Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 14 octobre 2018 at 20:26

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 - 88 $ - 6 648 - 94,97%
Level 2:	6000 - 57 $ - 5 127 - 85,46%
Level 3:	3000 - 23 $ - 2 398 - 79,94%
Level 4:	5000 - 17 $ - 4 430 - 88,60%
Luxury :	1000 - 184 $ - 878 - 87,75%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 488 - 74,40%
Farm Level 2:	1000 - 25 $ - 740 - 73,99%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	19 481 - 88,55%
Average Income per Game	1 565 579 $
Year to Date Revenue	17 221 366 $
Farm
Home Games Left	30
Average Attendance - %	2 228 - 74,26%
Average Income per Game	119 641 $
Year to Date Revenue	1 316 049 $
Expense
Pro Players Total Salaries	66 100 000 $
Farm Players Total Salaries	2 465 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 373 145 $
Farm Year To Date Expenses	626 221 $
Pro Salary Cap To Date	17 216 760 $
Farm Salary Cap To Date	600 154 $
Estimate
Pro Estimated Season Revenue	46 967 362 $
Farm Estimated Season Revenue	3 589 225 $
Pro Remaining Season Days	139
Pro Expenses Per Days	354 787 $
Pro Estimated Expenses	49 315 393 $
Farm Remaining Season Days	139
Farm Expenses Per Days	13 644 $
Farm Estimated Expenses	1 896 516 $
Estimated Season Expenses	51 211 909 $
Season Salary Cap	66 100 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	900 000 $
Estimate Over Minimum Salary Cap of 0 $	66 100 000 $
Current Bank Account	21 501 363 $
Projected Bank Account	20 846 041 $

Pro Players Salaries
Pavel Datsyuk	7 500 000 $ (1)
Phil Kessel	7 000 000 $ (2)
P.K. Subban	6 500 000 $ (1)
John Gibson	6 000 000 $ (1)
Mikko Koivu	5 500 000 $ (1)
Patrik Berglund	5 500 000 $ (3)
Ryan Johansen	5 000 000 $ (2)
Erik Johnson	4 700 000 $ (2)
Brayden Schenn	4 500 000 $ (3)
Nail Yakupov	3 800 000 $ (1)
Jared Cowen	1 800 000 $ (1)
Dustin Boyd	1 500 000 $ (1)
Justin Holl (Out of Payroll)	1 200 000 $ (1)
Josh Anderson	900 000 $ (2)
Alan Quine	900 000 $ (2)
Alexei Marchenko	900 000 $ (1)
Connor Murphy	900 000 $ (1)
Oscar Klefbom	900 000 $ (2)
Sam Reinhart	900 000 $ (2)
David Rittich	725 000 $ (1)
Jujhar Khaira	675 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 300 000 $
Year 10 : 30 300 000 $
Year 11 : 10 000 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 67 300 000 $
Year 10 : 30 300 000 $
Year 11 : 10 000 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 67 300 000 $
Year 10 : 30 300 000 $
Year 11 : 10 000 000 $
Year 12 : 0 $

Farm Players Salaries
Marc-Antoine Pouliot	150 000 $ (1)
Milan Jurcina	135 000 $ (1)
Jesse Blacker	110 000 $ (3)
Ethan Werek	110 000 $ (3)
Brandon Bollig	100 000 $ (2)
Alexander Svitov	100 000 $ (1)
Marcel Goc	90 000 $ (1)
Carl Dahlstrom	90 000 $ (3)
Dillon Fournier	90 000 $ (2)
Curtis Lazar	90 000 $ (3)
Peter Regin	90 000 $ (1)
Gaelan Patterson	85 000 $ (3)
Trevor Cann (Out of Payroll)	85 000 $ (2)
Troy Rutkowski	85 000 $ (2)
Justin Jokinen	85 000 $ (3)
Robert Czarnik	85 000 $ (3)
Fredrik Pettersson-Wentzel	80 000 $ (1)
Pius Suter	80 000 $ (3)
Ville Pokka	80 000 $ (3)
X - Andru Matsoukas	80 000 $ (9)
Benjamin Casavant	75 000 $ (3)
Henri Ikonen	75 000 $ (3)
Geordie Wudrick	75 000 $ (1)
Andreas Soderberg (Out of Payroll)	75 000 $ (3)
Lars Volden	70 000 $ (2)
Gregg Sutch	70 000 $ (1)
Steven Shipley	70 000 $ (1)
Logan Nelson	65 000 $ (3)
Andrew Campbell	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 9 : 2 540 000 $
Year 10 : 1 680 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 540 000 $
Year 10 : 1 680 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - 90 $ - 6 463 - 92,33%
Level 2:	6000 - 55 $ - 5 296 - 88,27%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 190 $ - 820 - 81,98%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 494 - 74,71%
Farm Level 2:	1000 - 11 $ - 733 - 73,30%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	18 579 - 92,89%
Average Income per Game	1 509 911 $
Year to Date Revenue	18 118 933 $
Farm
Home Games Left	30
Average Attendance - %	2 227 - 74,24%
Average Income per Game	69 860 $
Year to Date Revenue	768 461 $
Expense
Pro Players Total Salaries	56 750 000 $
Farm Players Total Salaries	2 045 750 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 545 745 $
Farm Year To Date Expenses	581 419 $
Pro Salary Cap To Date	15 389 357 $
Farm Salary Cap To Date	555 355 $
Estimate
Pro Estimated Season Revenue	43 787 421 $
Farm Estimated Season Revenue	2 095 803 $
Pro Remaining Season Days	139
Pro Expenses Per Days	305 053 $
Pro Estimated Expenses	42 402 367 $
Farm Remaining Season Days	139
Farm Expenses Per Days	11 414 $
Farm Estimated Expenses	1 586 546 $
Estimated Season Expenses	43 988 913 $
Season Salary Cap	56 750 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	10 250 000 $
Estimate Over Minimum Salary Cap of 0 $	56 750 000 $
Current Bank Account	3 501 571 $
Projected Bank Account	5 395 882 $

Pro Players Salaries
Simon Gagne	7 500 000 $ (2)
Corey Crawford	6 000 000 $ (1)
Ryan Callahan	5 500 000 $ (2)
Dennis Wideman	4 500 000 $ (1)
Logan Couture	4 250 000 $ (1)
Lee Stempniak	4 200 000 $ (1)
Tomas Plekanec	4 000 000 $ (3)
Chris Stewart (Out of Payroll)	4 000 000 $ (1)
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)
Sven Andrighetto	1 750 000 $ (2)
Antti Raanta	1 750 000 $ (2)
Michael Stone	1 500 000 $ (1)
Jyrki Jokipakka	1 400 000 $ (1)
Yanni Gourde	1 000 000 $ (1)
Anton Gustafsson	950 000 $ (2)
Garth Murray	800 000 $ (1)
Marek Tvrdon	750 000 $ (2)
Robert Baillargeon	700 000 $ (2)
Shane McColgan	600 000 $ (2)
Benjamin Gallacher	550 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 9 : 63 050 000 $
Year 10 : 29 850 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 62 900 000 $
Year 10 : 29 350 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 63 050 000 $
Year 10 : 29 850 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $

Farm Players Salaries
Tomas Kubalik	175 000 $ (1)
Nicola Riopel	150 000 $ (3)
Drew Schiestel	150 000 $ (2)
Andreas Nodl	140 000 $ (1)
Colton Sceviour	100 000 $ (2)
Lukas Kaspar	100 000 $ (3)
Lasse Kukkonen	100 000 $ (3)
John Lee (Out of Payroll)	100 000 $ (3)
Cal Clutterbuck	100 000 $ (2)
Kevin Connauton	100 000 $ (1)
Jimmy Hayes	90 000 $ (1)
Adam Janosik	90 000 $ (1)
Dmitri Vorobiev	85 000 $ (1)
Dustin Walsh	85 000 $ (3)
X - Sébastien Paris-Lortie	80 000 $ (9)
Brian Ferlin	80 000 $ (1)
Michael Houser	80 000 $ (1)
Maxim Mamin	75 750 $ (1)
Nick Oliver	75 000 $ (3)
Zac Larraza	70 000 $ (2)
Raphael Bussieres	70 000 $ (2)
Tony DeHart	50 000 $ (3)
Total Farm Players	22
Salary Commitment
Year 9 : 2 145 750 $
Year 10 : 1 230 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 145 750 $
Year 10 : 1 230 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	7000 - 95 $ - 5 274 - 75,34%
Level 2:	6000 - 50 $ - 5 450 - 90,83%
Level 3:	3000 - 20 $ - 2 567 - 85,57%
Level 4:	5000 - 15 $ - 4 439 - 88,78%
Luxury :	1500 - 135 $ - 1 077 - 71,79%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 30 $ - 1 458 - 72,92%
Farm Level 2:	1000 - 20 $ - 716 - 71,55%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	18 807 - 83,59%
Average Income per Game	1 388 145 $
Year to Date Revenue	15 269 592 $
Farm
Home Games Left	30
Average Attendance - %	2 174 - 72,46%
Average Income per Game	81 287 $
Year to Date Revenue	894 152 $
Expense
Pro Players Total Salaries	65 350 000 $
Farm Players Total Salaries	2 452 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 343 867 $
Farm Year To Date Expenses	713 504 $
Pro Salary Cap To Date	17 187 504 $
Farm Salary Cap To Date	687 436 $
Estimate
Pro Estimated Season Revenue	41 644 342 $
Farm Estimated Season Revenue	2 438 596 $
Pro Remaining Season Days	139
Pro Expenses Per Days	350 798 $
Pro Estimated Expenses	48 760 922 $
Farm Remaining Season Days	139
Farm Expenses Per Days	13 577 $
Farm Estimated Expenses	1 887 203 $
Estimated Season Expenses	50 648 125 $
Season Salary Cap	65 350 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 650 000 $
Estimate Over Minimum Salary Cap of 0 $	65 350 000 $
Current Bank Account	5 228 899 $
Projected Bank Account	(1 336 288 $)

Pro Players Salaries
Tyler Seguin	9 000 000 $ (4)
Taylor Hall	8 000 000 $ (5)
Mike Richards	7 500 000 $ (1)
Henrik Lundqvist	7 500 000 $ (3)
Ryan McDonagh	5 500 000 $ (2)
Artemi Panarin	5 500 000 $ (3)
Nathan MacKinnon	4 700 000 $ (1)
Victor Hedman	4 500 000 $ (1)
Jamie Lundmark	1 800 000 $ (1)
Erik Gustafsson	1 500 000 $ (2)
Michael Kostka	1 500 000 $ (2)
Kevin Poulin	1 400 000 $ (1)
Bo Horvat	900 000 $ (2)
Seth Jones	900 000 $ (2)
J.T. Miller	900 000 $ (1)
Bryan Rust	900 000 $ (1)
Kyle Connor	900 000 $ (3)
David Pastrnak	900 000 $ (2)
Jake Mccabe	900 000 $ (2)
Matthew Peca	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 65 350 000 $
Year 10 : 43 000 000 $
Year 11 : 30 900 000 $
Year 12 : 17 000 000 $
Salary Average Commitment
Year 9 : 65 350 000 $
Year 10 : 43 000 000 $
Year 11 : 30 900 000 $
Year 12 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 350 000 $
Year 10 : 43 000 000 $
Year 11 : 30 900 000 $
Year 12 : 17 000 000 $

Farm Players Salaries
Brett Sonne	175 000 $ (3)
Louis Leblanc	140 000 $ (1)
Dwight King	140 000 $ (1)
Mika Noronen	120 000 $ (1)
Maxim Gratchev (Out of Payroll)	100 000 $ (2)
Eric Wellwood	100 000 $ (1)
Artur Gavrus	95 000 $ (2)
Victor Antipin	92 500 $ (1)
Brendan Gaunce	90 000 $ (3)
William Wrenn	90 000 $ (3)
Henrik Tallinder	90 000 $ (1)
Andy Andreoff	90 000 $ (3)
Martin Frk	90 000 $ (3)
Jordon Southorn	90 000 $ (3)
Roman Polak	90 000 $ (1)
Josh Unice	90 000 $ (1)
Duncan Siemens (Out of Payroll)	90 000 $ (3)
Mark Jankowski	90 000 $ (3)
Griffin Reinhart	85 000 $ (3)
Gavin Bayreuther	80 000 $ (3)
X - Jean-François Langelier	80 000 $ (9)
Dakota Mermis	80 000 $ (3)
Jason Kasdorf	75 000 $ (2)
Yasin Cisse	70 000 $ (1)
Marc-Olivier Roy	70 000 $ (2)
Kevin Sundher	65 000 $ (1)
Fredrik Claesson (Out of Payroll)	65 000 $ (1)
Alex Coulombe	65 000 $ (1)
Fabian Gunnarsson	55 000 $ (3)
Denis Kamaev	55 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 9 : 2 707 500 $
Year 10 : 1 580 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 707 500 $
Year 10 : 1 580 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 91 $ - 6 198 - 88,54%
Level 2:	6000 - 57 $ - 5 051 - 84,18%
Level 3:	2000 - 38 $ - 1 609 - 80,43%
Level 4:	4000 - 24 $ - 3 129 - 78,23%
Luxury :	1000 - 200 $ - 781 - 78,12%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 506 - 75,32%
Farm Level 2:	1000 - 15 $ - 724 - 72,45%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16 767 - 83,84%
Average Income per Game	1 532 309 $
Year to Date Revenue	16 855 402 $
Farm
Home Games Left	30
Average Attendance - %	2 231 - 74,36%
Average Income per Game	89 030 $
Year to Date Revenue	979 328 $
Expense
Pro Players Total Salaries	63 592 500 $
Farm Players Total Salaries	3 175 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 886 335 $
Farm Year To Date Expenses	802 395 $
Pro Salary Cap To Date	16 729 965 $
Farm Salary Cap To Date	776 330 $
Estimate
Pro Estimated Season Revenue	45 969 278 $
Farm Estimated Season Revenue	2 670 895 $
Pro Remaining Season Days	139
Pro Expenses Per Days	341 449 $
Pro Estimated Expenses	47 461 411 $
Farm Remaining Season Days	139
Farm Expenses Per Days	17 420 $
Farm Estimated Expenses	2 421 380 $
Estimated Season Expenses	49 882 791 $
Season Salary Cap	63 592 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 407 500 $
Estimate Over Minimum Salary Cap of 0 $	63 592 500 $
Current Bank Account	67 333 782 $
Projected Bank Account	66 091 164 $

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	4 000 000 $ (3)
Matt Niskanen	4 000 000 $ (2)
Nick Foligno	3 650 000 $ (1)
Kevin Dallman	3 500 000 $ (1)
Anders Lee	2 500 000 $ (1)
Jake Gardiner (Out of Payroll)	2 400 000 $ (1)
James Sheppard	1 400 000 $ (1)
Cade Fairchild	1 200 000 $ (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	20
Salary Commitment
Year 9 : 65 992 500 $
Year 10 : 38 300 000 $
Year 11 : 26 750 000 $
Year 12 : 15 500 000 $
Salary Average Commitment
Year 9 : 67 409 166 $
Year 10 : 38 800 000 $
Year 11 : 26 750 000 $
Year 12 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 992 500 $
Year 10 : 38 300 000 $
Year 11 : 26 750 000 $
Year 12 : 15 500 000 $

Farm Players Salaries
Jordan Caron	150 000 $ (2)
Alexander Urbom	150 000 $ (2)
Josh Jooris	150 000 $ (2)
Barry Tallackson	140 000 $ (2)
Nick Spaling	140 000 $ (1)
Klas Dahlbeck	120 000 $ (1)
Brian Strait	120 000 $ (2)
Ben Smith	120 000 $ (1)
Yannick Weber	115 000 $ (1)
Mikko Koskinen	115 000 $ (1)
Dale Weise	100 000 $ (2)
Brenden Dillon	100 000 $ (1)
Philip McRae	100 000 $ (1)
Thomas Larkin	95 000 $ (2)
Mathieu Corbeil	95 000 $ (1)
Ben Ryan	95 000 $ (2)
Antoine Lafleur	95 000 $ (3)
Joel Armia	90 000 $ (3)
Niklas Lundstrom	90 000 $ (3)
Mathieu Brodeur	80 000 $ (2)
Philippe Cornet	80 000 $ (2)
Ludvig Rensfeldt	80 000 $ (1)
X - Kevin Ouellette	80 000 $ (9)
Tyler Pitlick	75 000 $ (1)
Bill Arnold	75 000 $ (1)
Brett Bulmer	70 000 $ (1)
Jaynen Rissling	70 000 $ (3)
Daniel Delisle	70 000 $ (3)
Troy Vance	70 000 $ (2)
Dillon Donnelly	65 000 $ (3)
Philip Tot	65 000 $ (3)
Max Friberg	60 000 $ (3)
Yannick Veilleux	55 000 $ (3)
Total Farm Players	33
Salary Commitment
Year 9 : 3 175 000 $
Year 10 : 1 970 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 175 000 $
Year 10 : 1 970 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - 90 $ - 6 497 - 92,81%
Level 2:	6000 - 58 $ - 4 803 - 80,05%
Level 3:	3000 - 26 $ - 2 410 - 80,34%
Level 4:	5000 - 21 $ - 4 074 - 81,48%
Luxury :	1500 - 134 $ - 1 056 - 70,41%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 40 $ - 1 540 - 77,00%
Farm Level 2:	1000 - 18 $ - 738 - 73,76%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	18 840 - 83,73%
Average Income per Game	1 541 638 $
Year to Date Revenue	18 499 654 $
Farm
Home Games Left	30
Average Attendance - %	2 278 - 75,92%
Average Income per Game	104 823 $
Year to Date Revenue	1 153 057 $
Expense
Pro Players Total Salaries	66 862 500 $
Farm Players Total Salaries	2 610 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 383 843 $
Farm Year To Date Expenses	692 341 $
Pro Salary Cap To Date	17 227 469 $
Farm Salary Cap To Date	666 273 $
Estimate
Pro Estimated Season Revenue	44 707 497 $
Farm Estimated Season Revenue	3 144 701 $
Pro Remaining Season Days	139
Pro Expenses Per Days	358 843 $
Pro Estimated Expenses	49 879 177 $
Farm Remaining Season Days	139
Farm Expenses Per Days	14 415 $
Farm Estimated Expenses	2 003 685 $
Estimated Season Expenses	51 882 862 $
Season Salary Cap	66 862 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	137 500 $
Estimate Over Minimum Salary Cap of 0 $	66 862 500 $
Current Bank Account	24 993 694 $
Projected Bank Account	20 963 030 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (3)
Andrei Kostitsyn	7 500 000 $ (4)
Shea Weber	7 500 000 $ (3)
Claude Giroux	7 500 000 $ (1)
Joni Pitkanen	5 250 000 $ (2)
Jonathan Bernier	4 600 000 $ (2)
Nikita Zaitsev	4 500 000 $ (1)
Alex Galchenyuk	4 000 000 $ (2)
Gilbert Brule	3 650 000 $ (2)
Josh Gorges	3 500 000 $ (1)
David Schlemko	3 200 000 $ (2)
Louie Caporusso (Out of Payroll)	2 100 000 $ (2)
Jack Eichel	900 000 $ (2)
Brayden Point	900 000 $ (3)
Boo Nieves	900 000 $ (3)
Boone Jenner	900 000 $ (1)
Steve Oleksy	850 000 $ (1)
Nicolas Kerdiles	850 000 $ (3)
Martin Ouellette	750 000 $ (1)
Christopher DiDomenico	612 500 $ (1)
Mike Winther	500 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 9 : 68 962 500 $
Year 10 : 50 350 000 $
Year 11 : 26 650 000 $
Year 12 : 7 500 000 $
Salary Average Commitment
Year 9 : 67 462 500 $
Year 10 : 48 850 000 $
Year 11 : 25 150 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 962 500 $
Year 10 : 50 350 000 $
Year 11 : 26 650 000 $
Year 12 : 7 500 000 $

Farm Players Salaries
Evgeny Medvedev	140 000 $ (1)
Justin Falk	110 000 $ (1)
Karri Ramo	110 000 $ (1)
Adam Pardy	100 000 $ (1)
Kirill Lyamin	100 000 $ (2)
Matt Tennyson	100 000 $ (2)
Jean-Phillipe Cote	100 000 $ (2)
Francois Bouchard	100 000 $ (2)
James Wright	95 000 $ (1)
Max Nicastro	95 000 $ (1)
Olivier Roy	95 000 $ (1)
Kyle Wilson	95 000 $ (1)
Luca Caputi	95 000 $ (3)
Ryan Howse	90 000 $ (3)
Brandon Davidson	90 000 $ (3)
Jake Paterson	90 000 $ (3)
Kristopher Foucault	90 000 $ (1)
Philip Lane	90 000 $ (1)
Ben Winnett	80 000 $ (3)
Johan Sundstrom	80 000 $ (2)
Austin Madaisky	80 000 $ (1)
X - Simon Gratton	80 000 $ (9)
Joachim Nermark	75 000 $ (2)
Sebastian Collberg	75 000 $ (3)
Austen Brassard	75 000 $ (2)
Dane Fox	70 000 $ (3)
Samuel Kurker	70 000 $ (3)
Max Gardiner	70 000 $ (1)
Garrett Meurs	70 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 9 : 2 610 000 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 610 000 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - 70 $ - 6 699 - 95,70%
Level 2:	6000 - 35 $ - 5 835 - 97,26%
Level 3:	3000 - 20 $ - 2 614 - 87,12%
Level 4:	5000 - 10 $ - 4 765 - 95,30%
Luxury :	1000 - 150 $ - 997 - 99,72%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 30 $ - 1 517 - 75,87%
Farm Level 2:	1000 - 15 $ - 743 - 74,29%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	20 911 - 95,05%
Average Income per Game	1 235 464 $
Year to Date Revenue	13 590 105 $
Farm
Home Games Left	30
Average Attendance - %	2 260 - 75,34%
Average Income per Game	79 330 $
Year to Date Revenue	872 634 $
Expense
Pro Players Total Salaries	63 400 000 $
Farm Players Total Salaries	2 515 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 776 322 $
Farm Year To Date Expenses	746 593 $
Pro Salary Cap To Date	16 619 952 $
Farm Salary Cap To Date	720 525 $
Estimate
Pro Estimated Season Revenue	37 063 923 $
Farm Estimated Season Revenue	2 379 911 $
Pro Remaining Season Days	139
Pro Expenses Per Days	340 426 $
Pro Estimated Expenses	47 319 214 $
Farm Remaining Season Days	139
Farm Expenses Per Days	13 910 $
Farm Estimated Expenses	1 933 490 $
Estimated Season Expenses	49 252 704 $
Season Salary Cap	63 400 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 600 000 $
Estimate Over Minimum Salary Cap of 0 $	63 400 000 $
Current Bank Account	43 024 925 $
Projected Bank Account	33 216 055 $

Pro Players Salaries
Martin Havlat	7 750 000 $ (2)
John Tavares	7 500 000 $ (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)
Roman Josi	4 500 000 $ (3)
Kevin Bieksa (Out of Payroll)	4 250 000 $ (1)
Tom Pyatt	3 100 000 $ (2)
Sami Vatanen	3 100 000 $ (2)
Chris Kunitz	3 000 000 $ (1)
Jean Gabriel Pageau	2 800 000 $ (1)
Brian Gibbons	1 800 000 $ (3)
Trevor Van Riemsdyk	1 800 000 $ (1)
Ryan O'Marra	1 400 000 $ (1)
Andreas Martinsen	1 150 000 $ (1)
Justin Fontaine	1 000 000 $ (2)
Esa Lindell	900 000 $ (2)
Ondrej Kase	900 000 $ (3)
Cody Ceci	900 000 $ (1)
Sean Kuraly	850 000 $ (2)
Tanner Richard (Out of Payroll)	800 000 $ (2)
Charlie Lindgren	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 9 : 68 450 000 $
Year 10 : 34 850 000 $
Year 11 : 7 200 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 67 950 000 $
Year 10 : 34 350 000 $
Year 11 : 7 200 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 68 450 000 $
Year 10 : 34 850 000 $
Year 11 : 7 200 000 $
Year 12 : 0 $

Farm Players Salaries
Brett Carson	220 000 $ (3)
Matt Bartkowski	200 000 $ (3)
Andre Benoit	150 000 $ (1)
Kevin Quick	140 000 $ (2)
Shawn Matthias	140 000 $ (1)
David Steckel	130 000 $ (1)
Harri Sateri	100 000 $ (1)
Philip Samuelsson	100 000 $ (1)
Pavel Vorobiev	100 000 $ (2)
Corban Knight	95 000 $ (2)
Charles Hudon	90 000 $ (3)
Maxime Clermont	90 000 $ (1)
Peter Delmas	90 000 $ (1)
Jimmy Vesey	90 000 $ (2)
Justin Sefton	90 000 $ (2)
Jesper Pettersson (Out of Payroll)	90 000 $ (2)
Marko Dano (Out of Payroll)	90 000 $ (3)
Jacob De La Rose	90 000 $ (3)
Dylan Blujus	80 000 $ (3)
Robin Kovacs	80 000 $ (3)
X - Mathieu Roy	80 000 $ (9)
Brett Sutter	75 000 $ (1)
Carter Ashton	75 000 $ (1)
Julien Pelletier	75 000 $ (1)
Matia Marcantuoni	70 000 $ (1)
Dante Salituro	65 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 9 : 2 695 000 $
Year 10 : 1 600 000 $
Year 11 : 930 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 695 000 $
Year 10 : 1 600 000 $
Year 11 : 930 000 $
Year 12 : 80 000 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 5 014 - 83,56%
Level 2:	5000 - 60 $ - 4 282 - 85,64%
Level 3:	2000 - 35 $ - 1 774 - 88,71%
Level 4:	4000 - 20 $ - 3 965 - 99,13%
Luxury :	1000 - 200 $ - 788 - 78,83%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 472 - 73,60%
Farm Level 2:	1000 - 15 $ - 737 - 73,73%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	15 823 - 87,91%
Average Income per Game	1 413 801 $
Year to Date Revenue	16 965 614 $
Farm
Home Games Left	30
Average Attendance - %	2 209 - 73,64%
Average Income per Game	87 611 $
Year to Date Revenue	963 718 $
Expense
Pro Players Total Salaries	57 842 500 $
Farm Players Total Salaries	2 965 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 385 269 $
Farm Year To Date Expenses	782 147 $
Pro Salary Cap To Date	16 228 910 $
Farm Salary Cap To Date	756 079 $
Estimate
Pro Estimated Season Revenue	41 000 234 $
Farm Estimated Season Revenue	2 628 322 $
Pro Remaining Season Days	139
Pro Expenses Per Days	310 864 $
Pro Estimated Expenses	43 210 096 $
Farm Remaining Season Days	139
Farm Expenses Per Days	16 303 $
Farm Estimated Expenses	2 266 117 $
Estimated Season Expenses	45 476 213 $
Season Salary Cap	57 842 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	9 157 500 $
Estimate Over Minimum Salary Cap of 0 $	57 842 500 $
Current Bank Account	54 985 122 $
Projected Bank Account	53 137 465 $

Pro Players Salaries
Justin Williams	6 750 000 $ (3)
T.J. Oshie	6 500 000 $ (3)
Pekka Rinne	6 250 000 $ (4)
Ron Hainsey (Out of Payroll)	4 875 000 $ (2)
Zach Bogosian	4 600 000 $ (2)
Adam Henrique	4 000 000 $ (1)
Frans Nielsen	4 000 000 $ (2)
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	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)
Kevin Labanc	717 500 $ (1)
Josh Archibald	675 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 62 717 500 $
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 61 167 500 $
Year 10 : 47 175 000 $
Year 11 : 18 850 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 62 717 500 $
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)
Kevan Miller	140 000 $ (1)
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)
Magnus Paajarvi	100 000 $ (1)
Viktor Tikhonov	100 000 $ (2)
Brendan Mikkelson	92 500 $ (1)
Jaroslav Janus	90 000 $ (1)
Maxime Sauve	90 000 $ (1)
Bud Holloway	85 000 $ (1)
Aaron Marvin	85 000 $ (1)
Brett Ponich	85 000 $ (3)
Joe Morrow	85 000 $ (2)
Scott Timmins	82 500 $ (1)
Matej Stransky	80 000 $ (3)
Ivan Telegin	80 000 $ (1)
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	70 000 $ (1)
Vinny Saponari	70 000 $ (1)
Lukas Sutter	60 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 2 965 000 $
Year 10 : 1 640 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 965 000 $
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 $ - 6 411 - 91,59%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 1 717 - 85,85%
Level 4:	4000 - 20 $ - 3 948 - 98,70%
Luxury :	1000 - 140 $ - 1 000 - 100,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 448 - 72,42%
Farm Level 2:	1000 - 20 $ - 759 - 75,94%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	18 076 - 95,14%
Average Income per Game	1 481 285 $
Year to Date Revenue	16 294 132 $
Farm
Home Games Left	30
Average Attendance - %	2 208 - 73,59%
Average Income per Game	112 509 $
Year to Date Revenue	1 237 600 $
Expense
Pro Players Total Salaries	66 550 000 $
Farm Players Total Salaries	2 175 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 288 824 $
Farm Year To Date Expenses	613 931 $
Pro Salary Cap To Date	17 132 448 $
Farm Salary Cap To Date	587 863 $
Estimate
Pro Estimated Season Revenue	44 438 542 $
Farm Estimated Season Revenue	3 375 273 $
Pro Remaining Season Days	139
Pro Expenses Per Days	357 181 $
Pro Estimated Expenses	49 648 159 $
Farm Remaining Season Days	139
Farm Expenses Per Days	12 101 $
Farm Estimated Expenses	1 682 039 $
Estimated Season Expenses	51 330 198 $
Season Salary Cap	66 550 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	450 000 $
Estimate Over Minimum Salary Cap of 0 $	66 550 000 $
Current Bank Account	5 570 192 $
Projected Bank Account	2 053 809 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (2)
Kyle Okposo	6 150 000 $ (4)
Dustin Brown	5 750 000 $ (1)
Devan Dubnyk	5 500 000 $ (2)
Gabriel Landeskog	5 000 000 $ (1)
Tobias Enstrom	4 500 000 $ (1)
Tyler Bozak	4 150 000 $ (3)
Christian Ehrhoff	3 750 000 $ (1)
Jonathan Marchessault	3 500 000 $ (2)
Tyler Toffoli	3 500 000 $ (3)
Jonas Brodin	2 950 000 $ (2)
Mikkel Boedker	2 700 000 $ (1)
Victor Rask	2 500 000 $ (3)
Trevor Lewis	2 300 000 $ (1)
David Savard	2 100 000 $ (2)
Matt Frattin	1 750 000 $ (1)
Brandon Mcmillan	1 400 000 $ (1)
Robert Hagg	900 000 $ (3)
Morgan Rielly	900 000 $ (2)
Anton Forsberg	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 550 000 $
Year 10 : 38 650 000 $
Year 11 : 17 200 000 $
Year 12 : 6 150 000 $
Salary Average Commitment
Year 9 : 66 550 000 $
Year 10 : 38 650 000 $
Year 11 : 17 200 000 $
Year 12 : 6 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 550 000 $
Year 10 : 38 650 000 $
Year 11 : 17 200 000 $
Year 12 : 6 150 000 $

Farm Players Salaries
Calvin de Haan	175 000 $ (3)
Jay McClement (Out of Payroll)	160 000 $ (1)
Frank Vatrano	140 000 $ (2)
Daniel Carr	110 000 $ (1)
Vladimir Sobotka	110 000 $ (1)
Dylan DeMelo	100 000 $ (2)
Sam Brittain	100 000 $ (2)
Sergei Korostin	100 000 $ (2)
Calle Jarnkrok	90 000 $ (1)
Matthew Nieto	90 000 $ (2)
David Kampf	90 000 $ (3)
Ryan Button	90 000 $ (2)
Mitch Wahl	90 000 $ (2)
Peter Andersson	90 000 $ (2)
Brent Regner	90 000 $ (2)
Reid Boucher	90 000 $ (3)
David Warsofsky	90 000 $ (2)
X - Guillaume Cazes	80 000 $ (9)
Kirill Kabanov	80 000 $ (1)
Eric Knodel	80 000 $ (1)
Tyler Plante	75 000 $ (1)
Laurent Brossoit	75 000 $ (1)
Linus Arnesson	75 000 $ (3)
Corey Cowick	65 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 9 : 2 335 000 $
Year 10 : 1 490 000 $
Year 11 : 510 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 335 000 $
Year 10 : 1 490 000 $
Year 11 : 510 000 $
Year 12 : 80 000 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	7000 - 100 $ - 5 029 - 71,84%
Level 2:	5000 - 60 $ - 4 280 - 85,59%
Level 3:	2000 - 40 $ - 1 525 - 76,25%
Level 4:	4000 - 35 $ - 2 236 - 55,89%
Luxury :	1000 - 200 $ - 799 - 79,95%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 528 - 76,39%
Farm Level 2:	1000 - 15 $ - 767 - 76,66%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	13 869 - 72,99%
Average Income per Game	1 414 749 $
Year to Date Revenue	15 562 236 $
Farm
Home Games Left	30
Average Attendance - %	2 294 - 76,48%
Average Income per Game	90 958 $
Year to Date Revenue	1 000 538 $
Expense
Pro Players Total Salaries	66 550 000 $
Farm Players Total Salaries	2 480 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 321 009 $
Farm Year To Date Expenses	711 964 $
Pro Salary Cap To Date	17 164 627 $
Farm Salary Cap To Date	685 898 $
Estimate
Pro Estimated Season Revenue	42 442 462 $
Farm Estimated Season Revenue	2 728 740 $
Pro Remaining Season Days	139
Pro Expenses Per Days	357 181 $
Pro Estimated Expenses	49 648 159 $
Farm Remaining Season Days	139
Farm Expenses Per Days	13 723 $
Farm Estimated Expenses	1 907 497 $
Estimated Season Expenses	51 555 656 $
Season Salary Cap	66 550 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	450 000 $
Estimate Over Minimum Salary Cap of 0 $	66 550 000 $
Current Bank Account	16 317 479 $
Projected Bank Account	9 933 025 $

Pro Players Salaries
Jeff Carter	7 500 000 $ (3)
Bryan Little	6 500 000 $ (4)
James Neal	6 000 000 $ (2)
Ondrej Pavelec	5 750 000 $ (2)
Jussi Jokinen	5 700 000 $ (2)
Sean Bergenheim	5 500 000 $ (1)
Dustin Byfuglien	4 500 000 $ (1)
Dougie Hamilton	4 500 000 $ (4)
Thomas Greiss	4 200 000 $ (1)
Ty Rattie	3 500 000 $ (4)
Ryan Strome	2 350 000 $ (1)
Tuomo Ruutu	2 150 000 $ (1)
Chris Tierney	1 500 000 $ (2)
Mark Barberio	1 400 000 $ (1)
Seth Helgeson	1 000 000 $ (1)
Neal Pionk (Out of Payroll)	925 000 $ (1)
Max Domi	900 000 $ (1)
Beau Bennett	900 000 $ (1)
Brady Skjei	900 000 $ (2)
Dean Kukan	900 000 $ (3)
Alex Kerfoot	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 9 : 67 475 000 $
Year 10 : 43 650 000 $
Year 11 : 23 800 000 $
Year 12 : 14 500 000 $
Salary Average Commitment
Year 9 : 67 475 000 $
Year 10 : 43 650 000 $
Year 11 : 23 800 000 $
Year 12 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 475 000 $
Year 10 : 43 650 000 $
Year 11 : 23 800 000 $
Year 12 : 14 500 000 $

Farm Players Salaries
Stephen Gionta	200 000 $ (2)
Philipp Grubauer	175 000 $ (3)
John Mitchell	160 000 $ (2)
Markus Hannikainen	150 000 $ (3)
Andrei Loktionov	140 000 $ (1)
Steven Kampfer (Out of Payroll)	120 000 $ (1)
Jim Vandermeer	120 000 $ (1)
Brad Malone	95 000 $ (1)
Denis Bodrov	90 000 $ (3)
Derek Rodwell	90 000 $ (2)
Boyd Gordon	90 000 $ (1)
Chet Pickard	90 000 $ (2)
Radek Smolenak	85 000 $ (1)
Joel Gistedt	80 000 $ (1)
Nick Ebert (Out of Payroll)	80 000 $ (3)
X - Louis-Philippe DesHaies	80 000 $ (9)
Corey Trivino	80 000 $ (2)
Colin Sullivan	80 000 $ (1)
Mikhail Stefanovich	80 000 $ (2)
Myles Bell	75 000 $ (2)
Jerome Gauthier-Leduc	70 000 $ (1)
Olivier Archambault	70 000 $ (1)
Samuel Noreau	70 000 $ (1)
Patrick McNally	70 000 $ (1)
Brandon Hynes	65 000 $ (1)
Philippe Hudon	65 000 $ (1)
Jaycob Megna (Out of Payroll)	65 000 $ (1)
Jay Dickman	60 000 $ (1)
Blake Clarke	50 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 9 : 2 745 000 $
Year 10 : 1 400 000 $
Year 11 : 625 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 745 000 $
Year 10 : 1 400 000 $
Year 11 : 625 000 $
Year 12 : 80 000 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	7000 - 95 $ - 5 333 - 76,18%
Level 2:	5000 - 60 $ - 4 332 - 86,64%
Level 3:	2000 - 40 $ - 1 574 - 78,71%
Level 4:	4000 - 25 $ - 3 063 - 76,58%
Luxury :	1000 - 185 $ - 901 - 90,10%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 509 - 75,44%
Farm Level 2:	1000 - 15 $ - 737 - 73,75%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	15 203 - 80,02%
Average Income per Game	1 436 167 $
Year to Date Revenue	15 797 837 $
Farm
Home Games Left	30
Average Attendance - %	2 246 - 74,87%
Average Income per Game	89 414 $
Year to Date Revenue	983 556 $
Expense
Pro Players Total Salaries	62 778 333 $
Farm Players Total Salaries	2 847 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 763 782 $
Farm Year To Date Expenses	761 745 $
Pro Salary Cap To Date	15 607 381 $
Farm Salary Cap To Date	735 677 $
Estimate
Pro Estimated Season Revenue	43 085 010 $
Farm Estimated Season Revenue	2 682 425 $
Pro Remaining Season Days	139
Pro Expenses Per Days	337 119 $
Pro Estimated Expenses	46 859 541 $
Farm Remaining Season Days	139
Farm Expenses Per Days	15 678 $
Farm Estimated Expenses	2 179 242 $
Estimated Season Expenses	49 038 783 $
Season Salary Cap	62 778 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 221 667 $
Estimate Over Minimum Salary Cap of 0 $	62 778 333 $
Current Bank Account	24 190 823 $
Projected Bank Account	20 919 475 $

Pro Players Salaries
Olli Jokinen	8 000 000 $ (2)
Ryan Suter	7 000 000 $ (4)
Ales Hemsky (1 Way Contract)	6 750 000 $ (1)
Dan Girardi	5 100 000 $ (1)
Brent Seabrook	4 850 000 $ (3)
Mike Green	4 100 000 $ (2)
Blake Comeau	3 850 000 $ (2)
Jacob Trouba	3 500 000 $ (4)
Jay Beagle	3 100 000 $ (1)
Nate Thompson	3 000 000 $ (3)
Sebastian Wannstrom	2 500 000 $ (2)
Jacob Markstrom	1 800 000 $ (1)
Ty Wishart	1 750 000 $ (2)
Cal O'Reilly (1 Way Contract)	1 350 000 $ (1)
-1 Way Contract Salary Cap :	1 350 000 $
Vladislav Namestnikov	900 000 $ (1)
Evgeny Kuznetsov	900 000 $ (1)
Matt Murray	900 000 $ (2)
Oliver Bjorkstrand	900 000 $ (3)
Teuvo Teravainen	900 000 $ (2)
Brock McGinn	900 000 $ (3)
Remi Elie	728 333 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 62 778 333 $
Year 10 : 42 150 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 62 278 333 $
Year 10 : 41 650 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 62 778 333 $
Year 10 : 42 150 000 $
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)
Enver Lisin	125 000 $ (2)
John McFarland	100 000 $ (1)
Jordan Szwarz	100 000 $ (3)
Marcel Noebels	100 000 $ (3)
Joonas Nattinen	100 000 $ (2)
Tyler Beskorowany	95 000 $ (1)
Michael Hutchinson	95 000 $ (1)
Drake Caggiula	92 500 $ (1)
Mark Katic	92 500 $ (2)
Dylan Olsen	92 500 $ (2)
Nathan Beaulieu	90 000 $ (1)
Patrik Bartosak	90 000 $ (3)
Paul Postma	90 000 $ (2)
Jordan Schmaltz	90 000 $ (3)
Cam Janssen	85 000 $ (1)
X - Sébastien Beaupré	80 000 $ (9)
Max Reinhart	80 000 $ (1)
Nicklas Lasu	80 000 $ (2)
Matt Mackenzie	80 000 $ (2)
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	29
Salary Commitment
Year 9 : 2 847 500 $
Year 10 : 1 710 000 $
Year 11 : 525 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 847 500 $
Year 10 : 1 710 000 $
Year 11 : 525 000 $
Year 12 : 80 000 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - 90 $ - 6 000 - 100,00%
Level 2:	5000 - 65 $ - 3 859 - 77,17%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 988 - 99,70%
Luxury :	1000 - 175 $ - 990 - 98,96%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 456 - 72,81%
Farm Level 2:	1000 - 15 $ - 734 - 73,41%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16 836 - 93,54%
Average Income per Game	1 477 977 $
Year to Date Revenue	16 257 751 $
Farm
Home Games Left	30
Average Attendance - %	2 190 - 73,01%
Average Income per Game	86 773 $
Year to Date Revenue	954 506 $
Expense
Pro Players Total Salaries	64 600 000 $
Farm Players Total Salaries	2 332 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 204 001 $
Farm Year To Date Expenses	585 079 $
Pro Salary Cap To Date	17 047 599 $
Farm Salary Cap To Date	559 016 $
Estimate
Pro Estimated Season Revenue	44 339 321 $
Farm Estimated Season Revenue	2 603 198 $
Pro Remaining Season Days	139
Pro Expenses Per Days	346 809 $
Pro Estimated Expenses	48 206 451 $
Farm Remaining Season Days	139
Farm Expenses Per Days	12 939 $
Farm Estimated Expenses	1 798 521 $
Estimated Season Expenses	50 004 972 $
Season Salary Cap	64 600 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 400 000 $
Estimate Over Minimum Salary Cap of 0 $	64 600 000 $
Current Bank Account	1 165 035 $
Projected Bank Account	(1 897 418 $)

Pro Players Salaries
Nicklas Backstrom	8 200 000 $ (2)
Blake Wheeler	8 000 000 $ (5)
Roberto Luongo	6 200 000 $ (1)
Mark Giordano	5 500 000 $ (2)
Bobby Ryan	5 000 000 $ (1)
Sergei Kostitsyn	4 500 000 $ (1)
Erik Karlsson	4 000 000 $ (1)
Michael Grabner	4 000 000 $ (3)
Robin Lehner	4 000 000 $ (4)
Dominic Moore	3 500 000 $ (2)
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)
Andre Burakowsky	900 000 $ (2)
Anthony Mantha	900 000 $ (2)
Mathew Dumba	900 000 $ (2)
Connor Carrick	750 000 $ (1)
Jordan Oesterle	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 64 600 000 $
Year 10 : 40 800 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $
Salary Average Commitment
Year 9 : 64 600 000 $
Year 10 : 40 800 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 600 000 $
Year 10 : 40 800 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $

Farm Players Salaries
Andrew Desjardins	200 000 $ (3)
Christopher Tanev	175 000 $ (3)
Micheal Ferland	145 000 $ (2)
Mark Borowiecki	100 000 $ (3)
John Negrin	100 000 $ (1)
Samuel Carrier	100 000 $ (1)
Samu Perhonen	90 000 $ (3)
Tanner Pearson	90 000 $ (1)
Timo Pielmeier	85 000 $ (2)
Drayson Bowman	85 000 $ (3)
Dan Dunn	85 000 $ (1)
Jori Lehtera	80 000 $ (2)
Chris Doyle	80 000 $ (1)
X - Tommy Rhéaume	80 000 $ (9)
Stanislav Galiev	80 000 $ (1)
Dale Mitchell	80 000 $ (1)
Bryan Cameron	77 500 $ (2)
Jhonas Enroth	75 000 $ (1)
Nick Ross	75 000 $ (1)
Maksim Mayorov	75 000 $ (2)
Nick Petersen (Out of Payroll)	70 000 $ (1)
Alex Grant	65 000 $ (1)
Brett Bruneteau	65 000 $ (1)
Zakhar Arzamastsev	65 000 $ (1)
Luke Lockhart	65 000 $ (1)
Ben Blood	65 000 $ (1)
Tyler Hill	50 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 9 : 2 402 500 $
Year 10 : 1 242 500 $
Year 11 : 780 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 402 500 $
Year 10 : 1 242 500 $
Year 11 : 780 000 $
Year 12 : 80 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7000 - 96 $ - 5 196 - 74,23%
Level 2:	6000 - 66 $ - 3 884 - 64,74%
Level 3:	3000 - 37 $ - 1 695 - 56,51%
Level 4:	4000 - 30 $ - 2 564 - 64,10%
Luxury :	1000 - 175 $ - 981 - 98,10%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 524 - 76,18%
Farm Level 2:	1000 - 17 $ - 739 - 73,85%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	14 321 - 68,19%
Average Income per Game	1 427 864 $
Year to Date Revenue	15 706 501 $
Farm
Home Games Left	30
Average Attendance - %	2 262 - 75,41%
Average Income per Game	92 236 $
Year to Date Revenue	1 014 591 $
Expense
Pro Players Total Salaries	59 617 500 $
Farm Players Total Salaries	2 987 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 921 592 $
Farm Year To Date Expenses	843 680 $
Pro Salary Cap To Date	16 765 195 $
Farm Salary Cap To Date	817 617 $
Estimate
Pro Estimated Season Revenue	42 835 912 $
Farm Estimated Season Revenue	2 767 066 $
Pro Remaining Season Days	139
Pro Expenses Per Days	320 306 $
Pro Estimated Expenses	44 522 534 $
Farm Remaining Season Days	139
Farm Expenses Per Days	16 423 $
Farm Estimated Expenses	2 282 797 $
Estimated Season Expenses	46 805 331 $
Season Salary Cap	59 617 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	7 382 500 $
Estimate Over Minimum Salary Cap of 0 $	59 617 500 $
Current Bank Account	96 305 188 $
Projected Bank Account	95 102 835 $

Pro Players Salaries
Joe Thornton	8 700 000 $ (1)
Rick Nash	7 750 000 $ (2)
Cam Barker (Out of Payroll)	5 500 000 $ (3)
Reilly Smith	4 500 000 $ (2)
Ben Bishop	4 500 000 $ (1)
Andrew Ladd (Out of Payroll)	4 250 000 $ (2)
Kyle Palmieri	4 000 000 $ (3)
Brendan Gallagher	4 000 000 $ (2)
Deryk Engelland	3 750 000 $ (2)
Brandon Dubinsky	3 500 000 $ (3)
Jason Demers	3 350 000 $ (3)
Ivan Vishnevskiy	3 300 000 $ (3)
Connor Brown	2 100 000 $ (1)
Luke Adam	1 800 000 $ (1)
Kirill Petrov	1 500 000 $ (1)
Michal Barinka	1 250 000 $ (1)
Iiro Pakarinen	1 200 000 $ (1)
Joonas Korpisalo	900 000 $ (1)
Anthony Duclair	900 000 $ (1)
Sergey Kalinin	900 000 $ (1)
Adam Pelech	900 000 $ (2)
Markus Nutivaara	817 500 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 69 367 500 $
Year 10 : 44 800 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 69 367 500 $
Year 10 : 44 800 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 69 367 500 $
Year 10 : 44 800 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $

Farm Players Salaries
Zack Kassian	215 000 $ (1)
Thomas Hickey	150 000 $ (2)
Mikael Backlund	150 000 $ (2)
Hannu Toivonen	150 000 $ (1)
Maxim Lapierre	150 000 $ (2)
Dave Labrecque	140 000 $ (1)
Corey Locke	140 000 $ (2)
Derek Dorsett	130 000 $ (1)
Jeremie Blain	120 000 $ (2)
Patrice Cormier	120 000 $ (2)
Cody McLeod	100 000 $ (1)
Julien Vauclair	100 000 $ (1)
Rene Bourque	97 500 $ (2)
Brad Ross	95 000 $ (3)
Nicklas Grossman	95 000 $ (1)
Dalton Prout	95 000 $ (1)
Tomas Hyka	95 000 $ (3)
Anthony Peluso	85 000 $ (3)
Maxim Shalunov	85 000 $ (2)
Antoine Bibeau	80 000 $ (3)
Mark Alt	80 000 $ (1)
X - Guy Brisson	80 000 $ (9)
Harrison Ruopp	80 000 $ (2)
Nicklas Jensen	80 000 $ (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	28
Salary Commitment
Year 9 : 2 987 500 $
Year 10 : 1 682 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 967 500 $
Year 10 : 1 662 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $

Flyers

Flyers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	7000 - 88 $ - 6 608 - 94,39%
Level 2:	5000 - 55 $ - 4 941 - 98,83%
Level 3:	2000 - 33 $ - 1 913 - 95,67%
Level 4:	4000 - 18 $ - 3 994 - 99,86%
Luxury :	1000 - 185 $ - 874 - 87,37%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 458 - 72,88%
Farm Level 2:	1000 - 15 $ - 752 - 75,25%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	18 330 - 96,48%
Average Income per Game	1 539 702 $
Year to Date Revenue	16 936 722 $
Farm
Home Games Left	30
Average Attendance - %	2 210 - 73,67%
Average Income per Game	87 226 $
Year to Date Revenue	959 483 $
Expense
Pro Players Total Salaries	67 275 000 $
Farm Players Total Salaries	1 990 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 042 150 $
Farm Year To Date Expenses	498 959 $
Pro Salary Cap To Date	16 885 771 $
Farm Salary Cap To Date	472 892 $
Estimate
Pro Estimated Season Revenue	46 191 060 $
Farm Estimated Season Revenue	2 616 772 $
Pro Remaining Season Days	139
Pro Expenses Per Days	361 037 $
Pro Estimated Expenses	50 184 143 $
Farm Remaining Season Days	139
Farm Expenses Per Days	11 117 $
Farm Estimated Expenses	1 545 263 $
Estimated Season Expenses	51 729 406 $
Season Salary Cap	67 275 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	-275 000 $
Estimate Over Minimum Salary Cap of 0 $	67 275 000 $
Current Bank Account	10 741 340 $
Projected Bank Account	7 819 766 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (1)
Daniel Sedin	8 250 000 $ (2)
David Krejci	7 000 000 $ (4)
Matt Carle	5 900 000 $ (1)
Dan Hamhuis	5 750 000 $ (2)
Marc Staal	5 500 000 $ (3)
Jakub Voracek	5 000 000 $ (1)
Chad Johnson	3 000 000 $ (1)
Matthew Stajan	2 400 000 $ (1)
Curtis McElhinney (1 Way Contract)	2 400 000 $ (1)
Roman Horak	1 800 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Stephane Da Costa	1 750 000 $ (1)
Eric O'dell	1 300 000 $ (1)
Vladimir Zharkov	1 000 000 $ (2)
Tommy Cross	950 000 $ (1)
Rob O'Gara	925 000 $ (1)
Colton Gillies	900 000 $ (1)
Will Butcher	900 000 $ (3)
Ryan Tesink	900 000 $ (1)
Geoff Platt	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 275 000 $
Year 10 : 28 400 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 67 525 000 $
Year 10 : 28 650 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 275 000 $
Year 10 : 28 400 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $

Farm Players Salaries
Brandon Archibald (Out of Payroll)	100 000 $ (1)
Mark Olver	100 000 $ (2)
Nicolas Deslauriers	100 000 $ (2)
Yutaka Fukufuji	100 000 $ (2)
Daniel Rahimi	90 000 $ (2)
Andre Petersson	80 000 $ (1)
Cody Sol	80 000 $ (1)
Codey Burki	80 000 $ (2)
X - Alexandre Fortier	80 000 $ (9)
Patrick Kaleta	80 000 $ (1)
Maxime Macenauer	80 000 $ (2)
John Degray	75 000 $ (2)
Simon Hjalmarsson	75 000 $ (1)
Quentin Shore	70 000 $ (3)
Justin Kea	70 000 $ (3)
Brett MacLean	70 000 $ (2)
Derek Grant	70 000 $ (1)
Stefan Warg	70 000 $ (1)
Sean Lorenz	70 000 $ (1)
Etienne Brodeur	65 000 $ (1)
Ryan Rehill	65 000 $ (2)
Jambon d'urgence 10	65 000 $ (1)
Tomas Malec	65 000 $ (2)
Brendan Leipsic	65 000 $ (1)
Jakub Izacky	65 000 $ (1)
Matt Marshall	60 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 9 : 1 990 000 $
Year 10 : 1 045 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 990 000 $
Year 10 : 1 045 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - 85 $ - 6 462 - 92,31%
Level 2:	5000 - 55 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 1 830 - 91,49%
Level 4:	4000 - 25 $ - 3 078 - 76,96%
Luxury :	1000 - 185 $ - 883 - 88,35%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 530 - 76,48%
Farm Level 2:	1000 - 25 $ - 762 - 76,22%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	17 253 - 90,81%
Average Income per Game	1 511 153 $
Year to Date Revenue	16 622 680 $
Farm
Home Games Left	30
Average Attendance - %	2 292 - 76,39%
Average Income per Game	123 043 $
Year to Date Revenue	1 353 478 $
Expense
Pro Players Total Salaries	65 508 750 $
Farm Players Total Salaries	3 025 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 915 039 $
Farm Year To Date Expenses	797 277 $
Pro Salary Cap To Date	16 758 667 $
Farm Salary Cap To Date	771 212 $
Estimate
Pro Estimated Season Revenue	45 334 582 $
Farm Estimated Season Revenue	3 691 304 $
Pro Remaining Season Days	139
Pro Expenses Per Days	351 642 $
Pro Estimated Expenses	48 878 238 $
Farm Remaining Season Days	139
Farm Expenses Per Days	16 622 $
Farm Estimated Expenses	2 310 458 $
Estimated Season Expenses	51 188 696 $
Season Salary Cap	65 508 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 491 250 $
Estimate Over Minimum Salary Cap of 0 $	65 508 750 $
Current Bank Account	15 392 597 $
Projected Bank Account	13 229 787 $

Pro Players Salaries
Joe Pavelski	6 000 000 $ (3)
Jaden Schwartz	6 000 000 $ (3)
Travis Zajac	6 000 000 $ (3)
Patrice Bergeron	5 500 000 $ (1)
Patric Hornqvist	5 000 000 $ (2)
David Perron	4 500 000 $ (4)
Nick Bjugstad	4 000 000 $ (4)
Justin Faulk	4 000 000 $ (2)
Ladislav Smid	4 000 000 $ (2)
Darcy Kuemper	3 350 000 $ (1)
Mike Condon	3 150 000 $ (1)
Damon Severson	3 000 000 $ (4)
Riley Nash	1 850 000 $ (1)
Torrey Mitchell	1 750 000 $ (1)
Brooks Laich	1 750 000 $ (1)
Michael Matheson	1 500 000 $ (1)
Nate Schmidt	1 500 000 $ (2)
Jared McCann	900 000 $ (3)
Timo Meier	900 000 $ (3)
Matt Grzelcyk	858 750 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 65 508 750 $
Year 10 : 45 800 000 $
Year 11 : 31 300 000 $
Year 12 : 11 500 000 $
Salary Average Commitment
Year 9 : 63 008 750 $
Year 10 : 43 300 000 $
Year 11 : 28 800 000 $
Year 12 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 508 750 $
Year 10 : 45 800 000 $
Year 11 : 31 300 000 $
Year 12 : 11 500 000 $

Farm Players Salaries
Alexandre R. Picard	185 000 $ (1)
Daniel Paille	175 000 $ (2)
Michal Repik	175 000 $ (2)
Jordan Binnington	150 000 $ (3)
Shaone Morrisonn	140 000 $ (3)
Colin Miller	140 000 $ (2)
Nic Dowd	135 000 $ (3)
Adam Lowry	120 000 $ (1)
Jarkko Immonen	110 000 $ (1)
Mat Clark	100 000 $ (2)
Christian Folin	100 000 $ (2)
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)
Josh Leivo	90 000 $ (3)
Rocco Grimaldi	90 000 $ (1)
Shane Prince	90 000 $ (1)
Matt Puempel	85 000 $ (2)
Lance Bouma	85 000 $ (1)
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)
Anthony Camara	75 000 $ (2)
Mackenzie Weegar	67 500 $ (1)
Konstantin Glazachev	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 9 : 3 025 000 $
Year 10 : 1 845 000 $
Year 11 : 760 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 025 000 $
Year 10 : 1 845 000 $
Year 11 : 760 000 $
Year 12 : 80 000 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7000 - 80 $ - 6 589 - 94,12%
Level 2:	6000 - 45 $ - 5 509 - 91,82%
Level 3:	3000 - 30 $ - 2 315 - 77,16%
Level 4:	4000 - 20 $ - 3 928 - 98,19%
Luxury :	1000 - 180 $ - 975 - 97,52%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 538 - 76,88%
Farm Level 2:	1000 - 15 $ - 759 - 75,92%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	19 315 - 91,98%
Average Income per Game	1 470 947 $
Year to Date Revenue	16 180 419 $
Farm
Home Games Left	30
Average Attendance - %	2 297 - 76,56%
Average Income per Game	91 287 $
Year to Date Revenue	1 004 157 $
Expense
Pro Players Total Salaries	65 122 500 $
Farm Players Total Salaries	3 001 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 148 149 $
Farm Year To Date Expenses	753 667 $
Pro Salary Cap To Date	16 991 773 $
Farm Salary Cap To Date	727 600 $
Estimate
Pro Estimated Season Revenue	44 128 415 $
Farm Estimated Season Revenue	2 738 610 $
Pro Remaining Season Days	139
Pro Expenses Per Days	349 588 $
Pro Estimated Expenses	48 592 732 $
Farm Remaining Season Days	139
Farm Expenses Per Days	16 495 $
Farm Estimated Expenses	2 292 805 $
Estimated Season Expenses	50 885 537 $
Season Salary Cap	65 122 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 877 500 $
Estimate Over Minimum Salary Cap of 0 $	65 122 500 $
Current Bank Account	15 576 734 $
Projected Bank Account	11 558 222 $

Pro Players Salaries
Patrick Kane	8 750 000 $ (1)
Carey Price	8 500 000 $ (2)
Duncan Keith	7 250 000 $ (2)
Derek Stepan	6 500 000 $ (1)
Mark Scheifele	6 500 000 $ (4)
Jonathan Huberdeau	4 500 000 $ (3)
Gustav Nyquist	3 200 000 $ (1)
Brendan Smith	3 000 000 $ (4)
Johnny Boychuk	3 000 000 $ (2)
Alex Chiasson	2 500 000 $ (2)
Travis Hamonic (1 Way Contract)	2 500 000 $ (1)
Casey Cizikas	1 400 000 $ (1)
Danny DeKeyser	1 100 000 $ (1)
Bill Sweatt	1 000 000 $ (3)
Kent Patterson	1 000 000 $ (3)
Radek Faksa	900 000 $ (2)
Dan O'Regan	900 000 $ (3)
Charlie McAvoy	900 000 $ (3)
Danton Heinen	872 500 $ (1)
Steve Downie	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 65 122 500 $
Year 10 : 39 950 000 $
Year 11 : 17 800 000 $
Year 12 : 9 500 000 $
Salary Average Commitment
Year 9 : 65 122 500 $
Year 10 : 39 950 000 $
Year 11 : 17 800 000 $
Year 12 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 122 500 $
Year 10 : 39 950 000 $
Year 11 : 17 800 000 $
Year 12 : 9 500 000 $

Farm Players Salaries
Nick Seeler	180 000 $ (3)
Marek Schwarz	170 000 $ (2)
Troy Brouwer	170 000 $ (2)
Matt Irwin (Out of Payroll)	150 000 $ (2)
Richard Bachman	150 000 $ (2)
Kirill Tulupov	145 000 $ (2)
Justin Braun	141 000 $ (1)
Ryan Reaves	140 000 $ (3)
Ian Cole	140 000 $ (2)
Tom Kuhnhackl	140 000 $ (3)
Derek MacKenzie	140 000 $ (1)
Taylor Leier	135 000 $ (3)
Joakim Andersson	125 000 $ (2)
Jim O'Brien	100 000 $ (3)
Oscar Fantenberg	95 000 $ (1)
Kristoffer Berglund	90 000 $ (3)
Mattias Backman	80 000 $ (2)
X - Michael Levesque	80 000 $ (9)
Blake Coleman	80 000 $ (1)
Alec Martinez	75 000 $ (2)
Mike Morrison	75 000 $ (2)
Steven Fogarty	75 000 $ (2)
Eero Elo	70 000 $ (2)
Andrew Fritsch	70 000 $ (2)
Vyacheslav Osnovin	65 000 $ (3)
Alex Belzile	60 000 $ (3)
Corey Fienhage	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 9 : 3 001 000 $
Year 10 : 2 485 000 $
Year 11 : 990 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 001 000 $
Year 10 : 2 485 000 $
Year 11 : 990 000 $
Year 12 : 80 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	7000 - 90 $ - 6 613 - 94,47%
Level 2:	6000 - 60 $ - 4 242 - 70,70%
Level 3:	3000 - 30 $ - 2 297 - 76,57%
Level 4:	5000 - 20 $ - 4 145 - 82,91%
Luxury :	1500 - 150 $ - 1 056 - 70,38%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 522 - 76,08%
Farm Level 2:	1000 - 15 $ - 756 - 75,65%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	18 353 - 81,57%
Average Income per Game	1 553 265 $
Year to Date Revenue	17 085 915 $
Farm
Home Games Left	30
Average Attendance - %	2 278 - 75,93%
Average Income per Game	90 441 $
Year to Date Revenue	994 854 $
Expense
Pro Players Total Salaries	63 350 000 $
Farm Players Total Salaries	2 355 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 560 396 $
Farm Year To Date Expenses	696 311 $
Pro Salary Cap To Date	17 403 988 $
Farm Salary Cap To Date	670 243 $
Estimate
Pro Estimated Season Revenue	46 597 950 $
Farm Estimated Season Revenue	2 713 238 $
Pro Remaining Season Days	139
Pro Expenses Per Days	340 160 $
Pro Estimated Expenses	47 282 240 $
Farm Remaining Season Days	139
Farm Expenses Per Days	13 061 $
Farm Estimated Expenses	1 815 479 $
Estimated Season Expenses	49 097 719 $
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	28 251 454 $
Projected Bank Account	28 464 923 $

Pro Players Salaries
Max Pacioretty	8 000 000 $ (4)
John Carlson	6 500 000 $ (5)
Matt Duchene	6 000 000 $ (2)
Keith Yandle	5 750 000 $ (1)
Ondrej Palat	5 500 000 $ (2)
Johnny Gaudreau	5 500 000 $ (3)
Scott Gomez	5 250 000 $ (2)
Sean Couturier (Out of Payroll)	5 000 000 $ (4)
Brock Nelson	3 000 000 $ (1)
Marc Methot	2 900 000 $ (1)
Kris Russell	2 800 000 $ (1)
Joel Ward	2 700 000 $ (1)
Scott Darling	1 800 000 $ (1)
Paul Byron	1 400 000 $ (1)
Sondre Olden	1 100 000 $ (1)
Alex Iafallo	925 000 $ (1)
Brandon Montour	900 000 $ (3)
Petr Mrazek	900 000 $ (1)
Derrick Pouliot	900 000 $ (3)
Mathew Barzal	900 000 $ (3)
Scott Wilson	625 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 68 350 000 $
Year 10 : 44 450 000 $
Year 11 : 27 700 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 68 350 000 $
Year 10 : 44 450 000 $
Year 11 : 27 700 000 $
Year 12 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 350 000 $
Year 10 : 44 450 000 $
Year 11 : 27 700 000 $
Year 12 : 19 500 000 $

Farm Players Salaries
Mac Bennett	125 000 $ (2)
Phil Varone	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 (Out of Payroll)	92 500 $ (2)
Nikita Nesterov	90 000 $ (1)
Jon Merrill	90 000 $ (1)
Henrik Karlsson	90 000 $ (1)
Michael Chaput	85 000 $ (1)
Connor Brickley (Out of Payroll)	85 000 $ (1)
Connor Knapp	80 000 $ (1)
Steve Quailer	80 000 $ (1)
Peter Stoykewych	80 000 $ (2)
Johan Gustafsson	80 000 $ (2)
X - Simon Godin	80 000 $ (9)
Ryan Hegarty	80 000 $ (1)
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	29
Salary Commitment
Year 9 : 2 533 000 $
Year 10 : 1 365 500 $
Year 11 : 311 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 533 000 $
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 - 90 $ - 6 377 - 91,10%
Level 2:	6000 - 55 $ - 5 402 - 90,03%
Level 3:	3000 - 25 $ - 2 343 - 78,11%
Level 4:	5000 - 15 $ - 4 376 - 87,52%
Luxury :	1000 - 180 $ - 988 - 98,77%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 32 $ - 1 465 - 73,25%
Farm Level 2:	1000 - 12 $ - 726 - 72,58%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	19 485 - 88,57%
Average Income per Game	1 570 743 $
Year to Date Revenue	17 278 175 $
Farm
Home Games Left	30
Average Attendance - %	2 191 - 73,02%
Average Income per Game	77 822 $
Year to Date Revenue	856 039 $
Expense
Pro Players Total Salaries	63 825 000 $
Farm Players Total Salaries	2 942 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 495 470 $
Farm Year To Date Expenses	741 899 $
Pro Salary Cap To Date	16 339 104 $
Farm Salary Cap To Date	715 831 $
Estimate
Pro Estimated Season Revenue	47 122 295 $
Farm Estimated Season Revenue	2 334 652 $
Pro Remaining Season Days	139
Pro Expenses Per Days	342 686 $
Pro Estimated Expenses	47 633 354 $
Farm Remaining Season Days	139
Farm Expenses Per Days	16 184 $
Farm Estimated Expenses	2 249 576 $
Estimated Season Expenses	49 882 930 $
Season Salary Cap	63 825 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 175 000 $
Estimate Over Minimum Salary Cap of 0 $	63 825 000 $
Current Bank Account	137 658 422 $
Projected Bank Account	137 232 439 $

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)
Scott Hartnell	3 650 000 $ (2)
Mike Cammalleri	3 500 000 $ (3)
Braydon Coburn	3 250 000 $ (3)
Nick Leddy	2 400 000 $ (1)
Derek Ryan	1 425 000 $ (1)
Maxim Trunev	1 400 000 $ (1)
Zemgus Girgensons	900 000 $ (2)
Andrei Vasilevski	900 000 $ (1)
Brandon Carlo	900 000 $ (2)
William Nylander	900 000 $ (2)
Markus Granlund	900 000 $ (2)
Jamieson Oleksiak	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 63 825 000 $
Year 10 : 47 950 000 $
Year 11 : 31 550 000 $
Year 12 : 19 400 000 $
Salary Average Commitment
Year 9 : 63 725 000 $
Year 10 : 47 850 000 $
Year 11 : 31 650 000 $
Year 12 : 19 400 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 825 000 $
Year 10 : 47 950 000 $
Year 11 : 31 550 000 $
Year 12 : 19 400 000 $

Farm Players Salaries
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)
Anders Bjork	92 500 $ (1)
Alexander Petrovic	90 000 $ (1)
Oskar Sundqvist	90 000 $ (3)
Pontus Aberg (Out of Payroll)	90 000 $ (3)
Taylor Doherty	90 000 $ (1)
Brian Dumoulin	90 000 $ (2)
Mike Reilly	90 000 $ (3)
Dalton Smith	85 000 $ (1)
Quinton Howden	85 000 $ (1)
Stefan Matteau	85 000 $ (3)
Patrik Nemeth	85 000 $ (1)
Chris Brown	85 000 $ (3)
Robbie Russo	85 000 $ (2)
Greg Mckegg	80 000 $ (1)
X - Eric Pilon	80 000 $ (9)
Alexander Guptill	80 000 $ (1)
Jeremy Morin	80 000 $ (2)
Petter Granberg	80 000 $ (2)
Mikael Wikstrand	80 000 $ (3)
Philippe Paradis	75 000 $ (3)
Jambon d'urgence 1	75 000 $ (1)
Branden Troock	70 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 3 032 500 $
Year 10 : 1 520 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 032 500 $
Year 10 : 1 520 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - 90 $ - 5 230 - 74,72%
Level 2:	6000 - 55 $ - 4 082 - 68,04%
Level 3:	3000 - 26 $ - 2 244 - 74,81%
Level 4:	5000 - 19 $ - 3 337 - 66,74%
Luxury :	1000 - 185 $ - 803 - 80,29%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 34 $ - 1 553 - 77,65%
Farm Level 2:	1000 - 14 $ - 743 - 74,32%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	15 697 - 71,35%
Average Income per Game	1 445 680 $
Year to Date Revenue	15 902 476 $
Farm
Home Games Left	31
Average Attendance - %	2 296 - 76,54%
Average Income per Game	88 485 $
Year to Date Revenue	884 848 $
Expense
Pro Players Total Salaries	63 167 500 $
Farm Players Total Salaries	2 285 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 842 070 $
Farm Year To Date Expenses	622 048 $
Pro Salary Cap To Date	16 685 666 $
Farm Salary Cap To Date	595 981 $
Estimate
Pro Estimated Season Revenue	43 370 389 $
Farm Estimated Season Revenue	2 743 029 $
Pro Remaining Season Days	139
Pro Expenses Per Days	339 189 $
Pro Estimated Expenses	47 147 271 $
Farm Remaining Season Days	139
Farm Expenses Per Days	12 686 $
Farm Estimated Expenses	1 763 354 $
Estimated Season Expenses	48 910 625 $
Season Salary Cap	63 167 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 832 500 $
Estimate Over Minimum Salary Cap of 0 $	63 167 500 $
Current Bank Account	32 699 739 $
Projected Bank Account	29 902 532 $

Pro Players Salaries
Corey Perry	8 750 000 $ (3)
Mike York	7 100 000 $ (2)
Kari Lehtonen	6 500 000 $ (1)
Derick Brassard	5 600 000 $ (1)
Tyler Ennis	4 400 000 $ (1)
Jaccob Slavin	3 500 000 $ (4)
Nazem Kadri	3 500 000 $ (2)
TJ Brennan (Out of Payroll)	3 500 000 $ (5)
Olli Maatta	3 500 000 $ (4)
Mark Pysyk	3 500 000 $ (2)
Cam Talbot	3 000 000 $ (2)
Kyle Brodziak	3 000 000 $ (2)
Jack Skille	1 850 000 $ (2)
Dmitri Jaskin	1 800 000 $ (1)
Alexander Burmistrov	1 750 000 $ (1)
Mathieu Carle	1 100 000 $ (1)
Charlie Coyle	900 000 $ (1)
Devin Shore	900 000 $ (2)
Ryan Hartman	900 000 $ (2)
Ryan Murray	900 000 $ (2)
Anton Lindholm	717 500 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 66 667 500 $
Year 10 : 43 900 000 $
Year 11 : 19 250 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 65 917 500 $
Year 10 : 43 150 000 $
Year 11 : 18 500 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 667 500 $
Year 10 : 43 900 000 $
Year 11 : 19 250 000 $
Year 12 : 10 500 000 $

Farm Players Salaries
Igor Grigorenko	150 000 $ (1)
Cedric Paquette	150 000 $ (2)
Darryl Boyce	135 000 $ (1)
Adam Gilmour	120 000 $ (1)
Barry Brust	120 000 $ (2)
Corbin Mcpherson	100 000 $ (2)
Zack Smith	100 000 $ (2)
Simon Bertilsson	100 000 $ (1)
Jacob Deserres	100 000 $ (2)
Stephen Michalek	90 000 $ (3)
Teemu Pulkkinen	90 000 $ (1)
Marcus Foligno	90 000 $ (2)
Dmitri Kugryshev	90 000 $ (1)
Jani Hakanpaa	80 000 $ (1)
Geoffrey Schemitsch	80 000 $ (1)
Keegan Lowe (Out of Payroll)	80 000 $ (2)
X - Sébastien Ferland	80 000 $ (9)
Nigel Williams	75 000 $ (1)
Alexander Avtsin	75 000 $ (1)
Jeremy Boyce-Rotevall	70 000 $ (2)
Dominik Volek	65 000 $ (1)
Evan Rodrigues	65 000 $ (1)
Kory Nagy	55 000 $ (1)
Colin Suellentrop	55 000 $ (2)
Tyrel Seaman	50 000 $ (3)
Michael St-Croix	50 000 $ (3)
Anton Zlobin	50 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 9 : 2 365 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 365 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - 78 $ - 6 470 - 92,44%
Level 2:	5000 - 59 $ - 4 453 - 89,06%
Level 3:	2000 - 34 $ - 1 826 - 91,29%
Level 4:	4000 - 23 $ - 3 370 - 84,26%
Luxury :	1000 - 183 $ - 895 - 89,51%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 511 - 75,56%
Farm Level 2:	1000 - 25 $ - 743 - 74,31%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	17 015 - 89,55%
Average Income per Game	1 441 566 $
Year to Date Revenue	15 857 222 $
Farm
Home Games Left	30
Average Attendance - %	2 254 - 75,14%
Average Income per Game	121 213 $
Year to Date Revenue	1 333 339 $
Expense
Pro Players Total Salaries	65 112 500 $
Farm Players Total Salaries	3 200 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 043 437 $
Farm Year To Date Expenses	834 496 $
Pro Salary Cap To Date	16 887 030 $
Farm Salary Cap To Date	808 428 $
Estimate
Pro Estimated Season Revenue	43 246 969 $
Farm Estimated Season Revenue	3 636 379 $
Pro Remaining Season Days	139
Pro Expenses Per Days	349 535 $
Pro Estimated Expenses	48 585 365 $
Farm Remaining Season Days	139
Farm Expenses Per Days	17 556 $
Farm Estimated Expenses	2 440 284 $
Estimated Season Expenses	51 025 649 $
Season Salary Cap	65 112 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 887 500 $
Estimate Over Minimum Salary Cap of 0 $	65 112 500 $
Current Bank Account	(301 025 $)
Projected Bank Account	(4 443 326 $)

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)
Anders Lindback	2 000 000 $ (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)
Nikolaj Ehlers	900 000 $ (2)
Vincent Trocheck	900 000 $ (1)
Brett Pesce	900 000 $ (2)
Mikhail Grigorenko	900 000 $ (2)
Clayton Keller	900 000 $ (3)
Jake Dotchin	812 500 $ (1)
Darren Archibald	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 65 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 64 112 500 $
Year 10 : 35 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 65 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $

Farm Players Salaries
Kenny Ryan	170 000 $ (3)
Rickard Rakell	170 000 $ (3)
Ryan Garbutt	150 000 $ (1)
Darren Helm	143 000 $ (1)
Drew Shore	140 000 $ (2)
Bryan Bickell	130 000 $ (1)
Lukas Sedlak	112 500 $ (1)
Tyler Cuma	110 000 $ (1)
John Ramage	100 000 $ (3)
Yohann Auvitu	100 000 $ (1)
Patrick Koudys	100 000 $ (1)
Miika Salomaki	95 000 $ (1)
Andrey Makarov	90 000 $ (3)
Dmitri Kalinin	90 000 $ (1)
Michal Jordan	90 000 $ (1)
Tomas Jurco	85 000 $ (2)
Stefan Noesen	85 000 $ (2)
Alexander Khokhlachev	85 000 $ (3)
Mark Visentin	85 000 $ (2)
Gemel Smith	85 000 $ (2)
X - Jean-François Provencher	80 000 $ (9)
Joey Hishon	80 000 $ (1)
Brandon Gormley	80 000 $ (1)
Tomas Vincour	80 000 $ (1)
Zane McIntyre	80 000 $ (2)
Dominik Uher	80 000 $ (2)
Jerome Flaake	80 000 $ (1)
Simon Fernholm	75 000 $ (3)
Graham Black	75 000 $ (2)
Luke Moffatt	70 000 $ (1)
Stephen Silas	70 000 $ (1)
Rasmus Bengtsson	70 000 $ (2)
Guillaume Cloutier	65 000 $ (2)
Total Farm Players	33
Salary Commitment
Year 9 : 3 200 500 $
Year 10 : 1 620 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 135 500 $
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 - 75 $ - 6 495 - 92,79%
Level 2:	6000 - 51 $ - 5 351 - 89,19%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 4 000 - 100,00%
Luxury :	1000 - 165 $ - 984 - 98,43%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 515 - 75,77%
Farm Level 2:	1000 - 15 $ - 754 - 75,35%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	18 830 - 94,15%
Average Income per Game	1 393 106 $
Year to Date Revenue	15 324 167 $
Farm
Home Games Left	30
Average Attendance - %	2 269 - 75,63%
Average Income per Game	90 082 $
Year to Date Revenue	990 899 $
Expense
Pro Players Total Salaries	66 800 000 $
Farm Players Total Salaries	3 170 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 359 579 $
Farm Year To Date Expenses	841 034 $
Pro Salary Cap To Date	17 203 190 $
Farm Salary Cap To Date	814 981 $
Estimate
Pro Estimated Season Revenue	41 793 183 $
Farm Estimated Season Revenue	2 702 452 $
Pro Remaining Season Days	139
Pro Expenses Per Days	358 511 $
Pro Estimated Expenses	49 833 029 $
Farm Remaining Season Days	139
Farm Expenses Per Days	17 394 $
Farm Estimated Expenses	2 417 766 $
Estimated Season Expenses	52 250 795 $
Season Salary Cap	66 800 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	200 000 $
Estimate Over Minimum Salary Cap of 0 $	66 800 000 $
Current Bank Account	18 594 653 $
Projected Bank Account	10 839 493 $

Pro Players Salaries
Eric Staal	9 000 000 $ (3)
Andrei Markov	8 500 000 $ (4)
Mike Ribeiro	7 500 000 $ (2)
Nick Bonino	5 000 000 $ (4)
Jiri Hudler	5 000 000 $ (1)
Antti Niemi	5 000 000 $ (2)
Nick Holden	4 800 000 $ (3)
Alexander Steen	4 500 000 $ (1)
Valtteri Filppula	3 500 000 $ (2)
Jakob Silfverberg	2 750 000 $ (2)
Mattias Ekholm	2 300 000 $ (1)
Damien Brunner	2 300 000 $ (2)
Juuse Saros	900 000 $ (2)
Michal Kempny	900 000 $ (1)
Sven Baertschi	900 000 $ (2)
Brock Boeser	900 000 $ (3)
Jake Guentzel	900 000 $ (3)
Derek Forbort	850 000 $ (1)
Ryan Carpenter	650 000 $ (1)
Tim Heed	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 800 000 $
Year 10 : 51 950 000 $
Year 11 : 29 100 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 64 900 000 $
Year 10 : 50 050 000 $
Year 11 : 29 100 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 800 000 $
Year 10 : 51 950 000 $
Year 11 : 29 100 000 $
Year 12 : 13 500 000 $

Farm Players Salaries
John Armstrong	220 000 $ (3)
TJ Galiardi (Out of Payroll)	180 000 $ (3)
Teddy Purcell	160 000 $ (3)
Ryan Shannon	160 000 $ (2)
Chad Larose	150 000 $ (2)
Ben Scrivens	140 000 $ (2)
Oscar Moller	140 000 $ (3)
Matt D'Agostini	130 000 $ (2)
Corey Potter	120 000 $ (2)
Tom Wandell	120 000 $ (2)
Brett Ritchie	120 000 $ (1)
Taylor Chorney	120 000 $ (1)
Cameron Gaunce (Out of Payroll)	115 000 $ (1)
Sami Aittokallio	100 000 $ (3)
Devante Smith-Pelly	95 000 $ (1)
Alexander Ruuttu	95 000 $ (3)
Michael Ratchuk	90 000 $ (2)
Patrick Sieloff	85 000 $ (3)
Carl Sneep	85 000 $ (1)
Kyle De Coste	85 000 $ (1)
X - Alain Ricard	80 000 $ (9)
Alex Theriau	80 000 $ (3)
Jordan Nolan	80 000 $ (1)
Brady Calla	80 000 $ (2)
Teigan Zahn	75 000 $ (1)
Marco Cousineau	75 000 $ (1)
Nikolai Prokhorkin	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	33
Salary Commitment
Year 9 : 3 465 000 $
Year 10 : 2 260 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 465 000 $
Year 10 : 2 260 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $

Nordiques

Nordiques is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	6000 - 85 $ - 5 401 - 90,02%
Level 2:	5000 - 62 $ - 4 015 - 80,31%
Level 3:	2000 - 40 $ - 1 439 - 71,93%
Level 4:	4000 - 20 $ - 3 427 - 85,68%
Luxury :	1000 - 180 $ - 844 - 84,42%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 25 $ - 1 493 - 74,65%
Farm Level 2:	1000 - 11 $ - 767 - 76,67%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	15 126 - 84,03%
Average Income per Game	1 442 727 $
Year to Date Revenue	15 869 996 $
Farm
Home Games Left	30
Average Attendance - %	2 260 - 75,32%
Average Income per Game	74 185 $
Year to Date Revenue	816 035 $
Expense
Pro Players Total Salaries	67 339 167 $
Farm Players Total Salaries	2 365 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 240 777 $
Farm Year To Date Expenses	660 348 $
Pro Salary Cap To Date	16 084 394 $
Farm Salary Cap To Date	634 280 $
Estimate
Pro Estimated Season Revenue	43 281 807 $
Farm Estimated Season Revenue	2 225 550 $
Pro Remaining Season Days	139
Pro Expenses Per Days	361 379 $
Pro Estimated Expenses	50 231 681 $
Farm Remaining Season Days	139
Farm Expenses Per Days	13 112 $
Farm Estimated Expenses	1 822 568 $
Estimated Season Expenses	52 054 249 $
Season Salary Cap	67 339 167 $
Estimate Under Maximum Salary Cap of 67 000 000 $	-339 167 $
Estimate Over Minimum Salary Cap of 0 $	67 339 167 $
Current Bank Account	19 583 971 $
Projected Bank Account	13 037 079 $

Pro Players Salaries
Brad Richards	8 000 000 $ (1)
Dion Phaneuf	8 000 000 $ (3)
Thomas Vanek	5 700 000 $ (1)
Antoine Vermette	5 600 000 $ (1)
Cam Fowler	5 000 000 $ (1)
Chris Kreider	4 500 000 $ (4)
Andrew Cogliano	4 250 000 $ (2)
Jake Allen (Out of Payroll)	3 500 000 $ (4)
Evander Kane	3 500 000 $ (3)
Patrick Maroon	3 500 000 $ (3)
Al Montoya	3 000 000 $ (1)
Raphael Diaz	2 150 000 $ (1)
Karl Alzner	2 100 000 $ (2)
Craig Smith	1 500 000 $ (2)
Keaton Ellerby	1 200 000 $ (1)
Kevin Hayes	1 200 000 $ (1)
Aaron Palushaj	1 100 000 $ (1)
Aleksander Barkov	900 000 $ (1)
Nikita Zadorov	900 000 $ (3)
Joel Edmundson	900 000 $ (2)
Christian Dvorak	839 167 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 339 167 $
Year 10 : 32 650 000 $
Year 11 : 23 900 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 67 139 167 $
Year 10 : 32 650 000 $
Year 11 : 23 900 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 339 167 $
Year 10 : 32 650 000 $
Year 11 : 23 900 000 $
Year 12 : 8 000 000 $

Farm Players Salaries
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)
Tom Gilbert (Out of Payroll)	100 000 $ (1)
Nigel Dawes	100 000 $ (2)
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)
X - Jérémie Lizotte	80 000 $ (9)
Andy Chiodo	80 000 $ (1)
Niklas Lucenius	75 000 $ (2)
Drew Olson	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)
Nolan Yonkman	65 000 $ (2)
Jay Rosehill	65 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 9 : 2 465 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 465 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - 90 $ - 5 017 - 71,66%
Level 2:	5000 - 65 $ - 3 522 - 70,44%
Level 3:	2000 - 35 $ - 1 723 - 86,17%
Level 4:	4000 - 25 $ - 2 721 - 68,03%
Luxury :	1000 - 175 $ - 832 - 83,15%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 424 - 71,21%
Farm Level 2:	1000 - 15 $ - 730 - 72,99%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	13 815 - 72,71%
Average Income per Game	1 428 876 $
Year to Date Revenue	15 717 640 $
Farm
Home Games Left	30
Average Attendance - %	2 154 - 71,81%
Average Income per Game	85 117 $
Year to Date Revenue	936 292 $
Expense
Pro Players Total Salaries	60 750 000 $
Farm Players Total Salaries	3 495 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 570 585 $
Farm Year To Date Expenses	670 422 $
Pro Salary Cap To Date	16 414 216 $
Farm Salary Cap To Date	644 355 $
Estimate
Pro Estimated Season Revenue	42 866 291 $
Farm Estimated Season Revenue	2 553 524 $
Pro Remaining Season Days	139
Pro Expenses Per Days	326 330 $
Pro Estimated Expenses	45 359 870 $
Farm Remaining Season Days	139
Farm Expenses Per Days	19 122 $
Farm Estimated Expenses	2 657 958 $
Estimated Season Expenses	48 017 828 $
Season Salary Cap	60 750 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	6 250 000 $
Estimate Over Minimum Salary Cap of 0 $	60 750 000 $
Current Bank Account	27 769 502 $
Projected Bank Account	25 171 489 $

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)
Anton Slepyshev	900 000 $ (2)
Bogdan Yakimov	850 000 $ (3)
Scott Mayfield	850 000 $ (2)
Jonny Brodzinski	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 60 750 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 61 000 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 60 750 000 $
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)
Cody Almond	90 000 $ (1)
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)
Dylan Sadowy	70 000 $ (3)
Justin Shugg	70 000 $ (1)
Hunter Smith	70 000 $ (3)
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	30
Salary Commitment
Year 9 : 3 495 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 495 000 $
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 $ - 4 802 - 68,59%
Level 2:	6000 - 60 $ - 3 936 - 65,60%
Level 3:	3000 - 40 $ - 1 535 - 51,16%
Level 4:	5000 - 30 $ - 3 285 - 65,70%
Luxury :	1000 - 200 $ - 763 - 76,35%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 509 - 75,47%
Farm Level 2:	1000 - 25 $ - 759 - 75,94%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	14 321 - 65,09%
Average Income per Game	1 423 215 $
Year to Date Revenue	15 655 363 $
Farm
Home Games Left	30
Average Attendance - %	2 269 - 75,62%
Average Income per Game	121 668 $
Year to Date Revenue	1 338 344 $
Expense
Pro Players Total Salaries	58 447 500 $
Farm Players Total Salaries	2 395 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 805 467 $
Farm Year To Date Expenses	671 935 $
Pro Salary Cap To Date	16 649 087 $
Farm Salary Cap To Date	645 872 $
Estimate
Pro Estimated Season Revenue	42 696 445 $
Farm Estimated Season Revenue	3 650 029 $
Pro Remaining Season Days	139
Pro Expenses Per Days	314 082 $
Pro Estimated Expenses	43 657 398 $
Farm Remaining Season Days	139
Farm Expenses Per Days	13 271 $
Farm Estimated Expenses	1 844 669 $
Estimated Season Expenses	45 502 067 $
Season Salary Cap	58 447 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	8 552 500 $
Estimate Over Minimum Salary Cap of 0 $	58 447 500 $
Current Bank Account	34 045 828 $
Projected Bank Account	34 890 235 $

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 (Out of Payroll)	5 000 000 $ (2)
Ryan O'Reilly	4 500 000 $ (2)
Braden Holtby	4 000 000 $ (1)
Marc-Edouard Vlasic	4 000 000 $ (1)
Mike Hoffman	3 000 000 $ (1)
Brooks Orpik (Out of Payroll)	2 800 000 $ (1)
Xavier Ouellet	2 150 000 $ (2)
Brandon Sutter	1 800 000 $ (1)
Matt Hendricks	1 800 000 $ (1)
Chris Bourque	1 800 000 $ (1)
Brad Richardson	1 800 000 $ (1)
Luke Glendening	1 750 000 $ (3)
Mattias Janmark	1 750 000 $ (2)
Jeremy Smith	1 000 000 $ (1)
Tucker Poolman	925 000 $ (1)
J.T. Compher	900 000 $ (3)
Nick Schmaltz	900 000 $ (3)
Gustav Forsling	872 500 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 66 247 500 $
Year 10 : 42 450 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 66 247 500 $
Year 10 : 42 450 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 247 500 $
Year 10 : 42 450 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $

Farm Players Salaries
John Gilmour	150 000 $ (3)
Jordie Benn	140 000 $ (2)
Max Campbell	110 000 $ (1)
Nick Palmieri	110 000 $ (1)
Richard Panik	100 000 $ (1)
Zac Dalpe	100 000 $ (1)
Cody Goloubef	100 000 $ (2)
Markus Sorensen	95 000 $ (1)
Nick Jensen	90 000 $ (1)
Austin Watson	85 000 $ (1)
Philip Danault	85 000 $ (1)
Colton Sissons	85 000 $ (1)
Allen York	85 000 $ (1)
Linden Rowat	85 000 $ (1)
Josh Birkholz	85 000 $ (1)
X - Dan Rhéaume	80 000 $ (9)
Kevin Gravel	80 000 $ (1)
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)
Fredrik Forsberg	70 000 $ (3)
Alexander Fallstrom	70 000 $ (1)
Patrick White	70 000 $ (1)
Michael Downing	70 000 $ (3)
Brandon Prophet	60 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 9 : 2 395 000 $
Year 10 : 750 000 $
Year 11 : 430 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 390 000 $
Year 10 : 750 000 $
Year 11 : 430 000 $
Year 12 : 80 000 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	7000 - 85 $ - 6 576 - 93,94%
Level 2:	6000 - 44 $ - 5 545 - 92,41%
Level 3:	3000 - 19 $ - 2 565 - 85,51%
Level 4:	5000 - 15 $ - 4 531 - 90,63%
Luxury :	1500 - 115 $ - 1 091 - 72,75%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 42 $ - 1 470 - 73,52%
Farm Level 2:	1000 - 22 $ - 765 - 76,48%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	20 308 - 90,26%
Average Income per Game	1 399 578 $
Year to Date Revenue	15 395 356 $
Farm
Home Games Left	30
Average Attendance - %	2 235 - 74,51%
Average Income per Game	110 014 $
Year to Date Revenue	1 210 150 $
Expense
Pro Players Total Salaries	65 650 500 $
Farm Players Total Salaries	3 410 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 714 665 $
Farm Year To Date Expenses	945 288 $
Pro Salary Cap To Date	16 558 266 $
Farm Salary Cap To Date	919 220 $
Estimate
Pro Estimated Season Revenue	41 987 335 $
Farm Estimated Season Revenue	3 300 409 $
Pro Remaining Season Days	139
Pro Expenses Per Days	352 396 $
Pro Estimated Expenses	48 983 044 $
Farm Remaining Season Days	139
Farm Expenses Per Days	18 670 $
Farm Estimated Expenses	2 595 130 $
Estimated Season Expenses	51 578 174 $
Season Salary Cap	65 650 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 349 500 $
Estimate Over Minimum Salary Cap of 0 $	65 650 500 $
Current Bank Account	132 156 991 $
Projected Bank Account	125 866 561 $

Pro Players Salaries
Sidney Crosby	9 900 000 $ (5)
Marc-Andre Fleury	8 500 000 $ (3)
Steven Stamkos	8 000 000 $ (1)
Vladimir Tarasenko	7 000 000 $ (4)
Drew Doughty	6 800 000 $ (1)
Aaron Ekblad	5 300 000 $ (2)
Trevor Daley	3 250 500 $ (1)
Erik Haula	3 000 000 $ (3)
Tim Erixon	2 500 000 $ (1)
Chris Wideman	1 500 000 $ (2)
Andrej Nestrasil	1 100 000 $ (1)
Rasmus Ristolainen	900 000 $ (2)
Patrik Laine	900 000 $ (2)
Ivan Provorov	900 000 $ (3)
Connor McDavid	900 000 $ (2)
Viktor Arvidsson	900 000 $ (2)
Auston Matthews	900 000 $ (3)
Mikko Rantanen	900 000 $ (3)
Emerson Etem	900 000 $ (1)
Tristan Jarry	900 000 $ (3)
Brandon Tanev	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 65 650 500 $
Year 10 : 42 400 000 $
Year 11 : 32 000 000 $
Year 12 : 16 900 000 $
Salary Average Commitment
Year 9 : 65 600 500 $
Year 10 : 42 400 000 $
Year 11 : 32 000 000 $
Year 12 : 16 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 650 500 $
Year 10 : 42 400 000 $
Year 11 : 32 000 000 $
Year 12 : 16 900 000 $

Farm Players Salaries
Yury Alexandrov	165 000 $ (3)
Riku Helenius	165 000 $ (2)
Matt Gilroy	165 000 $ (2)
Anton Lander	150 000 $ (2)
Brandon Pirri	140 000 $ (1)
Gabriel Bourque	140 000 $ (1)
Andrew Copp	120 000 $ (2)
Brayden McNabb	120 000 $ (1)
Dryden Hunt	115 000 $ (3)
Prab Rai	110 000 $ (1)
Colin Wilson	110 000 $ (1)
J.T. Brown	110 000 $ (1)
Kevin Marshall	110 000 $ (1)
Bruno St-Jacques	110 000 $ (2)
Eric Tangradi	110 000 $ (1)
Joey MacDonald	100 000 $ (1)
Tomas Kundratek	100 000 $ (1)
Logan MacMillan	95 000 $ (2)
Miles Wood	92 500 $ (1)
Chris Wagner	92 500 $ (1)
Edward Pasquale	90 000 $ (1)
Scott Harrington	90 000 $ (2)
Scott Glennie	90 000 $ (1)
Ryan Sproul	90 000 $ (2)
JC Lipon	85 000 $ (3)
Dylan McIlrath	85 000 $ (1)
Christian Thomas	85 000 $ (1)
X - Jean-François Lapointe	80 000 $ (9)
David Musil	80 000 $ (2)
Mirko Hoefflin	75 000 $ (1)
Tyson Baillie	75 000 $ (1)
Barclay Goodrow	65 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 9 : 3 410 000 $
Year 10 : 1 510 000 $
Year 11 : 445 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 410 000 $
Year 10 : 1 510 000 $
Year 11 : 445 000 $
Year 12 : 80 000 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	7000 - 90 $ - 6 017 - 85,96%
Level 2:	6000 - 50 $ - 5 217 - 86,94%
Level 3:	3000 - 25 $ - 2 234 - 74,45%
Level 4:	5000 - 15 $ - 4 001 - 80,01%
Luxury :	1500 - 160 $ - 968 - 64,54%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 45 $ - 1 499 - 74,93%
Farm Level 2:	1000 - 25 $ - 759 - 75,95%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	18 436 - 81,94%
Average Income per Game	1 563 457 $
Year to Date Revenue	17 198 028 $
Farm
Home Games Left	30
Average Attendance - %	2 258 - 75,27%
Average Income per Game	120 989 $
Year to Date Revenue	1 330 882 $
Expense
Pro Players Total Salaries	63 550 000 $
Farm Players Total Salaries	3 023 750 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 094 681 $
Farm Year To Date Expenses	820 246 $
Pro Salary Cap To Date	16 938 302 $
Farm Salary Cap To Date	794 178 $
Estimate
Pro Estimated Season Revenue	46 903 713 $
Farm Estimated Season Revenue	3 629 678 $
Pro Remaining Season Days	139
Pro Expenses Per Days	341 223 $
Pro Estimated Expenses	47 429 997 $
Farm Remaining Season Days	139
Farm Expenses Per Days	16 616 $
Farm Estimated Expenses	2 309 624 $
Estimated Season Expenses	49 739 621 $
Season Salary Cap	63 550 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 450 000 $
Estimate Over Minimum Salary Cap of 0 $	63 550 000 $
Current Bank Account	13 181 234 $
Projected Bank Account	13 975 004 $

Pro Players Salaries
Loui Eriksson	7 000 000 $ (1)
Tyler Johnson	5 000 000 $ (2)
Cody Hodgson	4 500 000 $ (4)
Torey Krug	4 000 000 $ (2)
Nino Niederreiter	4 000 000 $ (2)
Colton Parayko	3 500 000 $ (4)
Michael Del Zotto	3 500 000 $ (2)
Slava Voynov	3 500 000 $ (3)
Marcus Johansson	3 500 000 $ (2)
Mikael Granlund	3 400 000 $ (1)
Carl Soderberg	3 000 000 $ (3)
Tomas Hertl	3 000 000 $ (2)
Nikolai Kulemin	3 000 000 $ (1)
Viktor Stalberg	2 500 000 $ (3)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (3)
Josh Bailey	2 250 000 $ (1)
Philip Larsen	1 850 000 $ (1)
Jonas Hiller	1 750 000 $ (3)
Louis Domingue	900 000 $ (1)
Johan Larsson	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 63 550 000 $
Year 10 : 45 150 000 $
Year 11 : 21 250 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 63 550 000 $
Year 10 : 45 150 000 $
Year 11 : 21 250 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 550 000 $
Year 10 : 45 150 000 $
Year 11 : 21 250 000 $
Year 12 : 8 000 000 $

Farm Players Salaries
Chris Butler	185 000 $ (1)
Brad Hunt	180 000 $ (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 (Out of Payroll)	100 000 $ (3)
Stefan Legein	100 000 $ (3)
Sebastian Stefaniszin	95 000 $ (1)
Gregory Hofmann	95 000 $ (2)
Kalle Kossila	92 500 $ (1)
Jared Staal	85 000 $ (2)
X - Philippe Ducharme	80 000 $ (9)
Adam Clendening	75 000 $ (1)
Joe Lavin	75 000 $ (1)
Victor Ohman	75 000 $ (2)
Jason Clark	75 000 $ (1)
Joshua Turnbull	75 000 $ (3)
David Toews	72 500 $ (1)
Matej Beran	70 000 $ (2)
Travis Brown	70 000 $ (3)
Aaron Ness	70 000 $ (3)
Keven Veilleux	67 500 $ (1)
Mikko Vainonen	65 000 $ (3)
Ruslan Bashkirov	65 000 $ (3)
Joel Mustonen	65 000 $ (2)
Tomas Nosek	61 250 $ (1)
Gabryel Paquin-Boudreau	60 000 $ (2)
Andy Rogers	50 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 9 : 3 123 750 $
Year 10 : 1 975 000 $
Year 11 : 1 225 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 123 750 $
Year 10 : 1 975 000 $
Year 11 : 1 225 000 $
Year 12 : 80 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 150 $ - 3 404 - 56,74%
Level 2:	5000 - 100 $ - 2 556 - 51,13%
Level 3:	2000 - 50 $ - 1 221 - 61,03%
Level 4:	4000 - 46 $ - 1 703 - 42,57%
Luxury :	1000 - 250 $ - 622 - 62,16%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 448 - 72,40%
Farm Level 2:	1000 - 15 $ - 720 - 72,02%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	9 506 - 52,81%
Average Income per Game	1 420 500 $
Year to Date Revenue	15 625 496 $
Farm
Home Games Left	30
Average Attendance - %	2 168 - 72,28%
Average Income per Game	86 080 $
Year to Date Revenue	946 883 $
Expense
Pro Players Total Salaries	53 325 000 $
Farm Players Total Salaries	2 687 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 673 005 $
Farm Year To Date Expenses	747 861 $
Pro Salary Cap To Date	14 516 622 $
Farm Salary Cap To Date	721 795 $
Estimate
Pro Estimated Season Revenue	42 614 989 $
Farm Estimated Season Revenue	2 582 408 $
Pro Remaining Season Days	139
Pro Expenses Per Days	286 835 $
Pro Estimated Expenses	39 870 065 $
Farm Remaining Season Days	139
Farm Expenses Per Days	14 827 $
Farm Estimated Expenses	2 060 953 $
Estimated Season Expenses	41 931 018 $
Season Salary Cap	53 325 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	13 675 000 $
Estimate Over Minimum Salary Cap of 0 $	53 325 000 $
Current Bank Account	11 713 456 $
Projected Bank Account	14 979 835 $

Pro Players Salaries
Jack Johnson	6 750 000 $ (3)
Peter Mueller (Out of Payroll)	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)
David Backes	3 850 000 $ (1)
Matt Read	3 500 000 $ (3)
Mathieu Perreault	3 000 000 $ (2)
Cody Franson	2 500 000 $ (1)
Dmitry Kulikov	2 500 000 $ (2)
Mark McNeill	2 000 000 $ (1)
Josh Manson	1 750 000 $ (2)
David Fisher	1 700 000 $ (2)
Linden Vey	1 400 000 $ (2)
Marcus Kruger	1 100 000 $ (1)
Nicolas Deschamps	1 000 000 $ (1)
Johan Holmqvist	950 000 $ (1)
Jan Rutta	925 000 $ (1)
Joakim Nordstrom	900 000 $ (1)
Ian Schultz	850 000 $ (2)
Brady Vail (Out of Payroll)	800 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 59 625 000 $
Year 10 : 36 450 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 58 875 000 $
Year 10 : 36 450 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 59 625 000 $
Year 10 : 36 450 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $

Farm Players Salaries
Josh Godfrey	150 000 $ (2)
Michael Sauer	100 000 $ (1)
Nathan Moon (Out of Payroll)	100 000 $ (2)
Nick Petrecki	100 000 $ (3)
Jon Kalinski	100 000 $ (1)
Chris Summers	100 000 $ (2)
Zac Rinaldo	100 000 $ (1)
Colten Teubert	100 000 $ (2)
Jonathan Racine	100 000 $ (3)
Bobby Farnham	95 000 $ (2)
Will Weber	95 000 $ (1)
James Livingston	95 000 $ (2)
Jean-Francois Bérubé	95 000 $ (2)
Vitaly Kolesnik	95 000 $ (2)
Brandon Burlon	95 000 $ (2)
Sergey Andronov	92 500 $ (1)
Carl Klingberg	90 000 $ (3)
Riley Holzapfel	85 000 $ (2)
Francis Beauvillier	85 000 $ (3)
Joe Basaraba	80 000 $ (2)
Josh Brittain	80 000 $ (2)
Jordan Weal	80 000 $ (1)
Maxime Tanguay	80 000 $ (3)
X - Stéphane Descheneaux (Out of Payroll)	80 000 $ (9)
Jack Campbell	75 000 $ (3)
Zachary Hyman	70 000 $ (1)
Richard Nejezchleb	70 000 $ (3)
Matthew Deblouw	65 000 $ (3)
Petr Straka	65 000 $ (3)
Mitchell Moroz	65 000 $ (3)
Zack Phillips	55 000 $ (3)
Tyler Biggs	50 000 $ (3)
Total Farm Players	32
Salary Commitment
Year 9 : 2 787 500 $
Year 10 : 2 150 000 $
Year 11 : 980 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 787 500 $
Year 10 : 2 150 000 $
Year 11 : 980 000 $
Year 12 : 80 000 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 95 $ - 5 286 - 75,51%
Level 2:	6000 - 46 $ - 5 496 - 91,60%
Level 3:	2000 - 40 $ - 1 539 - 76,97%
Level 4:	4000 - 29 $ - 2 662 - 66,54%
Luxury :	1000 - 250 $ - 619 - 61,89%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 524 - 76,22%
Farm Level 2:	1000 - 15 $ - 737 - 73,70%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	15 602 - 78,01%
Average Income per Game	1 403 672 $
Year to Date Revenue	15 440 392 $
Farm
Home Games Left	30
Average Attendance - %	2 261 - 75,38%
Average Income per Game	79 504 $
Year to Date Revenue	874 545 $
Expense
Pro Players Total Salaries	54 048 333 $
Farm Players Total Salaries	2 530 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 722 168 $
Farm Year To Date Expenses	680 504 $
Pro Salary Cap To Date	16 565 791 $
Farm Salary Cap To Date	654 441 $
Estimate
Pro Estimated Season Revenue	42 110 160 $
Farm Estimated Season Revenue	2 385 123 $
Pro Remaining Season Days	139
Pro Expenses Per Days	290 683 $
Pro Estimated Expenses	40 404 937 $
Farm Remaining Season Days	139
Farm Expenses Per Days	13 989 $
Farm Estimated Expenses	1 944 471 $
Estimated Season Expenses	42 349 408 $
Season Salary Cap	54 048 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $	12 951 667 $
Estimate Over Minimum Salary Cap of 0 $	54 048 333 $
Current Bank Account	5 392 718 $
Projected Bank Account	7 538 593 $

Pro Players Salaries
Nikita Kucherov (Out of Payroll)	8 000 000 $ (4)
Evgeni Malkin	8 000 000 $ (1)
Jonathan Quick	6 750 000 $ (4)
Nick Boynton	5 500 000 $ (1)
Patrick Sharp	5 500 000 $ (1)
Patrick Eaves	4 500 000 $ (2)
Kevin Shattenkirk (Out of Payroll)	4 300 000 $ (1)
Matt Cullen	3 700 000 $ (2)
Alexei Emelin	3 500 000 $ (2)
Justin Schultz	2 700 000 $ (1)
Juraj Mikus	2 500 000 $ (2)
Scottie Upshall	2 000 000 $ (1)
David Rundblad	1 750 000 $ (3)
Ryan Dzingel	1 750 000 $ (2)
Tommy Wingels	1 500 000 $ (1)
Michael Raffl	1 200 000 $ (1)
Mitchell Marner	900 000 $ (2)
Calvin Pickard	900 000 $ (2)
Noel Acciari	725 000 $ (1)
Samuel Blais	673 333 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 348 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $
Salary Average Commitment
Year 9 : 64 848 333 $
Year 10 : 32 750 000 $
Year 11 : 15 000 000 $
Year 12 : 13 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 348 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $

Farm Players Salaries
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)
Robert Bortuzzo (Out of Payroll)	100 000 $ (1)
Max Gaede	100 000 $ (2)
Daniel Pribyl	100 000 $ (3)
David Honzik	100 000 $ (2)
Kevin Nastiuk	100 000 $ (1)
Radko Gudas	100 000 $ (1)
Kyle Clifford	95 000 $ (1)
Jakub Culek	95 000 $ (2)
Nicolas Shore	85 000 $ (1)
Corey Tropp	85 000 $ (1)
Alex Velischek	85 000 $ (2)
X - Mathieu Darcy	80 000 $ (9)
Ryan Martindale	80 000 $ (1)
Nick Sorensen (Out of Payroll)	80 000 $ (2)
Tyler Wotherspoon	80 000 $ (2)
Greg Pateryn	80 000 $ (1)
Matt Donovan	80 000 $ (1)
Justin Weller	70 000 $ (1)
Bradley Eidsness	70 000 $ (2)
Curtis Hamilton	70 000 $ (1)
Troy Hesketh	65 000 $ (1)
Charles-Olivier Rousse	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 9 : 2 710 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 710 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	7000 - 90 $ - 6 579 - 93,99%
Level 2:	5000 - 50 $ - 4 992 - 99,84%
Level 3:	2000 - 25 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 783 - 78,35%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 508 - 75,41%
Farm Level 2:	1000 - 15 $ - 724 - 72,45%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	18 355 - 96,60%
Average Income per Game	1 484 253 $
Year to Date Revenue	16 326 783 $
Farm
Home Games Left	30
Average Attendance - %	2 233 - 74,42%
Average Income per Game	89 119 $
Year to Date Revenue	980 308 $
Expense
Pro Players Total Salaries	55 125 000 $
Farm Players Total Salaries	3 140 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 619 812 $
Farm Year To Date Expenses	828 642 $
Pro Salary Cap To Date	14 463 434 $
Farm Salary Cap To Date	802 579 $
Estimate
Pro Estimated Season Revenue	44 527 590 $
Farm Estimated Season Revenue	2 673 567 $
Pro Remaining Season Days	139
Pro Expenses Per Days	296 410 $
Pro Estimated Expenses	41 200 990 $
Farm Remaining Season Days	139
Farm Expenses Per Days	17 234 $
Farm Estimated Expenses	2 395 526 $
Estimated Season Expenses	43 596 516 $
Season Salary Cap	55 125 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	11 875 000 $
Estimate Over Minimum Salary Cap of 0 $	55 125 000 $
Current Bank Account	5 484 186 $
Projected Bank Account	9 088 827 $

Pro Players Salaries
Alexander Edler	6 000 000 $ (3)
Jay Bouwmeester	6 000 000 $ (3)
Pierre-Marc Bouchard	5 500 000 $ (1)
Wayne Simmonds	5 000 000 $ (3)
Johnny Oduya	5 000 000 $ (1)
Michal Neuvirth	4 500 000 $ (3)
Radim Vrbata (Out of Payroll)	3 500 000 $ (1)
Artem Anisimov	3 500 000 $ (3)
Anton Khudobin	3 500 000 $ (1)
Jamie McGinn	2 900 000 $ (2)
Justin Abdelkader	2 500 000 $ (1)
Éric Gélinas	2 150 000 $ (1)
Ben Hutton	1 400 000 $ (2)
Joel Champagne	1 000 000 $ (3)
Riley Sheahan	1 000 000 $ (2)
Matt Benning	925 000 $ (1)
Nick Cousins	900 000 $ (2)
Ryan Spooner	900 000 $ (1)
William Karlsson	900 000 $ (2)
Phillip Digiuseppe	900 000 $ (3)
Tanner Fritz	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 58 625 000 $
Year 10 : 34 000 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 59 225 000 $
Year 10 : 34 600 000 $
Year 11 : 27 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 58 625 000 $
Year 10 : 34 000 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $

Farm Players Salaries
Alex Killorn	175 000 $ (3)
Alex Plante	170 000 $ (3)
Mark Arcobello	150 000 $ (1)
Shane O'Brien	150 000 $ (1)
Anthony Bitetto	150 000 $ (2)
Andrew Hammond	150 000 $ (3)
Taylor Beck	140 000 $ (1)
Andrew Bodnarchuk	100 000 $ (1)
Austin Levi	100 000 $ (3)
Kamil Kreps	100 000 $ (2)
Brock Beukeboom	100 000 $ (1)
Josh Hennessy	100 000 $ (1)
Matt Hackett	100 000 $ (2)
Evgeni Dadonov	95 000 $ (1)
Daniel Brodin	90 000 $ (2)
Tyson Sexsmith	85 000 $ (3)
Colin Long	85 000 $ (2)
Jacob Lagace	85 000 $ (2)
AJ Jenks	85 000 $ (2)
Jyri Niemi	85 000 $ (1)
X - Cédric Racine	80 000 $ (9)
Logan Shaw	80 000 $ (3)
James Melindy	75 000 $ (3)
Julian Melchiori	75 000 $ (1)
Jared Knight	75 000 $ (1)
Justin Haché	75 000 $ (3)
Alex Hutchings	70 000 $ (3)
Paul Carey	70 000 $ (3)
Jamie Devane	70 000 $ (3)
Brent Andrews	65 000 $ (2)
Georgy Guryanov	60 000 $ (2)
Kent Simpson	50 000 $ (3)
Total Farm Players	32
Salary Commitment
Year 9 : 3 140 000 $
Year 10 : 2 070 000 $
Year 11 : 1 250 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 190 000 $
Year 10 : 2 120 000 $
Year 11 : 1 250 000 $
Year 12 : 80 000 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 92 $ - 5 448 - 77,82%
Level 2:	6000 - 55 $ - 4 617 - 76,95%
Level 3:	2000 - 41 $ - 1 490 - 74,51%
Level 4:	4000 - 30 $ - 2 342 - 58,54%
Luxury :	1000 - 220 $ - 657 - 65,74%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 524 - 76,22%
Farm Level 2:	1000 - 14 $ - 745 - 74,55%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	14 554 - 72,77%
Average Income per Game	1 471 560 $
Year to Date Revenue	16 187 160 $
Farm
Home Games Left	30
Average Attendance - %	2 270 - 75,66%
Average Income per Game	82 902 $
Year to Date Revenue	911 926 $
Expense
Pro Players Total Salaries	66 925 000 $
Farm Players Total Salaries	2 791 666 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 392 518 $
Farm Year To Date Expenses	715 328 $
Pro Salary Cap To Date	17 236 118 $
Farm Salary Cap To Date	689 265 $
Estimate
Pro Estimated Season Revenue	44 146 800 $
Farm Estimated Season Revenue	2 487 071 $
Pro Remaining Season Days	139
Pro Expenses Per Days	359 176 $
Pro Estimated Expenses	49 925 464 $
Farm Remaining Season Days	139
Farm Expenses Per Days	15 381 $
Farm Estimated Expenses	2 137 959 $
Estimated Season Expenses	52 063 423 $
Season Salary Cap	66 925 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	75 000 $
Estimate Over Minimum Salary Cap of 0 $	66 925 000 $
Current Bank Account	6 501 413 $
Projected Bank Account	1 071 861 $

Pro Players Salaries
Vincent Lecavalier	8 600 000 $ (1)
Brad Stuart	6 750 000 $ (2)
Oliver Ekman Larsson	6 250 000 $ (4)
Alexander Radulov	6 000 000 $ (2)
Derek Morris	5 500 000 $ (1)
Milan Kraft	5 250 000 $ (2)
Drew Stafford	5 000 000 $ (1)
Tuukka Rask	5 000 000 $ (1)
Carl Gunnarsson (1 Way Contract)	3 400 000 $ (4)
Antoine Roussel	2 500 000 $ (1)
Ondrej Roman	2 250 000 $ (2)
Melker Karlsson	2 000 000 $ (1)
David Desharnais	1 700 000 $ (1)
Jordan Schroeder	1 700 000 $ (1)
Jakub Jerabek	925 000 $ (1)
Travis Konecny	900 000 $ (3)
Kevin Fiala	900 000 $ (3)
Zach Werenski	900 000 $ (2)
Benjamin Conz	750 000 $ (2)
Jordan Messier	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 925 000 $
Year 10 : 33 350 000 $
Year 11 : 11 450 000 $
Year 12 : 9 650 000 $
Salary Average Commitment
Year 9 : 67 175 000 $
Year 10 : 33 350 000 $
Year 11 : 11 450 000 $
Year 12 : 9 650 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 925 000 $
Year 10 : 33 350 000 $
Year 11 : 11 450 000 $
Year 12 : 9 650 000 $

Farm Players Salaries
Mark Stuart	170 000 $ (2)
Viktor Fasth	160 000 $ (2)
Ben Chiarot	150 000 $ (3)
Anders Nilsson	150 000 $ (3)
Zbynek Michalek	130 000 $ (2)
Jakub Klepis	125 000 $ (3)
Konstantin Koltsov	125 000 $ (3)
Luke Witkowski	115 000 $ (3)
Ryan Potulny (Out of Payroll)	110 000 $ (2)
Harry Zolnierczyk	100 000 $ (2)
Garnet Hathaway	95 000 $ (3)
Jerome Samson	95 000 $ (2)
Blake Weyrick	90 000 $ (3)
Ludwig Blomstrand	90 000 $ (2)
Ryan Murphy	90 000 $ (2)
Zach Redmond	90 000 $ (2)
Boris Valabik	85 000 $ (2)
Hunter Shinkaruk	85 000 $ (3)
Keith Aulie	85 000 $ (3)
Kevin Roy	80 000 $ (2)
Kris Beech	80 000 $ (1)
Curtis Mckenzie	80 000 $ (1)
X - Éric St-Amand	80 000 $ (9)
Reece Scarlett	80 000 $ (1)
Daniel Muzito-Bagenda	75 000 $ (2)
Zack Mitchell	75 000 $ (1)
Mackenzie MacEachern	75 000 $ (2)
Keegan Kanzig	70 000 $ (2)
Frederick Gaudreau	66 667 $ (1)
Total Farm Players	29
Salary Commitment
Year 9 : 2 901 667 $
Year 10 : 2 520 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 901 667 $
Year 10 : 2 520 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - 79 $ - 6 486 - 92,66%
Level 2:	5000 - 59 $ - 4 185 - 83,70%
Level 3:	2000 - 34 $ - 1 569 - 78,44%
Level 4:	4000 - 22 $ - 3 047 - 76,19%
Luxury :	1000 - 181 $ - 871 - 87,15%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 511 - 75,54%
Farm Level 2:	1000 - 15 $ - 742 - 74,15%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16 159 - 85,05%
Average Income per Game	1 446 592 $
Year to Date Revenue	15 912 514 $
Farm
Home Games Left	30
Average Attendance - %	2 252 - 75,08%
Average Income per Game	89 598 $
Year to Date Revenue	985 579 $
Expense
Pro Players Total Salaries	57 825 000 $
Farm Players Total Salaries	2 525 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	16 341 896 $
Farm Year To Date Expenses	711 597 $
Pro Salary Cap To Date	16 185 508 $
Farm Salary Cap To Date	685 537 $
Estimate
Pro Estimated Season Revenue	43 397 765 $
Farm Estimated Season Revenue	2 687 943 $
Pro Remaining Season Days	139
Pro Expenses Per Days	310 771 $
Pro Estimated Expenses	43 197 169 $
Farm Remaining Season Days	139
Farm Expenses Per Days	13 963 $
Farm Estimated Expenses	1 940 857 $
Estimated Season Expenses	45 138 026 $
Season Salary Cap	57 825 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	9 175 000 $
Estimate Over Minimum Salary Cap of 0 $	57 825 000 $
Current Bank Account	24 690 527 $
Projected Bank Account	25 638 209 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (4)
Jonathan Toews	9 250 000 $ (5)
Semyon Varlamov	5 700 000 $ (3)
Jordan Eberle (Out of Payroll)	5 500 000 $ (3)
Alex Pietrangelo	5 500 000 $ (1)
Tomas Tatar	4 500 000 $ (1)
Hampus Lindholm	4 000 000 $ (2)
Adam Larsson (Out of Payroll)	4 000 000 $ (2)
Sam Gagner	2 750 000 $ (2)
Seth Griffith	2 400 000 $ (3)
Brett Connolly	2 150 000 $ (1)
Eric Fehr	1 850 000 $ (1)
Simon Despres	1 750 000 $ (1)
Gabriel Dumont	1 500 000 $ (3)
Jesse Joensuu (Out of Payroll)	1 300 000 $ (2)
Kieran Millan	1 000 000 $ (2)
Troy Stetcher	925 000 $ (1)
Sébastian Aho	900 000 $ (3)
Dylan Larkin	900 000 $ (1)
Elias Lindholm	900 000 $ (2)
Jarred Tinordi	850 000 $ (1)
Michael Mersch	850 000 $ (1)
Joakim Ryan	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 9 : 68 625 000 $
Year 10 : 48 700 000 $
Year 11 : 34 750 000 $
Year 12 : 18 750 000 $
Salary Average Commitment
Year 9 : 67 975 000 $
Year 10 : 48 050 000 $
Year 11 : 34 100 000 $
Year 12 : 18 100 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 625 000 $
Year 10 : 48 700 000 $
Year 11 : 34 750 000 $
Year 12 : 18 750 000 $

Farm Players Salaries
Jiri Novotny	180 000 $ (2)
Joseph Blandisi	170 000 $ (2)
Jiri Tlusty	150 000 $ (1)
Christopher Gibson	150 000 $ (3)
Alexandre Picard	130 000 $ (1)
Jeff Glass	130 000 $ (3)
Tomas Surovy	130 000 $ (1)
Yann Sauve	100 000 $ (2)
Ben Hanowski	100 000 $ (3)
Keith Seabrook	100 000 $ (3)
Justin Peters	95 000 $ (1)
Blake Geoffrion	95 000 $ (1)
Ryan Stanton	95 000 $ (3)
Scott Laughton	90 000 $ (3)
Zach Trotman	90 000 $ (1)
Ben Maxwell	90 000 $ (2)
Tye McGinn	85 000 $ (3)
Patrick Wey	85 000 $ (3)
Scott Kosmachuk	85 000 $ (3)
Reece Willcox	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	24
Salary Commitment
Year 9 : 2 525 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 525 000 $
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 $ - 5 252 - 87,54%
Level 2:	5000 - 65 $ - 3 963 - 79,27%
Level 3:	2000 - 40 $ - 1 572 - 78,60%
Level 4:	4000 - 25 $ - 3 055 - 76,36%
Luxury :	1000 - 190 $ - 814 - 81,39%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 533 - 76,66%
Farm Level 2:	1000 - 15 $ - 739 - 73,95%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	14 656 - 81,42%
Average Income per Game	1 406 659 $
Year to Date Revenue	15 473 251 $
Farm
Home Games Left	30
Average Attendance - %	2 273 - 75,76%
Average Income per Game	90 659 $
Year to Date Revenue	997 248 $
Expense
Pro Players Total Salaries	63 800 000 $
Farm Players Total Salaries	2 857 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 338 309 $
Farm Year To Date Expenses	797 116 $
Pro Salary Cap To Date	17 181 939 $
Farm Salary Cap To Date	771 048 $
Estimate
Pro Estimated Season Revenue	42 199 775 $
Farm Estimated Season Revenue	2 719 767 $
Pro Remaining Season Days	139
Pro Expenses Per Days	342 553 $
Pro Estimated Expenses	47 614 867 $
Farm Remaining Season Days	139
Farm Expenses Per Days	15 731 $
Farm Estimated Expenses	2 186 609 $
Estimated Season Expenses	49 801 476 $
Season Salary Cap	63 800 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 200 000 $
Estimate Over Minimum Salary Cap of 0 $	63 800 000 $
Current Bank Account	10 084 611 $
Projected Bank Account	5 202 677 $

Pro Players Salaries
Zach Parise	9 250 000 $ (5)
Alex Tanguay	9 000 000 $ (2)
Anze Kopitar	7 000 000 $ (2)
Brandon Saad	5 000 000 $ (1)
Filip Forsberg	5 000 000 $ (5)
Cory Schneider	4 500 000 $ (1)
John Klingberg (Out of Payroll)	4 500 000 $ (2)
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)
Nikita Nikitin	1 800 000 $ (2)
Joonas Donskoi	1 750 000 $ (2)
Jared Spurgeon (Out of Payroll)	1 700 000 $ (1)
Drew Miller	1 500 000 $ (1)
Jonathon Blum	1 400 000 $ (2)
Michael Leighton	1 400 000 $ (1)
Nikita Tryamkin	900 000 $ (2)
Alexander Wennberg	900 000 $ (2)
Dmitri Orlov	900 000 $ (1)
Tom Wilson	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 9 : 70 000 000 $
Year 10 : 48 800 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Average Commitment
Year 9 : 69 850 000 $
Year 10 : 48 650 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 70 000 000 $
Year 10 : 48 800 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $

Farm Players Salaries
Robbie Earl (Out of Payroll)	160 000 $ (2)
Kurtis MacDermid	160 000 $ (3)
Ben Lovejoy	150 000 $ (1)
Jakub Kindl	140 000 $ (1)
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)
Stephen Johns	100 000 $ (2)
Phil DeSimone	100 000 $ (2)
Leland Irving	95 000 $ (1)
Scott Wedgewood	90 000 $ (3)
Chandler Stephenson	90 000 $ (3)
Mattias Modig	90 000 $ (3)
Michael McCarron	90 000 $ (3)
Michael Latta	85 000 $ (2)
Andrey Pedan	85 000 $ (3)
Tomas Kana	85 000 $ (1)
Evgeny Grachev	85 000 $ (1)
Danny Kristo	80 000 $ (2)
Ryan Stoa	80 000 $ (1)
X - Julien Gagné	80 000 $ (9)
Jean-Simon Allard	80 000 $ (1)
Michael Paliotta	80 000 $ (2)
Danny Biega	75 000 $ (1)
Adam Marsh	70 000 $ (3)
Andrew Yogan	70 000 $ (1)
Tomas Zizka	65 000 $ (1)
Colin Jacobs	65 000 $ (2)
Matt Delahey	62 500 $ (1)
Total Farm Players	31
Salary Commitment
Year 9 : 3 017 500 $
Year 10 : 1 920 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 017 500 $
Year 10 : 1 920 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - 89 $ - 6 643 - 94,90%
Level 2:	6000 - 45 $ - 5 447 - 90,79%
Level 3:	3000 - 25 $ - 2 431 - 81,03%
Level 4:	4000 - 22 $ - 3 714 - 92,86%
Luxury :	1000 - 189 $ - 888 - 88,76%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 493 - 74,64%
Farm Level 2:	1000 - 15 $ - 738 - 73,80%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	19 123 - 91,06%
Average Income per Game	1 495 293 $
Year to Date Revenue	16 448 227 $
Farm
Home Games Left	30
Average Attendance - %	2 231 - 74,36%
Average Income per Game	81 576 $
Year to Date Revenue	897 337 $
Expense
Pro Players Total Salaries	66 950 000 $
Farm Players Total Salaries	3 011 667 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	17 298 156 $
Farm Year To Date Expenses	770 887 $
Pro Salary Cap To Date	17 141 752 $
Farm Salary Cap To Date	744 828 $
Estimate
Pro Estimated Season Revenue	44 858 801 $
Farm Estimated Season Revenue	2 447 283 $
Pro Remaining Season Days	139
Pro Expenses Per Days	359 309 $
Pro Estimated Expenses	49 943 951 $
Farm Remaining Season Days	139
Farm Expenses Per Days	16 551 $
Farm Estimated Expenses	2 300 589 $
Estimated Season Expenses	52 244 540 $
Season Salary Cap	66 950 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	50 000 $
Estimate Over Minimum Salary Cap of 0 $	66 950 000 $
Current Bank Account	12 421 449 $
Projected Bank Account	7 482 993 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (3)
Marc Savard	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)
Fedor Tyutin	4 000 000 $ (4)
Kevin Klein	3 500 000 $ (2)
Carl Hagelin	3 100 000 $ (2)
Cam Atkinson	3 000 000 $ (1)
Jesper Fast	3 000 000 $ (3)
Andrew Macdonald	2 400 000 $ (1)
Igor Makarov	2 000 000 $ (1)
Marc-André Bourdon	1 800 000 $ (1)
Mitch Fadden	1 500 000 $ (1)
Mark Santorelli	1 400 000 $ (2)
Landon Ferraro	1 100 000 $ (1)
Vinni Lettieri	925 000 $ (1)
Jonathan Drouin	900 000 $ (2)
Aaron Dell	625 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 950 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $
Salary Average Commitment
Year 9 : 66 950 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 950 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $

Farm Players Salaries
Philippe Dupuis (Out of Payroll)	175 000 $ (3)
Brandon Yip	175 000 $ (3)
Jeff Schultz	175 000 $ (2)
Jason Garrison	150 000 $ (1)
Staffan Kronwall	150 000 $ (1)
Rostislav Olesz	140 000 $ (1)
Morgan Ellis	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)
Matt Mahalak	97 500 $ (3)
Jacob Josefson	97 500 $ (2)
Cory Emmerton	95 000 $ (2)
Harrison Reed	95 000 $ (2)
Kyle Bigos	95 000 $ (1)
Jiri Sekac	90 000 $ (2)
Valeri Vasiliev	80 000 $ (3)
X - Martin Leblanc	80 000 $ (9)
Mario Lucia	75 000 $ (3)
Carlo Colaiacovo	75 000 $ (1)
Jeff Taffe	75 000 $ (1)
Edgars Kulda	70 000 $ (2)
Erik Nemec	70 000 $ (2)
Erik Thorell	70 000 $ (3)
Jackson Houck	70 000 $ (3)
Ross Johnston	66 667 $ (1)
François Tremblay	60 000 $ (2)
Karl Johansson	50 000 $ (3)
Seth Ambroz	50 000 $ (3)
Maximilien Le Sieur	50 000 $ (3)
Total Farm Players	32
Salary Commitment
Year 9 : 3 186 667 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 186 667 $
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 $	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	21 501 363 $	66 100 000 $	900 000 $	66 100 000 $	2 465 000 $	27 535 000 $	21	29	50
BlackHawks	3 501 571 $	56 750 000 $	10 250 000 $	56 750 000 $	2 045 750 $	27 954 250 $	23	22	45
BlueJacket	5 228 899 $	65 350 000 $	1 650 000 $	65 350 000 $	2 452 500 $	27 547 500 $	20	30	50
Blues	67 333 782 $	63 592 500 $	3 407 500 $	63 592 500 $	3 175 000 $	26 825 000 $	20	33	53
Bruins	24 993 694 $	66 862 500 $	137 500 $	66 862 500 $	2 610 000 $	27 390 000 $	21	29	50
Canadiens	43 024 925 $	63 400 000 $	3 600 000 $	63 400 000 $	2 515 000 $	27 485 000 $	23	26	49
Canucks	54 985 122 $	57 842 500 $	9 157 500 $	57 842 500 $	2 965 000 $	27 035 000 $	21	31	52
Capitals	5 570 192 $	66 550 000 $	450 000 $	66 550 000 $	2 175 000 $	27 825 000 $	20	24	44
Coyotes	16 317 479 $	66 550 000 $	450 000 $	66 550 000 $	2 480 000 $	27 520 000 $	21	29	50
Devils	24 190 823 $	62 778 333 $	4 221 667 $	62 778 333 $	2 847 500 $	27 152 500 $	21	29	50
Ducks	1 165 035 $	64 600 000 $	2 400 000 $	64 600 000 $	2 332 500 $	27 667 500 $	20	27	47
Flames	96 305 188 $	59 617 500 $	7 382 500 $	59 617 500 $	2 987 500 $	27 012 500 $	22	28	50
Flyers	10 741 340 $	67 275 000 $	-275 000 $	67 275 000 $	1 990 000 $	28 010 000 $	21	26	47
GoldenKnights	15 392 597 $	65 508 750 $	1 491 250 $	65 508 750 $	3 025 000 $	26 975 000 $	20	29	49
Hurricanes	15 576 734 $	65 122 500 $	1 877 500 $	65 122 500 $	3 001 000 $	26 999 000 $	20	27	47
Islanders	28 251 454 $	63 350 000 $	3 650 000 $	63 350 000 $	2 355 500 $	27 644 500 $	21	29	50
Jets	137 658 422 $	63 825 000 $	3 175 000 $	63 825 000 $	2 942 500 $	27 057 500 $	20	31	51
Kings	32 699 739 $	63 167 500 $	3 832 500 $	63 167 500 $	2 285 000 $	27 715 000 $	21	27	48
Lightning	(301 025 $)	65 112 500 $	1 887 500 $	65 112 500 $	3 200 500 $	26 799 500 $	20	33	53
MapleLeafs	18 594 653 $	66 800 000 $	200 000 $	66 800 000 $	3 170 000 $	26 830 000 $	20	33	53
Nordiques	19 583 971 $	67 339 167 $	-339 167 $	67 339 167 $	2 365 000 $	27 635 000 $	21	26	47
Oilers	27 769 502 $	60 750 000 $	6 250 000 $	60 750 000 $	3 495 000 $	26 505 000 $	20	30	50
Panthers	34 045 828 $	58 447 500 $	8 552 500 $	58 447 500 $	2 395 000 $	27 605 000 $	22	27	49
Penguins	132 156 991 $	65 650 500 $	1 349 500 $	65 650 500 $	3 410 000 $	26 590 000 $	21	32	53
Predators	13 181 234 $	63 550 000 $	3 450 000 $	63 550 000 $	3 023 750 $	26 976 250 $	20	32	52
Rangers	11 713 456 $	53 325 000 $	13 675 000 $	53 325 000 $	2 687 500 $	27 312 500 $	22	32	54
RedWings	5 392 718 $	54 048 333 $	12 951 667 $	54 048 333 $	2 530 000 $	27 470 000 $	20	28	48
Sabres	5 484 186 $	55 125 000 $	11 875 000 $	55 125 000 $	3 140 000 $	26 860 000 $	21	32	53
Senators	6 501 413 $	66 925 000 $	75 000 $	66 925 000 $	2 791 666 $	27 208 334 $	20	29	49
Sharks	24 690 527 $	57 825 000 $	9 175 000 $	57 825 000 $	2 525 000 $	27 475 000 $	23	24	47
Stars	10 084 611 $	63 800 000 $	3 200 000 $	63 800 000 $	2 857 500 $	27 142 500 $	22	31	53
Wild	12 421 449 $	66 950 000 $	50 000 $	66 950 000 $	3 011 667 $	26 988 333 $	20	32	52

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 14 octobre 2018 at 20:26

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

Flyers is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro 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 - %