Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 20 février 2019 at 09:56

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - 90 $ - 6 640 - 94,86%
Level 2:	6000 - 57 $ - 4 944 - 82,40%
Level 3:	3000 - 23 $ - 2 462 - 82,08%
Level 4:	5000 - 17 $ - 4 324 - 86,47%
Luxury :	1000 - 184 $ - 850 - 84,95%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 466 - 73,30%
Farm Level 2:	1000 - 25 $ - 740 - 74,01%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 220 - 87,36%
Average Income per Game	1 590 703 $
Year to Date Revenue	60 446 724 $
Farm
Home Games Left	3
Average Attendance - %	2 206 - 73,54%
Average Income per Game	119 016 $
Year to Date Revenue	4 522 609 $
Expense
Pro Players Total Salaries	63 975 000 $
Farm Players Total Salaries	4 045 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 494 557 $
Farm Year To Date Expenses	2 453 174 $
Pro Salary Cap To Date	57 951 998 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 772 110 $
Farm Estimated Season Revenue	357 048 $
Pro Remaining Season Days	18
Pro Expenses Per Days	343 484 $
Pro Estimated Expenses	6 182 712 $
Farm Remaining Season Days	18
Farm Expenses Per Days	22 048 $
Farm Estimated Expenses	396 864 $
Estimated Season Expenses	6 579 576 $
Season Salary Cap	63 975 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 025 000 $
Estimate Over Minimum Salary Cap of 0 $	63 975 000 $
Current Bank Account	24 984 916 $
Projected Bank Account	23 534 498 $

Pro Players Salaries
Oliver Ekman Larsson	6 250 000 $ (4)
John Gibson	6 000 000 $ (1)
Keith Yandle	5 750 000 $ (1)
Ryan McDonagh	5 500 000 $ (2)
Artemi Panarin	5 500 000 $ (3)
Brandon Saad	5 000 000 $ (1)
Brayden Schenn	4 500 000 $ (3)
Nick Bjugstad	4 000 000 $ (4)
Nail Yakupov	3 800 000 $ (1)
Sam Gagner	2 750 000 $ (2)
Mikkel Boedker	2 700 000 $ (1)
Victor Rask	2 500 000 $ (3)
Jared Cowen	1 800 000 $ (1)
Jamie Lundmark	1 800 000 $ (1)
Sam Reinhart	900 000 $ (2)
Nikita Tryamkin	900 000 $ (2)
Peter Regin	900 000 $ (1)
Alan Quine	900 000 $ (2)
Oscar Klefbom	900 000 $ (2)
Kevin Fiala	900 000 $ (3)
David Rittich	725 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 63 975 000 $
Year 10 : 35 500 000 $
Year 11 : 23 650 000 $
Year 12 : 10 250 000 $
Salary Average Commitment
Year 9 : 63 975 000 $
Year 10 : 35 500 000 $
Year 11 : 23 650 000 $
Year 12 : 10 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 975 000 $
Year 10 : 35 500 000 $
Year 11 : 23 650 000 $
Year 12 : 10 250 000 $

Farm Players Salaries
Dustin Boyd	1 500 000 $ (1)
Marc-Antoine Pouliot	150 000 $ (1)
Shane O'Brien	150 000 $ (1)
Milan Jurcina	135 000 $ (1)
Justin Holl (Out of Payroll)	120 000 $ (1)
Jesse Blacker	110 000 $ (3)
Ethan Werek (Out of Payroll)	110 000 $ (3)
Brandon Bollig	100 000 $ (2)
Alexander Svitov	100 000 $ (1)
Jared Boll	100 000 $ (2)
Dillon Fournier	90 000 $ (2)
Marcel Goc (Out of Payroll)	90 000 $ (1)
Daniel Brodin	90 000 $ (2)
Curtis Lazar	90 000 $ (3)
Robert Czarnik	85 000 $ (3)
Trevor Cann	85 000 $ (2)
Justin Jokinen	85 000 $ (3)
Gaelan Patterson	85 000 $ (3)
Troy Rutkowski	85 000 $ (2)
X - Andru Matsoukas	80 000 $ (9)
Pius Suter	80 000 $ (3)
Ville Pokka	80 000 $ (3)
Fredrik Pettersson-Wentzel	80 000 $ (1)
Benjamin Casavant	75 000 $ (3)
Henri Ikonen	75 000 $ (3)
Andreas Soderberg	75 000 $ (3)
Geordie Wudrick	75 000 $ (1)
Lars Volden	70 000 $ (2)
Gregg Sutch	70 000 $ (1)
Steven Shipley	70 000 $ (1)
Andrew Campbell	65 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 9 : 4 255 000 $
Year 10 : 1 715 000 $
Year 11 : 1 030 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 255 000 $
Year 10 : 1 715 000 $
Year 11 : 1 030 000 $
Year 12 : 80 000 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - 90 $ - 6 471 - 92,44%
Level 2:	6000 - 55 $ - 5 346 - 89,10%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 190 $ - 809 - 80,88%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 505 - 75,23%
Farm Level 2:	1000 - 11 $ - 744 - 74,35%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 626 - 93,13%
Average Income per Game	1 547 613 $
Year to Date Revenue	58 809 304 $
Farm
Home Games Left	3
Average Attendance - %	2 248 - 74,94%
Average Income per Game	70 893 $
Year to Date Revenue	2 693 920 $
Expense
Pro Players Total Salaries	63 200 000 $
Farm Players Total Salaries	2 043 250 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	53 834 592 $
Farm Year To Date Expenses	2 041 156 $
Pro Salary Cap To Date	53 292 010 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 642 840 $
Farm Estimated Season Revenue	212 678 $
Pro Remaining Season Days	18
Pro Expenses Per Days	339 362 $
Pro Estimated Expenses	6 108 516 $
Farm Remaining Season Days	18
Farm Expenses Per Days	11 400 $
Farm Estimated Expenses	205 200 $
Estimated Season Expenses	6 313 716 $
Season Salary Cap	63 200 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 800 000 $
Estimate Over Minimum Salary Cap of 0 $	63 200 000 $
Current Bank Account	6 368 817 $
Projected Bank Account	4 910 619 $

Pro Players Salaries
Simon Gagne (Out of Payroll)	7 500 000 $ (2)
Corey Crawford	6 000 000 $ (1)
Ryan Callahan	5 500 000 $ (2)
Bobby Ryan	5 500 000 $ (3)
Dennis Wideman	4 500 000 $ (1)
Logan Couture	4 250 000 $ (1)
Lee Stempniak	4 200 000 $ (1)
Chris Stewart	4 000 000 $ (1)
Tomas Plekanec	4 000 000 $ (3)
Dennis Seidenberg	3 500 000 $ (3)
Kyle Quincey	3 500 000 $ (3)
Paul Martin	3 150 000 $ (1)
Marek Zagrapan	2 400 000 $ (1)
Bobby Sanguinetti (Out of Payroll)	2 300 000 $ (2)
Brandon Mcmillan	1 800 000 $ (1)
Antti Raanta	1 750 000 $ (2)
Sven Andrighetto	1 750 000 $ (2)
Tomas Kubalik	1 750 000 $ (1)
Michael Stone	1 500 000 $ (1)
Jyrki Jokipakka	1 400 000 $ (1)
Yanni Gourde	1 000 000 $ (1)
Colton Sceviour	1 000 000 $ (2)
Marek Tvrdon	750 000 $ (2)
Robert Baillargeon (Out of Payroll)	700 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 9 : 73 700 000 $
Year 10 : 37 750 000 $
Year 11 : 16 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 73 550 000 $
Year 10 : 37 250 000 $
Year 11 : 16 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 73 700 000 $
Year 10 : 37 750 000 $
Year 11 : 16 500 000 $
Year 12 : 0 $

Farm Players Salaries
Drew Schiestel (Out of Payroll)	150 000 $ (2)
Nicola Riopel	150 000 $ (3)
Andreas Nodl	140 000 $ (1)
Kevin Connauton (Out of Payroll)	100 000 $ (1)
Lasse Kukkonen	100 000 $ (3)
Lukas Kaspar	100 000 $ (3)
John Lee	100 000 $ (3)
Cal Clutterbuck (Out of Payroll)	100 000 $ (2)
Danny Richmond	100 000 $ (1)
Anton Gustafsson	95 000 $ (2)
Adam Janosik	90 000 $ (1)
Jimmy Hayes	90 000 $ (1)
Dmitri Vorobiev	85 000 $ (1)
Dustin Walsh	85 000 $ (3)
Brian Ferlin	80 000 $ (1)
Michael Houser	80 000 $ (1)
Garth Murray	80 000 $ (1)
X - Sébastien Paris-Lortie	80 000 $ (9)
Maxim Mamin	75 750 $ (1)
Nick Oliver	75 000 $ (3)
Brian Hart	72 500 $ (3)
Zac Larraza	70 000 $ (2)
Raphael Bussieres	70 000 $ (2)
Shane McColgan	60 000 $ (2)
Steven Hodges	60 000 $ (1)
Benjamin Gallacher	55 000 $ (2)
Tony DeHart	50 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 9 : 2 393 250 $
Year 10 : 1 412 500 $
Year 11 : 812 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 393 250 $
Year 10 : 1 412 500 $
Year 11 : 812 500 $
Year 12 : 80 000 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	7000 - 95 $ - 5 264 - 75,20%
Level 2:	6000 - 50 $ - 5 436 - 90,60%
Level 3:	3000 - 20 $ - 2 531 - 84,37%
Level 4:	5000 - 15 $ - 4 437 - 88,73%
Luxury :	1500 - 135 $ - 1 082 - 72,15%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 30 $ - 1 467 - 73,34%
Farm Level 2:	1000 - 20 $ - 726 - 72,63%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 750 - 83,33%
Average Income per Game	1 421 524 $
Year to Date Revenue	54 017 907 $
Farm
Home Games Left	3
Average Attendance - %	2 193 - 73,10%
Average Income per Game	82 475 $
Year to Date Revenue	3 134 052 $
Expense
Pro Players Total Salaries	62 500 000 $
Farm Players Total Salaries	2 345 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 758 901 $
Farm Year To Date Expenses	2 377 243 $
Pro Salary Cap To Date	59 216 346 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 264 572 $
Farm Estimated Season Revenue	247 425 $
Pro Remaining Season Days	18
Pro Expenses Per Days	335 638 $
Pro Estimated Expenses	6 041 484 $
Farm Remaining Season Days	18
Farm Expenses Per Days	13 005 $
Farm Estimated Expenses	234 090 $
Estimated Season Expenses	6 275 574 $
Season Salary Cap	62 500 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 500 000 $
Estimate Over Minimum Salary Cap of 0 $	62 500 000 $
Current Bank Account	3 638 341 $
Projected Bank Account	1 874 764 $

Pro Players Salaries
Tyler Seguin	9 000 000 $ (4)
Carey Price	8 500 000 $ (2)
Claude Giroux	7 500 000 $ (1)
Brad Stuart	6 750 000 $ (2)
Derek Stepan	6 500 000 $ (1)
Jussi Jokinen	5 700 000 $ (2)
Nathan MacKinnon	4 700 000 $ (1)
Victor Hedman (Out of Payroll)	4 500 000 $ (1)
Damon Severson	3 000 000 $ (4)
Erik Gustafsson (Out of Payroll)	1 500 000 $ (2)
Kevin Poulin	1 400 000 $ (1)
Logan MacMillan	950 000 $ (2)
Seth Jones	900 000 $ (2)
Bo Horvat	900 000 $ (2)
Joakim Nordstrom	900 000 $ (1)
David Pastrnak	900 000 $ (2)
Andre Burakowsky (Out of Payroll)	900 000 $ (2)
Dmitri Orlov	900 000 $ (1)
Martin Frk	900 000 $ (3)
Josh Anderson	900 000 $ (2)
William Wrenn	900 000 $ (3)
Matthew Peca	650 000 $ (1)
Fredrik Claesson	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 9 : 69 400 000 $
Year 10 : 41 700 000 $
Year 11 : 13 800 000 $
Year 12 : 12 000 000 $
Salary Average Commitment
Year 9 : 69 400 000 $
Year 10 : 41 700 000 $
Year 11 : 13 800 000 $
Year 12 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 400 000 $
Year 10 : 41 700 000 $
Year 11 : 13 800 000 $
Year 12 : 12 000 000 $

Farm Players Salaries
Dick Axelsson	140 000 $ (1)
Mika Noronen	120 000 $ (1)
Eric Wellwood	100 000 $ (1)
Stefan Legein	100 000 $ (3)
Evgeni Dadonov	95 000 $ (1)
Artur Gavrus	95 000 $ (2)
Miika Salomaki	95 000 $ (1)
Brendan Gaunce	90 000 $ (3)
Samu Perhonen	90 000 $ (3)
Duncan Siemens	90 000 $ (3)
Josh Unice	90 000 $ (1)
Andy Andreoff	90 000 $ (3)
Jordon Southorn	90 000 $ (3)
Carl Sneep	85 000 $ (1)
Jyri Niemi	85 000 $ (1)
Griffin Reinhart	85 000 $ (3)
Gavin Bayreuther	80 000 $ (3)
X - Jean-François Langelier	80 000 $ (9)
Dakota Mermis	80 000 $ (3)
Mirko Hoefflin	75 000 $ (1)
Jared Knight	75 000 $ (1)
Jason Kasdorf	75 000 $ (2)
Matej Beran	70 000 $ (2)
Yasin Cisse	70 000 $ (1)
Marc-Olivier Roy	70 000 $ (2)
Kevin Sundher	65 000 $ (1)
Tomas Zizka	65 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 9 : 2 345 000 $
Year 10 : 1 185 000 $
Year 11 : 875 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 345 000 $
Year 10 : 1 185 000 $
Year 11 : 875 000 $
Year 12 : 80 000 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 88 $ - 5 920 - 84,58%
Level 2:	6000 - 55 $ - 4 719 - 78,66%
Level 3:	2000 - 35 $ - 1 577 - 78,85%
Level 4:	4000 - 23 $ - 2 981 - 74,53%
Luxury :	1000 - 200 $ - 749 - 74,91%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 515 - 75,73%
Farm Level 2:	1000 - 25 $ - 748 - 74,83%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 947 - 79,73%
Average Income per Game	1 512 885 $
Year to Date Revenue	57 489 645 $
Farm
Home Games Left	3
Average Attendance - %	2 263 - 75,43%
Average Income per Game	97 236 $
Year to Date Revenue	3 694 964 $
Expense
Pro Players Total Salaries	64 042 500 $
Farm Players Total Salaries	3 580 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 672 732 $
Farm Year To Date Expenses	2 849 710 $
Pro Salary Cap To Date	58 130 180 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 538 656 $
Farm Estimated Season Revenue	291 708 $
Pro Remaining Season Days	18
Pro Expenses Per Days	343 843 $
Pro Estimated Expenses	6 189 174 $
Farm Remaining Season Days	18
Farm Expenses Per Days	19 574 $
Farm Estimated Expenses	352 332 $
Estimated Season Expenses	6 541 506 $
Season Salary Cap	64 042 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 957 500 $
Estimate Over Minimum Salary Cap of 0 $	64 042 500 $
Current Bank Account	66 849 949 $
Projected Bank Account	65 138 807 $

Pro Players Salaries
Brad Marchand	8 000 000 $ (5)
Alexander Semin	7 500 000 $ (5)
Sergei Bobrovsky	6 500 000 $ (3)
Jason Spezza	5 750 000 $ (1)
Chris Higgins	5 500 000 $ (2)
Kyle Turris	4 900 000 $ (1)
Ryan Ellis (Out of Payroll)	4 000 000 $ (3)
Fedor Tyutin	4 000 000 $ (4)
Kevin Dallman	3 500 000 $ (1)
Jesper Fast	3 000 000 $ (3)
Anders Lee	2 500 000 $ (1)
Jake Gardiner	2 400 000 $ (1)
Andrew Macdonald	2 400 000 $ (1)
Alexander Urbom	1 500 000 $ (2)
James Sheppard	1 400 000 $ (1)
Mikael Tellqvist	1 100 000 $ (2)
Marek Viedensky	950 000 $ (2)
Martin Marincin	900 000 $ (1)
Tim Schaller	775 000 $ (1)
Henrik Samuelsson	750 000 $ (3)
Vinnie Hinostroza	717 500 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 68 042 500 $
Year 10 : 42 800 000 $
Year 11 : 33 750 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 69 459 166 $
Year 10 : 43 300 000 $
Year 11 : 33 750 000 $
Year 12 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 042 500 $
Year 10 : 42 800 000 $
Year 11 : 33 750 000 $
Year 12 : 19 500 000 $

Farm Players Salaries
Philip McRae	1 000 000 $ (1)
Jordan Caron	150 000 $ (2)
Josh Jooris (Out of Payroll)	150 000 $ (2)
Nick Spaling	140 000 $ (1)
Barry Tallackson	140 000 $ (2)
Brian Strait (Out of Payroll)	120 000 $ (2)
Klas Dahlbeck	120 000 $ (1)
Ben Smith	120 000 $ (1)
Mikko Koskinen	115 000 $ (1)
Yannick Weber	115 000 $ (1)
Dale Weise	100 000 $ (2)
Brenden Dillon	100 000 $ (1)
Thomas Larkin	95 000 $ (2)
Mathieu Corbeil	95 000 $ (1)
Antoine Lafleur	95 000 $ (3)
Ben Ryan	95 000 $ (2)
Niklas Lundstrom	90 000 $ (3)
Joel Armia	90 000 $ (3)
X - Richard Chaput	80 000 $ (9)
Philippe Cornet	80 000 $ (2)
Ludvig Rensfeldt	80 000 $ (1)
Mathieu Brodeur	80 000 $ (2)
Tyler Pitlick (Out of Payroll)	75 000 $ (1)
Bill Arnold	75 000 $ (1)
Jaynen Rissling	70 000 $ (3)
Daniel Delisle	70 000 $ (3)
Troy Vance	70 000 $ (2)
Brett Bulmer	70 000 $ (1)
Dillon Donnelly	65 000 $ (3)
Philip Tot	65 000 $ (3)
Max Friberg	60 000 $ (3)
Yannick Veilleux	55 000 $ (3)
Total Farm Players	32
Salary Commitment
Year 9 : 3 925 000 $
Year 10 : 1 820 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 925 000 $
Year 10 : 1 820 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - 90 $ - 6 577 - 93,96%
Level 2:	6000 - 58 $ - 4 455 - 74,25%
Level 3:	3000 - 26 $ - 2 391 - 79,69%
Level 4:	5000 - 21 $ - 4 044 - 80,88%
Luxury :	1500 - 134 $ - 1 078 - 71,86%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 40 $ - 1 529 - 76,44%
Farm Level 2:	1000 - 18 $ - 753 - 75,30%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 545 - 82,42%
Average Income per Game	1 565 150 $
Year to Date Revenue	59 475 699 $
Farm
Home Games Left	3
Average Attendance - %	2 282 - 76,06%
Average Income per Game	105 258 $
Year to Date Revenue	3 999 803 $
Expense
Pro Players Total Salaries	66 037 500 $
Farm Players Total Salaries	4 725 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 462 637 $
Farm Year To Date Expenses	2 939 559 $
Pro Salary Cap To Date	59 920 102 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 695 450 $
Farm Estimated Season Revenue	315 774 $
Pro Remaining Season Days	18
Pro Expenses Per Days	354 455 $
Pro Estimated Expenses	6 380 190 $
Farm Remaining Season Days	18
Farm Expenses Per Days	25 665 $
Farm Estimated Expenses	461 970 $
Estimated Season Expenses	6 842 160 $
Season Salary Cap	66 037 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	962 500 $
Estimate Over Minimum Salary Cap of 0 $	66 037 500 $
Current Bank Account	23 699 043 $
Projected Bank Account	21 868 107 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (3)
Shea Weber	7 500 000 $ (3)
Andrei Kostitsyn	7 500 000 $ (4)
Phil Kessel	7 000 000 $ (2)
P.K. Subban	6 500 000 $ (1)
Jonathan Bernier	4 600 000 $ (2)
Nikita Zaitsev	4 500 000 $ (1)
Brendan Gallagher	4 000 000 $ (2)
David Schlemko	3 200 000 $ (2)
Brooks Orpik	2 800 000 $ (1)
Louie Caporusso	2 100 000 $ (2)
Karri Ramo	1 100 000 $ (1)
Francois Bouchard	1 000 000 $ (2)
Boone Jenner	900 000 $ (1)
Brayden Point	900 000 $ (3)
Boo Nieves	900 000 $ (3)
Jack Eichel	900 000 $ (2)
Steve Oleksy	850 000 $ (1)
Jujhar Khaira	675 000 $ (1)
Christopher DiDomenico	612 500 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 037 500 $
Year 10 : 48 100 000 $
Year 11 : 25 300 000 $
Year 12 : 7 500 000 $
Salary Average Commitment
Year 9 : 64 537 500 $
Year 10 : 46 600 000 $
Year 11 : 23 800 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 037 500 $
Year 10 : 48 100 000 $
Year 11 : 25 300 000 $
Year 12 : 7 500 000 $

Farm Players Salaries
Michael Kostka	1 500 000 $ (2)
Nicolas Kerdiles	850 000 $ (3)
Evgeny Medvedev	140 000 $ (1)
Justin Falk	110 000 $ (1)
Matt Tennyson	100 000 $ (2)
Kirill Lyamin	100 000 $ (2)
Jean-Phillipe Cote	100 000 $ (2)
Adam Pardy	100 000 $ (1)
Luca Caputi	95 000 $ (3)
James Wright	95 000 $ (1)
Max Nicastro	95 000 $ (1)
Olivier Roy	95 000 $ (1)
Kyle Wilson	95 000 $ (1)
Kristopher Foucault	90 000 $ (1)
Ryan Howse	90 000 $ (3)
Jake Paterson	90 000 $ (3)
Brandon Davidson	90 000 $ (3)
Philip Lane (Out of Payroll)	90 000 $ (1)
X - Simon Gratton	80 000 $ (9)
Johan Sundstrom	80 000 $ (2)
Ben Winnett	80 000 $ (3)
Austin Madaisky	80 000 $ (1)
Austen Brassard (Out of Payroll)	75 000 $ (2)
Martin Ouellette	75 000 $ (1)
Sebastian Collberg	75 000 $ (3)
Joachim Nermark	75 000 $ (2)
Samuel Kurker	70 000 $ (3)
Max Gardiner	70 000 $ (1)
Dane Fox	70 000 $ (3)
Garrett Meurs	70 000 $ (2)
Matthew Deblouw	65 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 4 890 000 $
Year 10 : 1 640 000 $
Year 11 : 890 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 890 000 $
Year 10 : 1 640 000 $
Year 11 : 890 000 $
Year 12 : 80 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - 70 $ - 6 758 - 96,54%
Level 2:	6000 - 35 $ - 5 816 - 96,93%
Level 3:	3000 - 20 $ - 2 590 - 86,32%
Level 4:	5000 - 10 $ - 4 794 - 95,87%
Luxury :	1000 - 150 $ - 999 - 99,87%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 30 $ - 1 538 - 76,92%
Farm Level 2:	1000 - 15 $ - 754 - 75,36%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	20 956 - 95,25%
Average Income per Game	1 270 743 $
Year to Date Revenue	48 288 217 $
Farm
Home Games Left	3
Average Attendance - %	2 292 - 76,40%
Average Income per Game	80 924 $
Year to Date Revenue	3 075 099 $
Expense
Pro Players Total Salaries	65 950 000 $
Farm Players Total Salaries	4 265 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 477 096 $
Farm Year To Date Expenses	2 874 534 $
Pro Salary Cap To Date	58 934 601 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 812 228 $
Farm Estimated Season Revenue	242 771 $
Pro Remaining Season Days	18
Pro Expenses Per Days	353 989 $
Pro Estimated Expenses	6 371 802 $
Farm Remaining Season Days	18
Farm Expenses Per Days	23 218 $
Farm Estimated Expenses	417 924 $
Estimated Season Expenses	6 789 726 $
Season Salary Cap	65 950 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 050 000 $
Estimate Over Minimum Salary Cap of 0 $	65 950 000 $
Current Bank Account	35 096 787 $
Projected Bank Account	32 362 060 $

Pro Players Salaries
Taylor Hall	8 000 000 $ (5)
Martin Havlat	7 750 000 $ (2)
John Tavares	7 500 000 $ (1)
Matt Carle	5 900 000 $ (1)
Sean Monahan	5 650 000 $ (2)
Jeff Skinner	5 300 000 $ (1)
Frederik Andersen	4 800 000 $ (1)
Andrej Meszaros	4 500 000 $ (2)
Sami Vatanen	3 100 000 $ (2)
Jean Gabriel Pageau	2 800 000 $ (1)
Trevor Van Riemsdyk	1 800 000 $ (1)
Andre Benoit (Out of Payroll)	1 500 000 $ (1)
Kevan Miller	1 400 000 $ (1)
Ryan O'Marra	1 400 000 $ (1)
Anthony Duclair	900 000 $ (1)
Esa Lindell	900 000 $ (2)
Ondrej Kase	900 000 $ (3)
Jacob De La Rose	900 000 $ (3)
Charles Hudon	900 000 $ (3)
Sean Kuraly	850 000 $ (2)
Charlie Lindgren	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 450 000 $
Year 10 : 33 450 000 $
Year 11 : 10 700 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 66 950 000 $
Year 10 : 32 950 000 $
Year 11 : 10 700 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 450 000 $
Year 10 : 33 450 000 $
Year 11 : 10 700 000 $
Year 12 : 8 000 000 $

Farm Players Salaries
Eric O'dell	1 300 000 $ (1)
Tanner Richard	800 000 $ (2)
Brett Carson (Out of Payroll)	220 000 $ (3)
Matt Bartkowski	200 000 $ (3)
Brian Gibbons	180 000 $ (3)
Shawn Matthias	140 000 $ (1)
Kevin Quick	140 000 $ (2)
David Steckel	130 000 $ (1)
Andreas Martinsen	115 000 $ (1)
Pavel Vorobiev	100 000 $ (2)
Harri Sateri	100 000 $ (1)
Justin Fontaine (Out of Payroll)	100 000 $ (2)
Corban Knight	95 000 $ (2)
Peter Delmas	90 000 $ (1)
Maxime Clermont	90 000 $ (1)
Jesper Pettersson	90 000 $ (2)
Justin Sefton	90 000 $ (2)
X - Mathieu Roy	80 000 $ (9)
Jordan Weal	80 000 $ (1)
Robin Kovacs	80 000 $ (3)
Dylan Blujus	80 000 $ (3)
Julien Pelletier	75 000 $ (1)
Brett Sutter (Out of Payroll)	75 000 $ (1)
Carter Ashton	75 000 $ (1)
Matia Marcantuoni	70 000 $ (1)
Dante Salituro	65 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 9 : 4 660 000 $
Year 10 : 1 600 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 660 000 $
Year 10 : 1 600 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 5 071 - 84,52%
Level 2:	5000 - 60 $ - 4 166 - 83,32%
Level 3:	2000 - 35 $ - 1 768 - 88,38%
Level 4:	4000 - 20 $ - 3 958 - 98,94%
Luxury :	1000 - 200 $ - 768 - 76,84%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 462 - 73,08%
Farm Level 2:	1000 - 15 $ - 745 - 74,49%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 731 - 87,40%
Average Income per Game	1 441 807 $
Year to Date Revenue	54 788 671 $
Farm
Home Games Left	3
Average Attendance - %	2 207 - 73,55%
Average Income per Game	87 787 $
Year to Date Revenue	3 335 904 $
Expense
Pro Players Total Salaries	64 400 000 $
Farm Players Total Salaries	2 755 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 871 837 $
Farm Year To Date Expenses	2 647 188 $
Pro Salary Cap To Date	56 329 315 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 325 421 $
Farm Estimated Season Revenue	263 361 $
Pro Remaining Season Days	18
Pro Expenses Per Days	345 745 $
Pro Estimated Expenses	6 223 410 $
Farm Remaining Season Days	18
Farm Expenses Per Days	15 186 $
Farm Estimated Expenses	273 348 $
Estimated Season Expenses	6 496 758 $
Season Salary Cap	64 400 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 600 000 $
Estimate Over Minimum Salary Cap of 0 $	64 400 000 $
Current Bank Account	52 828 756 $
Projected Bank Account	50 920 780 $

Pro Players Salaries
Justin Williams	6 750 000 $ (3)
T.J. Oshie	6 500 000 $ (3)
Pekka Rinne	6 250 000 $ (4)
Ron Hainsey	4 875 000 $ (2)
Zach Bogosian	4 600 000 $ (2)
Tyler Ennis	4 400 000 $ (1)
Frans Nielsen	4 000 000 $ (2)
Adam Henrique	4 000 000 $ (1)
TJ Brodie	3 900 000 $ (2)
Conor Sheary	3 500 000 $ (2)
Jonas Junland	2 950 000 $ (2)
Eddie Lack	2 500 000 $ (1)
Mattew Calvert	2 200 000 $ (1)
Colby Robak	2 100 000 $ (2)
Mark Flood (Out of Payroll)	2 000 000 $ (1)
Dennis Rasmussen	1 500 000 $ (2)
Jake Hansen	1 000 000 $ (1)
Leon Draisaitl	900 000 $ (1)
Tobias Rieder	900 000 $ (2)
Slater Koekkoek	900 000 $ (3)
Josh Archibald	675 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 66 400 000 $
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 64 850 000 $
Year 10 : 47 175 000 $
Year 11 : 18 850 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 400 000 $
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $

Farm Players Salaries
Justin Pogge	150 000 $ (2)
Tim Kennedy	150 000 $ (1)
Taylor Ellington	150 000 $ (2)
Jeff Zatkoff	140 000 $ (2)
Kyle Cumiskey	130 000 $ (2)
John Moore	115 000 $ (1)
Branislav Mezei	110 000 $ (2)
Jeremy Price	100 000 $ (3)
Viktor Tikhonov	100 000 $ (2)
Magnus Paajarvi	100 000 $ (1)
Brendan Mikkelson	92 500 $ (1)
Jaroslav Janus	90 000 $ (1)
Maxime Sauve	90 000 $ (1)
Bud Holloway	85 000 $ (1)
Brett Ponich	85 000 $ (3)
Aaron Marvin	85 000 $ (1)
Joe Morrow	85 000 $ (2)
Scott Timmins	82 500 $ (1)
Ivan Telegin	80 000 $ (1)
Matej Stransky	80 000 $ (3)
Daultan Leveille	80 000 $ (3)
X - Luc Chicoine	80 000 $ (9)
Kevin Lynch	75 000 $ (3)
Henrik Bjorklund	75 000 $ (2)
Brendan Woods	75 000 $ (1)
Emil Lundberg	70 000 $ (3)
Samuel Fejes	70 000 $ (3)
Joey Leach (Out of Payroll)	70 000 $ (1)
Vinny Saponari	70 000 $ (1)
Lukas Sutter	60 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 9 : 2 825 000 $
Year 10 : 1 640 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 825 000 $
Year 10 : 1 640 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	7000 - 90 $ - 6 383 - 91,19%
Level 2:	5000 - 50 $ - 4 976 - 99,53%
Level 3:	2000 - 35 $ - 1 722 - 86,11%
Level 4:	4000 - 20 $ - 3 947 - 98,66%
Luxury :	1000 - 140 $ - 996 - 99,61%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 480 - 74,01%
Farm Level 2:	1000 - 20 $ - 754 - 75,36%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 024 - 94,86%
Average Income per Game	1 513 111 $
Year to Date Revenue	57 498 227 $
Farm
Home Games Left	3
Average Attendance - %	2 234 - 74,46%
Average Income per Game	115 075 $
Year to Date Revenue	4 372 831 $
Expense
Pro Players Total Salaries	64 900 500 $
Farm Players Total Salaries	3 385 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 547 971 $
Farm Year To Date Expenses	2 259 012 $
Pro Salary Cap To Date	58 005 420 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 539 334 $
Farm Estimated Season Revenue	345 224 $
Pro Remaining Season Days	18
Pro Expenses Per Days	348 407 $
Pro Estimated Expenses	6 271 326 $
Farm Remaining Season Days	18
Farm Expenses Per Days	18 537 $
Farm Estimated Expenses	333 666 $
Estimated Season Expenses	6 604 992 $
Season Salary Cap	64 900 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 099 500 $
Estimate Over Minimum Salary Cap of 0 $	64 900 500 $
Current Bank Account	7 005 290 $
Projected Bank Account	5 284 856 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (2)
Kyle Okposo	6 150 000 $ (4)
Dustin Brown	5 750 000 $ (1)
Gabriel Landeskog	5 000 000 $ (1)
Tobias Enstrom	4 500 000 $ (1)
Tyler Bozak	4 150 000 $ (3)
David Backes	3 850 000 $ (1)
Christian Ehrhoff	3 750 000 $ (1)
Jonathan Marchessault	3 500 000 $ (2)
Trevor Daley	3 250 500 $ (1)
Kyle Brodziak	3 000 000 $ (2)
Jonas Brodin	2 950 000 $ (2)
Tuomo Ruutu	2 150 000 $ (1)
Jacob Markstrom	1 800 000 $ (1)
Ty Wishart	1 750 000 $ (2)
Matt Frattin	1 750 000 $ (1)
Brooks Laich	1 750 000 $ (1)
Petr Mrazek	900 000 $ (1)
Bryan Rust	900 000 $ (1)
Robert Hagg	900 000 $ (3)
Corey Cowick	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 64 900 500 $
Year 10 : 28 900 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $
Salary Average Commitment
Year 9 : 64 900 500 $
Year 10 : 28 900 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 900 500 $
Year 10 : 28 900 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $

Farm Players Salaries
Vladislav Namestnikov	900 000 $ (1)
Calvin de Haan (Out of Payroll)	175 000 $ (3)
Jay McClement	160 000 $ (1)
Frank Vatrano	140 000 $ (2)
Dwight King	140 000 $ (1)
Daniel Carr	110 000 $ (1)
Vladimir Sobotka	110 000 $ (1)
Sam Brittain	100 000 $ (2)
Dylan DeMelo	100 000 $ (2)
Sergei Korostin	100 000 $ (2)
Peter Andersson	90 000 $ (2)
Matthew Nieto	90 000 $ (2)
Calle Jarnkrok	90 000 $ (1)
David Kampf (Out of Payroll)	90 000 $ (3)
Ryan Button	90 000 $ (2)
Mitch Wahl	90 000 $ (2)
Brent Regner	90 000 $ (2)
Reid Boucher	90 000 $ (3)
David Warsofsky	90 000 $ (2)
Andrey Pedan	85 000 $ (3)
Kirill Kabanov	80 000 $ (1)
X - Guillaume Cazes	80 000 $ (9)
Michael Paliotta	80 000 $ (2)
Eric Knodel	80 000 $ (1)
Laurent Brossoit	75 000 $ (1)
Tyler Plante	75 000 $ (1)
Linus Arnesson	75 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 9 : 3 475 000 $
Year 10 : 1 655 000 $
Year 11 : 595 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 475 000 $
Year 10 : 1 655 000 $
Year 11 : 595 000 $
Year 12 : 80 000 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	7000 - 100 $ - 4 872 - 69,60%
Level 2:	5000 - 60 $ - 4 177 - 83,53%
Level 3:	2000 - 40 $ - 1 508 - 75,42%
Level 4:	4000 - 35 $ - 2 182 - 54,55%
Luxury :	1000 - 200 $ - 778 - 77,77%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 501 - 75,03%
Farm Level 2:	1000 - 15 $ - 752 - 75,21%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	13 516 - 71,14%
Average Income per Game	1 413 030 $
Year to Date Revenue	53 695 136 $
Farm
Home Games Left	3
Average Attendance - %	2 253 - 75,09%
Average Income per Game	89 891 $
Year to Date Revenue	3 415 860 $
Expense
Pro Players Total Salaries	64 414 167 $
Farm Players Total Salaries	2 545 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 499 575 $
Farm Year To Date Expenses	2 445 831 $
Pro Salary Cap To Date	58 957 023 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 239 090 $
Farm Estimated Season Revenue	269 673 $
Pro Remaining Season Days	18
Pro Expenses Per Days	345 820 $
Pro Estimated Expenses	6 224 760 $
Farm Remaining Season Days	18
Farm Expenses Per Days	14 069 $
Farm Estimated Expenses	253 242 $
Estimated Season Expenses	6 478 002 $
Season Salary Cap	64 414 167 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 585 833 $
Estimate Over Minimum Salary Cap of 0 $	64 414 167 $
Current Bank Account	12 953 268 $
Projected Bank Account	10 984 029 $

Pro Players Salaries
Jeff Carter	7 500 000 $ (3)
Vladimir Tarasenko	7 000 000 $ (4)
Nick Holden	4 800 000 $ (3)
David Perron	4 500 000 $ (4)
Cody Hodgson	4 500 000 $ (4)
Dustin Byfuglien	4 500 000 $ (1)
Kevin Shattenkirk	4 300 000 $ (1)
Thomas Greiss	4 200 000 $ (1)
Ty Rattie	3 500 000 $ (4)
Gustav Nyquist	3 200 000 $ (1)
Nikolai Kulemin	3 000 000 $ (1)
Viktor Stalberg	2 500 000 $ (3)
Raphael Diaz	2 150 000 $ (1)
Éric Gélinas	2 150 000 $ (1)
Markus Hannikainen	1 500 000 $ (3)
Neal Pionk	925 000 $ (1)
Dean Kukan	900 000 $ (3)
Louis Domingue	900 000 $ (1)
Alex Kerfoot	900 000 $ (3)
Christian Dvorak	839 167 $ (1)
Ryan Carpenter	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 64 414 167 $
Year 10 : 37 600 000 $
Year 11 : 37 600 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 63 914 167 $
Year 10 : 37 100 000 $
Year 11 : 37 100 000 $
Year 12 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 414 167 $
Year 10 : 37 600 000 $
Year 11 : 37 600 000 $
Year 12 : 19 500 000 $

Farm Players Salaries
Stephen Gionta	200 000 $ (2)
Philipp Grubauer	175 000 $ (3)
John Mitchell	160 000 $ (2)
Andrei Loktionov (Out of Payroll)	140 000 $ (1)
Steven Kampfer	120 000 $ (1)
Jim Vandermeer	120 000 $ (1)
Seth Helgeson	100 000 $ (1)
Brad Malone	95 000 $ (1)
Denis Bodrov	90 000 $ (3)
Chet Pickard	90 000 $ (2)
Boyd Gordon	90 000 $ (1)
Derek Rodwell	90 000 $ (2)
Radek Smolenak	85 000 $ (1)
Joel Gistedt	80 000 $ (1)
Nick Ebert	80 000 $ (3)
Colin Sullivan	80 000 $ (1)
Mikhail Stefanovich	80 000 $ (2)
X - Louis-Philippe DesHaies	80 000 $ (9)
Myles Bell	75 000 $ (2)
Jerome Gauthier-Leduc (Out of Payroll)	70 000 $ (1)
Samuel Noreau	70 000 $ (1)
Olivier Archambault	70 000 $ (1)
Patrick McNally	70 000 $ (1)
Brandon Hynes	65 000 $ (1)
Ruslan Bashkirov	65 000 $ (3)
Philippe Hudon	65 000 $ (1)
Jay Dickman	60 000 $ (1)
Blake Clarke	50 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 9 : 2 615 000 $
Year 10 : 1 235 000 $
Year 11 : 540 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 615 000 $
Year 10 : 1 235 000 $
Year 11 : 540 000 $
Year 12 : 80 000 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	7000 - 95 $ - 5 419 - 77,41%
Level 2:	5000 - 60 $ - 4 364 - 87,27%
Level 3:	2000 - 40 $ - 1 547 - 77,37%
Level 4:	4000 - 25 $ - 3 120 - 78,00%
Luxury :	1000 - 185 $ - 872 - 87,22%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 489 - 74,43%
Farm Level 2:	1000 - 15 $ - 744 - 74,37%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 322 - 80,64%
Average Income per Game	1 479 406 $
Year to Date Revenue	56 217 430 $
Farm
Home Games Left	3
Average Attendance - %	2 232 - 74,41%
Average Income per Game	89 119 $
Year to Date Revenue	3 386 517 $
Expense
Pro Players Total Salaries	64 275 000 $
Farm Players Total Salaries	2 800 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 376 020 $
Farm Year To Date Expenses	2 579 723 $
Pro Salary Cap To Date	56 833 411 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 438 218 $
Farm Estimated Season Revenue	267 357 $
Pro Remaining Season Days	18
Pro Expenses Per Days	345 080 $
Pro Estimated Expenses	6 211 440 $
Farm Remaining Season Days	18
Farm Expenses Per Days	15 426 $
Farm Estimated Expenses	277 668 $
Estimated Season Expenses	6 489 108 $
Season Salary Cap	64 275 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 725 000 $
Estimate Over Minimum Salary Cap of 0 $	64 275 000 $
Current Bank Account	23 583 161 $
Projected Bank Account	21 799 628 $

Pro Players Salaries
Olli Jokinen	8 000 000 $ (2)
Pavel Datsyuk	7 500 000 $ (1)
Ryan Suter	7 000 000 $ (4)
Ales Hemsky (1 Way Contract)	6 750 000 $ (1)
Alexander Radulov	6 000 000 $ (2)
Brent Seabrook	4 850 000 $ (3)
Mike Green	4 100 000 $ (2)
Josh Gorges	3 500 000 $ (1)
Jacob Trouba (Out of Payroll)	3 500 000 $ (4)
Jay Beagle	3 100 000 $ (1)
Nate Thompson	3 000 000 $ (3)
Sebastian Wannstrom	2 500 000 $ (2)
Mark Katic	925 000 $ (2)
Charlie Coyle	900 000 $ (1)
Teuvo Teravainen	900 000 $ (2)
Oliver Bjorkstrand	900 000 $ (3)
Matt Murray	900 000 $ (2)
Brock McGinn	900 000 $ (3)
Evgeny Kuznetsov	900 000 $ (1)
Nathan Beaulieu	900 000 $ (1)
Anton Forsberg	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 775 000 $
Year 10 : 43 475 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 67 275 000 $
Year 10 : 42 975 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 775 000 $
Year 10 : 43 475 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $

Farm Players Salaries
Nathan Gerbe	175 000 $ (2)
Theo Ruth	150 000 $ (2)
Zack Stortini	150 000 $ (1)
Anton Rodin	140 000 $ (1)
Cory Conacher	140 000 $ (2)
Cal O'Reilly	135 000 $ (1)
Enver Lisin	125 000 $ (2)
Joonas Nattinen	100 000 $ (2)
Jordan Szwarz	100 000 $ (3)
John McFarland	100 000 $ (1)
Marcel Noebels	100 000 $ (3)
Tyler Beskorowany	95 000 $ (1)
Michael Hutchinson	95 000 $ (1)
Drake Caggiula	92 500 $ (1)
Dylan Olsen	92 500 $ (2)
Jordan Schmaltz	90 000 $ (3)
Patrik Bartosak	90 000 $ (3)
Paul Postma	90 000 $ (2)
Cam Janssen	85 000 $ (1)
X - Sébastien Beaupré	80 000 $ (9)
Matt Mackenzie	80 000 $ (2)
Nicklas Lasu	80 000 $ (2)
Max Reinhart	80 000 $ (1)
Jason Williams	75 000 $ (1)
Colby Cohen	75 000 $ (1)
Matt Buckles	65 000 $ (3)
Loik Leveille	60 000 $ (2)
Justin Azevedo	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 9 : 2 800 000 $
Year 10 : 1 617 500 $
Year 11 : 525 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 800 000 $
Year 10 : 1 617 500 $
Year 11 : 525 000 $
Year 12 : 80 000 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - 90 $ - 5 987 - 99,78%
Level 2:	5000 - 65 $ - 3 837 - 76,73%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 948 - 98,70%
Luxury :	1000 - 175 $ - 991 - 99,13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 462 - 73,09%
Farm Level 2:	1000 - 15 $ - 734 - 73,42%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 763 - 93,13%
Average Income per Game	1 511 275 $
Year to Date Revenue	57 428 459 $
Farm
Home Games Left	3
Average Attendance - %	2 196 - 73,20%
Average Income per Game	87 599 $
Year to Date Revenue	3 328 761 $
Expense
Pro Players Total Salaries	66 050 000 $
Farm Players Total Salaries	3 737 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 268 613 $
Farm Year To Date Expenses	2 508 913 $
Pro Salary Cap To Date	57 726 074 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 533 826 $
Farm Estimated Season Revenue	262 797 $
Pro Remaining Season Days	18
Pro Expenses Per Days	354 521 $
Pro Estimated Expenses	6 381 378 $
Farm Remaining Season Days	18
Farm Expenses Per Days	20 412 $
Farm Estimated Expenses	367 416 $
Estimated Season Expenses	6 748 794 $
Season Salary Cap	66 050 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	950 000 $
Estimate Over Minimum Salary Cap of 0 $	66 050 000 $
Current Bank Account	1 721 552 $
Projected Bank Account	(230 619 $)

Pro Players Salaries
Vincent Lecavalier	8 600 000 $ (1)
Nicklas Backstrom	8 200 000 $ (2)
Blake Wheeler	8 000 000 $ (5)
Roberto Luongo	6 200 000 $ (1)
Joni Pitkanen	5 250 000 $ (2)
Jiri Hudler	5 000 000 $ (1)
Ben Bishop	4 500 000 $ (1)
Erik Karlsson	4 000 000 $ (1)
Michael Grabner	4 000 000 $ (3)
Mika Zibanejad	3 000 000 $ (3)
Chris Kelly	1 500 000 $ (1)
Mason Raymond	1 200 000 $ (1)
Tanner Glass	1 000 000 $ (2)
Joshua Morrissey	900 000 $ (3)
Tanner Pearson	900 000 $ (1)
J.T. Miller (Out of Payroll)	900 000 $ (1)
Anthony Mantha	900 000 $ (2)
Mathew Dumba	900 000 $ (2)
Brandon Tanev	700 000 $ (1)
Joakim Ryan	650 000 $ (1)
Jordan Oesterle	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 66 950 000 $
Year 10 : 32 150 000 $
Year 11 : 15 900 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 67 200 000 $
Year 10 : 32 150 000 $
Year 11 : 15 900 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 950 000 $
Year 10 : 32 150 000 $
Year 11 : 15 900 000 $
Year 12 : 8 000 000 $

Farm Players Salaries
Dale Mitchell	800 000 $ (1)
Tim Heed	650 000 $ (1)
Andrew Desjardins	200 000 $ (3)
Christopher Tanev	175 000 $ (3)
Colin Miller	140 000 $ (2)
Mark Borowiecki	100 000 $ (3)
John Negrin	100 000 $ (1)
Dan Dunn	85 000 $ (1)
Drayson Bowman	85 000 $ (3)
Timo Pielmeier	85 000 $ (2)
Chris Doyle	80 000 $ (1)
Jori Lehtera	80 000 $ (2)
X - Tommy Rhéaume	80 000 $ (9)
Stanislav Galiev	80 000 $ (1)
Bryan Cameron	77 500 $ (2)
Nikolai Prokhorkin	75 000 $ (1)
Maksim Mayorov	75 000 $ (2)
Nick Ross	75 000 $ (1)
Jhonas Enroth	75 000 $ (1)
Nick Petersen	70 000 $ (1)
Alex Coulombe	65 000 $ (1)
Ben Blood	65 000 $ (1)
Brett Bruneteau	65 000 $ (1)
Zakhar Arzamastsev	65 000 $ (1)
Luke Lockhart	65 000 $ (1)
Alex Grant	65 000 $ (1)
Denis Kamaev	55 000 $ (2)
Fabian Gunnarsson	55 000 $ (3)
Tyler Hill	50 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 9 : 3 737 500 $
Year 10 : 1 257 500 $
Year 11 : 745 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 737 500 $
Year 10 : 1 257 500 $
Year 11 : 745 000 $
Year 12 : 80 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7000 - 96 $ - 5 071 - 72,44%
Level 2:	6000 - 66 $ - 3 751 - 62,51%
Level 3:	3000 - 37 $ - 1 651 - 55,05%
Level 4:	4000 - 30 $ - 2 443 - 61,08%
Luxury :	1000 - 175 $ - 987 - 98,75%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 528 - 76,42%
Farm Level 2:	1000 - 17 $ - 749 - 74,95%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	13 903 - 66,21%
Average Income per Game	1 428 397 $
Year to Date Revenue	54 279 072 $
Farm
Home Games Left	3
Average Attendance - %	2 278 - 75,93%
Average Income per Game	93 329 $
Year to Date Revenue	3 546 501 $
Expense
Pro Players Total Salaries	58 050 000 $
Farm Players Total Salaries	2 842 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 672 989 $
Farm Year To Date Expenses	2 910 161 $
Pro Salary Cap To Date	58 130 435 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 285 190 $
Farm Estimated Season Revenue	279 987 $
Pro Remaining Season Days	18
Pro Expenses Per Days	311 968 $
Pro Estimated Expenses	5 615 424 $
Farm Remaining Season Days	18
Farm Expenses Per Days	15 652 $
Farm Estimated Expenses	281 736 $
Estimated Season Expenses	5 897 160 $
Season Salary Cap	58 050 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	8 950 000 $
Estimate Over Minimum Salary Cap of 0 $	58 050 000 $
Current Bank Account	93 591 791 $
Projected Bank Account	92 259 808 $

Pro Players Salaries
Joe Thornton (Out of Payroll)	8 700 000 $ (1)
Rick Nash	7 750 000 $ (2)
Cam Barker	5 500 000 $ (3)
Tomas Tatar	4 500 000 $ (1)
Andrew Ladd	4 250 000 $ (2)
Alex Galchenyuk	4 000 000 $ (2)
Deryk Engelland	3 750 000 $ (2)
Gilbert Brule	3 650 000 $ (2)
Jason Demers	3 350 000 $ (3)
Ivan Vishnevskiy	3 300 000 $ (3)
Chris Kunitz	3 000 000 $ (1)
Antoine Roussel	2 500 000 $ (1)
Connor Brown	2 100 000 $ (1)
Simon Despres	1 750 000 $ (1)
Ben Chiarot	1 500 000 $ (3)
Hannu Toivonen	1 500 000 $ (1)
Kirill Petrov	1 500 000 $ (1)
Micheal Ferland	1 450 000 $ (2)
Joonas Korpisalo	900 000 $ (1)
Sergey Kalinin	900 000 $ (1)
Jimmy Vesey	900 000 $ (2)
Markus Nutivaara (Out of Payroll)	817 500 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 67 567 500 $
Year 10 : 39 400 000 $
Year 11 : 13 650 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 67 567 500 $
Year 10 : 39 400 000 $
Year 11 : 13 650 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 67 567 500 $
Year 10 : 39 400 000 $
Year 11 : 13 650 000 $
Year 12 : 0 $

Farm Players Salaries
Zack Kassian	215 000 $ (1)
Maxim Lapierre	150 000 $ (2)
Mikael Backlund (Out of Payroll)	150 000 $ (2)
Thomas Hickey	150 000 $ (2)
Dave Labrecque	140 000 $ (1)
Corey Locke	140 000 $ (2)
Derek Dorsett	130 000 $ (1)
Michal Barinka	125 000 $ (1)
Patrice Cormier	120 000 $ (2)
Jeremie Blain	120 000 $ (2)
Iiro Pakarinen	120 000 $ (1)
Cody McLeod	100 000 $ (1)
Julien Vauclair	100 000 $ (1)
Rene Bourque	97 500 $ (2)
Brad Ross	95 000 $ (3)
Tomas Hyka	95 000 $ (3)
Dalton Prout	95 000 $ (1)
Nicklas Grossman	95 000 $ (1)
Anthony Peluso (Out of Payroll)	85 000 $ (3)
Maxim Shalunov	85 000 $ (2)
X - Guy Brisson	80 000 $ (9)
Nicklas Jensen	80 000 $ (2)
Harrison Ruopp	80 000 $ (2)
Antoine Bibeau	80 000 $ (3)
Benjamin Conz	75 000 $ (2)
Calle Andersson	75 000 $ (2)
Louis-Marc Aubry	70 000 $ (1)
Maxime Lagace	65 000 $ (1)
Emil Djuse	65 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 9 : 3 077 500 $
Year 10 : 1 757 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 057 500 $
Year 10 : 1 737 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	7000 - 88 $ - 6 483 - 92,61%
Level 2:	5000 - 55 $ - 4 954 - 99,08%
Level 3:	2000 - 33 $ - 1 822 - 91,08%
Level 4:	4000 - 18 $ - 3 958 - 98,94%
Luxury :	1000 - 185 $ - 848 - 84,80%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 444 - 72,21%
Farm Level 2:	1000 - 15 $ - 716 - 71,59%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 064 - 95,07%
Average Income per Game	1 552 919 $
Year to Date Revenue	59 010 908 $
Farm
Home Games Left	3
Average Attendance - %	2 160 - 72,00%
Average Income per Game	86 330 $
Year to Date Revenue	3 280 542 $
Expense
Pro Players Total Salaries	66 075 000 $
Farm Players Total Salaries	4 705 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 766 469 $
Farm Year To Date Expenses	2 358 934 $
Pro Salary Cap To Date	59 223 966 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 658 756 $
Farm Estimated Season Revenue	258 990 $
Pro Remaining Season Days	18
Pro Expenses Per Days	354 654 $
Pro Estimated Expenses	6 383 772 $
Farm Remaining Season Days	18
Farm Expenses Per Days	25 559 $
Farm Estimated Expenses	460 062 $
Estimated Season Expenses	6 843 834 $
Season Salary Cap	66 075 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	925 000 $
Estimate Over Minimum Salary Cap of 0 $	66 075 000 $
Current Bank Account	10 552 291 $
Projected Bank Account	8 626 203 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (1)
Daniel Sedin	8 250 000 $ (2)
David Krejci	7 000 000 $ (4)
Dan Hamhuis	5 750 000 $ (2)
Marc Staal	5 500 000 $ (3)
Jakub Voracek	5 000 000 $ (1)
Kevin Bieksa	4 250 000 $ (1)
Tom Pyatt	3 100 000 $ (2)
Chad Johnson	3 000 000 $ (1)
Curtis McElhinney (Out of Payroll)	2 400 000 $ (1)
Ryan Strome	2 350 000 $ (1)
Roman Horak	1 800 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Stephane Da Costa	1 750 000 $ (1)
Rob O'Gara	925 000 $ (1)
Will Butcher	900 000 $ (3)
Colton Gillies	900 000 $ (1)
Brock Boeser	900 000 $ (3)
Geoff Platt	850 000 $ (1)
Brendan Leipsic	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 075 000 $
Year 10 : 31 400 000 $
Year 11 : 14 300 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 66 325 000 $
Year 10 : 31 650 000 $
Year 11 : 14 300 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 075 000 $
Year 10 : 31 400 000 $
Year 11 : 14 300 000 $
Year 12 : 7 000 000 $

Farm Players Salaries
Vladimir Zharkov	1 000 000 $ (2)
Nicolas Deslauriers	1 000 000 $ (2)
Tommy Cross	950 000 $ (1)
Mark Olver	100 000 $ (2)
Brandon Archibald	100 000 $ (1)
Yutaka Fukufuji	100 000 $ (2)
Daniel Rahimi	90 000 $ (2)
Patrick Kaleta	80 000 $ (1)
Cody Sol	80 000 $ (1)
Codey Burki	80 000 $ (2)
X - Alexandre Fortier	80 000 $ (9)
Andre Petersson	80 000 $ (1)
Maxime Macenauer	80 000 $ (2)
John Degray	75 000 $ (2)
Simon Hjalmarsson	75 000 $ (1)
Stefan Warg	70 000 $ (1)
Brett MacLean	70 000 $ (2)
Sean Lorenz	70 000 $ (1)
Quentin Shore (Out of Payroll)	70 000 $ (3)
Derek Grant	70 000 $ (1)
Justin Kea	70 000 $ (3)
Etienne Brodeur	65 000 $ (1)
Jambon d'urgence 10	65 000 $ (1)
Ryan Rehill	65 000 $ (2)
Tomas Malec	65 000 $ (2)
Jakub Izacky	65 000 $ (1)
Matt Marshall	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 9 : 4 775 000 $
Year 10 : 1 145 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 775 000 $
Year 10 : 1 145 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - 88 $ - 6 512 - 93,03%
Level 2:	5000 - 58 $ - 4 460 - 89,21%
Level 3:	2000 - 35 $ - 1 791 - 89,56%
Level 4:	4000 - 25 $ - 3 094 - 77,35%
Luxury :	1000 - 190 $ - 821 - 82,11%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 521 - 76,03%
Farm Level 2:	1000 - 25 $ - 783 - 78,34%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 679 - 87,78%
Average Income per Game	1 532 112 $
Year to Date Revenue	58 220 249 $
Farm
Home Games Left	3
Average Attendance - %	2 304 - 76,80%
Average Income per Game	122 099 $
Year to Date Revenue	4 639 743 $
Expense
Pro Players Total Salaries	65 958 750 $
Farm Players Total Salaries	5 260 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 159 085 $
Farm Year To Date Expenses	2 819 201 $
Pro Salary Cap To Date	58 616 567 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 596 335 $
Farm Estimated Season Revenue	366 296 $
Pro Remaining Season Days	18
Pro Expenses Per Days	354 036 $
Pro Estimated Expenses	6 372 648 $
Farm Remaining Season Days	18
Farm Expenses Per Days	28 511 $
Farm Estimated Expenses	513 198 $
Estimated Season Expenses	6 885 846 $
Season Salary Cap	65 958 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 041 250 $
Estimate Over Minimum Salary Cap of 0 $	65 958 750 $
Current Bank Account	16 010 461 $
Projected Bank Account	14 087 246 $

Pro Players Salaries
Jaden Schwartz	6 000 000 $ (3)
Travis Zajac	6 000 000 $ (3)
Joe Pavelski	6 000 000 $ (3)
Jay Bouwmeester	6 000 000 $ (3)
Patrice Bergeron	5 500 000 $ (1)
Mikko Koivu	5 500 000 $ (1)
Patric Hornqvist	5 000 000 $ (2)
Ladislav Smid	4 000 000 $ (2)
Justin Faulk	4 000 000 $ (2)
Darcy Kuemper	3 350 000 $ (1)
Mike Condon	3 150 000 $ (1)
Riley Nash	1 850 000 $ (1)
Torrey Mitchell	1 750 000 $ (1)
Michael Matheson	1 500 000 $ (1)
Nate Schmidt	1 500 000 $ (2)
Nic Dowd	1 350 000 $ (3)
Timo Meier	900 000 $ (3)
Jared McCann	900 000 $ (3)
Matt Grzelcyk	858 750 $ (1)
Lance Bouma	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 65 958 750 $
Year 10 : 41 650 000 $
Year 11 : 27 150 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 64 558 750 $
Year 10 : 40 250 000 $
Year 11 : 25 750 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 65 958 750 $
Year 10 : 41 650 000 $
Year 11 : 27 150 000 $
Year 12 : 0 $

Farm Players Salaries
Ben Hutton	1 400 000 $ (2)
Adam Lowry	1 200 000 $ (1)
Michal Repik	175 000 $ (2)
Daniel Paille	175 000 $ (2)
Jordan Binnington	150 000 $ (3)
Shaone Morrisonn	140 000 $ (3)
Jarkko Immonen	110 000 $ (1)
Samuel Carrier	100 000 $ (1)
Mat Clark	100 000 $ (2)
Christian Folin	100 000 $ (2)
Devante Smith-Pelly	95 000 $ (1)
Jamie Arniel	95 000 $ (1)
Zach Budish	95 000 $ (2)
Dustin Tokarski	92 500 $ (1)
Luca Sbisa	90 000 $ (1)
Jordan Martinook	90 000 $ (3)
Ryan Murphy	90 000 $ (2)
Carl Dahlstrom	90 000 $ (3)
Josh Leivo	90 000 $ (3)
Rocco Grimaldi	90 000 $ (1)
Shane Prince	90 000 $ (1)
Matt Puempel	85 000 $ (2)
X - Dany Leblanc	80 000 $ (9)
Ryan Pilon	80 000 $ (1)
Dan Blackburn	75 000 $ (3)
Jamie McBain	75 000 $ (2)
Vladimir Ruzicka	75 000 $ (1)
Mackenzie Weegar	67 500 $ (1)
Konstantin Glazachev	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 9 : 5 260 000 $
Year 10 : 1 815 000 $
Year 11 : 715 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 5 260 000 $
Year 10 : 1 815 000 $
Year 11 : 715 000 $
Year 12 : 80 000 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7000 - 80 $ - 6 427 - 91,81%
Level 2:	6000 - 45 $ - 5 344 - 89,06%
Level 3:	3000 - 30 $ - 2 278 - 75,93%
Level 4:	4000 - 20 $ - 3 908 - 97,70%
Luxury :	1000 - 180 $ - 977 - 97,66%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 500 - 75,00%
Farm Level 2:	1000 - 15 $ - 750 - 75,01%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 933 - 90,16%
Average Income per Game	1 478 288 $
Year to Date Revenue	56 174 931 $
Farm
Home Games Left	3
Average Attendance - %	2 250 - 75,00%
Average Income per Game	89 817 $
Year to Date Revenue	3 413 048 $
Expense
Pro Players Total Salaries	62 772 500 $
Farm Players Total Salaries	4 326 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 908 651 $
Farm Year To Date Expenses	2 840 368 $
Pro Salary Cap To Date	57 366 088 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 434 863 $
Farm Estimated Season Revenue	269 451 $
Pro Remaining Season Days	18
Pro Expenses Per Days	337 088 $
Pro Estimated Expenses	6 067 584 $
Farm Remaining Season Days	18
Farm Expenses Per Days	23 543 $
Farm Estimated Expenses	423 774 $
Estimated Season Expenses	6 491 358 $
Season Salary Cap	62 772 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 227 500 $
Estimate Over Minimum Salary Cap of 0 $	62 772 500 $
Current Bank Account	15 132 934 $
Projected Bank Account	13 345 890 $

Pro Players Salaries
Patrick Kane	8 750 000 $ (1)
Duncan Keith	7 250 000 $ (2)
Mark Scheifele	6 500 000 $ (4)
Reilly Smith	4 500 000 $ (2)
Jonathan Huberdeau	4 500 000 $ (3)
Roman Josi	4 500 000 $ (3)
Tyler Toffoli	3 500 000 $ (3)
Brandon Dubinsky	3 500 000 $ (3)
Jake Allen	3 500 000 $ (4)
Brendan Smith	3 000 000 $ (4)
Travis Hamonic (1 Way Contract)	2 500 000 $ (1)
Alex Chiasson	2 500 000 $ (2)
David Savard (Out of Payroll)	2 100 000 $ (2)
Marek Schwarz	1 700 000 $ (2)
Danny DeKeyser	1 100 000 $ (1)
Bill Sweatt	1 000 000 $ (3)
Radek Faksa	900 000 $ (2)
Kyle Connor	900 000 $ (3)
Mark Jankowski	900 000 $ (3)
Charlie McAvoy	900 000 $ (3)
Danton Heinen	872 500 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 64 872 500 $
Year 10 : 51 650 000 $
Year 11 : 32 700 000 $
Year 12 : 13 000 000 $
Salary Average Commitment
Year 9 : 64 872 500 $
Year 10 : 51 650 000 $
Year 11 : 32 700 000 $
Year 12 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 872 500 $
Year 10 : 51 650 000 $
Year 11 : 32 700 000 $
Year 12 : 13 000 000 $

Farm Players Salaries
Steve Downie	850 000 $ (1)
Jonny Brodzinski	650 000 $ (1)
Nick Seeler	180 000 $ (3)
Troy Brouwer	170 000 $ (2)
Richard Bachman	150 000 $ (2)
Matt Irwin (Out of Payroll)	150 000 $ (2)
Kirill Tulupov	145 000 $ (2)
Justin Braun	141 000 $ (1)
Ryan Reaves	140 000 $ (3)
Tom Kuhnhackl	140 000 $ (3)
Derek MacKenzie (Out of Payroll)	140 000 $ (1)
Ian Cole	140 000 $ (2)
Taylor Leier	135 000 $ (3)
Joakim Andersson	125 000 $ (2)
Kent Patterson	100 000 $ (3)
Jim O'Brien	100 000 $ (3)
Oscar Fantenberg	95 000 $ (1)
Kristoffer Berglund	90 000 $ (3)
Blake Coleman	80 000 $ (1)
X - Michael Levesque	80 000 $ (9)
Mattias Backman (Out of Payroll)	80 000 $ (2)
Alec Martinez	75 000 $ (2)
Mike Morrison	75 000 $ (2)
Steven Fogarty	75 000 $ (2)
Andrew Fritsch	70 000 $ (2)
Eero Elo	70 000 $ (2)
Petr Straka	65 000 $ (3)
Vyacheslav Osnovin	65 000 $ (3)
Corey Fienhage	60 000 $ (1)
Alex Belzile	60 000 $ (3)
Tyler Biggs	50 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 4 546 000 $
Year 10 : 2 530 000 $
Year 11 : 1 205 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 546 000 $
Year 10 : 2 530 000 $
Year 11 : 1 205 000 $
Year 12 : 80 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	7000 - 90 $ - 6 589 - 94,12%
Level 2:	6000 - 60 $ - 4 190 - 69,83%
Level 3:	3000 - 30 $ - 2 346 - 78,20%
Level 4:	5000 - 20 $ - 4 201 - 84,02%
Luxury :	1500 - 150 $ - 1 052 - 70,13%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 508 - 75,42%
Farm Level 2:	1000 - 15 $ - 755 - 75,51%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 378 - 81,68%
Average Income per Game	1 587 597 $
Year to Date Revenue	60 328 683 $
Farm
Home Games Left	3
Average Attendance - %	2 264 - 75,45%
Average Income per Game	90 346 $
Year to Date Revenue	3 433 136 $
Expense
Pro Players Total Salaries	66 500 000 $
Farm Players Total Salaries	2 458 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 467 469 $
Farm Year To Date Expenses	2 383 852 $
Pro Salary Cap To Date	59 924 841 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 762 791 $
Farm Estimated Season Revenue	271 037 $
Pro Remaining Season Days	18
Pro Expenses Per Days	356 915 $
Pro Estimated Expenses	6 424 470 $
Farm Remaining Season Days	18
Farm Expenses Per Days	13 606 $
Farm Estimated Expenses	244 908 $
Estimated Season Expenses	6 669 378 $
Season Salary Cap	66 500 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	500 000 $
Estimate Over Minimum Salary Cap of 0 $	66 500 000 $
Current Bank Account	26 517 890 $
Projected Bank Account	24 882 340 $

Pro Players Salaries
Max Pacioretty	8 000 000 $ (4)
Matt Duchene	6 000 000 $ (2)
Ondrej Palat	5 500 000 $ (2)
Johnny Gaudreau	5 500 000 $ (3)
Alex Pietrangelo	5 500 000 $ (1)
Devan Dubnyk	5 500 000 $ (2)
Scott Gomez	5 250 000 $ (2)
Sean Couturier	5 000 000 $ (4)
Niklas Kronwall	3 600 000 $ (1)
Brock Nelson	3 000 000 $ (1)
Marc Methot	2 900 000 $ (1)
Joel Ward	2 700 000 $ (1)
Scott Darling	1 800 000 $ (1)
Sondre Olden	1 100 000 $ (1)
Alex Iafallo	925 000 $ (1)
Mathew Barzal	900 000 $ (3)
Brandon Montour	900 000 $ (3)
Morgan Rielly	900 000 $ (2)
Joel Edmundson	900 000 $ (2)
Scott Wilson	625 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 500 000 $
Year 10 : 44 350 000 $
Year 11 : 20 300 000 $
Year 12 : 13 000 000 $
Salary Average Commitment
Year 9 : 66 500 000 $
Year 10 : 44 350 000 $
Year 11 : 20 300 000 $
Year 12 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 500 000 $
Year 10 : 44 350 000 $
Year 11 : 20 300 000 $
Year 12 : 13 000 000 $

Farm Players Salaries
Paul Byron	140 000 $ (1)
Phil Varone	125 000 $ (2)
Mac Bennett (Out of Payroll)	125 000 $ (2)
Joe Colborne	110 000 $ (1)
Matt Beleskey	99 500 $ (2)
Erik Condra	97 000 $ (2)
Kenny Agostino	96 500 $ (3)
Joonas Kemppainen	95 000 $ (2)
Stefan Elliott	95 000 $ (2)
Brandon Manning	95 000 $ (2)
Luca Cunti	92 500 $ (1)
Lauri Korpikoski	92 500 $ (2)
Nikita Nesterov (Out of Payroll)	90 000 $ (1)
Henrik Karlsson	90 000 $ (1)
Jon Merrill	90 000 $ (1)
Michael Chaput	85 000 $ (1)
Connor Brickley	85 000 $ (1)
Connor Knapp	80 000 $ (1)
Ryan Hegarty	80 000 $ (1)
Steve Quailer	80 000 $ (1)
Johan Gustafsson	80 000 $ (2)
X - Simon Godin	80 000 $ (9)
Peter Stoykewych	80 000 $ (2)
Taylor Aronson	75 000 $ (1)
Troy Bourke	75 000 $ (1)
Tim Bozon	70 000 $ (3)
Maxim Kitsyn	70 000 $ (1)
Joseph Labate	70 000 $ (2)
Matthew Finn	65 000 $ (3)
Johan Motin	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 9 : 2 673 000 $
Year 10 : 1 365 500 $
Year 11 : 311 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 673 000 $
Year 10 : 1 365 500 $
Year 11 : 311 500 $
Year 12 : 80 000 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - 94 $ - 5 711 - 81,58%
Level 2:	6000 - 58 $ - 5 286 - 88,09%
Level 3:	3000 - 25 $ - 2 382 - 79,40%
Level 4:	5000 - 15 $ - 4 379 - 87,57%
Luxury :	1000 - 185 $ - 908 - 90,76%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 32 $ - 1 514 - 75,69%
Farm Level 2:	1000 - 12 $ - 745 - 74,52%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 664 - 84,84%
Average Income per Game	1 514 638 $
Year to Date Revenue	57 556 260 $
Farm
Home Games Left	3
Average Attendance - %	2 259 - 75,30%
Average Income per Game	80 820 $
Year to Date Revenue	3 071 176 $
Expense
Pro Players Total Salaries	65 675 000 $
Farm Players Total Salaries	5 405 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 763 144 $
Farm Year To Date Expenses	3 197 130 $
Pro Salary Cap To Date	57 220 631 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 543 915 $
Farm Estimated Season Revenue	242 461 $
Pro Remaining Season Days	18
Pro Expenses Per Days	352 527 $
Pro Estimated Expenses	6 345 486 $
Farm Remaining Season Days	18
Farm Expenses Per Days	29 282 $
Farm Estimated Expenses	527 076 $
Estimated Season Expenses	6 872 562 $
Season Salary Cap	65 675 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 325 000 $
Estimate Over Minimum Salary Cap of 0 $	65 675 000 $
Current Bank Account	136 428 739 $
Projected Bank Account	134 342 553 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (5)
James vanRiemsdyk	5 500 000 $ (4)
Noah Welch	5 500 000 $ (1)
Zach Boychuk	5 400 000 $ (3)
Christian Backman	4 500 000 $ (2)
Ryan Kesler	4 250 000 $ (1)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (4)
Jaroslav Halak	3 750 000 $ (2)
Matt Cullen	3 700 000 $ (2)
Mike Cammalleri	3 500 000 $ (3)
Braydon Coburn	3 250 000 $ (3)
Nick Leddy	2 400 000 $ (1)
Luke Adam	1 800 000 $ (1)
Derek Ryan	1 425 000 $ (1)
Maxim Trunev	1 400 000 $ (1)
Andrei Vasilevski	900 000 $ (1)
Brandon Carlo	900 000 $ (2)
Jamieson Oleksiak	900 000 $ (2)
Alexander Petrovic	900 000 $ (1)
William Nylander	900 000 $ (2)
Markus Granlund	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 9 : 65 675 000 $
Year 10 : 47 100 000 $
Year 11 : 31 550 000 $
Year 12 : 19 400 000 $
Salary Average Commitment
Year 9 : 65 575 000 $
Year 10 : 47 000 000 $
Year 11 : 31 650 000 $
Year 12 : 19 400 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 675 000 $
Year 10 : 47 100 000 $
Year 11 : 31 550 000 $
Year 12 : 19 400 000 $

Farm Players Salaries
Anders Bjork	925 000 $ (1)
Mike Reilly	900 000 $ (3)
Zemgus Girgensons	900 000 $ (2)
Andrew Shaw	175 000 $ (2)
Andrej Sustr	170 000 $ (2)
Peter Holland	140 000 $ (1)
Oscar Lindberg	135 000 $ (1)
Thomas McCollum	130 000 $ (1)
Joonas Rask	125 000 $ (1)
Michael Bournival	120 000 $ (1)
Patrick Wiercioch	100 000 $ (1)
Jeff Frazee	95 000 $ (3)
Brian Dumoulin	90 000 $ (2)
Taylor Doherty	90 000 $ (1)
Oskar Sundqvist	90 000 $ (3)
Pontus Aberg	90 000 $ (3)
Patrik Nemeth	85 000 $ (1)
Stefan Matteau	85 000 $ (3)
Quinton Howden	85 000 $ (1)
Dalton Smith	85 000 $ (1)
Chris Brown	85 000 $ (3)
Robbie Russo	85 000 $ (2)
Mikael Wikstrand	80 000 $ (3)
Greg Mckegg	80 000 $ (1)
X - Eric Pilon	80 000 $ (9)
Jeremy Morin (Out of Payroll)	80 000 $ (2)
Petter Granberg	80 000 $ (2)
Alexander Guptill	80 000 $ (1)
Jambon d'urgence 1	75 000 $ (1)
Philippe Paradis	75 000 $ (3)
Branden Troock	70 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 5 485 000 $
Year 10 : 1 610 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 5 485 000 $
Year 10 : 1 610 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - 90 $ - 6 162 - 88,03%
Level 2:	6000 - 55 $ - 4 974 - 82,89%
Level 3:	3000 - 26 $ - 2 337 - 77,88%
Level 4:	5000 - 19 $ - 3 954 - 79,08%
Luxury :	1000 - 185 $ - 829 - 82,94%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 34 $ - 1 510 - 75,52%
Farm Level 2:	1000 - 14 $ - 751 - 75,12%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 256 - 82,98%
Average Income per Game	1 580 703 $
Year to Date Revenue	60 066 724 $
Farm
Home Games Left	3
Average Attendance - %	2 262 - 75,38%
Average Income per Game	87 164 $
Year to Date Revenue	3 312 247 $
Expense
Pro Players Total Salaries	57 585 000 $
Farm Players Total Salaries	2 185 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	700 000 $
Pro Year To Date Expenses	59 122 570 $
Farm Year To Date Expenses	2 452 755 $
Pro Salary Cap To Date	58 580 014 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 742 110 $
Farm Estimated Season Revenue	261 493 $
Pro Remaining Season Days	18
Pro Expenses Per Days	309 495 $
Pro Estimated Expenses	5 570 910 $
Farm Remaining Season Days	18
Farm Expenses Per Days	12 154 $
Farm Estimated Expenses	218 772 $
Estimated Season Expenses	5 789 682 $
Season Salary Cap	58 285 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	8 715 000 $
Estimate Over Minimum Salary Cap of 0 $	58 285 000 $
Current Bank Account	34 628 371 $
Projected Bank Account	33 842 292 $

Pro Players Salaries
Corey Perry	8 750 000 $ (3)
Mike Ribeiro	7 500 000 $ (2)
Mike York	7 100 000 $ (2)
Kari Lehtonen	6 500 000 $ (1)
Derick Brassard	5 600 000 $ (1)
TJ Brennan	3 500 000 $ (5)
Mark Pysyk	3 500 000 $ (2)
Jaccob Slavin	3 500 000 $ (4)
Evander Kane (Out of Payroll)	3 500 000 $ (3)
Cam Talbot (Out of Payroll)	3 000 000 $ (2)
Trevor Lewis	2 300 000 $ (1)
Alexander Burmistrov	1 750 000 $ (1)
Igor Grigorenko	1 500 000 $ (1)
Mathieu Carle (Out of Payroll)	1 100 000 $ (1)
Devin Shore	900 000 $ (2)
Ryan Hartman	900 000 $ (2)
Ryan Murray	900 000 $ (2)
Kevin Labanc	717 500 $ (1)
Anton Lindholm	717 500 $ (1)
Evan Rodrigues	650 000 $ (1)
Dominik Volek	650 000 $ (1)
Jaycob Megna	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 65 185 000 $
Year 10 : 43 050 000 $
Year 11 : 19 250 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 63 435 000 $
Year 10 : 41 300 000 $
Year 11 : 18 500 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 185 000 $
Year 10 : 43 050 000 $
Year 11 : 19 250 000 $
Year 12 : 7 000 000 $

Farm Players Salaries
Cedric Paquette	150 000 $ (2)
Darryl Boyce	135 000 $ (1)
Adam Gilmour	120 000 $ (1)
Barry Brust	120 000 $ (2)
Simon Bertilsson	100 000 $ (1)
Zack Smith	100 000 $ (2)
Corbin Mcpherson	100 000 $ (2)
Philip Samuelsson	100 000 $ (1)
Jacob Deserres	100 000 $ (2)
Marcus Foligno	90 000 $ (2)
Teemu Pulkkinen	90 000 $ (1)
Dmitri Kugryshev	90 000 $ (1)
Stephen Michalek	90 000 $ (3)
Jani Hakanpaa	80 000 $ (1)
Geoffrey Schemitsch	80 000 $ (1)
X - Sébastien Ferland	80 000 $ (9)
Keegan Lowe	80 000 $ (2)
Nigel Williams	75 000 $ (1)
Alexander Avtsin	75 000 $ (1)
Jeremy Boyce-Rotevall	70 000 $ (2)
Colin Suellentrop	55 000 $ (2)
Kory Nagy	55 000 $ (1)
Michael St-Croix	50 000 $ (3)
Tyrel Seaman	50 000 $ (3)
Anton Zlobin	50 000 $ (3)
Total Farm Players	25
Salary Commitment
Year 9 : 2 185 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 185 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $

Lightning

Lightning is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - 85 $ - 6 581 - 94,01%
Level 2:	5000 - 59 $ - 4 239 - 84,78%
Level 3:	2000 - 35 $ - 1 748 - 87,40%
Level 4:	4000 - 22 $ - 3 304 - 82,60%
Luxury :	1000 - 186 $ - 855 - 85,54%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 511 - 75,57%
Farm Level 2:	1000 - 25 $ - 746 - 74,56%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 727 - 88,04%
Average Income per Game	1 487 479 $
Year to Date Revenue	56 524 220 $
Farm
Home Games Left	3
Average Attendance - %	2 257 - 75,23%
Average Income per Game	122 090 $
Year to Date Revenue	4 639 438 $
Expense
Pro Players Total Salaries	67 112 500 $
Farm Players Total Salaries	4 135 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 690 784 $
Farm Year To Date Expenses	3 000 004 $
Pro Salary Cap To Date	57 148 202 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 462 438 $
Farm Estimated Season Revenue	366 271 $
Pro Remaining Season Days	18
Pro Expenses Per Days	360 173 $
Pro Estimated Expenses	6 483 114 $
Farm Remaining Season Days	18
Farm Expenses Per Days	22 529 $
Farm Estimated Expenses	405 522 $
Estimated Season Expenses	6 888 636 $
Season Salary Cap	67 112 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	-112 500 $
Estimate Over Minimum Salary Cap of 0 $	67 112 500 $
Current Bank Account	859 217 $
Projected Bank Account	(1 200 710 $)

Pro Players Salaries
Marian Hossa	9 000 000 $ (1)
Paul Stastny	8 000 000 $ (1)
Marian Gaborik	7 250 000 $ (2)
Kris Letang	6 500 000 $ (2)
Tyler Myers	6 250 000 $ (3)
Steve Mason	6 250 000 $ (3)
Alex Goligoski	5 000 000 $ (2)
Jason Zucker	3 200 000 $ (1)
Al Montoya	3 000 000 $ (1)
Andrew Ebbett	1 700 000 $ (2)
Toni Rajala	1 500 000 $ (1)
Zach Hamill	1 400 000 $ (1)
Samuel Groulx	1 100 000 $ (1)
Yohann Auvitu	1 000 000 $ (1)
Vincent Trocheck	900 000 $ (1)
Nikolaj Ehlers	900 000 $ (2)
Clayton Keller	900 000 $ (3)
Mikhail Grigorenko	900 000 $ (2)
Brett Pesce	900 000 $ (2)
Jake Dotchin	812 500 $ (1)
Darren Archibald	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 112 500 $
Year 10 : 35 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 67 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $

Farm Players Salaries
Tyler Cuma	1 100 000 $ (1)
Rickard Rakell	170 000 $ (3)
Kenny Ryan	170 000 $ (3)
Ryan Garbutt	150 000 $ (1)
Darren Helm	143 000 $ (1)
Louis Leblanc	140 000 $ (1)
Drew Shore	140 000 $ (2)
Bryan Bickell	130 000 $ (1)
Lukas Sedlak	112 500 $ (1)
Patrick Koudys	100 000 $ (1)
John Ramage	100 000 $ (3)
Dmitri Kalinin	90 000 $ (1)
Michal Jordan	90 000 $ (1)
Andrey Makarov	90 000 $ (3)
Stefan Noesen	85 000 $ (2)
Tomas Jurco	85 000 $ (2)
Gemel Smith	85 000 $ (2)
Mark Visentin	85 000 $ (2)
Alexander Khokhlachev	85 000 $ (3)
Joey Hishon	80 000 $ (1)
Jerome Flaake	80 000 $ (1)
X - Jean-François Provencher	80 000 $ (9)
Brandon Gormley	80 000 $ (1)
Tomas Vincour	80 000 $ (1)
Dominik Uher	80 000 $ (2)
Zane McIntyre	80 000 $ (2)
Graham Black	75 000 $ (2)
Simon Fernholm	75 000 $ (3)
Luke Moffatt	70 000 $ (1)
Stephen Silas	70 000 $ (1)
Rasmus Bengtsson	70 000 $ (2)
Guillaume Cloutier	65 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 9 : 4 135 500 $
Year 10 : 1 620 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 070 500 $
Year 10 : 1 555 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	7000 - 70 $ - 6 591 - 94,16%
Level 2:	6000 - 45 $ - 5 406 - 90,11%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 4 000 - 100,00%
Luxury :	1000 - 160 $ - 987 - 98,70%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 24 $ - 1 548 - 77,41%
Farm Level 2:	1000 - 8 $ - 773 - 77,31%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 985 - 94,92%
Average Income per Game	1 374 742 $
Year to Date Revenue	52 240 201 $
Farm
Home Games Left	3
Average Attendance - %	2 321 - 77,37%
Average Income per Game	69 963 $
Year to Date Revenue	2 658 584 $
Expense
Pro Players Total Salaries	63 150 000 $
Farm Players Total Salaries	2 790 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
Pro Year To Date Expenses	59 084 868 $
Farm Year To Date Expenses	2 955 483 $
Pro Salary Cap To Date	58 542 274 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 124 226 $
Farm Estimated Season Revenue	209 888 $
Pro Remaining Season Days	18
Pro Expenses Per Days	339 096 $
Pro Estimated Expenses	6 103 728 $
Farm Remaining Season Days	18
Farm Expenses Per Days	15 372 $
Farm Estimated Expenses	276 696 $
Estimated Season Expenses	6 380 424 $
Season Salary Cap	65 650 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 350 000 $
Estimate Over Minimum Salary Cap of 0 $	65 650 000 $
Current Bank Account	9 588 634 $
Projected Bank Account	7 542 324 $

Pro Players Salaries
Eric Staal	9 000 000 $ (3)
Sean Bergenheim	5 500 000 $ (1)
Nick Bonino	5 000 000 $ (4)
Antti Niemi	5 000 000 $ (2)
Sergei Kostitsyn	4 500 000 $ (1)
Alexander Steen	4 500 000 $ (1)
Dougie Hamilton	4 500 000 $ (4)
Dominic Moore	3 500 000 $ (2)
Valtteri Filppula	3 500 000 $ (2)
Jakob Silfverberg	2 750 000 $ (2)
Matthew Stajan	2 400 000 $ (1)
Damien Brunner	2 300 000 $ (2)
Mattias Ekholm	2 300 000 $ (1)
Alexandre R. Picard	1 850 000 $ (1)
Chris Tierney	1 500 000 $ (2)
Corey Potter	1 200 000 $ (2)
Brett Ritchie	1 200 000 $ (1)
Michal Kempny	900 000 $ (1)
Jake Guentzel (Out of Payroll)	900 000 $ (3)
Juuse Saros	900 000 $ (2)
Derek Forbort	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 64 050 000 $
Year 10 : 40 050 000 $
Year 11 : 19 400 000 $
Year 12 : 9 500 000 $
Salary Average Commitment
Year 9 : 63 150 000 $
Year 10 : 39 150 000 $
Year 11 : 19 400 000 $
Year 12 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 050 000 $
Year 10 : 40 050 000 $
Year 11 : 19 400 000 $
Year 12 : 9 500 000 $

Farm Players Salaries
John Armstrong	220 000 $ (3)
TJ Galiardi	180 000 $ (3)
Teddy Purcell	160 000 $ (3)
Ryan Shannon	160 000 $ (2)
Chad Larose (Out of Payroll)	150 000 $ (2)
Ben Scrivens	140 000 $ (2)
Oscar Moller	140 000 $ (3)
Matt D'Agostini	130 000 $ (2)
Taylor Chorney	120 000 $ (1)
Tom Wandell (Out of Payroll)	120 000 $ (2)
Cameron Gaunce	115 000 $ (1)
Sami Aittokallio	100 000 $ (3)
Alexander Ruuttu	95 000 $ (3)
Henrik Tallinder	90 000 $ (1)
Michael Ratchuk	90 000 $ (2)
Patrick Sieloff	85 000 $ (3)
Kyle De Coste	85 000 $ (1)
X - Alain Ricard	80 000 $ (9)
Alex Theriau	80 000 $ (3)
Brady Calla	80 000 $ (2)
Jordan Nolan	80 000 $ (1)
Teigan Zahn	75 000 $ (1)
Marco Cousineau	75 000 $ (1)
Freddie Hamilton	75 000 $ (1)
Kyle Beach	70 000 $ (1)
Richard Nedomlel	70 000 $ (3)
Aaron Harstad	70 000 $ (1)
Justin Daniels	65 000 $ (1)
Evgeni Krutikov	60 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 9 : 3 060 000 $
Year 10 : 2 140 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 060 000 $
Year 10 : 2 140 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	6000 - 85 $ - 5 592 - 93,20%
Level 2:	5000 - 60 $ - 3 986 - 79,72%
Level 3:	2000 - 40 $ - 1 455 - 72,73%
Level 4:	4000 - 20 $ - 3 520 - 88,01%
Luxury :	1000 - 175 $ - 947 - 94,71%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 489 - 74,44%
Farm Level 2:	1000 - 17 $ - 744 - 74,38%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 500 - 86,11%
Average Income per Game	1 478 009 $
Year to Date Revenue	56 164 359 $
Farm
Home Games Left	3
Average Attendance - %	2 233 - 74,42%
Average Income per Game	84 769 $
Year to Date Revenue	3 221 219 $
Expense
Pro Players Total Salaries	61 800 000 $
Farm Players Total Salaries	4 465 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 286 764 $
Farm Year To Date Expenses	2 813 234 $
Pro Salary Cap To Date	56 744 208 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 434 028 $
Farm Estimated Season Revenue	254 307 $
Pro Remaining Season Days	18
Pro Expenses Per Days	331 915 $
Pro Estimated Expenses	5 974 470 $
Farm Remaining Season Days	18
Farm Expenses Per Days	24 282 $
Farm Estimated Expenses	437 076 $
Estimated Season Expenses	6 411 546 $
Season Salary Cap	61 800 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	5 200 000 $
Estimate Over Minimum Salary Cap of 0 $	61 800 000 $
Current Bank Account	14 584 645 $
Projected Bank Account	12 861 434 $

Pro Players Salaries
Brad Richards	8 000 000 $ (1)
Henrik Lundqvist	7 500 000 $ (3)
Thomas Vanek	5 700 000 $ (1)
Antoine Vermette	5 600 000 $ (1)
Mark Giordano	5 500 000 $ (2)
Cam Fowler (Out of Payroll)	5 000 000 $ (1)
Chris Kreider	4 500 000 $ (4)
Andrew Cogliano	4 250 000 $ (2)
Nazem Kadri	3 500 000 $ (2)
Patrick Maroon	3 500 000 $ (3)
Kris Versteeg	2 800 000 $ (1)
Karl Alzner	2 100 000 $ (2)
Craig Smith	1 500 000 $ (2)
Keaton Ellerby	1 200 000 $ (1)
Derrick Pouliot	900 000 $ (3)
Beau Bennett	900 000 $ (1)
Nikita Zadorov	900 000 $ (3)
Ryan Tesink	900 000 $ (1)
Dylan Larkin	900 000 $ (1)
Calvin Pickard	900 000 $ (2)
Connor Carrick	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 66 800 000 $
Year 10 : 35 050 000 $
Year 11 : 17 300 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 66 600 000 $
Year 10 : 35 050 000 $
Year 11 : 17 300 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 800 000 $
Year 10 : 35 050 000 $
Year 11 : 17 300 000 $
Year 12 : 4 500 000 $

Farm Players Salaries
Aaron Palushaj	1 100 000 $ (1)
Dan O'Regan	900 000 $ (3)
Angelo Esposito	175 000 $ (3)
Nikita Filatov	175 000 $ (3)
Erik Gudbranson	150 000 $ (2)
Marco Scandella	150 000 $ (2)
Adam Hall	130 000 $ (1)
Cody Eakin	110 000 $ (1)
Nigel Dawes	100 000 $ (2)
Tom Gilbert	100 000 $ (1)
Greg Nemisz	95 000 $ (1)
Michael Garnett	90 000 $ (2)
Nicholas Baptiste	90 000 $ (3)
Jason Missiaen	90 000 $ (1)
Lucas Lessio	85 000 $ (1)
Andy Chiodo	80 000 $ (1)
X - Jérémie Lizotte	80 000 $ (9)
Drew Olson	75 000 $ (2)
Niklas Lucenius	75 000 $ (2)
Zdenek Kutlak	75 000 $ (2)
Eric Chouinard	75 000 $ (2)
Adam Comrie	70 000 $ (1)
Travis Ewanyk	70 000 $ (2)
Milan Bartovic	65 000 $ (2)
Johannes Salmonsson	65 000 $ (2)
Julien Demers	65 000 $ (1)
Jay Rosehill	65 000 $ (2)
Nolan Yonkman	65 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 9 : 4 465 000 $
Year 10 : 1 730 000 $
Year 11 : 610 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 465 000 $
Year 10 : 1 730 000 $
Year 11 : 610 000 $
Year 12 : 80 000 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - 90 $ - 6 124 - 87,48%
Level 2:	5000 - 65 $ - 3 777 - 75,54%
Level 3:	2000 - 35 $ - 1 724 - 86,22%
Level 4:	4000 - 25 $ - 2 927 - 73,18%
Luxury :	1000 - 175 $ - 943 - 94,30%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 431 - 71,54%
Farm Level 2:	1000 - 15 $ - 719 - 71,89%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 496 - 81,56%
Average Income per Game	1 548 549 $
Year to Date Revenue	58 844 855 $
Farm
Home Games Left	3
Average Attendance - %	2 150 - 71,66%
Average Income per Game	85 716 $
Year to Date Revenue	3 257 202 $
Expense
Pro Players Total Salaries	61 000 000 $
Farm Players Total Salaries	3 405 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	55 185 515 $
Farm Year To Date Expenses	2 830 376 $
Pro Salary Cap To Date	54 642 921 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 645 646 $
Farm Estimated Season Revenue	257 148 $
Pro Remaining Season Days	18
Pro Expenses Per Days	327 660 $
Pro Estimated Expenses	5 897 880 $
Farm Remaining Season Days	18
Farm Expenses Per Days	18 644 $
Farm Estimated Expenses	335 592 $
Estimated Season Expenses	6 233 472 $
Season Salary Cap	61 000 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	6 000 000 $
Estimate Over Minimum Salary Cap of 0 $	61 000 000 $
Current Bank Account	32 442 743 $
Projected Bank Account	31 112 065 $

Pro Players Salaries
Zdeno Chara	7 000 000 $ (1)
Jason Pominville	6 000 000 $ (3)
Martin Jones	6 000 000 $ (2)
Milan Lucic	4 900 000 $ (2)
Shayne Gostisbehere	4 500 000 $ (4)
Joffrey Lupul	4 250 000 $ (1)
Ben Eager	3 750 000 $ (1)
Dennis Persson	3 500 000 $ (3)
Jannik Hansen	3 000 000 $ (2)
Jonathan Ericsson	3 000 000 $ (1)
Andrej Sekera	3 000 000 $ (1)
Lars Eller	2 500 000 $ (3)
Spencer Machacek	1 800 000 $ (1)
Linus Omark	1 500 000 $ (3)
Tim Brent	1 400 000 $ (1)
Jonas Gustavsson	1 400 000 $ (3)
Cody Almond	900 000 $ (1)
Anton Slepyshev	900 000 $ (2)
Bogdan Yakimov	850 000 $ (3)
Scott Mayfield	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 61 000 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 61 250 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 000 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $

Farm Players Salaries
Mario Kempe	1 200 000 $ (1)
Steve Bernier	130 000 $ (1)
Simon Danis-Pepin	100 000 $ (1)
Akim Aliu	100 000 $ (2)
Brett Kulak	90 000 $ (3)
Chris Terry	90 000 $ (2)
Matt Martin	90 000 $ (2)
Dominic Toninato	90 000 $ (3)
Joseph Cramarossa	85 000 $ (2)
Vladimir Mihalik	85 000 $ (1)
Zachary Yuen	80 000 $ (1)
X - Éric Denoncourt	80 000 $ (9)
Viktor Svedberg	80 000 $ (2)
Andrew Welinski	80 000 $ (2)
Curtis Valk	75 000 $ (2)
Scott Stajcer	75 000 $ (2)
Kurt Etchegary	75 000 $ (1)
Daniel Marmenlind	75 000 $ (3)
Hunter Smith	70 000 $ (3)
Dylan Sadowy	70 000 $ (3)
Justin Shugg	70 000 $ (1)
Jambon d'urgence 2	70 000 $ (1)
Jeff Costello	70 000 $ (2)
Gleason Fournier	70 000 $ (1)
Steven Delisle	65 000 $ (1)
Josh Sterk	65 000 $ (2)
Kristoff Kontos	60 000 $ (1)
Ryan White	60 000 $ (2)
Mitch Wheaton	55 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 9 : 3 405 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 405 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	7000 - 100 $ - 4 967 - 70,95%
Level 2:	6000 - 60 $ - 4 244 - 70,74%
Level 3:	3000 - 40 $ - 1 543 - 51,44%
Level 4:	5000 - 30 $ - 2 779 - 55,57%
Luxury :	1000 - 200 $ - 786 - 78,61%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 524 - 76,22%
Farm Level 2:	1000 - 25 $ - 755 - 75,49%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	14 319 - 65,08%
Average Income per Game	1 459 512 $
Year to Date Revenue	55 461 459 $
Farm
Home Games Left	3
Average Attendance - %	2 279 - 75,98%
Average Income per Game	123 249 $
Year to Date Revenue	4 683 473 $
Expense
Pro Players Total Salaries	65 222 500 $
Farm Players Total Salaries	4 287 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 218 759 $
Farm Year To Date Expenses	2 485 544 $
Pro Salary Cap To Date	57 676 189 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 378 536 $
Farm Estimated Season Revenue	369 748 $
Pro Remaining Season Days	18
Pro Expenses Per Days	350 120 $
Pro Estimated Expenses	6 302 160 $
Farm Remaining Season Days	18
Farm Expenses Per Days	23 338 $
Farm Estimated Expenses	420 084 $
Estimated Season Expenses	6 722 244 $
Season Salary Cap	65 222 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 777 500 $
Estimate Over Minimum Salary Cap of 0 $	65 222 500 $
Current Bank Account	33 970 152 $
Projected Bank Account	31 996 192 $

Pro Players Salaries
Brent Burns	8 000 000 $ (4)
Patrick Marleau	7 000 000 $ (2)
Mark Stone	5 500 000 $ (5)
Anton Stralman	5 000 000 $ (2)
Ryan Nugent-Hopkins	5 000 000 $ (2)
Ryan O'Reilly	4 500 000 $ (2)
Marc-Edouard Vlasic	4 000 000 $ (1)
Braden Holtby	4 000 000 $ (1)
Mike Hoffman	3 000 000 $ (1)
Xavier Ouellet	2 150 000 $ (2)
Matt Hendricks	1 800 000 $ (1)
Brad Richardson	1 800 000 $ (1)
Chris Bourque	1 800 000 $ (1)
Brandon Sutter	1 800 000 $ (1)
Nikita Nikitin	1 800 000 $ (2)
Matt Hunwick	1 800 000 $ (1)
Luke Glendening	1 750 000 $ (3)
Mattias Janmark	1 750 000 $ (2)
Jeremy Smith	1 000 000 $ (1)
Nick Schmaltz	900 000 $ (3)
Gustav Forsling	872 500 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 65 222 500 $
Year 10 : 43 350 000 $
Year 11 : 16 150 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 65 222 500 $
Year 10 : 43 350 000 $
Year 11 : 16 150 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 222 500 $
Year 10 : 43 350 000 $
Year 11 : 16 150 000 $
Year 12 : 13 500 000 $

Farm Players Salaries
J.T. Compher	900 000 $ (3)
Alexei Marchenko	900 000 $ (1)
John Gilmour	150 000 $ (3)
Jordie Benn	140 000 $ (2)
Nick Palmieri	110 000 $ (1)
Max Campbell	110 000 $ (1)
Richard Panik	100 000 $ (1)
Cody Goloubef	100 000 $ (2)
Zac Dalpe	100 000 $ (1)
Markus Sorensen	95 000 $ (1)
Tucker Poolman	92 500 $ (1)
Nick Jensen	90 000 $ (1)
Philip Danault	85 000 $ (1)
Austin Watson	85 000 $ (1)
Colton Sissons	85 000 $ (1)
Linden Rowat	85 000 $ (1)
Allen York	85 000 $ (1)
Josh Birkholz	85 000 $ (1)
Kevin Gravel	80 000 $ (1)
X - Dan Rhéaume	80 000 $ (9)
Adam Morrison	80 000 $ (1)
Stuart Percy	80 000 $ (2)
Mike Hoeffel	80 000 $ (1)
Brendan Serville	75 000 $ (1)
Blair Jones	75 000 $ (1)
Alexander Fallstrom	70 000 $ (1)
Michael Downing	70 000 $ (3)
Patrick White	70 000 $ (1)
Fredrik Forsberg	70 000 $ (3)
Brandon Prophet	60 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 9 : 4 287 500 $
Year 10 : 840 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 282 500 $
Year 10 : 840 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	7000 - 80 $ - 6 731 - 96,16%
Level 2:	6000 - 42 $ - 5 695 - 94,92%
Level 3:	3000 - 15 $ - 2 686 - 89,52%
Level 4:	5000 - 14 $ - 4 658 - 93,15%
Luxury :	1500 - 105 $ - 1 158 - 77,18%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 42 $ - 1 479 - 73,97%
Farm Level 2:	1000 - 22 $ - 751 - 75,14%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	20 927 - 93,01%
Average Income per Game	1 419 475 $
Year to Date Revenue	53 940 052 $
Farm
Home Games Left	3
Average Attendance - %	2 231 - 74,36%
Average Income per Game	110 791 $
Year to Date Revenue	4 210 040 $
Expense
Pro Players Total Salaries	65 000 000 $
Farm Players Total Salaries	3 295 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 395 775 $
Farm Year To Date Expenses	3 194 007 $
Pro Salary Cap To Date	58 853 219 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 258 425 $
Farm Estimated Season Revenue	332 372 $
Pro Remaining Season Days	18
Pro Expenses Per Days	348 936 $
Pro Estimated Expenses	6 280 848 $
Farm Remaining Season Days	18
Farm Expenses Per Days	18 059 $
Farm Estimated Expenses	325 062 $
Estimated Season Expenses	6 605 910 $
Season Salary Cap	65 000 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 000 000 $
Estimate Over Minimum Salary Cap of 0 $	65 000 000 $
Current Bank Account	128 771 748 $
Projected Bank Account	126 756 635 $

Pro Players Salaries
Sidney Crosby	9 900 000 $ (5)
Marc-Andre Fleury	8 500 000 $ (3)
Steven Stamkos	8 000 000 $ (1)
Drew Doughty	6 800 000 $ (1)
Jordan Eberle	5 500 000 $ (3)
Aaron Ekblad	5 300 000 $ (2)
Dan Girardi	5 100 000 $ (1)
Erik Haula	3 000 000 $ (3)
Tim Erixon	2 500 000 $ (1)
Andrew Copp	1 200 000 $ (2)
J.T. Brown	1 100 000 $ (1)
Rasmus Ristolainen	900 000 $ (2)
Connor McDavid	900 000 $ (2)
Ivan Provorov	900 000 $ (3)
Viktor Arvidsson	900 000 $ (2)
Auston Matthews	900 000 $ (3)
Mikko Rantanen	900 000 $ (3)
Patrik Laine	900 000 $ (2)
Emerson Etem	900 000 $ (1)
Tristan Jarry	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 9 : 65 000 000 $
Year 10 : 40 600 000 $
Year 11 : 30 500 000 $
Year 12 : 9 900 000 $
Salary Average Commitment
Year 9 : 64 950 000 $
Year 10 : 40 600 000 $
Year 11 : 30 500 000 $
Year 12 : 9 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 000 000 $
Year 10 : 40 600 000 $
Year 11 : 30 500 000 $
Year 12 : 9 900 000 $

Farm Players Salaries
Chris Wideman (Out of Payroll)	1 500 000 $ (2)
Brett Sonne	175 000 $ (3)
Yury Alexandrov	165 000 $ (3)
Matt Gilroy	165 000 $ (2)
Riku Helenius	165 000 $ (2)
Anton Lander	150 000 $ (2)
Brandon Pirri	140 000 $ (1)
Gabriel Bourque	140 000 $ (1)
Brayden McNabb	120 000 $ (1)
Dryden Hunt	115 000 $ (3)
Bruno St-Jacques	110 000 $ (2)
Eric Tangradi	110 000 $ (1)
Prab Rai	110 000 $ (1)
Kevin Marshall	110 000 $ (1)
Colin Wilson	110 000 $ (1)
Andrej Nestrasil	110 000 $ (1)
Tomas Kundratek	100 000 $ (1)
Joey MacDonald	100 000 $ (1)
Miles Wood	92 500 $ (1)
Chris Wagner	92 500 $ (1)
Scott Harrington	90 000 $ (2)
Edward Pasquale	90 000 $ (1)
Scott Glennie	90 000 $ (1)
Ryan Sproul	90 000 $ (2)
Christian Thomas	85 000 $ (1)
JC Lipon	85 000 $ (3)
Dylan McIlrath	85 000 $ (1)
David Musil	80 000 $ (2)
X - Jean-François Lapointe	80 000 $ (9)
Tyson Baillie	75 000 $ (1)
Barclay Goodrow	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 9 : 4 795 000 $
Year 10 : 1 620 000 $
Year 11 : 620 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 795 000 $
Year 10 : 1 620 000 $
Year 11 : 620 000 $
Year 12 : 80 000 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	7000 - 90 $ - 6 514 - 93,05%
Level 2:	6000 - 55 $ - 5 439 - 90,65%
Level 3:	3000 - 25 $ - 2 419 - 80,63%
Level 4:	5000 - 16 $ - 4 348 - 86,96%
Luxury :	1500 - 160 $ - 1 048 - 69,85%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 45 $ - 1 530 - 76,51%
Farm Level 2:	1000 - 25 $ - 769 - 76,89%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 767 - 87,85%
Average Income per Game	1 637 464 $
Year to Date Revenue	62 223 625 $
Farm
Home Games Left	3
Average Attendance - %	2 299 - 76,64%
Average Income per Game	124 131 $
Year to Date Revenue	4 716 966 $
Expense
Pro Players Total Salaries	64 775 000 $
Farm Players Total Salaries	2 891 250 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 542 631 $
Farm Year To Date Expenses	2 724 548 $
Pro Salary Cap To Date	59 000 050 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 912 391 $
Farm Estimated Season Revenue	372 392 $
Pro Remaining Season Days	18
Pro Expenses Per Days	347 739 $
Pro Estimated Expenses	6 259 302 $
Farm Remaining Season Days	18
Farm Expenses Per Days	15 911 $
Farm Estimated Expenses	286 398 $
Estimated Season Expenses	6 545 700 $
Season Salary Cap	64 775 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 225 000 $
Estimate Over Minimum Salary Cap of 0 $	64 775 000 $
Current Bank Account	17 240 663 $
Projected Bank Account	15 979 746 $

Pro Players Salaries
Loui Eriksson	7 000 000 $ (1)
Bryan Little	6 500 000 $ (4)
Ondrej Pavelec	5 750 000 $ (2)
Tyler Johnson	5 000 000 $ (2)
Torey Krug	4 000 000 $ (2)
Nino Niederreiter	4 000 000 $ (2)
Colton Parayko	3 500 000 $ (4)
Marcus Johansson	3 500 000 $ (2)
Slava Voynov	3 500 000 $ (3)
Michael Del Zotto	3 500 000 $ (2)
Mikael Granlund	3 400 000 $ (1)
Carl Soderberg (Out of Payroll)	3 000 000 $ (3)
Tomas Hertl	3 000 000 $ (2)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (3)
Josh Bailey	2 250 000 $ (1)
Philip Larsen	1 850 000 $ (1)
Jack Skille	1 850 000 $ (2)
Sebastian Stefaniszin	950 000 $ (1)
Kalle Kossila	925 000 $ (1)
Johan Larsson	900 000 $ (2)
Sven Baertschi	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 9 : 67 775 000 $
Year 10 : 51 400 000 $
Year 11 : 19 000 000 $
Year 12 : 10 000 000 $
Salary Average Commitment
Year 9 : 67 775 000 $
Year 10 : 51 400 000 $
Year 11 : 19 000 000 $
Year 12 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 775 000 $
Year 10 : 51 400 000 $
Year 11 : 19 000 000 $
Year 12 : 10 000 000 $

Farm Players Salaries
Chris Butler	185 000 $ (1)
Brad Hunt	180 000 $ (3)
Jonas Hiller	175 000 $ (3)
Alexei Semenov	150 000 $ (2)
Dustin Jeffrey	150 000 $ (1)
Brett McLean	150 000 $ (1)
Jared Coreau	150 000 $ (3)
Mike Lee	150 000 $ (2)
Carter Rowney	135 000 $ (3)
Ville Koistinen	135 000 $ (3)
Mike Lundin	100 000 $ (3)
Chris Conner	100 000 $ (3)
Gregory Hofmann (Out of Payroll)	95 000 $ (2)
Jared Staal	85 000 $ (2)
X - Philippe Ducharme	80 000 $ (9)
Corey Trivino	80 000 $ (2)
Victor Ohman	75 000 $ (2)
Adam Clendening	75 000 $ (1)
Joe Lavin	75 000 $ (1)
Jason Clark	75 000 $ (1)
Joshua Turnbull	75 000 $ (3)
David Toews	72 500 $ (1)
Travis Brown (Out of Payroll)	70 000 $ (3)
Aaron Ness	70 000 $ (3)
Keven Veilleux	67 500 $ (1)
Joel Mustonen	65 000 $ (2)
Mikko Vainonen	65 000 $ (3)
Tomas Nosek	61 250 $ (1)
Gabryel Paquin-Boudreau	60 000 $ (2)
Andy Rogers	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 9 : 3 056 250 $
Year 10 : 2 095 000 $
Year 11 : 1 335 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 056 250 $
Year 10 : 2 095 000 $
Year 11 : 1 335 000 $
Year 12 : 80 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 150 $ - 3 218 - 53,64%
Level 2:	5000 - 100 $ - 2 449 - 48,97%
Level 3:	2000 - 50 $ - 1 198 - 59,90%
Level 4:	4000 - 46 $ - 1 653 - 41,32%
Luxury :	1000 - 250 $ - 612 - 61,18%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 461 - 73,03%
Farm Level 2:	1000 - 15 $ - 720 - 72,03%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	9 129 - 50,72%
Average Income per Game	1 393 671 $
Year to Date Revenue	52 959 498 $
Farm
Home Games Left	3
Average Attendance - %	2 181 - 72,70%
Average Income per Game	87 246 $
Year to Date Revenue	3 315 341 $
Expense
Pro Players Total Salaries	60 025 000 $
Farm Players Total Salaries	2 622 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	52 196 013 $
Farm Year To Date Expenses	2 480 801 $
Pro Salary Cap To Date	51 653 462 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 181 013 $
Farm Estimated Season Revenue	261 737 $
Pro Remaining Season Days	18
Pro Expenses Per Days	322 473 $
Pro Estimated Expenses	5 804 514 $
Farm Remaining Season Days	18
Farm Expenses Per Days	14 481 $
Farm Estimated Expenses	260 658 $
Estimated Season Expenses	6 065 172 $
Season Salary Cap	60 025 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	6 975 000 $
Estimate Over Minimum Salary Cap of 0 $	60 025 000 $
Current Bank Account	10 159 968 $
Projected Bank Account	8 537 546 $

Pro Players Salaries
Jack Johnson	6 750 000 $ (3)
Peter Mueller	5 500 000 $ (2)
Connor Hellebuyck	5 000 000 $ (4)
Freddy Meyer	5 000 000 $ (1)
Martin Hanzal	4 500 000 $ (2)
Clarke MacArthur	4 150 000 $ (1)
Matt Read	3 500 000 $ (3)
Mathieu Perreault	3 000 000 $ (2)
Dmitry Kulikov	2 500 000 $ (2)
Cody Franson	2 500 000 $ (1)
Brett Connolly	2 150 000 $ (1)
Mark McNeill	2 000 000 $ (1)
Dmitri Jaskin	1 800 000 $ (1)
Josh Manson	1 750 000 $ (2)
David Fisher	1 700 000 $ (2)
Casey Cizikas	1 400 000 $ (1)
Linden Vey	1 400 000 $ (2)
Marcus Kruger	1 100 000 $ (1)
Nicolas Deschamps	1 000 000 $ (1)
Jan Rutta	925 000 $ (1)
Ian Schultz	850 000 $ (2)
Brady Vail	800 000 $ (1)
Jack Campbell	750 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 9 : 60 025 000 $
Year 10 : 37 200 000 $
Year 11 : 16 000 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 59 275 000 $
Year 10 : 37 200 000 $
Year 11 : 16 000 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 025 000 $
Year 10 : 37 200 000 $
Year 11 : 16 000 000 $
Year 12 : 5 000 000 $

Farm Players Salaries
Josh Godfrey	150 000 $ (2)
Michael Sauer	100 000 $ (1)
Jonathan Racine	100 000 $ (3)
Jon Kalinski	100 000 $ (1)
Nathan Moon	100 000 $ (2)
Chris Summers	100 000 $ (2)
Nick Petrecki	100 000 $ (3)
Colten Teubert	100 000 $ (2)
Zac Rinaldo	100 000 $ (1)
James Livingston	95 000 $ (2)
Will Weber	95 000 $ (1)
Bobby Farnham	95 000 $ (2)
Brandon Burlon	95 000 $ (2)
Jean-Francois Bérubé	95 000 $ (2)
Johan Holmqvist	95 000 $ (1)
Vitaly Kolesnik	95 000 $ (2)
Sergey Andronov	92 500 $ (1)
Marko Dano	90 000 $ (3)
Carl Klingberg	90 000 $ (3)
Francis Beauvillier	85 000 $ (3)
Riley Holzapfel	85 000 $ (2)
Josh Brittain	80 000 $ (2)
Joe Basaraba	80 000 $ (2)
Maxime Tanguay	80 000 $ (3)
X - Stéphane Descheneaux (Out of Payroll)	80 000 $ (9)
Zachary Hyman	70 000 $ (1)
Richard Nejezchleb	70 000 $ (3)
Mitchell Moroz (Out of Payroll)	65 000 $ (3)
Zack Phillips	55 000 $ (3)
Mike Winther	50 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 9 : 2 687 500 $
Year 10 : 2 035 000 $
Year 11 : 865 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 687 500 $
Year 10 : 2 035 000 $
Year 11 : 865 000 $
Year 12 : 80 000 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 95 $ - 5 109 - 72,98%
Level 2:	6000 - 46 $ - 5 336 - 88,93%
Level 3:	2000 - 40 $ - 1 488 - 74,41%
Level 4:	4000 - 29 $ - 2 573 - 64,33%
Luxury :	1000 - 250 $ - 601 - 60,07%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 508 - 75,41%
Farm Level 2:	1000 - 15 $ - 751 - 75,11%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 107 - 75,53%
Average Income per Game	1 393 353 $
Year to Date Revenue	52 947 403 $
Farm
Home Games Left	4
Average Attendance - %	2 259 - 75,31%
Average Income per Game	79 609 $
Year to Date Revenue	2 945 517 $
Expense
Pro Players Total Salaries	65 198 333 $
Farm Players Total Salaries	4 045 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 747 948 $
Farm Year To Date Expenses	2 528 069 $
Pro Salary Cap To Date	57 205 411 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 180 058 $
Farm Estimated Season Revenue	318 434 $
Pro Remaining Season Days	18
Pro Expenses Per Days	349 991 $
Pro Estimated Expenses	6 299 838 $
Farm Remaining Season Days	18
Farm Expenses Per Days	22 048 $
Farm Estimated Expenses	396 864 $
Estimated Season Expenses	6 696 702 $
Season Salary Cap	65 198 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 801 667 $
Estimate Over Minimum Salary Cap of 0 $	65 198 333 $
Current Bank Account	2 097 356 $
Projected Bank Account	(100 854 $)

Pro Players Salaries
Nikita Kucherov	8 000 000 $ (4)
Evgeni Malkin	8 000 000 $ (1)
Jonathan Quick	6 750 000 $ (4)
Nick Boynton	5 500 000 $ (1)
Patrick Eaves	4 500 000 $ (2)
Scott Hartnell	3 650 000 $ (2)
Alexei Emelin	3 500 000 $ (2)
Olli Maatta	3 500 000 $ (4)
Michael Frolik	2 750 000 $ (2)
Justin Schultz	2 700 000 $ (1)
Juraj Mikus	2 500 000 $ (2)
Scottie Upshall	2 000 000 $ (1)
Anders Lindback	2 000 000 $ (1)
David Rundblad	1 750 000 $ (3)
Ryan Dzingel	1 750 000 $ (2)
Michael Raffl	1 200 000 $ (1)
Kevin Hayes	1 200 000 $ (1)
Mitchell Marner	900 000 $ (2)
Nicolas Shore	850 000 $ (1)
Tyler Wotherspoon	800 000 $ (2)
Noel Acciari	725 000 $ (1)
Samuel Blais	673 333 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 65 198 333 $
Year 10 : 40 350 000 $
Year 11 : 20 000 000 $
Year 12 : 18 250 000 $
Salary Average Commitment
Year 9 : 63 698 333 $
Year 10 : 38 850 000 $
Year 11 : 18 500 000 $
Year 12 : 16 750 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 198 333 $
Year 10 : 40 350 000 $
Year 11 : 20 000 000 $
Year 12 : 18 250 000 $

Farm Players Salaries
Tommy Wingels	1 500 000 $ (1)
Dana Tyrell	175 000 $ (2)
Adam Polasek	150 000 $ (2)
Jason Gregoire	150 000 $ (2)
Alexei Ponikarovsky	140 000 $ (2)
Patrick Dwyer	135 000 $ (1)
Kelsey Tessier	110 000 $ (2)
Daniel Pribyl	100 000 $ (3)
Max Gaede	100 000 $ (2)
Robert Bortuzzo	100 000 $ (1)
David Honzik	100 000 $ (2)
Radko Gudas	100 000 $ (1)
Kevin Nastiuk	100 000 $ (1)
Jakub Culek	95 000 $ (2)
Kyle Clifford	95 000 $ (1)
Alex Velischek	85 000 $ (2)
Corey Tropp	85 000 $ (1)
Ryan Martindale	80 000 $ (1)
Nick Sorensen	80 000 $ (2)
X - Benoît Pilon	80 000 $ (9)
Greg Pateryn	80 000 $ (1)
Matt Donovan	80 000 $ (1)
Justin Weller	70 000 $ (1)
Curtis Hamilton	70 000 $ (1)
Bradley Eidsness	70 000 $ (2)
Troy Hesketh	65 000 $ (1)
Charles-Olivier Rousse	50 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 9 : 4 045 000 $
Year 10 : 1 485 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 045 000 $
Year 10 : 1 485 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	7000 - 90 $ - 6 644 - 94,92%
Level 2:	5000 - 50 $ - 4 998 - 99,95%
Level 3:	2000 - 25 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 4 000 - 99,99%
Luxury :	1000 - 200 $ - 779 - 77,92%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 525 - 76,25%
Farm Level 2:	1000 - 15 $ - 757 - 75,68%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 421 - 96,95%
Average Income per Game	1 527 904 $
Year to Date Revenue	58 060 353 $
Farm
Home Games Left	3
Average Attendance - %	2 282 - 76,06%
Average Income per Game	91 171 $
Year to Date Revenue	3 464 497 $
Expense
Pro Players Total Salaries	66 275 000 $
Farm Players Total Salaries	2 840 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	55 704 542 $
Farm Year To Date Expenses	2 855 230 $
Pro Salary Cap To Date	55 161 968 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 583 712 $
Farm Estimated Season Revenue	273 513 $
Pro Remaining Season Days	18
Pro Expenses Per Days	355 718 $
Pro Estimated Expenses	6 402 924 $
Farm Remaining Season Days	18
Farm Expenses Per Days	15 638 $
Farm Estimated Expenses	281 484 $
Estimated Season Expenses	6 684 408 $
Season Salary Cap	66 275 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	725 000 $
Estimate Over Minimum Salary Cap of 0 $	66 275 000 $
Current Bank Account	6 090 627 $
Projected Bank Account	4 263 444 $

Pro Players Salaries
James Neal	6 000 000 $ (2)
Alexander Edler	6 000 000 $ (3)
Pierre-Marc Bouchard	5 500 000 $ (1)
Derek Morris	5 500 000 $ (1)
Johnny Oduya	5 000 000 $ (1)
Wayne Simmonds	5 000 000 $ (3)
Erik Johnson	4 700 000 $ (2)
Michal Neuvirth	4 500 000 $ (3)
Kyle Palmieri	4 000 000 $ (3)
Nick Foligno	3 650 000 $ (1)
Radim Vrbata	3 500 000 $ (1)
Anton Khudobin	3 500 000 $ (1)
Justin Abdelkader	2 500 000 $ (1)
Mark Barberio	1 400 000 $ (1)
Joel Champagne	1 000 000 $ (3)
Matt Benning	925 000 $ (1)
Ryan Spooner	900 000 $ (1)
Nick Cousins	900 000 $ (2)
Phillip Digiuseppe	900 000 $ (3)
William Karlsson	900 000 $ (2)
Tanner Fritz (Out of Payroll)	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 66 925 000 $
Year 10 : 33 900 000 $
Year 11 : 21 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 925 000 $
Year 10 : 33 900 000 $
Year 11 : 21 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 925 000 $
Year 10 : 33 900 000 $
Year 11 : 21 400 000 $
Year 12 : 0 $

Farm Players Salaries
Alex Killorn	175 000 $ (3)
Alex Plante (Out of Payroll)	170 000 $ (3)
Anthony Bitetto	150 000 $ (2)
Mark Arcobello	150 000 $ (1)
Andrew Hammond	150 000 $ (3)
Taylor Beck	140 000 $ (1)
Josh Hennessy	100 000 $ (1)
Riley Sheahan	100 000 $ (2)
Kamil Kreps	100 000 $ (2)
Branko Radivojevic	100 000 $ (1)
Brock Beukeboom	100 000 $ (1)
Austin Levi	100 000 $ (3)
Andrew Bodnarchuk	100 000 $ (1)
Maxim Gratchev	100 000 $ (2)
Matt Hackett	100 000 $ (2)
Colin Long	85 000 $ (2)
AJ Jenks	85 000 $ (2)
Jacob Lagace	85 000 $ (2)
Tyson Sexsmith	85 000 $ (3)
X - Cédric Racine	80 000 $ (9)
Logan Shaw	80 000 $ (3)
Justin Haché	75 000 $ (3)
Julian Melchiori	75 000 $ (1)
James Melindy	75 000 $ (3)
Alex Hutchings	70 000 $ (3)
Jamie Devane	70 000 $ (3)
Paul Carey	70 000 $ (3)
Logan Nelson	65 000 $ (3)
Brent Andrews	65 000 $ (2)
Georgy Guryanov	60 000 $ (2)
Kent Simpson	50 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 3 010 000 $
Year 10 : 2 245 000 $
Year 11 : 1 315 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 060 000 $
Year 10 : 2 295 000 $
Year 11 : 1 315 000 $
Year 12 : 80 000 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 93 $ - 5 397 - 77,10%
Level 2:	6000 - 56 $ - 5 086 - 84,77%
Level 3:	2000 - 42 $ - 1 475 - 73,73%
Level 4:	4000 - 31 $ - 2 434 - 60,85%
Luxury :	1000 - 222 $ - 680 - 68,02%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 511 - 75,54%
Farm Level 2:	1000 - 14 $ - 749 - 74,87%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 073 - 75,36%
Average Income per Game	1 488 884 $
Year to Date Revenue	56 577 596 $
Farm
Home Games Left	3
Average Attendance - %	2 259 - 75,31%
Average Income per Game	82 849 $
Year to Date Revenue	3 148 275 $
Expense
Pro Players Total Salaries	63 225 000 $
Farm Players Total Salaries	2 337 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 063 393 $
Farm Year To Date Expenses	2 700 270 $
Pro Salary Cap To Date	58 520 827 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 466 652 $
Farm Estimated Season Revenue	248 548 $
Pro Remaining Season Days	18
Pro Expenses Per Days	339 495 $
Pro Estimated Expenses	6 110 910 $
Farm Remaining Season Days	18
Farm Expenses Per Days	12 965 $
Farm Estimated Expenses	233 370 $
Estimated Season Expenses	6 344 280 $
Season Salary Cap	63 225 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 775 000 $
Estimate Over Minimum Salary Cap of 0 $	63 225 000 $
Current Bank Account	5 472 381 $
Projected Bank Account	3 843 301 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (4)
Dion Phaneuf	8 000 000 $ (3)
Mike Richards	7 500 000 $ (1)
Patrik Berglund	5 500 000 $ (3)
Milan Kraft	5 250 000 $ (2)
Tuukka Rask	5 000 000 $ (1)
Robin Lehner	4 000 000 $ (4)
Blake Comeau	3 850 000 $ (2)
Carl Gunnarsson (Out of Payroll)	3 400 000 $ (4)
Melker Karlsson	2 000 000 $ (1)
Mark Stuart	1 700 000 $ (2)
David Desharnais	1 700 000 $ (1)
Jordan Schroeder	1 700 000 $ (1)
Zbynek Michalek	1 300 000 $ (2)
Harry Zolnierczyk	1 000 000 $ (2)
Jerome Samson	950 000 $ (2)
Jakub Jerabek	925 000 $ (1)
Alexander Wennberg	900 000 $ (2)
Max Domi	900 000 $ (1)
Connor Murphy (Out of Payroll)	900 000 $ (1)
Travis Konecny	900 000 $ (3)
Zach Werenski (Out of Payroll)	900 000 $ (2)
Zack Mitchell	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 9 : 67 525 000 $
Year 10 : 46 150 000 $
Year 11 : 30 300 000 $
Year 12 : 15 900 000 $
Salary Average Commitment
Year 9 : 67 525 000 $
Year 10 : 46 150 000 $
Year 11 : 30 300 000 $
Year 12 : 15 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 525 000 $
Year 10 : 46 150 000 $
Year 11 : 30 300 000 $
Year 12 : 15 900 000 $

Farm Players Salaries
Viktor Fasth	160 000 $ (2)
Anders Nilsson	150 000 $ (3)
Konstantin Koltsov	125 000 $ (3)
Jakub Klepis	125 000 $ (3)
Luke Witkowski	115 000 $ (3)
Ryan Potulny	110 000 $ (2)
Garnet Hathaway	95 000 $ (3)
Victor Antipin	92 500 $ (1)
Zach Redmond	90 000 $ (2)
Blake Weyrick	90 000 $ (3)
Ludwig Blomstrand	90 000 $ (2)
Boris Valabik	85 000 $ (2)
Hunter Shinkaruk	85 000 $ (3)
Keith Aulie	85 000 $ (3)
Reece Scarlett	80 000 $ (1)
Kevin Roy	80 000 $ (2)
X - Éric St-Amand (Out of Payroll)	80 000 $ (9)
Kris Beech	80 000 $ (1)
Curtis Mckenzie	80 000 $ (1)
Mark Alt	80 000 $ (1)
Daniel Muzito-Bagenda	75 000 $ (2)
Anthony Camara	75 000 $ (2)
Mackenzie MacEachern	75 000 $ (2)
Keegan Kanzig	70 000 $ (2)
Frederick Gaudreau (Out of Payroll)	66 667 $ (1)
Jordan Messier	65 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 9 : 2 404 167 $
Year 10 : 1 860 000 $
Year 11 : 950 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 404 167 $
Year 10 : 1 860 000 $
Year 11 : 950 000 $
Year 12 : 80 000 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - 80 $ - 6 506 - 92,94%
Level 2:	5000 - 58 $ - 4 314 - 86,28%
Level 3:	2000 - 33 $ - 1 730 - 86,48%
Level 4:	4000 - 23 $ - 3 313 - 82,83%
Luxury :	1000 - 180 $ - 949 - 94,90%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 512 - 75,60%
Farm Level 2:	1000 - 15 $ - 757 - 75,70%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 812 - 88,48%
Average Income per Game	1 484 546 $
Year to Date Revenue	56 412 765 $
Farm
Home Games Left	4
Average Attendance - %	2 269 - 75,63%
Average Income per Game	90 511 $
Year to Date Revenue	3 348 897 $
Expense
Pro Players Total Salaries	65 250 000 $
Farm Players Total Salaries	4 205 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 957 177 $
Farm Year To Date Expenses	3 242 086 $
Pro Salary Cap To Date	57 414 632 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 453 639 $
Farm Estimated Season Revenue	362 043 $
Pro Remaining Season Days	18
Pro Expenses Per Days	350 266 $
Pro Estimated Expenses	6 304 788 $
Farm Remaining Season Days	18
Farm Expenses Per Days	22 899 $
Farm Estimated Expenses	412 182 $
Estimated Season Expenses	6 716 970 $
Season Salary Cap	65 250 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 750 000 $
Estimate Over Minimum Salary Cap of 0 $	65 250 000 $
Current Bank Account	23 408 326 $
Projected Bank Account	21 507 038 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (4)
Jonathan Toews	9 250 000 $ (5)
John Carlson	6 500 000 $ (5)
Semyon Varlamov	5 700 000 $ (3)
Drew Stafford	5 000 000 $ (1)
Hampus Lindholm	4 000 000 $ (2)
Adam Larsson	4 000 000 $ (2)
Artem Anisimov	3 500 000 $ (3)
Johnny Boychuk	3 000 000 $ (2)
Seth Griffith	2 400 000 $ (3)
Ondrej Roman	2 250 000 $ (2)
Eric Fehr	1 850 000 $ (1)
Gabriel Dumont	1 500 000 $ (3)
Jesse Joensuu	1 300 000 $ (2)
Kieran Millan	1 000 000 $ (2)
Sébastian Aho	900 000 $ (3)
Cody Ceci	900 000 $ (1)
Aleksander Barkov	900 000 $ (1)
Adam Pelech	900 000 $ (2)
Elias Lindholm	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 65 250 000 $
Year 10 : 56 600 000 $
Year 11 : 39 250 000 $
Year 12 : 25 250 000 $
Salary Average Commitment
Year 9 : 64 600 000 $
Year 10 : 55 950 000 $
Year 11 : 38 600 000 $
Year 12 : 24 600 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 250 000 $
Year 10 : 56 600 000 $
Year 11 : 39 250 000 $
Year 12 : 25 250 000 $

Farm Players Salaries
Troy Stetcher	925 000 $ (1)
Jarred Tinordi	850 000 $ (1)
Jiri Novotny	180 000 $ (2)
Joseph Blandisi	170 000 $ (2)
Jiri Tlusty	150 000 $ (1)
Christopher Gibson	150 000 $ (3)
Jeff Glass	130 000 $ (3)
Tomas Surovy	130 000 $ (1)
Alexandre Picard	130 000 $ (1)
Ben Hanowski	100 000 $ (3)
Keith Seabrook (Out of Payroll)	100 000 $ (3)
Yann Sauve	100 000 $ (2)
Justin Peters	95 000 $ (1)
Ryan Stanton	95 000 $ (3)
Blake Geoffrion	95 000 $ (1)
Zach Trotman	90 000 $ (1)
Ben Maxwell	90 000 $ (2)
Scott Laughton	90 000 $ (3)
Tye McGinn	85 000 $ (3)
Michael Mersch	85 000 $ (1)
Patrick Wey	85 000 $ (3)
Scott Kosmachuk	85 000 $ (3)
Reece Willcox (Out of Payroll)	80 000 $ (1)
X - Michael Gadbois	80 000 $ (9)
Albert Yarullin	75 000 $ (3)
Roy Radke	70 000 $ (3)
Eddie Wittchow	70 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 9 : 4 385 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 385 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6000 - 95 $ - 5 338 - 88,96%
Level 2:	5000 - 65 $ - 3 965 - 79,30%
Level 3:	2000 - 40 $ - 1 581 - 79,06%
Level 4:	4000 - 25 $ - 3 097 - 77,42%
Luxury :	1000 - 190 $ - 837 - 83,70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 513 - 75,65%
Farm Level 2:	1000 - 15 $ - 759 - 75,94%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	14 817 - 82,32%
Average Income per Game	1 460 757 $
Year to Date Revenue	55 508 768 $
Farm
Home Games Left	3
Average Attendance - %	2 272 - 75,75%
Average Income per Game	90 640 $
Year to Date Revenue	3 444 315 $
Expense
Pro Players Total Salaries	62 528 333 $
Farm Players Total Salaries	2 927 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 802 277 $
Farm Year To Date Expenses	2 760 810 $
Pro Salary Cap To Date	59 259 701 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 382 271 $
Farm Estimated Season Revenue	271 920 $
Pro Remaining Season Days	18
Pro Expenses Per Days	335 789 $
Pro Estimated Expenses	6 044 202 $
Farm Remaining Season Days	18
Farm Expenses Per Days	16 104 $
Farm Estimated Expenses	289 872 $
Estimated Season Expenses	6 334 074 $
Season Salary Cap	62 528 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 471 667 $
Estimate Over Minimum Salary Cap of 0 $	62 528 333 $
Current Bank Account	7 639 533 $
Projected Bank Account	5 959 650 $

Pro Players Salaries
Zach Parise	9 250 000 $ (5)
Alex Tanguay	9 000 000 $ (2)
Anze Kopitar	7 000 000 $ (2)
Ryan Johansen (Out of Payroll)	5 000 000 $ (2)
Filip Forsberg	5 000 000 $ (5)
John Klingberg	4 500 000 $ (2)
Cory Schneider	4 500 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (3)
Jeff Petry	3 000 000 $ (2)
Leo Komarov	2 500 000 $ (1)
Jake Dowell	1 900 000 $ (1)
Dan Sexton	1 800 000 $ (1)
Joonas Donskoi	1 750 000 $ (2)
Jared Spurgeon	1 700 000 $ (1)
Drew Miller	1 500 000 $ (1)
Michael Leighton	1 400 000 $ (1)
Tom Wilson	900 000 $ (3)
Jake Mccabe	900 000 $ (2)
Chandler Stephenson	900 000 $ (3)
Brady Skjei	900 000 $ (2)
Remi Elie	728 333 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 528 333 $
Year 10 : 51 500 000 $
Year 11 : 19 450 000 $
Year 12 : 14 250 000 $
Salary Average Commitment
Year 9 : 67 378 333 $
Year 10 : 51 350 000 $
Year 11 : 19 450 000 $
Year 12 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 528 333 $
Year 10 : 51 500 000 $
Year 11 : 19 450 000 $
Year 12 : 14 250 000 $

Farm Players Salaries
Robbie Earl	160 000 $ (2)
Kurtis MacDermid	160 000 $ (3)
Ben Lovejoy	150 000 $ (1)
Jakub Kindl	140 000 $ (1)
Jonathon Blum	140 000 $ (2)
Craig Cunningham	140 000 $ (2)
Mattias Tedenby	135 000 $ (2)
David Gilbert	120 000 $ (2)
Magnus Hellberg	110 000 $ (1)
Casey Borer	100 000 $ (3)
Phil DeSimone	100 000 $ (2)
Stephen Johns	100 000 $ (2)
Leland Irving	95 000 $ (1)
Roman Polak	90 000 $ (1)
Scott Wedgewood	90 000 $ (3)
Michael McCarron	90 000 $ (3)
Mattias Modig	90 000 $ (3)
Evgeny Grachev	85 000 $ (1)
Tomas Kana	85 000 $ (1)
Michael Latta	85 000 $ (2)
X - Julien Gagné	80 000 $ (9)
Ryan Stoa	80 000 $ (1)
Jean-Simon Allard	80 000 $ (1)
Danny Kristo	80 000 $ (2)
Danny Biega	75 000 $ (1)
Adam Marsh	70 000 $ (3)
Andrew Yogan	70 000 $ (1)
Colin Jacobs	65 000 $ (2)
Matt Delahey	62 500 $ (1)
Total Farm Players	29
Salary Commitment
Year 9 : 2 927 500 $
Year 10 : 1 805 000 $
Year 11 : 680 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 927 500 $
Year 10 : 1 805 000 $
Year 11 : 680 000 $
Year 12 : 80 000 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - 86 $ - 6 458 - 92,26%
Level 2:	6000 - 52 $ - 5 521 - 92,02%
Level 3:	3000 - 25 $ - 2 428 - 80,92%
Level 4:	4000 - 24 $ - 3 723 - 93,07%
Luxury :	1000 - 182 $ - 881 - 88,14%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 40 $ - 1 500 - 75,01%
Farm Level 2:	1000 - 23 $ - 758 - 75,83%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 011 - 90,53%
Average Income per Game	1 585 471 $
Year to Date Revenue	60 247 890 $
Farm
Home Games Left	3
Average Attendance - %	2 259 - 75,28%
Average Income per Game	89 901 $
Year to Date Revenue	3 416 256 $
Expense
Pro Players Total Salaries	63 350 000 $
Farm Players Total Salaries	4 096 667 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 602 513 $
Farm Year To Date Expenses	2 909 020 $
Pro Salary Cap To Date	59 059 923 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 756 412 $
Farm Estimated Season Revenue	269 704 $
Pro Remaining Season Days	18
Pro Expenses Per Days	340 160 $
Pro Estimated Expenses	6 122 880 $
Farm Remaining Season Days	18
Farm Expenses Per Days	22 323 $
Farm Estimated Expenses	401 814 $
Estimated Season Expenses	6 524 694 $
Season Salary Cap	63 350 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 650 000 $
Estimate Over Minimum Salary Cap of 0 $	63 350 000 $
Current Bank Account	14 297 541 $
Projected Bank Account	12 798 963 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (3)
Marc Savard (Out of Payroll)	7 750 000 $ (2)
Chuck Kobasew	6 000 000 $ (1)
Jake Muzzin	5 000 000 $ (4)
Cam Ward	5 000 000 $ (1)
Tyson Barrie	4 200 000 $ (1)
Matt Niskanen (Out of Payroll)	4 000 000 $ (2)
Kevin Klein	3 500 000 $ (2)
Carl Hagelin	3 100 000 $ (2)
Cam Atkinson	3 000 000 $ (1)
Jamie McGinn	2 900 000 $ (2)
Igor Makarov	2 000 000 $ (1)
Marc-André Bourdon	1 800 000 $ (1)
Mitch Fadden	1 500 000 $ (1)
Jason Garrison	1 500 000 $ (1)
Mark Santorelli	1 400 000 $ (2)
Morgan Ellis	1 400 000 $ (1)
Landon Ferraro	1 100 000 $ (1)
Vinni Lettieri	925 000 $ (1)
Jonathan Drouin	900 000 $ (2)
Aaron Dell	625 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 350 000 $
Year 10 : 38 300 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 67 350 000 $
Year 10 : 38 300 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 350 000 $
Year 10 : 38 300 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $

Farm Players Salaries
Cade Fairchild	1 200 000 $ (1)
Philippe Dupuis	175 000 $ (3)
Brandon Yip	175 000 $ (3)
Jeff Schultz	175 000 $ (2)
Staffan Kronwall	150 000 $ (1)
Rostislav Olesz	140 000 $ (1)
Yan Stastny	140 000 $ (2)
Maxim Kondratiev	120 000 $ (1)
Kris Newbury	110 000 $ (2)
Micheal Wall	100 000 $ (1)
Mark Fayne	100 000 $ (1)
Jacob Josefson	97 500 $ (2)
Matt Mahalak	97 500 $ (3)
Harrison Reed	95 000 $ (2)
Cory Emmerton	95 000 $ (2)
Kyle Bigos	95 000 $ (1)
Jiri Sekac	90 000 $ (2)
Valeri Vasiliev	80 000 $ (3)
X - Martin Leblanc	80 000 $ (9)
Jeff Taffe	75 000 $ (1)
Mario Lucia	75 000 $ (3)
Carlo Colaiacovo	75 000 $ (1)
Erik Thorell	70 000 $ (3)
Jackson Houck	70 000 $ (3)
Edgars Kulda	70 000 $ (2)
Erik Nemec	70 000 $ (2)
Ross Johnston	66 667 $ (1)
François Tremblay	60 000 $ (2)
Seth Ambroz	50 000 $ (3)
Maximilien Le Sieur	50 000 $ (3)
Karl Johansson	50 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 4 096 667 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 096 667 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 67 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	24 984 916 $	63 975 000 $	3 025 000 $	63 975 000 $	4 045 000 $	25 955 000 $	21	31	52
BlackHawks	6 368 817 $	63 200 000 $	3 800 000 $	63 200 000 $	2 043 250 $	27 956 750 $	24	27	51
BlueJacket	3 638 341 $	62 500 000 $	4 500 000 $	62 500 000 $	2 345 000 $	27 655 000 $	23	27	50
Blues	66 849 949 $	64 042 500 $	2 957 500 $	64 042 500 $	3 580 000 $	26 420 000 $	21	32	53
Bruins	23 699 043 $	66 037 500 $	962 500 $	66 037 500 $	4 725 000 $	25 275 000 $	20	31	51
Canadiens	35 096 787 $	65 950 000 $	1 050 000 $	65 950 000 $	4 265 000 $	25 735 000 $	21	26	47
Canucks	52 828 756 $	64 400 000 $	2 600 000 $	64 400 000 $	2 755 000 $	27 245 000 $	21	30	51
Capitals	7 005 290 $	64 900 500 $	2 099 500 $	64 900 500 $	3 385 000 $	26 615 000 $	21	27	48
Coyotes	12 953 268 $	64 414 167 $	2 585 833 $	64 414 167 $	2 545 000 $	27 455 000 $	21	28	49
Devils	23 583 161 $	64 275 000 $	2 725 000 $	64 275 000 $	2 800 000 $	27 200 000 $	21	28	49
Ducks	1 721 552 $	66 050 000 $	950 000 $	66 050 000 $	3 737 500 $	26 262 500 $	21	29	50
Flames	93 591 791 $	58 050 000 $	8 950 000 $	58 050 000 $	2 842 500 $	27 157 500 $	22	29	51
Flyers	10 552 291 $	66 075 000 $	925 000 $	66 075 000 $	4 705 000 $	25 295 000 $	20	27	47
GoldenKnights	16 010 461 $	65 958 750 $	1 041 250 $	65 958 750 $	5 260 000 $	24 740 000 $	20	29	49
Hurricanes	15 132 934 $	62 772 500 $	4 227 500 $	62 772 500 $	4 326 000 $	25 674 000 $	21	31	52
Islanders	26 517 890 $	66 500 000 $	500 000 $	66 500 000 $	2 458 000 $	27 542 000 $	20	30	50
Jets	136 428 739 $	65 675 000 $	1 325 000 $	65 675 000 $	5 405 000 $	24 595 000 $	21	31	52
Kings	34 628 371 $	58 285 000 $	8 715 000 $	58 285 000 $	2 185 000 $	27 815 000 $	22	25	47
Lightning	859 217 $	67 112 500 $	-112 500 $	67 112 500 $	4 135 500 $	25 864 500 $	21	32	53
MapleLeafs	9 588 634 $	65 650 000 $	1 350 000 $	65 650 000 $	2 790 000 $	27 210 000 $	21	29	50
Nordiques	14 584 645 $	61 800 000 $	5 200 000 $	61 800 000 $	4 465 000 $	25 535 000 $	21	28	49
Oilers	32 442 743 $	61 000 000 $	6 000 000 $	61 000 000 $	3 405 000 $	26 595 000 $	20	29	49
Panthers	33 970 152 $	65 222 500 $	1 777 500 $	65 222 500 $	4 287 500 $	25 712 500 $	21	30	51
Penguins	128 771 748 $	65 000 000 $	2 000 000 $	65 000 000 $	3 295 000 $	26 705 000 $	20	31	51
Predators	17 240 663 $	64 775 000 $	2 225 000 $	64 775 000 $	2 891 250 $	27 108 750 $	21	30	51
Rangers	10 159 968 $	60 025 000 $	6 975 000 $	60 025 000 $	2 622 500 $	27 377 500 $	23	30	53
RedWings	2 097 356 $	65 198 333 $	1 801 667 $	65 198 333 $	4 045 000 $	25 955 000 $	22	27	49
Sabres	6 090 627 $	66 275 000 $	725 000 $	66 275 000 $	2 840 000 $	27 160 000 $	21	31	52
Senators	5 472 381 $	63 225 000 $	3 775 000 $	63 225 000 $	2 337 500 $	27 662 500 $	23	26	49
Sharks	23 408 326 $	65 250 000 $	1 750 000 $	65 250 000 $	4 205 000 $	25 795 000 $	20	27	47
Stars	7 639 533 $	62 528 333 $	4 471 667 $	62 528 333 $	2 927 500 $	27 072 500 $	21	29	50
Wild	14 297 541 $	63 350 000 $	3 650 000 $	63 350 000 $	4 096 667 $	25 903 333 $	21	31	52

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 20 février 2019 at 09:56

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 - %