Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 12 décembre 2019 at 09:30

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - 90 $ - 6 055 - 75,69%
Level 2:	6000 - 57 $ - 4 605 - 76,74%
Level 3:	3000 - 23 $ - 2 496 - 83,20%
Level 4:	5000 - 17 $ - 4 361 - 87,22%
Luxury :	1000 - 184 $ - 816 - 81,59%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 45 $ - 1 239 - 61,93%
Farm Level 2:	1000 - 25 $ - 543 - 54,35%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 332 - 79,71%
Average Income per Game	1 533 055 $
Year to Date Revenue	35 260 264 $
Farm
Home Games Left	18
Average Attendance - %	1 782 - 59,40%
Average Income per Game	98 983 $
Year to Date Revenue	2 276 620 $
Expense
Pro Players Total Salaries	60 150 000 $
Farm Players Total Salaries	2 295 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 771 383 $
Farm Year To Date Expenses	1 417 079 $
Pro Salary Cap To Date	36 444 123 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 594 989 $
Farm Estimated Season Revenue	1 781 703 $
Pro Remaining Season Days	85
Pro Expenses Per Days	324 866 $
Pro Estimated Expenses	27 613 610 $
Farm Remaining Season Days	84
Farm Expenses Per Days	12 876 $
Farm Estimated Expenses	1 081 584 $
Estimated Season Expenses	28 695 194 $
Season Salary Cap	60 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	8 850 000 $
Estimate Over Minimum Salary Cap of 0 $	60 150 000 $
Current Bank Account	15 239 711 $
Projected Bank Account	15 921 209 $

Pro Players Salaries
John Gibson	6 000 000 $ (1)
Keith Yandle	5 750 000 $ (2)
Artemi Panarin	5 500 000 $ (2)
Ryan McDonagh	5 500 000 $ (1)
Ryan Callahan (Out of Payroll)	5 500 000 $ (1)
Jeff Skinner	5 350 000 $ (1)
Brandon Saad	5 350 000 $ (1)
Sean Couturier	5 000 000 $ (3)
Brayden Schenn	4 500 000 $ (2)
Justin Faulk	4 000 000 $ (1)
Viktor Stalberg	1 800 000 $ (1)
Dana Tyrell	1 750 000 $ (1)
Nate Schmidt	1 500 000 $ (1)
Jared Boll	1 000 000 $ (1)
Ryan Pilon	1 000 000 $ (3)
Nikita Tryamkin	900 000 $ (2)
Bo Horvat	900 000 $ (1)
Martin Frk	900 000 $ (2)
Nick Ritchie	900 000 $ (3)
Alan Quine	900 000 $ (1)
Griffin Reinhart	850 000 $ (2)
Johan Gustafsson	800 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 10 : 65 650 000 $
Year 11 : 25 300 000 $
Year 12 : 6 900 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 65 650 000 $
Year 11 : 25 300 000 $
Year 12 : 6 900 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 65 650 000 $
Year 11 : 25 300 000 $
Year 12 : 6 900 000 $
Year 13 : 0 $

Farm Players Salaries
Logan Couture	6 000 000 $ (4)
Jeremy Smith	125 000 $ (2)
Justin Holl	120 000 $ (1)
Ethan Werek	110 000 $ (2)
Brandon Bollig	100 000 $ (1)
Fredrik Pettersson-Wentzel	95 000 $ (2)
Dillon Fournier	90 000 $ (1)
Jimmy Hayes	90 000 $ (3)
Curtis Lazar	90 000 $ (2)
Steven Shipley	85 000 $ (2)
Gaelan Patterson	85 000 $ (2)
Justin Jokinen	85 000 $ (2)
Robert Czarnik	85 000 $ (2)
Trevor Cann	85 000 $ (1)
Troy Rutkowski	85 000 $ (1)
Pius Suter	80 000 $ (2)
Ville Pokka	80 000 $ (2)
Benjamin Casavant	75 000 $ (2)
Tobias Eder	75 000 $ (3)
Geordie Wudrick	75 000 $ (3)
Beau Starrett	75 000 $ (3)
Jack Sadek	75 000 $ (3)
Rasmus Bengtsson	75 000 $ (3)
Peter Hrehorcak	75 000 $ (3)
Andreas Soderberg	75 000 $ (2)
Lars Volden	70 000 $ (1)
Gregg Sutch	70 000 $ (3)
Andrew Campbell	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 8 295 000 $
Year 11 : 2 280 000 $
Year 12 : 1 210 000 $
Year 13 : 600 000 $
Salary Average Commitment
Year 10 : 8 295 000 $
Year 11 : 2 280 000 $
Year 12 : 1 210 000 $
Year 13 : 600 000 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 90 $ - 5 915 - 73,94%
Level 2:	6000 - 55 $ - 5 221 - 87,02%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 3 976 - 99,41%
Luxury :	1000 - 190 $ - 784 - 78,38%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 954 - 97,70%
Farm Level 2:	1000 - 11 $ - 990 - 99,00%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 896 - 85,22%
Average Income per Game	1 500 254 $
Year to Date Revenue	34 505 849 $
Farm
Home Games Left	17
Average Attendance - %	2 944 - 98,13%
Average Income per Game	93 645 $
Year to Date Revenue	2 247 486 $
Expense
Pro Players Total Salaries	64 100 000 $
Farm Players Total Salaries	2 717 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 082 617 $
Farm Year To Date Expenses	1 578 815 $
Pro Salary Cap To Date	36 755 368 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 004 577 $
Farm Estimated Season Revenue	1 591 969 $
Pro Remaining Season Days	85
Pro Expenses Per Days	345 989 $
Pro Estimated Expenses	29 409 065 $
Farm Remaining Season Days	84
Farm Expenses Per Days	15 148 $
Farm Estimated Expenses	1 272 432 $
Estimated Season Expenses	30 681 497 $
Season Salary Cap	64 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	4 900 000 $
Estimate Over Minimum Salary Cap of 0 $	64 100 000 $
Current Bank Account	5 944 413 $
Projected Bank Account	3 859 462 $

Pro Players Salaries
Jordan Eberle	5 500 000 $ (2)
Chris Higgins	5 500 000 $ (1)
Erik Johnson	4 700 000 $ (1)
Yanni Gourde	4 650 000 $ (2)
Martin Hanzal	4 500 000 $ (1)
Sergei Kostitsyn	4 250 000 $ (2)
Corey Crawford	4 250 000 $ (3)
Valtteri Filppula	3 500 000 $ (1)
Brandon Dubinsky	3 500 000 $ (2)
Dennis Seidenberg	3 500 000 $ (2)
Brad Richardson	3 500 000 $ (1)
Kyle Quincey	3 500 000 $ (2)
Kevin Klein	3 500 000 $ (1)
Mikkel Boedker	2 600 000 $ (2)
Bobby Sanguinetti	2 300 000 $ (1)
Michael Raffl	1 800 000 $ (1)
Andreas Martinsen	1 800 000 $ (1)
Jared Cowen	1 800 000 $ (1)
Alex Killorn	1 750 000 $ (2)
Adam Janosik	1 500 000 $ (3)
Samu Perhonen	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 35 900 000 $
Year 12 : 5 750 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 800 000 $
Year 11 : 35 900 000 $
Year 12 : 5 750 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 35 900 000 $
Year 12 : 5 750 000 $
Year 13 : 0 $

Farm Players Salaries
Sven Andrighetto	175 000 $ (1)
Michael Stone	175 000 $ (3)
Alexei Semenov (Out of Payroll)	150 000 $ (1)
Kyle Chipchura	150 000 $ (3)
Cedric Paquette	150 000 $ (1)
Nicola Riopel	150 000 $ (2)
Drew Schiestel	150 000 $ (1)
Brandon Mcmillan	140 000 $ (2)
Tomas Kubalik	140 000 $ (2)
Jonathon Blum	140 000 $ (2)
Kevin Connauton	140 000 $ (2)
John Armstrong	100 000 $ (3)
Cal Clutterbuck	100 000 $ (1)
John Lee	100 000 $ (2)
Michael Houser	100 000 $ (3)
Brian Ferlin	90 000 $ (3)
Allen York	90 000 $ (3)
Henri Ikonen	75 000 $ (2)
Nick Oliver	75 000 $ (2)
Marek Tvrdon	75 000 $ (1)
Nikolai Glukhov	75 000 $ (3)
Brian Hart	72 500 $ (2)
Robert Baillargeon	70 000 $ (1)
Raphael Bussieres	70 000 $ (1)
Shane McColgan	60 000 $ (1)
Benjamin Gallacher	55 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 2 867 500 $
Year 11 : 1 812 500 $
Year 12 : 780 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 867 500 $
Year 11 : 1 812 500 $
Year 12 : 780 000 $
Year 13 : 0 $

BlueJacket

BlueJacket is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - 85 $ - 5 478 - 68,47%
Level 2:	6000 - 48 $ - 5 552 - 92,53%
Level 3:	3000 - 19 $ - 2 617 - 87,23%
Level 4:	5000 - 15 $ - 4 366 - 87,33%
Luxury :	1500 - 125 $ - 1 079 - 71,94%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 30 $ - 1 919 - 95,93%
Farm Level 2:	1000 - 18 $ - 690 - 69,03%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	19 092 - 81,24%
Average Income per Game	1 476 226 $
Year to Date Revenue	33 953 200 $
Farm
Home Games Left	17
Average Attendance - %	2 609 - 86,96%
Average Income per Game	101 597 $
Year to Date Revenue	2 438 317 $
Expense
Pro Players Total Salaries	69 700 000 $
Farm Players Total Salaries	4 895 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 748 811 $
Farm Year To Date Expenses	2 051 786 $
Pro Salary Cap To Date	37 421 526 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 572 070 $
Farm Estimated Season Revenue	1 727 141 $
Pro Remaining Season Days	85
Pro Expenses Per Days	375 936 $
Pro Estimated Expenses	31 954 560 $
Farm Remaining Season Days	84
Farm Expenses Per Days	26 855 $
Farm Estimated Expenses	2 255 820 $
Estimated Season Expenses	34 210 380 $
Season Salary Cap	69 700 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-700 000 $
Estimate Over Minimum Salary Cap of 0 $	69 700 000 $
Current Bank Account	2 481 383 $
Projected Bank Account	(3 429 786 $)

Pro Players Salaries
Tyler Seguin	9 000 000 $ (3)
Carey Price	8 500 000 $ (1)
Claude Giroux	8 000 000 $ (4)
Olli Jokinen	8 000 000 $ (1)
Nathan MacKinnon	7 750 000 $ (2)
Victor Hedman	7 000 000 $ (5)
Mike Cammalleri	2 800 000 $ (1)
Kevin Poulin	2 400 000 $ (1)
Christian Dvorak	2 400 000 $ (1)
Robert Bortuzzo	1 800 000 $ (1)
Brandon Sutter	1 800 000 $ (1)
Riley Nash	1 800 000 $ (1)
Linden Vey	1 400 000 $ (1)
Noah Hanifin	900 000 $ (3)
David Pastrnak	900 000 $ (1)
Alex Debrincat	900 000 $ (3)
Adam Pardy	900 000 $ (1)
Jakub Vrana	900 000 $ (3)
Robert Hagg	900 000 $ (2)
Rasmus Ristolainen (Out of Payroll)	900 000 $ (1)
Seth Jones	900 000 $ (1)
Zach Nastasiuk	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 70 600 000 $
Year 11 : 36 100 000 $
Year 12 : 27 450 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 70 100 000 $
Year 11 : 36 100 000 $
Year 12 : 27 450 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 600 000 $
Year 11 : 36 100 000 $
Year 12 : 27 450 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Theo Ruth	1 500 000 $ (1)
Vladimir Zharkov	1 000 000 $ (1)
Calle Jarnkrok	150 000 $ (2)
Fredrik Claesson	150 000 $ (2)
Josh Unice	150 000 $ (3)
Brock Beukeboom	120 000 $ (2)
Jacob Deserres	100 000 $ (2)
Artur Gavrus	95 000 $ (1)
Duncan Siemens	90 000 $ (2)
Brendan Gaunce	90 000 $ (2)
Chris Terry	90 000 $ (1)
Andy Andreoff	90 000 $ (2)
Daniel Brodin	90 000 $ (1)
Dakota Mermis	80 000 $ (2)
Gavin Bayreuther	80 000 $ (2)
Martin Reway	75 000 $ (3)
Evan Allen	75 000 $ (3)
Alex Kile	75 000 $ (3)
Filip Sandberg	75 000 $ (3)
Sergey Tolchinsky	75 000 $ (3)
Rushan Rafikov	75 000 $ (3)
Gage Ausmus	75 000 $ (3)
Jason Kasdorf	75 000 $ (1)
Andreas Borgman	75 000 $ (3)
Viktor Crus-Rydberg	75 000 $ (3)
Morgan Klimchuk (Out of Payroll)	75 000 $ (3)
Ruzal Galeyev	75 000 $ (3)
Vyacheslav Leshchenko	75 000 $ (3)
Alexander Svitov	60 000 $ (1)
Corey Tropp	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 4 970 000 $
Year 11 : 2 000 000 $
Year 12 : 1 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 970 000 $
Year 11 : 2 000 000 $
Year 12 : 1 050 000 $
Year 13 : 0 $

Blues

Blues is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - 90 $ - 6 229 - 77,87%
Level 2:	6000 - 55 $ - 5 252 - 87,54%
Level 3:	3000 - 30 $ - 2 050 - 68,32%
Level 4:	4000 - 23 $ - 3 068 - 76,69%
Luxury :	1000 - 185 $ - 789 - 78,94%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 917 - 95,83%
Farm Level 2:	1000 - 25 $ - 525 - 52,53%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 388 - 79,04%
Average Income per Game	1 611 364 $
Year to Date Revenue	37 061 379 $
Farm
Home Games Left	18
Average Attendance - %	2 442 - 81,40%
Average Income per Game	114 494 $
Year to Date Revenue	2 633 352 $
Expense
Pro Players Total Salaries	69 650 000 $
Farm Players Total Salaries	3 010 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 492 508 $
Farm Year To Date Expenses	1 828 973 $
Pro Salary Cap To Date	36 165 243 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 004 557 $
Farm Estimated Season Revenue	2 060 884 $
Pro Remaining Season Days	85
Pro Expenses Per Days	375 668 $
Pro Estimated Expenses	31 931 780 $
Farm Remaining Season Days	84
Farm Expenses Per Days	16 720 $
Farm Estimated Expenses	1 404 480 $
Estimated Season Expenses	33 336 260 $
Season Salary Cap	69 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-650 000 $
Estimate Over Minimum Salary Cap of 0 $	69 650 000 $
Current Bank Account	65 808 276 $
Projected Bank Account	63 537 457 $

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

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

Bruins

Bruins is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 5 982 - 74,78%
Level 2:	6000 - 57 $ - 4 523 - 75,39%
Level 3:	3000 - 26 $ - 2 469 - 82,30%
Level 4:	5000 - 21 $ - 4 157 - 83,14%
Luxury :	1500 - 133 $ - 1 066 - 71,05%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 450 - 72,50%
Farm Level 2:	1000 - 17 $ - 832 - 83,15%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 197 - 77,43%
Average Income per Game	1 545 538 $
Year to Date Revenue	35 547 368 $
Farm
Home Games Left	17
Average Attendance - %	2 282 - 76,05%
Average Income per Game	100 727 $
Year to Date Revenue	2 417 437 $
Expense
Pro Players Total Salaries	70 200 000 $
Farm Players Total Salaries	2 480 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 173 245 $
Farm Year To Date Expenses	1 457 952 $
Pro Salary Cap To Date	36 846 006 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 819 679 $
Farm Estimated Season Revenue	1 712 351 $
Pro Remaining Season Days	85
Pro Expenses Per Days	378 610 $
Pro Estimated Expenses	32 181 850 $
Farm Remaining Season Days	84
Farm Expenses Per Days	13 871 $
Farm Estimated Expenses	1 165 164 $
Estimated Season Expenses	33 347 014 $
Season Salary Cap	70 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-1 200 000 $
Estimate Over Minimum Salary Cap of 0 $	70 200 000 $
Current Bank Account	26 689 744 $
Projected Bank Account	22 874 760 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (2)
P.K. Subban	8 000 000 $ (5)
Shea Weber	7 500 000 $ (2)
Andrei Kostitsyn	7 500 000 $ (3)
Phil Kessel	7 000 000 $ (1)
Jonathan Bernier	4 600 000 $ (1)
Brendan Gallagher	4 000 000 $ (1)
David Schlemko	3 200 000 $ (1)
Nikita Zaitsev	3 150 000 $ (2)
Boone Jenner	2 600 000 $ (2)
Louie Caporusso	2 100 000 $ (1)
Darren Helm	1 800 000 $ (1)
Jujhar Khaira	1 750 000 $ (3)
Michael Kostka	1 500 000 $ (1)
Al Montoya	1 500 000 $ (1)
Francois Bouchard	1 000 000 $ (2)
Adam Erne	900 000 $ (3)
Marcus Pettersson	900 000 $ (3)
Brayden Point	900 000 $ (2)
Boo Nieves	900 000 $ (2)
Jack Eichel	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 70 200 000 $
Year 11 : 43 600 000 $
Year 12 : 19 050 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 68 700 000 $
Year 11 : 42 100 000 $
Year 12 : 17 550 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 200 000 $
Year 11 : 43 600 000 $
Year 12 : 19 050 000 $
Year 13 : 8 000 000 $

Farm Players Salaries
Raphael Diaz	180 000 $ (2)
Olivier Roy	110 000 $ (2)
Max Nicastro	100 000 $ (3)
James Wright	100 000 $ (3)
Kirill Lyamin	100 000 $ (1)
Matt Tennyson	100 000 $ (1)
Jean-Phillipe Cote	100 000 $ (1)
Luca Caputi	95 000 $ (2)
Ryan Howse	90 000 $ (2)
Alexandre R. Picard	90 000 $ (3)
Martin Ouellette	90 000 $ (2)
Jake Paterson	90 000 $ (2)
Tom Gilbert	90 000 $ (3)
Brandon Davidson	90 000 $ (2)
Austin Madaisky	85 000 $ (2)
Nicolas Kerdiles	85 000 $ (2)
Johan Sundstrom	80 000 $ (2)
Ben Winnett	80 000 $ (2)
Philip Lane	80 000 $ (2)
Kristopher Foucault	80 000 $ (1)
Joachim Nermark	75 000 $ (1)
Sebastian Collberg	75 000 $ (2)
Austen Brassard	75 000 $ (1)
Samuel Kurker	70 000 $ (2)
Dane Fox	70 000 $ (2)
Garrett Meurs	70 000 $ (1)
Max Gardiner	65 000 $ (2)
Matthew Deblouw	65 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 2 480 000 $
Year 11 : 1 880 000 $
Year 12 : 380 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 480 000 $
Year 11 : 1 880 000 $
Year 12 : 380 000 $
Year 13 : 0 $

Canadiens

Canadiens is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 75 $ - 6 508 - 81,34%
Level 2:	6000 - 60 $ - 4 044 - 67,40%
Level 3:	3000 - 30 $ - 2 275 - 75,82%
Level 4:	5000 - 15 $ - 4 142 - 82,85%
Luxury :	1000 - 125 $ - 962 - 96,23%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 30 $ - 1 937 - 96,83%
Farm Level 2:	1000 - 15 $ - 966 - 96,60%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 931 - 77,96%
Average Income per Game	1 454 489 $
Year to Date Revenue	33 453 249 $
Farm
Home Games Left	18
Average Attendance - %	2 903 - 96,76%
Average Income per Game	103 616 $
Year to Date Revenue	2 383 162 $
Expense
Pro Players Total Salaries	69 650 000 $
Farm Players Total Salaries	2 650 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 132 615 $
Farm Year To Date Expenses	1 576 568 $
Pro Salary Cap To Date	36 805 370 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 180 804 $
Farm Estimated Season Revenue	1 865 083 $
Pro Remaining Season Days	85
Pro Expenses Per Days	375 668 $
Pro Estimated Expenses	31 931 780 $
Farm Remaining Season Days	84
Farm Expenses Per Days	14 785 $
Farm Estimated Expenses	1 241 940 $
Estimated Season Expenses	33 173 720 $
Season Salary Cap	69 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-650 000 $
Estimate Over Minimum Salary Cap of 0 $	69 650 000 $
Current Bank Account	49 402 370 $
Projected Bank Account	44 274 537 $

Pro Players Salaries
John Tavares	7 750 000 $ (1)
Martin Havlat	7 750 000 $ (1)
T.J. Oshie	6 500 000 $ (2)
Frederik Andersen	5 800 000 $ (3)
Sean Monahan	5 650 000 $ (1)
John Klingberg	4 500 000 $ (1)
Kevin Labanc	4 500 000 $ (5)
Andrej Meszaros	4 500 000 $ (1)
Jean Gabriel Pageau	3 400 000 $ (1)
Sami Vatanen	3 100 000 $ (1)
Brock Nelson	2 800 000 $ (1)
Connor Murphy	2 800 000 $ (1)
Tim Erixon	2 300 000 $ (1)
Charlie Lindgren	1 800 000 $ (1)
Jyrki Jokipakka	1 100 000 $ (3)
Jordan Weal	1 000 000 $ (3)
Esa Lindell	900 000 $ (1)
Andreas Johnsson	900 000 $ (3)
Anthony Cirelli	900 000 $ (3)
Ondrej Kase	900 000 $ (2)
Tanner Richard	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 69 650 000 $
Year 11 : 21 600 000 $
Year 12 : 14 200 000 $
Year 13 : 4 500 000 $
Salary Average Commitment
Year 10 : 67 850 000 $
Year 11 : 20 300 000 $
Year 12 : 14 200 000 $
Year 13 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 650 000 $
Year 11 : 21 600 000 $
Year 12 : 14 200 000 $
Year 13 : 4 500 000 $

Farm Players Salaries
Matt Bartkowski	200 000 $ (2)
Brian Gibbons	180 000 $ (2)
Wojtek Wolski	170 000 $ (2)
Eric O'dell	140 000 $ (2)
Peter Delmas	140 000 $ (3)
Harri Sateri	140 000 $ (3)
Christopher DiDomenico	130 000 $ (3)
Justin Fontaine	100 000 $ (1)
Pavel Vorobiev	100 000 $ (1)
Maxime Clermont	100 000 $ (1)
Lukas Krajicek	100 000 $ (2)
Corban Knight	95 000 $ (1)
Julien Pelletier	95 000 $ (3)
Jesper Pettersson	90 000 $ (1)
Justin Sefton	90 000 $ (1)
Jacob De La Rose	90 000 $ (2)
Frederick Gaudreau	85 000 $ (1)
Sean Kuraly (Out of Payroll)	85 000 $ (1)
Robin Kovacs	80 000 $ (2)
David Musil	80 000 $ (1)
Dylan Blujus	80 000 $ (2)
Matia Marcantuoni	80 000 $ (3)
Chris Bigras	75 000 $ (3)
Blake Speers	75 000 $ (3)
Carter Ashton	70 000 $ (1)
Dante Salituro	65 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 2 735 000 $
Year 11 : 1 775 000 $
Year 12 : 735 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 735 000 $
Year 11 : 1 775 000 $
Year 12 : 735 000 $
Year 13 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 4 980 - 71,14%
Level 2:	5000 - 60 $ - 4 098 - 81,96%
Level 3:	2000 - 35 $ - 1 762 - 88,10%
Level 4:	4000 - 20 $ - 3 937 - 98,42%
Luxury :	1000 - 200 $ - 741 - 74,08%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 867 - 93,33%
Farm Level 2:	1000 - 15 $ - 945 - 94,52%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	15 518 - 81,67%
Average Income per Game	1 453 467 $
Year to Date Revenue	33 429 739 $
Farm
Home Games Left	17
Average Attendance - %	2 812 - 93,73%
Average Income per Game	113 497 $
Year to Date Revenue	2 723 937 $
Expense
Pro Players Total Salaries	68 350 000 $
Farm Players Total Salaries	2 430 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 738 660 $
Farm Year To Date Expenses	1 314 337 $
Pro Salary Cap To Date	36 411 366 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 162 404 $
Farm Estimated Season Revenue	1 929 455 $
Pro Remaining Season Days	85
Pro Expenses Per Days	368 717 $
Pro Estimated Expenses	31 340 945 $
Farm Remaining Season Days	84
Farm Expenses Per Days	13 602 $
Farm Estimated Expenses	1 142 568 $
Estimated Season Expenses	32 483 513 $
Season Salary Cap	68 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	650 000 $
Estimate Over Minimum Salary Cap of 0 $	68 350 000 $
Current Bank Account	50 336 225 $
Projected Bank Account	45 944 571 $

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

Farm Players Salaries
Justin Pogge	150 000 $ (1)
Taylor Ellington	150 000 $ (1)
Jeff Zatkoff	140 000 $ (1)
Kyle Cumiskey	130 000 $ (1)
John Moore	120 000 $ (1)
Branislav Mezei	110 000 $ (1)
Jeremy Price	100 000 $ (2)
Viktor Tikhonov	100 000 $ (1)
Magnus Paajarvi	90 000 $ (1)
Slater Koekkoek	90 000 $ (3)
Brett Ponich	85 000 $ (2)
Joe Morrow	85 000 $ (1)
Maxime Sauve	80 000 $ (1)
Joey Leach (Out of Payroll)	80 000 $ (2)
Daultan Leveille	80 000 $ (2)
Brendan Woods	80 000 $ (2)
Matej Stransky	80 000 $ (2)
Emile Poirier	75 000 $ (3)
Henrik Bjorklund	75 000 $ (1)
Dale Mitchell	75 000 $ (1)
Kevin Lynch	75 000 $ (2)
Sebastian Stefaniszin	75 000 $ (1)
Samuel Fejes	70 000 $ (2)
Ivan Telegin	70 000 $ (2)
Emil Lundberg	70 000 $ (2)
Marcel Hossa	65 000 $ (1)
Lukas Sutter	60 000 $ (2)
Connor Rankin	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 510 000 $
Year 11 : 1 015 000 $
Year 12 : 165 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 510 000 $
Year 11 : 1 015 000 $
Year 12 : 165 000 $
Year 13 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 5 879 - 73,49%
Level 2:	5000 - 50 $ - 4 998 - 99,95%
Level 3:	2000 - 35 $ - 1 751 - 87,56%
Level 4:	4000 - 20 $ - 3 934 - 98,35%
Luxury :	1000 - 140 $ - 997 - 99,75%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 252 - 62,60%
Farm Level 2:	1000 - 20 $ - 664 - 66,44%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 560 - 87,80%
Average Income per Game	1 490 322 $
Year to Date Revenue	34 277 417 $
Farm
Home Games Left	17
Average Attendance - %	1 916 - 63,88%
Average Income per Game	99 398 $
Year to Date Revenue	2 385 543 $
Expense
Pro Players Total Salaries	56 250 000 $
Farm Players Total Salaries	2 250 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	34 068 193 $
Farm Year To Date Expenses	1 355 060 $
Pro Salary Cap To Date	33 740 910 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 825 805 $
Farm Estimated Season Revenue	1 689 760 $
Pro Remaining Season Days	85
Pro Expenses Per Days	304 011 $
Pro Estimated Expenses	25 840 935 $
Farm Remaining Season Days	84
Farm Expenses Per Days	12 634 $
Farm Estimated Expenses	1 061 256 $
Estimated Season Expenses	26 902 191 $
Season Salary Cap	56 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	12 750 000 $
Estimate Over Minimum Salary Cap of 0 $	56 250 000 $
Current Bank Account	9 050 188 $
Projected Bank Account	10 663 562 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (1)
Kyle Okposo	6 150 000 $ (3)
Gabriel Landeskog	5 800 000 $ (1)
Dustin Brown	5 250 000 $ (2)
Petr Mrazek	4 300 000 $ (1)
Tyler Bozak	4 150 000 $ (2)
Jonathan Marchessault	3 500 000 $ (1)
David Backes	3 250 000 $ (2)
Jonas Brodin	2 950 000 $ (1)
Dmitri Orlov	2 800 000 $ (1)
Jacob Markstrom	2 500 000 $ (3)
Dwight King	2 500 000 $ (3)
Justin Braun	2 300 000 $ (2)
Nikita Nikitin	1 800 000 $ (1)
Ty Wishart	1 750 000 $ (1)
Erik Gustafsson	1 500 000 $ (1)
Vladislav Namestnikov	1 500 000 $ (3)
Bryan Rust	1 200 000 $ (2)
Reid Boucher (Out of Payroll)	900 000 $ (2)
Tyler Motte	900 000 $ (3)
Matthew Nieto	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 62 400 000 $
Year 11 : 30 600 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 400 000 $
Year 11 : 30 600 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 62 400 000 $
Year 11 : 30 600 000 $
Year 12 : 13 550 000 $
Year 13 : 0 $

Farm Players Salaries
Frank Vatrano	140 000 $ (1)
Sergei Korostin	100 000 $ (1)
Dylan DeMelo	100 000 $ (1)
Sam Brittain	100 000 $ (1)
Dick Axelsson	90 000 $ (3)
Alexandre Picard	90 000 $ (3)
Daniel Carr	90 000 $ (2)
David Kampf	90 000 $ (2)
David Warsofsky	90 000 $ (1)
Ryan Button	90 000 $ (1)
Laurent Brossoit	90 000 $ (2)
Peter Andersson	90 000 $ (1)
Brent Regner	90 000 $ (1)
Mitch Wahl	90 000 $ (1)
Francis Beauvillier	85 000 $ (2)
Andrey Pedan	85 000 $ (2)
Kirill Kabanov	80 000 $ (2)
Marcel Goc	80 000 $ (3)
Michael Paliotta	80 000 $ (1)
Eric Knodel	80 000 $ (3)
Oscar Dansk	75 000 $ (3)
Linus Arnesson	75 000 $ (2)
Corey Cowick	70 000 $ (3)
Bobby Butler	70 000 $ (3)
Jozef Balej	65 000 $ (2)
Brett Sutter	65 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 2 250 000 $
Year 11 : 1 280 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 250 000 $
Year 11 : 1 280 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Coyotes

Coyotes is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 90 $ - 5 174 - 64,68%
Level 2:	5000 - 50 $ - 4 705 - 94,10%
Level 3:	2000 - 36 $ - 1 653 - 82,66%
Level 4:	4000 - 25 $ - 2 542 - 63,54%
Luxury :	1000 - 180 $ - 808 - 80,81%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 894 - 94,72%
Farm Level 2:	1000 - 15 $ - 927 - 92,74%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	14 882 - 74,41%
Average Income per Game	1 456 136 $
Year to Date Revenue	33 491 130 $
Farm
Home Games Left	18
Average Attendance - %	2 822 - 94,06%
Average Income per Game	114 500 $
Year to Date Revenue	2 633 507 $
Expense
Pro Players Total Salaries	69 550 000 $
Farm Players Total Salaries	2 585 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 273 819 $
Farm Year To Date Expenses	1 477 041 $
Pro Salary Cap To Date	36 946 512 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 210 450 $
Farm Estimated Season Revenue	2 061 005 $
Pro Remaining Season Days	85
Pro Expenses Per Days	375 134 $
Pro Estimated Expenses	31 886 390 $
Farm Remaining Season Days	84
Farm Expenses Per Days	14 435 $
Farm Estimated Expenses	1 212 540 $
Estimated Season Expenses	33 098 930 $
Season Salary Cap	69 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-550 000 $
Estimate Over Minimum Salary Cap of 0 $	69 550 000 $
Current Bank Account	7 720 554 $
Projected Bank Account	2 893 079 $

Pro Players Salaries
Zach Parise	9 250 000 $ (4)
Corey Perry	8 750 000 $ (2)
Vladimir Tarasenko	7 000 000 $ (3)
David Krejci	7 000 000 $ (3)
Dustin Byfuglien	6 500 000 $ (5)
Brett Connolly	4 500 000 $ (5)
Neal Pionk	4 000 000 $ (5)
Louis Domingue	3 700 000 $ (2)
Michael Del Zotto	3 500 000 $ (1)
Blake Comeau	2 300 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Miles Wood	1 800 000 $ (1)
Joonas Donskoi	1 750 000 $ (1)
Antti Raanta	1 750 000 $ (1)
Conor Garland	900 000 $ (3)
Brett Kulak	900 000 $ (2)
Alexander Wennberg	900 000 $ (1)
Alex Kerfoot	900 000 $ (2)
Derrick Pouliot	900 000 $ (2)
Nick Ebert	800 000 $ (2)
Blair Jones	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 69 550 000 $
Year 11 : 55 100 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 68 800 000 $
Year 11 : 54 350 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 550 000 $
Year 11 : 55 100 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $

Farm Players Salaries
John Mitchell	160 000 $ (1)
Markus Hannikainen	150 000 $ (2)
Oskars Bartulis	110 000 $ (2)
Seth Helgeson	100 000 $ (1)
Christian Thomas	95 000 $ (1)
Anton Gustafsson	95 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (3)
Rostislav Olesz	90 000 $ (3)
Derek Rodwell	90 000 $ (1)
Brad Malone	90 000 $ (1)
Chet Pickard	90 000 $ (2)
Linden Rowat	90 000 $ (3)
Denis Bodrov	90 000 $ (2)
Mark Alt	90 000 $ (3)
Colin Sullivan	85 000 $ (2)
Patrick McNally	85 000 $ (2)
Mikhail Stefanovich	80 000 $ (1)
Tomas Surovy	80 000 $ (3)
Philippe Hudon	75 000 $ (3)
Samuel Noreau	75 000 $ (3)
Edwin Minney	75 000 $ (3)
Myles Bell	75 000 $ (1)
Nick Magyar	75 000 $ (3)
Olivier Archambault	70 000 $ (3)
Travis Ewanyk	70 000 $ (1)
Michael Downing	70 000 $ (2)
Ruslan Bashkirov	65 000 $ (2)
Ryan Martindale	65 000 $ (2)
Brandon Hynes	55 000 $ (3)
Blake Clarke	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 2 585 000 $
Year 11 : 1 730 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 585 000 $
Year 11 : 1 730 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 5 207 - 65,09%
Level 2:	5000 - 60 $ - 4 089 - 81,77%
Level 3:	2000 - 40 $ - 1 536 - 76,79%
Level 4:	4000 - 25 $ - 2 975 - 74,37%
Luxury :	1000 - 185 $ - 814 - 81,43%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 864 - 93,22%
Farm Level 2:	1000 - 15 $ - 982 - 98,24%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	14 621 - 73,10%
Average Income per Game	1 444 581 $
Year to Date Revenue	33 225 361 $
Farm
Home Games Left	18
Average Attendance - %	2 847 - 94,89%
Average Income per Game	114 210 $
Year to Date Revenue	2 626 832 $
Expense
Pro Players Total Salaries	62 275 000 $
Farm Players Total Salaries	2 589 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 443 351 $
Farm Year To Date Expenses	1 470 697 $
Pro Salary Cap To Date	37 116 048 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 002 456 $
Farm Estimated Season Revenue	2 055 782 $
Pro Remaining Season Days	85
Pro Expenses Per Days	336 230 $
Pro Estimated Expenses	28 579 550 $
Farm Remaining Season Days	84
Farm Expenses Per Days	14 460 $
Farm Estimated Expenses	1 214 640 $
Estimated Season Expenses	29 794 190 $
Season Salary Cap	62 275 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 725 000 $
Estimate Over Minimum Salary Cap of 0 $	62 275 000 $
Current Bank Account	33 278 177 $
Projected Bank Account	31 542 225 $

Pro Players Salaries
Pavel Datsyuk	7 650 000 $ (2)
Ryan Suter	7 000 000 $ (3)
Evgeny Kuznetsov	7 000 000 $ (5)
Alexander Radulov	6 000 000 $ (1)
Jussi Jokinen	5 700 000 $ (1)
Joni Pitkanen	5 250 000 $ (1)
Brent Seabrook	4 850 000 $ (2)
Chris Kreider	4 500 000 $ (3)
Mike Green	4 100 000 $ (1)
Jacob Trouba	3 500 000 $ (3)
Nate Thompson	3 000 000 $ (2)
Anton Forsberg	1 800 000 $ (1)
Eric Wellwood	1 500 000 $ (2)
Jordan Szwarz	1 000 000 $ (2)
Mark Katic	925 000 $ (1)
Matt Murray	900 000 $ (1)
Teuvo Teravainen	900 000 $ (1)
Pavel Buchnevich	900 000 $ (3)
Oliver Bjorkstrand	900 000 $ (2)
Brock McGinn	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $

Farm Players Salaries
Nathan Gerbe	175 000 $ (1)
Drake Caggiula	170 000 $ (3)
Cory Conacher	140 000 $ (1)
Enver Lisin	125 000 $ (1)
Nathan Beaulieu	120 000 $ (1)
Michael Hutchinson	110 000 $ (2)
Marcel Noebels	100 000 $ (2)
Joonas Nattinen	100 000 $ (1)
Dylan Olsen	92 500 $ (1)
Cody McLeod	91 000 $ (1)
Andreas Nodl	90 000 $ (2)
Jordan Schmaltz	90 000 $ (2)
Anton Rodin (Out of Payroll)	90 000 $ (1)
Max Reinhart	90 000 $ (2)
Patrik Bartosak	90 000 $ (2)
Paul Postma	90 000 $ (1)
Tyler Beskorowany	90 000 $ (1)
Curtis Mckenzie	86 000 $ (1)
Nicklas Lasu	80 000 $ (1)
Matt Mackenzie	80 000 $ (1)
John McFarland	80 000 $ (1)
Jordy Stallard	75 000 $ (3)
Niklas Hansson	75 000 $ (3)
Taylor Cammarata (Out of Payroll)	75 000 $ (3)
Anthony Florentino	75 000 $ (3)
Avery Peterson	75 000 $ (3)
Ryan Fitzgerald	75 000 $ (3)
Matt Buckles	65 000 $ (2)
Loik Leveille	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 2 754 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 754 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 90 $ - 5 725 - 81,78%
Level 2:	5000 - 65 $ - 3 794 - 75,89%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 971 - 99,27%
Luxury :	1000 - 175 $ - 980 - 98,01%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 896 - 94,80%
Farm Level 2:	1000 - 15 $ - 949 - 94,89%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16 470 - 86,68%
Average Income per Game	1 510 228 $
Year to Date Revenue	34 735 255 $
Farm
Home Games Left	18
Average Attendance - %	2 845 - 94,83%
Average Income per Game	115 070 $
Year to Date Revenue	2 646 608 $
Expense
Pro Players Total Salaries	65 850 000 $
Farm Players Total Salaries	2 712 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 612 431 $
Farm Year To Date Expenses	1 605 157 $
Pro Salary Cap To Date	36 285 150 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 184 113 $
Farm Estimated Season Revenue	2 071 258 $
Pro Remaining Season Days	85
Pro Expenses Per Days	355 348 $
Pro Estimated Expenses	30 204 580 $
Farm Remaining Season Days	84
Farm Expenses Per Days	15 121 $
Farm Estimated Expenses	1 270 164 $
Estimated Season Expenses	31 474 744 $
Season Salary Cap	65 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 150 000 $
Estimate Over Minimum Salary Cap of 0 $	65 850 000 $
Current Bank Account	5 761 243 $
Projected Bank Account	3 541 870 $

Pro Players Salaries
Erik Karlsson	8 500 000 $ (3)
Nicklas Backstrom	8 200 000 $ (1)
Blake Wheeler	8 000 000 $ (4)
Ben Bishop	6 500 000 $ (5)
J.T. Miller	6 000 000 $ (5)
Scott Gomez	5 250 000 $ (1)
Michael Grabner	4 000 000 $ (2)
Mika Zibanejad	3 000 000 $ (2)
Ryan Carpenter	2 000 000 $ (1)
Tanner Pearson	1 800 000 $ (1)
Jordan Oesterle	1 800 000 $ (1)
Brandon Tanev	1 800 000 $ (1)
Colin Miller	1 400 000 $ (2)
Justin Peters	1 200 000 $ (3)
Tanner Glass	1 000 000 $ (1)
Malcolm Subban	900 000 $ (3)
Joshua Morrissey	900 000 $ (2)
Mathew Dumba	900 000 $ (1)
Ryan Pulock	900 000 $ (3)
Lucas Wallmark	900 000 $ (3)
Anthony Mantha	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 65 850 000 $
Year 11 : 42 200 000 $
Year 12 : 32 900 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 65 850 000 $
Year 11 : 42 200 000 $
Year 12 : 32 900 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 850 000 $
Year 11 : 42 200 000 $
Year 12 : 32 900 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Andrew Desjardins	200 000 $ (2)
Tim Heed	175 000 $ (3)
Stanislav Galiev	175 000 $ (3)
Chris Tierney	150 000 $ (1)
Anders Lindback	150 000 $ (3)
Jakub Kindl	120 000 $ (3)
Kevin Marshall	100 000 $ (3)
Stefan Legein	100 000 $ (2)
Mark Borowiecki	100 000 $ (2)
Logan MacMillan	95 000 $ (1)
Colby Cave	90 000 $ (3)
Jordon Southorn	90 000 $ (2)
Timo Pielmeier	85 000 $ (1)
Drayson Bowman	85 000 $ (2)
Nikolai Prokhorkin	80 000 $ (1)
Jori Lehtera	80 000 $ (1)
Bryan Cameron	77 500 $ (1)
Maksim Mayorov	75 000 $ (1)
Wiley Sherman	75 000 $ (3)
Jared Hauf	75 000 $ (3)
Chris Doyle	70 000 $ (1)
Marc-Olivier Roy	70 000 $ (1)
Zakhar Arzamastsev	65 000 $ (1)
Luke Lockhart	60 000 $ (1)
Alex Coulombe	60 000 $ (1)
Denis Kamaev	55 000 $ (1)
Fabian Gunnarsson	55 000 $ (2)
Tyler Hill	50 000 $ (2)
Nick Petersen	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 2 712 500 $
Year 11 : 1 640 000 $
Year 12 : 960 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 712 500 $
Year 11 : 1 640 000 $
Year 12 : 960 000 $
Year 13 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - 96 $ - 5 223 - 65,29%
Level 2:	6000 - 66 $ - 3 830 - 63,83%
Level 3:	3000 - 37 $ - 1 675 - 55,84%
Level 4:	4000 - 30 $ - 2 489 - 62,24%
Luxury :	1000 - 175 $ - 989 - 98,89%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 846 - 92,29%
Farm Level 2:	1000 - 17 $ - 890 - 88,99%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	14 207 - 64,58%
Average Income per Game	1 497 377 $
Year to Date Revenue	34 439 660 $
Farm
Home Games Left	18
Average Attendance - %	2 736 - 91,19%
Average Income per Game	113 835 $
Year to Date Revenue	2 618 206 $
Expense
Pro Players Total Salaries	63 350 000 $
Farm Players Total Salaries	2 355 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 610 830 $
Farm Year To Date Expenses	1 641 653 $
Pro Salary Cap To Date	36 283 575 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 952 777 $
Farm Estimated Season Revenue	2 049 031 $
Pro Remaining Season Days	85
Pro Expenses Per Days	341 979 $
Pro Estimated Expenses	29 068 215 $
Farm Remaining Season Days	84
Farm Expenses Per Days	13 199 $
Farm Estimated Expenses	1 108 716 $
Estimated Season Expenses	30 176 931 $
Season Salary Cap	63 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 650 000 $
Estimate Over Minimum Salary Cap of 0 $	63 350 000 $
Current Bank Account	86 025 548 $
Projected Bank Account	84 850 425 $

Pro Players Salaries
Joe Thornton	7 850 000 $ (2)
Rick Nash	7 750 000 $ (1)
Matt Carle	5 750 000 $ (2)
Tomas Tatar	5 500 000 $ (5)
Cam Barker	5 500 000 $ (2)
Andrew Ladd	4 250 000 $ (1)
Nick Bjugstad	4 000 000 $ (3)
Nino Niederreiter	4 000 000 $ (1)
Joonas Korpisalo	3 500 000 $ (3)
Jason Demers	3 350 000 $ (2)
Antoine Roussel	2 400 000 $ (2)
Zack Kassian	2 400 000 $ (1)
Markus Nutivaara	2 100 000 $ (2)
Scott Darling	2 000 000 $ (2)
Connor Brown	1 800 000 $ (1)
Steven Kampfer	1 600 000 $ (2)
Maxim Lapierre	1 500 000 $ (1)
Mikael Backlund	1 500 000 $ (1)
Micheal Ferland	1 450 000 $ (1)
Sergey Kalinin	1 200 000 $ (2)
Jimmy Vesey	900 000 $ (1)
Shea Theodore	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 71 200 000 $
Year 11 : 45 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 70 950 000 $
Year 11 : 45 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 200 000 $
Year 11 : 45 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Jonas Hiller	175 000 $ (2)
Ben Chiarot	150 000 $ (2)
Dalton Prout	140 000 $ (3)
Iiro Pakarinen	140 000 $ (2)
Corey Locke	140 000 $ (1)
Ville Koistinen (Out of Payroll)	135 000 $ (2)
Patrice Cormier (Out of Payroll)	120 000 $ (1)
Jeremie Blain	120 000 $ (1)
Maxime Lagace	120 000 $ (2)
Chris Conner	100 000 $ (2)
Rene Bourque	97 500 $ (1)
Brad Ross	95 000 $ (2)
Tomas Hyka	95 000 $ (2)
Mathieu Carle	92 500 $ (2)
Anthony Peluso	85 000 $ (2)
Maxim Shalunov	85 000 $ (1)
Nicklas Jensen	80 000 $ (1)
Harrison Ruopp (Out of Payroll)	80 000 $ (1)
Antoine Bibeau	80 000 $ (3)
Calle Andersson	75 000 $ (1)
Benjamin Conz	75 000 $ (1)
Ryan Macinnis (Out of Payroll)	75 000 $ (3)
Louis-Marc Aubry	70 000 $ (2)
Eric Roy	70 000 $ (2)
Dalton Smith	70 000 $ (2)
Emil Djuse	67 500 $ (1)
Corey Fienhage	67 500 $ (1)
Andrej Sastny	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 765 000 $
Year 11 : 1 692 500 $
Year 12 : 295 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 770 000 $
Year 11 : 1 692 500 $
Year 12 : 295 000 $
Year 13 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - 88 $ - 6 668 - 83,35%
Level 2:	5000 - 55 $ - 4 980 - 99,60%
Level 3:	2000 - 33 $ - 1 891 - 94,56%
Level 4:	4000 - 18 $ - 3 987 - 99,67%
Luxury :	1000 - 185 $ - 801 - 80,14%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 904 - 95,19%
Farm Level 2:	1000 - 15 $ - 960 - 96,00%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 328 - 91,64%
Average Income per Game	1 608 823 $
Year to Date Revenue	37 002 921 $
Farm
Home Games Left	18
Average Attendance - %	2 864 - 95,46%
Average Income per Game	115 701 $
Year to Date Revenue	2 661 122 $
Expense
Pro Players Total Salaries	67 750 000 $
Farm Players Total Salaries	2 080 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 614 186 $
Farm Year To Date Expenses	1 264 730 $
Pro Salary Cap To Date	36 286 906 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	28 958 808 $
Farm Estimated Season Revenue	2 082 617 $
Pro Remaining Season Days	85
Pro Expenses Per Days	365 508 $
Pro Estimated Expenses	31 068 180 $
Farm Remaining Season Days	84
Farm Expenses Per Days	11 720 $
Farm Estimated Expenses	984 480 $
Estimated Season Expenses	32 052 660 $
Season Salary Cap	67 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 250 000 $
Estimate Over Minimum Salary Cap of 0 $	67 750 000 $
Current Bank Account	12 846 113 $
Projected Bank Account	11 834 878 $

Pro Players Salaries
Paul Stastny	9 000 000 $ (5)
Dion Phaneuf	8 000 000 $ (2)
Marian Gaborik	7 250 000 $ (1)
Jakub Voracek	7 150 000 $ (2)
Dan Hamhuis	5 750 000 $ (1)
Patrick Eaves	4 500 000 $ (1)
Jay Beagle	2 800 000 $ (1)
Chad Johnson	2 800 000 $ (1)
James Reimer	2 800 000 $ (1)
Ryan Strome	2 300 000 $ (1)
Adam McQuaid	2 300 000 $ (1)
Trevor Lewis	2 300 000 $ (1)
Kevan Miller	1 950 000 $ (1)
Brad Hunt	1 800 000 $ (2)
Roman Horak	1 800 000 $ (1)
Brendan Leipsic	1 750 000 $ (3)
David Rundblad (Out of Payroll)	1 750 000 $ (2)
Nicolas Deslauriers	1 000 000 $ (1)
Brock Boeser (Out of Payroll)	900 000 $ (2)
Dylan Strome	900 000 $ (3)
Will Butcher	900 000 $ (2)
Colton Gillies	700 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 10 : 70 400 000 $
Year 11 : 32 850 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 70 400 000 $
Year 11 : 32 850 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 400 000 $
Year 11 : 32 850 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries
Yan-Pavel Laplante	100 000 $ (1)
Jay Dickman	100 000 $ (1)
Mark Olver (Out of Payroll)	100 000 $ (2)
Yutaka Fukufuji	100 000 $ (1)
Jimmy Lodge	100 000 $ (1)
Steven Hodges	100 000 $ (1)
Daniel Rahimi	90 000 $ (1)
Rob O'Gara	90 000 $ (1)
Tommy Cross	90 000 $ (1)
Brandon Archibald	90 000 $ (1)
Codey Burki	80 000 $ (1)
Cody Sol	80 000 $ (1)
Hannu Toivonen	80 000 $ (2)
Andre Petersson	80 000 $ (1)
Maxime Macenauer	80 000 $ (1)
John Degray	75 000 $ (1)
Sean Lorenz	70 000 $ (1)
Brett MacLean	70 000 $ (1)
Dustin Boyd	70 000 $ (1)
Justin Kea	70 000 $ (2)
Quentin Shore	70 000 $ (2)
Stefan Warg	70 000 $ (1)
Derek Grant	70 000 $ (1)
Ryan Rehill	65 000 $ (1)
Tomas Malec	65 000 $ (1)
Etienne Brodeur	65 000 $ (2)
Jakub Izacky	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 180 000 $
Year 11 : 385 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 180 000 $
Year 11 : 385 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - 88 $ - 6 611 - 82,64%
Level 2:	6000 - 58 $ - 4 327 - 72,12%
Level 3:	3000 - 35 $ - 1 768 - 58,92%
Level 4:	4000 - 25 $ - 3 015 - 75,39%
Luxury :	1000 - 190 $ - 790 - 78,98%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 266 - 63,31%
Farm Level 2:	1000 - 25 $ - 537 - 53,73%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16 511 - 75,05%
Average Income per Game	1 576 343 $
Year to Date Revenue	36 255 900 $
Farm
Home Games Left	18
Average Attendance - %	1 804 - 60,12%
Average Income per Game	100 540 $
Year to Date Revenue	2 312 428 $
Expense
Pro Players Total Salaries	62 000 000 $
Farm Players Total Salaries	3 052 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 281 016 $
Farm Year To Date Expenses	1 681 635 $
Pro Salary Cap To Date	36 953 738 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	28 374 183 $
Farm Estimated Season Revenue	1 809 726 $
Pro Remaining Season Days	85
Pro Expenses Per Days	334 759 $
Pro Estimated Expenses	28 454 515 $
Farm Remaining Season Days	84
Farm Expenses Per Days	16 949 $
Farm Estimated Expenses	1 423 716 $
Estimated Season Expenses	29 878 231 $
Season Salary Cap	62 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 000 000 $
Estimate Over Minimum Salary Cap of 0 $	62 000 000 $
Current Bank Account	12 646 789 $
Projected Bank Account	12 952 467 $

Pro Players Salaries
Tuukka Rask	7 600 000 $ (4)
Patrice Bergeron	7 000 000 $ (4)
Jay Bouwmeester	6 000 000 $ (2)
Travis Zajac	6 000 000 $ (2)
Jaden Schwartz	6 000 000 $ (2)
Patrik Berglund	5 500 000 $ (2)
Patric Hornqvist	5 000 000 $ (1)
Ladislav Smid	4 000 000 $ (1)
Darcy Kuemper	3 300 000 $ (1)
Michael Matheson	2 800 000 $ (1)
Adam Lowry	2 500 000 $ (3)
Matt Grzelcyk	2 300 000 $ (1)
Maxim Trunev	1 800 000 $ (1)
Mackenzie Weegar	1 750 000 $ (3)
Shane Prince	1 500 000 $ (2)
Zach Hamill	1 450 000 $ (3)
Jared McCann	900 000 $ (2)
Kevin Fiala	900 000 $ (2)
Carl Dahlstrom	900 000 $ (2)
Timo Meier	900 000 $ (2)
Josh Anderson	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 69 000 000 $
Year 11 : 48 900 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 69 600 000 $
Year 11 : 49 500 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 000 000 $
Year 11 : 48 900 000 $
Year 12 : 20 300 000 $
Year 13 : 14 600 000 $

Farm Players Salaries
Daniel Paille	175 000 $ (1)
Rocco Grimaldi	150 000 $ (2)
Jordan Binnington	150 000 $ (3)
Dustin Tokarski	150 000 $ (3)
Samuel Carrier	140 000 $ (1)
Ben Hutton	140 000 $ (1)
Shaone Morrisonn	140 000 $ (2)
Nic Dowd	135 000 $ (2)
Dustin Jeffrey	130 000 $ (2)
Jesse Blacker	110 000 $ (2)
Kris Newbury	110 000 $ (1)
Jared Knight	107 500 $ (2)
Mat Clark	100 000 $ (1)
Christian Folin	100 000 $ (1)
Luca Sbisa	100 000 $ (3)
Zach Budish	95 000 $ (1)
Lance Bouma	90 000 $ (3)
Josh Leivo	90 000 $ (2)
Jordan Martinook	90 000 $ (2)
Ryan Murphy	90 000 $ (1)
Matt Puempel	85 000 $ (1)
Devante Smith-Pelly	80 000 $ (2)
Dan Blackburn	75 000 $ (2)
Jon Gillies	75 000 $ (3)
Marc-Antoine Pouliot	75 000 $ (1)
Erik Nemec	70 000 $ (1)
Ryan Stoa	70 000 $ (1)
Jordan Messier	65 000 $ (1)
Danick Paquette	65 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 3 052 500 $
Year 11 : 1 672 500 $
Year 12 : 565 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 052 500 $
Year 11 : 1 672 500 $
Year 12 : 565 000 $
Year 13 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 80 $ - 6 797 - 84,97%
Level 2:	6000 - 45 $ - 5 567 - 92,79%
Level 3:	3000 - 30 $ - 2 428 - 80,95%
Level 4:	4000 - 20 $ - 3 957 - 98,92%
Luxury :	1000 - 180 $ - 854 - 85,38%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 909 - 95,45%
Farm Level 2:	1000 - 15 $ - 968 - 96,83%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	19 604 - 89,11%
Average Income per Game	1 548 612 $
Year to Date Revenue	35 618 087 $
Farm
Home Games Left	17
Average Attendance - %	2 877 - 95,91%
Average Income per Game	116 119 $
Year to Date Revenue	2 786 862 $
Expense
Pro Players Total Salaries	68 400 000 $
Farm Players Total Salaries	3 255 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 768 973 $
Farm Year To Date Expenses	1 694 240 $
Pro Salary Cap To Date	36 441 723 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 875 025 $
Farm Estimated Season Revenue	1 974 027 $
Pro Remaining Season Days	85
Pro Expenses Per Days	368 984 $
Pro Estimated Expenses	31 363 640 $
Farm Remaining Season Days	84
Farm Expenses Per Days	18 038 $
Farm Estimated Expenses	1 515 192 $
Estimated Season Expenses	32 878 832 $
Season Salary Cap	68 400 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	600 000 $
Estimate Over Minimum Salary Cap of 0 $	68 400 000 $
Current Bank Account	15 073 569 $
Projected Bank Account	12 043 789 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (5)
Duncan Keith	7 250 000 $ (1)
Mark Scheifele	6 500 000 $ (3)
Thomas Greiss	5 750 000 $ (3)
Johnny Gaudreau	5 500 000 $ (2)
Roman Josi	4 500 000 $ (2)
Alex Galchenyuk	4 000 000 $ (1)
Gilbert Brule	3 650 000 $ (1)
Danton Heinen	3 500 000 $ (1)
Mattew Calvert	2 650 000 $ (2)
Alex Chiasson	2 500 000 $ (1)
David Savard	2 100 000 $ (1)
Travis Hamonic (1 Way Contract)	1 900 000 $ (1)
Quinton Howden	1 800 000 $ (1)
Marek Schwarz	1 700 000 $ (1)
Mario Kempe	1 500 000 $ (2)
Kyle Connor	900 000 $ (2)
Charlie McAvoy	900 000 $ (2)
Radek Faksa	900 000 $ (1)
Oscar Klefbom	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 400 000 $
Year 11 : 38 200 000 $
Year 12 : 22 250 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 68 400 000 $
Year 11 : 38 200 000 $
Year 12 : 22 250 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 400 000 $
Year 11 : 38 200 000 $
Year 12 : 22 250 000 $
Year 13 : 10 000 000 $

Farm Players Salaries
Nick Seeler	180 000 $ (2)
Danny DeKeyser	175 000 $ (3)
Troy Brouwer	170 000 $ (1)
Matt Irwin	150 000 $ (1)
Kalle Kossila	150 000 $ (3)
Kirill Tulupov	145 000 $ (1)
Tom Kuhnhackl	140 000 $ (2)
Ryan Reaves	140 000 $ (2)
Ian Cole	140 000 $ (1)
Jonny Brodzinski	140 000 $ (3)
Taylor Leier	135 000 $ (2)
Joakim Andersson	125 000 $ (2)
Oscar Fantenberg	120 000 $ (2)
Bill Sweatt	100 000 $ (2)
Blake Coleman	100 000 $ (3)
Kent Patterson	100 000 $ (2)
Jim O'Brien	100 000 $ (2)
David Toews	95 000 $ (3)
Kristoffer Berglund	90 000 $ (2)
Mattias Backman	80 000 $ (1)
Jack Campbell	75 000 $ (2)
Mike Morrison	75 000 $ (1)
Steven Fogarty	75 000 $ (1)
Alec Martinez	75 000 $ (1)
Eero Elo	70 000 $ (1)
Andrew Fritsch	70 000 $ (1)
Petr Straka	65 000 $ (2)
Vyacheslav Osnovin	65 000 $ (2)
Alex Belzile	60 000 $ (2)
Tyler Biggs	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 3 255 000 $
Year 11 : 2 205 000 $
Year 12 : 660 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 255 000 $
Year 11 : 2 205 000 $
Year 12 : 660 000 $
Year 13 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - 90 $ - 5 973 - 74,66%
Level 2:	6000 - 60 $ - 4 129 - 68,82%
Level 3:	3000 - 30 $ - 2 344 - 78,12%
Level 4:	5000 - 20 $ - 4 085 - 81,69%
Luxury :	1500 - 150 $ - 1 051 - 70,06%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 897 - 94,85%
Farm Level 2:	1000 - 15 $ - 959 - 95,89%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 581 - 74,81%
Average Income per Game	1 540 850 $
Year to Date Revenue	35 439 559 $
Farm
Home Games Left	18
Average Attendance - %	2 856 - 95,20%
Average Income per Game	115 338 $
Year to Date Revenue	2 652 773 $
Expense
Pro Players Total Salaries	64 670 000 $
Farm Players Total Salaries	2 343 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 560 610 $
Farm Year To Date Expenses	1 391 571 $
Pro Salary Cap To Date	36 233 353 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 735 307 $
Farm Estimated Season Revenue	2 076 083 $
Pro Remaining Season Days	85
Pro Expenses Per Days	349 037 $
Pro Estimated Expenses	29 668 145 $
Farm Remaining Season Days	84
Farm Expenses Per Days	13 134 $
Farm Estimated Expenses	1 103 256 $
Estimated Season Expenses	30 771 401 $
Season Salary Cap	64 670 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	4 330 000 $
Estimate Over Minimum Salary Cap of 0 $	64 670 000 $
Current Bank Account	37 022 401 $
Projected Bank Account	36 062 390 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (3)
Max Pacioretty	8 000 000 $ (3)
Brad Stuart	6 750 000 $ (1)
Alex Pietrangelo	6 250 000 $ (4)
Matt Duchene (Out of Payroll)	6 000 000 $ (1)
Ondrej Palat	5 500 000 $ (1)
Devan Dubnyk	5 500 000 $ (1)
Mikko Koivu	5 300 000 $ (1)
Nail Yakupov	3 800 000 $ (1)
David Rittich	1 800 000 $ (1)
Tomas Nosek	1 800 000 $ (1)
Phil Varone	1 250 000 $ (1)
Alex Iafallo	1 200 000 $ (1)
Lauri Korpikoski	925 000 $ (1)
Joel Edmundson	900 000 $ (1)
Jake Virtanen	900 000 $ (3)
Brandon Montour	900 000 $ (2)
Sam Bennett	900 000 $ (3)
Morgan Rielly	900 000 $ (1)
Ryan Murray	900 000 $ (1)
Mathew Barzal	900 000 $ (2)
William Carrier (Out of Payroll)	900 000 $ (3)
Leland Irving	795 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 10 : 71 570 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $
Salary Average Commitment
Year 10 : 70 920 000 $
Year 11 : 27 600 000 $
Year 12 : 25 800 000 $
Year 13 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 570 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $

Farm Players Salaries
Mac Bennett	125 000 $ (1)
Sondre Olden	120 000 $ (1)
Connor Brickley	120 000 $ (1)
Jon Merrill	120 000 $ (1)
Scott Wilson	120 000 $ (1)
Nikita Nesterov	100 000 $ (3)
Michael Chaput	100 000 $ (3)
Matt Beleskey	99 500 $ (1)
Erik Condra	97 000 $ (1)
Kenny Agostino	96 500 $ (2)
Stefan Elliott	95 000 $ (1)
Brandon Manning	95 000 $ (1)
Joonas Kemppainen	95 000 $ (1)
Henrik Karlsson	90 000 $ (2)
Connor Knapp	90 000 $ (3)
Troy Bourke	90 000 $ (3)
Luca Cunti	85 000 $ (2)
Peter Stoykewych	80 000 $ (1)
Taylor Aronson	80 000 $ (2)
Kerby Rychel	75 000 $ (3)
Tim Bozon	70 000 $ (2)
Joseph Labate	70 000 $ (1)
Matthew Finn	65 000 $ (2)
Steve Quailer	60 000 $ (2)
Maxim Kitsyn	55 000 $ (1)
Johan Motin	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 2 343 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 343 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - 87 $ - 5 341 - 66,77%
Level 2:	6000 - 50 $ - 5 267 - 87,79%
Level 3:	3000 - 23 $ - 2 408 - 80,27%
Level 4:	5000 - 15 $ - 4 249 - 84,98%
Luxury :	1000 - 185 $ - 798 - 79,76%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 31 $ - 1 939 - 96,93%
Farm Level 2:	1000 - 12 $ - 990 - 99,03%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 063 - 78,54%
Average Income per Game	1 475 409 $
Year to Date Revenue	33 934 406 $
Farm
Home Games Left	18
Average Attendance - %	2 929 - 97,63%
Average Income per Game	105 547 $
Year to Date Revenue	2 427 583 $
Expense
Pro Players Total Salaries	59 550 000 $
Farm Players Total Salaries	2 340 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 319 762 $
Farm Year To Date Expenses	1 457 236 $
Pro Salary Cap To Date	35 992 534 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 557 361 $
Farm Estimated Season Revenue	1 899 848 $
Pro Remaining Season Days	85
Pro Expenses Per Days	321 658 $
Pro Estimated Expenses	27 340 930 $
Farm Remaining Season Days	84
Farm Expenses Per Days	13 118 $
Farm Estimated Expenses	1 101 912 $
Estimated Season Expenses	28 442 842 $
Season Salary Cap	59 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	9 450 000 $
Estimate Over Minimum Salary Cap of 0 $	59 550 000 $
Current Bank Account	134 177 002 $
Projected Bank Account	134 191 369 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (4)
Andrei Vasilevski	5 750 000 $ (3)
Ryan Kesler	5 500 000 $ (4)
James vanRiemsdyk	5 500 000 $ (3)
Zach Boychuk	5 400 000 $ (2)
Christian Backman	4 500 000 $ (1)
Alexander Steen (Out of Payroll)	4 500 000 $ (3)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (3)
Matt Cullen	3 700 000 $ (1)
Braydon Coburn	3 250 000 $ (2)
Nick Leddy	2 300 000 $ (1)
Anders Bjork	1 800 000 $ (1)
Andrew Shaw	1 750 000 $ (1)
Peter Budaj	1 500 000 $ (1)
Peter Holland	1 200 000 $ (1)
Andreas Athanasiou	900 000 $ (3)
Markus Granlund	900 000 $ (1)
Brandon Carlo	900 000 $ (1)
Jamieson Oleksiak	900 000 $ (1)
Brian Dumoulin	900 000 $ (1)
William Nylander	900 000 $ (1)
Vince Dunn	900 000 $ (3)
Pontus Aberg	900 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 10 : 67 750 000 $
Year 11 : 46 500 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Average Commitment
Year 10 : 67 650 000 $
Year 11 : 46 600 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 750 000 $
Year 11 : 46 500 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $

Farm Players Salaries
Thomas McCollum	175 000 $ (3)
Andrej Sustr	170 000 $ (1)
Noel Acciari	150 000 $ (2)
Patrik Nemeth	120 000 $ (2)
Patrick Wiercioch	120 000 $ (1)
Michael Bournival	120 000 $ (2)
Derek MacKenzie	100 000 $ (1)
Jeff Frazee	95 000 $ (2)
Alexander Guptill	90 000 $ (2)
Oskar Sundqvist	90 000 $ (2)
Valentin Zykov	90 000 $ (3)
Mike Reilly (Out of Payroll)	90 000 $ (2)
Chris Brown	85 000 $ (2)
Stefan Matteau	85 000 $ (2)
Robbie Russo	85 000 $ (1)
Mikael Wikstrand	80 000 $ (2)
Petter Granberg	80 000 $ (1)
Greg Mckegg	80 000 $ (2)
Jeremy Morin	80 000 $ (1)
Philippe Paradis	75 000 $ (2)
Juuso Ikonen	75 000 $ (3)
Ludwig Bystrom	75 000 $ (3)
Jambon d'urgence 1	75 000 $ (1)
Andrei Mironov	75 000 $ (3)
Branden Troock	70 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 10 : 2 430 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 430 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 6 124 - 76,56%
Level 2:	6000 - 55 $ - 5 518 - 91,96%
Level 3:	3000 - 26 $ - 2 484 - 82,78%
Level 4:	5000 - 19 $ - 4 231 - 84,61%
Luxury :	1000 - 185 $ - 831 - 83,14%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 935 - 96,76%
Farm Level 2:	1000 - 14 $ - 961 - 96,09%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	19 188 - 83,43%
Average Income per Game	1 623 799 $
Year to Date Revenue	37 347 387 $
Farm
Home Games Left	17
Average Attendance - %	2 896 - 96,53%
Average Income per Game	113 125 $
Year to Date Revenue	2 714 993 $
Expense
Pro Players Total Salaries	67 950 000 $
Farm Players Total Salaries	2 330 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 470 575 $
Farm Year To Date Expenses	1 483 609 $
Pro Salary Cap To Date	36 143 331 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 228 390 $
Farm Estimated Season Revenue	1 923 120 $
Pro Remaining Season Days	85
Pro Expenses Per Days	366 578 $
Pro Estimated Expenses	31 159 130 $
Farm Remaining Season Days	84
Farm Expenses Per Days	13 065 $
Farm Estimated Expenses	1 097 460 $
Estimated Season Expenses	32 256 590 $
Season Salary Cap	67 950 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 050 000 $
Estimate Over Minimum Salary Cap of 0 $	67 950 000 $
Current Bank Account	42 965 766 $
Projected Bank Account	41 860 686 $

Pro Players Salaries
Derick Brassard	7 500 000 $ (5)
Mike Ribeiro	7 500 000 $ (1)
Mike York	7 100 000 $ (1)
Mikko Koskinen (Out of Payroll)	5 250 000 $ (5)
Paul Byron	5 000 000 $ (5)
Gustav Nyquist	4 500 000 $ (4)
David Perron	4 500 000 $ (3)
Jaccob Slavin	3 500 000 $ (3)
Mark Pysyk	3 500 000 $ (1)
TJ Brennan	3 500 000 $ (4)
Cam Talbot	3 000 000 $ (1)
Jakob Silfverberg	2 750 000 $ (1)
Jack Skille	1 850 000 $ (1)
David Desharnais	1 500 000 $ (3)
Jaycob Megna	1 200 000 $ (1)
Evan Rodrigues	1 200 000 $ (1)
Anton Lindholm	1 000 000 $ (1)
Ivan Barbashev	900 000 $ (3)
Ryan Hartman	900 000 $ (1)
Adam Pelech	900 000 $ (1)
Devin Shore	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 67 950 000 $
Year 11 : 36 150 000 $
Year 12 : 36 150 000 $
Year 13 : 25 750 000 $
Salary Average Commitment
Year 10 : 66 450 000 $
Year 11 : 35 650 000 $
Year 12 : 35 650 000 $
Year 13 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 950 000 $
Year 11 : 36 150 000 $
Year 12 : 36 150 000 $
Year 13 : 25 750 000 $

Farm Players Salaries
Philipp Grubauer	175 000 $ (2)
Luke Adam	150 000 $ (3)
Geoffrey Schemitsch	150 000 $ (3)
Teemu Pulkkinen	120 000 $ (2)
John Negrin	120 000 $ (3)
Simon Bertilsson	120 000 $ (1)
Barry Brust	120 000 $ (1)
Adam Gilmour (Out of Payroll)	120 000 $ (1)
Jani Hakanpaa	100 000 $ (3)
Corbin Mcpherson	100 000 $ (1)
Lasse Kukkonen	100 000 $ (2)
Philip Samuelsson	100 000 $ (3)
Dmitri Kugryshev	100 000 $ (3)
Zack Smith	100 000 $ (1)
Alexander Avtsin	95 000 $ (3)
Marcus Foligno (Out of Payroll)	90 000 $ (1)
Stephen Michalek	90 000 $ (2)
Dustin Walsh	85 000 $ (2)
Keegan Lowe	80 000 $ (1)
Dominik Volek	75 000 $ (3)
Kory Nagy	75 000 $ (3)
Jeremy Boyce-Rotevall	70 000 $ (1)
Colin Suellentrop	55 000 $ (1)
Tyrel Seaman	50 000 $ (2)
Anton Zlobin	50 000 $ (2)
Michael St-Croix	50 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 2 540 000 $
Year 11 : 1 685 000 $
Year 12 : 965 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 540 000 $
Year 11 : 1 685 000 $
Year 12 : 965 000 $
Year 13 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - 88 $ - 6 692 - 83,65%
Level 2:	5000 - 56 $ - 4 236 - 84,71%
Level 3:	2000 - 35 $ - 1 765 - 88,26%
Level 4:	4000 - 21 $ - 3 682 - 92,05%
Luxury :	1000 - 177 $ - 832 - 83,18%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 36 $ - 1 622 - 81,10%
Farm Level 2:	1000 - 17 $ - 788 - 78,83%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 206 - 86,03%
Average Income per Game	1 569 147 $
Year to Date Revenue	36 090 372 $
Farm
Home Games Left	17
Average Attendance - %	2 410 - 80,34%
Average Income per Game	104 479 $
Year to Date Revenue	2 507 495 $
Expense
Pro Players Total Salaries	67 900 000 $
Farm Players Total Salaries	3 220 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 602 135 $
Farm Year To Date Expenses	1 770 722 $
Pro Salary Cap To Date	37 274 831 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	28 244 639 $
Farm Estimated Season Revenue	1 776 142 $
Pro Remaining Season Days	85
Pro Expenses Per Days	366 310 $
Pro Estimated Expenses	31 136 350 $
Farm Remaining Season Days	84
Farm Expenses Per Days	17 849 $
Farm Estimated Expenses	1 499 316 $
Estimated Season Expenses	32 635 666 $
Season Salary Cap	67 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 100 000 $
Estimate Over Minimum Salary Cap of 0 $	67 900 000 $
Current Bank Account	20 076 350 $
Projected Bank Account	17 461 465 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (4)
Daniel Sedin	8 250 000 $ (1)
Kris Letang	6 500 000 $ (1)
Tyler Myers	6 250 000 $ (2)
Steve Mason	6 250 000 $ (2)
Vincent Trocheck	6 000 000 $ (4)
Alex Goligoski	5 000 000 $ (1)
Jason Zucker	3 650 000 $ (2)
Aaron Dell	2 800 000 $ (1)
Darren Archibald	2 500 000 $ (3)
Jake Dotchin	1 800 000 $ (1)
Toni Rajala	1 800 000 $ (1)
Andrew Ebbett	1 700 000 $ (1)
Rickard Rakell	1 700 000 $ (2)
Samuel Groulx	1 100 000 $ (1)
Clayton Keller	900 000 $ (2)
Mikhail Grigorenko	900 000 $ (1)
Nikolaj Ehlers	900 000 $ (1)
Brett Pesce	900 000 $ (1)
Elias Pettersson	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 050 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $

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

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 60 $ - 7 007 - 87,58%
Level 2:	6000 - 40 $ - 5 719 - 95,32%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 999 - 99,98%
Luxury :	1000 - 160 $ - 992 - 99,20%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 24 $ - 1 983 - 99,14%
Farm Level 2:	1000 - 8 $ - 1 000 - 99,96%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	19 717 - 93,89%
Average Income per Game	1 347 388 $
Year to Date Revenue	30 989 933 $
Farm
Home Games Left	18
Average Attendance - %	2 982 - 99,41%
Average Income per Game	79 339 $
Year to Date Revenue	1 824 803 $
Expense
Pro Players Total Salaries	68 200 000 $
Farm Players Total Salaries	3 220 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 393 323 $
Farm Year To Date Expenses	1 822 844 $
Pro Salary Cap To Date	36 066 018 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	24 252 991 $
Farm Estimated Season Revenue	1 428 107 $
Pro Remaining Season Days	85
Pro Expenses Per Days	367 914 $
Pro Estimated Expenses	31 272 690 $
Farm Remaining Season Days	84
Farm Expenses Per Days	17 849 $
Farm Estimated Expenses	1 499 316 $
Estimated Season Expenses	32 772 006 $
Season Salary Cap	68 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	800 000 $
Estimate Over Minimum Salary Cap of 0 $	68 200 000 $
Current Bank Account	5 250 891 $
Projected Bank Account	(1 840 017 $)

Pro Players Salaries
Eric Staal	9 000 000 $ (2)
Sean Bergenheim	7 500 000 $ (4)
Derek Stepan	7 500 000 $ (4)
Oliver Ekman Larsson	6 250 000 $ (3)
Mattias Ekholm	5 500 000 $ (5)
Milan Kraft	5 250 000 $ (1)
Antti Niemi	5 000 000 $ (1)
Reilly Smith	4 500 000 $ (1)
Slava Voynov	3 500 000 $ (2)
Michal Kempny	1 900 000 $ (1)
Brett Ritchie	1 900 000 $ (1)
Andrej Nestrasil	1 800 000 $ (1)
Mark Letestu	1 500 000 $ (2)
Kasperi Kapanen	900 000 $ (3)
Sven Baertschi	900 000 $ (1)
Juuse Saros	900 000 $ (1)
Viktor Arvidsson	900 000 $ (1)
Jake Guentzel	900 000 $ (2)
Nikita Zadorov	900 000 $ (2)
Thomas Chabot	900 000 $ (3)
Brady Calla	800 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 68 200 000 $
Year 11 : 45 150 000 $
Year 12 : 28 550 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 67 800 000 $
Year 11 : 45 150 000 $
Year 12 : 28 550 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 200 000 $
Year 11 : 45 150 000 $
Year 12 : 28 550 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Joonas Rask	190 000 $ (3)
TJ Galiardi	180 000 $ (2)
Cameron Gaunce	175 000 $ (3)
Teddy Purcell	160 000 $ (2)
Jared Aulin	160 000 $ (3)
Chad Larose	150 000 $ (1)
Derek Forbort	140 000 $ (1)
Oscar Moller	140 000 $ (2)
Jerome Flaake	140 000 $ (3)
Matt D'Agostini	130 000 $ (1)
Riku Helenius	125 000 $ (3)
Tom Wandell	120 000 $ (1)
Corey Potter	120 000 $ (1)
Peter Regin	110 000 $ (3)
Marco Cousineau	100 000 $ (3)
Sami Aittokallio	100 000 $ (2)
Teigan Zahn	100 000 $ (3)
Alexander Ruuttu	95 000 $ (2)
Michael Ratchuk	90 000 $ (1)
Patrick Sieloff	85 000 $ (2)
Alex Theriau	80 000 $ (2)
Aaron Harstad	80 000 $ (2)
Jamie Arniel	80 000 $ (2)
Scott Timmins	80 000 $ (2)
Kyle De Coste	80 000 $ (1)
Freddie Hamilton	80 000 $ (2)
Richard Nedomlel	70 000 $ (2)
Evgeni Krutikov	60 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 3 220 000 $
Year 11 : 2 390 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 220 000 $
Year 11 : 2 390 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	8000 - 80 $ - 6 645 - 83,07%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 927 - 98,19%
Luxury :	1000 - 120 $ - 999 - 99,91%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 935 - 96,75%
Farm Level 2:	1000 - 17 $ - 878 - 87,77%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 572 - 92,86%
Average Income per Game	1 400 887 $
Year to Date Revenue	32 220 405 $
Farm
Home Games Left	18
Average Attendance - %	2 813 - 93,76%
Average Income per Game	98 662 $
Year to Date Revenue	2 269 233 $
Expense
Pro Players Total Salaries	60 050 000 $
Farm Players Total Salaries	2 855 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 691 706 $
Farm Year To Date Expenses	1 478 387 $
Pro Salary Cap To Date	36 364 457 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	25 215 969 $
Farm Estimated Season Revenue	1 775 921 $
Pro Remaining Season Days	85
Pro Expenses Per Days	324 332 $
Pro Estimated Expenses	27 568 220 $
Farm Remaining Season Days	84
Farm Expenses Per Days	15 887 $
Farm Estimated Expenses	1 334 508 $
Estimated Season Expenses	28 902 728 $
Season Salary Cap	60 050 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	8 950 000 $
Estimate Over Minimum Salary Cap of 0 $	60 050 000 $
Current Bank Account	10 513 064 $
Projected Bank Account	8 602 226 $

Pro Players Salaries
Brad Richards (Out of Payroll)	8 000 000 $ (3)
Dylan Larkin	7 500 000 $ (5)
Henrik Lundqvist	7 500 000 $ (2)
Thomas Vanek	5 700 000 $ (4)
Nick Holden	4 800 000 $ (2)
Dougie Hamilton	4 500 000 $ (3)
Nazem Kadri	3 500 000 $ (1)
Brian Boyle	3 200 000 $ (1)
Carl Hagelin	3 100 000 $ (1)
Victor Rask	2 500 000 $ (2)
Dmitry Kulikov	2 500 000 $ (1)
Seth Griffith	2 400 000 $ (2)
Karl Alzner	2 100 000 $ (1)
Beau Bennett	1 800 000 $ (1)
Joakim Ryan	1 800 000 $ (1)
Angelo Esposito	1 750 000 $ (2)
Connor Carrick	1 700 000 $ (3)
Lucas Lessio	1 000 000 $ (1)
Calvin Pickard	900 000 $ (1)
Nicholas Baptiste	900 000 $ (2)
Artturi Lehkonen	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 68 050 000 $
Year 11 : 48 150 000 $
Year 12 : 28 300 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 68 050 000 $
Year 11 : 48 150 000 $
Year 12 : 28 300 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 050 000 $
Year 11 : 48 150 000 $
Year 12 : 28 300 000 $
Year 13 : 13 200 000 $

Farm Players Salaries
Adam Comrie	700 000 $ (1)
Nikita Filatov	175 000 $ (2)
Erik Gudbranson	150 000 $ (1)
Marco Scandella	150 000 $ (1)
Craig Cunningham	140 000 $ (1)
Cody Eakin	130 000 $ (1)
Nigel Dawes	100 000 $ (1)
Aaron Palushaj	100 000 $ (1)
Jason Missiaen	100 000 $ (2)
Michael Garnett	90 000 $ (1)
Dan O'Regan	90 000 $ (2)
Greg Nemisz	80 000 $ (1)
Drew Olson	75 000 $ (1)
Marc McNulty	75 000 $ (3)
Eric Chouinard	75 000 $ (1)
Niklas Lucenius	75 000 $ (1)
Zdenek Kutlak	75 000 $ (1)
Chase de Leo	75 000 $ (3)
Nikita Scherbak	75 000 $ (3)
Jay Rosehill	65 000 $ (1)
Milan Bartovic	65 000 $ (1)
Julien Demers	65 000 $ (1)
Nolan Yonkman	65 000 $ (1)
Johannes Salmonsson	65 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 10 : 2 855 000 $
Year 11 : 590 000 $
Year 12 : 225 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 855 000 $
Year 11 : 590 000 $
Year 12 : 225 000 $
Year 13 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - 90 $ - 5 871 - 73,39%
Level 2:	5000 - 65 $ - 3 821 - 76,42%
Level 3:	2000 - 35 $ - 1 767 - 88,35%
Level 4:	4000 - 25 $ - 2 981 - 74,51%
Luxury :	1000 - 175 $ - 984 - 98,44%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 857 - 92,86%
Farm Level 2:	1000 - 15 $ - 972 - 97,23%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	15 424 - 77,12%
Average Income per Game	1 527 412 $
Year to Date Revenue	35 130 480 $
Farm
Home Games Left	18
Average Attendance - %	2 829 - 94,31%
Average Income per Game	113 594 $
Year to Date Revenue	2 612 670 $
Expense
Pro Players Total Salaries	46 650 000 $
Farm Players Total Salaries	1 945 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 020 602 $
Farm Year To Date Expenses	1 148 241 $
Pro Salary Cap To Date	25 693 311 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 493 419 $
Farm Estimated Season Revenue	2 044 698 $
Pro Remaining Season Days	85
Pro Expenses Per Days	252 674 $
Pro Estimated Expenses	21 477 290 $
Farm Remaining Season Days	84
Farm Expenses Per Days	10 995 $
Farm Estimated Expenses	923 580 $
Estimated Season Expenses	22 400 870 $
Season Salary Cap	46 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	22 350 000 $
Estimate Over Minimum Salary Cap of 0 $	46 650 000 $
Current Bank Account	57 690 249 $
Projected Bank Account	64 827 496 $

Pro Players Salaries
Zdeno Chara	7 300 000 $ (1)
Jason Pominville	6 000 000 $ (2)
Martin Jones	6 000 000 $ (1)
Milan Lucic	4 900 000 $ (1)
Shayne Gostisbehere	4 500 000 $ (3)
Dennis Persson	3 500 000 $ (2)
Jannik Hansen	3 000 000 $ (1)
Lars Eller	2 500 000 $ (2)
Linus Omark	1 500 000 $ (2)
Jonas Gustavsson	1 400 000 $ (2)
Cody Almond	1 100 000 $ (2)
Akim Aliu	1 000 000 $ (1)
Zachary Yuen	1 000 000 $ (3)
Dominic Toninato	900 000 $ (2)
Alex Tuch	900 000 $ (3)
Anthony DeAngelo	900 000 $ (3)
Frederik Gauthier	900 000 $ (3)
Anton Slepyshev	900 000 $ (1)
Zachary Sanford	900 000 $ (3)
Scott Mayfield	850 000 $ (1)
Bogdan Yakimov	850 000 $ (2)
Tyler Lewington	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 51 550 000 $
Year 11 : 27 600 000 $
Year 12 : 9 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 51 550 000 $
Year 11 : 27 600 000 $
Year 12 : 9 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 51 550 000 $
Year 11 : 27 600 000 $
Year 12 : 9 850 000 $
Year 13 : 0 $

Farm Players Salaries
Thomas Hickey (Out of Payroll)	150 000 $ (3)
Kurt Etchegary	90 000 $ (3)
Matt Martin	90 000 $ (2)
Ian Schultz	85 000 $ (1)
Riley Holzapfel	85 000 $ (1)
Joseph Cramarossa	85 000 $ (1)
Viktor Svedberg (Out of Payroll)	80 000 $ (1)
Andrew Welinski (Out of Payroll)	80 000 $ (1)
Max Iafrate	80 000 $ (1)
Stephen Desrochers	75 000 $ (3)
Jaedon Descheneau	75 000 $ (3)
Curtis Valk	75 000 $ (1)
Philippe Desrosiers	75 000 $ (3)
Scott Stajcer	75 000 $ (1)
Brendan Harms	75 000 $ (3)
Mason Geertsen	75 000 $ (3)
Daniel Marmenlind	75 000 $ (2)
Dylan Sadowy	70 000 $ (2)
Hunter Smith	70 000 $ (2)
Jeff Costello	70 000 $ (1)
Josh Sterk	65 000 $ (1)
Steven Delisle	65 000 $ (3)
Kristoff Kontos	60 000 $ (2)
Justin Shugg	60 000 $ (2)
Ryan White	60 000 $ (1)
Mitch Wheaton	55 000 $ (1)
Zack Phillips	55 000 $ (2)
Niklas Tikkinen	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 105 000 $
Year 11 : 1 160 000 $
Year 12 : 680 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 105 000 $
Year 11 : 1 160 000 $
Year 12 : 680 000 $
Year 13 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 100 $ - 5 524 - 69,05%
Level 2:	6000 - 60 $ - 4 154 - 69,23%
Level 3:	3000 - 30 $ - 2 419 - 80,62%
Level 4:	5000 - 20 $ - 4 210 - 84,19%
Luxury :	1000 - 200 $ - 790 - 79,02%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 40 $ - 1 575 - 78,73%
Farm Level 2:	1000 - 20 $ - 748 - 74,83%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 096 - 74,33%
Average Income per Game	1 562 886 $
Year to Date Revenue	35 946 384 $
Farm
Home Games Left	18
Average Attendance - %	2 323 - 77,43%
Average Income per Game	106 772 $
Year to Date Revenue	2 455 754 $
Expense
Pro Players Total Salaries	63 550 000 $
Farm Players Total Salaries	2 260 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 022 208 $
Farm Year To Date Expenses	1 251 902 $
Pro Salary Cap To Date	35 694 908 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	28 131 953 $
Farm Estimated Season Revenue	1 921 894 $
Pro Remaining Season Days	85
Pro Expenses Per Days	343 048 $
Pro Estimated Expenses	29 159 080 $
Farm Remaining Season Days	84
Farm Expenses Per Days	12 688 $
Farm Estimated Expenses	1 065 792 $
Estimated Season Expenses	30 224 872 $
Season Salary Cap	63 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 450 000 $
Estimate Over Minimum Salary Cap of 0 $	63 550 000 $
Current Bank Account	50 558 949 $
Projected Bank Account	50 387 924 $

Pro Players Salaries
Brent Burns	8 000 000 $ (3)
Patrick Marleau	7 000 000 $ (1)
Braden Holtby	5 700 000 $ (2)
Mark Stone	5 500 000 $ (4)
Ryan Nugent-Hopkins (Out of Payroll)	5 000 000 $ (1)
Anton Stralman	5 000 000 $ (1)
Marc-Edouard Vlasic	5 000 000 $ (5)
Ryan O'Reilly	4 500 000 $ (1)
Mike Hoffman	4 500 000 $ (5)
Kris Russell	3 000 000 $ (1)
Michal Repik	1 800 000 $ (1)
Gustav Forsling	1 800 000 $ (1)
Mattias Janmark	1 750 000 $ (1)
Luke Glendening	1 750 000 $ (2)
Eddie Lack	1 200 000 $ (2)
Philip Danault	1 200 000 $ (1)
Richard Panik	1 200 000 $ (1)
Colton Sissons	1 200 000 $ (1)
Steven Santini	900 000 $ (3)
Nick Schmaltz	900 000 $ (2)
J.T. Compher	900 000 $ (2)
Hudson Fasching	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 68 550 000 $
Year 11 : 35 100 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 550 000 $
Year 11 : 35 100 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 550 000 $
Year 11 : 35 100 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
John Gilmour	150 000 $ (2)
Jordie Benn	140 000 $ (1)
Austin Watson	100 000 $ (1)
Tucker Poolman	100 000 $ (2)
Cody Goloubef	100 000 $ (1)
Zac Dalpe	90 000 $ (1)
Madison Bowey	90 000 $ (3)
Josh Birkholz	90 000 $ (1)
Kevin Gravel	90 000 $ (1)
Nick Jensen	90 000 $ (1)
Adam Morrison	90 000 $ (1)
Brendan Serville (Out of Payroll)	80 000 $ (1)
Josh Brittain	80 000 $ (1)
Markus Sorensen	80 000 $ (1)
Luka Gracnar	75 000 $ (3)
Evan McGrath	75 000 $ (1)
Ryan Bourque	75 000 $ (1)
Justin Daniels	75 000 $ (1)
Sean Malone	75 000 $ (3)
Gleason Fournier	75 000 $ (3)
Coda Gordon	75 000 $ (3)
Vinny Saponari	70 000 $ (1)
Fredrik Forsberg	70 000 $ (2)
Niklas Lundstrom	65 000 $ (3)
Radoslav Illo	65 000 $ (1)
Jean-Simon Allard	65 000 $ (1)
Brandon Prophet	60 000 $ (2)
Mike Winther	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 2 340 000 $
Year 11 : 885 000 $
Year 12 : 455 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 340 000 $
Year 11 : 885 000 $
Year 12 : 455 000 $
Year 13 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - 80 $ - 6 833 - 85,41%
Level 2:	6000 - 42 $ - 5 731 - 95,52%
Level 3:	3000 - 15 $ - 2 764 - 92,14%
Level 4:	5000 - 14 $ - 4 575 - 91,50%
Luxury :	1500 - 105 $ - 1 184 - 78,91%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 42 $ - 1 419 - 70,94%
Farm Level 2:	1000 - 22 $ - 613 - 61,34%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	21 086 - 89,73%
Average Income per Game	1 375 892 $
Year to Date Revenue	31 645 527 $
Farm
Home Games Left	18
Average Attendance - %	2 032 - 67,74%
Average Income per Game	100 630 $
Year to Date Revenue	2 314 495 $
Expense
Pro Players Total Salaries	68 250 000 $
Farm Players Total Salaries	3 545 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 425 667 $
Farm Year To Date Expenses	2 030 306 $
Pro Salary Cap To Date	36 098 382 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	24 766 065 $
Farm Estimated Season Revenue	1 811 344 $
Pro Remaining Season Days	85
Pro Expenses Per Days	368 182 $
Pro Estimated Expenses	31 295 470 $
Farm Remaining Season Days	84
Farm Expenses Per Days	19 597 $
Farm Estimated Expenses	1 646 148 $
Estimated Season Expenses	32 941 618 $
Season Salary Cap	68 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	750 000 $
Estimate Over Minimum Salary Cap of 0 $	68 250 000 $
Current Bank Account	111 557 498 $
Projected Bank Account	105 193 289 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (5)
Sidney Crosby	9 900 000 $ (4)
Marc-Andre Fleury	8 500 000 $ (2)
Drew Doughty	6 800 000 $ (1)
Aaron Ekblad	5 300 000 $ (1)
Dan Girardi	5 000 000 $ (3)
Cody Hodgson	4 500 000 $ (3)
Erik Haula	3 000 000 $ (2)
Roman Polak	2 300 000 $ (1)
Prab Rai	1 800 000 $ (1)
Emerson Etem	1 800 000 $ (1)
Jake DeBrusk	900 000 $ (3)
Ivan Provorov	900 000 $ (2)
Darnell Nurse	900 000 $ (3)
Connor McDavid	900 000 $ (1)
Auston Matthews	900 000 $ (2)
Mikko Rantanen	900 000 $ (2)
Ryan Tesink	900 000 $ (1)
Matthew Tkachuk	900 000 $ (3)
Tristan Jarry	900 000 $ (2)
Patrik Laine	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 68 250 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 68 250 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 250 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $

Farm Players Salaries
Chris Bourque	210 000 $ (3)
Stephen Gionta	200 000 $ (1)
Dmitri Jaskin	175 000 $ (3)
Brett Sonne	175 000 $ (2)
Jordan Nolan	165 000 $ (3)
Yury Alexandrov	165 000 $ (2)
Matt Gilroy	165 000 $ (1)
Chris Wideman	150 000 $ (2)
Anton Lander	150 000 $ (1)
Colin Wilson	140 000 $ (2)
Dylan McIlrath (Out of Payroll)	140 000 $ (3)
Trevor Van Riemsdyk	115 000 $ (1)
Dryden Hunt	115 000 $ (2)
Bruno St-Jacques	110 000 $ (1)
Edward Pasquale	110 000 $ (1)
Barclay Goodrow	110 000 $ (1)
J.T. Brown	110 000 $ (1)
Tomas Kundratek	110 000 $ (1)
Brayden McNabb	110 000 $ (1)
Zack Mitchell	100 000 $ (3)
Gabriel Bourque	100 000 $ (3)
David Booth	100 000 $ (3)
Scott Glennie	95 000 $ (3)
Ryan Sproul	90 000 $ (1)
Scott Harrington	90 000 $ (1)
Tyson Baillie	85 000 $ (3)
Chris Wagner	75 000 $ (1)
Ales Stezka	75 000 $ (3)
Daniel Muzito-Bagenda	75 000 $ (1)
Eamon McAdam	75 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 10 : 3 685 000 $
Year 11 : 2 065 000 $
Year 12 : 1 320 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 660 000 $
Year 11 : 2 040 000 $
Year 12 : 1 295 000 $
Year 13 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - 90 $ - 5 812 - 72,65%
Level 2:	6000 - 55 $ - 5 420 - 90,33%
Level 3:	3000 - 30 $ - 2 346 - 78,21%
Level 4:	5000 - 20 $ - 4 076 - 81,52%
Luxury :	1500 - 175 $ - 996 - 66,41%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 288 - 64,40%
Farm Level 2:	1000 - 15 $ - 548 - 54,77%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 651 - 79,37%
Average Income per Game	1 630 622 $
Year to Date Revenue	37 504 302 $
Farm
Home Games Left	18
Average Attendance - %	1 836 - 61,19%
Average Income per Game	102 280 $
Year to Date Revenue	2 352 434 $
Expense
Pro Players Total Salaries	63 900 000 $
Farm Players Total Salaries	2 635 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 704 581 $
Farm Year To Date Expenses	1 635 143 $
Pro Salary Cap To Date	37 377 270 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 351 193 $
Farm Estimated Season Revenue	1 841 035 $
Pro Remaining Season Days	85
Pro Expenses Per Days	344 920 $
Pro Estimated Expenses	29 318 200 $
Farm Remaining Season Days	84
Farm Expenses Per Days	14 704 $
Farm Estimated Expenses	1 235 136 $
Estimated Season Expenses	30 553 336 $
Season Salary Cap	63 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 100 000 $
Estimate Over Minimum Salary Cap of 0 $	63 900 000 $
Current Bank Account	22 735 093 $
Projected Bank Account	23 373 985 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (4)
Bryan Little	6 500 000 $ (3)
Ondrej Pavelec	5 750 000 $ (1)
Mikael Granlund	5 700 000 $ (2)
Tyler Johnson	5 000 000 $ (1)
Matt Niskanen	4 000 000 $ (1)
Torey Krug	4 000 000 $ (1)
Derek Ryan	3 700 000 $ (4)
Marcus Johansson	3 500 000 $ (1)
Colton Parayko	3 500 000 $ (3)
Carl Soderberg	3 000 000 $ (2)
Tomas Hertl	3 000 000 $ (1)
Philip Larsen	3 000 000 $ (4)
Cody Ceci	2 500 000 $ (3)
Éric Gélinas	2 400 000 $ (1)
Brandon Pirri	1 800 000 $ (1)
Gregory Hofmann	950 000 $ (1)
Nic Petan	900 000 $ (3)
Anthony Stolarz	900 000 $ (3)
Johan Larsson (Out of Payroll)	900 000 $ (1)
Corey Trivino	800 000 $ (1)
Zachary Fucale	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 70 550 000 $
Year 11 : 38 450 000 $
Year 12 : 29 750 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 70 550 000 $
Year 11 : 38 450 000 $
Year 12 : 29 750 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 550 000 $
Year 11 : 38 450 000 $
Year 12 : 29 750 000 $
Year 13 : 14 700 000 $

Farm Players Salaries
Adam Clendening (Out of Payroll)	175 000 $ (3)
Mike Lee	150 000 $ (1)
Jared Coreau	150 000 $ (2)
Mark Fayne	140 000 $ (3)
Mark Flood	140 000 $ (3)
Cal O'Reilly	135 000 $ (3)
Petr Vrana (Out of Payroll)	135 000 $ (3)
Lauri Tukonen	135 000 $ (3)
Brett Carson	135 000 $ (3)
Colin Greening	135 000 $ (3)
Carter Rowney	135 000 $ (3)
Keaton Ellerby	135 000 $ (3)
Patrick Dwyer	120 000 $ (3)
Mike Lundin	100 000 $ (2)
Zach Redmond	90 000 $ (1)
Jared Staal	85 000 $ (1)
Vladimir Ruzicka	85 000 $ (3)
Justin Azevedo	80 000 $ (3)
Joe Lavin (Out of Payroll)	80 000 $ (3)
Victor Ohman	75 000 $ (1)
Joshua Turnbull (Out of Payroll)	75 000 $ (2)
Jason Clark	75 000 $ (2)
Zac Larraza	70 000 $ (1)
Travis Brown	70 000 $ (2)
Aaron Ness	70 000 $ (2)
Mikko Vainonen	65 000 $ (2)
Joel Mustonen	65 000 $ (1)
Gabryel Paquin-Boudreau	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 965 000 $
Year 11 : 2 370 000 $
Year 12 : 1 765 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 965 000 $
Year 11 : 2 370 000 $
Year 12 : 1 765 000 $
Year 13 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 142 $ - 3 578 - 51,12%
Level 2:	5000 - 100 $ - 2 454 - 49,08%
Level 3:	2000 - 50 $ - 1 245 - 62,23%
Level 4:	4000 - 46 $ - 1 633 - 40,82%
Luxury :	1000 - 250 $ - 608 - 60,81%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 247 - 62,33%
Farm Level 2:	1000 - 18 $ - 749 - 74,87%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	9 518 - 50,09%
Average Income per Game	1 467 713 $
Year to Date Revenue	33 757 397 $
Farm
Home Games Left	18
Average Attendance - %	1 995 - 66,51%
Average Income per Game	99 346 $
Year to Date Revenue	2 284 964 $
Expense
Pro Players Total Salaries	58 100 000 $
Farm Players Total Salaries	2 385 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 472 456 $
Farm Year To Date Expenses	1 498 757 $
Pro Salary Cap To Date	31 145 184 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 418 832 $
Farm Estimated Season Revenue	1 788 233 $
Pro Remaining Season Days	85
Pro Expenses Per Days	313 904 $
Pro Estimated Expenses	26 681 840 $
Farm Remaining Season Days	84
Farm Expenses Per Days	13 360 $
Farm Estimated Expenses	1 122 240 $
Estimated Season Expenses	27 804 080 $
Season Salary Cap	58 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	10 900 000 $
Estimate Over Minimum Salary Cap of 0 $	58 100 000 $
Current Bank Account	13 834 630 $
Projected Bank Account	14 237 615 $

Pro Players Salaries
Jack Johnson	6 750 000 $ (2)
Peter Mueller	5 500 000 $ (1)
Clarke MacArthur	5 000 000 $ (3)
Connor Hellebuyck	5 000 000 $ (3)
Cam Fowler	4 700 000 $ (2)
Tyler Toffoli	3 500 000 $ (2)
Ty Rattie	3 500 000 $ (3)
Artem Anisimov	3 500 000 $ (2)
Matt Read	3 500 000 $ (2)
Mathieu Perreault	3 000 000 $ (1)
Joakim Nordstrom	2 150 000 $ (2)
Jan Rutta	1 800 000 $ (1)
Mark McNeill	1 800 000 $ (1)
Christopher Tanev	1 750 000 $ (2)
Josh Manson	1 750 000 $ (1)
David Fisher	1 700 000 $ (1)
Richard Bachman	1 500 000 $ (1)
Casey Cizikas	1 500 000 $ (3)
Nicolas Deschamps	1 200 000 $ (1)
Andrew Copp	1 200 000 $ (1)
Vitaly Kolesnik	950 000 $ (1)
Brady Vail	950 000 $ (3)
Ben Harpur	900 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 10 : 63 100 000 $
Year 11 : 42 700 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 63 100 000 $
Year 11 : 42 700 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 63 100 000 $
Year 11 : 42 700 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $

Farm Players Salaries
Josh Godfrey	150 000 $ (1)
Marcus Kruger	150 000 $ (3)
Nathan Moon	100 000 $ (1)
Guillaume Cloutier	100 000 $ (1)
Zac Rinaldo	100 000 $ (1)
Nick Petrecki	100 000 $ (2)
Sergey Andronov	100 000 $ (1)
Colten Teubert	100 000 $ (1)
Jonathan Racine	100 000 $ (2)
Chris Summers (Out of Payroll)	100 000 $ (1)
Jean-Francois Bérubé	95 000 $ (1)
Bobby Farnham	95 000 $ (1)
Brandon Burlon	95 000 $ (1)
James Livingston	95 000 $ (1)
Marko Dano	90 000 $ (2)
Carl Klingberg	90 000 $ (2)
Zachary Hyman	90 000 $ (3)
Stuart Percy	80 000 $ (2)
Joe Basaraba	80 000 $ (1)
Maxime Tanguay	80 000 $ (2)
Chris Calnan	75 000 $ (3)
Daniil Zharkov	75 000 $ (3)
Dalton Thrower	75 000 $ (3)
Brandon Whitney	75 000 $ (3)
Richard Nejezchleb	70 000 $ (2)
Mitchell Moroz	65 000 $ (2)
Kale Kessy	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 485 000 $
Year 11 : 1 215 000 $
Year 12 : 540 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 485 000 $
Year 11 : 1 215 000 $
Year 12 : 540 000 $
Year 13 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - 90 $ - 5 966 - 74,57%
Level 2:	6000 - 48 $ - 5 415 - 90,25%
Level 3:	2000 - 43 $ - 1 460 - 72,99%
Level 4:	4000 - 30 $ - 2 469 - 61,73%
Luxury :	1000 - 245 $ - 610 - 60,97%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 953 - 97,67%
Farm Level 2:	1000 - 15 $ - 954 - 95,44%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	15 920 - 75,81%
Average Income per Game	1 524 622 $
Year to Date Revenue	35 066 309 $
Farm
Home Games Left	18
Average Attendance - %	2 908 - 96,92%
Average Income per Game	104 107 $
Year to Date Revenue	2 394 469 $
Expense
Pro Players Total Salaries	65 600 000 $
Farm Players Total Salaries	2 252 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 750 799 $
Farm Year To Date Expenses	1 442 293 $
Pro Salary Cap To Date	36 423 535 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 443 198 $
Farm Estimated Season Revenue	1 873 932 $
Pro Remaining Season Days	85
Pro Expenses Per Days	354 011 $
Pro Estimated Expenses	30 090 935 $
Farm Remaining Season Days	84
Farm Expenses Per Days	12 648 $
Farm Estimated Expenses	1 062 432 $
Estimated Season Expenses	31 153 367 $
Season Salary Cap	65 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 400 000 $
Estimate Over Minimum Salary Cap of 0 $	65 600 000 $
Current Bank Account	12 941 346 $
Projected Bank Account	11 105 109 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (5)
Nikita Kucherov	8 000 000 $ (3)
Jonathan Quick	6 750 000 $ (3)
Marc Staal	5 500 000 $ (2)
Kevin Shattenkirk	5 250 000 $ (4)
Jaroslav Halak	3 750 000 $ (1)
Scott Hartnell (Out of Payroll)	3 650 000 $ (1)
Olli Maatta (Out of Payroll)	3 500 000 $ (3)
Alexei Emelin	3 500 000 $ (1)
Leo Komarov	2 950 000 $ (2)
Justin Schultz	2 800 000 $ (1)
Kevin Hayes	2 500 000 $ (3)
Alexander Petrovic	1 800 000 $ (1)
Jordan Schroeder	1 800 000 $ (1)
Oscar Lindberg	1 800 000 $ (1)
Ryan Dzingel	1 750 000 $ (1)
Samuel Blais	1 750 000 $ (3)
Nicolas Shore	1 500 000 $ (2)
Adam Polasek	1 500 000 $ (1)
Kelsey Tessier	1 100 000 $ (2)
Zemgus Girgensons	900 000 $ (1)
Mitchell Marner	900 000 $ (1)
Nick Sorensen	800 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 10 : 72 750 000 $
Year 11 : 47 800 000 $
Year 12 : 36 750 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 71 250 000 $
Year 11 : 46 300 000 $
Year 12 : 35 250 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 750 000 $
Year 11 : 47 800 000 $
Year 12 : 36 750 000 $
Year 13 : 14 250 000 $

Farm Players Salaries
Jason Gregoire	150 000 $ (1)
Radko Gudas	150 000 $ (3)
Alexei Ponikarovsky	140 000 $ (1)
Torrey Mitchell	135 000 $ (3)
Jonathan Matsumoto	115 000 $ (3)
Igor Makarov (Out of Payroll)	115 000 $ (3)
Daniel Pribyl	100 000 $ (2)
David Honzik	100 000 $ (1)
Max Gaede	100 000 $ (1)
Kyle Clifford	100 000 $ (3)
Jhonas Enroth	95 000 $ (3)
Jakub Culek	95 000 $ (1)
Ryan Garbutt (Out of Payroll)	95 000 $ (3)
Greg Pateryn	90 000 $ (3)
Matt Donovan	90 000 $ (3)
Alex Velischek	85 000 $ (1)
Cade Fairchild	80 000 $ (1)
Tyler Wotherspoon	80 000 $ (1)
Zack Stortini	77 500 $ (3)
Evgeny Artyukhin	75 000 $ (1)
Yasin Cisse	75 000 $ (3)
Matt Murphy	75 000 $ (3)
Jan Kostalek	75 000 $ (3)
Bradley Eidsness	70 000 $ (1)
Scott Oke	50 000 $ (1)
Charles-Olivier Rousse	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 2 462 500 $
Year 11 : 1 387 500 $
Year 12 : 1 287 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 462 500 $
Year 11 : 1 387 500 $
Year 12 : 1 287 500 $
Year 13 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - 90 $ - 5 910 - 73,87%
Level 2:	5000 - 50 $ - 4 987 - 99,74%
Level 3:	2000 - 25 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 988 - 99,70%
Luxury :	1000 - 200 $ - 751 - 75,08%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 913 - 95,64%
Farm Level 2:	1000 - 15 $ - 954 - 95,40%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 636 - 88,18%
Average Income per Game	1 465 202 $
Year to Date Revenue	33 699 636 $
Farm
Home Games Left	17
Average Attendance - %	2 867 - 95,56%
Average Income per Game	115 992 $
Year to Date Revenue	2 783 804 $
Expense
Pro Players Total Salaries	59 000 000 $
Farm Players Total Salaries	2 905 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	35 637 710 $
Farm Year To Date Expenses	1 538 417 $
Pro Salary Cap To Date	35 310 423 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 373 628 $
Farm Estimated Season Revenue	1 971 861 $
Pro Remaining Season Days	85
Pro Expenses Per Days	318 717 $
Pro Estimated Expenses	27 090 945 $
Farm Remaining Season Days	84
Farm Expenses Per Days	16 156 $
Farm Estimated Expenses	1 357 104 $
Estimated Season Expenses	28 448 049 $
Season Salary Cap	59 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	10 000 000 $
Estimate Over Minimum Salary Cap of 0 $	59 000 000 $
Current Bank Account	7 050 812 $
Projected Bank Account	6 948 252 $

Pro Players Salaries
Simon Gagne	7 500 000 $ (1)
Pierre-Marc Bouchard	6 500 000 $ (3)
Alexander Edler	6 000 000 $ (2)
James Neal	6 000 000 $ (1)
Wayne Simmonds	5 000 000 $ (2)
Michal Neuvirth	4 500 000 $ (2)
Josh Bailey	4 150 000 $ (2)
Kyle Palmieri	4 000 000 $ (2)
Mike Condon	3 650 000 $ (2)
Ryan Spooner	3 500 000 $ (3)
Matt Benning (Out of Payroll)	3 500 000 $ (4)
Jeff Petry	3 000 000 $ (1)
Damon Severson	3 000 000 $ (3)
Taylor Beck	1 800 000 $ (1)
Mark Barberio	1 800 000 $ (1)
Riley Sheahan	1 000 000 $ (1)
Phillip Digiuseppe	900 000 $ (2)
William Karlsson	900 000 $ (1)
Nick Cousins	900 000 $ (1)
Christian Djoos	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 500 000 $
Year 11 : 45 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 68 000 000 $
Year 11 : 45 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 500 000 $
Year 11 : 45 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $

Farm Players Salaries
Tanner Fritz	175 000 $ (3)
Matt Frattin	175 000 $ (2)
Alex Plante	170 000 $ (2)
Mark Arcobello	150 000 $ (2)
Anthony Bitetto	150 000 $ (1)
Shane O'Brien	120 000 $ (1)
Joel Champagne	100 000 $ (2)
Austin Levi	100 000 $ (2)
Maxim Gratchev	100 000 $ (2)
Kamil Kreps	100 000 $ (1)
Matt Hackett	100 000 $ (1)
Yann Sauve	100 000 $ (1)
Julian Melchiori	95 000 $ (3)
Mirko Hoefflin	95 000 $ (3)
William Wrenn	90 000 $ (2)
AJ Jenks	85 000 $ (1)
Tyson Sexsmith	85 000 $ (2)
Colin Long	85 000 $ (1)
Logan Shaw	80 000 $ (2)
Timotej Sille	75 000 $ (3)
Justin Haché	75 000 $ (2)
Elvis Merzlikins	75 000 $ (3)
Curtis Hamilton	75 000 $ (3)
Paul Carey	70 000 $ (2)
Alex Hutchings	70 000 $ (2)
Jamie Devane	70 000 $ (2)
Logan Nelson	65 000 $ (2)
Brent Andrews	65 000 $ (1)
Georgy Guryanov	60 000 $ (1)
Kent Simpson	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 2 905 000 $
Year 11 : 2 040 000 $
Year 12 : 590 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 955 000 $
Year 11 : 2 040 000 $
Year 12 : 590 000 $
Year 13 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 88 $ - 5 697 - 71,22%
Level 2:	6000 - 54 $ - 5 293 - 88,21%
Level 3:	2000 - 39 $ - 1 517 - 75,84%
Level 4:	4000 - 27 $ - 2 559 - 63,98%
Luxury :	1000 - 210 $ - 662 - 66,22%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 930 - 96,51%
Farm Level 2:	1000 - 14 $ - 965 - 96,52%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	15 728 - 74,90%
Average Income per Game	1 538 003 $
Year to Date Revenue	35 374 073 $
Farm
Home Games Left	18
Average Attendance - %	2 895 - 96,51%
Average Income per Game	107 453 $
Year to Date Revenue	2 471 418 $
Expense
Pro Players Total Salaries	60 150 000 $
Farm Players Total Salaries	5 435 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 854 281 $
Farm Year To Date Expenses	1 909 933 $
Pro Salary Cap To Date	36 527 000 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 684 057 $
Farm Estimated Season Revenue	1 934 153 $
Pro Remaining Season Days	85
Pro Expenses Per Days	324 866 $
Pro Estimated Expenses	27 613 610 $
Farm Remaining Season Days	84
Farm Expenses Per Days	29 758 $
Farm Estimated Expenses	2 499 672 $
Estimated Season Expenses	30 113 282 $
Season Salary Cap	60 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	8 850 000 $
Estimate Over Minimum Salary Cap of 0 $	60 150 000 $
Current Bank Account	11 374 666 $
Projected Bank Account	10 879 594 $

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

Farm Players Salaries
Marc-Andre Gragnani	2 500 000 $ (2)
Ryan Shannon	150 000 $ (3)
Anders Nilsson	150 000 $ (3)
Victor Antipin	140 000 $ (2)
Zbynek Michalek	130 000 $ (1)
Jakub Klepis	125 000 $ (2)
Konstantin Koltsov	125 000 $ (2)
Luke Witkowski	115 000 $ (2)
Ryan Potulny	110 000 $ (1)
Reece Scarlett	100 000 $ (3)
Harry Zolnierczyk	100 000 $ (1)
Colton Sceviour	100 000 $ (1)
Maxim Mamin	100 000 $ (3)
Jerome Samson	95 000 $ (1)
Garnet Hathaway	95 000 $ (2)
Andrew Mangiapane	90 000 $ (3)
Ludwig Blomstrand	90 000 $ (1)
Charles Hudon (Out of Payroll)	90 000 $ (2)
Blake Weyrick	90 000 $ (2)
Boris Valabik	85 000 $ (1)
Keith Aulie	85 000 $ (2)
Hunter Shinkaruk	85 000 $ (2)
JC Lipon	85 000 $ (2)
Kevin Roy	80 000 $ (1)
Ebbe Sionas	75 000 $ (3)
Simon Hjalmarsson	75 000 $ (3)
Anthony Camara	75 000 $ (1)
Mackenzie MacEachern	75 000 $ (1)
Gustav Olofsson	75 000 $ (3)
Geoff Platt	75 000 $ (3)
Keegan Kanzig	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 10 : 5 435 000 $
Year 11 : 2 175 000 $
Year 12 : 890 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 410 000 $
Year 11 : 2 150 000 $
Year 12 : 865 000 $
Year 13 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - 79 $ - 6 753 - 84,42%
Level 2:	5000 - 57 $ - 4 477 - 89,55%
Level 3:	2000 - 31 $ - 1 967 - 98,36%
Level 4:	4000 - 22 $ - 3 436 - 85,90%
Luxury :	1000 - 178 $ - 861 - 86,13%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 914 - 95,71%
Farm Level 2:	1000 - 15 $ - 962 - 96,16%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 495 - 87,47%
Average Income per Game	1 525 149 $
Year to Date Revenue	35 078 417 $
Farm
Home Games Left	18
Average Attendance - %	2 876 - 95,86%
Average Income per Game	116 258 $
Year to Date Revenue	2 673 939 $
Expense
Pro Players Total Salaries	62 800 000 $
Farm Players Total Salaries	2 810 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 299 210 $
Farm Year To Date Expenses	1 575 099 $
Pro Salary Cap To Date	36 971 928 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 452 674 $
Farm Estimated Season Revenue	2 092 648 $
Pro Remaining Season Days	85
Pro Expenses Per Days	339 037 $
Pro Estimated Expenses	28 818 145 $
Farm Remaining Season Days	84
Farm Expenses Per Days	15 645 $
Farm Estimated Expenses	1 314 180 $
Estimated Season Expenses	30 132 325 $
Season Salary Cap	62 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 200 000 $
Estimate Over Minimum Salary Cap of 0 $	62 800 000 $
Current Bank Account	20 017 082 $
Projected Bank Account	19 430 079 $

Pro Players Salaries
Jonathan Toews	9 250 000 $ (4)
Taylor Hall	8 000 000 $ (4)
Aleksander Barkov	7 500 000 $ (5)
John Carlson	6 500 000 $ (4)
Semyon Varlamov	5 700 000 $ (2)
Charlie Coyle	4 500 000 $ (3)
Hampus Lindholm	4 000 000 $ (1)
Adam Larsson	4 000 000 $ (1)
Johnny Boychuk	3 000 000 $ (1)
Marc Methot	2 750 000 $ (2)
Ondrej Roman	2 250 000 $ (1)
Eric Fehr	1 750 000 $ (3)
Joseph Blandisi	1 700 000 $ (1)
Gabriel Dumont	1 500 000 $ (2)
Christopher Gibson	1 500 000 $ (2)
Michael Mersch	1 000 000 $ (3)
Erik Cernak	900 000 $ (3)
Sébastian Aho	900 000 $ (2)
Scott Laughton	900 000 $ (2)
Elias Lindholm	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 500 000 $
Year 11 : 52 650 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $
Salary Average Commitment
Year 10 : 68 500 000 $
Year 11 : 52 650 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 500 000 $
Year 11 : 52 650 000 $
Year 12 : 39 400 000 $
Year 13 : 31 250 000 $

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

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 90 $ - 5 491 - 68,64%
Level 2:	6000 - 50 $ - 4 451 - 74,18%
Level 3:	3000 - 30 $ - 1 905 - 63,51%
Level 4:	4000 - 20 $ - 3 372 - 84,29%
Luxury :	1000 - 185 $ - 803 - 80,25%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 37 $ - 1 763 - 88,14%
Farm Level 2:	1000 - 17 $ - 935 - 93,52%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16 021 - 72,82%
Average Income per Game	1 495 501 $
Year to Date Revenue	34 396 520 $
Farm
Home Games Left	17
Average Attendance - %	2 698 - 89,93%
Average Income per Game	111 043 $
Year to Date Revenue	2 665 036 $
Expense
Pro Players Total Salaries	65 450 000 $
Farm Players Total Salaries	2 645 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 629 937 $
Farm Year To Date Expenses	1 561 242 $
Pro Salary Cap To Date	37 302 690 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 919 016 $
Farm Estimated Season Revenue	1 887 734 $
Pro Remaining Season Days	85
Pro Expenses Per Days	353 209 $
Pro Estimated Expenses	30 022 765 $
Farm Remaining Season Days	84
Farm Expenses Per Days	14 758 $
Farm Estimated Expenses	1 239 672 $
Estimated Season Expenses	31 262 437 $
Season Salary Cap	65 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 550 000 $
Estimate Over Minimum Salary Cap of 0 $	65 450 000 $
Current Bank Account	20 967 952 $
Projected Bank Account	18 512 265 $

Pro Players Salaries
Alex Tanguay	9 000 000 $ (1)
Jeff Carter	7 500 000 $ (2)
Anze Kopitar	7 000 000 $ (1)
Jared Spurgeon	6 000 000 $ (5)
Cory Schneider	5 750 000 $ (3)
Ryan Johansen	5 000 000 $ (1)
Filip Forsberg	5 000 000 $ (4)
Jonathan Huberdeau	4 500 000 $ (2)
Deryk Engelland	3 750 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (2)
Matthew Peca	1 800 000 $ (1)
Craig Smith	1 500 000 $ (1)
Mattias Tedenby	1 350 000 $ (1)
Magnus Hellberg	1 100 000 $ (1)
Phil DeSimone	1 000 000 $ (1)
Tom Wilson	900 000 $ (2)
Andre Burakowsky	900 000 $ (1)
Travis Sanheim	900 000 $ (3)
Jake Mccabe	900 000 $ (1)
Brady Skjei	900 000 $ (1)
Chandler Stephenson	900 000 $ (2)
Valeri Nichushkin	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 69 950 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $
Salary Average Commitment
Year 10 : 69 800 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 950 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $

Farm Players Salaries
Tim Brent	170 000 $ (2)
Robbie Earl	160 000 $ (1)
Kurtis MacDermid	160 000 $ (2)
Remi Elie	140 000 $ (2)
Justin Weller	130 000 $ (2)
David Gilbert	120 000 $ (1)
Evgeny Medvedev	120 000 $ (3)
Rod Pelley	100 000 $ (2)
Taylor Doherty	100 000 $ (1)
Stephen Johns	100 000 $ (1)
Mike Blunden	100 000 $ (3)
Casey Borer	100 000 $ (2)
Mike Hoeffel	100 000 $ (3)
Evgeny Grachev	100 000 $ (3)
Steve Oleksy (Out of Payroll)	100 000 $ (3)
Scott Wedgewood	90 000 $ (3)
Mattias Modig	90 000 $ (2)
Michael McCarron	90 000 $ (2)
Andrew Yogan	85 000 $ (2)
Michael Latta	85 000 $ (1)
Danny Kristo	80 000 $ (1)
Danny Biega	80 000 $ (2)
Evan Cowley	75 000 $ (3)
Dillon Heatherington	75 000 $ (3)
Adam Marsh	70 000 $ (2)
Colin Jacobs	65 000 $ (1)
Matt Delahey	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 745 000 $
Year 11 : 1 975 000 $
Year 12 : 760 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 745 000 $
Year 11 : 1 975 000 $
Year 12 : 760 000 $
Year 13 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 87 $ - 6 717 - 83,96%
Level 2:	6000 - 45 $ - 5 556 - 92,60%
Level 3:	3000 - 30 $ - 2 248 - 74,92%
Level 4:	4000 - 20 $ - 3 566 - 89,15%
Luxury :	1000 - 179 $ - 839 - 83,89%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 40 $ - 1 354 - 67,68%
Farm Level 2:	1000 - 20 $ - 635 - 63,53%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 925 - 86,02%
Average Income per Game	1 580 154 $
Year to Date Revenue	36 343 536 $
Farm
Home Games Left	18
Average Attendance - %	1 989 - 66,29%
Average Income per Game	98 764 $
Year to Date Revenue	2 271 575 $
Expense
Pro Players Total Salaries	62 825 000 $
Farm Players Total Salaries	2 432 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 560 302 $
Farm Year To Date Expenses	1 412 611 $
Pro Salary Cap To Date	37 233 032 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	28 442 767 $
Farm Estimated Season Revenue	1 777 754 $
Pro Remaining Season Days	85
Pro Expenses Per Days	339 171 $
Pro Estimated Expenses	28 829 535 $
Farm Remaining Season Days	84
Farm Expenses Per Days	13 616 $
Farm Estimated Expenses	1 143 744 $
Estimated Season Expenses	29 973 279 $
Season Salary Cap	62 825 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 175 000 $
Estimate Over Minimum Salary Cap of 0 $	62 825 000 $
Current Bank Account	16 864 578 $
Projected Bank Account	17 111 820 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (2)
Marc Savard	7 750 000 $ (1)
Mike Smith	5 750 000 $ (2)
Mark Giordano	5 500 000 $ (1)
Bobby Ryan	5 500 000 $ (2)
Tyson Barrie	5 400 000 $ (1)
Jake Muzzin	5 000 000 $ (3)
Cam Atkinson	5 000 000 $ (5)
Brendan Smith	3 000 000 $ (3)
Jamie McGinn	2 900 000 $ (1)
Tommy Wingels	1 800 000 $ (1)
Jason Garrison	1 800 000 $ (1)
Andrew Hammond	1 500 000 $ (2)
Kevin Quick	1 400 000 $ (1)
Landon Ferraro	1 200 000 $ (1)
Jacob Josefson	975 000 $ (1)
Vinni Lettieri	950 000 $ (2)
Jiri Sekac	900 000 $ (1)
Jonathan Drouin	900 000 $ (1)
Ross Johnston	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 67 825 000 $
Year 11 : 36 450 000 $
Year 12 : 13 000 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 67 825 000 $
Year 11 : 36 450 000 $
Year 12 : 13 000 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 825 000 $
Year 11 : 36 450 000 $
Year 12 : 13 000 000 $
Year 13 : 5 000 000 $

Farm Players Salaries
Philippe Dupuis	175 000 $ (2)
Jeff Schultz	175 000 $ (1)
Morgan Ellis	150 000 $ (2)
Yan Stastny	140 000 $ (1)
Mark Santorelli	140 000 $ (1)
Matt Hunwick	130 000 $ (2)
Shawn Lalonde	100 000 $ (3)
Matt Mahalak	97 500 $ (2)
Harrison Reed	95 000 $ (1)
Cory Emmerton (Out of Payroll)	95 000 $ (1)
Valeri Vasiliev	80 000 $ (2)
Taylor Chorney	80 000 $ (3)
Darby Llewellyn	75 000 $ (3)
Kyle Jenkins	75 000 $ (3)
Mario Lucia	75 000 $ (2)
Steve Bernier	75 000 $ (2)
Kyle Beach	75 000 $ (3)
Adam Tambellini	75 000 $ (3)
Erik Thorell	70 000 $ (2)
Micheal Wall	70 000 $ (2)
Jackson Houck	70 000 $ (2)
Simon Danis-Pepin	70 000 $ (1)
Edgars Kulda	70 000 $ (1)
Jeremy Williams	60 000 $ (1)
François Tremblay	60 000 $ (1)
Seth Ambroz	50 000 $ (2)
Karl Johansson	50 000 $ (2)
Maximilien Le Sieur	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 2 527 500 $
Year 11 : 1 622 500 $
Year 12 : 480 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 527 500 $
Year 11 : 1 622 500 $
Year 12 : 480 000 $
Year 13 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 69 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	15 239 711 $	60 150 000 $	8 850 000 $	60 150 000 $	2 295 000 $	27 705 000 $	22	28	50
BlackHawks	5 944 413 $	64 100 000 $	4 900 000 $	64 100 000 $	2 717 500 $	27 282 500 $	21	26	47
BlueJacket	2 481 383 $	69 700 000 $	-700 000 $	69 700 000 $	4 895 000 $	25 105 000 $	22	30	52
Blues	65 808 276 $	69 650 000 $	-650 000 $	69 650 000 $	3 010 000 $	26 990 000 $	21	30	51
Bruins	26 689 744 $	70 200 000 $	-1 200 000 $	70 200 000 $	2 480 000 $	27 520 000 $	21	28	49
Canadiens	49 402 370 $	69 650 000 $	-650 000 $	69 650 000 $	2 650 000 $	27 350 000 $	21	26	47
Canucks	50 336 225 $	68 350 000 $	650 000 $	68 350 000 $	2 430 000 $	27 570 000 $	20	28	48
Capitals	9 050 188 $	56 250 000 $	12 750 000 $	56 250 000 $	2 250 000 $	27 750 000 $	21	26	47
Coyotes	7 720 554 $	69 550 000 $	-550 000 $	69 550 000 $	2 585 000 $	27 415 000 $	21	30	51
Devils	33 278 177 $	62 275 000 $	6 725 000 $	62 275 000 $	2 589 500 $	27 410 500 $	20	29	49
Ducks	5 761 243 $	65 850 000 $	3 150 000 $	65 850 000 $	2 712 500 $	27 287 500 $	21	29	50
Flames	86 025 548 $	63 350 000 $	5 650 000 $	63 350 000 $	2 355 000 $	27 645 000 $	22	28	50
Flyers	12 846 113 $	67 750 000 $	1 250 000 $	67 750 000 $	2 080 000 $	27 920 000 $	22	27	49
GoldenKnights	12 646 789 $	62 000 000 $	7 000 000 $	62 000 000 $	3 052 500 $	26 947 500 $	21	29	50
Hurricanes	15 073 569 $	68 400 000 $	600 000 $	68 400 000 $	3 255 000 $	26 745 000 $	20	30	50
Islanders	37 022 401 $	64 670 000 $	4 330 000 $	64 670 000 $	2 343 000 $	27 657 000 $	23	26	49
Jets	134 177 002 $	59 550 000 $	9 450 000 $	59 550 000 $	2 340 000 $	27 660 000 $	23	25	48
Kings	42 965 766 $	67 950 000 $	1 050 000 $	67 950 000 $	2 330 000 $	27 670 000 $	21	26	47
Lightning	20 076 350 $	67 900 000 $	1 100 000 $	67 900 000 $	3 220 000 $	26 780 000 $	20	32	52
MapleLeafs	5 250 891 $	68 200 000 $	800 000 $	68 200 000 $	3 220 000 $	26 780 000 $	21	28	49
Nordiques	10 513 064 $	60 050 000 $	8 950 000 $	60 050 000 $	2 855 000 $	27 145 000 $	21	24	45
Oilers	57 690 249 $	46 650 000 $	22 350 000 $	46 650 000 $	1 945 000 $	28 055 000 $	22	28	50
Panthers	50 558 949 $	63 550 000 $	5 450 000 $	63 550 000 $	2 260 000 $	27 740 000 $	22	28	50
Penguins	111 557 498 $	68 250 000 $	750 000 $	68 250 000 $	3 545 000 $	26 455 000 $	21	30	51
Predators	22 735 093 $	63 900 000 $	5 100 000 $	63 900 000 $	2 635 000 $	27 365 000 $	22	28	50
Rangers	13 834 630 $	58 100 000 $	10 900 000 $	58 100 000 $	2 385 000 $	27 615 000 $	23	27	50
RedWings	12 941 346 $	65 600 000 $	3 400 000 $	65 600 000 $	2 252 500 $	27 747 500 $	23	26	49
Sabres	7 050 812 $	59 000 000 $	10 000 000 $	59 000 000 $	2 905 000 $	27 095 000 $	20	30	50
Senators	11 374 666 $	60 150 000 $	8 850 000 $	60 150 000 $	5 435 000 $	24 565 000 $	21	31	52
Sharks	20 017 082 $	62 800 000 $	6 200 000 $	62 800 000 $	2 810 000 $	27 190 000 $	20	27	47
Stars	20 967 952 $	65 450 000 $	3 550 000 $	65 450 000 $	2 645 000 $	27 355 000 $	22	27	49
Wild	16 864 578 $	62 825 000 $	6 175 000 $	62 825 000 $	2 432 500 $	27 567 500 $	20	28	48

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 12 décembre 2019 at 09:30

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

BlueJacket is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Blues is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Bruins is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Canadiens is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Coyotes is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

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 - %