000 $ (1)
Carter Verhaeghe	900 000 $ (1)
Eetu Luostarinen	897 500 $ (1)
Dominic Turgeon	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 76 747 500 $
Year 15 : 47 500 000 $
Year 16 : 15 500 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 76 247 500 $
Year 15 : 47 000 000 $
Year 16 : 15 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 76 747 500 $
Year 15 : 47 500 000 $
Year 16 : 15 500 000 $
Year 17 : 0 $

Farm Players Salaries
Nikita Gusev	250 000 $ (2)
Tanner Kero	250 000 $ (3)
Sheldon Dries	250 000 $ (3)
Oscar Fantenberg	200 000 $ (1)
Markus Hannikainen	200 000 $ (3)
Olivier Roy	180 000 $ (3)
Stephane Da Costa	170 000 $ (3)
Ilya Lyubushkin	150 000 $ (1)
Christian Djoos	150 000 $ (1)
Yohann Auvitu	150 000 $ (3)
Jordan Schroeder	150 000 $ (1)
Austin Levi	150 000 $ (2)
Christian Folin	150 000 $ (1)
Riley Sheahan	140 000 $ (1)
Anton Forsberg	120 000 $ (1)
Antti Suomela	110 000 $ (1)
Roman Horak	110 000 $ (1)
Nicolas Deschamps	110 000 $ (1)
Joel Champagne	100 000 $ (2)
Jack Sadek	90 000 $ (3)
Logan Shaw	90 000 $ (2)
William Lockwood	90 000 $ (3)
Noah Gregor	90 000 $ (3)
Austin Lotz	90 000 $ (1)
Henri Ikonen	80 000 $ (2)
Chase Pearson	75 000 $ (3)
Brendan DeJong	75 000 $ (3)
Keenan Suthers	75 000 $ (3)
Ty Ronning	75 000 $ (2)
Matej Tomek	75 000 $ (3)
Nikolay Goldobin	75 000 $ (1)
Matthew Berkovitz	75 000 $ (1)
Anton Blidh	75 000 $ (1)
Total Farm Players	33
Salary Commitment
Year 14 : 4 220 000 $
Year 15 : 2 515 000 $
Year 16 : 1 770 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 220 000 $
Year 15 : 2 515 000 $
Year 16 : 1 770 000 $
Year 17 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 85 $ - 7 491 - 93,64%
Level 2:	6000 - 55 $ - 5 263 - 87,71%
Level 3:	2000 - 27 $ - 2 000 - 100,00%
Level 4:	4000 - 22 $ - 3 403 - 85,07%
Luxury :	1000 - 185 $ - 790 - 79,02%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 957 - 97,87%
Farm Level 2:	1000 - 14 $ - 956 - 95,63%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	18 947 - 90,22%
Average Income per Game	1 681 725 $
Year to Date Revenue	25 225 880 $
Farm
Home Games Left	26
Average Attendance - %	2 914 - 97,12%
Average Income per Game	110 234 $
Year to Date Revenue	1 653 507 $
Expense
Pro Players Total Salaries	74 450 000 $
Farm Players Total Salaries	3 095 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 732 108 $
Farm Year To Date Expenses	1 168 162 $
Pro Salary Cap To Date	26 553 018 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	43 724 859 $
Farm Estimated Season Revenue	2 866 079 $
Pro Remaining Season Days	138
Pro Expenses Per Days	348 605 $
Pro Estimated Expenses	48 107 490 $
Farm Remaining Season Days	137
Farm Expenses Per Days	14 930 $
Farm Estimated Expenses	2 045 410 $
Estimated Season Expenses	50 152 900 $
Season Salary Cap	74 450 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	550 000 $
Estimate Over Minimum Salary Cap of 0 $	74 450 000 $
Current Bank Account	37 092 870 $
Projected Bank Account	33 530 908 $

Pro Players Salaries
Rick Nash	8 250 000 $ (1)
Pierre-Luc Dubois	7 500 000 $ (5)
Evgeni Dadonov	6 650 000 $ (2)
Andre Burakowsky	6 000 000 $ (2)
Jordan Binnington	6 000 000 $ (4)
Matt Carle	5 650 000 $ (1)
Brock Boeser	5 500 000 $ (3)
Zach Werenski	5 000 000 $ (2)
Will Butcher	4 150 000 $ (1)
Nikita Zaitsev	4 000 000 $ (2)
Radek Faksa	3 150 000 $ (1)
Austin Watson	3 000 000 $ (2)
Ryan Murray	2 650 000 $ (1)
Carson Meyer (1 Way Contract)	1 600 000 $ (3)
Casey Cizikas	1 300 000 $ (2)
Jayce Hawryluk	900 000 $ (1)
Michael Rasmussen	900 000 $ (3)
Alec Regula (Out of Payroll)	900 000 $ (3)
Michael Pezzetta	750 000 $ (1)
Sean Day	750 000 $ (2)
Erik Kallgren	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 75 350 000 $
Year 15 : 49 100 000 $
Year 16 : 22 400 000 $
Year 17 : 13 500 000 $
Salary Average Commitment
Year 14 : 75 550 000 $
Year 15 : 49 300 000 $
Year 16 : 22 400 000 $
Year 17 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 350 000 $
Year 15 : 49 100 000 $
Year 16 : 22 400 000 $
Year 17 : 13 500 000 $

Farm Players Salaries
John Gilmour	300 000 $ (2)
Blaze Lizotte	250 000 $ (2)
Josh Brown	210 000 $ (1)
Maxim Mamin	200 000 $ (3)
Stanislav Galiev	155 000 $ (3)
Garnet Hathaway	140 000 $ (1)
JC Lipon	140 000 $ (1)
Nigel Dawes (Out of Payroll)	135 000 $ (3)
Ryan Murphy	130 000 $ (2)
Reece Scarlett	130 000 $ (2)
Mathieu Olivier	120 000 $ (3)
Jiri Sekac	110 000 $ (3)
Gustav Olofsson	110 000 $ (2)
Mackenzie MacEachern	90 000 $ (1)
Jamie Arniel	90 000 $ (3)
Thomas(Chase) Perry	90 000 $ (1)
Blake Weyrick	90 000 $ (2)
Aleksi Saarela	75 000 $ (1)
Alexander Younan	75 000 $ (1)
Anton Karlsson	75 000 $ (1)
Lukas Zetterberg	75 000 $ (1)
Thomas Novak	75 000 $ (2)
Adam Ollas-Mattsson	75 000 $ (2)
Keegan Kanzig	75 000 $ (1)
Jesper Lindgren	75 000 $ (2)
Micheal Wall	70 000 $ (3)
Ludwig Blomstrand	70 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 14 : 3 230 000 $
Year 15 : 2 115 000 $
Year 16 : 880 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 230 000 $
Year 15 : 2 115 000 $
Year 16 : 880 000 $
Year 17 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - 82 $ - 7 485 - 93,56%
Level 2:	5000 - 58 $ - 4 355 - 87,09%
Level 3:	2000 - 37 $ - 1 740 - 87,00%
Level 4:	4000 - 20 $ - 3 805 - 95,12%
Luxury :	1000 - 170 $ - 868 - 86,76%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 38 $ - 1 447 - 72,36%
Farm Level 2:	1000 - 19 $ - 677 - 67,70%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	18 252 - 91,26%
Average Income per Game	1 633 656 $
Year to Date Revenue	24 504 833 $
Farm
Home Games Left	26
Average Attendance - %	2 124 - 70,81%
Average Income per Game	98 396 $
Year to Date Revenue	1 475 937 $
Expense
Pro Players Total Salaries	74 800 000 $
Farm Players Total Salaries	2 520 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 967 941 $
Farm Year To Date Expenses	942 706 $
Pro Salary Cap To Date	26 788 839 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	42 475 044 $
Farm Estimated Season Revenue	2 558 291 $
Pro Remaining Season Days	138
Pro Expenses Per Days	350 233 $
Pro Estimated Expenses	48 332 154 $
Farm Remaining Season Days	137
Farm Expenses Per Days	12 243 $
Farm Estimated Expenses	1 677 291 $
Estimated Season Expenses	50 009 445 $
Season Salary Cap	74 800 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	200 000 $
Estimate Over Minimum Salary Cap of 0 $	74 800 000 $
Current Bank Account	37 828 371 $
Projected Bank Account	32 852 261 $

Pro Players Salaries
John Tavares	9 000 000 $ (2)
Sebastian Aho	8 500 000 $ (4)
Aleksander Barkov	7 500 000 $ (2)
Mitchell Marner	7 500 000 $ (2)
Connor Hellebuyck	7 000 000 $ (4)
Victor Hedman	7 000 000 $ (2)
Rasmus Ristolainen	5 750 000 $ (2)
Erik Cernak	5 500 000 $ (4)
Tanner Pearson	3 500 000 $ (2)
Jon Merrill	3 000 000 $ (1)
David Kampf	1 500 000 $ (1)
Scott Laughton	1 500 000 $ (1)
Scott Kosmachuk	1 400 000 $ (1)
Kalle Kossila	1 300 000 $ (2)
Andreas Englund	900 000 $ (1)
Jordan Kyrou	900 000 $ (2)
Kevin Lankinen	800 000 $ (1)
Michael Sgarbossa	750 000 $ (1)
David Kase	750 000 $ (2)
Guillaume Brisebois	750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 000 000 $
Year 17 : 21 000 000 $
Salary Average Commitment
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 000 000 $
Year 17 : 21 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 000 000 $
Year 17 : 21 000 000 $

Farm Players Salaries
Patrick Wiercioch	170 000 $ (2)
Kyle Clifford (Out of Payroll)	150 000 $ (3)
Justin Fontaine	150 000 $ (1)
Viktor Stalberg	130 000 $ (2)
Michael Mersch	120 000 $ (3)
Gabriel Bourque	120 000 $ (3)
Karl Johansson	100 000 $ (2)
Eddie Wittchow	100 000 $ (3)
Jeff Frazee	90 000 $ (2)
Justin Hache	80 000 $ (2)
Nicklas Lasu	80 000 $ (3)
Marek Zagrapan	80 000 $ (3)
James Livingston	80 000 $ (3)
Jordan Subban	80 000 $ (1)
Reece Willcox	80 000 $ (1)
Radek Smolenak	80 000 $ (3)
Rasmus Bengtsson	80 000 $ (2)
Brett Sutter	80 000 $ (2)
Tyson Sexsmith	80 000 $ (3)
Colin Jacobs	80 000 $ (2)
Dane Fox	80 000 $ (3)
Daniel Catenacci	80 000 $ (3)
Vladimir Ruzicka (Out of Payroll)	80 000 $ (3)
Evgeny Grachev	80 000 $ (3)
Jacob Cederholm	75 000 $ (3)
Brent Gates	75 000 $ (3)
Francois Tremblay	70 000 $ (3)
Jared Hauf	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 14 : 2 600 000 $
Year 15 : 2 240 000 $
Year 16 : 1 430 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 600 000 $
Year 15 : 2 240 000 $
Year 16 : 1 430 000 $
Year 17 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 5 751 - 71,88%
Level 2:	6000 - 60 $ - 4 231 - 70,51%
Level 3:	3000 - 30 $ - 2 364 - 78,80%
Level 4:	4000 - 25 $ - 2 912 - 72,79%
Luxury :	1000 - 190 $ - 758 - 75,76%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 557 - 77,86%
Farm Level 2:	1000 - 15 $ - 953 - 95,28%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	16 014 - 72,79%
Average Income per Game	1 522 929 $
Year to Date Revenue	21 320 999 $
Farm
Home Games Left	26
Average Attendance - %	2 510 - 83,66%
Average Income per Game	99 748 $
Year to Date Revenue	1 496 219 $
Expense
Pro Players Total Salaries	73 950 000 $
Farm Players Total Salaries	3 245 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 784 210 $
Farm Year To Date Expenses	1 157 059 $
Pro Salary Cap To Date	26 605 109 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	41 119 070 $
Farm Estimated Season Revenue	2 593 446 $
Pro Remaining Season Days	138
Pro Expenses Per Days	346 279 $
Pro Estimated Expenses	47 786 502 $
Farm Remaining Season Days	137
Farm Expenses Per Days	15 631 $
Farm Estimated Expenses	2 141 447 $
Estimated Season Expenses	49 927 949 $
Season Salary Cap	73 950 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 050 000 $
Estimate Over Minimum Salary Cap of 0 $	73 950 000 $
Current Bank Account	57 848 108 $
Projected Bank Account	51 632 675 $

Pro Players Salaries
Anze Kopitar	10 350 000 $ (3)
Nikita Kucherov	8 650 000 $ (2)
Jakub Voracek	8 500 000 $ (4)
Sean Monahan	8 000 000 $ (2)
Brandon Saad	6 150 000 $ (1)
Cam Atkinson	5 000 000 $ (2)
Travis Sanheim	4 500 000 $ (3)
Juuse Saros	4 000 000 $ (2)
Louis Domingue	3 500 000 $ (1)
Matthew Peca	2 500 000 $ (2)
Michal Kempny	2 500 000 $ (1)
Matt Benning	2 000 000 $ (2)
Zemgus Girgensons	1 700 000 $ (1)
Blake Coleman	1 300 000 $ (2)
Mario Ferraro	900 000 $ (2)
Adam Fox	900 000 $ (1)
Brandon Hagel	900 000 $ (3)
Noah Dobson	900 000 $ (3)
Martin Necas	900 000 $ (2)
Mason Marchment	800 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 73 950 000 $
Year 15 : 58 400 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 73 650 000 $
Year 15 : 58 100 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 950 000 $
Year 15 : 58 400 000 $
Year 16 : 25 150 000 $
Year 17 : 8 500 000 $

Farm Players Salaries
Tyler Motte	170 000 $ (2)
Andrew Macdonald	160 000 $ (1)
Christopher Gibson	160 000 $ (2)
Dillon Heatherington	150 000 $ (3)
Philip Samuelsson	150 000 $ (3)
Nikolai Kulemin	140 000 $ (2)
Stefan Elliott	140 000 $ (3)
Josh Jooris	140 000 $ (3)
Jarred Tinordi	125 000 $ (1)
Evan Cowley	120 000 $ (3)
David Rundblad	120 000 $ (2)
Andreas Martinsen	120 000 $ (1)
Andrew Yogan	100 000 $ (2)
Tommy Cross	100 000 $ (2)
Dick Axelsson	100 000 $ (2)
Magnus Hellberg	100 000 $ (2)
David Gilbert	90 000 $ (1)
Christian Thomas	90 000 $ (2)
Denis Bodrov	90 000 $ (1)
Fabian Zetterlund	90 000 $ (3)
Logan Brown	90 000 $ (3)
Michael McLeod	90 000 $ (3)
Michael Latta	90 000 $ (1)
Rem Pitlick	90 000 $ (2)
Danny Biega	80 000 $ (1)
Michael Carcone	75 000 $ (1)
Dysin Mayo	75 000 $ (2)
Marcus Davidsson	75 000 $ (3)
Nikolai Kovalenko	75 000 $ (3)
Adam Marsh	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 3 245 000 $
Year 15 : 2 365 000 $
Year 16 : 1 120 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 245 000 $
Year 15 : 2 365 000 $
Year 16 : 1 120 000 $
Year 17 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 82 $ - 6 607 - 82,59%
Level 2:	6000 - 55 $ - 4 757 - 79,28%
Level 3:	3000 - 30 $ - 2 292 - 76,41%
Level 4:	4000 - 23 $ - 3 351 - 83,77%
Luxury :	1000 - 175 $ - 793 - 79,32%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 30 $ - 1 825 - 91,26%
Farm Level 2:	1000 - 18 $ - 737 - 73,67%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	17 800 - 80,91%
Average Income per Game	1 618 790 $
Year to Date Revenue	22 663 062 $
Farm
Home Games Left	26
Average Attendance - %	2 562 - 85,40%
Average Income per Game	101 221 $
Year to Date Revenue	1 518 320 $
Expense
Pro Players Total Salaries	70 450 000 $
Farm Players Total Salaries	3 450 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 632 954 $
Farm Year To Date Expenses	987 750 $
Pro Salary Cap To Date	26 453 903 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	43 707 334 $
Farm Estimated Season Revenue	2 631 755 $
Pro Remaining Season Days	138
Pro Expenses Per Days	330 000 $
Pro Estimated Expenses	45 540 000 $
Farm Remaining Season Days	137
Farm Expenses Per Days	16 589 $
Farm Estimated Expenses	2 272 693 $
Estimated Season Expenses	47 812 693 $
Season Salary Cap	70 450 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	4 550 000 $
Estimate Over Minimum Salary Cap of 0 $	70 450 000 $
Current Bank Account	16 110 123 $
Projected Bank Account	14 636 519 $

Pro Players Salaries
Mike Richards	7 650 000 $ (1)
Alex Debrincat	7 000 000 $ (5)
Mark Giordano	7 000 000 $ (3)
Tyler Toffoli	6 000 000 $ (4)
Justin Braun	5 000 000 $ (3)
Jake Muzzin	5 000 000 $ (3)
Erik Johnson	4 500 000 $ (1)
Nick Bonino (Out of Payroll)	4 250 000 $ (3)
Morgan Ellis	4 000 000 $ (3)
Brian Boyle	3 500 000 $ (1)
Landon Ferraro	3 500 000 $ (2)
Linus Ullmark	3 150 000 $ (1)
Brett Kulak	2 650 000 $ (1)
Derek Grant (1 Way Contract)	2 500 000 $ (1)
Zack MacEwen	2 500 000 $ (2)
Matthew Nieto	2 000 000 $ (2)
David Honzik	1 700 000 $ (1)
Ross Johnston	1 000 000 $ (1)
Matthew Beniers	900 000 $ (3)
Yakov Trenin	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 700 000 $
Year 15 : 48 050 000 $
Year 16 : 39 150 000 $
Year 17 : 13 000 000 $
Salary Average Commitment
Year 14 : 74 700 000 $
Year 15 : 48 050 000 $
Year 16 : 39 150 000 $
Year 17 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 700 000 $
Year 15 : 48 050 000 $
Year 16 : 39 150 000 $
Year 17 : 13 000 000 $

Farm Players Salaries
Mike Hardman	912 500 $ (1)
Dean Kukan	210 000 $ (1)
Michael Hutchinson	150 000 $ (2)
Jacob Josefson	150 000 $ (1)
Adam Tambellini	110 000 $ (2)
Valeri Vasiliev	110 000 $ (1)
Sergey Andronov	102 500 $ (1)
Quinton Howden	100 000 $ (2)
Will Weber	100 000 $ (1)
Robert Baillargeon	90 000 $ (1)
Jake Evans	90 000 $ (1)
Warren Foegele	90 000 $ (1)
Taylor Raddysh	90 000 $ (3)
Taro Hirose	90 000 $ (2)
Antoine Lafleur	80 000 $ (1)
Tarrmo Reunanen	75 000 $ (3)
Cliff Pu	75 000 $ (3)
Chris Martenet	75 000 $ (2)
Artur Kayumov	75 000 $ (3)
Roland Mckeown (Out of Payroll)	75 000 $ (1)
Michael Spacek	75 000 $ (1)
Jens Looke	75 000 $ (1)
Matthew Strome	75 000 $ (2)
Luc Snuggerud	75 000 $ (1)
Linus Soderstrom	75 000 $ (2)
Cooper Marody	75 000 $ (2)
Josh Mahura	75 000 $ (1)
Austen Keating	75 000 $ (2)
Connor Hobbs	75 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 14 : 3 525 000 $
Year 15 : 1 215 000 $
Year 16 : 315 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 525 000 $
Year 15 : 1 215 000 $
Year 16 : 315 000 $
Year 17 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 75 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	46 997 228 $	74 687 500 $	312 500 $	74 687 500 $	2 300 000 $	27 700 000 $	20	29	49
BlackHawks	21 629 498 $	74 500 000 $	500 000 $	74 500 000 $	2 933 083 $	27 066 917 $	20	31	51
BlueJacket	35 469 558 $	74 800 000 $	200 000 $	74 800 000 $	3 966 750 $	26 033 250 $	20	31	51
Blues	71 590 992 $	73 900 000 $	1 100 000 $	73 900 000 $	4 390 000 $	25 610 000 $	20	32	52
Bruins	9 781 455 $	74 900 000 $	100 000 $	74 900 000 $	2 680 000 $	27 320 000 $	20	27	47
Canadiens	53 404 990 $	71 700 000 $	3 300 000 $	71 700 000 $	2 682 500 $	27 317 500 $	21	31	52
Canucks	62 333 025 $	70 200 000 $	4 800 000 $	70 200 000 $	2 820 833 $	27 179 167 $	21	27	48
Capitals	1 661 581 $	73 550 000 $	1 450 000 $	73 550 000 $	3 035 000 $	26 965 000 $	21	29	50
Coyotes	22 352 561 $	73 450 000 $	1 550 000 $	73 450 000 $	3 115 000 $	26 885 000 $	20	29	49
Devils	34 651 291 $	73 500 000 $	1 500 000 $	73 500 000 $	2 961 750 $	27 038 250 $	20	32	52
Ducks	4 365 166 $	74 900 000 $	100 000 $	74 900 000 $	2 842 500 $	27 157 500 $	20	30	50
Flames	57 925 779 $	72 350 000 $	2 650 000 $	72 350 000 $	4 909 500 $	25 090 500 $	20	31	51
Flyers	30 617 404 $	73 617 500 $	1 382 500 $	73 617 500 $	2 070 000 $	27 930 000 $	20	27	47
GoldenKnights	23 915 491 $	73 775 000 $	1 225 000 $	73 775 000 $	3 357 500 $	26 642 500 $	20	29	49
Hurricanes	20 217 222 $	68 355 000 $	6 645 000 $	68 355 000 $	2 597 500 $	27 402 500 $	21	29	50
Islanders	44 873 142 $	74 816 667 $	183 333 $	74 816 667 $	2 714 000 $	27 286 000 $	20	31	51
Jets	182 319 455 $	74 650 000 $	350 000 $	74 650 000 $	2 717 500 $	27 282 500 $	20	28	48
Kings	65 440 926 $	75 000 000 $	0 $	75 000 000 $	2 721 417 $	27 278 583 $	20	32	52
Kraken	4 430 928 $	74 900 000 $	100 000 $	74 900 000 $	2 485 833 $	27 514 167 $	20	30	50
Lightning	27 408 163 $	74 809 166 $	190 834 $	74 809 166 $	3 900 000 $	26 100 000 $	20	31	51
MapleLeafs	(6 486 157 $)	74 025 000 $	975 000 $	74 025 000 $	2 815 000 $	27 185 000 $	20	28	48
Oilers	54 521 165 $	74 175 000 $	825 000 $	74 175 000 $	2 652 500 $	27 347 500 $	20	28	48
Panthers	123 066 195 $	74 825 000 $	175 000 $	74 825 000 $	2 789 250 $	27 210 750 $	20	31	51
Penguins	153 812 027 $	73 100 000 $	1 900 000 $	73 100 000 $	3 481 750 $	26 518 250 $	20	32	52
Predators	19 638 670 $	71 175 000 $	3 825 000 $	71 175 000 $	2 702 500 $	27 297 500 $	22	29	51
Rangers	8 676 313 $	68 971 667 $	6 028 333 $	68 971 667 $	2 545 000 $	27 455 000 $	22	27	49
RedWings	16 647 212 $	72 550 000 $	2 450 000 $	72 550 000 $	2 442 500 $	27 557 500 $	22	26	48
Sabres	(1 238 090 $)	74 747 500 $	252 500 $	74 747 500 $	4 220 000 $	25 780 000 $	21	33	54
Senators	37 092 870 $	74 450 000 $	550 000 $	74 450 000 $	3 095 000 $	26 905 000 $	21	27	48
Sharks	37 828 371 $	74 800 000 $	200 000 $	74 800 000 $	2 520 000 $	27 480 000 $	20	28	48
Stars	57 848 108 $	73 950 000 $	1 050 000 $	73 950 000 $	3 245 000 $	26 755 000 $	20	30	50
Wild	16 110 123 $	70 450 000 $	4 550 000 $	70 450 000 $	3 450 000 $	26 550 000 $	20	29	49

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 28 novembre 2022 at 19:58

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 - %