Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 15 octobre 2021 at 11:14

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 $ - 7 747 - 96,84%
Level 2:	6000 - 52 $ - 5 410 - 90,17%
Level 3:	3000 - 21 $ - 2 628 - 87,61%
Level 4:	5000 - 14 $ - 4 642 - 92,84%
Luxury :	1000 - 177 $ - 846 - 84,62%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 897 - 94,83%
Farm Level 2:	1000 - 19 $ - 700 - 70,02%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	21 274 - 92,50%
Average Income per Game	1 739 938 $
Year to Date Revenue	17 399 375 $
Farm
Home Games Left	32
Average Attendance - %	2 597 - 86,56%
Average Income per Game	115 903 $
Year to Date Revenue	1 043 124 $
Expense
Pro Players Total Salaries	68 550 100 $
Farm Players Total Salaries	2 875 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 412 713 $
Farm Year To Date Expenses	704 571 $
Pro Salary Cap To Date	15 304 268 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 938 062 $
Farm Estimated Season Revenue	3 708 885 $
Pro Remaining Season Days	148
Pro Expenses Per Days	365 344 $
Pro Estimated Expenses	54 070 912 $
Farm Remaining Season Days	146
Farm Expenses Per Days	15 909 $
Farm Estimated Expenses	2 322 714 $
Estimated Season Expenses	56 393 626 $
Season Salary Cap	68 550 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	5 449 900 $
Estimate Over Minimum Salary Cap of 0 $	68 550 100 $
Current Bank Account	30 703 632 $
Projected Bank Account	31 956 953 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (3)
Taylor Hall	8 000 000 $ (2)
John Gibson	7 650 000 $ (2)
Tyson Barrie	7 500 000 $ (4)
Travis Konecny	5 150 000 $ (2)
Niklas Hjalmarsson	5 050 000 $ (1)
Bo Horvat	5 000 000 $ (2)
Seth Jones (Out of Payroll)	4 650 000 $ (2)
Nino Niederreiter	3 650 000 $ (1)
Pius Suter	2 650 000 $ (2)
Nikita Tryamkin	2 650 000 $ (2)
Quinton Howden	1 800 000 $ (1)
Griffin Reinhart	1 400 000 $ (2)
Ryan Carpenter	1 400 000 $ (1)
Michael Hutchinson	1 000 000 $ (1)
Brian Dumoulin	900 100 $ (1)
Nick Ritchie	900 000 $ (1)
Jake DeBrusk	900 000 $ (1)
Ethan Bear	900 000 $ (2)
Artturi Lehkonen	900 000 $ (1)
Jordan Martinook	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 73 200 100 $
Year 14 : 55 900 000 $
Year 15 : 17 850 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 70 000 100 $
Year 14 : 54 350 000 $
Year 15 : 17 850 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 200 100 $
Year 14 : 55 900 000 $
Year 15 : 17 850 000 $
Year 16 : 7 500 000 $

Farm Players Salaries
Dominik Kubalik	250 000 $ (3)
Travis Boyd (Out of Payroll)	210 000 $ (2)
Nicolas Shore	210 000 $ (3)
Andrej Sustr	190 000 $ (2)
Jakub Jerabek	170 000 $ (2)
Fredrik Pettersson-Wentzel	110 000 $ (2)
Maxim Shalunov (Out of Payroll)	110 000 $ (1)
Andreas Soderberg	100 000 $ (3)
Mat Clark	100 000 $ (2)
Ryan Pilon	100 000 $ (1)
Ville Husso	90 000 $ (2)
Steven Shipley	90 000 $ (3)
Matthew Highmore	90 000 $ (1)
Ville Pokka	90 000 $ (3)
Dayton Rasmussen	90 000 $ (2)
Adam Samuelsson	85 000 $ (3)
Dominik Volek	75 000 $ (1)
Beau Starrett	75 000 $ (1)
Tobias Eder	75 000 $ (1)
Peter Hrehorcak	75 000 $ (1)
Tim Wahlgren	75 000 $ (3)
Maxim Golod	75 000 $ (2)
Tyler Tucker	75 000 $ (2)
Peter Stratis	75 000 $ (3)
Michael Pastujov	75 000 $ (3)
Andrei Svetlakov	75 000 $ (3)
Jack Lafontaine	75 000 $ (3)
Eric Florchuk	75 000 $ (2)
Radek Smolenak	70 000 $ (1)
Jamie Arniel	70 000 $ (1)
Gregg Sutch	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 3 195 000 $
Year 14 : 2 385 000 $
Year 15 : 1 200 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 195 000 $
Year 14 : 2 385 000 $
Year 15 : 1 200 000 $
Year 16 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 85 $ - 7 303 - 91,29%
Level 2:	6000 - 50 $ - 5 353 - 89,22%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 175 $ - 862 - 86,21%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 930 - 96,48%
Farm Level 2:	1000 - 11 $ - 983 - 98,30%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	19 518 - 92,94%
Average Income per Game	1 614 938 $
Year to Date Revenue	14 534 438 $
Farm
Home Games Left	32
Average Attendance - %	2 913 - 97,09%
Average Income per Game	96 617 $
Year to Date Revenue	869 553 $
Expense
Pro Players Total Salaries	66 600 100 $
Farm Players Total Salaries	2 490 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 867 217 $
Farm Year To Date Expenses	589 282 $
Pro Salary Cap To Date	15 758 770 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 678 002 $
Farm Estimated Season Revenue	3 091 744 $
Pro Remaining Season Days	148
Pro Expenses Per Days	355 027 $
Pro Estimated Expenses	52 543 996 $
Farm Remaining Season Days	146
Farm Expenses Per Days	13 850 $
Farm Estimated Expenses	2 022 100 $
Estimated Season Expenses	54 566 096 $
Season Salary Cap	66 600 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	7 399 900 $
Estimate Over Minimum Salary Cap of 0 $	66 600 100 $
Current Bank Account	27 088 208 $
Projected Bank Account	27 291 858 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (2)
Evgeny Kuznetsov	7 000 000 $ (3)
Yanni Gourde	7 000 000 $ (4)
Alexander Edler	4 650 000 $ (2)
Dougie Hamilton	4 500 000 $ (1)
Kevin Fiala	4 500 000 $ (4)
Robert Hagg	4 150 000 $ (2)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (1)
Sami Vatanen	3 800 000 $ (1)
Hampus Lindholm	3 650 000 $ (2)
Jared McCann	3 650 000 $ (2)
Linus Ullmark	3 150 000 $ (2)
Cedric Paquette	3 150 000 $ (2)
David Savard	2 500 000 $ (2)
Ryan Hartman	1 800 000 $ (1)
Joakim Nordstrom	1 800 000 $ (1)
Fredrik Claesson	1 800 000 $ (1)
Jordan Binnington	1 500 000 $ (1)
Alan Quine (Out of Payroll)	1 200 000 $ (1)
Sven Andrighetto	1 200 000 $ (1)
Dustin Brown	900 100 $ (1)
Jayce Hawryluk	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 13 : 74 800 100 $
Year 14 : 52 300 000 $
Year 15 : 18 500 000 $
Year 16 : 11 500 000 $
Salary Average Commitment
Year 13 : 76 150 100 $
Year 14 : 53 650 000 $
Year 15 : 18 500 000 $
Year 16 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 800 100 $
Year 14 : 52 300 000 $
Year 15 : 18 500 000 $
Year 16 : 11 500 000 $

Farm Players Salaries
Brian Gibbons	190 000 $ (3)
Jaroslav Janus	150 000 $ (2)
Joakim Lindstrom	150 000 $ (1)
Dillon Fournier	110 000 $ (1)
David Fisher	110 000 $ (1)
Gabriel Bourque	100 000 $ (1)
Taro Hirose	90 000 $ (3)
Brian Ferlin	90 000 $ (1)
Gavin Bayreuther	90 000 $ (3)
Jacob Middleton	90 000 $ (2)
Robert Baillargeon	90 000 $ (2)
Cody Almond	90 000 $ (1)
Frederick Gaudreau	90 000 $ (1)
Allen York	90 000 $ (1)
Raphael Bussieres	80 000 $ (2)
Marek Tvrdon	80 000 $ (2)
Eddie Lack	80 000 $ (1)
Henri Ikonen	80 000 $ (3)
Glenn Gawdin	75 000 $ (3)
Dennis Yan	75 000 $ (3)
Gustav Bouramman	75 000 $ (3)
Nikolai Glukhov	75 000 $ (1)
Matthew Spencer	75 000 $ (3)
Justin Bailey	75 000 $ (2)
Kevin Roy	65 000 $ (1)
Kevin Lynch	65 000 $ (1)
Dakota Mermis	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 13 : 2 490 000 $
Year 14 : 1 315 000 $
Year 15 : 750 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 490 000 $
Year 14 : 1 315 000 $
Year 15 : 750 000 $
Year 16 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - 90 $ - 7 618 - 95,23%
Level 2:	6000 - 55 $ - 5 363 - 89,38%
Level 3:	3000 - 30 $ - 2 422 - 80,72%
Level 4:	5000 - 20 $ - 4 173 - 83,45%
Luxury :	1500 - 115 $ - 1 161 - 77,43%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 513 - 75,63%
Farm Level 2:	1000 - 15 $ - 947 - 94,72%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	20 737 - 88,24%
Average Income per Game	1 803 748 $
Year to Date Revenue	16 233 732 $
Farm
Home Games Left	32
Average Attendance - %	2 460 - 82,00%
Average Income per Game	100 056 $
Year to Date Revenue	900 503 $
Expense
Pro Players Total Salaries	71 950 100 $
Farm Players Total Salaries	3 031 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 666 427 $
Farm Year To Date Expenses	703 211 $
Pro Salary Cap To Date	15 557 951 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	57 719 936 $
Farm Estimated Season Revenue	3 201 788 $
Pro Remaining Season Days	148
Pro Expenses Per Days	383 334 $
Pro Estimated Expenses	56 733 432 $
Farm Remaining Season Days	146
Farm Expenses Per Days	16 743 $
Farm Estimated Expenses	2 444 478 $
Estimated Season Expenses	59 177 910 $
Season Salary Cap	71 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	2 049 900 $
Estimate Over Minimum Salary Cap of 0 $	71 950 100 $
Current Bank Account	36 050 203 $
Projected Bank Account	37 794 017 $

Pro Players Salaries
Carey Price	9 250 000 $ (4)
Tyler Seguin	9 000 000 $ (1)
Nathan MacKinnon	8 650 000 $ (2)
Rick Nash	8 250 000 $ (2)
David Pastrnak	8 000 000 $ (4)
John Carlson	6 500 000 $ (2)
Ryan Kesler	5 500 000 $ (2)
Will Butcher	4 150 000 $ (2)
Mackenzie Weegar	1 750 000 $ (1)
Bobby Sanguinetti	1 400 000 $ (1)
Antti Suomela	1 100 000 $ (2)
Mattias Tedenby (Out of Payroll)	1 100 000 $ (1)
Anton Rodin	1 100 000 $ (2)
Michael Houser	1 000 000 $ (1)
Joe Pavelski	900 100 $ (1)
Jakub Vrana	900 000 $ (1)
Cale Makar (Out of Payroll)	900 000 $ (2)
Haydn Fleury	900 000 $ (2)
Alex Tuch	900 000 $ (1)
Kirill Kaprizov	900 000 $ (3)
Noah Hanifin	900 000 $ (1)
Adam Erne	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 13 : 73 950 100 $
Year 14 : 55 200 000 $
Year 15 : 18 150 000 $
Year 16 : 17 250 000 $
Salary Average Commitment
Year 13 : 73 325 100 $
Year 14 : 54 575 000 $
Year 15 : 18 025 000 $
Year 16 : 17 125 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 950 100 $
Year 14 : 55 200 000 $
Year 15 : 18 150 000 $
Year 16 : 17 250 000 $

Farm Players Salaries
Brendan Gaunce	210 000 $ (2)
Brock Beukeboom	170 000 $ (3)
Ethan Werek	140 000 $ (2)
Nathan Gerbe	140 000 $ (1)
Duncan Siemens	140 000 $ (2)
Carl Dahlstrom	140 000 $ (2)
Jakob Lilja	110 000 $ (2)
Anton Lander	110 000 $ (2)
Chris Terry	110 000 $ (1)
Roman Horak	110 000 $ (2)
Dustin Boyd	110 000 $ (1)
Matt Frattin	110 000 $ (2)
Cody Goloubef	100 000 $ (1)
Dan Blackburn	100 000 $ (3)
Jori Lehtera	91 000 $ (1)
Rasmus Asplund	90 000 $ (3)
Sonny Milano	90 000 $ (2)
Carter Verhaeghe	90 000 $ (2)
Libor Hajek	90 000 $ (3)
Lukas Kaspar	90 000 $ (1)
Jason Kasdorf	90 000 $ (2)
Andreas Borgman	75 000 $ (1)
Rushan Rafikov	75 000 $ (1)
Gage Ausmus	75 000 $ (1)
Vyacheslav Leshchenko	75 000 $ (1)
Sergey Tolchinsky	75 000 $ (1)
Dmitri Yudin	75 000 $ (2)
Ryan Macinnis	75 000 $ (1)
Mason McDonald	75 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 13 : 3 031 000 $
Year 14 : 1 940 000 $
Year 15 : 525 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 001 000 $
Year 14 : 1 910 000 $
Year 15 : 525 000 $
Year 16 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - 90 $ - 7 543 - 94,29%
Level 2:	6000 - 55 $ - 5 722 - 95,36%
Level 3:	3000 - 35 $ - 1 850 - 61,68%
Level 4:	4000 - 20 $ - 3 983 - 99,57%
Luxury :	1500 - 170 $ - 995 - 66,31%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 569 - 78,47%
Farm Level 2:	1000 - 25 $ - 492 - 49,21%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	20 093 - 89,30%
Average Income per Game	1 856 082 $
Year to Date Revenue	16 704 738 $
Farm
Home Games Left	32
Average Attendance - %	2 062 - 68,72%
Average Income per Game	100 178 $
Year to Date Revenue	901 600 $
Expense
Pro Players Total Salaries	67 725 100 $
Farm Players Total Salaries	4 007 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 728 455 $
Farm Year To Date Expenses	951 245 $
Pro Salary Cap To Date	15 620 003 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	59 394 624 $
Farm Estimated Season Revenue	3 205 689 $
Pro Remaining Season Days	148
Pro Expenses Per Days	360 979 $
Pro Estimated Expenses	53 424 892 $
Farm Remaining Season Days	146
Farm Expenses Per Days	21 965 $
Farm Estimated Expenses	3 206 890 $
Estimated Season Expenses	56 631 782 $
Season Salary Cap	67 725 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	6 274 900 $
Estimate Over Minimum Salary Cap of 0 $	67 725 100 $
Current Bank Account	76 735 066 $
Projected Bank Account	82 703 597 $

Pro Players Salaries
Alexander Semin	7 500 000 $ (2)
Ryan Strome	7 000 000 $ (4)
Sergei Bobrovsky	7 000 000 $ (3)
Kyle Turris	5 500 000 $ (1)
Evander Kane	5 000 000 $ (3)
Anders Lee	5 000 000 $ (3)
Boone Jenner	4 500 000 $ (3)
Jake Gardiner (Out of Payroll)	4 500 000 $ (2)
Xavier Ouellet	3 150 000 $ (2)
Joel Armia	3 000 000 $ (3)
Jesper Fast	2 650 000 $ (2)
Simon Despres	2 650 000 $ (2)
Martin Marincin	2 650 000 $ (2)
Tim Schaller	2 500 000 $ (2)
Dale Weise	1 850 000 $ (2)
Teddy Blueger	1 800 000 $ (1)
Brenden Dillon	1 700 000 $ (2)
Anders Lindback	1 500 000 $ (1)
Anthony Peluso	975 000 $ (3)
Ben Chiarot	900 100 $ (1)
Yann Sauve	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 13 : 72 225 100 $
Year 14 : 62 525 000 $
Year 15 : 33 375 000 $
Year 16 : 7 000 000 $
Salary Average Commitment
Year 13 : 71 725 100 $
Year 14 : 62 025 000 $
Year 15 : 32 875 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 225 100 $
Year 14 : 62 525 000 $
Year 15 : 33 375 000 $
Year 16 : 7 000 000 $

Farm Players Salaries
Miikka Salomaki	265 000 $ (1)
Klas Dahlbeck	250 000 $ (3)
Vladimir Sobotka (Out of Payroll)	212 500 $ (3)
Jesse Joensuu	210 000 $ (3)
J.T. Brown	190 000 $ (3)
Jeff Glass	175 000 $ (3)
Jordan Caron	175 000 $ (3)
Oscar Moller	175 000 $ (3)
Raphael Diaz	172 500 $ (3)
Alexei Marchenko	170 000 $ (3)
Alexander Urbom	170 000 $ (2)
Spencer Machacek	165 000 $ (1)
Keith Kinkaid	165 000 $ (2)
James Sheppard	155 000 $ (1)
Thomas Larkin	150 000 $ (2)
Ludvig Rensfeldt	150 000 $ (3)
Kirill Lyamin	115 000 $ (2)
Cody McLeod	115 000 $ (3)
Ben Smith	110 000 $ (1)
Tyler Pitlick	110 000 $ (2)
Marek Viedensky	100 000 $ (2)
Chet Pickard	95 000 $ (3)
Zach Whitecloud	90 000 $ (1)
Philip McRae	90 000 $ (1)
Henrik Samuelsson	75 000 $ (3)
Erik Karlsson (foward)	75 000 $ (1)
Brett Lernout	75 000 $ (2)
Daniel Audette	75 000 $ (2)
Dexter Dancs	75 000 $ (1)
Brett Bulmer	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 13 : 4 220 000 $
Year 14 : 3 125 000 $
Year 15 : 2 165 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 4 220 000 $
Year 14 : 3 125 000 $
Year 15 : 2 165 000 $
Year 16 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 6 584 - 82,30%
Level 2:	6000 - 57 $ - 5 270 - 87,84%
Level 3:	3000 - 26 $ - 2 506 - 83,54%
Level 4:	5000 - 21 $ - 4 320 - 86,41%
Luxury :	1500 - 133 $ - 1 096 - 73,08%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 467 - 73,33%
Farm Level 2:	1000 - 17 $ - 724 - 72,41%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	19 777 - 84,16%
Average Income per Game	1 715 144 $
Year to Date Revenue	15 436 294 $
Farm
Home Games Left	32
Average Attendance - %	2 191 - 73,03%
Average Income per Game	101 384 $
Year to Date Revenue	912 459 $
Expense
Pro Players Total Salaries	66 950 100 $
Farm Players Total Salaries	2 385 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 749 757 $
Farm Year To Date Expenses	610 492 $
Pro Salary Cap To Date	15 641 283 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	54 884 601 $
Farm Estimated Season Revenue	3 244 299 $
Pro Remaining Season Days	148
Pro Expenses Per Days	356 879 $
Pro Estimated Expenses	52 818 092 $
Farm Remaining Season Days	146
Farm Expenses Per Days	13 289 $
Farm Estimated Expenses	1 940 194 $
Estimated Season Expenses	54 758 286 $
Season Salary Cap	66 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	7 049 900 $
Estimate Over Minimum Salary Cap of 0 $	66 950 100 $
Current Bank Account	13 274 993 $
Projected Bank Account	16 645 607 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (4)
Jack Eichel	9 000 000 $ (3)
P.K. Subban	8 000 000 $ (3)
Brayden Schenn	6 500 000 $ (3)
Tyler Toffoli	6 000 000 $ (5)
Logan Couture	6 000 000 $ (2)
Adam Larsson	5 150 000 $ (1)
Carson Soucy	3 000 000 $ (3)
Nick Jensen	2 850 000 $ (1)
Jay Beagle	2 700 000 $ (1)
Maxim Trunev	2 650 000 $ (1)
Victor Rask	1 800 000 $ (1)
Olivier Roy	1 800 000 $ (1)
Jujhar Khaira	1 750 000 $ (1)
Philip Lane	1 500 000 $ (3)
Martin Ouellette	1 500 000 $ (3)
Max Nicastro	1 000 000 $ (1)
Kris Russell	900 100 $ (1)
Boo Nieves	900 000 $ (1)
Mackenzie Blackwood	900 000 $ (2)
Andrew Mangiapane	900 000 $ (1)
Marcus Pettersson	900 000 $ (1)
Peter Cehlarik	750 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 13 : 75 950 100 $
Year 14 : 52 650 000 $
Year 15 : 45 000 000 $
Year 16 : 15 500 000 $
Salary Average Commitment
Year 13 : 73 450 100 $
Year 14 : 50 150 000 $
Year 15 : 42 500 000 $
Year 16 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 75 950 100 $
Year 14 : 52 650 000 $
Year 15 : 45 000 000 $
Year 16 : 15 500 000 $

Farm Players Salaries
Johan Sundstrom	170 000 $ (3)
Austin Madaisky	170 000 $ (3)
Kristopher Foucault	150 000 $ (2)
Jonathon Blum	120 000 $ (1)
Colby Robak	110 000 $ (1)
Jakub Klepis	110 000 $ (2)
Artur Gavrus	110 000 $ (1)
James Wright	100 000 $ (1)
Dillon Donnelly	100 000 $ (2)
Barry Brust	90 000 $ (2)
Joachim Nermark	90 000 $ (1)
Alexandre R. Picard (Out of Payroll)	90 000 $ (1)
John Quenneville	90 000 $ (2)
Tom Gilbert	90 000 $ (1)
Sebastian Aho (DEF)	90 000 $ (2)
Nicolas Kerdiles	80 000 $ (1)
Patrick Russell	80 000 $ (1)
Austen Brassard	80 000 $ (1)
Max Gardiner	75 000 $ (3)
Julien Nantel	75 000 $ (3)
Luke Philp	75 000 $ (2)
Tye McGinn	70 000 $ (1)
Olivier Archambault	70 000 $ (1)
Samuel Kurker	65 000 $ (2)
Sebastian Collberg	65 000 $ (2)
Jake Paterson	60 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 13 : 2 475 000 $
Year 14 : 1 385 000 $
Year 15 : 490 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 475 000 $
Year 14 : 1 385 000 $
Year 15 : 490 000 $
Year 16 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 70 $ - 7 654 - 95,67%
Level 2:	6000 - 50 $ - 5 582 - 93,04%
Level 3:	3000 - 30 $ - 2 353 - 78,42%
Level 4:	5000 - 10 $ - 4 680 - 93,60%
Luxury :	1000 - 90 $ - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 20 $ - 1 998 - 99,91%
Farm Level 2:	1000 - 7 $ - 1 000 - 99,99%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	21 269 - 92,47%
Average Income per Game	1 451 597 $
Year to Date Revenue	14 515 965 $
Farm
Home Games Left	32
Average Attendance - %	2 998 - 99,94%
Average Income per Game	69 976 $
Year to Date Revenue	629 783 $
Expense
Pro Players Total Salaries	72 950 100 $
Farm Players Total Salaries	3 280 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 223 043 $
Farm Year To Date Expenses	689 228 $
Pro Salary Cap To Date	15 114 569 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 999 492 $
Farm Estimated Season Revenue	2 239 228 $
Pro Remaining Season Days	148
Pro Expenses Per Days	388 625 $
Pro Estimated Expenses	57 516 500 $
Farm Remaining Season Days	146
Farm Expenses Per Days	18 075 $
Farm Estimated Expenses	2 638 950 $
Estimated Season Expenses	60 155 450 $
Season Salary Cap	72 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 049 900 $
Estimate Over Minimum Salary Cap of 0 $	72 950 100 $
Current Bank Account	50 516 160 $
Projected Bank Account	37 599 430 $

Pro Players Salaries
Jonathan Toews	9 250 000 $ (2)
Artemi Panarin	8 500 000 $ (4)
Martin Havlat	7 900 000 $ (1)
T.J. Oshie	7 500 000 $ (3)
John Klingberg	6 000 000 $ (3)
Frederik Andersen (Out of Payroll)	5 800 000 $ (1)
Ladislav Smid (Out of Payroll)	4 150 000 $ (1)
Jason Zucker	4 150 000 $ (2)
Esa Lindell	3 650 000 $ (2)
Jacob De La Rose	2 650 000 $ (2)
Joel Edmundson	2 650 000 $ (2)
Matt Benning	2 300 000 $ (1)
David Rittich	1 800 000 $ (1)
Kyle Chipchura	1 500 000 $ (1)
John Moore	900 100 $ (1)
Anthony Beauvillier	900 000 $ (2)
Anthony Cirelli	900 000 $ (1)
Andreas Johnsson	900 000 $ (1)
Dylan Sadowy	800 000 $ (3)
Brad Morrison	750 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 13 : 72 950 100 $
Year 14 : 46 800 000 $
Year 15 : 23 550 000 $
Year 16 : 8 500 000 $
Salary Average Commitment
Year 13 : 70 550 100 $
Year 14 : 44 500 000 $
Year 15 : 21 250 000 $
Year 16 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 950 100 $
Year 14 : 46 800 000 $
Year 15 : 23 550 000 $
Year 16 : 8 500 000 $

Farm Players Salaries
Pierre Engvall	210 000 $ (2)
Victor Antipin	180 000 $ (1)
Jordan Nolan	165 000 $ (1)
Edward Pasquale	150 000 $ (1)
Zach Hamill	145 000 $ (1)
Trevor Moore	140 000 $ (2)
Harri Sateri	140 000 $ (1)
Christopher DiDomenico	130 000 $ (1)
Jeremy Smith	110 000 $ (2)
Jyrki Jokipakka	110 000 $ (1)
Jesper Pettersson	110 000 $ (2)
Corban Knight	100 000 $ (2)
Julien Pelletier	95 000 $ (1)
Justin Sefton	90 000 $ (2)
Carsen Twarynski	90 000 $ (2)
Dustin Jeffrey	90 000 $ (3)
Lucas Carlsson	90 000 $ (3)
Eric Comrie	90 000 $ (2)
Dylan Blujus	80 000 $ (1)
David Musil	80 000 $ (1)
Matia Marcantuoni	80 000 $ (1)
Carter Ashton	80 000 $ (2)
Blake Speers	75 000 $ (1)
Chris Bigras	75 000 $ (1)
Guillaume Brisebois	75 000 $ (3)
Xavier Simoneau	75 000 $ (3)
Oliver Okuliar	75 000 $ (3)
Maxim Letunov	75 000 $ (2)
Alexander Dergachyov	75 000 $ (2)
Dante Salituro	70 000 $ (2)
Tanner Richard	70 000 $ (1)
Robin Kovacs	60 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 13 : 3 280 000 $
Year 14 : 1 645 000 $
Year 15 : 405 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 280 000 $
Year 14 : 1 645 000 $
Year 15 : 405 000 $
Year 16 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 5 746 - 82,09%
Level 2:	5000 - 60 $ - 4 415 - 88,30%
Level 3:	2000 - 35 $ - 1 890 - 94,49%
Level 4:	4000 - 20 $ - 3 979 - 99,46%
Luxury :	1000 - 200 $ - 751 - 75,10%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 585 - 79,24%
Farm Level 2:	1000 - 15 $ - 950 - 95,01%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16 781 - 88,32%
Average Income per Game	1 612 341 $
Year to Date Revenue	16 123 413 $
Farm
Home Games Left	32
Average Attendance - %	2 535 - 84,50%
Average Income per Game	103 887 $
Year to Date Revenue	934 984 $
Expense
Pro Players Total Salaries	65 350 100 $
Farm Players Total Salaries	2 285 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 872 253 $
Farm Year To Date Expenses	501 416 $
Pro Salary Cap To Date	15 763 768 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 982 580 $
Farm Estimated Season Revenue	3 324 388 $
Pro Remaining Season Days	148
Pro Expenses Per Days	348 413 $
Pro Estimated Expenses	51 565 124 $
Farm Remaining Season Days	146
Farm Expenses Per Days	12 754 $
Farm Estimated Expenses	1 862 084 $
Estimated Season Expenses	53 427 208 $
Season Salary Cap	65 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	8 649 900 $
Estimate Over Minimum Salary Cap of 0 $	65 350 100 $
Current Bank Account	56 274 678 $
Projected Bank Account	56 154 438 $

Pro Players Salaries
Leon Draisaitl	8 000 000 $ (1)
Steve Mason (Out of Payroll)	7 500 000 $ (4)
Ryan Ellis (1 Way Contract)	6 500 000 $ (2)
TJ Brodie	6 000 000 $ (3)
Tyler Ennis	5 500 000 $ (2)
Zach Bogosian	5 500 000 $ (2)
Nick Bonino	5 000 000 $ (1)
Conor Sheary	4 150 000 $ (1)
Ryan Graves	4 000 000 $ (3)
Tobias Rieder	2 650 000 $ (2)
Mark Jankowski	2 650 000 $ (2)
Jordan Oesterle	2 650 000 $ (2)
Aaron Dell	2 650 000 $ (1)
Anthony Duclair	2 500 000 $ (1)
Melker Karlsson	2 500 000 $ (1)
Josh Archibald	1 500 000 $ (1)
Alex Killorn	900 100 $ (1)
Andrei Svechnikov	900 000 $ (2)
Jason Dickinson	900 000 $ (2)
Mirco Mueller	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 72 850 100 $
Year 14 : 44 750 000 $
Year 15 : 17 500 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 69 500 100 $
Year 14 : 41 400 000 $
Year 15 : 14 150 000 $
Year 16 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 850 100 $
Year 14 : 44 750 000 $
Year 15 : 17 500 000 $
Year 16 : 7 500 000 $

Farm Players Salaries
Brendan Woods	150 000 $ (3)
Scott Darling	150 000 $ (1)
Nigel Dawes	140 000 $ (1)
Jonas Hiller	140 000 $ (1)
Damien Brunner	140 000 $ (1)
Joe Morrow	110 000 $ (1)
Mathieu Brodeur	100 000 $ (3)
Dennis Gilbert	100 000 $ (3)
Timo Pielmeier	100 000 $ (2)
Richard Nedomlel	100 000 $ (3)
Slater Koekkoek	90 000 $ (1)
Dennis Rasmussen (Out of Payroll)	90 000 $ (1)
Ivan Telegin	90 000 $ (3)
Niclas Bergfors	80 000 $ (2)
Joey Leach	80 000 $ (2)
Miles Gendron	75 000 $ (2)
Connor Chatham	75 000 $ (2)
Emile Poirier	75 000 $ (1)
Artem Artemov	75 000 $ (3)
Sergey Zborovskiy	75 000 $ (3)
Henrik Bjorklund	70 000 $ (1)
Matej Stransky	70 000 $ (2)
Milan Kytnar	70 000 $ (2)
Samuel Fejes	65 000 $ (2)
Emil Lundberg	65 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 13 : 2 375 000 $
Year 14 : 1 370 000 $
Year 15 : 690 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 375 000 $
Year 14 : 1 370 000 $
Year 15 : 690 000 $
Year 16 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 7 391 - 92,39%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 1 940 - 97,02%
Level 4:	4000 - 20 $ - 3 994 - 99,84%
Luxury :	1000 - 140 $ - 992 - 99,21%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 195 - 59,76%
Farm Level 2:	1000 - 20 $ - 647 - 64,74%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	19 317 - 96,59%
Average Income per Game	1 706 665 $
Year to Date Revenue	17 066 653 $
Farm
Home Games Left	32
Average Attendance - %	1 843 - 61,42%
Average Income per Game	99 433 $
Year to Date Revenue	894 901 $
Expense
Pro Players Total Salaries	73 450 100 $
Farm Players Total Salaries	2 375 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 528 590 $
Farm Year To Date Expenses	529 541 $
Pro Salary Cap To Date	15 420 134 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 906 624 $
Farm Estimated Season Revenue	3 181 870 $
Pro Remaining Season Days	148
Pro Expenses Per Days	391 270 $
Pro Estimated Expenses	57 907 960 $
Farm Remaining Season Days	146
Farm Expenses Per Days	13 235 $
Farm Estimated Expenses	1 932 310 $
Estimated Season Expenses	59 840 270 $
Season Salary Cap	73 450 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	549 900 $
Estimate Over Minimum Salary Cap of 0 $	73 450 100 $
Current Bank Account	10 597 898 $
Projected Bank Account	6 846 122 $

Pro Players Salaries
Gabriel Landeskog	8 500 000 $ (5)
Jordan Staal	6 500 000 $ (2)
Jonathan Marchessault	6 500 000 $ (3)
Petr Mrazek	6 250 000 $ (4)
Kyle Okposo	6 150 000 $ (1)
Bryan Rust	4 500 000 $ (4)
Mike Hoffman	4 500 000 $ (3)
Tyler Bozak	3 800 000 $ (1)
Dmitri Orlov	3 650 000 $ (2)
John Marino	3 650 000 $ (2)
Justin Holl	3 150 000 $ (2)
Philippe Myers	3 150 000 $ (2)
Dylan DeMelo	2 850 000 $ (1)
Pierre-Edouard Bellemare	2 500 000 $ (1)
Vinnie Hinostroza	1 800 000 $ (1)
Vladislav Namestnikov	1 500 000 $ (1)
Cam Talbot	900 100 $ (1)
Daniel Sprong	900 000 $ (3)
Joshua Norris	900 000 $ (3)
Tyler Motte	900 000 $ (1)
Mario Ferraro	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 13 : 73 450 100 $
Year 14 : 53 050 000 $
Year 15 : 32 950 000 $
Year 16 : 19 250 000 $
Salary Average Commitment
Year 13 : 73 800 100 $
Year 14 : 53 050 000 $
Year 15 : 32 950 000 $
Year 16 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 450 100 $
Year 14 : 53 050 000 $
Year 15 : 32 950 000 $
Year 16 : 19 250 000 $

Farm Players Salaries
Oscar Lindberg	180 000 $ (3)
Laurent Brossoit	170 000 $ (3)
Hunter Shinkaruk	150 000 $ (3)
Daniel Carr	150 000 $ (3)
David Desharnais	140 000 $ (2)
Linus Omark	110 000 $ (2)
Sam Brittain	110 000 $ (1)
Andrey Pedan	90 000 $ (1)
Ryan Tesink	90 000 $ (1)
Peter Andersson	90 000 $ (2)
Dick Axelsson	90 000 $ (1)
Ryan Button	90 000 $ (2)
Michael Paliotta	90 000 $ (2)
Alexandre Picard	90 000 $ (1)
Eric Knodel	80 000 $ (1)
Marcel Goc	80 000 $ (1)
Linus Arnesson	80 000 $ (3)
Oscar Dansk	75 000 $ (1)
Daniel Moynihan	75 000 $ (2)
Corey Cowick	70 000 $ (1)
Bobby Butler	70 000 $ (1)
Albert Yarullin	70 000 $ (1)
Kirill Kabanov	70 000 $ (1)
Francis Beauvillier	65 000 $ (2)
Total Farm Players	24
Salary Commitment
Year 13 : 2 375 000 $
Year 14 : 1 390 000 $
Year 15 : 730 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 375 000 $
Year 14 : 1 390 000 $
Year 15 : 730 000 $
Year 16 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 81 $ - 7 297 - 91,21%
Level 2:	5000 - 57 $ - 4 783 - 95,66%
Level 3:	2000 - 33 $ - 1 907 - 95,34%
Level 4:	4000 - 22 $ - 3 787 - 94,67%
Luxury :	1000 - 167 $ - 904 - 90,43%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 29 $ - 1 909 - 95,46%
Farm Level 2:	1000 - 12 $ - 953 - 95,32%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	18 677 - 93,39%
Average Income per Game	1 710 705 $
Year to Date Revenue	17 107 046 $
Farm
Home Games Left	32
Average Attendance - %	2 862 - 95,41%
Average Income per Game	106 754 $
Year to Date Revenue	960 786 $
Expense
Pro Players Total Salaries	71 350 100 $
Farm Players Total Salaries	2 190 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 047 379 $
Farm Year To Date Expenses	565 105 $
Pro Salary Cap To Date	14 938 906 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 031 843 $
Farm Estimated Season Revenue	3 416 128 $
Pro Remaining Season Days	148
Pro Expenses Per Days	380 159 $
Pro Estimated Expenses	56 263 532 $
Farm Remaining Season Days	146
Farm Expenses Per Days	12 246 $
Farm Estimated Expenses	1 787 916 $
Estimated Season Expenses	58 051 448 $
Season Salary Cap	71 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	2 649 900 $
Estimate Over Minimum Salary Cap of 0 $	71 350 100 $
Current Bank Account	25 600 362 $
Projected Bank Account	23 996 885 $

Pro Players Salaries
Corey Perry	9 500 000 $ (4)
Zach Parise	9 250 000 $ (2)
David Krejci	7 000 000 $ (1)
Elias Lindholm	6 000 000 $ (3)
Louis Domingue	5 500 000 $ (3)
Alexander Wennberg	4 500 000 $ (3)
Michael Del Zotto	4 000 000 $ (2)
Neal Pionk	4 000 000 $ (3)
Nick Holden	2 800 000 $ (1)
Victor Olofsson	2 650 000 $ (2)
Miles Wood	2 650 000 $ (2)
Josh Anderson	2 650 000 $ (2)
Nathan Beaulieu	2 300 000 $ (1)
Rocco Grimaldi	1 800 000 $ (1)
Matt Bartkowski	1 700 000 $ (1)
Jeremy Morin	1 000 000 $ (2)
Mike Smith	900 100 $ (1)
Conor Garland (Out of Payroll)	900 000 $ (1)
Myles Bell	900 000 $ (2)
Madison Bowey	900 000 $ (1)
Ryan Martindale	700 000 $ (1)
Nick Petersen	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 13 : 72 250 100 $
Year 14 : 52 600 000 $
Year 15 : 29 500 000 $
Year 16 : 9 500 000 $
Salary Average Commitment
Year 13 : 70 250 100 $
Year 14 : 50 600 000 $
Year 15 : 28 000 000 $
Year 16 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 250 100 $
Year 14 : 52 600 000 $
Year 15 : 29 500 000 $
Year 16 : 9 500 000 $

Farm Players Salaries
Chris Driedger	210 000 $ (2)
Beau Bennett (Out of Payroll)	175 000 $ (2)
Teemu Pulkkinen	140 000 $ (2)
Seth Helgeson	140 000 $ (1)
Adam Polasek	125 000 $ (1)
Brad Malone	110 000 $ (1)
Linden Rowat	90 000 $ (1)
Rostislav Olesz	90 000 $ (1)
Mark Alt	90 000 $ (1)
Nick Ebert (Out of Payroll)	90 000 $ (2)
Christoffer Ehn	90 000 $ (1)
Nic Petan (Out of Payroll)	90 000 $ (1)
Michael McCarron	90 000 $ (1)
Derek Rodwell	80 000 $ (2)
Tomas Surovy	80 000 $ (1)
Michael Downing	80 000 $ (1)
Chase de Leo	75 000 $ (1)
Jack Dougherty (Out of Payroll)	75 000 $ (2)
Nick Magyar	75 000 $ (1)
Deven Sideroff	75 000 $ (2)
Julius Honka	75 000 $ (2)
Samuel Noreau	75 000 $ (1)
Edwin Minney	75 000 $ (1)
Zac Larraza	70 000 $ (1)
Patrick McNally	70 000 $ (1)
Tomas Hyka	70 000 $ (1)
Travis Ewanyk	60 000 $ (1)
Brandon Hynes	55 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 13 : 2 620 000 $
Year 14 : 920 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 620 000 $
Year 14 : 920 000 $
Year 15 : 0 $
Year 16 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 6 007 - 75,09%
Level 2:	5000 - 60 $ - 4 488 - 89,77%
Level 3:	2000 - 40 $ - 1 584 - 79,22%
Level 4:	4000 - 25 $ - 3 081 - 77,03%
Luxury :	1000 - 185 $ - 786 - 78,59%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 526 - 76,28%
Farm Level 2:	1000 - 15 $ - 966 - 96,56%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	15 947 - 79,74%
Average Income per Game	1 598 627 $
Year to Date Revenue	14 387 639 $
Farm
Home Games Left	32
Average Attendance - %	2 491 - 83,04%
Average Income per Game	101 138 $
Year to Date Revenue	910 240 $
Expense
Pro Players Total Salaries	68 600 100 $
Farm Players Total Salaries	2 610 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 562 460 $
Farm Year To Date Expenses	596 283 $
Pro Salary Cap To Date	14 453 974 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 156 050 $
Farm Estimated Season Revenue	3 236 409 $
Pro Remaining Season Days	148
Pro Expenses Per Days	365 609 $
Pro Estimated Expenses	54 110 132 $
Farm Remaining Season Days	146
Farm Expenses Per Days	14 492 $
Farm Estimated Expenses	2 115 832 $
Estimated Season Expenses	56 225 964 $
Season Salary Cap	68 600 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	5 399 900 $
Estimate Over Minimum Salary Cap of 0 $	68 600 100 $
Current Bank Account	35 461 465 $
Projected Bank Account	33 627 960 $

Pro Players Salaries
Ryan Suter	7 000 000 $ (1)
Bryan Little	6 500 000 $ (1)
Teuvo Teravainen	6 000 000 $ (4)
Jussi Jokinen	6 000 000 $ (2)
Matt Murray	5 750 000 $ (2)
Brent Seabrook	5 000 000 $ (3)
Oliver Bjorkstrand	4 650 000 $ (2)
Chris Kreider	4 500 000 $ (1)
Jacob Trouba	3 500 000 $ (1)
Luke Glendening	3 150 000 $ (2)
Matt Irwin	2 650 000 $ (2)
Nic Dowd	2 300 000 $ (1)
Linden Vey	2 100 000 $ (2)
Brock McGinn	1 800 000 $ (1)
Kevin Connauton	1 800 000 $ (1)
Drake Caggiula	1 700 000 $ (1)
Jordan Szwarz	1 500 000 $ (3)
Anton Khudobin	900 100 $ (1)
Pavel Zacha	900 000 $ (3)
Mikhail Sergachev	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 13 : 68 600 100 $
Year 14 : 38 600 000 $
Year 15 : 13 400 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 66 650 100 $
Year 14 : 36 650 000 $
Year 15 : 13 250 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 68 600 100 $
Year 14 : 38 600 000 $
Year 15 : 13 400 000 $
Year 16 : 6 000 000 $

Farm Players Salaries
Mark Olver	150 000 $ (3)
Richard Bachman	150 000 $ (3)
Marcel Noebels	140 000 $ (2)
Brandon Manning	110 000 $ (1)
Max Reinhart	100 000 $ (3)
Corey Tropp	90 000 $ (2)
Ryan Lindgren	90 000 $ (3)
Evgeny Svechnikov	90 000 $ (3)
Alexandre Carrier	90 000 $ (3)
Jordan Schmaltz	90 000 $ (1)
Nicholas Merkley	90 000 $ (3)
John McFarland	90 000 $ (1)
James Livingston	80 000 $ (1)
Mikhail Vorobyev	80 000 $ (1)
Avery Peterson	75 000 $ (1)
Connor Hurley	75 000 $ (2)
Anthony Florentino	75 000 $ (1)
Brandon Hickey	75 000 $ (2)
Ryan Fitzgerald	75 000 $ (1)
Niklas Hansson	75 000 $ (1)
Taylor Cammarata	75 000 $ (1)
Jordy Stallard	75 000 $ (1)
Mitchell Stephens (Out of Payroll)	75 000 $ (3)
Sami Niku	75 000 $ (3)
Keaton Thompson	75 000 $ (3)
Patrik Bartosak	70 000 $ (1)
Loik Leveille	70 000 $ (2)
Matt Mackenzie	70 000 $ (1)
Petr Straka	70 000 $ (1)
Maksim Mayorov	70 000 $ (1)
Tyson Sexsmith	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 2 685 000 $
Year 14 : 1 435 000 $
Year 15 : 985 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 685 000 $
Year 14 : 1 435 000 $
Year 15 : 985 000 $
Year 16 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 100 $ - 5 766 - 82,36%
Level 2:	5000 - 60 $ - 4 296 - 85,92%
Level 3:	2000 - 40 $ - 1 684 - 84,20%
Level 4:	4000 - 30 $ - 2 786 - 69,66%
Luxury :	1000 - 180 $ - 807 - 80,67%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 549 - 77,46%
Farm Level 2:	1000 - 15 $ - 968 - 96,80%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	15 339 - 80,73%
Average Income per Game	1 589 100 $
Year to Date Revenue	15 891 000 $
Farm
Home Games Left	32
Average Attendance - %	2 517 - 83,91%
Average Income per Game	102 427 $
Year to Date Revenue	921 839 $
Expense
Pro Players Total Salaries	73 775 100 $
Farm Players Total Salaries	3 165 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 000 553 $
Farm Year To Date Expenses	736 270 $
Pro Salary Cap To Date	15 892 073 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 262 100 $
Farm Estimated Season Revenue	3 277 650 $
Pro Remaining Season Days	148
Pro Expenses Per Days	392 990 $
Pro Estimated Expenses	58 162 520 $
Farm Remaining Season Days	146
Farm Expenses Per Days	17 460 $
Farm Estimated Expenses	2 549 160 $
Estimated Season Expenses	60 711 680 $
Season Salary Cap	73 775 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	224 900 $
Estimate Over Minimum Salary Cap of 0 $	73 775 100 $
Current Bank Account	12 540 812 $
Projected Bank Account	4 368 882 $

Pro Players Salaries
Nicklas Backstrom	9 500 000 $ (4)
Erik Karlsson	8 500 000 $ (1)
Blake Wheeler	8 000 000 $ (2)
Mika Zibanejad	7 000 000 $ (5)
Ben Bishop	6 500 000 $ (3)
J.T. Miller	6 000 000 $ (3)
Joshua Morrissey	4 650 000 $ (2)
Anthony Mantha	4 500 000 $ (3)
Justin Schultz	4 000 000 $ (2)
Erik Gustafsson	2 650 000 $ (2)
Brandon Tanev	2 650 000 $ (2)
Justin Abdelkader	1 500 000 $ (2)
Jake Hansen	1 500 000 $ (1)
Martin Erat	1 425 000 $ (1)
Joonas Donskoi	900 100 $ (1)
Rasmus Andersson	900 000 $ (2)
Marcus Hogberg	900 000 $ (2)
Lawson Crouse	900 000 $ (2)
Ryan Pulock	900 000 $ (1)
Lucas Wallmark	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 73 775 100 $
Year 14 : 59 650 000 $
Year 15 : 33 500 000 $
Year 16 : 16 500 000 $
Salary Average Commitment
Year 13 : 70 975 100 $
Year 14 : 56 850 000 $
Year 15 : 30 700 000 $
Year 16 : 13 700 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 775 100 $
Year 14 : 59 650 000 $
Year 15 : 33 500 000 $
Year 16 : 16 500 000 $

Farm Players Salaries
Stanislav Galiev	175 000 $ (1)
Colton Sissons	170 000 $ (2)
Maxime Lagace	170 000 $ (3)
Nikolai Kulemin	165 000 $ (1)
Jacob Deserres	150 000 $ (3)
Mark Borowiecki (Out of Payroll)	150 000 $ (3)
Cory Conacher	142 500 $ (1)
Matt Tennyson	140 000 $ (1)
Justin Peters	120 000 $ (1)
Jakub Kindl	120 000 $ (1)
Matt Puempel	110 000 $ (1)
Cory Emmerton	102 500 $ (1)
Luca Sbisa	100 000 $ (1)
Kevin Marshall	100 000 $ (1)
Zack Mitchell	100 000 $ (1)
Nicolas Roy	90 000 $ (3)
Brendan Perlini	90 000 $ (2)
Nikolai Prokhorkin	90 000 $ (2)
Marc-Olivier Roy	80 000 $ (2)
Wiley Sherman	75 000 $ (1)
Noah Juulsen	75 000 $ (3)
Luke Lockhart	75 000 $ (2)
Zakhar Arzamastsev	75 000 $ (2)
Zach Gallant	75 000 $ (3)
Anton Gustafsson	75 000 $ (1)
Alex Coulombe	75 000 $ (2)
Viktor Crus-Rydberg	75 000 $ (1)
Evan Allen	75 000 $ (1)
Shane Eiserman	75 000 $ (2)
Eric Cornel	75 000 $ (2)
Conner Bleackley	75 000 $ (2)
Francois Tremblay	50 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 13 : 3 315 000 $
Year 14 : 1 590 000 $
Year 15 : 710 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 265 000 $
Year 14 : 1 540 000 $
Year 15 : 660 000 $
Year 16 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - 95 $ - 6 051 - 75,64%
Level 2:	6000 - 68 $ - 3 754 - 62,56%
Level 3:	3000 - 39 $ - 1 725 - 57,51%
Level 4:	4000 - 30 $ - 2 703 - 67,58%
Luxury :	1000 - 186 $ - 821 - 82,08%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 36 $ - 1 475 - 73,77%
Farm Level 2:	1000 - 20 $ - 677 - 67,66%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	15 054 - 68,43%
Average Income per Game	1 600 485 $
Year to Date Revenue	14 404 361 $
Farm
Home Games Left	32
Average Attendance - %	2 152 - 71,73%
Average Income per Game	98 247 $
Year to Date Revenue	884 221 $
Expense
Pro Players Total Salaries	72 350 100 $
Farm Players Total Salaries	3 347 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	750 000 $
Pro Year To Date Expenses	14 576 487 $
Farm Year To Date Expenses	776 839 $
Pro Salary Cap To Date	14 468 008 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 215 506 $
Farm Estimated Season Revenue	3 143 897 $
Pro Remaining Season Days	148
Pro Expenses Per Days	385 450 $
Pro Estimated Expenses	57 046 600 $
Farm Remaining Season Days	146
Farm Expenses Per Days	18 436 $
Farm Estimated Expenses	2 691 656 $
Estimated Season Expenses	59 738 256 $
Season Salary Cap	73 100 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	899 900 $
Estimate Over Minimum Salary Cap of 0 $	73 100 100 $
Current Bank Account	65 754 561 $
Projected Bank Account	60 375 708 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (1)
Mikael Granlund	7 000 000 $ (4)
Thomas Greiss	5 750 000 $ (1)
Marc Staal	5 650 000 $ (2)
Tomas Tatar	5 500 000 $ (3)
Tom Wilson	4 500 000 $ (4)
Zack Kassian	3 650 000 $ (1)
Brandon Montour	3 500 000 $ (3)
Markus Nutivaara	3 500 000 $ (4)
Micheal Ferland	3 150 000 $ (2)
Troy Terry	3 000 000 $ (3)
Colin Miller	2 650 000 $ (2)
Iiro Pakarinen	2 650 000 $ (2)
Reid Boucher	2 650 000 $ (2)
Adam Lowry	2 500 000 $ (1)
Jeremie Blain	2 100 000 $ (2)
Viktor Tikhonov	1 500 000 $ (1)
Andrej Sekera	900 100 $ (1)
Kaapo Kahkonen	900 000 $ (3)
Shea Theodore	900 000 $ (1)
Dylan Strome	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 72 350 100 $
Year 14 : 46 750 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $
Salary Average Commitment
Year 13 : 71 550 100 $
Year 14 : 46 600 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 350 100 $
Year 14 : 46 750 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $

Farm Players Salaries
Adam Gaudette	250 000 $ (3)
Joseph Blandisi	250 000 $ (3)
Joakim Ryan	210 000 $ (2)
Kevin Poulin	170 000 $ (2)
Marcus Kruger	150 000 $ (1)
Scott Harrington	140 000 $ (1)
Connor Brown	140 000 $ (1)
Dan Sexton	140 000 $ (2)
Dalton Prout	140 000 $ (1)
Maxim Lapierre	135 000 $ (1)
Joel Kellman	100 000 $ (3)
Tom Wandell	95 000 $ (1)
Nicklas Jensen	90 000 $ (1)
Harrison Ruopp	90 000 $ (1)
Antoine Samuel	90 000 $ (2)
Carl Grundstrom	90 000 $ (3)
Austin Strand	90 000 $ (3)
Brandon Mcmillan	87 500 $ (2)
Ben Maxwell	80 000 $ (1)
Carl Klingberg	80 000 $ (2)
Antoine Bibeau	80 000 $ (1)
Samuel Morin	75 000 $ (2)
Jake Walman	75 000 $ (2)
Fredrik Forsberg	75 000 $ (2)
Oliver Kylington	75 000 $ (3)
Joseph Cecconi	75 000 $ (3)
Joni Tuulola	75 000 $ (3)
Yannick Veilleux	70 000 $ (2)
Max Friberg	70 000 $ (1)
Dalton Smith	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 13 : 3 347 500 $
Year 14 : 2 077 500 $
Year 15 : 1 005 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 347 500 $
Year 14 : 2 077 500 $
Year 15 : 1 005 000 $
Year 16 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - 88 $ - 7 510 - 93,87%
Level 2:	5000 - 55 $ - 4 990 - 99,80%
Level 3:	2000 - 33 $ - 2 000 - 100,00%
Level 4:	4000 - 18 $ - 3 993 - 99,82%
Luxury :	1000 - 185 $ - 787 - 78,66%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 564 - 78,20%
Farm Level 2:	1000 - 15 $ - 957 - 95,74%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	19 279 - 96,39%
Average Income per Game	1 730 501 $
Year to Date Revenue	17 305 011 $
Farm
Home Games Left	32
Average Attendance - %	2 521 - 84,05%
Average Income per Game	102 961 $
Year to Date Revenue	926 652 $
Expense
Pro Players Total Salaries	66 600 100 $
Farm Players Total Salaries	2 697 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 937 992 $
Farm Year To Date Expenses	580 719 $
Pro Salary Cap To Date	14 829 516 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 645 534 $
Farm Estimated Season Revenue	3 294 763 $
Pro Remaining Season Days	148
Pro Expenses Per Days	355 027 $
Pro Estimated Expenses	52 543 996 $
Farm Remaining Season Days	146
Farm Expenses Per Days	14 960 $
Farm Estimated Expenses	2 184 160 $
Estimated Season Expenses	54 728 156 $
Season Salary Cap	66 600 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	7 399 900 $
Estimate Over Minimum Salary Cap of 0 $	66 600 100 $
Current Bank Account	30 965 493 $
Projected Bank Account	33 177 634 $

Pro Players Salaries
Paul Stastny	9 000 000 $ (3)
Brad Marchand	8 000 000 $ (2)
Marian Gaborik	7 650 000 $ (1)
Ryan Johansen	6 650 000 $ (1)
Brock Boeser	5 500 000 $ (4)
Ryan McDonagh	5 400 000 $ (1)
Torey Krug	5 000 000 $ (3)
Nick Bjugstad	4 000 000 $ (1)
Darcy Kuemper	3 800 000 $ (1)
Steven Kampfer	2 300 000 $ (1)
Patrice Cormier	1 200 000 $ (1)
Wayne Simmonds	900 100 $ (1)
Nicolas Deslauriers	900 000 $ (1)
Filip Hronek	900 000 $ (2)
Pavel Buchnevich	900 000 $ (1)
Quinn Hughes	900 000 $ (2)
Jake Virtanen	900 000 $ (1)
Anthony DeAngelo	900 000 $ (1)
Max Comtois	900 000 $ (3)
Malcolm Subban	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 66 600 100 $
Year 14 : 30 200 000 $
Year 15 : 20 400 000 $
Year 16 : 5 500 000 $
Salary Average Commitment
Year 13 : 66 300 100 $
Year 14 : 30 200 000 $
Year 15 : 20 400 000 $
Year 16 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 66 600 100 $
Year 14 : 30 200 000 $
Year 15 : 20 400 000 $
Year 16 : 5 500 000 $

Farm Players Salaries
Devon Toews	250 000 $ (3)
Michal Repik	182 500 $ (2)
Eric Robinson	180 000 $ (1)
Brendan Leipsic	175 000 $ (1)
Rob O'Gara	140 000 $ (2)
Cody Sol	100 000 $ (2)
Brandon Archibald	100 000 $ (2)
Graham Knott	100 000 $ (3)
Nathan Noel	100 000 $ (3)
Marek Langhamer	90 000 $ (2)
Jakub Zboril	90 000 $ (3)
Andre Petersson	80 000 $ (1)
Scott Timmins	80 000 $ (3)
Mattias Modig	80 000 $ (3)
Joel Mustonen	80 000 $ (3)
Spencer Watson	80 000 $ (3)
Karl Johansson	80 000 $ (3)
Tim Bozon	80 000 $ (3)
Michael Bunting	75 000 $ (2)
Brycen Martin	75 000 $ (2)
Filip Chlapik	75 000 $ (3)
Zachary Senyshyn	75 000 $ (3)
Ben Thomas	75 000 $ (3)
Nicklas Lasu	70 000 $ (3)
Justin Kea	65 000 $ (2)
Jakub Izacky	60 000 $ (2)
Ryan Rehill	60 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 13 : 2 697 500 $
Year 14 : 2 262 500 $
Year 15 : 1 315 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 697 500 $
Year 14 : 2 262 500 $
Year 15 : 1 315 000 $
Year 16 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - 90 $ - 7 474 - 93,43%
Level 2:	6000 - 60 $ - 4 484 - 74,74%
Level 3:	3000 - 32 $ - 2 377 - 79,22%
Level 4:	4000 - 25 $ - 3 209 - 80,21%
Luxury :	1000 - 188 $ - 782 - 78,24%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 200 - 60,02%
Farm Level 2:	1000 - 25 $ - 516 - 51,62%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 326 - 83,30%
Average Income per Game	1 768 018 $
Year to Date Revenue	15 912 164 $
Farm
Home Games Left	32
Average Attendance - %	1 717 - 57,22%
Average Income per Game	99 719 $
Year to Date Revenue	897 471 $
Expense
Pro Players Total Salaries	71 700 100 $
Farm Players Total Salaries	2 902 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 869 859 $
Farm Year To Date Expenses	668 489 $
Pro Salary Cap To Date	15 761 409 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 576 583 $
Farm Estimated Season Revenue	3 191 008 $
Pro Remaining Season Days	148
Pro Expenses Per Days	382 011 $
Pro Estimated Expenses	56 537 628 $
Farm Remaining Season Days	146
Farm Expenses Per Days	16 056 $
Farm Estimated Expenses	2 344 176 $
Estimated Season Expenses	58 881 804 $
Season Salary Cap	71 700 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	2 299 900 $
Estimate Over Minimum Salary Cap of 0 $	71 700 100 $
Current Bank Account	21 186 912 $
Projected Bank Account	22 072 699 $

Pro Players Salaries
Shea Weber	8 500 000 $ (4)
Brad Richards	8 000 000 $ (1)
Tuukka Rask	7 600 000 $ (2)
Patrice Bergeron	7 000 000 $ (2)
James Neal	6 500 000 $ (2)
Jeff Petry	5 500 000 $ (3)
Sean Couturier	5 000 000 $ (1)
Danton Heinen	4 150 000 $ (2)
Matt Grzelcyk	3 500 000 $ (2)
Frank Vatrano	2 650 000 $ (2)
Anders Bjork	2 100 000 $ (1)
Par Lindholm	1 800 000 $ (1)
Tim Heed	1 750 000 $ (1)
Derek Forbort	1 700 000 $ (2)
Anton Forsberg	1 600 000 $ (1)
Ondrej Palat	900 100 $ (1)
Travis Dermott	900 000 $ (2)
Ivan Barbashev	900 000 $ (1)
Trent Frederic	900 000 $ (3)
Oskar Steen	750 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 13 : 71 700 100 $
Year 14 : 49 650 000 $
Year 15 : 15 650 000 $
Year 16 : 8 500 000 $
Salary Average Commitment
Year 13 : 70 575 100 $
Year 14 : 48 525 000 $
Year 15 : 14 650 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 700 100 $
Year 14 : 49 650 000 $
Year 15 : 15 650 000 $
Year 16 : 8 500 000 $

Farm Players Salaries
Sean Kuraly	210 000 $ (2)
Noel Acciari	210 000 $ (2)
Tomas Nosek	180 000 $ (1)
Ben Hutton	180 000 $ (1)
Curtis Lazar	180 000 $ (1)
Connor Clifton	170 000 $ (3)
David Rundblad	160 000 $ (1)
Josh Leivo	150 000 $ (3)
Jesse Blacker (Out of Payroll)	150 000 $ (2)
Peter Delmas	140 000 $ (1)
Brad Ross	115 000 $ (3)
Joona Luoto	100 000 $ (3)
Luca Cunti	97 500 $ (2)
Samu Perhonen	90 000 $ (3)
Erik Brannstrom	90 000 $ (3)
Jeremy Lauzon	90 000 $ (3)
William Carrier	90 000 $ (1)
Julien Gauthier	90 000 $ (3)
Filip Ahl	87 500 $ (3)
Josh Wesley	87 500 $ (3)
Mark Arcobello	85 000 $ (2)
Jonathan Dahlen	75 000 $ (2)
Tobias Geisser	75 000 $ (3)
Jon Gillies	75 000 $ (1)
Jakob Forsbacka Karlsson	75 000 $ (3)
Total Farm Players	25
Salary Commitment
Year 13 : 3 052 500 $
Year 14 : 2 047 500 $
Year 15 : 1 220 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 052 500 $
Year 14 : 2 047 500 $
Year 15 : 1 220 000 $
Year 16 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 81 $ - 6 249 - 78,11%
Level 2:	6000 - 51 $ - 3 863 - 64,38%
Level 3:	3000 - 45 $ - 1 391 - 46,38%
Level 4:	4000 - 20 $ - 2 430 - 60,74%
Luxury :	1000 - 150 $ - 832 - 83,23%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 504 - 75,21%
Farm Level 2:	1000 - 15 $ - 950 - 94,99%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	14 765 - 67,11%
Average Income per Game	1 619 331 $
Year to Date Revenue	16 193 306 $
Farm
Home Games Left	32
Average Attendance - %	2 454 - 81,80%
Average Income per Game	99 669 $
Year to Date Revenue	897 025 $
Expense
Pro Players Total Salaries	72 900 100 $
Farm Players Total Salaries	2 525 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 658 717 $
Farm Year To Date Expenses	595 194 $
Pro Salary Cap To Date	15 550 268 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 199 249 $
Farm Estimated Season Revenue	3 189 422 $
Pro Remaining Season Days	148
Pro Expenses Per Days	388 360 $
Pro Estimated Expenses	57 477 280 $
Farm Remaining Season Days	146
Farm Expenses Per Days	14 040 $
Farm Estimated Expenses	2 049 840 $
Estimated Season Expenses	59 527 120 $
Season Salary Cap	72 900 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 099 900 $
Estimate Over Minimum Salary Cap of 0 $	72 900 100 $
Current Bank Account	36 181 648 $
Projected Bank Account	30 043 199 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (3)
Roman Josi	8 000 000 $ (5)
Johnny Gaudreau	7 150 000 $ (2)
Duncan Keith	7 000 000 $ (2)
Mark Scheifele (Out of Payroll)	6 500 000 $ (1)
Jean Gabriel Pageau	5 500 000 $ (3)
Charlie McAvoy	4 150 000 $ (2)
Tristan Jarry (Out of Payroll)	4 150 000 $ (2)
Joonas Korpisalo	3 500 000 $ (1)
Jake Mccabe	3 500 000 $ (2)
Travis Hamonic (1 Way Contract)	2 500 000 $ (2)
Antoine Roussel	2 100 000 $ (2)
Dmitri Jaskin	1 750 000 $ (1)
Tom Kuhnhackl	1 700 000 $ (3)
Gabriel Dumont	1 000 000 $ (3)
Calvin de Haan	900 100 $ (1)
Roope Hintz	900 000 $ (2)
Jack Roslovic	900 000 $ (2)
Kasperi Kapanen	900 000 $ (1)
Curtis Mckenzie	800 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 72 900 100 $
Year 14 : 58 550 000 $
Year 15 : 26 200 000 $
Year 16 : 8 000 000 $
Salary Average Commitment
Year 13 : 69 650 100 $
Year 14 : 55 300 000 $
Year 15 : 22 700 000 $
Year 16 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 900 100 $
Year 14 : 58 550 000 $
Year 15 : 26 200 000 $
Year 16 : 8 000 000 $

Farm Players Salaries
Danny DeKeyser	175 000 $ (1)
Jason Garrison	160 000 $ (2)
Andrew Macdonald	160 000 $ (2)
Nick Seeler	150 000 $ (3)
Mattias Backman	110 000 $ (1)
Andrew Desjardins	110 000 $ (2)
Andy Andreoff	100 500 $ (2)
Nicola Riopel (Out of Payroll)	100 000 $ (3)
Jack Campbell	100 000 $ (3)
David Warsofsky	100 000 $ (2)
David Toews	95 000 $ (1)
Quentin Shore	90 000 $ (2)
Calle Andersson	90 000 $ (2)
Victor Ohman	80 000 $ (3)
Marc-Antoine Pouliot	80 000 $ (1)
Tomas Vincour	80 000 $ (3)
Jacob Lagace	80 000 $ (3)
Dominik Masin	75 000 $ (2)
Brent Pedersen	75 000 $ (2)
Austin Poganski	75 000 $ (2)
Steven Fogarty	70 000 $ (1)
Alex Belzile	70 000 $ (3)
Nikolas Brouillard	70 000 $ (2)
Coda Gordon	70 000 $ (1)
Andrew Fritsch	65 000 $ (1)
Mike Morrison	65 000 $ (1)
Robin Figren	65 000 $ (1)
Daniel Catenacci	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 13 : 2 625 500 $
Year 14 : 1 765 500 $
Year 15 : 660 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 625 500 $
Year 14 : 1 765 500 $
Year 15 : 660 000 $
Year 16 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - 90 $ - 7 371 - 92,14%
Level 2:	6000 - 60 $ - 4 472 - 74,54%
Level 3:	3000 - 30 $ - 2 490 - 83,01%
Level 4:	5000 - 20 $ - 4 233 - 84,66%
Luxury :	1500 - 150 $ - 1 051 - 70,07%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 561 - 78,06%
Farm Level 2:	1000 - 15 $ - 943 - 94,31%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	19 618 - 83,48%
Average Income per Game	1 773 236 $
Year to Date Revenue	15 959 124 $
Farm
Home Games Left	31
Average Attendance - %	2 504 - 83,48%
Average Income per Game	102 495 $
Year to Date Revenue	1 024 949 $
Expense
Pro Players Total Salaries	65 360 100 $
Farm Players Total Salaries	3 310 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 564 881 $
Farm Year To Date Expenses	734 647 $
Pro Salary Cap To Date	15 456 436 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 743 552 $
Farm Estimated Season Revenue	3 177 342 $
Pro Remaining Season Days	148
Pro Expenses Per Days	348 466 $
Pro Estimated Expenses	51 572 968 $
Farm Remaining Season Days	146
Farm Expenses Per Days	18 235 $
Farm Estimated Expenses	2 662 310 $
Estimated Season Expenses	54 235 278 $
Season Salary Cap	65 360 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	8 639 900 $
Estimate Over Minimum Salary Cap of 0 $	65 360 100 $
Current Bank Account	41 297 225 $
Projected Bank Account	46 982 841 $

Pro Players Salaries
Mike Ribeiro	8 150 000 $ (1)
Max Pacioretty	8 000 000 $ (1)
Matt Duchene	7 500 000 $ (2)
Devan Dubnyk	7 000 000 $ (2)
Alex Pietrangelo	6 250 000 $ (2)
Morgan Rielly	6 150 000 $ (1)
Mathew Barzal (Out of Payroll)	6 000 000 $ (4)
Sam Reinhart	4 650 000 $ (1)
Justin Faulk	4 650 000 $ (2)
Damon Severson	3 000 000 $ (1)
Scott Wilson	1 400 000 $ (1)
Chris Wideman	1 210 000 $ (1)
Phil Varone	1 100 000 $ (1)
Erik Johnson	900 100 $ (1)
Zachary Sanford	900 000 $ (1)
Scott Wedgewood	900 000 $ (1)
Valeri Nichushkin	900 000 $ (1)
Adrian Kempe	900 000 $ (3)
Eeli Tolvanen	900 000 $ (3)
Colin White	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 13 : 71 360 100 $
Year 14 : 34 100 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 68 210 100 $
Year 14 : 32 600 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 360 100 $
Year 14 : 34 100 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $

Farm Players Salaries
Chandler Stephenson	250 000 $ (3)
Jon Merrill	180 000 $ (1)
Nick Cousins	180 000 $ (1)
Mac Bennett	150 000 $ (2)
Ryan Sproul	150 000 $ (2)
Mikkel Boedker	140 000 $ (2)
Korbanian Holzer	140 000 $ (2)
Peter Stoykewych	110 000 $ (1)
Stefan Elliott	110 000 $ (1)
Kenny Agostino	110 000 $ (2)
Nikita Nesterov	100 000 $ (1)
Connor Knapp	90 000 $ (1)
Taylor Aronson	90 000 $ (3)
Troy Bourke	90 000 $ (1)
Lance Bouma	90 000 $ (1)
Michael Dal Colle	90 000 $ (2)
Viktor Fasth	90 000 $ (1)
Brandon Davidson	90 000 $ (1)
Mikhail Maltsev	90 000 $ (3)
Antoine Lafleur	80 000 $ (2)
Jeremy Gregoire	75 000 $ (2)
Josh Ho-Sang	75 000 $ (2)
Kelly Summers	75 000 $ (2)
Matthew Finn	75 000 $ (3)
Adam Musil	75 000 $ (3)
Christopher Wilkie	75 000 $ (3)
Joseph Labate	75 000 $ (2)
Kerby Rychel	75 000 $ (1)
Paul Bittner	75 000 $ (3)
Radovan Bondra	75 000 $ (3)
Andrei Kuzmenko	75 000 $ (2)
Maxim Kitsyn	65 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 13 : 3 310 000 $
Year 14 : 2 040 000 $
Year 15 : 805 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 310 000 $
Year 14 : 2 040 000 $
Year 15 : 805 000 $
Year 16 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - 95 $ - 5 973 - 74,66%
Level 2:	6000 - 60 $ - 4 520 - 75,33%
Level 3:	3000 - 32 $ - 1 887 - 62,89%
Level 4:	5000 - 22 $ - 3 895 - 77,90%
Luxury :	1000 - 195 $ - 725 - 72,48%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 32 $ - 1 925 - 96,24%
Farm Level 2:	1000 - 18 $ - 704 - 70,44%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16 999 - 73,91%
Average Income per Game	1 621 712 $
Year to Date Revenue	14 595 411 $
Farm
Home Games Left	32
Average Attendance - %	2 629 - 87,64%
Average Income per Game	110 667 $
Year to Date Revenue	996 000 $
Expense
Pro Players Total Salaries	70 350 100 $
Farm Players Total Salaries	2 600 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 138 908 $
Farm Year To Date Expenses	611 974 $
Pro Salary Cap To Date	15 030 451 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 894 795 $
Farm Estimated Season Revenue	3 541 333 $
Pro Remaining Season Days	148
Pro Expenses Per Days	374 868 $
Pro Estimated Expenses	55 480 464 $
Farm Remaining Season Days	146
Farm Expenses Per Days	14 439 $
Farm Estimated Expenses	2 108 094 $
Estimated Season Expenses	57 588 558 $
Season Salary Cap	70 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	3 649 900 $
Estimate Over Minimum Salary Cap of 0 $	70 350 100 $
Current Bank Account	182 374 134 $
Projected Bank Account	180 221 704 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (2)
Zach Boychuk	6 500 000 $ (4)
Andrei Vasilevski	5 750 000 $ (1)
Christian Backman	5 500 000 $ (2)
Mattias Ekholm	5 500 000 $ (3)
James vanRiemsdyk	5 500 000 $ (1)
Brandon Carlo	5 000 000 $ (3)
Alex Galchenyuk	4 650 000 $ (2)
William Nylander	4 500 000 $ (3)
Dominik Kahun	3 500 000 $ (3)
Alex Chiasson	3 000 000 $ (2)
Alex Kerfoot	2 650 000 $ (2)
Patrik Nemeth	2 100 000 $ (2)
Marc-Edouard Vlasic	900 100 $ (1)
Jordan Greenway	900 000 $ (2)
Dmytro Timashov	900 000 $ (2)
Stefan Matteau	900 000 $ (2)
Vince Dunn	900 000 $ (1)
Andreas Athanasiou	900 000 $ (1)
Jonas Johansson	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 13 : 70 350 100 $
Year 14 : 56 400 000 $
Year 15 : 25 900 000 $
Year 16 : 6 500 000 $
Salary Average Commitment
Year 13 : 69 100 100 $
Year 14 : 55 150 000 $
Year 15 : 24 900 000 $
Year 16 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 70 350 100 $
Year 14 : 56 400 000 $
Year 15 : 25 900 000 $
Year 16 : 6 500 000 $

Farm Players Salaries
Pontus Aberg	180 000 $ (1)
Michael Bournival	170 000 $ (3)
Josh Jooris	120 000 $ (1)
Robbie Russo	110 000 $ (1)
Magnus Paajarvi	110 000 $ (2)
Mike Reilly	110 000 $ (2)
Oskar Sundqvist	110 000 $ (2)
Kent Patterson	110 000 $ (2)
Eric Gelinas	100 000 $ (1)
Gabriel Carlsson	90 000 $ (3)
Andreas Englund (Out of Payroll)	90 000 $ (2)
Greg Mckegg	90 000 $ (3)
Valentin Zykov	90 000 $ (1)
Scott Stajcer	90 000 $ (2)
Robby Fabbri	90 000 $ (2)
Joakim Nygard	90 000 $ (1)
Dante Fabbro	90 000 $ (3)
Spencer Martin	90 000 $ (2)
Kelsey Tessier	90 000 $ (1)
Julius Nattinen	75 000 $ (3)
Pavel Kraskovsky	75 000 $ (3)
Ludwig Bystrom	75 000 $ (1)
Juuso Ikonen	75 000 $ (1)
Jeremy Bracco	75 000 $ (3)
Anthony Richard	75 000 $ (3)
Vladimir Tkachyov	75 000 $ (2)
Andrei Mironov	75 000 $ (1)
Mikael Wikstrand	70 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 13 : 2 690 000 $
Year 14 : 1 615 000 $
Year 15 : 740 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 690 000 $
Year 14 : 1 615 000 $
Year 15 : 740 000 $
Year 16 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 7 609 - 95,11%
Level 2:	6000 - 55 $ - 5 235 - 87,26%
Level 3:	3000 - 26 $ - 2 404 - 80,14%
Level 4:	5000 - 19 $ - 4 217 - 84,34%
Luxury :	1000 - 185 $ - 798 - 79,78%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 921 - 96,06%
Farm Level 2:	1000 - 14 $ - 939 - 93,94%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	20 263 - 88,10%
Average Income per Game	1 793 417 $
Year to Date Revenue	16 140 754 $
Farm
Home Games Left	31
Average Attendance - %	2 861 - 95,35%
Average Income per Game	116 924 $
Year to Date Revenue	1 169 239 $
Expense
Pro Players Total Salaries	69 600 100 $
Farm Players Total Salaries	2 125 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 581 228 $
Farm Year To Date Expenses	522 817 $
Pro Salary Cap To Date	15 472 774 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	57 389 348 $
Farm Estimated Season Revenue	3 624 641 $
Pro Remaining Season Days	148
Pro Expenses Per Days	370 900 $
Pro Estimated Expenses	54 893 200 $
Farm Remaining Season Days	146
Farm Expenses Per Days	11 898 $
Farm Estimated Expenses	1 737 108 $
Estimated Season Expenses	56 630 308 $
Season Salary Cap	69 600 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	4 399 900 $
Estimate Over Minimum Salary Cap of 0 $	69 600 100 $
Current Bank Account	59 704 105 $
Projected Bank Account	64 087 786 $

Pro Players Salaries
Claude Giroux	8 000 000 $ (2)
Derick Brassard	7 500 000 $ (3)
Jonathan Quick	6 750 000 $ (1)
Jaden Schwartz	6 150 000 $ (2)
Paul Byron	5 000 000 $ (3)
Jakob Silfverberg	5 000 000 $ (4)
Gustav Nyquist (Out of Payroll)	4 500 000 $ (2)
Brendan Gallagher	4 500 000 $ (2)
Philipp Grubauer	4 000 000 $ (4)
TJ Brennan	3 500 000 $ (2)
Jaccob Slavin	3 500 000 $ (1)
Mark Pysyk	3 150 000 $ (2)
Darren Helm	2 300 000 $ (1)
Evan Rodrigues	2 100 000 $ (2)
Kevin Rooney	1 800 000 $ (1)
Jaycob Megna	1 800 000 $ (1)
Anton Lindholm	1 200 000 $ (1)
Marco Scandella	900 100 $ (1)
Mario Kempe	900 000 $ (1)
Jeremy Boyce-Rotevall	800 000 $ (2)
Juho Lammikko	750 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 13 : 74 100 100 $
Year 14 : 54 950 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $
Salary Average Commitment
Year 13 : 71 200 100 $
Year 14 : 54 950 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 100 100 $
Year 14 : 54 950 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $

Farm Players Salaries
Geoffrey Schemitsch	150 000 $ (1)
Luke Adam	150 000 $ (1)
John Negrin	120 000 $ (1)
Philip Samuelsson	100 000 $ (1)
Marcus Foligno	100 000 $ (2)
Jani Hakanpaa	100 000 $ (1)
Dmitri Kugryshev	100 000 $ (1)
Leland Irving	100 000 $ (2)
Alexander Avtsin	95 000 $ (1)
Anthony Camara (Out of Payroll)	90 000 $ (2)
Adam Brooks	90 000 $ (3)
Stephen Michalek	90 000 $ (3)
Tyler Soy	80 000 $ (3)
Keegan Lowe	80 000 $ (1)
Daniel Brodin	80 000 $ (3)
Paul Carey	80 000 $ (3)
Kory Nagy	75 000 $ (1)
Shane Gersich	75 000 $ (3)
Casey Fitzgerald	75 000 $ (3)
Nikita Serebryakov	75 000 $ (3)
Ian McCoshen	75 000 $ (2)
Michael St-Croix	70 000 $ (3)
Colin Suellentrop	65 000 $ (2)
Tyrel Seaman	50 000 $ (3)
Anton Zlobin	50 000 $ (3)
Total Farm Players	25
Salary Commitment
Year 13 : 2 215 000 $
Year 14 : 1 245 000 $
Year 15 : 815 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 215 000 $
Year 14 : 1 245 000 $
Year 15 : 815 000 $
Year 16 : 0 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - 80 $ - 7 729 - 96,62%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 941 - 98,52%
Luxury :	1000 - 120 $ - 1 000 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 967 - 98,37%
Farm Level 2:	1000 - 17 $ - 737 - 73,68%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	19 670 - 98,35%
Average Income per Game	1 536 658 $
Year to Date Revenue	13 829 919 $
Farm
Home Games Left	32
Average Attendance - %	2 704 - 90,14%
Average Income per Game	100 744 $
Year to Date Revenue	906 699 $
Expense
Pro Players Total Salaries	65 550 100 $
Farm Players Total Salaries	2 540 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 355 049 $
Farm Year To Date Expenses	569 656 $
Pro Salary Cap To Date	15 246 579 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 173 045 $
Farm Estimated Season Revenue	3 223 819 $
Pro Remaining Season Days	148
Pro Expenses Per Days	349 471 $
Pro Estimated Expenses	51 721 708 $
Farm Remaining Season Days	146
Farm Expenses Per Days	14 118 $
Farm Estimated Expenses	2 061 228 $
Estimated Season Expenses	53 782 936 $
Season Salary Cap	65 550 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	8 449 900 $
Estimate Over Minimum Salary Cap of 0 $	65 550 100 $
Current Bank Account	7 568 855 $
Projected Bank Account	6 182 783 $

Pro Players Salaries
Jonathan Huberdeau	9 000 000 $ (5)
Dylan Larkin	7 500 000 $ (3)
Derek Stepan	7 500 000 $ (2)
Oscar Klefbom (Out of Payroll)	5 750 000 $ (3)
Max Domi	5 000 000 $ (3)
Kyle Palmieri	5 000 000 $ (4)
Patric Hornqvist	4 600 000 $ (3)
Kevin Labanc	4 500 000 $ (3)
Calvin Pickard	4 150 000 $ (2)
Michael Matheson	4 000 000 $ (3)
Mathew Dumba	3 500 000 $ (3)
Connor Carrick	1 700 000 $ (1)
Jonny Brodzinski	1 400 000 $ (1)
Jarred Tinordi	1 300 000 $ (1)
Sam Lafferty	1 200 000 $ (1)
Jonathan Bernier	900 100 $ (1)
Jacob Larsson	900 000 $ (3)
Denis Malgin	900 000 $ (2)
John Hayden	900 000 $ (1)
Stefan Warg	800 000 $ (3)
Jamie Devane	800 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 13 : 71 300 100 $
Year 14 : 63 900 000 $
Year 15 : 51 350 000 $
Year 16 : 14 000 000 $
Salary Average Commitment
Year 13 : 70 300 100 $
Year 14 : 62 900 000 $
Year 15 : 50 350 000 $
Year 16 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 300 100 $
Year 14 : 63 900 000 $
Year 15 : 51 350 000 $
Year 16 : 14 000 000 $

Farm Players Salaries
Michal Jordan	150 000 $ (2)
Jared Coreau	140 000 $ (2)
Erik Gudbranson	140 000 $ (1)
Colin Greening	135 000 $ (1)
Brett Carson	135 000 $ (1)
Lucas Lessio	110 000 $ (1)
Max Jones	90 000 $ (3)
Zach Budish	90 000 $ (2)
Lars Volden	80 000 $ (2)
Ryan Bourque	80 000 $ (1)
Ryan Stoa	80 000 $ (1)
Jeremy Williams	80 000 $ (3)
Ryan White	80 000 $ (3)
Alex Hutchings	80 000 $ (3)
Ben Blood	80 000 $ (3)
Jay Dickman	80 000 $ (3)
Robert Czarnik	80 000 $ (3)
Niklas Lucenius	80 000 $ (3)
Gleason Fournier	80 000 $ (3)
Benjamin Conz	80 000 $ (2)
Louis-Marc Aubry	80 000 $ (3)
Chris Calnan	75 000 $ (1)
Nikita Scherbak	75 000 $ (1)
Connor Rankin	75 000 $ (2)
Marc McNulty	75 000 $ (1)
Andrew Bodnarchuk	70 000 $ (1)
Philippe Cornet	70 000 $ (1)
Danick Paquette	70 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 13 : 2 540 000 $
Year 14 : 1 495 000 $
Year 15 : 810 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 540 000 $
Year 14 : 1 495 000 $
Year 15 : 810 000 $
Year 16 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - 88 $ - 7 391 - 92,38%
Level 2:	5000 - 58 $ - 4 795 - 95,89%
Level 3:	2000 - 35 $ - 1 951 - 97,56%
Level 4:	4000 - 23 $ - 3 878 - 96,96%
Luxury :	1000 - 177 $ - 835 - 83,48%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 520 - 75,98%
Farm Level 2:	1000 - 15 $ - 951 - 95,11%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 850 - 94,25%
Average Income per Game	1 751 866 $
Year to Date Revenue	15 766 794 $
Farm
Home Games Left	32
Average Attendance - %	2 471 - 82,36%
Average Income per Game	100 508 $
Year to Date Revenue	904 571 $
Expense
Pro Players Total Salaries	72 000 100 $
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	15 460 328 $
Farm Year To Date Expenses	748 728 $
Pro Salary Cap To Date	15 351 881 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 059 712 $
Farm Estimated Season Revenue	3 216 252 $
Pro Remaining Season Days	148
Pro Expenses Per Days	383 598 $
Pro Estimated Expenses	56 772 504 $
Farm Remaining Season Days	146
Farm Expenses Per Days	17 193 $
Farm Estimated Expenses	2 510 178 $
Estimated Season Expenses	59 282 682 $
Season Salary Cap	72 000 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 999 900 $
Estimate Over Minimum Salary Cap of 0 $	72 000 100 $
Current Bank Account	25 358 786 $
Projected Bank Account	25 352 068 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (2)
Kris Letang	8 500 000 $ (4)
Tyler Myers	7 500 000 $ (4)
Pekka Rinne	6 250 000 $ (1)
Nikolaj Ehlers	6 150 000 $ (2)
Vincent Trocheck	6 000 000 $ (2)
Clayton Keller	4 150 000 $ (2)
Nick Foligno	4 150 000 $ (1)
Rickard Rakell	3 650 000 $ (2)
Brett Pesce	3 650 000 $ (2)
Samuel Groulx	1 700 000 $ (2)
Lukas Sedlak	1 700 000 $ (1)
Louis Leblanc	1 700 000 $ (1)
Mark Visentin	1 400 000 $ (1)
Zane McIntyre	1 100 000 $ (1)
Brayden McNabb	900 100 $ (1)
Samuel Girard	900 000 $ (3)
Oskar Lindblom	900 000 $ (2)
Jesper Bratt	900 000 $ (3)
Elias Pettersson	900 000 $ (1)
Dylan Gambrell	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 13 : 72 000 100 $
Year 14 : 53 900 000 $
Year 15 : 18 700 000 $
Year 16 : 16 000 000 $
Salary Average Commitment
Year 13 : 69 166 767 $
Year 14 : 51 316 667 $
Year 15 : 17 116 667 $
Year 16 : 14 416 667 $
Salary Cap with 1 Way Contract
Year 13 : 72 000 100 $
Year 14 : 53 900 000 $
Year 15 : 18 700 000 $
Year 16 : 16 000 000 $

Farm Players Salaries
Darren Archibald	250 000 $ (1)
Kenny Ryan	210 000 $ (2)
Mikhail Grigorenko	170 000 $ (2)
Yohann Auvitu	170 000 $ (1)
Patrick Koudys	140 000 $ (1)
Juuso Riikola	120 000 $ (1)
Gemel Smith (Out of Payroll)	120 000 $ (1)
Stefan Noesen	110 000 $ (1)
Zac Rinaldo	110 000 $ (2)
Tomas Jurco	110 000 $ (1)
Brandon Gormley	100 000 $ (3)
Jonas Gustavsson	100 000 $ (1)
Micheal Haley	90 000 $ (2)
Michael Amadio	90 000 $ (2)
Sergey Kalinin	90 000 $ (2)
Andrey Makarov	90 000 $ (3)
Joey Hishon	90 000 $ (3)
Aaron Palushaj	90 000 $ (2)
Jansen Harkins	90 000 $ (3)
Stephen Silas	80 000 $ (1)
Alexander Khokhlachev	80 000 $ (1)
Trevor Carrick	75 000 $ (1)
Roberts Lipsbergs	75 000 $ (1)
Wilhelm Westlund	75 000 $ (1)
Laurent Dauphin	75 000 $ (1)
Nick Wolff	75 000 $ (3)
Thomas Schemitsch	75 000 $ (3)
Jeremy Roy	75 000 $ (3)
Graham Black	70 000 $ (1)
Dominik Uher	70 000 $ (1)
Simon Fernholm	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 3 235 000 $
Year 14 : 1 445 000 $
Year 15 : 595 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 235 000 $
Year 14 : 1 445 000 $
Year 15 : 595 000 $
Year 16 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 92 $ - 7 261 - 90,76%
Level 2:	6000 - 65 $ - 4 491 - 74,85%
Level 3:	2000 - 40 $ - 1 778 - 88,91%
Level 4:	4000 - 25 $ - 3 730 - 93,25%
Luxury :	1000 - 170 $ - 961 - 96,06%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 40 $ - 1 782 - 89,11%
Farm Level 2:	1000 - 20 $ - 882 - 88,17%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 221 - 86,77%
Average Income per Game	1 738 431 $
Year to Date Revenue	15 645 878 $
Farm
Home Games Left	32
Average Attendance - %	2 664 - 88,79%
Average Income per Game	105 243 $
Year to Date Revenue	947 185 $
Expense
Pro Players Total Salaries	72 100 000 $
Farm Players Total Salaries	3 510 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 735 721 $
Farm Year To Date Expenses	836 899 $
Pro Salary Cap To Date	15 627 265 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	55 629 788 $
Farm Estimated Season Revenue	3 367 769 $
Pro Remaining Season Days	148
Pro Expenses Per Days	384 127 $
Pro Estimated Expenses	56 850 796 $
Farm Remaining Season Days	146
Farm Expenses Per Days	19 305 $
Farm Estimated Expenses	2 818 530 $
Estimated Season Expenses	59 669 326 $
Season Salary Cap	72 100 000 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 900 000 $
Estimate Over Minimum Salary Cap of 0 $	72 100 000 $
Current Bank Account	(832 387 $)
Projected Bank Account	(1 504 156 $)

Pro Players Salaries
Auston Matthews	8 750 000 $ (4)
Sean Bergenheim	7 500 000 $ (2)
Viktor Arvidsson	7 000 000 $ (5)
Pierre-Marc Bouchard	6 500 000 $ (1)
Ivan Provorov	6 000 000 $ (3)
Nazem Kadri	6 000 000 $ (4)
Reilly Smith	5 500 000 $ (4)
Juuse Saros (Out of Payroll)	4 000 000 $ (3)
Nikita Zadorov	3 650 000 $ (2)
Barclay Goodrow	3 150 000 $ (2)
Brett Ritchie	2 650 000 $ (2)
Michal Kempny	2 500 000 $ (2)
Ryan Dzingel	1 800 000 $ (1)
Cameron Gaunce	1 750 000 $ (1)
Jordan Weal	1 000 000 $ (1)
Ian Cole (Out of Payroll)	900 100 $ (1)
Vladislav Gavrikov	900 000 $ (2)
Givani Smith	900 000 $ (3)
Janne Kuokkanen	900 000 $ (3)
Thomas Chabot	900 000 $ (1)
Luka Gracnar	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 73 000 100 $
Year 14 : 59 400 000 $
Year 15 : 39 050 000 $
Year 16 : 27 250 000 $
Salary Average Commitment
Year 13 : 73 000 100 $
Year 14 : 59 400 000 $
Year 15 : 39 050 000 $
Year 16 : 27 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 000 100 $
Year 14 : 59 400 000 $
Year 15 : 39 050 000 $
Year 16 : 27 250 000 $

Farm Players Salaries
Nick Paul (Out of Payroll)	250 000 $ (3)
Sami Aittokallio	250 000 $ (3)
Brad Hunt	200 000 $ (3)
Zac Dalpe	200 000 $ (3)
Joonas Rask	190 000 $ (1)
Justin Dowling	185 000 $ (2)
Andrew Agozzino	180 000 $ (2)
Jared Aulin	160 000 $ (1)
Alexander Ruuttu	150 000 $ (3)
Sondre Olden	150 000 $ (1)
Vladimir Zharkov	140 000 $ (1)
Jerome Flaake	140 000 $ (1)
Teddy Purcell	140 000 $ (2)
Riku Helenius	125 000 $ (1)
Patrick Sieloff	110 000 $ (2)
Peter Regin	110 000 $ (1)
Joonas Nattinen (Out of Payroll)	110 000 $ (3)
Marco Cousineau	100 000 $ (1)
Teigan Zahn	100 000 $ (1)
Keith Aulie	100 000 $ (2)
Alex Theriau	90 000 $ (3)
T.J. Tynan	90 000 $ (3)
Austin Wagner	90 000 $ (3)
Luke Witkowski	85 000 $ (2)
Freddie Hamilton	80 000 $ (3)
Maxime Fortier	75 000 $ (3)
William Lagesson	75 000 $ (2)
Nikita Cherepanov	75 000 $ (2)
Aaron Harstad	70 000 $ (2)
Evgeni Krutikov	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 13 : 3 870 000 $
Year 14 : 2 605 000 $
Year 15 : 1 585 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 890 000 $
Year 14 : 2 625 000 $
Year 15 : 1 585 000 $
Year 16 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - 100 $ - 5 983 - 74,79%
Level 2:	5000 - 70 $ - 3 833 - 76,66%
Level 3:	2000 - 40 $ - 1 672 - 83,58%
Level 4:	4000 - 30 $ - 2 677 - 66,94%
Luxury :	1000 - 180 $ - 823 - 82,26%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 936 - 96,80%
Farm Level 2:	1000 - 15 $ - 968 - 96,79%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	14 988 - 74,94%
Average Income per Game	1 649 863 $
Year to Date Revenue	14 848 770 $
Farm
Home Games Left	31
Average Attendance - %	2 904 - 96,79%
Average Income per Game	108 167 $
Year to Date Revenue	1 081 672 $
Expense
Pro Players Total Salaries	72 000 100 $
Farm Players Total Salaries	2 765 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 697 366 $
Farm Year To Date Expenses	621 986 $
Pro Salary Cap To Date	15 588 913 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 795 627 $
Farm Estimated Season Revenue	3 353 183 $
Pro Remaining Season Days	148
Pro Expenses Per Days	383 598 $
Pro Estimated Expenses	56 772 504 $
Farm Remaining Season Days	146
Farm Expenses Per Days	15 321 $
Farm Estimated Expenses	2 236 866 $
Estimated Season Expenses	59 009 370 $
Season Salary Cap	72 000 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 999 900 $
Estimate Over Minimum Salary Cap of 0 $	72 000 100 $
Current Bank Account	59 532 754 $
Projected Bank Account	56 672 194 $

Pro Players Salaries
Andrei Kostitsyn	7 500 000 $ (1)
Brayden Point	7 500 000 $ (4)
Dustin Byfuglien	6 500 000 $ (3)
Martin Jones	6 500 000 $ (2)
Alexander Radulov	5 350 000 $ (1)
Shayne Gostisbehere	4 500 000 $ (1)
Alexander Steen (1 Way Contract)	4 500 000 $ (1)
Scott Mayfield	4 150 000 $ (1)
Mikael Backlund	4 000 000 $ (3)
Drake Batherson	4 000 000 $ (3)
Adam Pelech	3 900 000 $ (1)
Anton Slepyshev	2 650 000 $ (2)
Alexander Burmistrov	2 650 000 $ (2)
Anthony Bitetto	1 800 000 $ (1)
Chad Ruhwedel	1 800 000 $ (1)
Joseph Cramarossa	1 100 000 $ (1)
Erik Haula	900 100 $ (1)
Christian Fischer	900 000 $ (3)
Nathan Bastian	900 000 $ (3)
Adin Hill	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 13 : 72 000 100 $
Year 14 : 36 500 000 $
Year 15 : 23 800 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 68 375 100 $
Year 14 : 34 375 000 $
Year 15 : 21 800 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 000 100 $
Year 14 : 36 500 000 $
Year 15 : 23 800 000 $
Year 16 : 7 500 000 $

Farm Players Salaries
Marcus Sorensen	170 000 $ (3)
Thomas Hickey	150 000 $ (1)
Daniel Marmenlind	150 000 $ (3)
Dominic Toninato	100 000 $ (3)
Zachary Yuen	100 000 $ (1)
Viktor Svedberg	100 000 $ (2)
Andrew Welinski	90 000 $ (1)
Frederik Gauthier	90 000 $ (1)
Devante Smith-Pelly	90 000 $ (3)
Kevin Stenlund	90 000 $ (3)
Kurt Etchegary	90 000 $ (1)
Keegan Kolesar	90 000 $ (3)
Brendan Lemieux	90 000 $ (2)
Tage Thompson	90 000 $ (3)
Bogdan Yakimov	80 000 $ (1)
Marek Zagrapan	80 000 $ (1)
Curtis Valk	80 000 $ (1)
Chris Brown	80 000 $ (1)
Egor Korshkov	75 000 $ (3)
Francis Perron	75 000 $ (2)
Stephen Desrochers	75 000 $ (1)
Tyler Lewington	75 000 $ (1)
Mason Geertsen	75 000 $ (1)
Jaedon Descheneau	75 000 $ (1)
A.J. Greer	75 000 $ (3)
Andrew Nielsen	75 000 $ (3)
Chaz Reddekopp	75 000 $ (3)
Philippe Desrosiers	75 000 $ (1)
Hunter Smith	70 000 $ (2)
Micheal Wall	70 000 $ (1)
Steven Delisle	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 2 765 000 $
Year 14 : 1 415 000 $
Year 15 : 1 080 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 765 000 $
Year 14 : 1 415 000 $
Year 15 : 1 080 000 $
Year 16 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 90 $ - 6 682 - 83,53%
Level 2:	6000 - 50 $ - 5 184 - 86,40%
Level 3:	3000 - 30 $ - 2 170 - 72,32%
Level 4:	5000 - 25 $ - 2 940 - 58,80%
Luxury :	1000 - 180 $ - 826 - 82,55%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 32 $ - 1 806 - 90,29%
Farm Level 2:	1000 - 18 $ - 720 - 72,03%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	17 802 - 77,40%
Average Income per Game	1 706 922 $
Year to Date Revenue	17 069 217 $
Farm
Home Games Left	31
Average Attendance - %	2 526 - 84,20%
Average Income per Game	107 894 $
Year to Date Revenue	1 078 940 $
Expense
Pro Players Total Salaries	73 450 100 $
Farm Players Total Salaries	2 265 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 439 448 $
Farm Year To Date Expenses	536 980 $
Pro Salary Cap To Date	15 330 974 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 914 573 $
Farm Estimated Season Revenue	3 344 714 $
Pro Remaining Season Days	148
Pro Expenses Per Days	391 270 $
Pro Estimated Expenses	57 907 960 $
Farm Remaining Season Days	146
Farm Expenses Per Days	12 647 $
Farm Estimated Expenses	1 846 462 $
Estimated Season Expenses	59 754 422 $
Season Salary Cap	73 450 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	549 900 $
Estimate Over Minimum Salary Cap of 0 $	73 450 100 $
Current Bank Account	95 240 653 $
Projected Bank Account	91 745 518 $

Pro Players Salaries
Brent Burns	8 000 000 $ (1)
Ryan O'Reilly	7 500 000 $ (4)
Braden Holtby	6 650 000 $ (3)
Mark Stone	5 500 000 $ (2)
Kyle Connor	5 150 000 $ (2)
Ryan Nugent-Hopkins	5 150 000 $ (1)
Nate Schmidt	4 500 000 $ (3)
Timo Meier	4 150 000 $ (2)
Nick Schmaltz	4 150 000 $ (2)
Colton Parayko	3 500 000 $ (1)
Gustav Forsling	3 150 000 $ (2)
Mathieu Joseph	2 650 000 $ (2)
Philip Danault	2 650 000 $ (1)
Mattias Janmark	2 650 000 $ (1)
Tucker Poolman	1 800 000 $ (1)
J.T. Compher	1 800 000 $ (1)
Christopher Tanev	900 100 $ (1)
Caleb Jones	900 000 $ (2)
Thatcher Demko	900 000 $ (2)
Jason Robertson	900 000 $ (3)
Luke Kunin	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 13 : 73 450 100 $
Year 14 : 47 000 000 $
Year 15 : 20 450 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 72 500 100 $
Year 14 : 46 050 000 $
Year 15 : 19 500 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 450 100 $
Year 14 : 47 000 000 $
Year 15 : 20 450 000 $
Year 16 : 7 500 000 $

Farm Players Salaries
Zach Aston-Reese	180 000 $ (1)
Mason Appleton	100 000 $ (3)
Adam Morrison	90 000 $ (2)
Kevin Gravel	90 000 $ (1)
Dennis Cholowski	90 000 $ (3)
Riley Stillman	90 000 $ (3)
Taylor Leier	90 000 $ (3)
Dan O'Regan	90 000 $ (3)
Steven Santini	90 000 $ (1)
Brendan Serville	80 000 $ (1)
Joseph Woll	75 000 $ (3)
Brett Pollock	75 000 $ (2)
Justin Kirkland	75 000 $ (2)
Nikita Korostelev	75 000 $ (2)
Joey Anderson	75 000 $ (3)
Lucas Johansen	75 000 $ (3)
Hudson Fasching	75 000 $ (1)
Sean Malone	75 000 $ (1)
Benjamin Gleason	75 000 $ (3)
Jacob Moverare	75 000 $ (3)
Petter Granberg	70 000 $ (1)
Vyacheslav Osnovin	65 000 $ (1)
Dane Fox	65 000 $ (1)
Mikko Vainonen	65 000 $ (1)
Vinny Saponari	65 000 $ (1)
Brendan Harms	65 000 $ (1)
Erik Thorell	65 000 $ (1)
Niklas Lundstrom	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 13 : 2 265 000 $
Year 14 : 1 150 000 $
Year 15 : 835 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 265 000 $
Year 14 : 1 150 000 $
Year 15 : 835 000 $
Year 16 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - 75 $ - 7 661 - 95,77%
Level 2:	6000 - 40 $ - 5 683 - 94,71%
Level 3:	3000 - 15 $ - 2 774 - 92,46%
Level 4:	5000 - 10 $ - 4 641 - 92,82%
Luxury :	1500 - 75 $ - 1 208 - 80,50%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 582 - 79,09%
Farm Level 2:	1000 - 15 $ - 966 - 96,58%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	21 966 - 93,47%
Average Income per Game	1 406 336 $
Year to Date Revenue	12 657 021 $
Farm
Home Games Left	32
Average Attendance - %	2 548 - 84,92%
Average Income per Game	104 081 $
Year to Date Revenue	936 727 $
Expense
Pro Players Total Salaries	68 800 100 $
Farm Players Total Salaries	3 335 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	13 688 377 $
Farm Year To Date Expenses	756 764 $
Pro Salary Cap To Date	13 579 924 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	45 002 741 $
Farm Estimated Season Revenue	3 330 585 $
Pro Remaining Season Days	148
Pro Expenses Per Days	366 667 $
Pro Estimated Expenses	54 266 716 $
Farm Remaining Season Days	146
Farm Expenses Per Days	18 369 $
Farm Estimated Expenses	2 681 874 $
Estimated Season Expenses	56 948 590 $
Season Salary Cap	68 800 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	5 199 900 $
Estimate Over Minimum Salary Cap of 0 $	68 800 100 $
Current Bank Account	149 098 762 $
Projected Bank Account	140 483 498 $

Pro Players Salaries
Connor McDavid	10 800 000 $ (5)
Sidney Crosby	9 900 000 $ (2)
Drew Doughty	8 000 000 $ (3)
Mikko Rantanen	8 000 000 $ (5)
Aaron Ekblad	7 500 000 $ (3)
Matt Carle (Out of Payroll)	5 650 000 $ (2)
Patrik Laine	5 650 000 $ (1)
Robin Lehner	4 000 000 $ (1)
Toni Rajala	2 000 000 $ (3)
Martin Frk	1 800 000 $ (1)
Dylan McIlrath	1 400 000 $ (1)
Jeff Carter	900 100 $ (1)
Joel Eriksson Ek	900 000 $ (2)
Carter Hart	900 000 $ (2)
Nicolas Hague	900 000 $ (3)
Matthew Tkachuk	900 000 $ (1)
Darnell Nurse	900 000 $ (1)
Ben Harpur	900 000 $ (1)
Chris Wagner	900 000 $ (2)
Nick Suzuki	900 000 $ (3)
Joel Farabee	900 000 $ (3)
Adam Helewka	750 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 13 : 74 450 100 $
Year 14 : 58 000 000 $
Year 15 : 39 000 000 $
Year 16 : 18 800 000 $
Salary Average Commitment
Year 13 : 63 050 100 $
Year 14 : 46 600 000 $
Year 15 : 27 500 000 $
Year 16 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 450 100 $
Year 14 : 58 000 000 $
Year 15 : 39 000 000 $
Year 16 : 18 800 000 $

Farm Players Salaries
Peter Holland	210 000 $ (3)
Kirill Petrov	200 000 $ (3)
Marko Dano	180 000 $ (1)
Matt Luff	180 000 $ (1)
Nicholas Baptiste	175 000 $ (3)
Yury Alexandrov	170 000 $ (3)
Taylor Fedun	155 000 $ (1)
Kalle Kossila	150 000 $ (1)
Alex Biega	140 000 $ (1)
Jason Missiaen	140 000 $ (3)
Gaetan Haas	135 000 $ (2)
David Kampf	120 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (1)
Brady Vail	95 000 $ (1)
Dylan Coghlan	90 000 $ (3)
Dryden Hunt	90 000 $ (3)
Nicolas Aube-Kubel	90 000 $ (2)
Brett Howden	90 000 $ (3)
Ryan Donato	90 000 $ (2)
Pavel Karnaukhov	75 000 $ (3)
Eamon McAdam	75 000 $ (1)
Veeti Vainio	75 000 $ (3)
Brayden Burke	75 000 $ (3)
Ryan Gropp	75 000 $ (3)
Jack Glover	75 000 $ (2)
Ales Stezka	75 000 $ (1)
Vaclav Karabacek	75 000 $ (2)
Ryan Collins	75 000 $ (2)
Emil Djuse	65 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 13 : 3 335 000 $
Year 14 : 2 005 000 $
Year 15 : 1 465 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 310 000 $
Year 14 : 2 005 000 $
Year 15 : 1 465 000 $
Year 16 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - 95 $ - 6 211 - 77,64%
Level 2:	6000 - 50 $ - 5 286 - 88,11%
Level 3:	3000 - 25 $ - 2 498 - 83,26%
Level 4:	5000 - 15 $ - 4 432 - 88,64%
Luxury :	1500 - 140 $ - 1 101 - 73,39%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 30 $ - 1 887 - 94,36%
Farm Level 2:	1000 - 15 $ - 928 - 92,78%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	19 528 - 83,10%
Average Income per Game	1 622 099 $
Year to Date Revenue	14 598 893 $
Farm
Home Games Left	31
Average Attendance - %	2 815 - 93,83%
Average Income per Game	106 750 $
Year to Date Revenue	1 067 496 $
Expense
Pro Players Total Salaries	70 600 100 $
Farm Players Total Salaries	2 770 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 395 250 $
Farm Year To Date Expenses	625 438 $
Pro Salary Cap To Date	15 286 805 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 907 175 $
Farm Estimated Season Revenue	3 309 238 $
Pro Remaining Season Days	148
Pro Expenses Per Days	376 191 $
Pro Estimated Expenses	55 676 268 $
Farm Remaining Season Days	146
Farm Expenses Per Days	15 348 $
Farm Estimated Expenses	2 240 808 $
Estimated Season Expenses	57 917 076 $
Season Salary Cap	70 600 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	3 399 900 $
Estimate Over Minimum Salary Cap of 0 $	70 600 100 $
Current Bank Account	26 718 592 $
Projected Bank Account	24 017 929 $

Pro Players Salaries
Jeff Skinner	6 650 000 $ (2)
Jordan Eberle	6 000 000 $ (4)
Tyler Johnson	6 000 000 $ (4)
Tomas Hertl	5 500 000 $ (2)
Jake Allen	5 500 000 $ (3)
Matt Niskanen	5 000 000 $ (2)
Marcus Johansson	4 500 000 $ (3)
Alec Martinez	4 500 000 $ (3)
Cody Hodgson	4 500 000 $ (1)
Derek Ryan	3 700 000 $ (2)
Carl Soderberg	3 500 000 $ (3)
Andy Greene	3 150 000 $ (1)
Philip Larsen	3 000 000 $ (2)
Cody Ceci	2 500 000 $ (1)
Lauri Tukonen	1 350 000 $ (1)
Cal O'Reilly	1 350 000 $ (1)
Patrick Dwyer	1 200 000 $ (1)
Keith Yandle	900 100 $ (1)
Lauri Korpikoski	900 000 $ (2)
Anthony Stolarz	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 70 600 100 $
Year 14 : 54 750 000 $
Year 15 : 30 000 000 $
Year 16 : 12 000 000 $
Salary Average Commitment
Year 13 : 69 350 100 $
Year 14 : 53 500 000 $
Year 15 : 29 000 000 $
Year 16 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 70 600 100 $
Year 14 : 54 750 000 $
Year 15 : 30 000 000 $
Year 16 : 12 000 000 $

Farm Players Salaries
Robbie Earl	152 500 $ (2)
Erik Condra	152 500 $ (2)
Jack Skille	152 500 $ (2)
Mike Lee	150 000 $ (2)
Mark Flood	140 000 $ (1)
Rudolfs Balcers (Out of Payroll)	140 000 $ (2)
Mark Fayne	140 000 $ (1)
Keaton Ellerby	135 000 $ (1)
Petr Vrana	135 000 $ (1)
Simon Bertilsson	125 000 $ (1)
Mark Katic	102 500 $ (2)
Sergey Andronov	102 500 $ (2)
Joonas Kemppainen	102 500 $ (2)
Tyler Beskorowany	100 000 $ (2)
Jonas Junland	95 000 $ (1)
Eero Elo	92 500 $ (2)
Danny Kristo	92 500 $ (2)
Ross Colton	90 000 $ (3)
Gregory Hofmann	90 000 $ (1)
Vladimir Ruzicka	85 000 $ (1)
Corey Trivino	80 000 $ (2)
Justin Azevedo	80 000 $ (1)
Joe Lavin	80 000 $ (1)
Emil Johansson	75 000 $ (2)
Philippe Hudon	75 000 $ (1)
Zachary Fucale	75 000 $ (1)
Colin Sullivan	70 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 13 : 2 910 000 $
Year 14 : 1 585 000 $
Year 15 : 90 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 910 000 $
Year 14 : 1 585 000 $
Year 15 : 90 000 $
Year 16 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 125 $ - 3 766 - 53,80%
Level 2:	5000 - 85 $ - 2 563 - 51,25%
Level 3:	2000 - 50 $ - 1 310 - 65,48%
Level 4:	4000 - 46 $ - 1 754 - 43,84%
Luxury :	1000 - 210 $ - 585 - 58,49%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 254 - 62,69%
Farm Level 2:	1000 - 12 $ - 714 - 71,35%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	9 977 - 52,51%
Average Income per Game	1 557 478 $
Year to Date Revenue	15 574 777 $
Farm
Home Games Left	31
Average Attendance - %	1 967 - 65,58%
Average Income per Game	100 081 $
Year to Date Revenue	1 000 807 $
Expense
Pro Players Total Salaries	71 250 100 $
Farm Players Total Salaries	2 720 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 517 213 $
Farm Year To Date Expenses	608 654 $
Pro Salary Cap To Date	15 408 764 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	48 281 809 $
Farm Estimated Season Revenue	3 102 502 $
Pro Remaining Season Days	148
Pro Expenses Per Days	379 630 $
Pro Estimated Expenses	56 185 240 $
Farm Remaining Season Days	146
Farm Expenses Per Days	15 080 $
Farm Estimated Expenses	2 201 680 $
Estimated Season Expenses	58 386 920 $
Season Salary Cap	71 250 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	2 749 900 $
Estimate Over Minimum Salary Cap of 0 $	71 250 100 $
Current Bank Account	11 897 235 $
Projected Bank Account	4 894 626 $

Pro Players Salaries
Jack Johnson	7 500 000 $ (3)
Peter Mueller	7 000 000 $ (4)
Jake Guentzel	6 150 000 $ (2)
Connor Hellebuyck (Out of Payroll)	5 000 000 $ (1)
Christian Dvorak	4 000 000 $ (2)
Josh Manson	3 500 000 $ (3)
Ty Rattie	3 500 000 $ (1)
Olli Maatta	3 500 000 $ (1)
Derrick Pouliot	3 150 000 $ (2)
Alexandar Georgiev	3 150 000 $ (2)
Alex Iafallo	3 000 000 $ (3)
Chris Tierney	3 000 000 $ (3)
Seth Griffith	2 650 000 $ (2)
Ryan Murray	2 650 000 $ (2)
Dominik Simon	2 650 000 $ (2)
Shane Prince	2 650 000 $ (2)
Jan Rutta	2 500 000 $ (2)
Mark McNeill	2 100 000 $ (1)
Remi Elie	1 800 000 $ (1)
Josh Bailey	900 100 $ (1)
Jakob Chychrun	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 13 : 71 250 100 $
Year 14 : 54 450 000 $
Year 15 : 24 900 000 $
Year 16 : 7 000 000 $
Salary Average Commitment
Year 13 : 70 500 100 $
Year 14 : 53 700 000 $
Year 15 : 24 150 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 250 100 $
Year 14 : 54 450 000 $
Year 15 : 24 900 000 $
Year 16 : 7 000 000 $

Farm Players Salaries
Stuart Percy	150 000 $ (3)
Jonathan Racine	150 000 $ (3)
Adam Janosik	150 000 $ (1)
Scott Sabourin	100 000 $ (3)
Tomas Zizka	100 000 $ (2)
Milan Bartovic	100 000 $ (2)
Logan O'Connor	100 000 $ (3)
Jean-Francois Berube	100 000 $ (2)
Marek Schwarz	100 000 $ (2)
Zachary Hyman	90 000 $ (1)
Tyson Baillie	85 000 $ (1)
Brent Andrews	80 000 $ (2)
Henrik Karlsson	80 000 $ (2)
Morgan Klimchuk	75 000 $ (1)
David Levin	75 000 $ (2)
Daniel Muzito-Bagenda	75 000 $ (2)
Kale Kessy	75 000 $ (2)
Niklas Tikkinen	75 000 $ (2)
Brandon Whitney	75 000 $ (1)
Dalton Thrower	75 000 $ (1)
Daniil Zharkov	75 000 $ (1)
Troy Rutkowski	75 000 $ (2)
Anderson Macdonald	75 000 $ (3)
Keegan Iverson	75 000 $ (3)
Linus Nyman	75 000 $ (3)
Ondrej Kachyna	75 000 $ (3)
Johnathan Mcleod	75 000 $ (3)
Joshua Jacobs	75 000 $ (2)
William Knierim	70 000 $ (3)
Garrett Meurs	70 000 $ (1)
Logan Nelson	70 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 13 : 2 720 000 $
Year 14 : 2 025 000 $
Year 15 : 1 015 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 720 000 $
Year 14 : 2 025 000 $
Year 15 : 1 015 000 $
Year 16 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - 80 $ - 7 598 - 94,98%
Level 2:	6000 - 65 $ - 4 032 - 67,20%
Level 3:	2000 - 50 $ - 1 348 - 67,40%
Level 4:	4000 - 33 $ - 2 303 - 57,57%
Luxury :	1000 - 195 $ - 766 - 76,62%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 921 - 96,07%
Farm Level 2:	1000 - 15 $ - 948 - 94,77%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16 047 - 76,41%
Average Income per Game	1 651 062 $
Year to Date Revenue	14 859 554 $
Farm
Home Games Left	32
Average Attendance - %	2 869 - 95,64%
Average Income per Game	107 069 $
Year to Date Revenue	963 621 $
Expense
Pro Players Total Salaries	72 350 100 $
Farm Players Total Salaries	2 822 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 857 424 $
Farm Year To Date Expenses	645 173 $
Pro Salary Cap To Date	15 748 969 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	52 833 970 $
Farm Estimated Season Revenue	3 426 208 $
Pro Remaining Season Days	148
Pro Expenses Per Days	385 450 $
Pro Estimated Expenses	57 046 600 $
Farm Remaining Season Days	146
Farm Expenses Per Days	15 628 $
Farm Estimated Expenses	2 281 688 $
Estimated Season Expenses	59 328 288 $
Season Salary Cap	72 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 649 900 $
Estimate Over Minimum Salary Cap of 0 $	72 350 100 $
Current Bank Account	20 065 828 $
Projected Bank Account	16 997 718 $

Pro Players Salaries
Eric Staal	9 500 000 $ (4)
Evgeni Malkin	9 000 000 $ (3)
Vladimir Tarasenko	7 000 000 $ (1)
Mikko Koskinen	5 250 000 $ (3)
Kevin Shattenkirk	5 250 000 $ (2)
Filip Forsberg	5 000 000 $ (2)
Jamieson Oleksiak	4 650 000 $ (2)
Charlie Coyle	4 500 000 $ (1)
Brady Skjei	3 650 000 $ (1)
Markus Granlund	2 650 000 $ (2)
Alexander Petrovic	2 650 000 $ (2)
Sean Walker	1 800 000 $ (1)
Charles Hudon	1 800 000 $ (1)
Samuel Blais	1 750 000 $ (1)
Zemgus Girgensons	1 700 000 $ (2)
Tyler Wotherspoon	1 500 000 $ (2)
Colin Blackwell	1 500 000 $ (3)
Brandon Yip (1 Way Contract)	1 400 000 $ (2)
Calle Jarnkrok	900 100 $ (1)
Calvin Petersen	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 13 : 72 350 100 $
Year 14 : 50 950 000 $
Year 15 : 25 250 000 $
Year 16 : 9 500 000 $
Salary Average Commitment
Year 13 : 71 850 100 $
Year 14 : 50 450 000 $
Year 15 : 24 750 000 $
Year 16 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 350 100 $
Year 14 : 50 950 000 $
Year 15 : 25 250 000 $
Year 16 : 9 500 000 $

Farm Players Salaries
David Honzik	170 000 $ (2)
Justin Pogge	150 000 $ (2)
Radko Gudas	150 000 $ (1)
Eric O'dell	150 000 $ (2)
Torrey Mitchell	135 000 $ (1)
Phillip Digiuseppe	120 000 $ (1)
Igor Makarov	115 000 $ (1)
Jonathan Matsumoto	115 000 $ (1)
Oskars Bartulis (Out of Payroll)	110 000 $ (2)
Kyle Clifford	100 000 $ (1)
Max Gaede	100 000 $ (2)
AJ Jenks	100 000 $ (2)
Shawn Lalonde	100 000 $ (1)
Jhonas Enroth	95 000 $ (1)
Ryan Garbutt	95 000 $ (1)
Greg Pateryn	90 000 $ (1)
Kieffer Bellows	90 000 $ (3)
Matt Donovan	90 000 $ (1)
Nick Sorensen	90 000 $ (2)
Jakub Culek	90 000 $ (2)
Zack Stortini	77 500 $ (1)
Rourke Chartier (Out of Payroll)	75 000 $ (2)
Yasin Cisse	75 000 $ (1)
Blake Siebenaler	75 000 $ (2)
Zach Nastasiuk	75 000 $ (1)
Martin Reway	75 000 $ (1)
Colton White	75 000 $ (3)
Otto Koivula	75 000 $ (3)
Jan Kostalek	75 000 $ (1)
Matt Murphy	75 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 13 : 3 007 500 $
Year 14 : 1 350 000 $
Year 15 : 240 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 007 500 $
Year 14 : 1 350 000 $
Year 15 : 240 000 $
Year 16 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - 95 $ - 6 099 - 76,24%
Level 2:	5000 - 55 $ - 4 995 - 99,89%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 967 - 99,17%
Luxury :	1000 - 215 $ - 724 - 72,37%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 40 $ - 1 386 - 69,32%
Farm Level 2:	1000 - 15 $ - 969 - 96,90%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	17 784 - 88,92%
Average Income per Game	1 631 639 $
Year to Date Revenue	16 316 389 $
Farm
Home Games Left	32
Average Attendance - %	2 355 - 78,51%
Average Income per Game	104 283 $
Year to Date Revenue	938 544 $
Expense
Pro Players Total Salaries	71 300 100 $
Farm Players Total Salaries	3 400 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 104 775 $
Farm Year To Date Expenses	774 271 $
Pro Salary Cap To Date	15 996 329 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 580 806 $
Farm Estimated Season Revenue	3 337 045 $
Pro Remaining Season Days	148
Pro Expenses Per Days	379 895 $
Pro Estimated Expenses	56 224 460 $
Farm Remaining Season Days	146
Farm Expenses Per Days	18 717 $
Farm Estimated Expenses	2 732 682 $
Estimated Season Expenses	58 957 142 $
Season Salary Cap	71 300 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	2 699 900 $
Estimate Over Minimum Salary Cap of 0 $	71 300 100 $
Current Bank Account	3 029 401 $
Projected Bank Account	(2 009 890 $)

Pro Players Salaries
Phil Kessel	8 000 000 $ (4)
Marc-Andre Fleury	8 000 000 $ (3)
Oliver Ekman Larsson	6 250 000 $ (1)
William Karlsson	5 650 000 $ (2)
Brock Nelson	5 500 000 $ (3)
Cam Fowler	5 000 000 $ (3)
Alex Goligoski	4 700 000 $ (2)
Craig Smith	3 650 000 $ (1)
Nick Leddy	3 500 000 $ (3)
Jonas Brodin	3 500 000 $ (3)
Ondrej Kase	3 150 000 $ (2)
Ilya Mikheyev	2 650 000 $ (2)
Jacob Markstrom	2 500 000 $ (1)
Andrew Copp	2 500 000 $ (2)
Kevin Hayes	2 500 000 $ (1)
Johan Larsson	1 800 000 $ (1)
Tanner Fritz	1 750 000 $ (1)
Taylor Beck	1 400 000 $ (1)
Bobby Ryan	900 100 $ (1)
Christian Djoos	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 73 800 100 $
Year 14 : 52 150 000 $
Year 15 : 33 500 000 $
Year 16 : 8 000 000 $
Salary Average Commitment
Year 13 : 73 300 100 $
Year 14 : 51 650 000 $
Year 15 : 33 000 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 800 100 $
Year 14 : 52 150 000 $
Year 15 : 33 500 000 $
Year 16 : 8 000 000 $

Farm Players Salaries
Nikita Gusev	250 000 $ (3)
Oscar Fantenberg	180 000 $ (1)
Ilya Lyubushkin	180 000 $ (1)
Adam Clendening	175 000 $ (1)
Christian Folin	150 000 $ (2)
Jordan Schroeder	150 000 $ (2)
Austin Levi	150 000 $ (3)
Riley Sheahan	140 000 $ (2)
Andrej Nestrasil	140 000 $ (1)
Carter Rowney	135 000 $ (1)
Cody Franson	130 000 $ (1)
Maxime Clermont	120 000 $ (1)
Markus Hannikainen (Out of Payroll)	120 000 $ (1)
Nicolas Deschamps	110 000 $ (2)
Joel Champagne	100 000 $ (3)
Julian Melchiori	95 000 $ (1)
Mirko Hoefflin	95 000 $ (1)
Scott Glennie	95 000 $ (1)
Austin Lotz	90 000 $ (2)
John Armstrong	90 000 $ (1)
Logan Shaw	90 000 $ (3)
Dave Labrecque	80 000 $ (1)
Nikolay Goldobin	75 000 $ (2)
Matthew Berkovitz	75 000 $ (2)
Jack Sadek	75 000 $ (1)
Elvis Merzlikins	75 000 $ (1)
Timotej Sille	75 000 $ (1)
Geordie Wudrick	75 000 $ (1)
Ty Ronning	75 000 $ (3)
Dominic Turgeon	75 000 $ (2)
Kent Simpson	55 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 3 520 000 $
Year 14 : 1 530 000 $
Year 15 : 665 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 465 000 $
Year 14 : 1 530 000 $
Year 15 : 665 000 $
Year 16 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 85 $ - 7 212 - 90,15%
Level 2:	6000 - 55 $ - 5 072 - 84,53%
Level 3:	2000 - 27 $ - 1 930 - 96,51%
Level 4:	4000 - 22 $ - 3 663 - 91,57%
Luxury :	1000 - 185 $ - 754 - 75,42%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 930 - 96,49%
Farm Level 2:	1000 - 14 $ - 943 - 94,27%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 631 - 88,72%
Average Income per Game	1 725 538 $
Year to Date Revenue	15 529 846 $
Farm
Home Games Left	32
Average Attendance - %	2 873 - 95,75%
Average Income per Game	111 681 $
Year to Date Revenue	1 005 130 $
Expense
Pro Players Total Salaries	72 900 100 $
Farm Players Total Salaries	2 580 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 818 527 $
Farm Year To Date Expenses	586 962 $
Pro Salary Cap To Date	15 710 082 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	55 217 230 $
Farm Estimated Season Revenue	3 573 796 $
Pro Remaining Season Days	148
Pro Expenses Per Days	388 360 $
Pro Estimated Expenses	57 477 280 $
Farm Remaining Season Days	146
Farm Expenses Per Days	14 332 $
Farm Estimated Expenses	2 092 472 $
Estimated Season Expenses	59 569 752 $
Season Salary Cap	72 900 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 099 900 $
Estimate Over Minimum Salary Cap of 0 $	72 900 100 $
Current Bank Account	38 933 892 $
Projected Bank Account	38 155 166 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (1)
Evgeni Dadonov	6 650 000 $ (3)
Andre Burakowsky (Out of Payroll)	6 000 000 $ (3)
Zach Werenski	5 000 000 $ (3)
Adam Henrique	5 000 000 $ (1)
Nail Yakupov	4 650 000 $ (2)
David Perron	4 500 000 $ (1)
Igor Shesterkin	4 000 000 $ (4)
Nikita Zaitsev	4 000 000 $ (3)
Tim Erixon	3 500 000 $ (2)
Radek Faksa	3 150 000 $ (2)
John Gilmour	3 000 000 $ (3)
Austin Watson	3 000 000 $ (3)
Sebastian Wannstrom	2 650 000 $ (1)
Blaze Lizotte	2 500 000 $ (3)
Dean Kukan	2 100 000 $ (2)
Anders Nilsson	1 500 000 $ (1)
Garnet Hathaway	1 400 000 $ (2)
Patrik Berglund	900 100 $ (1)
Pierre-Luc Dubois	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 72 900 100 $
Year 14 : 48 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $
Salary Average Commitment
Year 13 : 72 400 100 $
Year 14 : 48 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 900 100 $
Year 14 : 48 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $

Farm Players Salaries
Josh Brown	210 000 $ (2)
Ryan Shannon	150 000 $ (1)
Casey Cizikas	150 000 $ (1)
JC Lipon	140 000 $ (2)
David Booth	100 000 $ (1)
Maxim Mamin	100 000 $ (1)
Reece Scarlett	100 000 $ (1)
Blake Weyrick	90 000 $ (3)
Mackenzie MacEachern	90 000 $ (2)
Ryan Murphy	90 000 $ (1)
Thomas(Chase) Perry	90 000 $ (2)
Alexander Younan	75 000 $ (2)
Aleksi Saarela	75 000 $ (2)
Ebbe Sionas	75 000 $ (1)
Jesper Lindgren	75 000 $ (3)
Geoff Platt	75 000 $ (1)
Gustav Olofsson (Out of Payroll)	75 000 $ (1)
Keegan Kanzig	75 000 $ (2)
Sean Day	75 000 $ (3)
Adam Ollas-Mattsson	75 000 $ (3)
Alex Kile	75 000 $ (1)
Filip Sandberg	75 000 $ (1)
Ruzal Galeyev	75 000 $ (1)
Thomas Novak	75 000 $ (3)
Alexis Binner	75 000 $ (2)
Lukas Zetterberg	75 000 $ (2)
Anton Karlsson	75 000 $ (2)
Simon Hjalmarsson	75 000 $ (1)
Ludwig Blomstrand	70 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 13 : 2 655 000 $
Year 14 : 1 370 000 $
Year 15 : 390 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 630 000 $
Year 14 : 1 370 000 $
Year 15 : 390 000 $
Year 16 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - 92 $ - 5 741 - 71,76%
Level 2:	5000 - 70 $ - 3 543 - 70,85%
Level 3:	2000 - 45 $ - 1 492 - 74,61%
Level 4:	4000 - 33 $ - 2 213 - 55,31%
Luxury :	1000 - 180 $ - 803 - 80,33%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 38 $ - 1 388 - 69,42%
Farm Level 2:	1000 - 19 $ - 685 - 68,53%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	13 792 - 68,96%
Average Income per Game	1 585 665 $
Year to Date Revenue	14 270 981 $
Farm
Home Games Left	32
Average Attendance - %	2 074 - 69,12%
Average Income per Game	98 009 $
Year to Date Revenue	882 084 $
Expense
Pro Players Total Salaries	67 750 100 $
Farm Players Total Salaries	2 445 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 598 710 $
Farm Year To Date Expenses	562 359 $
Pro Salary Cap To Date	15 490 229 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 741 266 $
Farm Estimated Season Revenue	3 136 299 $
Pro Remaining Season Days	148
Pro Expenses Per Days	361 112 $
Pro Estimated Expenses	53 444 576 $
Farm Remaining Season Days	146
Farm Expenses Per Days	13 610 $
Farm Estimated Expenses	1 987 060 $
Estimated Season Expenses	55 431 636 $
Season Salary Cap	67 750 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	6 249 900 $
Estimate Over Minimum Salary Cap of 0 $	67 750 100 $
Current Bank Account	46 380 521 $
Projected Bank Account	44 826 450 $

Pro Players Salaries
John Tavares (Out of Payroll)	9 000 000 $ (3)
Sebastian Aho	8 500 000 $ (5)
Aleksander Barkov	7 500 000 $ (3)
Mitchell Marner (Out of Payroll)	7 500 000 $ (3)
Victor Hedman	7 000 000 $ (3)
Rasmus Ristolainen	5 750 000 $ (3)
Semyon Varlamov	5 650 000 $ (2)
Tanner Pearson	3 650 000 $ (1)
Connor Murphy	3 500 000 $ (3)
Tyler Bertuzzi	2 650 000 $ (2)
Troy Stetcher	2 650 000 $ (2)
Jimmy Vesey	2 100 000 $ (1)
Scott Laughton	1 800 000 $ (1)
Matt Moulson	1 500 000 $ (1)
Scott Kosmachuk	1 400 000 $ (2)
Mathieu Perreault	900 100 $ (1)
Jeff Zatkoff	900 000 $ (1)
Jordan Kyrou	900 000 $ (3)
Erik Cernak	900 000 $ (1)
Jordan Subban	750 000 $ (1)
David Kase	750 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 13 : 75 250 100 $
Year 14 : 62 750 000 $
Year 15 : 50 400 000 $
Year 16 : 8 500 000 $
Salary Average Commitment
Year 13 : 75 300 100 $
Year 14 : 62 800 000 $
Year 15 : 50 400 000 $
Year 16 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 75 250 100 $
Year 14 : 62 750 000 $
Year 15 : 50 400 000 $
Year 16 : 8 500 000 $

Farm Players Salaries
Patrick Wiercioch	170 000 $ (3)
Stephane Da Costa	160 000 $ (1)
Zach Trotman	150 000 $ (1)
Jim Slater	150 000 $ (1)
Chris Stewart	140 000 $ (1)
Tomas Kubalik	140 000 $ (1)
Ondrej Roman (Out of Payroll)	140 000 $ (1)
Alexei Emelin	120 000 $ (1)
Matt D'Agostini	110 000 $ (1)
Reece Willcox	100 000 $ (1)
Mike Blunden	100 000 $ (1)
Michael Mersch	100 000 $ (1)
Eddie Wittchow	90 000 $ (1)
Jeff Frazee	90 000 $ (3)
Justin Hache	80 000 $ (3)
Brett Sutter	80 000 $ (3)
Colin Jacobs	80 000 $ (3)
Rasmus Bengtsson	80 000 $ (3)
Curtis Hamilton	75 000 $ (1)
Zachary Sawchenko	75 000 $ (1)
Jarrod Maidens	75 000 $ (1)
Evgeny Artyukhin	70 000 $ (1)
Hannu Toivonen	70 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 13 : 2 445 000 $
Year 14 : 580 000 $
Year 15 : 580 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 445 000 $
Year 14 : 580 000 $
Year 15 : 580 000 $
Year 16 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 90 $ - 7 388 - 92,35%
Level 2:	6000 - 55 $ - 5 394 - 89,91%
Level 3:	3000 - 35 $ - 1 893 - 63,10%
Level 4:	4000 - 25 $ - 3 179 - 79,48%
Luxury :	1000 - 190 $ - 789 - 78,91%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 577 - 78,87%
Farm Level 2:	1000 - 15 $ - 978 - 97,83%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 644 - 84,75%
Average Income per Game	1 785 354 $
Year to Date Revenue	16 068 188 $
Farm
Home Games Left	32
Average Attendance - %	2 556 - 85,19%
Average Income per Game	104 129 $
Year to Date Revenue	937 165 $
Expense
Pro Players Total Salaries	71 850 100 $
Farm Players Total Salaries	3 275 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 687 070 $
Farm Year To Date Expenses	739 968 $
Pro Salary Cap To Date	15 578 584 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	57 131 335 $
Farm Estimated Season Revenue	3 332 142 $
Pro Remaining Season Days	148
Pro Expenses Per Days	382 805 $
Pro Estimated Expenses	56 655 140 $
Farm Remaining Season Days	146
Farm Expenses Per Days	18 048 $
Farm Estimated Expenses	2 635 008 $
Estimated Season Expenses	59 290 148 $
Season Salary Cap	71 850 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	2 149 900 $
Estimate Over Minimum Salary Cap of 0 $	71 850 100 $
Current Bank Account	50 689 400 $
Projected Bank Account	51 862 729 $

Pro Players Salaries
Anze Kopitar	10 350 000 $ (4)
Jakub Voracek	8 500 000 $ (5)
Nikita Kucherov	8 000 000 $ (1)
Sean Monahan	8 000 000 $ (3)
Brandon Saad	6 150 000 $ (2)
Jared Spurgeon	6 000 000 $ (3)
Cory Schneider	5 750 000 $ (1)
Cam Atkinson	5 000 000 $ (3)
Matt Roy	2 650 000 $ (2)
Michael Stone	1 750 000 $ (1)
Jamie McGinn	1 500 000 $ (1)
Michael Chaput	1 000 000 $ (1)
Patrick Marleau	900 100 $ (1)
Alex Nedeljkovic	900 000 $ (3)
Denis Gurianov	900 000 $ (3)
Martin Necas	900 000 $ (3)
Sam Bennett	900 000 $ (1)
Adam Fox	900 000 $ (2)
Jonas Siegenthaler	900 000 $ (2)
Travis Sanheim	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 71 850 100 $
Year 14 : 51 150 000 $
Year 15 : 40 550 000 $
Year 16 : 18 850 000 $
Salary Average Commitment
Year 13 : 69 941 767 $
Year 14 : 49 241 667 $
Year 15 : 38 641 667 $
Year 16 : 16 941 667 $
Salary Cap with 1 Way Contract
Year 13 : 71 850 100 $
Year 14 : 51 150 000 $
Year 15 : 40 550 000 $
Year 16 : 18 850 000 $

Farm Players Salaries
Matthew Peca	250 000 $ (3)
Karson Kuhlman	170 000 $ (3)
Christopher Gibson	160 000 $ (3)
Viktor Stalberg	150 000 $ (2)
Justin Fontaine	150 000 $ (2)
Chris Bourque	125 000 $ (1)
Stephen Johns	120 000 $ (1)
Evgeny Medvedev	120 000 $ (1)
Andreas Martinsen	120 000 $ (2)
Kurtis MacDermid	110 000 $ (2)
Blake Coleman	100 000 $ (1)
Matt Beleskey	100 000 $ (1)
Andrew Yogan	100 000 $ (3)
Mike Hoeffel	100 000 $ (1)
Evgeny Grachev	100 000 $ (1)
Steve Oleksy	100 000 $ (1)
Magnus Hellberg	100 000 $ (3)
Rem Pitlick	90 000 $ (3)
David Gilbert	90 000 $ (2)
Michael Latta	90 000 $ (2)
Denis Bodrov	90 000 $ (2)
Mitch Wahl	80 000 $ (1)
Danny Biega	80 000 $ (2)
Rickard Hugg	75 000 $ (2)
Dillon Heatherington	75 000 $ (1)
Julius Bergman	75 000 $ (2)
Evan Cowley	75 000 $ (1)
Stepan Falkovsky	75 000 $ (3)
Dysin Mayo	75 000 $ (3)
Jonathan Davidsson	75 000 $ (3)
Adam Marsh	55 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 3 275 000 $
Year 14 : 2 125 000 $
Year 15 : 1 095 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 275 000 $
Year 14 : 2 125 000 $
Year 15 : 1 095 000 $
Year 16 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 90 $ - 7 484 - 93,56%
Level 2:	6000 - 49 $ - 5 308 - 88,47%
Level 3:	3000 - 39 $ - 1 831 - 61,02%
Level 4:	4000 - 25 $ - 3 126 - 78,15%
Luxury :	1000 - 172 $ - 893 - 89,34%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 32 $ - 1 882 - 94,11%
Farm Level 2:	1000 - 15 $ - 852 - 85,20%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 643 - 84,74%
Average Income per Game	1 754 739 $
Year to Date Revenue	15 792 651 $
Farm
Home Games Left	32
Average Attendance - %	2 734 - 91,14%
Average Income per Game	108 545 $
Year to Date Revenue	976 906 $
Expense
Pro Players Total Salaries	72 350 100 $
Farm Players Total Salaries	2 810 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 278 338 $
Farm Year To Date Expenses	659 894 $
Pro Salary Cap To Date	15 169 866 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 151 648 $
Farm Estimated Season Revenue	3 473 444 $
Pro Remaining Season Days	148
Pro Expenses Per Days	385 450 $
Pro Estimated Expenses	57 046 600 $
Farm Remaining Season Days	146
Farm Expenses Per Days	15 561 $
Farm Estimated Expenses	2 271 906 $
Estimated Season Expenses	59 318 506 $
Season Salary Cap	72 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 649 900 $
Estimate Over Minimum Salary Cap of 0 $	72 350 100 $
Current Bank Account	24 866 285 $
Projected Bank Account	25 172 871 $

Pro Players Salaries
Mike Richards	7 650 000 $ (2)
Mark Giordano	7 000 000 $ (4)
Antti Niemi	5 750 000 $ (2)
Jonathan Drouin	5 150 000 $ (2)
Jake Muzzin	5 000 000 $ (1)
Mikko Koivu	4 750 000 $ (2)
Morgan Ellis	4 000 000 $ (4)
Landon Ferraro	3 500 000 $ (3)
Brian Boyle	3 500 000 $ (2)
Derek Grant (1 Way Contract)	3 300 000 $ (1)
Devin Shore	2 800 000 $ (1)
Sven Baertschi	2 650 000 $ (2)
Brett Kulak	2 650 000 $ (2)
Matt Mahalak	2 650 000 $ (2)
Matthew Nieto	2 300 000 $ (1)
Colton Sceviour	2 300 000 $ (1)
Jared Cowen	2 100 000 $ (1)
Pavel Francouz	2 000 000 $ (2)
Vinni Lettieri	1 500 000 $ (3)
Cam Barker	900 100 $ (1)
Alex Debrincat	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 72 350 100 $
Year 14 : 52 750 000 $
Year 15 : 16 000 000 $
Year 16 : 11 000 000 $
Salary Average Commitment
Year 13 : 69 700 100 $
Year 14 : 50 100 000 $
Year 15 : 14 500 000 $
Year 16 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 350 100 $
Year 14 : 52 750 000 $
Year 15 : 16 000 000 $
Year 16 : 11 000 000 $

Farm Players Salaries
Zack MacEwen	250 000 $ (3)
Charlie Lindgren	210 000 $ (2)
Johan Gustafsson	170 000 $ (3)
Jacob Josefson (Out of Payroll)	150 000 $ (2)
Marc-Andre Gragnani	140 000 $ (2)
Valeri Vasiliev	110 000 $ (2)
Andrew Ebbett	110 000 $ (1)
Jiri Sekac	110 000 $ (1)
Christian Thomas	110 000 $ (1)
Ross Johnston	100 000 $ (2)
Will Weber	100 000 $ (2)
Jake Evans	90 000 $ (2)
Yakov Trenin	90 000 $ (3)
Warren Foegele	90 000 $ (2)
Taylor Chorney	80 000 $ (1)
Adam Tambellini	75 000 $ (1)
Darby Llewellyn	75 000 $ (1)
Kyle Jenkins	75 000 $ (1)
Luc Snuggerud	75 000 $ (2)
Chris Martenet	75 000 $ (3)
Jens Looke	75 000 $ (2)
Michael Spacek	75 000 $ (2)
Austen Keating	75 000 $ (3)
Linus Soderstrom	75 000 $ (3)
Jared Hauf	75 000 $ (1)
Kyle Beach	75 000 $ (1)
Connor Hobbs	75 000 $ (3)
Matthew Strome	75 000 $ (3)
Cooper Marody (Out of Payroll)	75 000 $ (3)
Roland Mckeown	75 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 13 : 3 035 000 $
Year 14 : 2 250 000 $
Year 15 : 960 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 035 000 $
Year 14 : 2 250 000 $
Year 15 : 960 000 $
Year 16 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 74 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	30 703 632 $	68 550 100 $	5 449 900 $	68 550 100 $	2 875 000 $	27 125 000 $	21	31	52
BlackHawks	27 088 208 $	66 600 100 $	7 399 900 $	66 600 100 $	2 490 000 $	27 510 000 $	22	27	49
BlueJacket	36 050 203 $	71 950 100 $	2 049 900 $	71 950 100 $	3 031 000 $	26 969 000 $	22	29	51
Blues	76 735 066 $	67 725 100 $	6 274 900 $	67 725 100 $	4 007 500 $	25 992 500 $	21	30	51
Bruins	13 274 993 $	66 950 100 $	7 049 900 $	66 950 100 $	2 385 000 $	27 615 000 $	23	26	49
Canadiens	50 516 160 $	72 950 100 $	1 049 900 $	72 950 100 $	3 280 000 $	26 720 000 $	20	32	52
Canucks	56 274 678 $	65 350 100 $	8 649 900 $	65 350 100 $	2 285 000 $	27 715 000 $	20	25	45
Capitals	10 597 898 $	73 450 100 $	549 900 $	73 450 100 $	2 375 000 $	27 625 000 $	21	24	45
Coyotes	25 600 362 $	71 350 100 $	2 649 900 $	71 350 100 $	2 190 000 $	27 810 000 $	22	28	50
Devils	35 461 465 $	68 600 100 $	5 399 900 $	68 600 100 $	2 610 000 $	27 390 000 $	20	31	51
Ducks	12 540 812 $	73 775 100 $	224 900 $	73 775 100 $	3 165 000 $	26 835 000 $	20	32	52
Flames	65 754 561 $	73 100 100 $	899 900 $	73 100 100 $	3 347 500 $	26 652 500 $	21	30	51
Flyers	30 965 493 $	66 600 100 $	7 399 900 $	66 600 100 $	2 697 500 $	27 302 500 $	20	27	47
GoldenKnights	21 186 912 $	71 700 100 $	2 299 900 $	71 700 100 $	2 902 500 $	27 097 500 $	20	25	45
Hurricanes	36 181 648 $	72 900 100 $	1 099 900 $	72 900 100 $	2 525 500 $	27 474 500 $	20	28	48
Islanders	41 297 225 $	65 360 100 $	8 639 900 $	65 360 100 $	3 310 000 $	26 690 000 $	20	32	52
Jets	182 374 134 $	70 350 100 $	3 649 900 $	70 350 100 $	2 600 000 $	27 400 000 $	20	28	48
Kings	59 704 105 $	69 600 100 $	4 399 900 $	69 600 100 $	2 125 000 $	27 875 000 $	21	25	46
Kraken	7 568 855 $	65 550 100 $	8 449 900 $	65 550 100 $	2 540 000 $	27 460 000 $	21	28	49
Lightning	25 358 786 $	72 000 100 $	1 999 900 $	72 000 100 $	3 115 000 $	26 885 000 $	21	31	52
MapleLeafs	(832 387 $)	72 100 000 $	1 900 000 $	72 100 000 $	3 510 000 $	26 490 000 $	21	30	51
Oilers	59 532 754 $	72 000 100 $	1 999 900 $	72 000 100 $	2 765 000 $	27 235 000 $	20	31	51
Panthers	95 240 653 $	73 450 100 $	549 900 $	73 450 100 $	2 265 000 $	27 735 000 $	21	28	49
Penguins	149 098 762 $	68 800 100 $	5 199 900 $	68 800 100 $	3 335 000 $	26 665 000 $	22	29	51
Predators	26 718 592 $	70 600 100 $	3 399 900 $	70 600 100 $	2 770 000 $	27 230 000 $	20	27	47
Rangers	11 897 235 $	71 250 100 $	2 749 900 $	71 250 100 $	2 720 000 $	27 280 000 $	21	31	52
RedWings	20 065 828 $	72 350 100 $	1 649 900 $	72 350 100 $	2 822 500 $	27 177 500 $	20	30	50
Sabres	3 029 401 $	71 300 100 $	2 699 900 $	71 300 100 $	3 400 000 $	26 600 000 $	20	31	51
Senators	38 933 892 $	72 900 100 $	1 099 900 $	72 900 100 $	2 580 000 $	27 420 000 $	20	29	49
Sharks	46 380 521 $	67 750 100 $	6 249 900 $	67 750 100 $	2 445 000 $	27 555 000 $	21	23	44
Stars	50 689 400 $	71 850 100 $	2 149 900 $	71 850 100 $	3 275 000 $	26 725 000 $	20	31	51
Wild	24 866 285 $	72 350 100 $	1 649 900 $	72 350 100 $	2 810 000 $	27 190 000 $	21	30	51

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 15 octobre 2021 at 11:14

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 - %