Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 26 février 2021 at 20:57

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - 87 $ - 7 592 - 94,90%
Level 2:	6000 - 52 $ - 5 193 - 86,54%
Level 3:	3000 - 21 $ - 2 600 - 86,67%
Level 4:	5000 - 14 $ - 4 566 - 91,32%
Luxury :	1000 - 177 $ - 858 - 85,80%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 720 - 85,98%
Farm Level 2:	1000 - 19 $ - 627 - 62,70%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	20 809 - 90,47%
Average Income per Game	1 699 737 $
Year to Date Revenue	27 195 798 $
Farm
Home Games Left	24
Average Attendance - %	2 347 - 78,22%
Average Income per Game	106 629 $
Year to Date Revenue	1 706 066 $
Expense
Pro Players Total Salaries	63 475 000 $
Farm Players Total Salaries	2 657 583 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 429 408 $
Farm Year To Date Expenses	1 127 530 $
Pro Salary Cap To Date	28 219 853 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 793 697 $
Farm Estimated Season Revenue	2 559 099 $
Pro Remaining Season Days	79
Pro Expenses Per Days	470 404 $
Pro Estimated Expenses	37 161 916 $
Farm Remaining Season Days	79
Farm Expenses Per Days	20 276 $
Farm Estimated Expenses	1 601 804 $
Estimated Season Expenses	38 763 720 $
Season Salary Cap	63 475 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	7 525 000 $
Estimate Over Minimum Salary Cap of 0 $	63 475 000 $
Current Bank Account	22 498 024 $
Projected Bank Account	27 087 100 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (4)
Tyler Seguin	9 000 000 $ (2)
Taylor Hall (Out of Payroll)	8 000 000 $ (3)
Jeff Carter	7 500 000 $ (1)
John Gibson	6 300 000 $ (1)
Tyson Barrie	5 800 000 $ (1)
Nate Schmidt	4 500 000 $ (4)
Justin Faulk	4 300 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (1)
Quinton Howden	1 800 000 $ (1)
Calle Jarnkrok	1 500 000 $ (1)
Dominik Kubalik	925 000 $ (1)
Travis Konecny	900 000 $ (1)
Ethan Bear	900 000 $ (3)
Mike Smith	900 000 $ (1)
Zack Smith	900 000 $ (1)
Nick Ritchie	900 000 $ (2)
Jake DeBrusk	900 000 $ (2)
Karl Alzner	900 000 $ (1)
Artturi Lehkonen	900 000 $ (2)
Jordan Martinook	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 71 475 000 $
Year 13 : 35 450 000 $
Year 14 : 23 750 000 $
Year 15 : 14 850 000 $
Salary Average Commitment
Year 12 : 71 475 000 $
Year 13 : 35 450 000 $
Year 14 : 23 750 000 $
Year 15 : 14 850 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 475 000 $
Year 13 : 35 450 000 $
Year 14 : 23 750 000 $
Year 15 : 14 850 000 $

Farm Players Salaries
Jeremy Smith	125 000 $ (1)
Tobias Enstrom	120 000 $ (1)
Ethan Werek	110 000 $ (1)
Ryan Pilon	100 000 $ (2)
Mat Clark	100 000 $ (3)
Scott Glennie	95 000 $ (2)
Fredrik Pettersson-Wentzel	95 000 $ (1)
Ville Husso	90 000 $ (3)
Nikita Tryamkin	90 000 $ (1)
Jimmy Hayes	90 000 $ (2)
Dayton Rasmussen	90 000 $ (3)
Robert Czarnik	85 000 $ (1)
Gaelan Patterson	85 000 $ (1)
Justin Jokinen	85 000 $ (1)
Griffin Reinhart	85 000 $ (1)
Steven Shipley	85 000 $ (1)
Pius Suter	80 000 $ (1)
Ville Pokka	80 000 $ (1)
Matthew Highmore	77 583 $ (1)
Maxim Golod	75 000 $ (3)
Eric Florchuk	75 000 $ (3)
Spencer Watson	75 000 $ (3)
Geordie Wudrick	75 000 $ (2)
Jack Sadek	75 000 $ (2)
Peter Hrehorcak	75 000 $ (2)
Andreas Soderberg	75 000 $ (1)
Tobias Eder	75 000 $ (2)
Beau Starrett	75 000 $ (2)
Tyler Tucker	75 000 $ (3)
Dane Fox	70 000 $ (1)
Gregg Sutch	70 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 12 : 2 657 583 $
Year 13 : 1 310 000 $
Year 14 : 580 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 657 583 $
Year 13 : 1 310 000 $
Year 14 : 580 000 $
Year 15 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 90 $ - 6 579 - 82,24%
Level 2:	6000 - 55 $ - 5 309 - 88,48%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 190 $ - 808 - 80,76%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 945 - 97,23%
Farm Level 2:	1000 - 11 $ - 974 - 97,39%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	18 696 - 89,03%
Average Income per Game	1 589 783 $
Year to Date Revenue	23 846 746 $
Farm
Home Games Left	25
Average Attendance - %	2 918 - 97,28%
Average Income per Game	94 484 $
Year to Date Revenue	1 417 260 $
Expense
Pro Players Total Salaries	64 925 000 $
Farm Players Total Salaries	2 575 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 515 988 $
Farm Year To Date Expenses	1 139 701 $
Pro Salary Cap To Date	27 306 431 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	39 744 577 $
Farm Estimated Season Revenue	2 362 100 $
Pro Remaining Season Days	79
Pro Expenses Per Days	481 066 $
Pro Estimated Expenses	38 004 214 $
Farm Remaining Season Days	79
Farm Expenses Per Days	19 669 $
Farm Estimated Expenses	1 553 851 $
Estimated Season Expenses	39 558 065 $
Season Salary Cap	64 925 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	6 075 000 $
Estimate Over Minimum Salary Cap of 0 $	64 925 000 $
Current Bank Account	13 091 345 $
Projected Bank Account	15 639 957 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (3)
Evgeny Kuznetsov	7 000 000 $ (4)
Alexander Edler	6 000 000 $ (1)
Jeff Petry	5 500 000 $ (4)
Alex Goligoski	4 700 000 $ (3)
Yanni Gourde	4 650 000 $ (1)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (2)
Brandon Dubinsky	3 500 000 $ (1)
Danton Heinen	3 300 000 $ (1)
Hampus Lindholm (Out of Payroll)	2 800 000 $ (1)
Eric Gelinas (Out of Payroll)	2 300 000 $ (1)
Riley Nash	2 300 000 $ (1)
Cedric Paquette	2 300 000 $ (1)
Joakim Nordstrom	2 150 000 $ (1)
Jared Cowen	2 100 000 $ (2)
Ryan Hartman	1 800 000 $ (1)
Brad Hunt	1 800 000 $ (1)
Jordan Binnington	1 500 000 $ (2)
Linus Ullmark	1 325 000 $ (1)
Sven Andrighetto	1 200 000 $ (1)
Robert Hagg	900 000 $ (1)
Kevin Fiala	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 70 025 000 $
Year 13 : 32 800 000 $
Year 14 : 25 200 000 $
Year 15 : 12 500 000 $
Salary Average Commitment
Year 12 : 70 025 000 $
Year 13 : 32 800 000 $
Year 14 : 25 200 000 $
Year 15 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 025 000 $
Year 13 : 32 800 000 $
Year 14 : 25 200 000 $
Year 15 : 12 500 000 $

Farm Players Salaries
Jaroslav Janus	150 000 $ (3)
Adam Janosik (Out of Payroll)	150 000 $ (2)
Kyle Chipchura	150 000 $ (2)
Joakim Lindstrom	150 000 $ (2)
Kevin Connauton	140 000 $ (1)
Alan Quine	120 000 $ (1)
David Fisher (Out of Payroll)	110 000 $ (2)
John Lee	100 000 $ (1)
John Armstrong	100 000 $ (2)
Lukas Kaspar	100 000 $ (1)
Michael Houser	100 000 $ (2)
Gabriel Bourque	100 000 $ (2)
Taro Hirose	92 500 $ (1)
Brian Ferlin	90 000 $ (2)
William Carrier	90 000 $ (2)
Allen York	90 000 $ (2)
Jayce Hawryluk	90 000 $ (3)
Ville Koistinen	90 000 $ (1)
Robert Baillargeon (Out of Payroll)	90 000 $ (3)
Jacob Middleton	90 000 $ (3)
Marek Tvrdon	80 000 $ (3)
Gavin Bayreuther	80 000 $ (1)
Dakota Mermis	80 000 $ (1)
Raphael Bussieres	80 000 $ (3)
Nikolai Glukhov	75 000 $ (2)
Henri Ikonen	75 000 $ (1)
Brian Hart	72 500 $ (1)
Cody McLeod	70 000 $ (1)
Kevin Roy	65 000 $ (2)
Taylor Doherty	55 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 2 925 000 $
Year 13 : 1 850 000 $
Year 14 : 580 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 925 000 $
Year 13 : 1 850 000 $
Year 14 : 580 000 $
Year 15 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - 90 $ - 6 553 - 81,92%
Level 2:	6000 - 55 $ - 5 209 - 86,82%
Level 3:	3000 - 30 $ - 2 413 - 80,44%
Level 4:	5000 - 20 $ - 4 074 - 81,48%
Luxury :	1500 - 115 $ - 1 113 - 74,20%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 582 - 79,10%
Farm Level 2:	1000 - 15 $ - 963 - 96,29%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 362 - 82,39%
Average Income per Game	1 621 410 $
Year to Date Revenue	27 563 977 $
Farm
Home Games Left	25
Average Attendance - %	2 545 - 84,83%
Average Income per Game	101 232 $
Year to Date Revenue	1 518 485 $
Expense
Pro Players Total Salaries	70 150 000 $
Farm Players Total Salaries	2 771 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 150 369 $
Farm Year To Date Expenses	1 202 147 $
Pro Salary Cap To Date	28 940 809 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 292 439 $
Farm Estimated Season Revenue	2 530 808 $
Pro Remaining Season Days	79
Pro Expenses Per Days	519 485 $
Pro Estimated Expenses	41 039 315 $
Farm Remaining Season Days	79
Farm Expenses Per Days	21 110 $
Farm Estimated Expenses	1 667 690 $
Estimated Season Expenses	42 707 005 $
Season Salary Cap	70 150 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	850 000 $
Estimate Over Minimum Salary Cap of 0 $	70 150 000 $
Current Bank Account	30 925 441 $
Projected Bank Account	28 041 683 $

Pro Players Salaries
Carey Price	9 250 000 $ (5)
Rick Nash	8 250 000 $ (3)
David Pastrnak	8 000 000 $ (5)
Nathan MacKinnon	7 750 000 $ (1)
John Carlson	6 500 000 $ (3)
Sean Couturier	5 000 000 $ (2)
Patric Hornqvist	4 600 000 $ (4)
Dougie Hamilton	4 500 000 $ (2)
Brad Richardson	2 900 000 $ (1)
Trevor Lewis	2 300 000 $ (1)
Brandon Mcmillan	1 800 000 $ (1)
Jonathon Blum	1 400 000 $ (1)
Carter Rowney	1 350 000 $ (2)
Dustin Boyd	1 100 000 $ (2)
Pavel Francouz	950 000 $ (1)
Dmitry Kulikov	900 000 $ (1)
Cale Makar	900 000 $ (3)
Troy Brouwer	900 000 $ (1)
Jakub Vrana	900 000 $ (2)
Will Butcher	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 70 150 000 $
Year 13 : 50 350 000 $
Year 14 : 37 500 000 $
Year 15 : 21 850 000 $
Salary Average Commitment
Year 12 : 69 525 000 $
Year 13 : 49 725 000 $
Year 14 : 36 875 000 $
Year 15 : 21 725 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 150 000 $
Year 13 : 50 350 000 $
Year 14 : 37 500 000 $
Year 15 : 21 850 000 $

Farm Players Salaries
Josh Unice	150 000 $ (2)
Colin Miller (Out of Payroll)	140 000 $ (1)
Bobby Sanguinetti	140 000 $ (2)
Nathan Gerbe	140 000 $ (2)
Brock Beukeboom	120 000 $ (1)
Eric Tangradi	120 000 $ (1)
Chris Terry	110 000 $ (2)
Mattias Tedenby	110 000 $ (2)
Stefan Legein	100 000 $ (1)
Jacob Deserres	100 000 $ (1)
Joel Kellman	92 500 $ (1)
Ilya Mikheyev	92 500 $ (1)
Jori Lehtera	91 000 $ (2)
Sonny Milano	90 000 $ (3)
Brendan Gaunce	90 000 $ (1)
Andy Andreoff	90 000 $ (1)
Jason Kasdorf	90 000 $ (3)
Zachary Sanford	90 000 $ (2)
Haydn Fleury	90 000 $ (3)
Adam Erne	90 000 $ (2)
Duncan Siemens	90 000 $ (1)
Carter Verhaeghe	90 000 $ (3)
Gage Ausmus	75 000 $ (2)
Morgan Klimchuk	75 000 $ (2)
Sergey Tolchinsky	75 000 $ (2)
Rushan Rafikov	75 000 $ (2)
Dmitri Yudin	75 000 $ (3)
Andreas Borgman	75 000 $ (2)
Vyacheslav Leshchenko	75 000 $ (2)
Antti Suomela	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 2 911 000 $
Year 13 : 1 806 000 $
Year 14 : 435 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 911 000 $
Year 13 : 1 806 000 $
Year 14 : 435 000 $
Year 15 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - 90 $ - 6 471 - 80,89%
Level 2:	6000 - 55 $ - 5 335 - 88,92%
Level 3:	3000 - 35 $ - 1 962 - 65,40%
Level 4:	4000 - 20 $ - 3 926 - 98,15%
Luxury :	1500 - 170 $ - 961 - 64,08%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 563 - 78,13%
Farm Level 2:	1000 - 25 $ - 518 - 51,83%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	18 655 - 82,91%
Average Income per Game	1 661 857 $
Year to Date Revenue	26 589 706 $
Farm
Home Games Left	24
Average Attendance - %	2 081 - 69,36%
Average Income per Game	97 785 $
Year to Date Revenue	1 564 557 $
Expense
Pro Players Total Salaries	68 350 000 $
Farm Players Total Salaries	3 702 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 898 529 $
Farm Year To Date Expenses	1 581 631 $
Pro Salary Cap To Date	28 688 989 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	39 884 559 $
Farm Estimated Season Revenue	2 346 836 $
Pro Remaining Season Days	79
Pro Expenses Per Days	506 250 $
Pro Estimated Expenses	39 993 750 $
Farm Remaining Season Days	79
Farm Expenses Per Days	27 960 $
Farm Estimated Expenses	2 208 840 $
Estimated Season Expenses	42 202 590 $
Season Salary Cap	68 350 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	2 650 000 $
Estimate Over Minimum Salary Cap of 0 $	68 350 000 $
Current Bank Account	74 462 280 $
Projected Bank Account	74 491 085 $

Pro Players Salaries
Brad Marchand	8 000 000 $ (3)
Alexander Semin	7 500 000 $ (3)
Sergei Bobrovsky	6 500 000 $ (1)
Jason Spezza	6 000 000 $ (2)
Kyle Turris	5 500 000 $ (2)
Anders Lee	5 000 000 $ (4)
Jake Gardiner	4 500 000 $ (3)
Ryan Ellis	4 000 000 $ (1)
Evander Kane	3 500 000 $ (1)
Tim Schaller	2 500 000 $ (3)
Vinnie Hinostroza	2 300 000 $ (1)
Josh Jooris	2 300 000 $ (1)
Xavier Ouellet	2 300 000 $ (1)
Simon Despres	1 800 000 $ (1)
Brenden Dillon	1 700 000 $ (3)
Mathieu Corbeil	1 200 000 $ (1)
Martin Marincin	1 200 000 $ (1)
Blake Comeau	900 000 $ (1)
Joel Armia	900 000 $ (1)
Teddy Blueger	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 68 350 000 $
Year 13 : 40 700 000 $
Year 14 : 29 200 000 $
Year 15 : 5 000 000 $
Salary Average Commitment
Year 12 : 68 350 000 $
Year 13 : 40 700 000 $
Year 14 : 29 200 000 $
Year 15 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 350 000 $
Year 13 : 40 700 000 $
Year 14 : 29 200 000 $
Year 15 : 5 000 000 $

Farm Players Salaries
Jesper Fast	300 000 $ (1)
Miikka Salomaki	265 000 $ (2)
Michael Leighton	185 000 $ (1)
Dale Weise	185 000 $ (3)
Alexander Urbom	170 000 $ (3)
Nikolai Kulemin	165 000 $ (2)
Spencer Machacek	165 000 $ (2)
Keith Kinkaid	165 000 $ (3)
James Sheppard	155 000 $ (2)
Thomas Larkin	150 000 $ (3)
Klas Dahlbeck	120 000 $ (1)
Jordan Caron	120 000 $ (1)
Kirill Lyamin	115 000 $ (3)
Ben Smith	110 000 $ (2)
Marek Viedensky	100 000 $ (3)
Antoine Lafleur	95 000 $ (1)
Zach Whitecloud	92 500 $ (1)
Alexei Marchenko	90 000 $ (1)
Philip McRae	90 000 $ (2)
Ben Ryan (Out of Payroll)	90 000 $ (1)
Ludvig Rensfeldt	85 000 $ (1)
Daniel Audette	75 000 $ (3)
Tyler Pitlick	75 000 $ (1)
Brett Lernout	75 000 $ (3)
Erik Karlsson (foward)	75 000 $ (2)
Henrik Samuelsson	75 000 $ (1)
Dexter Dancs	75 000 $ (2)
Brett Bulmer	70 000 $ (2)
Jaynen Rissling	70 000 $ (1)
Philip Tot	65 000 $ (1)
Dillon Donnelly	65 000 $ (1)
Max Friberg	60 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 12 : 3 792 500 $
Year 13 : 2 205 000 $
Year 14 : 1 035 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 797 500 $
Year 13 : 2 205 000 $
Year 14 : 1 035 000 $
Year 15 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 6 134 - 76,67%
Level 2:	6000 - 57 $ - 4 427 - 73,79%
Level 3:	3000 - 26 $ - 2 489 - 82,96%
Level 4:	5000 - 21 $ - 4 073 - 81,47%
Luxury :	1500 - 133 $ - 1 071 - 71,41%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 440 - 72,01%
Farm Level 2:	1000 - 17 $ - 724 - 72,38%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 195 - 77,42%
Average Income per Game	1 553 162 $
Year to Date Revenue	26 403 748 $
Farm
Home Games Left	24
Average Attendance - %	2 164 - 72,13%
Average Income per Game	97 193 $
Year to Date Revenue	1 555 087 $
Expense
Pro Players Total Salaries	67 300 000 $
Farm Players Total Salaries	2 585 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 208 072 $
Farm Year To Date Expenses	1 138 978 $
Pro Salary Cap To Date	27 998 531 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	35 722 718 $
Farm Estimated Season Revenue	2 332 630 $
Pro Remaining Season Days	79
Pro Expenses Per Days	498 529 $
Pro Estimated Expenses	39 383 791 $
Farm Remaining Season Days	79
Farm Expenses Per Days	19 743 $
Farm Estimated Expenses	1 559 697 $
Estimated Season Expenses	40 943 488 $
Season Salary Cap	67 300 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	3 700 000 $
Estimate Over Minimum Salary Cap of 0 $	67 300 000 $
Current Bank Account	21 055 994 $
Projected Bank Account	18 167 854 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (1)
P.K. Subban	8 000 000 $ (4)
Jack Eichel	7 300 000 $ (1)
Logan Couture	6 000 000 $ (3)
Dan Girardi	5 000 000 $ (2)
Rasmus Ristolainen	4 800 000 $ (1)
Brayden Schenn	4 500 000 $ (1)
Jason Zucker	3 650 000 $ (1)
Tyler Toffoli	3 500 000 $ (1)
Nikita Zaitsev	3 150 000 $ (1)
Jay Beagle	2 700 000 $ (2)
Victor Rask	2 500 000 $ (1)
Jujhar Khaira	1 750 000 $ (2)
Anton Khudobin	900 000 $ (1)
Boo Nieves	900 000 $ (1)
Mackenzie Blackwood	900 000 $ (3)
Louie Caporusso	900 000 $ (1)
Marcus Pettersson	900 000 $ (2)
Carson Soucy	750 000 $ (1)
Patrick Russell	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 67 300 000 $
Year 13 : 25 250 000 $
Year 14 : 14 900 000 $
Year 15 : 8 000 000 $
Salary Average Commitment
Year 12 : 67 300 000 $
Year 13 : 25 250 000 $
Year 14 : 14 900 000 $
Year 15 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 67 300 000 $
Year 13 : 25 250 000 $
Year 14 : 14 900 000 $
Year 15 : 8 000 000 $

Farm Players Salaries
Raphael Diaz	180 000 $ (1)
Kristopher Foucault	150 000 $ (3)
Colby Robak	110 000 $ (2)
Artur Gavrus	110 000 $ (2)
Olivier Roy	110 000 $ (1)
James Wright	100 000 $ (2)
Max Nicastro	100 000 $ (2)
Luca Caputi	95 000 $ (1)
Ryan Howse	90 000 $ (1)
John Quenneville	90 000 $ (3)
Martin Ouellette	90 000 $ (1)
Sebastian Aho (DEF) (Out of Payroll)	90 000 $ (3)
Jake Paterson	90 000 $ (1)
Joachim Nermark	90 000 $ (2)
Brandon Davidson	90 000 $ (1)
Tom Gilbert	90 000 $ (2)
Alexandre R. Picard (Out of Payroll)	90 000 $ (2)
Nicolas Kerdiles	85 000 $ (1)
Austin Madaisky	85 000 $ (1)
Ben Winnett	80 000 $ (1)
Austen Brassard	80 000 $ (2)
Johan Sundstrom	80 000 $ (1)
Alexei Semenov	80 000 $ (1)
Philip Lane	80 000 $ (1)
Benjamin Casavant	75 000 $ (1)
Sebastian Collberg	75 000 $ (1)
Luke Philp	75 000 $ (3)
Peter Cehlarik	75 000 $ (3)
Samuel Kurker (Out of Payroll)	70 000 $ (1)
Matthew Deblouw	65 000 $ (1)
Max Gardiner	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 12 : 2 835 000 $
Year 13 : 1 250 000 $
Year 14 : 480 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 835 000 $
Year 13 : 1 250 000 $
Year 14 : 480 000 $
Year 15 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 70 $ - 7 731 - 96,63%
Level 2:	6000 - 50 $ - 5 378 - 89,64%
Level 3:	3000 - 30 $ - 2 316 - 77,19%
Level 4:	5000 - 10 $ - 4 608 - 92,16%
Luxury :	1000 - 90 $ - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 20 $ - 1 994 - 99,69%
Farm Level 2:	1000 - 7 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	21 033 - 91,45%
Average Income per Game	1 437 683 $
Year to Date Revenue	23 002 924 $
Farm
Home Games Left	25
Average Attendance - %	2 994 - 99,80%
Average Income per Game	67 972 $
Year to Date Revenue	1 019 582 $
Expense
Pro Players Total Salaries	65 900 000 $
Farm Players Total Salaries	2 535 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 237 679 $
Farm Year To Date Expenses	1 274 168 $
Pro Salary Cap To Date	29 028 119 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 504 386 $
Farm Estimated Season Revenue	1 699 303 $
Pro Remaining Season Days	79
Pro Expenses Per Days	488 235 $
Pro Estimated Expenses	38 570 565 $
Farm Remaining Season Days	79
Farm Expenses Per Days	19 375 $
Farm Estimated Expenses	1 530 625 $
Estimated Season Expenses	40 101 190 $
Season Salary Cap	65 900 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	5 100 000 $
Estimate Over Minimum Salary Cap of 0 $	65 900 000 $
Current Bank Account	50 982 934 $
Projected Bank Account	47 085 433 $

Pro Players Salaries
John Tavares	9 000 000 $ (4)
Martin Havlat	7 900 000 $ (2)
T.J. Oshie	6 500 000 $ (1)
Frederik Andersen	5 800 000 $ (2)
Artemi Panarin	5 500 000 $ (1)
John Klingberg	5 050 000 $ (1)
Ladislav Smid (Out of Payroll)	4 150 000 $ (2)
Sami Vatanen	3 800 000 $ (1)
Andrej Meszaros	3 300 000 $ (1)
Connor Murphy	2 800 000 $ (1)
Esa Lindell	2 800 000 $ (1)
Maxim Trunev (Out of Payroll)	2 650 000 $ (2)
Michael Raffl	2 300 000 $ (1)
Charlie Lindgren	2 300 000 $ (1)
Anton Lander	1 800 000 $ (1)
Victor Antipin	1 400 000 $ (1)
Christopher DiDomenico	1 300 000 $ (2)
Andrew Ladd	900 000 $ (1)
Anthony Beauvillier	900 000 $ (3)
Anthony Cirelli	900 000 $ (2)
Andreas Johnsson	900 000 $ (2)
Alexander Dergachyov	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 12 : 72 700 000 $
Year 13 : 34 250 000 $
Year 14 : 10 650 000 $
Year 15 : 9 000 000 $
Salary Average Commitment
Year 12 : 71 300 000 $
Year 13 : 34 150 000 $
Year 14 : 10 650 000 $
Year 15 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 72 700 000 $
Year 13 : 34 250 000 $
Year 14 : 10 650 000 $
Year 15 : 9 000 000 $

Farm Players Salaries
Matt Bartkowski (Out of Payroll)	200 000 $ (1)
Brian Gibbons	180 000 $ (1)
Jordan Nolan	165 000 $ (2)
Peter Delmas	140 000 $ (2)
Eric O'dell	140 000 $ (1)
Harri Sateri	140 000 $ (2)
Jyrki Jokipakka	110 000 $ (2)
Corban Knight	100 000 $ (3)
Lukas Krajicek	100 000 $ (1)
Julien Pelletier	95 000 $ (2)
Pierre Engvall	92 500 $ (1)
Jacob De La Rose	90 000 $ (1)
Carsen Twarynski (Out of Payroll)	90 000 $ (3)
Justin Sefton	90 000 $ (3)
Frederick Gaudreau	90 000 $ (2)
Eric Comrie	90 000 $ (3)
Jesper Pettersson	80 000 $ (1)
Carter Ashton	80 000 $ (3)
Matia Marcantuoni	80 000 $ (2)
Robin Kovacs	80 000 $ (1)
Dylan Blujus	80 000 $ (1)
Trevor Moore	77 500 $ (1)
Blake Speers	75 000 $ (2)
Chris Bigras	75 000 $ (2)
Maxim Letunov	75 000 $ (3)
David Musil	70 000 $ (1)
Dante Salituro	70 000 $ (3)
Tanner Richard	70 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 12 : 2 825 000 $
Year 13 : 1 565 000 $
Year 14 : 595 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 825 000 $
Year 13 : 1 565 000 $
Year 14 : 595 000 $
Year 15 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 5 671 - 81,01%
Level 2:	5000 - 60 $ - 4 122 - 82,43%
Level 3:	2000 - 35 $ - 1 824 - 91,22%
Level 4:	4000 - 20 $ - 3 981 - 99,53%
Luxury :	1000 - 200 $ - 762 - 76,16%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 636 - 81,80%
Farm Level 2:	1000 - 15 $ - 956 - 95,61%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	16 359 - 86,10%
Average Income per Game	1 554 240 $
Year to Date Revenue	26 422 074 $
Farm
Home Games Left	25
Average Attendance - %	2 592 - 86,40%
Average Income per Game	103 823 $
Year to Date Revenue	1 557 344 $
Expense
Pro Players Total Salaries	62 785 000 $
Farm Players Total Salaries	2 887 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 600 338 $
Farm Year To Date Expenses	1 071 341 $
Pro Salary Cap To Date	26 390 770 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	35 747 512 $
Farm Estimated Season Revenue	2 595 573 $
Pro Remaining Season Days	79
Pro Expenses Per Days	465 331 $
Pro Estimated Expenses	36 761 149 $
Farm Remaining Season Days	79
Farm Expenses Per Days	21 967 $
Farm Estimated Expenses	1 735 393 $
Estimated Season Expenses	38 496 542 $
Season Salary Cap	62 785 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	8 215 000 $
Estimate Over Minimum Salary Cap of 0 $	62 785 000 $
Current Bank Account	50 271 741 $
Projected Bank Account	50 118 284 $

Pro Players Salaries
Leon Draisaitl	8 000 000 $ (2)
Steve Mason	6 250 000 $ (1)
TJ Brodie	6 000 000 $ (4)
Tyler Ennis	5 500 000 $ (3)
Zach Bogosian	5 500 000 $ (3)
Nick Bonino	5 000 000 $ (2)
Adam Henrique	5 000 000 $ (2)
Conor Sheary	4 150 000 $ (2)
Aaron Dell	2 650 000 $ (2)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (1)
Anthony Duclair	2 500 000 $ (2)
Tobias Rieder	1 800 000 $ (1)
Josh Archibald	1 500 000 $ (2)
Magnus Paajarvi	1 200 000 $ (1)
Mark Jankowski	900 000 $ (1)
Jason Dickinson	900 000 $ (3)
Mirco Mueller	900 000 $ (2)
Ron Hainsey	900 000 $ (1)
Andrei Svechnikov	900 000 $ (3)
Ryan Graves	735 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 62 785 000 $
Year 13 : 48 500 000 $
Year 14 : 18 800 000 $
Year 15 : 6 000 000 $
Salary Average Commitment
Year 12 : 60 685 000 $
Year 13 : 46 400 000 $
Year 14 : 16 700 000 $
Year 15 : 3 900 000 $
Salary Cap with 1 Way Contract
Year 12 : 62 785 000 $
Year 13 : 48 500 000 $
Year 14 : 18 800 000 $
Year 15 : 6 000 000 $

Farm Players Salaries
John Moore	180 000 $ (1)
Scott Darling	150 000 $ (2)
Jake Hansen	150 000 $ (2)
Jonas Hiller	140 000 $ (2)
Damien Brunner	140 000 $ (2)
Nigel Dawes	140 000 $ (2)
Marek Zagrapan	120 000 $ (1)
Ivan Vishnevskiy	120 000 $ (1)
Joe Morrow	110 000 $ (2)
Timo Pielmeier	100 000 $ (3)
Jeremy Price	100 000 $ (1)
Jimmy Lodge	100 000 $ (1)
Andrej Sastny	100 000 $ (1)
Dennis Gilbert	92 500 $ (1)
Dennis Rasmussen	90 000 $ (2)
Slater Koekkoek	90 000 $ (2)
Brett Ponich	85 000 $ (1)
Brendan Woods	80 000 $ (1)
Joey Leach	80 000 $ (1)
Matej Stransky	80 000 $ (1)
Daultan Leveille (Out of Payroll)	80 000 $ (1)
Miles Gendron	75 000 $ (3)
Connor Chatham	75 000 $ (3)
Emile Poirier	75 000 $ (2)
Kevin Lynch	75 000 $ (1)
Emil Lundberg	70 000 $ (1)
Samuel Fejes	70 000 $ (1)
Henrik Bjorklund	70 000 $ (2)
Ivan Telegin	70 000 $ (1)
Lukas Sutter	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 2 967 500 $
Year 13 : 1 405 000 $
Year 14 : 250 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 967 500 $
Year 13 : 1 405 000 $
Year 14 : 250 000 $
Year 15 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 6 720 - 84,00%
Level 2:	5000 - 50 $ - 4 997 - 99,94%
Level 3:	2000 - 35 $ - 1 884 - 94,22%
Level 4:	4000 - 20 $ - 3 963 - 99,08%
Luxury :	1000 - 140 $ - 1 000 - 99,95%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 236 - 61,81%
Farm Level 2:	1000 - 20 $ - 637 - 63,67%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	18 564 - 92,82%
Average Income per Game	1 595 692 $
Year to Date Revenue	25 531 072 $
Farm
Home Games Left	24
Average Attendance - %	1 873 - 62,43%
Average Income per Game	99 125 $
Year to Date Revenue	1 586 004 $
Expense
Pro Players Total Salaries	70 925 000 $
Farm Players Total Salaries	2 692 889 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 383 634 $
Farm Year To Date Expenses	1 138 822 $
Pro Salary Cap To Date	27 174 084 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	38 296 608 $
Farm Estimated Season Revenue	2 379 006 $
Pro Remaining Season Days	79
Pro Expenses Per Days	525 184 $
Pro Estimated Expenses	41 489 536 $
Farm Remaining Season Days	79
Farm Expenses Per Days	20 536 $
Farm Estimated Expenses	1 622 344 $
Estimated Season Expenses	43 111 880 $
Season Salary Cap	70 925 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	75 000 $
Estimate Over Minimum Salary Cap of 0 $	70 925 000 $
Current Bank Account	12 314 293 $
Projected Bank Account	9 878 027 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (3)
Jonathan Marchessault	6 500 000 $ (4)
Gabriel Landeskog	6 300 000 $ (1)
Kyle Okposo	6 150 000 $ (2)
Dustin Brown	5 250 000 $ (1)
Petr Mrazek	4 800 000 $ (1)
Tyler Bozak	4 150 000 $ (1)
Nino Niederreiter	3 650 000 $ (2)
Dmitri Orlov	3 300 000 $ (1)
David Backes	3 250 000 $ (1)
Dylan DeMelo	2 850 000 $ (2)
David Rittich	2 300 000 $ (1)
Justin Braun	2 300 000 $ (1)
Matt Irwin	2 300 000 $ (1)
Justin Holl	2 300 000 $ (1)
Pierre-Edouard Bellemare	1 800 000 $ (1)
Brendan Smith	1 800 000 $ (1)
Vladislav Namestnikov	1 500 000 $ (2)
Bryan Rust	1 200 000 $ (1)
John Marino	925 000 $ (1)
Tyler Motte	900 000 $ (2)
Marco Scandella	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 70 925 000 $
Year 13 : 28 050 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $
Salary Average Commitment
Year 12 : 70 925 000 $
Year 13 : 28 050 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 925 000 $
Year 13 : 28 050 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $

Farm Players Salaries
Anthony Bitetto	225 000 $ (2)
Sam Brittain	110 000 $ (2)
Cody Almond	110 000 $ (1)
Casey Pierro-Zabotel	100 000 $ (1)
Brandon Burlon	100 000 $ (1)
Albert Yarullin	100 000 $ (1)
Jonathan-Ismael Diaby	100 000 $ (1)
Laurent Brossoit	90 000 $ (1)
Michael Paliotta	90 000 $ (3)
Alexandre Picard	90 000 $ (2)
Daniel Carr	90 000 $ (1)
Ryan Tesink	90 000 $ (2)
Dick Axelsson	90 000 $ (2)
Ryan Button	90 000 $ (3)
Peter Andersson	90 000 $ (3)
Hunter Shinkaruk	85 000 $ (1)
Andrey Pedan	85 000 $ (1)
Francis Beauvillier	85 000 $ (1)
Marcel Goc	80 000 $ (2)
Eric Knodel	80 000 $ (2)
Kirill Kabanov	80 000 $ (1)
Linus Arnesson	75 000 $ (1)
Daniel Moynihan	75 000 $ (3)
Oscar Dansk	75 000 $ (2)
Bobby Butler	70 000 $ (2)
Corey Cowick	70 000 $ (2)
Louis-Marc Aubry	70 000 $ (1)
Philippe Myers	67 889 $ (1)
Brett Sutter	65 000 $ (1)
Jozef Balej	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 2 692 889 $
Year 13 : 1 325 000 $
Year 14 : 345 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 692 889 $
Year 13 : 1 325 000 $
Year 14 : 345 000 $
Year 15 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 90 $ - 6 504 - 81,29%
Level 2:	5000 - 50 $ - 4 996 - 99,92%
Level 3:	2000 - 36 $ - 1 760 - 88,02%
Level 4:	4000 - 25 $ - 2 989 - 74,72%
Luxury :	1000 - 180 $ - 849 - 84,87%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 554 - 77,69%
Farm Level 2:	1000 - 15 $ - 953 - 95,26%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	17 097 - 85,49%
Average Income per Game	1 576 367 $
Year to Date Revenue	25 221 872 $
Farm
Home Games Left	24
Average Attendance - %	2 506 - 83,55%
Average Income per Game	99 574 $
Year to Date Revenue	1 593 187 $
Expense
Pro Players Total Salaries	67 067 500 $
Farm Players Total Salaries	2 640 917 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 145 205 $
Farm Year To Date Expenses	1 150 387 $
Pro Salary Cap To Date	27 935 643 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 832 808 $
Farm Estimated Season Revenue	2 389 780 $
Pro Remaining Season Days	79
Pro Expenses Per Days	496 820 $
Pro Estimated Expenses	39 248 780 $
Farm Remaining Season Days	79
Farm Expenses Per Days	20 154 $
Farm Estimated Expenses	1 592 166 $
Estimated Season Expenses	40 840 946 $
Season Salary Cap	67 067 500 $
Estimate Under Maximum Salary Cap of 71 000 000 $	3 932 500 $
Estimate Over Minimum Salary Cap of 0 $	67 067 500 $
Current Bank Account	16 290 015 $
Projected Bank Account	15 671 657 $

Pro Players Salaries
Zach Parise	9 250 000 $ (3)
Corey Perry	8 750 000 $ (1)
David Krejci	7 000 000 $ (2)
Elias Lindholm	6 000 000 $ (4)
Keith Yandle	5 750 000 $ (1)
Brett Connolly	4 500 000 $ (4)
Neal Pionk	4 000 000 $ (4)
Michael Del Zotto	4 000 000 $ (3)
Alexander Wennberg	3 800 000 $ (1)
Louis Domingue	3 700 000 $ (1)
Markus Hannikainen	1 500 000 $ (1)
Shane Prince	1 500 000 $ (1)
Joakim Andersson	1 250 000 $ (1)
Alex Kerfoot	900 000 $ (1)
Derrick Pouliot (Out of Payroll)	900 000 $ (1)
Conor Garland	900 000 $ (2)
Brett Kulak	900 000 $ (1)
Madison Bowey	900 000 $ (2)
Antti Raanta	900 000 $ (1)
Nick Ebert	800 000 $ (1)
Victor Olofsson	767 500 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 67 967 500 $
Year 13 : 36 550 000 $
Year 14 : 27 750 000 $
Year 15 : 14 500 000 $
Salary Average Commitment
Year 12 : 66 717 500 $
Year 13 : 36 050 000 $
Year 14 : 27 250 000 $
Year 15 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 67 967 500 $
Year 13 : 36 550 000 $
Year 14 : 27 750 000 $
Year 15 : 14 500 000 $

Farm Players Salaries
Miles Wood	180 000 $ (1)
Josh Anderson	180 000 $ (1)
Seth Helgeson (Out of Payroll)	140 000 $ (2)
Christian Thomas	110 000 $ (2)
Brad Malone	110 000 $ (2)
Oskars Bartulis	110 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (2)
Linden Rowat	90 000 $ (2)
Rostislav Olesz	90 000 $ (2)
Myles Bell	90 000 $ (3)
Mark Alt	90 000 $ (2)
Denis Bodrov	90 000 $ (1)
Chet Pickard	90 000 $ (1)
Colin Sullivan	85 000 $ (1)
Patrick McNally	85 000 $ (1)
Derek Rodwell	80 000 $ (3)
Tomas Surovy	80 000 $ (2)
Christoffer Ehn	75 917 $ (1)
Jack Dougherty	75 000 $ (3)
Nick Magyar	75 000 $ (2)
Deven Sideroff	75 000 $ (3)
Chase de Leo	75 000 $ (2)
Samuel Noreau	75 000 $ (2)
Philippe Hudon	75 000 $ (2)
Edwin Minney	75 000 $ (2)
Olivier Archambault	70 000 $ (2)
Michael Downing	70 000 $ (1)
Ryan Martindale	65 000 $ (1)
Ruslan Bashkirov	65 000 $ (1)
Travis Ewanyk	60 000 $ (2)
Brandon Hynes	55 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 12 : 2 780 917 $
Year 13 : 1 685 000 $
Year 14 : 320 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 780 917 $
Year 13 : 1 685 000 $
Year 14 : 320 000 $
Year 15 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 5 731 - 71,64%
Level 2:	5000 - 60 $ - 4 066 - 81,32%
Level 3:	2000 - 40 $ - 1 584 - 79,21%
Level 4:	4000 - 25 $ - 2 920 - 73,00%
Luxury :	1000 - 185 $ - 821 - 82,10%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 654 - 82,71%
Farm Level 2:	1000 - 15 $ - 948 - 94,83%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	15 122 - 75,61%
Average Income per Game	1 507 311 $
Year to Date Revenue	24 116 974 $
Farm
Home Games Left	24
Average Attendance - %	2 602 - 86,75%
Average Income per Game	104 573 $
Year to Date Revenue	1 673 161 $
Expense
Pro Players Total Salaries	69 700 000 $
Farm Players Total Salaries	2 398 417 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 090 801 $
Farm Year To Date Expenses	905 028 $
Pro Salary Cap To Date	28 881 246 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	36 175 461 $
Farm Estimated Season Revenue	2 509 742 $
Pro Remaining Season Days	79
Pro Expenses Per Days	516 176 $
Pro Estimated Expenses	40 777 904 $
Farm Remaining Season Days	79
Farm Expenses Per Days	18 371 $
Farm Estimated Expenses	1 451 309 $
Estimated Season Expenses	42 229 213 $
Season Salary Cap	69 700 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 300 000 $
Estimate Over Minimum Salary Cap of 0 $	69 700 000 $
Current Bank Account	37 375 246 $
Projected Bank Account	33 831 236 $

Pro Players Salaries
Pavel Datsyuk	7 650 000 $ (1)
Ryan Suter	7 000 000 $ (2)
Bryan Little	6 500 000 $ (2)
Jussi Jokinen	6 000 000 $ (3)
Teuvo Teravainen	6 000 000 $ (5)
Matt Murray	5 750 000 $ (3)
Brent Seabrook	4 850 000 $ (1)
Chris Kreider	4 500 000 $ (2)
Corey Crawford	4 250 000 $ (2)
Jacob Trouba	3 500 000 $ (2)
Nate Thompson	3 000 000 $ (1)
Nathan Beaulieu	1 800 000 $ (1)
Drake Caggiula	1 700 000 $ (2)
Eric Wellwood	1 500 000 $ (1)
Anton Rodin	1 200 000 $ (1)
Linden Vey	900 000 $ (1)
Brock McGinn	900 000 $ (1)
Mikhail Sergachev	900 000 $ (3)
Jordan Schmaltz	900 000 $ (1)
Oliver Bjorkstrand	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 69 700 000 $
Year 13 : 46 100 000 $
Year 14 : 18 650 000 $
Year 15 : 6 000 000 $
Salary Average Commitment
Year 12 : 69 400 000 $
Year 13 : 45 800 000 $
Year 14 : 18 350 000 $
Year 15 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 700 000 $
Year 13 : 46 100 000 $
Year 14 : 18 650 000 $
Year 15 : 6 000 000 $

Farm Players Salaries
Michael Hutchinson	110 000 $ (1)
Brandon Manning	110 000 $ (2)
Jordan Szwarz	100 000 $ (1)
Marcel Noebels	100 000 $ (1)
Andreas Nodl	90 000 $ (1)
Patrik Bartosak	90 000 $ (1)
Max Reinhart	90 000 $ (1)
Corey Tropp	90 000 $ (3)
Paul Postma	90 000 $ (1)
John McFarland	90 000 $ (2)
Maksim Mayorov	90 000 $ (1)
Magnus Hellberg	90 000 $ (1)
Joonas Nattinen	80 000 $ (1)
Dylan Olsen	80 000 $ (1)
James Livingston	80 000 $ (2)
Mikhail Vorobyev	78 417 $ (1)
Connor Hurley	75 000 $ (3)
Niklas Hansson	75 000 $ (2)
Anthony Florentino	75 000 $ (2)
Avery Peterson	75 000 $ (2)
Ryan Fitzgerald	75 000 $ (2)
Taylor Cammarata	75 000 $ (2)
Jordy Stallard	75 000 $ (2)
Brandon Hickey	75 000 $ (3)
Curtis Mckenzie	70 000 $ (1)
Loik Leveille	70 000 $ (3)
Matt Mackenzie	70 000 $ (2)
Nick Petersen	65 000 $ (1)
Matt Buckles	65 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 2 398 417 $
Year 13 : 1 110 000 $
Year 14 : 310 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 398 417 $
Year 13 : 1 110 000 $
Year 14 : 310 000 $
Year 15 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 90 $ - 6 543 - 93,47%
Level 2:	5000 - 65 $ - 3 868 - 77,37%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 990 - 99,75%
Luxury :	1000 - 175 $ - 913 - 91,25%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 593 - 79,67%
Farm Level 2:	1000 - 15 $ - 959 - 95,87%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	17 314 - 91,12%
Average Income per Game	1 595 721 $
Year to Date Revenue	27 127 254 $
Farm
Home Games Left	23
Average Attendance - %	2 552 - 85,07%
Average Income per Game	101 718 $
Year to Date Revenue	1 729 198 $
Expense
Pro Players Total Salaries	69 200 000 $
Farm Players Total Salaries	2 730 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 106 254 $
Farm Year To Date Expenses	1 223 648 $
Pro Salary Cap To Date	28 899 650 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	36 701 579 $
Farm Estimated Season Revenue	2 339 503 $
Pro Remaining Season Days	79
Pro Expenses Per Days	512 500 $
Pro Estimated Expenses	40 487 500 $
Farm Remaining Season Days	79
Farm Expenses Per Days	20 809 $
Farm Estimated Expenses	1 643 911 $
Estimated Season Expenses	42 131 411 $
Season Salary Cap	69 200 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 800 000 $
Estimate Over Minimum Salary Cap of 0 $	69 200 000 $
Current Bank Account	13 956 746 $
Projected Bank Account	10 866 417 $

Pro Players Salaries
Nicklas Backstrom	9 500 000 $ (5)
Erik Karlsson	8 500 000 $ (2)
Blake Wheeler	8 000 000 $ (3)
Ben Bishop	6 500 000 $ (4)
J.T. Miller	6 000 000 $ (4)
Anthony Mantha	4 500 000 $ (4)
Michael Grabner	4 000 000 $ (1)
Mika Zibanejad	3 000 000 $ (1)
Carl Hagelin	2 800 000 $ (1)
Braydon Coburn	2 800 000 $ (1)
Chris Tierney	2 300 000 $ (1)
Brandon Tanev	1 800 000 $ (1)
Brandon Pirri	1 800 000 $ (1)
Martin Erat	1 425 000 $ (2)
Igor Shesterkin	925 000 $ (1)
Ryan Pulock	900 000 $ (2)
Mike Green	900 000 $ (1)
Joshua Morrissey	900 000 $ (1)
Marcus Hogberg	900 000 $ (3)
Lawson Crouse	900 000 $ (3)
Korbanian Holzer	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 69 200 000 $
Year 13 : 47 125 000 $
Year 14 : 36 300 000 $
Year 15 : 26 500 000 $
Salary Average Commitment
Year 12 : 67 900 000 $
Year 13 : 45 825 000 $
Year 14 : 35 000 000 $
Year 15 : 25 200 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 200 000 $
Year 13 : 47 125 000 $
Year 14 : 36 300 000 $
Year 15 : 26 500 000 $

Farm Players Salaries
Andrew Desjardins	200 000 $ (1)
Jordan Oesterle	180 000 $ (1)
Tim Heed	175 000 $ (2)
Stanislav Galiev	175 000 $ (2)
Anders Lindback	150 000 $ (2)
Cory Conacher	142 500 $ (2)
Matt Tennyson	140 000 $ (2)
Justin Peters	120 000 $ (2)
Jakub Kindl	120 000 $ (2)
Cory Emmerton	102 500 $ (2)
Mark Borowiecki	100 000 $ (1)
Kevin Marshall (Out of Payroll)	100 000 $ (2)
Jordon Southorn	90 000 $ (1)
Lucas Wallmark	90 000 $ (2)
Brendan Perlini	90 000 $ (3)
Nikolai Prokhorkin	90 000 $ (3)
Drayson Bowman	85 000 $ (1)
Marc-Olivier Roy (Out of Payroll)	80 000 $ (3)
Shane Eiserman	75 000 $ (3)
Evan Allen	75 000 $ (2)
Viktor Crus-Rydberg	75 000 $ (2)
Wiley Sherman	75 000 $ (2)
Alex Coulombe	75 000 $ (3)
Zakhar Arzamastsev	75 000 $ (3)
Luke Lockhart	75 000 $ (3)
Fabian Gunnarsson	55 000 $ (1)
Tyler Hill	50 000 $ (1)
Francois Tremblay	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 12 : 2 910 000 $
Year 13 : 2 100 000 $
Year 14 : 560 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 910 000 $
Year 13 : 2 100 000 $
Year 14 : 560 000 $
Year 15 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - 95 $ - 5 703 - 71,29%
Level 2:	6000 - 67 $ - 3 717 - 61,95%
Level 3:	3000 - 38 $ - 1 676 - 55,87%
Level 4:	4000 - 28 $ - 2 543 - 63,57%
Luxury :	1000 - 185 $ - 875 - 87,47%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 36 $ - 1 553 - 77,63%
Farm Level 2:	1000 - 18 $ - 709 - 70,88%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	14 514 - 65,97%
Average Income per Game	1 519 651 $
Year to Date Revenue	22 794 772 $
Farm
Home Games Left	24
Average Attendance - %	2 261 - 75,38%
Average Income per Game	98 014 $
Year to Date Revenue	1 568 223 $
Expense
Pro Players Total Salaries	65 475 000 $
Farm Players Total Salaries	3 142 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 526 652 $
Farm Year To Date Expenses	1 367 905 $
Pro Salary Cap To Date	28 317 097 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 991 287 $
Farm Estimated Season Revenue	2 352 334 $
Pro Remaining Season Days	79
Pro Expenses Per Days	485 110 $
Pro Estimated Expenses	38 323 690 $
Farm Remaining Season Days	79
Farm Expenses Per Days	23 842 $
Farm Estimated Expenses	1 883 518 $
Estimated Season Expenses	40 207 208 $
Season Salary Cap	65 475 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	5 525 000 $
Estimate Over Minimum Salary Cap of 0 $	65 475 000 $
Current Bank Account	77 941 947 $
Projected Bank Account	78 078 360 $

Pro Players Salaries
Travis Zajac	6 000 000 $ (1)
Thomas Greiss	5 750 000 $ (2)
Mikael Granlund	5 700 000 $ (1)
Thomas Vanek	5 700 000 $ (3)
Cam Barker	5 500 000 $ (1)
Marc Staal	5 500 000 $ (1)
Tomas Tatar	5 500 000 $ (4)
Nick Bjugstad	4 000 000 $ (2)
Zack Kassian	3 650 000 $ (2)
Dennis Seidenberg	3 500 000 $ (1)
Micheal Ferland	2 800 000 $ (1)
Markus Nutivaara	2 100 000 $ (1)
Michael Frolik (Out of Payroll)	1 800 000 $ (1)
Kevin Poulin	1 700 000 $ (3)
Steven Kampfer	1 600 000 $ (1)
Viktor Tikhonov	1 500 000 $ (2)
Maxim Lapierre	1 350 000 $ (2)
Troy Terry	925 000 $ (1)
Reid Boucher	900 000 $ (1)
Tom Wilson	900 000 $ (1)
Shea Theodore	900 000 $ (2)
Jake Walman (Out of Payroll)	750 000 $ (3)
Ryan Macinnis (Out of Payroll)	750 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 12 : 68 775 000 $
Year 13 : 31 550 000 $
Year 14 : 13 650 000 $
Year 15 : 5 500 000 $
Salary Average Commitment
Year 12 : 68 775 000 $
Year 13 : 31 550 000 $
Year 14 : 13 650 000 $
Year 15 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 775 000 $
Year 13 : 31 550 000 $
Year 14 : 13 650 000 $
Year 15 : 5 500 000 $

Farm Players Salaries
Adam Lowry	250 000 $ (2)
Jeremie Blain	180 000 $ (1)
Trevor Van Riemsdyk	180 000 $ (1)
Joakim Ryan	180 000 $ (1)
Erik Gustafsson (Out of Payroll)	180 000 $ (1)
Tommy Wingels	150 000 $ (2)
Dalton Prout	140 000 $ (2)
Connor Brown	140 000 $ (2)
Iiro Pakarinen	140 000 $ (1)
Maxime Lagace	120 000 $ (1)
Sergey Kalinin	120 000 $ (1)
Maxim Shalunov	110 000 $ (2)
Chris Conner	100 000 $ (1)
Tom Wandell	95 000 $ (2)
Brad Ross	95 000 $ (1)
Tomas Hyka	95 000 $ (1)
Mathieu Carle	92 500 $ (1)
Harrison Ruopp	90 000 $ (2)
Nicklas Jensen	90 000 $ (2)
Antoine Samuel	90 000 $ (3)
Barry Brust	90 000 $ (1)
Anthony Peluso	85 000 $ (1)
Antoine Bibeau	80 000 $ (2)
Ben Maxwell	80 000 $ (1)
Samuel Morin	75 000 $ (3)
Eric Roy	70 000 $ (1)
Dalton Smith	70 000 $ (1)
Joel Mustonen	70 000 $ (1)
Emil Djuse	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 12 : 3 322 500 $
Year 13 : 1 375 000 $
Year 14 : 165 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 322 500 $
Year 13 : 1 375 000 $
Year 14 : 165 000 $
Year 15 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - 88 $ - 7 382 - 92,28%
Level 2:	5000 - 55 $ - 4 988 - 99,76%
Level 3:	2000 - 33 $ - 1 895 - 94,75%
Level 4:	4000 - 18 $ - 3 991 - 99,77%
Luxury :	1000 - 185 $ - 805 - 80,49%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 544 - 77,18%
Farm Level 2:	1000 - 15 $ - 942 - 94,18%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	19 061 - 95,31%
Average Income per Game	1 690 197 $
Year to Date Revenue	27 043 150 $
Farm
Home Games Left	24
Average Attendance - %	2 485 - 82,85%
Average Income per Game	98 820 $
Year to Date Revenue	1 581 123 $
Expense
Pro Players Total Salaries	62 525 000 $
Farm Players Total Salaries	2 397 412 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 015 414 $
Farm Year To Date Expenses	965 194 $
Pro Salary Cap To Date	28 805 848 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 564 725 $
Farm Estimated Season Revenue	2 371 684 $
Pro Remaining Season Days	79
Pro Expenses Per Days	463 419 $
Pro Estimated Expenses	36 610 101 $
Farm Remaining Season Days	79
Farm Expenses Per Days	18 363 $
Farm Estimated Expenses	1 450 677 $
Estimated Season Expenses	38 060 778 $
Season Salary Cap	62 525 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	8 475 000 $
Estimate Over Minimum Salary Cap of 0 $	62 525 000 $
Current Bank Account	20 029 813 $
Projected Bank Account	24 905 444 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (2)
Paul Stastny	9 000 000 $ (4)
Dion Phaneuf	8 000 000 $ (1)
Marian Gaborik	7 650 000 $ (2)
Henrik Lundqvist	7 500 000 $ (1)
Ryan Johansen	6 650 000 $ (2)
Torey Krug	5 000 000 $ (4)
Ryan Strome	4 800 000 $ (1)
Michal Repik	1 825 000 $ (3)
Roman Horak	1 800 000 $ (1)
Malcolm Subban	900 000 $ (2)
Dylan Strome	900 000 $ (2)
Jake Virtanen	900 000 $ (2)
Pavel Buchnevich	900 000 $ (2)
Anthony DeAngelo	900 000 $ (2)
Brock Boeser	900 000 $ (1)
Filip Hronek	900 000 $ (3)
Quinn Hughes	900 000 $ (3)
Frans Nielsen	900 000 $ (1)
Devon Toews	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 70 525 000 $
Year 13 : 45 925 000 $
Year 14 : 17 625 000 $
Year 15 : 14 000 000 $
Salary Average Commitment
Year 12 : 69 475 000 $
Year 13 : 44 875 000 $
Year 14 : 17 625 000 $
Year 15 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 525 000 $
Year 13 : 45 925 000 $
Year 14 : 17 625 000 $
Year 15 : 14 000 000 $

Farm Players Salaries
Brendan Leipsic	175 000 $ (2)
David Rundblad	175 000 $ (1)
Brandon Archibald	100 000 $ (3)
Ryan Wilson	100 000 $ (1)
Juraj Mikus	100 000 $ (1)
Mark Olver	100 000 $ (1)
Cody Sol	100 000 $ (3)
Marek Langhamer	90 000 $ (3)
Rob O'Gara	90 000 $ (1)
Zach Redmond	90 000 $ (1)
Nicolas Deslauriers	90 000 $ (2)
Eric Robinson	87 413 $ (1)
Andre Petersson	80 000 $ (2)
Hannu Toivonen	80 000 $ (1)
Michael Bunting	75 000 $ (3)
Brycen Martin	75 000 $ (3)
Drew Schiestel	75 000 $ (1)
Justin Kea	70 000 $ (1)
Niclas Bergfors	70 000 $ (1)
Alexander Svitov	70 000 $ (1)
Quentin Shore	70 000 $ (1)
Radek Smolenak	70 000 $ (1)
T.J. Hensick	70 000 $ (1)
Colton Gillies	70 000 $ (1)
Etienne Brodeur	65 000 $ (1)
Jason Jaffray	60 000 $ (1)
Jakub Izacky	50 000 $ (1)
Ryan Rehill	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 12 : 2 397 412 $
Year 13 : 785 000 $
Year 14 : 440 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 397 412 $
Year 13 : 785 000 $
Year 14 : 440 000 $
Year 15 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - 90 $ - 6 902 - 86,28%
Level 2:	6000 - 60 $ - 4 287 - 71,45%
Level 3:	3000 - 32 $ - 2 355 - 78,49%
Level 4:	4000 - 25 $ - 3 008 - 75,21%
Luxury :	1000 - 188 $ - 788 - 78,84%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 40 $ - 1 313 - 65,65%
Farm Level 2:	1000 - 22 $ - 551 - 55,13%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	17 340 - 78,82%
Average Income per Game	1 642 128 $
Year to Date Revenue	24 631 915 $
Farm
Home Games Left	25
Average Attendance - %	1 864 - 62,14%
Average Income per Game	97 627 $
Year to Date Revenue	1 464 408 $
Expense
Pro Players Total Salaries	67 225 000 $
Farm Players Total Salaries	3 214 167 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 369 843 $
Farm Year To Date Expenses	1 355 582 $
Pro Salary Cap To Date	28 160 297 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	41 053 192 $
Farm Estimated Season Revenue	2 440 680 $
Pro Remaining Season Days	79
Pro Expenses Per Days	497 978 $
Pro Estimated Expenses	39 340 262 $
Farm Remaining Season Days	79
Farm Expenses Per Days	24 369 $
Farm Estimated Expenses	1 925 151 $
Estimated Season Expenses	41 265 413 $
Season Salary Cap	67 225 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	3 775 000 $
Estimate Over Minimum Salary Cap of 0 $	67 225 000 $
Current Bank Account	19 595 672 $
Projected Bank Account	21 824 131 $

Pro Players Salaries
Joe Thornton	7 850 000 $ (1)
Tuukka Rask	7 600 000 $ (3)
Shea Weber	7 500 000 $ (1)
Patrice Bergeron	7 000 000 $ (3)
Bo Horvat	5 000 000 $ (3)
Charlie Coyle	4 500 000 $ (2)
Seth Jones	3 800 000 $ (1)
Craig Smith	3 650 000 $ (2)
Matt Grzelcyk	3 500 000 $ (3)
Johnny Boychuk	2 800 000 $ (1)
Mattew Calvert	2 650 000 $ (1)
Jonas Brodin	2 300 000 $ (1)
Anders Bjork	2 100 000 $ (2)
Frank Vatrano	1 800 000 $ (1)
Ondrej Kase	900 000 $ (1)
Jared McCann	900 000 $ (1)
Jaroslav Halak	900 000 $ (1)
Noah Hanifin	900 000 $ (2)
Ivan Barbashev	900 000 $ (2)
Colin Blackwell	675 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 67 225 000 $
Year 13 : 35 150 000 $
Year 14 : 23 100 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 67 425 000 $
Year 13 : 35 150 000 $
Year 14 : 23 100 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 67 225 000 $
Year 13 : 35 150 000 $
Year 14 : 23 100 000 $
Year 15 : 0 $

Farm Players Salaries
Nikita Gusev	450 000 $ (1)
Samuel Carrier	180 000 $ (1)
Mackenzie Weegar	175 000 $ (2)
Dustin Tokarski	150 000 $ (2)
Rocco Grimaldi	150 000 $ (1)
Christian Folin	150 000 $ (3)
Zach Hamill	145 000 $ (2)
Nic Dowd	135 000 $ (1)
Ben Hutton	120 000 $ (1)
Dillon Fournier	110 000 $ (2)
Jesse Blacker	110 000 $ (1)
Matt Puempel (Out of Payroll)	110 000 $ (2)
Jared Knight	107 500 $ (1)
Luca Sbisa	100 000 $ (2)
Jacob Lagace	100 000 $ (1)
Lance Bouma	90 000 $ (2)
Samu Perhonen	90 000 $ (1)
Zach Budish	90 000 $ (3)
Josh Leivo	90 000 $ (1)
Michael Dal Colle	90 000 $ (3)
Riley Holzapfel	77 500 $ (1)
Jonathan Dahlen	75 000 $ (3)
Ian McCoshen	75 000 $ (3)
Dan Blackburn	75 000 $ (1)
Jon Gillies	75 000 $ (2)
Joona Luoto	74 167 $ (1)
Tomas Malec	65 000 $ (1)
Vinny Saponari	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 12 : 3 324 167 $
Year 13 : 1 435 000 $
Year 14 : 480 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 324 167 $
Year 13 : 1 435 000 $
Year 14 : 480 000 $
Year 15 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 80 $ - 7 662 - 95,78%
Level 2:	6000 - 45 $ - 5 712 - 95,19%
Level 3:	3000 - 30 $ - 2 524 - 84,12%
Level 4:	4000 - 20 $ - 3 956 - 98,90%
Luxury :	1000 - 180 $ - 860 - 86,01%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 627 - 81,34%
Farm Level 2:	1000 - 15 $ - 968 - 96,75%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	20 713 - 94,15%
Average Income per Game	1 651 499 $
Year to Date Revenue	26 423 978 $
Farm
Home Games Left	25
Average Attendance - %	2 594 - 86,48%
Average Income per Game	103 604 $
Year to Date Revenue	1 554 057 $
Expense
Pro Players Total Salaries	70 875 000 $
Farm Players Total Salaries	2 920 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 824 818 $
Farm Year To Date Expenses	1 057 424 $
Pro Salary Cap To Date	28 615 258 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	39 635 967 $
Farm Estimated Season Revenue	2 590 095 $
Pro Remaining Season Days	79
Pro Expenses Per Days	524 816 $
Pro Estimated Expenses	41 460 464 $
Farm Remaining Season Days	79
Farm Expenses Per Days	22 206 $
Farm Estimated Expenses	1 754 274 $
Estimated Season Expenses	43 214 738 $
Season Salary Cap	70 875 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	125 000 $
Estimate Over Minimum Salary Cap of 0 $	70 875 000 $
Current Bank Account	15 051 982 $
Projected Bank Account	14 063 306 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (4)
Duncan Keith	7 000 000 $ (3)
Mark Scheifele	6 500 000 $ (2)
Joe Pavelski	6 000 000 $ (1)
Johnny Gaudreau	5 500 000 $ (1)
Ryan McDonagh	5 400 000 $ (2)
Roman Josi	4 500 000 $ (1)
Jean Gabriel Pageau	4 300 000 $ (1)
Kyle Palmieri	4 000 000 $ (1)
Joonas Korpisalo	3 500 000 $ (2)
Boone Jenner	2 600 000 $ (1)
Andrew Copp	2 500 000 $ (3)
Travis Hamonic (1 Way Contract)	2 500 000 $ (3)
Tom Kuhnhackl	1 400 000 $ (1)
Kyle Connor	900 000 $ (1)
Charlie McAvoy	900 000 $ (1)
Roope Hintz	900 000 $ (3)
Mathieu Perreault	900 000 $ (1)
Tristan Jarry	900 000 $ (1)
Radim Simek	675 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 70 875 000 $
Year 13 : 38 300 000 $
Year 14 : 22 900 000 $
Year 15 : 10 000 000 $
Salary Average Commitment
Year 12 : 69 225 000 $
Year 13 : 38 650 000 $
Year 14 : 23 150 000 $
Year 15 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 875 000 $
Year 13 : 38 300 000 $
Year 14 : 22 900 000 $
Year 15 : 10 000 000 $

Farm Players Salaries
Nick Seeler	180 000 $ (1)
Danny DeKeyser	175 000 $ (2)
Jason Garrison	160 000 $ (3)
Andrew Macdonald	160 000 $ (3)
Kalle Kossila	150 000 $ (2)
Ryan Reaves	140 000 $ (1)
Taylor Leier	135 000 $ (1)
Mattias Backman	110 000 $ (2)
Bill Sweatt	100 000 $ (1)
Kent Patterson	100 000 $ (1)
David Warsofsky	100 000 $ (3)
David Toews	95 000 $ (2)
Matt Martin	90 000 $ (1)
Kristoffer Berglund	90 000 $ (1)
Calle Andersson	90 000 $ (3)
Par Lindholm	85 000 $ (1)
Marc-Antoine Pouliot	80 000 $ (2)
Dominik Masin	75 000 $ (3)
Brent Pedersen	75 000 $ (3)
Austin Poganski	75 000 $ (3)
Jack Campbell	75 000 $ (1)
Nikolas Brouillard	70 000 $ (3)
Steven Fogarty	70 000 $ (2)
Coda Gordon	70 000 $ (2)
Vyacheslav Osnovin	65 000 $ (1)
Petr Straka	65 000 $ (1)
Mike Morrison	65 000 $ (2)
Andrew Fritsch	65 000 $ (2)
Alex Belzile	60 000 $ (1)
Tyler Biggs	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 2 920 000 $
Year 13 : 1 685 000 $
Year 14 : 805 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 920 000 $
Year 13 : 1 685 000 $
Year 14 : 805 000 $
Year 15 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - 90 $ - 6 584 - 82,30%
Level 2:	6000 - 60 $ - 4 131 - 68,85%
Level 3:	3000 - 30 $ - 2 382 - 79,41%
Level 4:	5000 - 20 $ - 4 161 - 83,22%
Luxury :	1500 - 150 $ - 1 081 - 72,08%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 615 - 80,76%
Farm Level 2:	1000 - 15 $ - 955 - 95,51%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	18 340 - 78,04%
Average Income per Game	1 620 212 $
Year to Date Revenue	25 923 394 $
Farm
Home Games Left	24
Average Attendance - %	2 570 - 85,68%
Average Income per Game	102 747 $
Year to Date Revenue	1 643 946 $
Expense
Pro Players Total Salaries	69 417 500 $
Farm Players Total Salaries	4 206 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 094 844 $
Farm Year To Date Expenses	1 396 916 $
Pro Salary Cap To Date	28 885 279 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	38 885 091 $
Farm Estimated Season Revenue	2 465 919 $
Pro Remaining Season Days	79
Pro Expenses Per Days	514 099 $
Pro Estimated Expenses	40 613 821 $
Farm Remaining Season Days	79
Farm Expenses Per Days	31 665 $
Farm Estimated Expenses	2 501 535 $
Estimated Season Expenses	43 115 356 $
Season Salary Cap	69 417 500 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 582 500 $
Estimate Over Minimum Salary Cap of 0 $	69 417 500 $
Current Bank Account	43 410 180 $
Projected Bank Account	41 645 834 $

Pro Players Salaries
Claude Giroux	8 000 000 $ (3)
Max Pacioretty	8 000 000 $ (2)
Matt Duchene	7 500 000 $ (3)
Devan Dubnyk	7 000 000 $ (3)
Alex Pietrangelo	6 250 000 $ (3)
Morgan Rielly	6 150 000 $ (2)
Ondrej Palat	5 300 000 $ (1)
Sam Reinhart	4 650 000 $ (2)
Erik Johnson	4 175 000 $ (2)
Alex Iafallo	2 300 000 $ (1)
Ryan Murray (Out of Payroll)	2 300 000 $ (1)
Jon Merrill	1 800 000 $ (1)
Stefan Elliott	1 100 000 $ (2)
Michael Chaput	1 000 000 $ (2)
Valeri Nichushkin	900 000 $ (2)
Chandler Stephenson	900 000 $ (1)
Andrew Cogliano	900 000 $ (1)
Ivan Provorov (Out of Payroll)	900 000 $ (1)
Mathew Barzal	900 000 $ (1)
Brandon Montour	900 000 $ (1)
Alex Tuch	900 000 $ (2)
Alexandar Georgiev	792 500 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 72 617 500 $
Year 13 : 55 625 000 $
Year 14 : 28 750 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 71 117 500 $
Year 13 : 54 125 000 $
Year 14 : 27 250 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 72 617 500 $
Year 13 : 55 625 000 $
Year 14 : 28 750 000 $
Year 15 : 0 $

Farm Players Salaries
Scott Wilson	1 400 000 $ (2)
Tomas Nosek	180 000 $ (1)
Nick Cousins	180 000 $ (1)
Mac Bennett	150 000 $ (3)
Ryan Sproul	150 000 $ (3)
Connor Brickley	120 000 $ (1)
Tom Pyatt	120 000 $ (1)
Peter Stoykewych	110 000 $ (2)
Phil Varone	110 000 $ (2)
Nikita Nesterov	100 000 $ (2)
Kenny Agostino	96 500 $ (1)
Troy Bourke	90 000 $ (2)
Viktor Fasth	90 000 $ (1)
Connor Knapp	90 000 $ (2)
Curtis Lazar	90 000 $ (1)
Henrik Karlsson	90 000 $ (1)
Aaron Palushaj	90 000 $ (1)
Luca Cunti	85 000 $ (1)
Taylor Aronson	80 000 $ (1)
Joseph Labate	75 000 $ (3)
Kerby Rychel	75 000 $ (2)
Kelly Summers	75 000 $ (3)
Joshua Jacobs	75 000 $ (3)
Josh Ho-Sang	75 000 $ (3)
Jeremy Gregoire	75 000 $ (3)
Andrei Kuzmenko	75 000 $ (3)
Tim Bozon	70 000 $ (1)
Maxim Kitsyn	65 000 $ (2)
Matthew Finn	65 000 $ (1)
Steve Quailer	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 4 206 500 $
Year 13 : 1 530 000 $
Year 14 : 750 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 4 206 500 $
Year 13 : 1 530 000 $
Year 14 : 750 000 $
Year 15 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - 90 $ - 6 619 - 82,74%
Level 2:	6000 - 50 $ - 5 443 - 90,71%
Level 3:	3000 - 32 $ - 2 380 - 79,35%
Level 4:	5000 - 18 $ - 4 226 - 84,52%
Luxury :	1000 - 195 $ - 760 - 76,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 30 $ - 1 966 - 98,28%
Farm Level 2:	1000 - 15 $ - 954 - 95,38%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	19 428 - 84,47%
Average Income per Game	1 635 637 $
Year to Date Revenue	26 170 187 $
Farm
Home Games Left	24
Average Attendance - %	2 919 - 97,31%
Average Income per Game	106 246 $
Year to Date Revenue	1 699 936 $
Expense
Pro Players Total Salaries	70 075 000 $
Farm Players Total Salaries	3 042 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 402 014 $
Farm Year To Date Expenses	1 263 849 $
Pro Salary Cap To Date	29 192 464 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	39 255 280 $
Farm Estimated Season Revenue	2 549 904 $
Pro Remaining Season Days	79
Pro Expenses Per Days	518 934 $
Pro Estimated Expenses	40 995 786 $
Farm Remaining Season Days	79
Farm Expenses Per Days	23 107 $
Farm Estimated Expenses	1 825 453 $
Estimated Season Expenses	42 821 239 $
Season Salary Cap	70 075 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	925 000 $
Estimate Over Minimum Salary Cap of 0 $	70 075 000 $
Current Bank Account	181 276 280 $
Projected Bank Account	180 260 225 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (3)
Andrei Vasilevski	5 750 000 $ (2)
James vanRiemsdyk	5 500 000 $ (2)
Ryan Kesler	5 500 000 $ (3)
Mattias Ekholm	5 500 000 $ (4)
Christian Backman	5 500 000 $ (3)
Patrik Berglund	5 500 000 $ (1)
Zach Boychuk	5 400 000 $ (1)
William Nylander	4 500 000 $ (4)
Brandon Carlo	3 300 000 $ (1)
Jamieson Oleksiak	3 300 000 $ (1)
Leo Komarov	2 950 000 $ (1)
Patrik Nemeth	1 200 000 $ (1)
Dominik Kahun	925 000 $ (1)
Vince Dunn	900 000 $ (2)
Jordan Greenway	900 000 $ (3)
Pontus Aberg	900 000 $ (1)
Andreas Athanasiou	900 000 $ (2)
Cam Talbot	900 000 $ (1)
Stefan Matteau	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 70 075 000 $
Year 13 : 44 850 000 $
Year 14 : 31 800 000 $
Year 15 : 10 000 000 $
Salary Average Commitment
Year 12 : 69 925 000 $
Year 13 : 44 600 000 $
Year 14 : 31 550 000 $
Year 15 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 075 000 $
Year 13 : 44 850 000 $
Year 14 : 31 800 000 $
Year 15 : 10 000 000 $

Farm Players Salaries
Andrej Sustr	180 000 $ (1)
Markus Granlund	180 000 $ (1)
Peter Holland	180 000 $ (1)
Patrick Wiercioch	170 000 $ (3)
Noel Acciari	150 000 $ (1)
Michael Bournival	120 000 $ (1)
Robbie Russo	110 000 $ (2)
Jeremy Morin	100 000 $ (3)
Jeff Frazee	95 000 $ (1)
Joakim Nygard	92 500 $ (1)
Andreas Englund	90 000 $ (3)
Alexander Guptill	90 000 $ (1)
Valentin Zykov	90 000 $ (2)
Robby Fabbri	90 000 $ (3)
Spencer Martin	90 000 $ (3)
Mike Reilly	90 000 $ (1)
Oskar Sundqvist	90 000 $ (1)
Dmytro Timashov	90 000 $ (3)
Scott Stajcer	90 000 $ (3)
Richard Bachman	90 000 $ (1)
Chris Brown	85 000 $ (1)
Mikael Wikstrand	80 000 $ (1)
Greg Mckegg	80 000 $ (1)
Andrei Mironov	75 000 $ (2)
Ludwig Bystrom	75 000 $ (2)
Juuso Ikonen	75 000 $ (2)
Philippe Paradis	75 000 $ (1)
Eric Cornel	75 000 $ (3)
Vladimir Tkachyov	75 000 $ (3)
Branden Troock	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 3 042 500 $
Year 13 : 1 295 000 $
Year 14 : 870 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 042 500 $
Year 13 : 1 295 000 $
Year 14 : 870 000 $
Year 15 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 6 460 - 80,75%
Level 2:	6000 - 55 $ - 5 423 - 90,39%
Level 3:	3000 - 26 $ - 2 442 - 81,41%
Level 4:	5000 - 19 $ - 4 240 - 84,81%
Luxury :	1000 - 185 $ - 809 - 80,94%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 884 - 94,19%
Farm Level 2:	1000 - 14 $ - 949 - 94,93%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	19 375 - 84,24%
Average Income per Game	1 642 875 $
Year to Date Revenue	26 286 002 $
Farm
Home Games Left	24
Average Attendance - %	2 833 - 94,44%
Average Income per Game	112 143 $
Year to Date Revenue	1 794 290 $
Expense
Pro Players Total Salaries	68 750 000 $
Farm Players Total Salaries	2 852 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 996 315 $
Farm Year To Date Expenses	1 221 799 $
Pro Salary Cap To Date	28 786 782 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	39 429 003 $
Farm Estimated Season Revenue	2 691 435 $
Pro Remaining Season Days	79
Pro Expenses Per Days	509 191 $
Pro Estimated Expenses	40 226 089 $
Farm Remaining Season Days	79
Farm Expenses Per Days	21 710 $
Farm Estimated Expenses	1 715 090 $
Estimated Season Expenses	41 941 179 $
Season Salary Cap	68 750 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	2 250 000 $
Estimate Over Minimum Salary Cap of 0 $	68 750 000 $
Current Bank Account	58 390 575 $
Projected Bank Account	58 569 834 $

Pro Players Salaries
Mike Ribeiro	8 150 000 $ (2)
Derick Brassard	7 500 000 $ (4)
Jaden Schwartz	6 000 000 $ (1)
Mikko Koskinen	5 250 000 $ (4)
Jakob Silfverberg	5 000 000 $ (5)
Paul Byron	5 000 000 $ (4)
Gustav Nyquist	4 500 000 $ (3)
Brendan Gallagher	4 500 000 $ (3)
Jaccob Slavin	3 500 000 $ (2)
TJ Brennan	3 500 000 $ (3)
Devin Shore	3 300 000 $ (1)
Mark Pysyk	2 300 000 $ (1)
Adam Pelech	1 800 000 $ (1)
Philipp Grubauer	1 750 000 $ (1)
Mario Kempe	1 500 000 $ (1)
Anton Lindholm	1 200 000 $ (1)
Jaycob Megna	1 200 000 $ (1)
Teemu Pulkkinen	1 200 000 $ (1)
Darren Helm	900 000 $ (1)
Kevin Rooney	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 68 750 000 $
Year 13 : 46 900 000 $
Year 14 : 35 250 000 $
Year 15 : 22 750 000 $
Salary Average Commitment
Year 12 : 67 100 000 $
Year 13 : 45 250 000 $
Year 14 : 35 250 000 $
Year 15 : 22 750 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 750 000 $
Year 13 : 46 900 000 $
Year 14 : 35 250 000 $
Year 15 : 22 750 000 $

Farm Players Salaries
Adam Gilmour	180 000 $ (1)
Luke Adam	150 000 $ (2)
Geoffrey Schemitsch	150 000 $ (2)
Thomas McCollum	150 000 $ (3)
Dustin Jeffrey	130 000 $ (1)
Simon Bertilsson	120 000 $ (1)
Evan Rodrigues	120 000 $ (1)
John Negrin	120 000 $ (2)
Leland Irving	100 000 $ (3)
Dmitri Kugryshev	100 000 $ (2)
Lasse Kukkonen	100 000 $ (1)
Jim O'Brien	100 000 $ (1)
Jani Hakanpaa	100 000 $ (2)
Philip Samuelsson	100 000 $ (2)
Marcus Foligno	100 000 $ (3)
Alexander Avtsin	95 000 $ (2)
Anthony Camara	90 000 $ (3)
Stephen Michalek	90 000 $ (1)
Dustin Walsh	85 000 $ (1)
Jeremy Boyce-Rotevall	80 000 $ (3)
Keegan Lowe	80 000 $ (1)
Juho Lammikko	75 000 $ (3)
Kory Nagy	75 000 $ (2)
Dominik Volek	75 000 $ (2)
Connor Clifton	72 500 $ (1)
Colin Suellentrop	65 000 $ (3)
Michael St-Croix	50 000 $ (1)
Anton Zlobin	50 000 $ (1)
Tyrel Seaman	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 2 852 500 $
Year 13 : 1 625 000 $
Year 14 : 660 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 852 500 $
Year 13 : 1 625 000 $
Year 14 : 660 000 $
Year 15 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - 88 $ - 7 670 - 95,88%
Level 2:	5000 - 58 $ - 4 395 - 87,91%
Level 3:	2000 - 35 $ - 1 825 - 91,25%
Level 4:	4000 - 23 $ - 3 364 - 84,09%
Luxury :	1000 - 177 $ - 861 - 86,09%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 571 - 78,55%
Farm Level 2:	1000 - 15 $ - 964 - 96,39%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	18 115 - 90,58%
Average Income per Game	1 712 926 $
Year to Date Revenue	25 693 889 $
Farm
Home Games Left	24
Average Attendance - %	2 535 - 84,50%
Average Income per Game	100 697 $
Year to Date Revenue	1 611 153 $
Expense
Pro Players Total Salaries	69 785 000 $
Farm Players Total Salaries	3 465 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 108 406 $
Farm Year To Date Expenses	1 536 036 $
Pro Salary Cap To Date	28 898 865 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	42 823 148 $
Farm Estimated Season Revenue	2 416 730 $
Pro Remaining Season Days	79
Pro Expenses Per Days	516 801 $
Pro Estimated Expenses	40 827 279 $
Farm Remaining Season Days	79
Farm Expenses Per Days	26 213 $
Farm Estimated Expenses	2 070 827 $
Estimated Season Expenses	42 898 106 $
Season Salary Cap	69 785 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 215 000 $
Estimate Over Minimum Salary Cap of 0 $	69 785 000 $
Current Bank Account	23 906 277 $
Projected Bank Account	26 248 049 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (3)
Kris Letang	8 500 000 $ (5)
Andrei Kostitsyn	7 500 000 $ (2)
Pekka Rinne	6 250 000 $ (2)
Tyler Myers	6 250 000 $ (1)
Vincent Trocheck	6 000 000 $ (3)
Nikolaj Ehlers	4 300 000 $ (1)
Ian Cole	3 300 000 $ (1)
Brett Pesce	3 300 000 $ (1)
Darren Archibald	2 500 000 $ (2)
Rickard Rakell	1 700 000 $ (1)
Samuel Groulx	1 700 000 $ (3)
Tyler Cuma	1 700 000 $ (2)
Kenny Ryan	1 700 000 $ (1)
Mikhail Grigorenko	1 700 000 $ (3)
Clayton Keller	900 000 $ (1)
Brandon Sutter	900 000 $ (1)
Elias Pettersson	900 000 $ (2)
Oskar Lindblom	900 000 $ (3)
Alex Stalock	785 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 69 785 000 $
Year 13 : 46 650 000 $
Year 14 : 27 800 000 $
Year 15 : 8 500 000 $
Salary Average Commitment
Year 12 : 67 701 667 $
Year 13 : 44 566 667 $
Year 14 : 27 466 667 $
Year 15 : 8 166 667 $
Salary Cap with 1 Way Contract
Year 12 : 69 785 000 $
Year 13 : 46 650 000 $
Year 14 : 27 800 000 $
Year 15 : 8 500 000 $

Farm Players Salaries
Drew Shore	210 000 $ (2)
Toni Rajala	210 000 $ (2)
Jake Dotchin	180 000 $ (1)
Yohann Auvitu	170 000 $ (2)
Louis Leblanc	170 000 $ (2)
Lukas Sedlak	170 000 $ (2)
Justin Falk	140 000 $ (2)
Patrick Koudys	140 000 $ (2)
Mark Visentin	140 000 $ (2)
Kirill Petrov	125 000 $ (1)
Dmitri Kalinin (Out of Payroll)	120 000 $ (1)
Zane McIntyre	110 000 $ (2)
Zac Rinaldo	110 000 $ (3)
Tomas Jurco	110 000 $ (2)
Stefan Noesen	110 000 $ (2)
John Ramage	100 000 $ (1)
Michael Amadio	90 000 $ (3)
Andrey Makarov	90 000 $ (1)
Micheal Haley	90 000 $ (3)
Juuso Riikola	85 000 $ (1)
Alexander Khokhlachev	85 000 $ (1)
Gemel Smith	85 000 $ (1)
Brandon Gormley	80 000 $ (1)
Stephen Silas	80 000 $ (2)
Trevor Carrick	75 000 $ (2)
Roberts Lipsbergs	75 000 $ (2)
Wilhelm Westlund	75 000 $ (2)
Laurent Dauphin	75 000 $ (2)
Simon Fernholm	75 000 $ (1)
Graham Black	70 000 $ (2)
Dominik Uher	70 000 $ (2)
Joey Hishon	70 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 12 : 3 585 000 $
Year 13 : 2 490 000 $
Year 14 : 290 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 585 000 $
Year 13 : 2 490 000 $
Year 14 : 290 000 $
Year 15 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 60 $ - 7 924 - 99,05%
Level 2:	6000 - 40 $ - 5 632 - 93,86%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 990 - 99,74%
Luxury :	1000 - 160 $ - 999 - 99,86%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 24 $ - 1 979 - 98,94%
Farm Level 2:	1000 - 8 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	20 544 - 97,83%
Average Income per Game	1 372 440 $
Year to Date Revenue	20 586 601 $
Farm
Home Games Left	24
Average Attendance - %	2 979 - 99,29%
Average Income per Game	80 461 $
Year to Date Revenue	1 287 368 $
Expense
Pro Players Total Salaries	68 300 000 $
Farm Players Total Salaries	3 570 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 518 018 $
Farm Year To Date Expenses	1 521 171 $
Pro Salary Cap To Date	27 308 450 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 311 002 $
Farm Estimated Season Revenue	1 931 052 $
Pro Remaining Season Days	79
Pro Expenses Per Days	505 882 $
Pro Estimated Expenses	39 964 678 $
Farm Remaining Season Days	79
Farm Expenses Per Days	26 985 $
Farm Estimated Expenses	2 131 815 $
Estimated Season Expenses	42 096 493 $
Season Salary Cap	68 300 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	2 700 000 $
Estimate Over Minimum Salary Cap of 0 $	68 300 000 $
Current Bank Account	(5 493 881 $)
Projected Bank Account	(11 348 320 $)

Pro Players Salaries
Eric Staal	9 000 000 $ (1)
Sean Bergenheim	7 500 000 $ (3)
Pierre-Marc Bouchard	6 500 000 $ (2)
Nazem Kadri (Out of Payroll)	6 000 000 $ (5)
Antti Niemi	5 750 000 $ (3)
Reilly Smith	5 500 000 $ (5)
Viktor Arvidsson	4 300 000 $ (1)
Juuse Saros	4 000 000 $ (4)
Nick Leddy	3 500 000 $ (4)
Slava Voynov	3 500 000 $ (1)
Joonas Rask	1 900 000 $ (2)
Brian Dumoulin	1 800 000 $ (1)
Brett Ritchie	1 800 000 $ (1)
Andrej Nestrasil	1 400 000 $ (2)
Auston Matthews (Out of Payroll)	900 000 $ (1)
Nikita Zadorov	900 000 $ (1)
Thomas Chabot	900 000 $ (2)
Robert Bortuzzo	900 000 $ (1)
Brady Calla	800 000 $ (1)
Nick Paul	750 000 $ (1)
T.J. Tynan	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 68 300 000 $
Year 13 : 42 950 000 $
Year 14 : 32 250 000 $
Year 15 : 19 000 000 $
Salary Average Commitment
Year 12 : 67 150 000 $
Year 13 : 41 800 000 $
Year 14 : 31 100 000 $
Year 15 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 300 000 $
Year 13 : 42 950 000 $
Year 14 : 32 250 000 $
Year 15 : 19 000 000 $

Farm Players Salaries
Michal Kempny	250 000 $ (3)
Justin Dowling	185 000 $ (3)
Andrew Agozzino	180 000 $ (3)
TJ Galiardi	180 000 $ (1)
Cameron Gaunce	175 000 $ (2)
Jared Aulin	160 000 $ (2)
Teddy Purcell	160 000 $ (1)
Mark Letestu	150 000 $ (1)
Sondre Olden	150 000 $ (2)
Oscar Moller	140 000 $ (1)
Vladimir Zharkov	140 000 $ (2)
Jerome Flaake	140 000 $ (2)
Riku Helenius (Out of Payroll)	125 000 $ (2)
Peter Regin	110 000 $ (2)
Sami Aittokallio	100 000 $ (1)
Marco Cousineau	100 000 $ (2)
Teigan Zahn	100 000 $ (2)
Alexander Ruuttu	95 000 $ (1)
Vladislav Gavrikov	90 000 $ (3)
Patrick Sieloff	85 000 $ (1)
Alex Theriau	80 000 $ (1)
Scott Timmins	80 000 $ (1)
Freddie Hamilton	80 000 $ (1)
Aaron Harstad	80 000 $ (1)
Jamie Arniel	80 000 $ (1)
Julius Honka	75 000 $ (3)
William Lagesson	75 000 $ (3)
Nikita Cherepanov	75 000 $ (3)
Richard Nedomlel	70 000 $ (1)
Evgeni Krutikov	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 3 570 000 $
Year 13 : 2 130 000 $
Year 14 : 930 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 570 000 $
Year 13 : 2 130 000 $
Year 14 : 930 000 $
Year 15 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	8000 - 80 $ - 7 602 - 95,02%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 921 - 98,03%
Luxury :	1000 - 120 $ - 1 000 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 936 - 96,78%
Farm Level 2:	1000 - 17 $ - 770 - 77,04%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	19 523 - 97,62%
Average Income per Game	1 500 203 $
Year to Date Revenue	24 003 252 $
Farm
Home Games Left	24
Average Attendance - %	2 706 - 90,20%
Average Income per Game	97 575 $
Year to Date Revenue	1 561 202 $
Expense
Pro Players Total Salaries	68 617 500 $
Farm Players Total Salaries	2 615 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 070 579 $
Farm Year To Date Expenses	1 192 895 $
Pro Salary Cap To Date	27 861 008 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	36 004 878 $
Farm Estimated Season Revenue	2 341 803 $
Pro Remaining Season Days	79
Pro Expenses Per Days	508 217 $
Pro Estimated Expenses	40 149 143 $
Farm Remaining Season Days	79
Farm Expenses Per Days	19 963 $
Farm Estimated Expenses	1 577 077 $
Estimated Season Expenses	41 726 220 $
Season Salary Cap	68 617 500 $
Estimate Under Maximum Salary Cap of 71 000 000 $	2 382 500 $
Estimate Over Minimum Salary Cap of 0 $	68 617 500 $
Current Bank Account	13 462 742 $
Projected Bank Account	10 083 203 $

Pro Players Salaries
Brad Richards	8 000 000 $ (2)
Dylan Larkin	7 500 000 $ (4)
Derek Stepan	7 500 000 $ (3)
Oscar Klefbom	5 050 000 $ (1)
Cam Atkinson	5 000 000 $ (4)
Jonathan Huberdeau	4 500 000 $ (1)
Josh Bailey	4 150 000 $ (1)
Ryan Spooner	3 500 000 $ (2)
Mathew Dumba	3 500 000 $ (4)
Calvin Pickard	3 300 000 $ (1)
Jordie Benn	2 800 000 $ (1)
Michael Matheson	2 800 000 $ (1)
Seth Griffith	2 400 000 $ (1)
Angelo Esposito	1 750 000 $ (1)
Connor Carrick	1 700 000 $ (2)
Jason Missiaen	1 000 000 $ (1)
Travis Dermott	900 000 $ (3)
Denis Malgin	900 000 $ (3)
Mikkel Boedker	900 000 $ (1)
Sam Lafferty	767 500 $ (1)
Chad Ruhwedel	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 68 617 500 $
Year 13 : 38 500 000 $
Year 14 : 25 300 000 $
Year 15 : 16 000 000 $
Salary Average Commitment
Year 12 : 68 617 500 $
Year 13 : 38 500 000 $
Year 14 : 25 300 000 $
Year 15 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 617 500 $
Year 13 : 38 500 000 $
Year 14 : 25 300 000 $
Year 15 : 16 000 000 $

Farm Players Salaries
Cody Eakin	180 000 $ (1)
Jared Coreau	150 000 $ (1)
Michal Jordan (Out of Payroll)	150 000 $ (3)
Jonny Brodzinski	140 000 $ (2)
Erik Gudbranson	140 000 $ (2)
Colin Greening	135 000 $ (2)
Brett Carson	135 000 $ (2)
Alexei Emelin	120 000 $ (1)
Kris Versteeg	120 000 $ (1)
Lucas Lessio	110 000 $ (2)
Dmitri Vorobiev	100 000 $ (1)
Nicholas Baptiste (Out of Payroll)	90 000 $ (1)
Dan O'Regan	90 000 $ (1)
Enver Lisin	90 000 $ (1)
Bud Holloway	80 000 $ (1)
Lars Volden	80 000 $ (3)
Benjamin Conz	80 000 $ (3)
Bobby Farnham	80 000 $ (1)
Ryan Stoa	80 000 $ (2)
Ryan Bourque	80 000 $ (2)
Nikita Scherbak	75 000 $ (2)
Marc McNulty	75 000 $ (2)
Connor Rankin	75 000 $ (3)
Danick Paquette	70 000 $ (3)
Daniel Catenacci	70 000 $ (1)
Daniel Rahimi	70 000 $ (1)
Andrew Bodnarchuk	70 000 $ (2)
Philippe Cornet	70 000 $ (2)
Blake Clarke	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 2 855 000 $
Year 13 : 1 565 000 $
Year 14 : 455 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 855 000 $
Year 13 : 1 565 000 $
Year 14 : 455 000 $
Year 15 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - 100 $ - 5 705 - 71,31%
Level 2:	5000 - 70 $ - 3 648 - 72,95%
Level 3:	2000 - 40 $ - 1 594 - 79,68%
Level 4:	4000 - 30 $ - 2 477 - 61,92%
Luxury :	1000 - 180 $ - 839 - 83,90%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 878 - 93,90%
Farm Level 2:	1000 - 15 $ - 945 - 94,48%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	14 262 - 71,31%
Average Income per Game	1 560 866 $
Year to Date Revenue	24 973 858 $
Farm
Home Games Left	24
Average Attendance - %	2 823 - 94,10%
Average Income per Game	102 245 $
Year to Date Revenue	1 635 926 $
Expense
Pro Players Total Salaries	68 561 666 $
Farm Players Total Salaries	1 835 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 013 643 $
Farm Year To Date Expenses	945 915 $
Pro Salary Cap To Date	27 804 081 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 460 787 $
Farm Estimated Season Revenue	2 453 889 $
Pro Remaining Season Days	79
Pro Expenses Per Days	507 806 $
Pro Estimated Expenses	40 116 674 $
Farm Remaining Season Days	79
Farm Expenses Per Days	14 228 $
Farm Estimated Expenses	1 124 012 $
Estimated Season Expenses	41 240 686 $
Season Salary Cap	68 561 666 $
Estimate Under Maximum Salary Cap of 71 000 000 $	2 438 334 $
Estimate Over Minimum Salary Cap of 0 $	68 561 666 $
Current Bank Account	63 097 642 $
Projected Bank Account	61 771 632 $

Pro Players Salaries
Dustin Byfuglien	6 500 000 $ (4)
Martin Jones	6 500 000 $ (3)
Jason Pominville (Out of Payroll)	6 000 000 $ (1)
Alexander Radulov	5 350 000 $ (2)
Alexander Steen (1 Way Contract)	4 500 000 $ (2)
Shayne Gostisbehere	4 500 000 $ (2)
Scott Mayfield	4 150 000 $ (2)
Nick Foligno	4 150 000 $ (2)
Anton Stralman	3 500 000 $ (1)
Mikael Backlund	3 500 000 $ (1)
Dennis Persson	3 500 000 $ (1)
Lars Eller	2 500 000 $ (1)
Matthew Nieto	2 300 000 $ (1)
Alexander Burmistrov	2 300 000 $ (1)
Anton Slepyshev	2 300 000 $ (1)
Justin Abdelkader	1 925 000 $ (1)
Alex Killorn	1 750 000 $ (1)
Linus Omark	1 500 000 $ (1)
Thomas Hickey	1 500 000 $ (2)
Jonas Gustavsson	1 400 000 $ (1)
Nick Holden	900 000 $ (1)
Brayden Point	900 000 $ (1)
Adin Hill	900 000 $ (3)
Tyler Lewington	750 000 $ (2)
Jaedon Descheneau	750 000 $ (2)
Drake Batherson	736 666 $ (1)
Total Pro Players	26
Salary Commitment
Year 12 : 74 561 666 $
Year 13 : 39 550 000 $
Year 14 : 13 900 000 $
Year 15 : 6 500 000 $
Salary Average Commitment
Year 12 : 74 436 666 $
Year 13 : 39 425 000 $
Year 14 : 13 775 000 $
Year 15 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 74 561 666 $
Year 13 : 39 550 000 $
Year 14 : 13 900 000 $
Year 15 : 6 500 000 $

Farm Players Salaries
Joseph Cramarossa	110 000 $ (2)
Zachary Yuen	100 000 $ (2)
Viktor Svedberg	100 000 $ (3)
Dominic Toninato	90 000 $ (1)
Kurt Etchegary	90 000 $ (2)
Frederik Gauthier	90 000 $ (2)
Andrew Welinski	90 000 $ (2)
Brendan Lemieux	90 000 $ (3)
Bogdan Yakimov	85 000 $ (1)
Curtis Valk	80 000 $ (2)
Devante Smith-Pelly	80 000 $ (1)
Mason Geertsen	75 000 $ (2)
Brendan Harms	75 000 $ (2)
Daniel Marmenlind	75 000 $ (1)
Stephen Desrochers	75 000 $ (2)
Philippe Desrosiers	75 000 $ (2)
Francis Perron	75 000 $ (3)
Dylan Sadowy	70 000 $ (1)
Hunter Smith	70 000 $ (1)
Steven Delisle	65 000 $ (2)
Justin Shugg	60 000 $ (1)
Kristoff Kontos	60 000 $ (1)
Zack Phillips	55 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 12 : 1 835 000 $
Year 13 : 1 190 000 $
Year 14 : 265 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 835 000 $
Year 13 : 1 190 000 $
Year 14 : 265 000 $
Year 15 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 80 $ - 7 598 - 94,98%
Level 2:	6000 - 50 $ - 5 409 - 90,15%
Level 3:	3000 - 25 $ - 2 487 - 82,92%
Level 4:	5000 - 15 $ - 4 279 - 85,58%
Luxury :	1000 - 180 $ - 854 - 85,41%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 30 $ - 1 937 - 96,84%
Farm Level 2:	1000 - 15 $ - 959 - 95,91%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	20 628 - 89,69%
Average Income per Game	1 623 261 $
Year to Date Revenue	24 348 912 $
Farm
Home Games Left	23
Average Attendance - %	2 896 - 96,53%
Average Income per Game	105 110 $
Year to Date Revenue	1 786 871 $
Expense
Pro Players Total Salaries	69 750 000 $
Farm Players Total Salaries	3 437 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 432 714 $
Farm Year To Date Expenses	1 189 849 $
Pro Salary Cap To Date	29 223 179 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 581 520 $
Farm Estimated Season Revenue	2 417 531 $
Pro Remaining Season Days	79
Pro Expenses Per Days	516 544 $
Pro Estimated Expenses	40 806 976 $
Farm Remaining Season Days	79
Farm Expenses Per Days	26 007 $
Farm Estimated Expenses	2 054 553 $
Estimated Season Expenses	42 861 529 $
Season Salary Cap	69 750 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 250 000 $
Estimate Over Minimum Salary Cap of 0 $	69 750 000 $
Current Bank Account	97 262 530 $
Projected Bank Account	97 400 052 $

Pro Players Salaries
Brent Burns	8 000 000 $ (2)
Ryan O'Reilly	7 500 000 $ (5)
Patrick Marleau	6 650 000 $ (2)
Braden Holtby	5 700 000 $ (1)
Mark Stone	5 500 000 $ (3)
Ryan Nugent-Hopkins	5 150 000 $ (2)
Marc-Edouard Vlasic	5 000 000 $ (4)
Mike Hoffman	4 500 000 $ (4)
Colton Parayko	3 500 000 $ (2)
Jake Mccabe	3 500 000 $ (3)
Philip Danault	2 650 000 $ (2)
Mattias Janmark	2 650 000 $ (2)
Austin Watson	2 300 000 $ (1)
Luke Glendening	1 750 000 $ (1)
Rasmus Andersson	900 000 $ (3)
Caleb Jones	900 000 $ (3)
Nick Schmaltz	900 000 $ (1)
Thatcher Demko	900 000 $ (3)
Jack Roslovic	900 000 $ (3)
J.T. Compher	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 69 750 000 $
Year 13 : 58 200 000 $
Year 14 : 29 600 000 $
Year 15 : 17 000 000 $
Salary Average Commitment
Year 12 : 70 100 000 $
Year 13 : 58 550 000 $
Year 14 : 29 600 000 $
Year 15 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 750 000 $
Year 13 : 58 200 000 $
Year 14 : 29 600 000 $
Year 15 : 17 000 000 $

Farm Players Salaries
Zach Aston-Reese	1 000 000 $ (1)
Gustav Forsling	180 000 $ (1)
Colton Sissons	170 000 $ (3)
John Gilmour	150 000 $ (1)
Patrice Cormier	120 000 $ (1)
Nicolas Deschamps	120 000 $ (1)
Richard Panik	120 000 $ (1)
Tucker Poolman	100 000 $ (1)
Adam Morrison	90 000 $ (1)
Zac Dalpe	90 000 $ (1)
Josh Birkholz	90 000 $ (1)
Steven Santini	90 000 $ (2)
Nick Jensen (Out of Payroll)	90 000 $ (3)
Marcus Sorensen	80 000 $ (1)
Kevin Gravel	80 000 $ (1)
Brendan Serville	80 000 $ (2)
Sean Malone	75 000 $ (2)
Brett Pollock	75 000 $ (3)
Josh Wesley	75 000 $ (3)
Luka Gracnar	75 000 $ (2)
Justin Kirkland (Out of Payroll)	75 000 $ (3)
Nikita Korostelev	75 000 $ (3)
Gleason Fournier	75 000 $ (2)
Hudson Fasching	75 000 $ (2)
Mason Appleton	74 167 $ (1)
Mathieu Joseph	72 833 $ (1)
Petter Granberg	70 000 $ (1)
Fredrik Forsberg	70 000 $ (1)
Niklas Lundstrom	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 12 : 3 602 000 $
Year 13 : 1 095 000 $
Year 14 : 560 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 602 000 $
Year 13 : 1 095 000 $
Year 14 : 560 000 $
Year 15 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - 72 $ - 7 551 - 94,39%
Level 2:	6000 - 40 $ - 5 716 - 95,27%
Level 3:	3000 - 15 $ - 2 813 - 93,77%
Level 4:	5000 - 9 $ - 4 584 - 91,68%
Luxury :	1500 - 86 $ - 1 190 - 79,34%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 30 $ - 1 626 - 81,30%
Farm Level 2:	1000 - 13 $ - 789 - 78,93%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	21 855 - 93,00%
Average Income per Game	1 386 697 $
Year to Date Revenue	22 187 146 $
Farm
Home Games Left	24
Average Attendance - %	2 415 - 80,51%
Average Income per Game	100 099 $
Year to Date Revenue	1 601 589 $
Expense
Pro Players Total Salaries	66 650 000 $
Farm Players Total Salaries	3 290 190 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 250 359 $
Farm Year To Date Expenses	1 428 099 $
Pro Salary Cap To Date	28 040 827 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	33 280 719 $
Farm Estimated Season Revenue	2 402 384 $
Pro Remaining Season Days	79
Pro Expenses Per Days	493 750 $
Pro Estimated Expenses	39 006 250 $
Farm Remaining Season Days	79
Farm Expenses Per Days	24 928 $
Farm Estimated Expenses	1 969 312 $
Estimated Season Expenses	40 975 562 $
Season Salary Cap	66 650 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	4 350 000 $
Estimate Over Minimum Salary Cap of 0 $	66 650 000 $
Current Bank Account	155 092 113 $
Projected Bank Account	149 799 654 $

Pro Players Salaries
Sidney Crosby	9 900 000 $ (3)
Connor McDavid	8 800 000 $ (1)
Drew Doughty	8 000 000 $ (4)
Aaron Ekblad	5 800 000 $ (1)
Matt Carle	5 750 000 $ (1)
Patrik Laine	5 650 000 $ (2)
Jonathan Bernier	5 500 000 $ (3)
Barclay Goodrow	2 300 000 $ (1)
Joseph Blandisi	1 800 000 $ (1)
Sean Kuraly	1 800 000 $ (1)
Yury Alexandrov	1 650 000 $ (1)
Chris Wideman	1 500 000 $ (1)
Blake Coleman	1 000 000 $ (2)
Martin Frk	900 000 $ (1)
Joel Eriksson Ek	900 000 $ (3)
Carter Hart	900 000 $ (3)
Mikko Rantanen	900 000 $ (1)
Matthew Tkachuk	900 000 $ (2)
Kasperi Kapanen	900 000 $ (2)
Darnell Nurse	900 000 $ (2)
Jason Demers	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 66 650 000 $
Year 13 : 34 550 000 $
Year 14 : 25 200 000 $
Year 15 : 8 000 000 $
Salary Average Commitment
Year 12 : 64 550 000 $
Year 13 : 32 450 000 $
Year 14 : 23 100 000 $
Year 15 : 6 800 000 $
Salary Cap with 1 Way Contract
Year 12 : 66 650 000 $
Year 13 : 34 550 000 $
Year 14 : 25 200 000 $
Year 15 : 8 000 000 $

Farm Players Salaries
Brayden McNabb	180 000 $ (1)
Edward Pasquale	180 000 $ (1)
J.T. Brown	180 000 $ (1)
Dmitri Jaskin	175 000 $ (2)
Taylor Fedun	155 000 $ (2)
Nicola Riopel	150 000 $ (1)
Alex Biega	140 000 $ (2)
Dylan McIlrath	140 000 $ (2)
Colin Wilson	140 000 $ (1)
Gaetan Haas	135 000 $ (3)
Dryden Hunt	115 000 $ (1)
David Booth	100 000 $ (2)
Zack Mitchell	100 000 $ (2)
Brady Vail	95 000 $ (2)
Ryan Donato	90 000 $ (3)
Marko Dano	90 000 $ (1)
Ben Harpur	90 000 $ (2)
David Kampf	90 000 $ (1)
Nicolas Aube-Kubel	90 000 $ (3)
Chris Wagner	90 000 $ (3)
Ilya Lyubushkin	87 413 $ (1)
Tyson Baillie	85 000 $ (2)
Adam Helewka	75 000 $ (3)
Rasmus Bengtsson	75 000 $ (2)
Ales Stezka	75 000 $ (2)
Eamon McAdam	75 000 $ (2)
Vaclav Karabacek	75 000 $ (3)
Ryan Collins	75 000 $ (3)
Jack Glover	75 000 $ (3)
Matt Luff	67 778 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 3 290 190 $
Year 13 : 2 010 000 $
Year 14 : 705 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 265 190 $
Year 13 : 1 985 000 $
Year 14 : 705 000 $
Year 15 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - 90 $ - 6 580 - 82,25%
Level 2:	6000 - 55 $ - 5 313 - 88,54%
Level 3:	3000 - 30 $ - 2 448 - 81,59%
Level 4:	5000 - 20 $ - 4 186 - 83,71%
Luxury :	1500 - 160 $ - 1 035 - 69,01%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 620 - 81,00%
Farm Level 2:	1000 - 20 $ - 756 - 75,58%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	19 561 - 83,24%
Average Income per Game	1 698 722 $
Year to Date Revenue	27 179 544 $
Farm
Home Games Left	24
Average Attendance - %	2 376 - 79,19%
Average Income per Game	101 516 $
Year to Date Revenue	1 624 254 $
Expense
Pro Players Total Salaries	69 559 167 $
Farm Players Total Salaries	2 892 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 227 747 $
Farm Year To Date Expenses	1 335 753 $
Pro Salary Cap To Date	28 018 162 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 769 316 $
Farm Estimated Season Revenue	2 436 381 $
Pro Remaining Season Days	79
Pro Expenses Per Days	515 141 $
Pro Estimated Expenses	40 696 139 $
Farm Remaining Season Days	79
Farm Expenses Per Days	22 004 $
Farm Estimated Expenses	1 738 316 $
Estimated Season Expenses	42 434 455 $
Season Salary Cap	69 559 167 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 440 833 $
Estimate Over Minimum Salary Cap of 0 $	69 559 167 $
Current Bank Account	26 996 478 $
Projected Bank Account	27 767 720 $

Pro Players Salaries
Tyler Johnson	6 000 000 $ (5)
Jake Allen	5 500 000 $ (4)
Jordan Eberle	5 500 000 $ (1)
Tomas Hertl	5 500 000 $ (3)
Matt Niskanen	5 000 000 $ (3)
Alec Martinez	4 500 000 $ (4)
Cody Hodgson	4 500 000 $ (2)
Marcus Johansson	4 500 000 $ (4)
Derek Ryan	3 700 000 $ (3)
Tanner Pearson	3 650 000 $ (2)
Curtis McElhinney (1 Way Contract)	3 300 000 $ (1)
Andy Greene	3 150 000 $ (2)
Carl Soderberg	3 000 000 $ (1)
Philip Larsen	3 000 000 $ (3)
Kris Russell	2 800 000 $ (1)
Cody Ceci	2 500 000 $ (2)
Sam Gagner	900 000 $ (1)
Gregory Hofmann	900 000 $ (2)
Nic Petan	900 000 $ (2)
Rudolfs Balcers	759 167 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 69 559 167 $
Year 13 : 53 300 000 $
Year 14 : 37 700 000 $
Year 15 : 20 500 000 $
Salary Average Commitment
Year 12 : 69 309 167 $
Year 13 : 53 050 000 $
Year 14 : 37 450 000 $
Year 15 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 559 167 $
Year 13 : 53 300 000 $
Year 14 : 37 700 000 $
Year 15 : 20 500 000 $

Farm Players Salaries
Jack Skille	152 500 $ (3)
Erik Condra (Out of Payroll)	152 500 $ (3)
Robbie Earl	152 500 $ (3)
Mike Lee	150 000 $ (3)
Mark Flood	140 000 $ (2)
Mark Fayne (Out of Payroll)	140 000 $ (2)
Keaton Ellerby	135 000 $ (2)
Cal O'Reilly	135 000 $ (2)
Lauri Tukonen (Out of Payroll)	135 000 $ (2)
Petr Vrana	135 000 $ (2)
Patrick Dwyer	120 000 $ (2)
Sergey Andronov	102 500 $ (3)
Joonas Kemppainen	102 500 $ (3)
Mark Katic	102 500 $ (3)
Mike Lundin	100 000 $ (1)
Tyler Beskorowany	100 000 $ (3)
Danny Kristo	92 500 $ (3)
Eero Elo	92 500 $ (3)
Anthony Stolarz	90 000 $ (2)
Lauri Korpikoski	90 000 $ (3)
Vladimir Ruzicka	85 000 $ (2)
Justin Azevedo	80 000 $ (2)
Joe Lavin	80 000 $ (2)
Corey Trivino	80 000 $ (3)
Emil Johansson	75 000 $ (3)
Jason Clark	75 000 $ (1)
Joshua Turnbull	75 000 $ (1)
Zachary Fucale	75 000 $ (2)
Aaron Ness	70 000 $ (1)
Zac Larraza	70 000 $ (2)
Travis Brown	70 000 $ (1)
Mikko Vainonen	65 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 12 : 3 320 000 $
Year 13 : 2 865 000 $
Year 14 : 1 445 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 320 000 $
Year 13 : 2 865 000 $
Year 14 : 1 445 000 $
Year 15 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 150 $ - 3 598 - 51,40%
Level 2:	5000 - 100 $ - 2 451 - 49,01%
Level 3:	2000 - 50 $ - 1 264 - 63,18%
Level 4:	4000 - 46 $ - 1 634 - 40,85%
Luxury :	1000 - 250 $ - 587 - 58,74%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 185 - 59,27%
Farm Level 2:	1000 - 18 $ - 708 - 70,75%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	9 533 - 50,18%
Average Income per Game	1 497 872 $
Year to Date Revenue	23 965 950 $
Farm
Home Games Left	24
Average Attendance - %	1 893 - 63,10%
Average Income per Game	95 816 $
Year to Date Revenue	1 533 049 $
Expense
Pro Players Total Salaries	67 650 000 $
Farm Players Total Salaries	1 995 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 773 530 $
Farm Year To Date Expenses	1 050 666 $
Pro Salary Cap To Date	27 563 977 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	35 948 925 $
Farm Estimated Season Revenue	2 299 574 $
Pro Remaining Season Days	79
Pro Expenses Per Days	501 103 $
Pro Estimated Expenses	39 587 137 $
Farm Remaining Season Days	79
Farm Expenses Per Days	15 404 $
Farm Estimated Expenses	1 216 916 $
Estimated Season Expenses	40 804 053 $
Season Salary Cap	67 650 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	3 350 000 $
Estimate Over Minimum Salary Cap of 0 $	67 650 000 $
Current Bank Account	12 106 633 $
Projected Bank Account	9 551 079 $

Pro Players Salaries
Peter Mueller	7 000 000 $ (5)
Jack Johnson (Out of Payroll)	6 750 000 $ (1)
Clarke MacArthur	5 000 000 $ (2)
Connor Hellebuyck (Out of Payroll)	5 000 000 $ (2)
Kevin Labanc	4 500 000 $ (4)
Christian Dvorak	4 000 000 $ (3)
Matt Read	3 500 000 $ (1)
Artem Anisimov	3 500 000 $ (1)
Olli Maatta	3 500 000 $ (2)
Josh Manson	3 500 000 $ (4)
Ty Rattie (Out of Payroll)	3 500 000 $ (2)
Damon Severson	3 000 000 $ (2)
Jan Rutta	2 500 000 $ (3)
Vladimir Sobotka	2 325 000 $ (1)
Mark McNeill	2 100 000 $ (2)
Jimmy Vesey	2 100 000 $ (2)
Christopher Tanev	1 750 000 $ (1)
Marcus Kruger	1 500 000 $ (2)
Scott Harrington	1 400 000 $ (2)
Jonathan Racine	1 000 000 $ (1)
Marek Schwarz	1 000 000 $ (3)
Logan O'Connor	925 000 $ (1)
Jake Guentzel	900 000 $ (1)
Darcy Kuemper	900 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 12 : 71 150 000 $
Year 13 : 49 600 000 $
Year 14 : 22 500 000 $
Year 15 : 15 000 000 $
Salary Average Commitment
Year 12 : 71 150 000 $
Year 13 : 49 600 000 $
Year 14 : 22 500 000 $
Year 15 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 150 000 $
Year 13 : 49 600 000 $
Year 14 : 22 500 000 $
Year 15 : 15 000 000 $

Farm Players Salaries
Fredrik Claesson (Out of Payroll)	150 000 $ (1)
Tomas Zizka	100 000 $ (3)
Jean-Francois Berube	100 000 $ (3)
Ben Hanowski	100 000 $ (1)
Jean-Simon Allard	100 000 $ (1)
Nick Petrecki	100 000 $ (1)
Carl Klingberg	90 000 $ (1)
Zachary Hyman	90 000 $ (2)
Tyson Sexsmith	85 000 $ (1)
Maxime Tanguay	80 000 $ (1)
Brent Andrews	80 000 $ (3)
Stuart Percy	80 000 $ (1)
Chris Calnan	75 000 $ (2)
Daniel Muzito-Bagenda	75 000 $ (3)
Troy Rutkowski (Out of Payroll)	75 000 $ (3)
David Levin	75 000 $ (3)
Dalton Thrower	75 000 $ (2)
Dominik Simon	75 000 $ (1)
Daniil Zharkov	75 000 $ (2)
Kale Kessy (Out of Payroll)	75 000 $ (3)
Brandon Whitney	75 000 $ (2)
Niklas Tikkinen	75 000 $ (3)
Richard Nejezchleb	70 000 $ (1)
Garrett Meurs	70 000 $ (2)
James Melindy	65 000 $ (1)
Mitchell Moroz	65 000 $ (1)
Ben Blood	65 000 $ (1)
Joe Basaraba	55 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 12 : 2 295 000 $
Year 13 : 1 115 000 $
Year 14 : 655 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 295 000 $
Year 13 : 1 115 000 $
Year 14 : 655 000 $
Year 15 : 0 $

RedWings

RedWings is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - 95 $ - 6 070 - 75,87%
Level 2:	6000 - 55 $ - 5 439 - 90,65%
Level 3:	2000 - 50 $ - 1 278 - 63,89%
Level 4:	4000 - 45 $ - 1 679 - 41,97%
Luxury :	1000 - 250 $ - 607 - 60,67%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 928 - 96,38%
Farm Level 2:	1000 - 15 $ - 960 - 96,00%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	15 072 - 71,77%
Average Income per Game	1 633 594 $
Year to Date Revenue	24 503 906 $
Farm
Home Games Left	24
Average Attendance - %	2 888 - 96,25%
Average Income per Game	104 729 $
Year to Date Revenue	1 675 664 $
Expense
Pro Players Total Salaries	71 095 000 $
Farm Players Total Salaries	3 366 750 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 216 251 $
Farm Year To Date Expenses	1 470 045 $
Pro Salary Cap To Date	29 006 663 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 839 843 $
Farm Estimated Season Revenue	2 513 496 $
Pro Remaining Season Days	79
Pro Expenses Per Days	526 434 $
Pro Estimated Expenses	41 588 286 $
Farm Remaining Season Days	79
Farm Expenses Per Days	25 491 $
Farm Estimated Expenses	2 013 789 $
Estimated Season Expenses	43 602 075 $
Season Salary Cap	71 095 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	-95 000 $
Estimate Over Minimum Salary Cap of 0 $	71 095 000 $
Current Bank Account	22 116 179 $
Projected Bank Account	21 867 443 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (4)
Mitchell Marner	7 500 000 $ (4)
Jonathan Quick	6 750 000 $ (2)
Chris Higgins	6 150 000 $ (2)
Kevin Shattenkirk	5 250 000 $ (3)
Filip Forsberg	5 000 000 $ (3)
Wayne Simmonds	5 000 000 $ (1)
Alex Galchenyuk	3 800 000 $ (1)
Brady Skjei	3 650 000 $ (2)
Andrew Shaw	2 800 000 $ (1)
Kevin Hayes	2 500 000 $ (2)
Ryan Dzingel	1 800 000 $ (1)
Alexander Petrovic	1 800 000 $ (1)
Michael Stone	1 750 000 $ (2)
Derek Forbort	1 700 000 $ (3)
Zemgus Girgensons	1 700 000 $ (3)
Tyler Wotherspoon	1 500 000 $ (3)
Kelsey Tessier (Out of Payroll)	1 100 000 $ (1)
Phillip Digiuseppe	900 000 $ (1)
Calvin Petersen	900 000 $ (3)
Milan Lucic	900 000 $ (1)
Sean Walker	745 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 72 195 000 $
Year 13 : 53 350 000 $
Year 14 : 32 550 000 $
Year 15 : 16 500 000 $
Salary Average Commitment
Year 12 : 70 545 000 $
Year 13 : 51 700 000 $
Year 14 : 32 550 000 $
Year 15 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 72 195 000 $
Year 13 : 53 350 000 $
Year 14 : 32 550 000 $
Year 15 : 16 500 000 $

Farm Players Salaries
Jordan Schroeder	180 000 $ (1)
Oscar Lindberg	180 000 $ (1)
Samuel Blais	175 000 $ (2)
David Honzik	170 000 $ (3)
Justin Pogge	150 000 $ (3)
Nicolas Shore	150 000 $ (1)
Radko Gudas	150 000 $ (2)
Torrey Mitchell	135 000 $ (2)
Adam Polasek	120 000 $ (1)
Igor Makarov	115 000 $ (2)
Jonathan Matsumoto	115 000 $ (2)
Max Gaede	100 000 $ (3)
Will Weber	100 000 $ (1)
Daniel Pribyl	100 000 $ (1)
Kyle Clifford	100 000 $ (2)
Jhonas Enroth	95 000 $ (2)
Ryan Garbutt	95 000 $ (2)
Nick Sorensen	90 000 $ (3)
Greg Pateryn	90 000 $ (2)
Matt Donovan	90 000 $ (2)
Jakub Culek	90 000 $ (3)
Mathieu Brodeur	90 000 $ (1)
Tomas Kundratek	80 000 $ (1)
Jakob Lilja	79 250 $ (1)
Zack Stortini	77 500 $ (2)
Jan Kostalek (Out of Payroll)	75 000 $ (2)
Blake Siebenaler	75 000 $ (3)
Zach Nastasiuk	75 000 $ (2)
Rourke Chartier	75 000 $ (3)
Martin Reway	75 000 $ (2)
Matt Murphy	75 000 $ (2)
Yasin Cisse	75 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 12 : 3 441 750 $
Year 13 : 2 362 500 $
Year 14 : 750 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 441 750 $
Year 13 : 2 362 500 $
Year 14 : 750 000 $
Year 15 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - 100 $ - 5 527 - 69,08%
Level 2:	5000 - 60 $ - 4 118 - 82,35%
Level 3:	2000 - 35 $ - 1 812 - 90,60%
Level 4:	4000 - 25 $ - 2 981 - 74,53%
Luxury :	1000 - 220 $ - 693 - 69,27%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 244 - 62,19%
Farm Level 2:	1000 - 20 $ - 649 - 64,89%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	15 130 - 75,65%
Average Income per Game	1 526 058 $
Year to Date Revenue	24 416 931 $
Farm
Home Games Left	24
Average Attendance - %	1 893 - 63,09%
Average Income per Game	99 974 $
Year to Date Revenue	1 599 582 $
Expense
Pro Players Total Salaries	68 850 000 $
Farm Players Total Salaries	3 105 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 219 114 $
Farm Year To Date Expenses	1 409 045 $
Pro Salary Cap To Date	29 009 556 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	36 625 396 $
Farm Estimated Season Revenue	2 399 373 $
Pro Remaining Season Days	79
Pro Expenses Per Days	509 926 $
Pro Estimated Expenses	40 284 154 $
Farm Remaining Season Days	79
Farm Expenses Per Days	23 566 $
Farm Estimated Expenses	1 861 714 $
Estimated Season Expenses	42 145 868 $
Season Salary Cap	68 850 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	2 150 000 $
Estimate Over Minimum Salary Cap of 0 $	68 850 000 $
Current Bank Account	3 173 471 $
Projected Bank Account	52 372 $

Pro Players Salaries
Marc-Andre Fleury	8 500 000 $ (1)
Phil Kessel	8 000 000 $ (5)
James Neal	6 500 000 $ (3)
Oliver Ekman Larsson	6 250 000 $ (2)
Jay Bouwmeester	6 000 000 $ (1)
William Karlsson	4 800 000 $ (1)
Cam Fowler	4 700 000 $ (1)
Brock Nelson	4 300 000 $ (1)
Justin Schultz	4 000 000 $ (3)
Alex Chiasson	3 000 000 $ (3)
Jacob Markstrom	2 500 000 $ (2)
Emerson Etem (Out of Payroll)	2 300 000 $ (1)
Beau Bennett	1 800 000 $ (1)
Tanner Fritz	1 750 000 $ (2)
Taylor Beck	1 400 000 $ (2)
Maxim Gratchev	1 000 000 $ (1)
Jordan Weal	1 000 000 $ (2)
Austin Levi	1 000 000 $ (1)
Christian Djoos	900 000 $ (2)
Valtteri Filppula	900 000 $ (1)
Travis Boyd	800 000 $ (1)
Dominic Turgeon	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 12 : 72 150 000 $
Year 13 : 36 050 000 $
Year 14 : 22 250 000 $
Year 15 : 8 000 000 $
Salary Average Commitment
Year 12 : 71 625 000 $
Year 13 : 34 925 000 $
Year 14 : 21 125 000 $
Year 15 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 72 150 000 $
Year 13 : 36 050 000 $
Year 14 : 22 250 000 $
Year 15 : 8 000 000 $

Farm Players Salaries
Matt Benning	350 000 $ (3)
David Savard	250 000 $ (3)
Adam Clendening	175 000 $ (2)
Matt Frattin	175 000 $ (1)
Mark Arcobello	150 000 $ (1)
Ryan Carpenter	140 000 $ (2)
Johan Larsson (Out of Payroll)	120 000 $ (1)
Oscar Fantenberg	120 000 $ (1)
Joel Champagne	100 000 $ (1)
Julian Melchiori	95 000 $ (2)
Mirko Hoefflin	95 000 $ (2)
Maxime Clermont	90 000 $ (1)
Carl Dahlstrom	90 000 $ (1)
Austin Lotz	90 000 $ (3)
William Wrenn	90 000 $ (1)
Riley Sheahan	90 000 $ (1)
Logan Shaw	80 000 $ (1)
Timotej Sille	75 000 $ (2)
Justin Bailey	75 000 $ (3)
Matthew Berkovitz	75 000 $ (3)
Nikolay Goldobin	75 000 $ (3)
Elvis Merzlikins (Out of Payroll)	75 000 $ (2)
Curtis Hamilton	75 000 $ (2)
Conner Bleackley	75 000 $ (3)
Justin Hache	75 000 $ (1)
Jamie Devane	70 000 $ (1)
Alex Hutchings	70 000 $ (1)
Paul Carey	70 000 $ (1)
Logan Nelson	65 000 $ (1)
Kent Simpson	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 3 225 000 $
Year 13 : 1 720 000 $
Year 14 : 990 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 225 000 $
Year 13 : 1 720 000 $
Year 14 : 990 000 $
Year 15 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 88 $ - 7 619 - 95,24%
Level 2:	6000 - 54 $ - 5 409 - 90,15%
Level 3:	2000 - 39 $ - 1 644 - 82,20%
Level 4:	4000 - 27 $ - 2 845 - 71,12%
Luxury :	1000 - 210 $ - 742 - 74,16%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 861 - 93,07%
Farm Level 2:	1000 - 14 $ - 968 - 96,78%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	18 259 - 86,95%
Average Income per Game	1 762 908 $
Year to Date Revenue	28 206 525 $
Farm
Home Games Left	24
Average Attendance - %	2 829 - 94,30%
Average Income per Game	106 010 $
Year to Date Revenue	1 696 163 $
Expense
Pro Players Total Salaries	62 200 000 $
Farm Players Total Salaries	2 672 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 994 111 $
Farm Year To Date Expenses	1 220 375 $
Pro Salary Cap To Date	26 784 559 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	42 309 788 $
Farm Estimated Season Revenue	2 544 244 $
Pro Remaining Season Days	79
Pro Expenses Per Days	461 029 $
Pro Estimated Expenses	36 421 291 $
Farm Remaining Season Days	79
Farm Expenses Per Days	20 386 $
Farm Estimated Expenses	1 610 494 $
Estimated Season Expenses	38 031 785 $
Season Salary Cap	62 200 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	8 800 000 $
Estimate Over Minimum Salary Cap of 0 $	62 200 000 $
Current Bank Account	11 421 871 $
Projected Bank Account	18 244 118 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (2)
Mike Richards	7 650 000 $ (1)
Evgeni Dadonov	6 650 000 $ (4)
Zach Werenski (Out of Payroll)	5 000 000 $ (4)
David Perron	4 500 000 $ (2)
Andre Burakowsky	4 300 000 $ (1)
Nail Yakupov	4 300 000 $ (1)
Robin Lehner	4 000 000 $ (2)
Patrick Maroon	3 500 000 $ (1)
Tim Erixon (Out of Payroll)	3 500 000 $ (3)
Sebastian Wannstrom	2 650 000 $ (2)
Melker Karlsson	2 500 000 $ (2)
Radek Faksa	2 300 000 $ (1)
Jakub Jerabek	2 100 000 $ (1)
Calvin de Haan	1 750 000 $ (1)
Anders Nilsson	1 500 000 $ (2)
Timo Meier	900 000 $ (1)
Roman Polak	900 000 $ (1)
Andrew Mangiapane	900 000 $ (2)
Pierre-Luc Dubois	900 000 $ (2)
Dean Kukan	900 000 $ (1)
Josh Brown	750 000 $ (1)
Gustav Olofsson	750 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 12 : 70 700 000 $
Year 13 : 41 350 000 $
Year 14 : 15 150 000 $
Year 15 : 11 650 000 $
Salary Average Commitment
Year 12 : 70 200 000 $
Year 13 : 40 850 000 $
Year 14 : 15 150 000 $
Year 15 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 700 000 $
Year 13 : 41 350 000 $
Year 14 : 15 150 000 $
Year 15 : 11 650 000 $

Farm Players Salaries
Casey Cizikas	150 000 $ (2)
Ryan Shannon	150 000 $ (2)
Jakub Klepis	125 000 $ (1)
Konstantin Koltsov	125 000 $ (1)
Eddie Lack	120 000 $ (1)
Luke Witkowski	115 000 $ (1)
Reece Scarlett	100 000 $ (2)
Maxim Mamin	100 000 $ (2)
Garnet Hathaway	95 000 $ (1)
Blaze Lizotte	92 500 $ (1)
Blake Weyrick	90 000 $ (1)
Mackenzie MacEachern	90 000 $ (3)
Ryan Murphy	90 000 $ (2)
Thomas(Chase) Perry	90 000 $ (3)
Keith Aulie	85 000 $ (1)
JC Lipon	85 000 $ (1)
Alexis Binner	75 000 $ (3)
Simon Hjalmarsson	75 000 $ (2)
Ruzal Galeyev	75 000 $ (2)
Aleksi Saarela	75 000 $ (3)
Filip Sandberg	75 000 $ (2)
Alex Kile	75 000 $ (2)
Alexander Younan	75 000 $ (3)
Anton Karlsson	75 000 $ (3)
Lukas Zetterberg	75 000 $ (3)
Keegan Kanzig	75 000 $ (3)
Geoff Platt	75 000 $ (2)
Ebbe Sionas	75 000 $ (2)
Ludwig Blomstrand	70 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 12 : 2 672 500 $
Year 13 : 1 740 000 $
Year 14 : 630 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 647 500 $
Year 13 : 1 715 000 $
Year 14 : 630 000 $
Year 15 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - 82 $ - 7 701 - 96,26%
Level 2:	5000 - 56 $ - 4 341 - 86,82%
Level 3:	2000 - 36 $ - 1 818 - 90,91%
Level 4:	4000 - 21 $ - 3 847 - 96,19%
Luxury :	1000 - 175 $ - 860 - 85,99%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 38 $ - 1 440 - 71,99%
Farm Level 2:	1000 - 19 $ - 663 - 66,26%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	18 567 - 92,84%
Average Income per Game	1 636 763 $
Year to Date Revenue	24 551 448 $
Farm
Home Games Left	24
Average Attendance - %	2 102 - 70,08%
Average Income per Game	97 589 $
Year to Date Revenue	1 561 423 $
Expense
Pro Players Total Salaries	67 900 000 $
Farm Players Total Salaries	2 960 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 123 527 $
Farm Year To Date Expenses	1 387 278 $
Pro Salary Cap To Date	26 913 971 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 919 080 $
Farm Estimated Season Revenue	2 342 134 $
Pro Remaining Season Days	79
Pro Expenses Per Days	502 941 $
Pro Estimated Expenses	39 732 339 $
Farm Remaining Season Days	79
Farm Expenses Per Days	22 500 $
Farm Estimated Expenses	1 777 500 $
Estimated Season Expenses	41 509 839 $
Season Salary Cap	67 900 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	3 100 000 $
Estimate Over Minimum Salary Cap of 0 $	67 900 000 $
Current Bank Account	18 045 687 $
Projected Bank Account	19 797 062 $

Pro Players Salaries
Jonathan Toews	9 250 000 $ (3)
Aleksander Barkov	7 500 000 $ (4)
Vladimir Tarasenko	7 000 000 $ (2)
Victor Hedman	7 000 000 $ (4)
Jeff Skinner	5 800 000 $ (1)
Semyon Varlamov	5 700 000 $ (1)
Adam Larsson	5 150 000 $ (2)
Joonas Donskoi	2 800 000 $ (1)
Marc Methot (Out of Payroll)	2 750 000 $ (1)
Antoine Roussel	2 400 000 $ (1)
Joel Edmundson	2 300 000 $ (1)
Cal Clutterbuck	2 300 000 $ (1)
Troy Stetcher	1 500 000 $ (1)
Gabriel Dumont	1 500 000 $ (1)
Chris Stewart	1 400 000 $ (2)
Tyler Bertuzzi	1 400 000 $ (1)
Jeff Glass	1 300 000 $ (1)
John Hayden	900 000 $ (2)
Sebastian Aho	900 000 $ (1)
Andrej Sekera	900 000 $ (1)
Scott Laughton (Out of Payroll)	900 000 $ (1)
Erik Cernak	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 12 : 71 550 000 $
Year 13 : 39 100 000 $
Year 14 : 23 750 000 $
Year 15 : 14 500 000 $
Salary Average Commitment
Year 12 : 71 550 000 $
Year 13 : 39 100 000 $
Year 14 : 23 750 000 $
Year 15 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 550 000 $
Year 13 : 39 100 000 $
Year 14 : 23 750 000 $
Year 15 : 14 500 000 $

Farm Players Salaries
Eric Fehr	175 000 $ (2)
Stephane Da Costa	160 000 $ (2)
Matt Moulson	150 000 $ (2)
Jim Slater	150 000 $ (2)
Christopher Gibson	150 000 $ (1)
Zach Trotman	150 000 $ (2)
Ondrej Roman	140 000 $ (2)
Tomas Kubalik	140 000 $ (2)
Jarred Tinordi	130 000 $ (2)
Derek Roy	120 000 $ (1)
Matt D'Agostini	110 000 $ (2)
Francois Bouchard	100 000 $ (1)
Keith Seabrook	100 000 $ (1)
Michael Mersch	100 000 $ (2)
Reece Willcox	100 000 $ (2)
Ryan Stanton	95 000 $ (1)
Jiri Novotny	90 000 $ (1)
Eddie Wittchow	90 000 $ (2)
Jeff Zatkoff	90 000 $ (2)
Scott Kosmachuk	85 000 $ (1)
Patrick Wey	85 000 $ (1)
Tye McGinn	85 000 $ (1)
Zachary Sawchenko	75 000 $ (2)
Jarrod Maidens	75 000 $ (2)
Jordan Subban	75 000 $ (2)
Scott Sabourin	70 000 $ (1)
Roy Radke	70 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 12 : 2 960 000 $
Year 13 : 1 910 000 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 960 000 $
Year 13 : 1 910 000 $
Year 14 : 0 $
Year 15 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 90 $ - 6 114 - 76,42%
Level 2:	6000 - 50 $ - 4 924 - 82,07%
Level 3:	3000 - 30 $ - 2 149 - 71,64%
Level 4:	4000 - 20 $ - 3 595 - 89,88%
Luxury :	1000 - 190 $ - 788 - 78,77%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 492 - 74,58%
Farm Level 2:	1000 - 15 $ - 833 - 83,28%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	17 570 - 79,87%
Average Income per Game	1 586 823 $
Year to Date Revenue	23 802 352 $
Farm
Home Games Left	24
Average Attendance - %	2 324 - 77,48%
Average Income per Game	99 376 $
Year to Date Revenue	1 590 013 $
Expense
Pro Players Total Salaries	70 166 667 $
Farm Players Total Salaries	3 135 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 032 714 $
Farm Year To Date Expenses	1 337 308 $
Pro Salary Cap To Date	28 823 162 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	39 670 587 $
Farm Estimated Season Revenue	2 385 020 $
Pro Remaining Season Days	79
Pro Expenses Per Days	519 608 $
Pro Estimated Expenses	41 049 032 $
Farm Remaining Season Days	79
Farm Expenses Per Days	23 787 $
Farm Estimated Expenses	1 879 173 $
Estimated Season Expenses	42 928 205 $
Season Salary Cap	70 166 667 $
Estimate Under Maximum Salary Cap of 71 000 000 $	833 333 $
Estimate Over Minimum Salary Cap of 0 $	70 166 667 $
Current Bank Account	34 657 267 $
Projected Bank Account	33 784 669 $

Pro Players Salaries
Anze Kopitar	10 350 000 $ (5)
Nikita Kucherov	8 000 000 $ (2)
Jakub Voracek	7 150 000 $ (1)
Sean Monahan	6 800 000 $ (1)
Jared Spurgeon	6 000 000 $ (4)
Cory Schneider	5 750 000 $ (2)
Brandon Saad	5 300 000 $ (1)
Max Domi	5 000 000 $ (4)
Erik Haula	3 000 000 $ (1)
Colton Sceviour	2 350 000 $ (1)
Matthew Peca	1 800 000 $ (1)
Adam Gaudette	916 667 $ (1)
Travis Sanheim	900 000 $ (2)
Brian Elliott	900 000 $ (1)
Charles Hudon	900 000 $ (1)
Adam Fox	900 000 $ (3)
Deryk Engelland	900 000 $ (1)
Michael McCarron	900 000 $ (1)
Jonas Siegenthaler	900 000 $ (3)
Dillon Heatherington	750 000 $ (2)
Matt Roy	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 70 166 667 $
Year 13 : 38 550 000 $
Year 14 : 23 150 000 $
Year 15 : 21 350 000 $
Salary Average Commitment
Year 12 : 69 608 334 $
Year 13 : 37 991 667 $
Year 14 : 22 591 667 $
Year 15 : 20 791 667 $
Salary Cap with 1 Way Contract
Year 12 : 70 166 667 $
Year 13 : 38 550 000 $
Year 14 : 23 150 000 $
Year 15 : 21 350 000 $

Farm Players Salaries
Kurtis MacDermid	160 000 $ (1)
Anton Forsberg	160 000 $ (2)
Jamie McGinn	150 000 $ (2)
Viktor Stalberg	150 000 $ (3)
Justin Fontaine	150 000 $ (3)
Remi Elie	140 000 $ (1)
Justin Weller	130 000 $ (1)
Andreas Martinsen	120 000 $ (3)
Stephen Johns	120 000 $ (1)
Evgeny Medvedev	120 000 $ (2)
Rod Pelley	100 000 $ (1)
Evgeny Grachev	100 000 $ (2)
Casey Borer	100 000 $ (1)
Mike Blunden	100 000 $ (2)
Matt Beleskey	100 000 $ (2)
Mike Hoeffel	100 000 $ (2)
Steve Oleksy	100 000 $ (2)
Michael Latta	90 000 $ (3)
David Gilbert	90 000 $ (3)
Mattias Modig	90 000 $ (1)
Sam Bennett	90 000 $ (2)
Scott Wedgewood	90 000 $ (2)
Andrew Yogan	85 000 $ (1)
Danny Biega	80 000 $ (1)
Julius Bergman	75 000 $ (3)
Evan Cowley	75 000 $ (2)
Rickard Hugg (Out of Payroll)	75 000 $ (3)
Karson Kuhlman	75 000 $ (1)
Nick Oliver	75 000 $ (1)
Adam Marsh	70 000 $ (1)
Colin Jacobs	50 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 12 : 3 210 000 $
Year 13 : 1 935 000 $
Year 14 : 750 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 210 000 $
Year 13 : 1 935 000 $
Year 14 : 750 000 $
Year 15 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 85 $ - 7 198 - 89,98%
Level 2:	6000 - 50 $ - 5 344 - 89,06%
Level 3:	3000 - 28 $ - 2 398 - 79,93%
Level 4:	4000 - 24 $ - 3 265 - 81,63%
Luxury :	1000 - 175 $ - 861 - 86,08%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 537 - 76,86%
Farm Level 2:	1000 - 20 $ - 686 - 68,64%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	19 065 - 86,66%
Average Income per Game	1 676 737 $
Year to Date Revenue	26 827 792 $
Farm
Home Games Left	24
Average Attendance - %	2 224 - 74,12%
Average Income per Game	98 351 $
Year to Date Revenue	1 573 617 $
Expense
Pro Players Total Salaries	62 050 000 $
Farm Players Total Salaries	3 257 250 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 418 714 $
Farm Year To Date Expenses	1 226 424 $
Pro Salary Cap To Date	28 209 151 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 241 688 $
Farm Estimated Season Revenue	2 360 426 $
Pro Remaining Season Days	79
Pro Expenses Per Days	459 926 $
Pro Estimated Expenses	36 334 154 $
Farm Remaining Season Days	79
Farm Expenses Per Days	24 686 $
Farm Estimated Expenses	1 950 194 $
Estimated Season Expenses	38 284 348 $
Season Salary Cap	62 050 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	8 950 000 $
Estimate Over Minimum Salary Cap of 0 $	62 050 000 $
Current Bank Account	20 446 744 $
Projected Bank Account	24 764 510 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (1)
Mark Giordano	7 000 000 $ (5)
Bobby Ryan	5 500 000 $ (1)
Jake Muzzin	5 000 000 $ (2)
Mikko Koivu	4 750 000 $ (3)
Jonathan Drouin (Out of Payroll)	4 300 000 $ (1)
Kyle Quincey	3 500 000 $ (1)
Brian Boyle	3 500 000 $ (3)
Derek Grant (1 Way Contract)	3 300 000 $ (2)
Sven Baertschi	2 300 000 $ (1)
Luke Schenn	2 100 000 $ (2)
Nikita Filatov	1 800 000 $ (1)
David Desharnais	1 800 000 $ (1)
Wojtek Wolski	1 800 000 $ (1)
Landon Ferraro	1 800 000 $ (1)
Jacob Josefson	1 500 000 $ (3)
Ben Chiarot (Out of Payroll)	1 500 000 $ (1)
Morgan Ellis	1 500 000 $ (1)
Andrew Hammond	1 500 000 $ (1)
Shawn Lalonde	1 000 000 $ (2)
Warren Foegele	900 000 $ (3)
Alex Debrincat	900 000 $ (2)
Chris Driedger	850 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 67 850 000 $
Year 13 : 29 950 000 $
Year 14 : 17 650 000 $
Year 15 : 7 000 000 $
Salary Average Commitment
Year 12 : 66 350 000 $
Year 13 : 28 450 000 $
Year 14 : 16 150 000 $
Year 15 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 67 850 000 $
Year 13 : 29 950 000 $
Year 14 : 17 650 000 $
Year 15 : 7 000 000 $

Farm Players Salaries
Vinni Lettieri	950 000 $ (1)
Philippe Dupuis	175 000 $ (1)
Matt Hunwick	130 000 $ (1)
Jiri Sekac	110 000 $ (2)
Andrew Ebbett	110 000 $ (2)
Ross Johnston	100 000 $ (3)
Matt Mahalak	97 500 $ (1)
Johan Gustafsson	90 000 $ (1)
Jake Evans	90 000 $ (3)
Zack MacEwen	84 750 $ (1)
Taylor Chorney (Out of Payroll)	80 000 $ (2)
Valeri Vasiliev	80 000 $ (1)
Jens Looke	75 000 $ (3)
Adam Tambellini	75 000 $ (2)
Luc Snuggerud	75 000 $ (3)
Mario Lucia	75 000 $ (1)
Jared Hauf	75 000 $ (2)
Michael Spacek	75 000 $ (3)
Roland Mckeown	75 000 $ (3)
Kyle Jenkins	75 000 $ (2)
Steve Bernier	75 000 $ (1)
Kyle Beach	75 000 $ (2)
Darby Llewellyn	75 000 $ (2)
Micheal Wall	70 000 $ (1)
Jackson Houck	70 000 $ (1)
Erik Thorell	70 000 $ (1)
Edgars Kulda	55 000 $ (1)
Karl Johansson	50 000 $ (1)
Maximilien Le Sieur	50 000 $ (1)
Seth Ambroz	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 3 337 250 $
Year 13 : 1 165 000 $
Year 14 : 490 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 337 250 $
Year 13 : 1 165 000 $
Year 14 : 490 000 $
Year 15 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 71 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	22 498 024 $	63 475 000 $	7 525 000 $	63 475 000 $	2 657 583 $	27 342 417 $	21	31	52
BlackHawks	13 091 345 $	64 925 000 $	6 075 000 $	64 925 000 $	2 575 000 $	27 425 000 $	22	30	52
BlueJacket	30 925 441 $	70 150 000 $	850 000 $	70 150 000 $	2 771 000 $	27 229 000 $	20	30	50
Blues	74 462 280 $	68 350 000 $	2 650 000 $	68 350 000 $	3 702 500 $	26 297 500 $	20	32	52
Bruins	21 055 994 $	67 300 000 $	3 700 000 $	67 300 000 $	2 585 000 $	27 415 000 $	20	31	51
Canadiens	50 982 934 $	65 900 000 $	5 100 000 $	65 900 000 $	2 535 000 $	27 465 000 $	22	28	50
Canucks	50 271 741 $	62 785 000 $	8 215 000 $	62 785 000 $	2 887 500 $	27 112 500 $	20	30	50
Capitals	12 314 293 $	70 925 000 $	75 000 $	70 925 000 $	2 692 889 $	27 307 111 $	22	30	52
Coyotes	16 290 015 $	67 067 500 $	3 932 500 $	67 067 500 $	2 640 917 $	27 359 083 $	21	31	52
Devils	37 375 246 $	69 700 000 $	1 300 000 $	69 700 000 $	2 398 417 $	27 601 583 $	20	29	49
Ducks	13 956 746 $	69 200 000 $	1 800 000 $	69 200 000 $	2 730 000 $	27 270 000 $	21	28	49
Flames	77 941 947 $	65 475 000 $	5 525 000 $	65 475 000 $	3 142 500 $	26 857 500 $	23	29	52
Flyers	20 029 813 $	62 525 000 $	8 475 000 $	62 525 000 $	2 397 412 $	27 602 588 $	20	28	48
GoldenKnights	19 595 672 $	67 225 000 $	3 775 000 $	67 225 000 $	3 214 167 $	26 785 833 $	20	28	48
Hurricanes	15 051 982 $	70 875 000 $	125 000 $	70 875 000 $	2 920 000 $	27 080 000 $	20	30	50
Islanders	43 410 180 $	69 417 500 $	1 582 500 $	69 417 500 $	4 206 500 $	25 793 500 $	22	30	52
Jets	181 276 280 $	70 075 000 $	925 000 $	70 075 000 $	3 042 500 $	26 957 500 $	20	30	50
Kings	58 390 575 $	68 750 000 $	2 250 000 $	68 750 000 $	2 852 500 $	27 147 500 $	20	29	49
Lightning	23 906 277 $	69 785 000 $	1 215 000 $	69 785 000 $	3 465 000 $	26 535 000 $	20	32	52
MapleLeafs	(5 493 881 $)	68 300 000 $	2 700 000 $	68 300 000 $	3 570 000 $	26 430 000 $	21	30	51
Nordiques	13 462 742 $	68 617 500 $	2 382 500 $	68 617 500 $	2 615 000 $	27 385 000 $	21	29	50
Oilers	63 097 642 $	68 561 666 $	2 438 334 $	68 561 666 $	1 835 000 $	28 165 000 $	26	23	49
Panthers	97 262 530 $	69 750 000 $	1 250 000 $	69 750 000 $	3 437 000 $	26 563 000 $	20	29	49
Penguins	155 092 113 $	66 650 000 $	4 350 000 $	66 650 000 $	3 290 190 $	26 709 810 $	21	30	51
Predators	26 996 478 $	69 559 167 $	1 440 833 $	69 559 167 $	2 892 500 $	27 107 500 $	20	32	52
Rangers	12 106 633 $	67 650 000 $	3 350 000 $	67 650 000 $	1 995 000 $	28 005 000 $	24	28	52
RedWings	22 116 179 $	71 095 000 $	-95 000 $	71 095 000 $	3 366 750 $	26 633 250 $	22	32	54
Sabres	3 173 471 $	68 850 000 $	2 150 000 $	68 850 000 $	3 105 000 $	26 895 000 $	22	30	52
Senators	11 421 871 $	62 200 000 $	8 800 000 $	62 200 000 $	2 672 500 $	27 327 500 $	23	29	52
Sharks	18 045 687 $	67 900 000 $	3 100 000 $	67 900 000 $	2 960 000 $	27 040 000 $	22	27	49
Stars	34 657 267 $	70 166 667 $	833 333 $	70 166 667 $	3 135 000 $	26 865 000 $	21	31	52
Wild	20 446 744 $	62 050 000 $	8 950 000 $	62 050 000 $	3 257 250 $	26 742 750 $	23	30	53

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 26 février 2021 at 20:57

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %