Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 11 décembre 2018 at 15:38

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - 90 $ - 6 655 - 95,07%
Level 2:	6000 - 57 $ - 5 187 - 86,45%
Level 3:	3000 - 23 $ - 2 422 - 80,73%
Level 4:	5000 - 17 $ - 4 244 - 84,88%
Luxury :	1000 - 184 $ - 861 - 86,09%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 482 - 74,11%
Farm Level 2:	1000 - 25 $ - 739 - 73,92%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	19 368 - 88,04%
Average Income per Game	1 587 448 $
Year to Date Revenue	38 098 743 $
Farm
Home Games Left	18
Average Attendance - %	2 221 - 74,05%
Average Income per Game	119 404 $
Year to Date Revenue	2 746 288 $
Expense
Pro Players Total Salaries	63 325 000 $
Farm Players Total Salaries	2 555 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 458 248 $
Farm Year To Date Expenses	1 420 336 $
Pro Salary Cap To Date	36 123 147 $
Farm Salary Cap To Date	1 364 477 $
Estimate
Pro Estimated Season Revenue	26 986 610 $
Farm Estimated Season Revenue	2 149 269 $
Pro Remaining Season Days	83
Pro Expenses Per Days	340 027 $
Pro Estimated Expenses	28 222 241 $
Farm Remaining Season Days	83
Farm Expenses Per Days	14 122 $
Farm Estimated Expenses	1 172 126 $
Estimated Season Expenses	29 394 367 $
Season Salary Cap	63 325 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 675 000 $
Estimate Over Minimum Salary Cap of 0 $	63 325 000 $
Current Bank Account	23 929 761 $
Projected Bank Account	23 671 273 $

Pro Players Salaries
John Gibson	6 000 000 $ (1)
Keith Yandle	5 750 000 $ (1)
Ryan McDonagh	5 500 000 $ (2)
Patrik Berglund	5 500 000 $ (3)
Artemi Panarin	5 500 000 $ (3)
Ryan Johansen	5 000 000 $ (2)
Brayden Schenn	4 500 000 $ (3)
Nick Bjugstad	4 000 000 $ (4)
Nail Yakupov	3 800 000 $ (1)
Sam Gagner	2 750 000 $ (2)
Mikkel Boedker	2 700 000 $ (1)
Victor Rask	2 500 000 $ (3)
Jared Cowen	1 800 000 $ (1)
Jamie Lundmark	1 800 000 $ (1)
Dustin Boyd (Out of Payroll)	1 500 000 $ (1)
Brandon Bollig	1 000 000 $ (2)
Oscar Klefbom	900 000 $ (2)
Sam Reinhart	900 000 $ (2)
Alan Quine	900 000 $ (2)
Jake Mccabe	900 000 $ (2)
Connor Murphy	900 000 $ (1)
David Rittich	725 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 64 825 000 $
Year 10 : 39 850 000 $
Year 11 : 22 000 000 $
Year 12 : 4 000 000 $
Salary Average Commitment
Year 9 : 64 825 000 $
Year 10 : 39 850 000 $
Year 11 : 22 000 000 $
Year 12 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 825 000 $
Year 10 : 39 850 000 $
Year 11 : 22 000 000 $
Year 12 : 4 000 000 $

Farm Players Salaries
Shane O'Brien	150 000 $ (1)
Marc-Antoine Pouliot	150 000 $ (1)
Milan Jurcina	135 000 $ (1)
Justin Holl	120 000 $ (1)
Jesse Blacker	110 000 $ (3)
Ethan Werek	110 000 $ (3)
Alexander Svitov	100 000 $ (1)
Curtis Lazar (Out of Payroll)	90 000 $ (3)
Marcel Goc	90 000 $ (1)
Dillon Fournier	90 000 $ (2)
Peter Regin	90 000 $ (1)
Daniel Brodin	90 000 $ (2)
Gaelan Patterson	85 000 $ (3)
Justin Jokinen	85 000 $ (3)
Robert Czarnik	85 000 $ (3)
Trevor Cann	85 000 $ (2)
Troy Rutkowski	85 000 $ (2)
X - Andru Matsoukas	80 000 $ (9)
Pius Suter	80 000 $ (3)
Ville Pokka	80 000 $ (3)
Fredrik Pettersson-Wentzel	80 000 $ (1)
Benjamin Casavant	75 000 $ (3)
Henri Ikonen	75 000 $ (3)
Andreas Soderberg	75 000 $ (3)
Geordie Wudrick	75 000 $ (1)
Lars Volden	70 000 $ (2)
Gregg Sutch	70 000 $ (1)
Steven Shipley	70 000 $ (1)
Andrew Campbell	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 9 : 2 645 000 $
Year 10 : 1 515 000 $
Year 11 : 1 030 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 645 000 $
Year 10 : 1 515 000 $
Year 11 : 1 030 000 $
Year 12 : 80 000 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - 90 $ - 6 439 - 91,98%
Level 2:	6000 - 55 $ - 5 341 - 89,02%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 190 $ - 811 - 81,08%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 482 - 74,09%
Farm Level 2:	1000 - 11 $ - 743 - 74,34%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	18 591 - 92,95%
Average Income per Game	1 525 190 $
Year to Date Revenue	36 604 569 $
Farm
Home Games Left	18
Average Attendance - %	2 225 - 74,17%
Average Income per Game	69 624 $
Year to Date Revenue	1 601 341 $
Expense
Pro Players Total Salaries	61 900 000 $
Farm Players Total Salaries	2 350 750 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	32 955 592 $
Farm Year To Date Expenses	1 245 270 $
Pro Salary Cap To Date	32 620 471 $
Farm Salary Cap To Date	1 189 417 $
Estimate
Pro Estimated Season Revenue	25 928 236 $
Farm Estimated Season Revenue	1 253 223 $
Pro Remaining Season Days	83
Pro Expenses Per Days	332 447 $
Pro Estimated Expenses	27 593 101 $
Farm Remaining Season Days	83
Farm Expenses Per Days	13 036 $
Farm Estimated Expenses	1 081 988 $
Estimated Season Expenses	28 675 089 $
Season Salary Cap	61 900 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	5 100 000 $
Estimate Over Minimum Salary Cap of 0 $	61 900 000 $
Current Bank Account	4 746 389 $
Projected Bank Account	3 252 759 $

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)
Chris Stewart	4 000 000 $ (1)
Tomas Plekanec	4 000 000 $ (3)
Kyle Quincey	3 500 000 $ (3)
Paul Martin	3 150 000 $ (1)
Marek Zagrapan	2 400 000 $ (1)
Bobby Sanguinetti	2 300 000 $ (2)
Tomas Kubalik	1 750 000 $ (1)
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 (Out of Payroll)	1 000 000 $ (1)
Marek Tvrdon	750 000 $ (2)
Robert Baillargeon	700 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 61 900 000 $
Year 10 : 27 750 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 61 750 000 $
Year 10 : 27 250 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 61 900 000 $
Year 10 : 27 750 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $

Farm Players Salaries
Drew Schiestel	150 000 $ (2)
Nicola Riopel	150 000 $ (3)
Andreas Nodl	140 000 $ (1)
Colton Sceviour	100 000 $ (2)
Kevin Connauton	100 000 $ (1)
Lukas Kaspar	100 000 $ (3)
Lasse Kukkonen	100 000 $ (3)
Cal Clutterbuck	100 000 $ (2)
Danny Richmond	100 000 $ (1)
John Lee	100 000 $ (3)
Anton Gustafsson	95 000 $ (2)
Adam Janosik	90 000 $ (1)
Jimmy Hayes	90 000 $ (1)
Dmitri Vorobiev	85 000 $ (1)
Dustin Walsh	85 000 $ (3)
X - Sébastien Paris-Lortie	80 000 $ (9)
Garth Murray	80 000 $ (1)
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 (Out of Payroll)	70 000 $ (2)
Steven Hodges	60 000 $ (1)
Shane McColgan	60 000 $ (2)
Benjamin Gallacher	55 000 $ (2)
Tony DeHart	50 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 9 : 2 420 750 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 420 750 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	7000 - 95 $ - 5 200 - 74,28%
Level 2:	6000 - 50 $ - 5 402 - 90,03%
Level 3:	3000 - 20 $ - 2 543 - 84,75%
Level 4:	5000 - 15 $ - 4 393 - 87,86%
Luxury :	1500 - 135 $ - 1 090 - 72,66%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 30 $ - 1 447 - 72,35%
Farm Level 2:	1000 - 20 $ - 719 - 71,93%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 627 - 82,79%
Average Income per Game	1 393 337 $
Year to Date Revenue	32 046 762 $
Farm
Home Games Left	18
Average Attendance - %	2 166 - 72,21%
Average Income per Game	81 020 $
Year to Date Revenue	1 863 450 $
Expense
Pro Players Total Salaries	61 275 000 $
Farm Players Total Salaries	2 037 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 082 433 $
Farm Year To Date Expenses	1 484 571 $
Pro Salary Cap To Date	36 747 337 $
Farm Salary Cap To Date	1 428 712 $
Estimate
Pro Estimated Season Revenue	25 080 075 $
Farm Estimated Season Revenue	1 458 352 $
Pro Remaining Season Days	83
Pro Expenses Per Days	329 122 $
Pro Estimated Expenses	27 317 126 $
Farm Remaining Season Days	83
Farm Expenses Per Days	11 370 $
Farm Estimated Expenses	943 710 $
Estimated Season Expenses	28 260 836 $
Season Salary Cap	61 275 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	5 725 000 $
Estimate Over Minimum Salary Cap of 0 $	61 275 000 $
Current Bank Account	2 465 734 $
Projected Bank Account	743 325 $

Pro Players Salaries
Tyler Seguin	9 000 000 $ (4)
Carey Price	8 500 000 $ (2)
Dion Phaneuf	8 000 000 $ (3)
Mike Richards	7 500 000 $ (1)
P.K. Subban	6 500 000 $ (1)
Derek Stepan (Out of Payroll)	6 500 000 $ (1)
Nathan MacKinnon	4 700 000 $ (1)
Victor Hedman	4 500 000 $ (1)
Erik Gustafsson	1 500 000 $ (2)
Louis Leblanc	1 400 000 $ (1)
Kevin Poulin	1 400 000 $ (1)
Andy Andreoff	900 000 $ (3)
J.T. Miller	900 000 $ (1)
Bo Horvat	900 000 $ (2)
David Pastrnak	900 000 $ (2)
Seth Jones	900 000 $ (2)
Josh Anderson	900 000 $ (2)
Martin Frk	900 000 $ (3)
Jujhar Khaira	675 000 $ (1)
Fredrik Claesson	650 000 $ (1)
Matthew Peca	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 775 000 $
Year 10 : 32 400 000 $
Year 11 : 18 800 000 $
Year 12 : 9 000 000 $
Salary Average Commitment
Year 9 : 67 775 000 $
Year 10 : 32 400 000 $
Year 11 : 18 800 000 $
Year 12 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 775 000 $
Year 10 : 32 400 000 $
Year 11 : 18 800 000 $
Year 12 : 9 000 000 $

Farm Players Salaries
Dan O'Regan	900 000 $ (3)
Dwight King	140 000 $ (1)
Mika Noronen	120 000 $ (1)
Stefan Legein	100 000 $ (3)
Maxim Gratchev (Out of Payroll)	100 000 $ (2)
Eric Wellwood	100 000 $ (1)
Artur Gavrus	95 000 $ (2)
Logan MacMillan	95 000 $ (2)
Victor Antipin	92 500 $ (1)
Henrik Tallinder	90 000 $ (1)
Brendan Gaunce	90 000 $ (3)
William Wrenn	90 000 $ (3)
Duncan Siemens (Out of Payroll)	90 000 $ (3)
Josh Unice	90 000 $ (1)
Roman Polak	90 000 $ (1)
Samu Perhonen	90 000 $ (3)
Jordon Southorn	90 000 $ (3)
Griffin Reinhart (Out of Payroll)	85 000 $ (3)
Dakota Mermis	80 000 $ (3)
X - Jean-François Langelier	80 000 $ (9)
Gavin Bayreuther	80 000 $ (3)
Jason Kasdorf	75 000 $ (2)
Mirko Hoefflin	75 000 $ (1)
Yasin Cisse	70 000 $ (1)
Marc-Olivier Roy	70 000 $ (2)
Matej Beran	70 000 $ (2)
Kevin Sundher	65 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 9 : 3 212 500 $
Year 10 : 1 470 000 $
Year 11 : 965 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 212 500 $
Year 10 : 1 470 000 $
Year 11 : 965 000 $
Year 12 : 80 000 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 100 $ - 5 696 - 81,36%
Level 2:	6000 - 65 $ - 4 485 - 74,74%
Level 3:	2000 - 45 $ - 1 500 - 75,00%
Level 4:	4000 - 30 $ - 2 893 - 72,32%
Luxury :	1000 - 225 $ - 761 - 76,14%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 514 - 75,70%
Farm Level 2:	1000 - 25 $ - 742 - 74,15%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	15 334 - 76,67%
Average Income per Game	1 478 359 $
Year to Date Revenue	35 480 626 $
Farm
Home Games Left	17
Average Attendance - %	2 255 - 75,18%
Average Income per Game	94 274 $
Year to Date Revenue	2 262 582 $
Expense
Pro Players Total Salaries	66 742 500 $
Farm Players Total Salaries	3 035 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	35 624 252 $
Farm Year To Date Expenses	1 690 083 $
Pro Salary Cap To Date	35 289 170 $
Farm Salary Cap To Date	1 634 229 $
Estimate
Pro Estimated Season Revenue	25 132 110 $
Farm Estimated Season Revenue	1 602 662 $
Pro Remaining Season Days	83
Pro Expenses Per Days	358 205 $
Pro Estimated Expenses	29 731 015 $
Farm Remaining Season Days	83
Farm Expenses Per Days	16 676 $
Farm Estimated Expenses	1 384 108 $
Estimated Season Expenses	31 115 123 $
Season Salary Cap	66 742 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	257 500 $
Estimate Over Minimum Salary Cap of 0 $	66 742 500 $
Current Bank Account	67 616 655 $
Projected Bank Account	63 236 304 $

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)
Fedor Tyutin	4 000 000 $ (4)
Kevin Dallman	3 500 000 $ (1)
Jesper Fast	3 000 000 $ (3)
Anders Lee	2 500 000 $ (1)
Andrew Macdonald	2 400 000 $ (1)
Jake Gardiner	2 400 000 $ (1)
James Sheppard	1 400 000 $ (1)
Mikael Tellqvist	1 100 000 $ (2)
Marek Viedensky	950 000 $ (2)
Ben Ryan	950 000 $ (2)
Martin Marincin	900 000 $ (1)
Tim Schaller	775 000 $ (1)
Vinnie Hinostroza	717 500 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 742 500 $
Year 10 : 41 500 000 $
Year 11 : 33 000 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 68 159 166 $
Year 10 : 42 000 000 $
Year 11 : 33 000 000 $
Year 12 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 742 500 $
Year 10 : 41 500 000 $
Year 11 : 33 000 000 $
Year 12 : 19 500 000 $

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 (Out of Payroll)	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)
Mathieu Corbeil	95 000 $ (1)
Thomas Larkin	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 - Richard Chaput	80 000 $ (9)
Tyler Pitlick	75 000 $ (1)
Henrik Samuelsson	75 000 $ (3)
Bill Arnold	75 000 $ (1)
Brett Bulmer	70 000 $ (1)
Daniel Delisle	70 000 $ (3)
Jaynen Rissling	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 : 3 155 000 $
Year 10 : 1 950 000 $
Year 11 : 815 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 155 000 $
Year 10 : 1 950 000 $
Year 11 : 815 000 $
Year 12 : 80 000 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - 90 $ - 6 591 - 94,16%
Level 2:	6000 - 58 $ - 4 560 - 76,00%
Level 3:	3000 - 26 $ - 2 387 - 79,58%
Level 4:	5000 - 21 $ - 4 068 - 81,35%
Luxury :	1500 - 134 $ - 1 072 - 71,45%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 40 $ - 1 533 - 76,63%
Farm Level 2:	1000 - 18 $ - 742 - 74,23%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	18 678 - 83,01%
Average Income per Game	1 555 275 $
Year to Date Revenue	37 326 606 $
Farm
Home Games Left	18
Average Attendance - %	2 275 - 75,83%
Average Income per Game	104 660 $
Year to Date Revenue	2 407 187 $
Expense
Pro Players Total Salaries	66 862 500 $
Farm Players Total Salaries	4 125 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 277 995 $
Farm Year To Date Expenses	1 528 876 $
Pro Salary Cap To Date	36 942 902 $
Farm Salary Cap To Date	1 473 028 $
Estimate
Pro Estimated Season Revenue	26 439 679 $
Farm Estimated Season Revenue	1 883 885 $
Pro Remaining Season Days	83
Pro Expenses Per Days	358 843 $
Pro Estimated Expenses	29 783 969 $
Farm Remaining Season Days	83
Farm Expenses Per Days	22 473 $
Farm Estimated Expenses	1 865 259 $
Estimated Season Expenses	31 649 228 $
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	24 552 659 $
Projected Bank Account	21 226 995 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (3)
Claude Giroux	7 500 000 $ (1)
Andrei Kostitsyn	7 500 000 $ (4)
Shea Weber	7 500 000 $ (3)
Phil Kessel	7 000 000 $ (2)
Jonathan Bernier	4 600 000 $ (2)
Nikita Zaitsev	4 500 000 $ (1)
Brendan Gallagher	4 000 000 $ (2)
David Schlemko	3 200 000 $ (2)
Brooks Orpik	2 800 000 $ (1)
Louie Caporusso	2 100 000 $ (2)
Karri Ramo	1 100 000 $ (1)
Boone Jenner	900 000 $ (1)
Jack Eichel	900 000 $ (2)
Boo Nieves	900 000 $ (3)
Brayden Point	900 000 $ (3)
Steve Oleksy	850 000 $ (1)
Nicolas Kerdiles	850 000 $ (3)
Joakim Ryan	650 000 $ (1)
Christopher DiDomenico	612 500 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 862 500 $
Year 10 : 47 950 000 $
Year 11 : 26 150 000 $
Year 12 : 7 500 000 $
Salary Average Commitment
Year 9 : 65 362 500 $
Year 10 : 46 450 000 $
Year 11 : 24 650 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 862 500 $
Year 10 : 47 950 000 $
Year 11 : 26 150 000 $
Year 12 : 7 500 000 $

Farm Players Salaries
Michael Kostka	1 500 000 $ (2)
Evgeny Medvedev	140 000 $ (1)
Justin Falk	110 000 $ (1)
Kirill Lyamin	100 000 $ (2)
Adam Pardy	100 000 $ (1)
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)
Kristopher Foucault	90 000 $ (1)
Philip Lane	90 000 $ (1)
Jake Paterson	90 000 $ (3)
Ryan Howse	90 000 $ (3)
Brandon Davidson	90 000 $ (3)
Ben Winnett	80 000 $ (3)
Johan Sundstrom	80 000 $ (2)
X - Simon Gratton	80 000 $ (9)
Austin Madaisky	80 000 $ (1)
Joachim Nermark	75 000 $ (2)
Martin Ouellette	75 000 $ (1)
Austen Brassard	75 000 $ (2)
Sebastian Collberg	75 000 $ (3)
Dane Fox	70 000 $ (3)
Max Gardiner	70 000 $ (1)
Garrett Meurs	70 000 $ (2)
Samuel Kurker	70 000 $ (3)
Mike Winther	50 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 4 125 000 $
Year 10 : 1 640 000 $
Year 11 : 790 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 125 000 $
Year 10 : 1 640 000 $
Year 11 : 790 000 $
Year 12 : 80 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - 70 $ - 6 693 - 95,61%
Level 2:	6000 - 35 $ - 5 809 - 96,81%
Level 3:	3000 - 20 $ - 2 584 - 86,13%
Level 4:	5000 - 10 $ - 4 771 - 95,42%
Luxury :	1000 - 150 $ - 999 - 99,85%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 30 $ - 1 527 - 76,36%
Farm Level 2:	1000 - 15 $ - 746 - 74,64%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	20 855 - 94,79%
Average Income per Game	1 248 371 $
Year to Date Revenue	29 960 908 $
Farm
Home Games Left	18
Average Attendance - %	2 274 - 75,79%
Average Income per Game	79 864 $
Year to Date Revenue	1 836 867 $
Expense
Pro Players Total Salaries	66 000 000 $
Farm Players Total Salaries	3 000 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 479 770 $
Farm Year To Date Expenses	1 628 639 $
Pro Salary Cap To Date	36 144 702 $
Farm Salary Cap To Date	1 572 780 $
Estimate
Pro Estimated Season Revenue	21 222 310 $
Farm Estimated Season Revenue	1 437 548 $
Pro Remaining Season Days	83
Pro Expenses Per Days	354 255 $
Pro Estimated Expenses	29 403 165 $
Farm Remaining Season Days	83
Farm Expenses Per Days	16 489 $
Farm Estimated Expenses	1 368 587 $
Estimated Season Expenses	30 771 752 $
Season Salary Cap	66 000 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 000 000 $
Estimate Over Minimum Salary Cap of 0 $	66 000 000 $
Current Bank Account	39 774 467 $
Projected Bank Account	31 662 573 $

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 (Out of Payroll)	4 800 000 $ (1)
Andrej Meszaros	4 500 000 $ (2)
Reilly Smith	4 500 000 $ (2)
Roman Josi	4 500 000 $ (3)
Kevin Bieksa	4 250 000 $ (1)
Sami Vatanen	3 100 000 $ (2)
Tom Pyatt	3 100 000 $ (2)
Jean Gabriel Pageau	2 800 000 $ (1)
Trevor Van Riemsdyk	1 800 000 $ (1)
Ryan O'Marra	1 400 000 $ (1)
Anthony Duclair	900 000 $ (1)
Ondrej Kase	900 000 $ (3)
Esa Lindell	900 000 $ (2)
Sean Kuraly	850 000 $ (2)
Tanner Richard	800 000 $ (2)
Charlie Lindgren	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 000 000 $
Year 10 : 36 550 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 65 500 000 $
Year 10 : 36 050 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 000 000 $
Year 10 : 36 550 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $

Farm Players Salaries
Brett Carson	220 000 $ (3)
Matt Bartkowski	200 000 $ (3)
Brian Gibbons	180 000 $ (3)
Andre Benoit	150 000 $ (1)
Kevin Quick	140 000 $ (2)
Shawn Matthias	140 000 $ (1)
David Steckel	130 000 $ (1)
Andreas Martinsen	115 000 $ (1)
Justin Fontaine	100 000 $ (2)
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)
Marko Dano	90 000 $ (3)
Jacob De La Rose	90 000 $ (3)
Jesper Pettersson	90 000 $ (2)
Maxime Clermont	90 000 $ (1)
Justin Sefton	90 000 $ (2)
Peter Delmas	90 000 $ (1)
X - Mathieu Roy	80 000 $ (9)
Robin Kovacs	80 000 $ (3)
Dylan Blujus	80 000 $ (3)
Brett Sutter	75 000 $ (1)
Julien Pelletier	75 000 $ (1)
Carter Ashton	75 000 $ (1)
Matia Marcantuoni	70 000 $ (1)
Dante Salituro	65 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 9 : 3 000 000 $
Year 10 : 1 790 000 $
Year 11 : 1 110 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 000 000 $
Year 10 : 1 790 000 $
Year 11 : 1 110 000 $
Year 12 : 80 000 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 5 067 - 84,45%
Level 2:	5000 - 60 $ - 4 250 - 85,00%
Level 3:	2000 - 35 $ - 1 755 - 87,73%
Level 4:	4000 - 20 $ - 3 956 - 98,91%
Luxury :	1000 - 200 $ - 777 - 77,68%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 456 - 72,82%
Farm Level 2:	1000 - 15 $ - 748 - 74,79%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	15 804 - 87,80%
Average Income per Game	1 431 910 $
Year to Date Revenue	34 365 849 $
Farm
Home Games Left	17
Average Attendance - %	2 204 - 73,48%
Average Income per Game	87 175 $
Year to Date Revenue	2 092 203 $
Expense
Pro Players Total Salaries	61 267 500 $
Farm Players Total Salaries	2 385 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	34 864 545 $
Farm Year To Date Expenses	1 661 129 $
Pro Salary Cap To Date	34 529 482 $
Farm Salary Cap To Date	1 605 271 $
Estimate
Pro Estimated Season Revenue	24 342 476 $
Farm Estimated Season Revenue	1 481 977 $
Pro Remaining Season Days	83
Pro Expenses Per Days	329 082 $
Pro Estimated Expenses	27 313 806 $
Farm Remaining Season Days	83
Farm Expenses Per Days	13 218 $
Farm Estimated Expenses	1 097 094 $
Estimated Season Expenses	28 410 900 $
Season Salary Cap	61 267 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	5 732 500 $
Estimate Over Minimum Salary Cap of 0 $	61 267 500 $
Current Bank Account	54 155 584 $
Projected Bank Account	51 569 137 $

Pro Players Salaries
Justin Williams	6 750 000 $ (3)
T.J. Oshie	6 500 000 $ (3)
Pekka Rinne	6 250 000 $ (4)
Ron Hainsey	4 875 000 $ (2)
Zach Bogosian	4 600 000 $ (2)
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 (Out of Payroll)	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)
Kevan Miller	1 400 000 $ (1)
Viktor Tikhonov	1 000 000 $ (2)
Jake Hansen	1 000 000 $ (1)
Leon Draisaitl	900 000 $ (1)
Tobias Rieder	900 000 $ (2)
Slater Koekkoek (Out of Payroll)	900 000 $ (3)
Kevin Labanc	717 500 $ (1)
Josh Archibald	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 9 : 65 117 500 $
Year 10 : 49 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 63 567 500 $
Year 10 : 48 175 000 $
Year 11 : 18 850 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 117 500 $
Year 10 : 49 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $

Farm Players Salaries
Justin Pogge	150 000 $ (2)
Taylor Ellington	150 000 $ (2)
Tim Kennedy (Out of Payroll)	150 000 $ (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 (Out of Payroll)	100 000 $ (1)
Brendan Mikkelson	92 500 $ (1)
Jaroslav Janus	90 000 $ (1)
Maxime Sauve (Out of Payroll)	90 000 $ (1)
Bud Holloway	85 000 $ (1)
Brett Ponich	85 000 $ (3)
Aaron Marvin	85 000 $ (1)
Joe Morrow	85 000 $ (2)
Scott Timmins	82 500 $ (1)
Ivan Telegin	80 000 $ (1)
Matej Stransky	80 000 $ (3)
Daultan Leveille	80 000 $ (3)
X - Luc Chicoine (Out of Payroll)	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	29
Salary Commitment
Year 9 : 2 725 000 $
Year 10 : 1 540 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 725 000 $
Year 10 : 1 540 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	7000 - 90 $ - 6 366 - 90,94%
Level 2:	5000 - 50 $ - 4 994 - 99,89%
Level 3:	2000 - 35 $ - 1 713 - 85,66%
Level 4:	4000 - 20 $ - 3 936 - 98,40%
Luxury :	1000 - 140 $ - 998 - 99,75%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 483 - 74,13%
Farm Level 2:	1000 - 20 $ - 762 - 76,24%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 007 - 94,77%
Average Income per Game	1 492 419 $
Year to Date Revenue	34 325 630 $
Farm
Home Games Left	18
Average Attendance - %	2 245 - 74,84%
Average Income per Game	114 902 $
Year to Date Revenue	2 642 747 $
Expense
Pro Players Total Salaries	56 678 333 $
Farm Players Total Salaries	2 245 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 536 102 $
Farm Year To Date Expenses	1 318 067 $
Pro Salary Cap To Date	36 200 996 $
Farm Salary Cap To Date	1 262 207 $
Estimate
Pro Estimated Season Revenue	26 863 537 $
Farm Estimated Season Revenue	2 068 237 $
Pro Remaining Season Days	83
Pro Expenses Per Days	304 672 $
Pro Estimated Expenses	25 287 776 $
Farm Remaining Season Days	83
Farm Expenses Per Days	12 473 $
Farm Estimated Expenses	1 035 259 $
Estimated Season Expenses	26 323 035 $
Season Salary Cap	56 678 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $	10 321 667 $
Estimate Over Minimum Salary Cap of 0 $	56 678 333 $
Current Bank Account	5 055 423 $
Projected Bank Account	7 664 162 $

Pro Players Salaries
Jordan Staal (Out of Payroll)	6 500 000 $ (2)
Kyle Okposo	6 150 000 $ (4)
Dustin Brown	5 750 000 $ (1)
Dan Girardi (Out of Payroll)	5 100 000 $ (1)
Gabriel Landeskog	5 000 000 $ (1)
Tobias Enstrom (Out of Payroll)	4 500 000 $ (1)
Tyler Bozak	4 150 000 $ (3)
Christian Ehrhoff	3 750 000 $ (1)
Jonathan Marchessault	3 500 000 $ (2)
Kyle Brodziak	3 000 000 $ (2)
Jonas Brodin	2 950 000 $ (2)
Tuomo Ruutu	2 150 000 $ (1)
David Savard	2 100 000 $ (2)
Brooks Laich	1 750 000 $ (1)
Matt Frattin	1 750 000 $ (1)
Charlie Coyle	900 000 $ (1)
Petr Mrazek	900 000 $ (1)
Robert Hagg	900 000 $ (3)
Bryan Rust	900 000 $ (1)
Anton Forsberg	750 000 $ (1)
Remi Elie	728 333 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 63 178 333 $
Year 10 : 29 250 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $
Salary Average Commitment
Year 9 : 63 178 333 $
Year 10 : 29 250 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 178 333 $
Year 10 : 29 250 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $

Farm Players Salaries
Calvin de Haan	175 000 $ (3)
Jay McClement	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 (Out of Payroll)	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 $ - 4 930 - 70,43%
Level 2:	5000 - 60 $ - 4 176 - 83,53%
Level 3:	2000 - 40 $ - 1 516 - 75,79%
Level 4:	4000 - 35 $ - 2 189 - 54,72%
Luxury :	1000 - 200 $ - 778 - 77,82%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 497 - 74,83%
Farm Level 2:	1000 - 15 $ - 755 - 75,49%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	13 589 - 71,52%
Average Income per Game	1 403 132 $
Year to Date Revenue	32 272 035 $
Farm
Home Games Left	18
Average Attendance - %	2 251 - 75,05%
Average Income per Game	89 295 $
Year to Date Revenue	2 053 787 $
Expense
Pro Players Total Salaries	66 664 167 $
Farm Players Total Salaries	2 700 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 082 975 $
Farm Year To Date Expenses	1 534 194 $
Pro Salary Cap To Date	36 747 866 $
Farm Salary Cap To Date	1 478 345 $
Estimate
Pro Estimated Season Revenue	25 256 375 $
Farm Estimated Season Revenue	1 607 312 $
Pro Remaining Season Days	83
Pro Expenses Per Days	357 788 $
Pro Estimated Expenses	29 696 404 $
Farm Remaining Season Days	83
Farm Expenses Per Days	14 894 $
Farm Estimated Expenses	1 236 202 $
Estimated Season Expenses	30 932 606 $
Season Salary Cap	66 664 167 $
Estimate Under Maximum Salary Cap of 67 000 000 $	335 833 $
Estimate Over Minimum Salary Cap of 0 $	66 664 167 $
Current Bank Account	13 496 331 $
Projected Bank Account	9 427 412 $

Pro Players Salaries
Jeff Carter	7 500 000 $ (3)
James Neal	6 000 000 $ (2)
Ondrej Pavelec	5 750 000 $ (2)
Jussi Jokinen	5 700 000 $ (2)
Nick Holden	4 800 000 $ (3)
Dustin Byfuglien	4 500 000 $ (1)
Cody Hodgson	4 500 000 $ (4)
Thomas Greiss	4 200 000 $ (1)
Olli Maatta	3 500 000 $ (4)
Ty Rattie	3 500 000 $ (4)
Tyler Toffoli	3 500 000 $ (3)
Raphael Diaz	2 150 000 $ (1)
Jack Skille	1 850 000 $ (2)
Dmitri Jaskin	1 800 000 $ (1)
Mark Barberio	1 400 000 $ (1)
Neal Pionk	925 000 $ (1)
Dean Kukan	900 000 $ (3)
Max Domi	900 000 $ (1)
Alex Kerfoot	900 000 $ (3)
Sven Baertschi	900 000 $ (2)
Christian Dvorak	839 167 $ (1)
Ryan Carpenter	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 66 664 167 $
Year 10 : 49 300 000 $
Year 11 : 29 100 000 $
Year 12 : 11 500 000 $
Salary Average Commitment
Year 9 : 66 664 167 $
Year 10 : 49 300 000 $
Year 11 : 29 100 000 $
Year 12 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 664 167 $
Year 10 : 49 300 000 $
Year 11 : 29 100 000 $
Year 12 : 11 500 000 $

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	120 000 $ (1)
Jim Vandermeer	120 000 $ (1)
Seth Helgeson	100 000 $ (1)
Brad Malone	95 000 $ (1)
Derek Rodwell	90 000 $ (2)
Boyd Gordon	90 000 $ (1)
Denis Bodrov	90 000 $ (3)
Chet Pickard	90 000 $ (2)
Radek Smolenak	85 000 $ (1)
Joel Gistedt	80 000 $ (1)
X - Louis-Philippe DesHaies	80 000 $ (9)
Nick Ebert	80 000 $ (3)
Corey Trivino	80 000 $ (2)
Mikhail Stefanovich	80 000 $ (2)
Colin Sullivan	80 000 $ (1)
Myles Bell	75 000 $ (2)
Jerome Gauthier-Leduc	70 000 $ (1)
Patrick McNally	70 000 $ (1)
Olivier Archambault	70 000 $ (1)
Samuel Noreau	70 000 $ (1)
Brandon Hynes	65 000 $ (1)
Philippe Hudon	65 000 $ (1)
Jay Dickman	60 000 $ (1)
Blake Clarke	50 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 9 : 2 780 000 $
Year 10 : 1 400 000 $
Year 11 : 625 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 780 000 $
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 $ - 5 344 - 76,34%
Level 2:	5000 - 60 $ - 4 343 - 86,86%
Level 3:	2000 - 40 $ - 1 550 - 77,49%
Level 4:	4000 - 25 $ - 3 107 - 77,67%
Luxury :	1000 - 185 $ - 883 - 88,31%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 497 - 74,83%
Farm Level 2:	1000 - 15 $ - 734 - 73,43%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	15 227 - 80,14%
Average Income per Game	1 450 973 $
Year to Date Revenue	33 372 384 $
Farm
Home Games Left	18
Average Attendance - %	2 231 - 74,36%
Average Income per Game	88 859 $
Year to Date Revenue	2 043 764 $
Expense
Pro Players Total Salaries	66 275 000 $
Farm Players Total Salaries	2 665 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	34 681 202 $
Farm Year To Date Expenses	1 615 165 $
Pro Salary Cap To Date	34 346 058 $
Farm Salary Cap To Date	1 559 318 $
Estimate
Pro Estimated Season Revenue	26 117 518 $
Farm Estimated Season Revenue	1 599 467 $
Pro Remaining Season Days	83
Pro Expenses Per Days	355 718 $
Pro Estimated Expenses	29 524 594 $
Farm Remaining Season Days	83
Farm Expenses Per Days	14 707 $
Farm Estimated Expenses	1 220 681 $
Estimated Season Expenses	30 745 275 $
Season Salary Cap	66 275 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	725 000 $
Estimate Over Minimum Salary Cap of 0 $	66 275 000 $
Current Bank Account	23 054 738 $
Projected Bank Account	20 026 448 $

Pro Players Salaries
Olli Jokinen	8 000 000 $ (2)
Pavel Datsyuk	7 500 000 $ (1)
Ryan Suter	7 000 000 $ (4)
Ales Hemsky (1 Way Contract)	6 750 000 $ (1)
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 $
Mark Katic	925 000 $ (2)
Matt Murray	900 000 $ (2)
Evgeny Kuznetsov	900 000 $ (1)
Vladislav Namestnikov	900 000 $ (1)
Oliver Bjorkstrand	900 000 $ (3)
Brock McGinn	900 000 $ (3)
Nathan Beaulieu	900 000 $ (1)
Teuvo Teravainen	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 9 : 66 275 000 $
Year 10 : 43 075 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 65 775 000 $
Year 10 : 42 575 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 275 000 $
Year 10 : 43 075 000 $
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)
Dylan Olsen	92 500 $ (2)
Jordan Schmaltz	90 000 $ (3)
Patrik Bartosak	90 000 $ (3)
Paul Postma	90 000 $ (2)
Cam Janssen	85 000 $ (1)
X - Sébastien Beaupré	80 000 $ (9)
Matt Mackenzie	80 000 $ (2)
Nicklas Lasu	80 000 $ (2)
Max Reinhart	80 000 $ (1)
Jason Williams	75 000 $ (1)
Colby Cohen	75 000 $ (1)
Matt Buckles	65 000 $ (3)
Loik Leveille	60 000 $ (2)
Justin Azevedo	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 9 : 2 665 000 $
Year 10 : 1 617 500 $
Year 11 : 525 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 665 000 $
Year 10 : 1 617 500 $
Year 11 : 525 000 $
Year 12 : 80 000 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - 90 $ - 5 987 - 99,78%
Level 2:	5000 - 65 $ - 3 854 - 77,08%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 971 - 99,27%
Luxury :	1000 - 175 $ - 990 - 99,04%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 475 - 73,77%
Farm Level 2:	1000 - 15 $ - 732 - 73,19%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16 802 - 93,34%
Average Income per Game	1 493 980 $
Year to Date Revenue	34 361 541 $
Farm
Home Games Left	18
Average Attendance - %	2 207 - 73,58%
Average Income per Game	87 774 $
Year to Date Revenue	2 018 813 $
Expense
Pro Players Total Salaries	57 250 000 $
Farm Players Total Salaries	2 222 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	35 964 901 $
Farm Year To Date Expenses	1 372 772 $
Pro Salary Cap To Date	35 629 784 $
Farm Salary Cap To Date	1 316 917 $
Estimate
Pro Estimated Season Revenue	26 891 641 $
Farm Estimated Season Revenue	1 579 941 $
Pro Remaining Season Days	83
Pro Expenses Per Days	307 713 $
Pro Estimated Expenses	25 540 179 $
Farm Remaining Season Days	83
Farm Expenses Per Days	12 354 $
Farm Estimated Expenses	1 025 382 $
Estimated Season Expenses	26 565 561 $
Season Salary Cap	57 250 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	9 750 000 $
Estimate Over Minimum Salary Cap of 0 $	57 250 000 $
Current Bank Account	784 539 $
Projected Bank Account	2 690 560 $

Pro Players Salaries
Nicklas Backstrom	8 200 000 $ (2)
Blake Wheeler	8 000 000 $ (5)
Roberto Luongo	6 200 000 $ (1)
Joni Pitkanen	5 250 000 $ (2)
Jiri Hudler (Out of Payroll)	5 000 000 $ (1)
Sergei Kostitsyn (Out of Payroll)	4 500 000 $ (1)
Robin Lehner	4 000 000 $ (4)
Erik Karlsson	4 000 000 $ (1)
Michael Grabner	4 000 000 $ (3)
Dominic Moore	3 500 000 $ (2)
Mika Zibanejad	3 000 000 $ (3)
Chris Kelly	1 500 000 $ (1)
Micheal Ferland	1 450 000 $ (2)
Mason Raymond	1 200 000 $ (1)
Tanner Glass	1 000 000 $ (2)
Andre Burakowsky	900 000 $ (2)
Dmitri Orlov	900 000 $ (1)
Joshua Morrissey	900 000 $ (3)
Mathew Dumba	900 000 $ (2)
Anthony Mantha	900 000 $ (2)
Dale Mitchell	800 000 $ (1)
Jordan Oesterle	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 66 750 000 $
Year 10 : 42 000 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $
Salary Average Commitment
Year 9 : 66 750 000 $
Year 10 : 42 000 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 750 000 $
Year 10 : 42 000 000 $
Year 11 : 19 900 000 $
Year 12 : 12 000 000 $

Farm Players Salaries
Andrew Desjardins	200 000 $ (3)
Christopher Tanev	175 000 $ (3)
Colin Miller	140 000 $ (2)
John Negrin	100 000 $ (1)
Mark Borowiecki	100 000 $ (3)
Tanner Pearson	90 000 $ (1)
Timo Pielmeier	85 000 $ (2)
Drayson Bowman	85 000 $ (3)
Dan Dunn	85 000 $ (1)
Chris Doyle	80 000 $ (1)
X - Tommy Rhéaume	80 000 $ (9)
Jori Lehtera	80 000 $ (2)
Stanislav Galiev (Out of Payroll)	80 000 $ (1)
Bryan Cameron	77 500 $ (2)
Jhonas Enroth	75 000 $ (1)
Maksim Mayorov	75 000 $ (2)
Nick Ross	75 000 $ (1)
Nick Petersen	70 000 $ (1)
Alex Coulombe	65 000 $ (1)
Zakhar Arzamastsev	65 000 $ (1)
Alex Grant	65 000 $ (1)
Ben Blood	65 000 $ (1)
Luke Lockhart	65 000 $ (1)
Brett Bruneteau	65 000 $ (1)
Denis Kamaev	55 000 $ (2)
Fabian Gunnarsson	55 000 $ (3)
Tyler Hill	50 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 9 : 2 302 500 $
Year 10 : 1 257 500 $
Year 11 : 745 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 302 500 $
Year 10 : 1 257 500 $
Year 11 : 745 000 $
Year 12 : 80 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7000 - 96 $ - 5 083 - 72,62%
Level 2:	6000 - 66 $ - 3 811 - 63,52%
Level 3:	3000 - 37 $ - 1 684 - 56,13%
Level 4:	4000 - 30 $ - 2 471 - 61,77%
Luxury :	1000 - 175 $ - 984 - 98,44%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 521 - 76,05%
Farm Level 2:	1000 - 17 $ - 736 - 73,64%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	14 033 - 66,82%
Average Income per Game	1 420 364 $
Year to Date Revenue	34 088 747 $
Farm
Home Games Left	17
Average Attendance - %	2 257 - 75,24%
Average Income per Game	92 216 $
Year to Date Revenue	2 213 192 $
Expense
Pro Players Total Salaries	62 717 500 $
Farm Players Total Salaries	2 867 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 287 977 $
Farm Year To Date Expenses	1 816 284 $
Pro Salary Cap To Date	35 952 848 $
Farm Salary Cap To Date	1 760 429 $
Estimate
Pro Estimated Season Revenue	24 146 196 $
Farm Estimated Season Revenue	1 567 678 $
Pro Remaining Season Days	83
Pro Expenses Per Days	336 795 $
Pro Estimated Expenses	27 953 985 $
Farm Remaining Season Days	83
Farm Expenses Per Days	15 785 $
Farm Estimated Expenses	1 310 155 $
Estimated Season Expenses	29 264 140 $
Season Salary Cap	62 717 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 282 500 $
Estimate Over Minimum Salary Cap of 0 $	62 717 500 $
Current Bank Account	95 547 046 $
Projected Bank Account	91 996 780 $

Pro Players Salaries
Joe Thornton	8 700 000 $ (1)
Rick Nash	7 750 000 $ (2)
Cam Barker	5 500 000 $ (3)
Ben Bishop	4 500 000 $ (1)
Tomas Tatar	4 500 000 $ (1)
Andrew Ladd	4 250 000 $ (2)
Alex Galchenyuk	4 000 000 $ (2)
Deryk Engelland	3 750 000 $ (2)
Gilbert Brule	3 650 000 $ (2)
Jason Demers (Out of Payroll)	3 350 000 $ (3)
Ivan Vishnevskiy (Out of Payroll)	3 300 000 $ (3)
Chris Kunitz	3 000 000 $ (1)
Connor Brown	2 100 000 $ (1)
Luke Adam	1 800 000 $ (1)
Simon Despres	1 750 000 $ (1)
Thomas Hickey	1 500 000 $ (2)
Kirill Petrov	1 500 000 $ (1)
Dalton Prout	950 000 $ (1)
Joonas Korpisalo	900 000 $ (1)
Jimmy Vesey	900 000 $ (2)
Sergey Kalinin	900 000 $ (1)
Markus Nutivaara	817 500 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 69 367 500 $
Year 10 : 37 950 000 $
Year 11 : 12 150 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 69 367 500 $
Year 10 : 37 950 000 $
Year 11 : 12 150 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 69 367 500 $
Year 10 : 37 950 000 $
Year 11 : 12 150 000 $
Year 12 : 0 $

Farm Players Salaries
Zack Kassian	215 000 $ (1)
Mikael Backlund	150 000 $ (2)
Maxim Lapierre	150 000 $ (2)
Hannu Toivonen	150 000 $ (1)
Dave Labrecque	140 000 $ (1)
Corey Locke	140 000 $ (2)
Derek Dorsett	130 000 $ (1)
Michal Barinka	125 000 $ (1)
Patrice Cormier	120 000 $ (2)
Jeremie Blain (Out of Payroll)	120 000 $ (2)
Iiro Pakarinen	120 000 $ (1)
Julien Vauclair	100 000 $ (1)
Cody McLeod	100 000 $ (1)
Rene Bourque	97 500 $ (2)
Brad Ross	95 000 $ (3)
Tomas Hyka	95 000 $ (3)
Nicklas Grossman	95 000 $ (1)
Maxim Shalunov	85 000 $ (2)
Anthony Peluso	85 000 $ (3)
Antoine Bibeau	80 000 $ (3)
Harrison Ruopp	80 000 $ (2)
X - Guy Brisson	80 000 $ (9)
Mark Alt	80 000 $ (1)
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 : 1 532 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 967 500 $
Year 10 : 1 512 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	7000 - 88 $ - 6 571 - 93,87%
Level 2:	5000 - 55 $ - 4 972 - 99,44%
Level 3:	2000 - 33 $ - 1 861 - 93,07%
Level 4:	4000 - 18 $ - 3 988 - 99,70%
Luxury :	1000 - 185 $ - 863 - 86,33%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 460 - 73,00%
Farm Level 2:	1000 - 15 $ - 723 - 72,34%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 256 - 96,08%
Average Income per Game	1 551 693 $
Year to Date Revenue	35 688 944 $
Farm
Home Games Left	17
Average Attendance - %	2 183 - 72,78%
Average Income per Game	86 879 $
Year to Date Revenue	2 085 086 $
Expense
Pro Players Total Salaries	66 375 000 $
Farm Players Total Salaries	1 750 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 961 827 $
Farm Year To Date Expenses	1 103 689 $
Pro Salary Cap To Date	36 626 740 $
Farm Salary Cap To Date	1 047 840 $
Estimate
Pro Estimated Season Revenue	27 930 478 $
Farm Estimated Season Revenue	1 476 936 $
Pro Remaining Season Days	83
Pro Expenses Per Days	356 250 $
Pro Estimated Expenses	29 568 750 $
Farm Remaining Season Days	83
Farm Expenses Per Days	9 840 $
Farm Estimated Expenses	816 720 $
Estimated Season Expenses	30 385 470 $
Season Salary Cap	66 375 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	625 000 $
Estimate Over Minimum Salary Cap of 0 $	66 375 000 $
Current Bank Account	10 094 758 $
Projected Bank Account	9 116 702 $

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 (Out of Payroll)	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 (Out of Payroll)	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 (Out of Payroll)	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 (Out of Payroll)	70 000 $ (3)
Brett MacLean	70 000 $ (2)
Derek Grant	70 000 $ (1)
Stefan Warg	70 000 $ (1)
Sean Lorenz (Out of Payroll)	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 - 88 $ - 6 539 - 93,42%
Level 2:	5000 - 58 $ - 4 542 - 90,85%
Level 3:	2000 - 35 $ - 1 790 - 89,52%
Level 4:	4000 - 25 $ - 3 161 - 79,04%
Luxury :	1000 - 190 $ - 837 - 83,69%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 533 - 76,63%
Farm Level 2:	1000 - 25 $ - 776 - 77,65%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16 870 - 88,79%
Average Income per Game	1 518 116 $
Year to Date Revenue	34 916 673 $
Farm
Home Games Left	18
Average Attendance - %	2 309 - 76,97%
Average Income per Game	120 733 $
Year to Date Revenue	2 776 852 $
Expense
Pro Players Total Salaries	64 358 750 $
Farm Players Total Salaries	2 747 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 409 395 $
Farm Year To Date Expenses	1 689 814 $
Pro Salary Cap To Date	36 074 310 $
Farm Salary Cap To Date	1 633 957 $
Estimate
Pro Estimated Season Revenue	27 326 092 $
Farm Estimated Season Revenue	2 173 189 $
Pro Remaining Season Days	83
Pro Expenses Per Days	345 525 $
Pro Estimated Expenses	28 678 575 $
Farm Remaining Season Days	83
Farm Expenses Per Days	15 146 $
Farm Estimated Expenses	1 257 118 $
Estimated Season Expenses	29 935 693 $
Season Salary Cap	64 358 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 641 250 $
Estimate Over Minimum Salary Cap of 0 $	64 358 750 $
Current Bank Account	14 723 071 $
Projected Bank Account	14 286 659 $

Pro Players Salaries
Joe Pavelski	6 000 000 $ (3)
Travis Zajac	6 000 000 $ (3)
Jaden Schwartz	6 000 000 $ (3)
Mikko Koivu	5 500 000 $ (1)
Patrice Bergeron	5 500 000 $ (1)
Patric Hornqvist	5 000 000 $ (2)
David Perron	4 500 000 $ (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)
Éric Gélinas	2 150 000 $ (1)
Riley Nash	1 850 000 $ (1)
Torrey Mitchell	1 750 000 $ (1)
Michael Matheson	1 500 000 $ (1)
Nate Schmidt	1 500 000 $ (2)
Jared McCann	900 000 $ (3)
Timo Meier (Out of Payroll)	900 000 $ (3)
Matt Grzelcyk	858 750 $ (1)
Matt Puempel	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 65 258 750 $
Year 10 : 39 650 000 $
Year 11 : 24 300 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 62 758 750 $
Year 10 : 37 150 000 $
Year 11 : 21 800 000 $
Year 12 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 258 750 $
Year 10 : 39 650 000 $
Year 11 : 24 300 000 $
Year 12 : 4 500 000 $

Farm Players Salaries
Daniel Paille	175 000 $ (2)
Michal Repik	175 000 $ (2)
Jordan Binnington	150 000 $ (3)
Shaone Morrisonn	140 000 $ (3)
Nic Dowd	135 000 $ (3)
Adam Lowry	120 000 $ (1)
Jarkko Immonen	110 000 $ (1)
Samuel Carrier	100 000 $ (1)
Mat Clark	100 000 $ (2)
Christian Folin (Out of Payroll)	100 000 $ (2)
Devante Smith-Pelly	95 000 $ (1)
Jamie Arniel	95 000 $ (1)
Zach Budish	95 000 $ (2)
Dustin Tokarski	92 500 $ (1)
Shane Prince	90 000 $ (1)
Josh Leivo	90 000 $ (3)
Rocco Grimaldi	90 000 $ (1)
Carl Dahlstrom	90 000 $ (3)
Ryan Murphy	90 000 $ (2)
Luca Sbisa	90 000 $ (1)
Jordan Martinook	90 000 $ (3)
Lance Bouma	85 000 $ (1)
Ryan Pilon	80 000 $ (1)
X - Dany Leblanc	80 000 $ (9)
Dan Blackburn	75 000 $ (3)
Vladimir Ruzicka	75 000 $ (1)
Jamie McBain	75 000 $ (2)
Mackenzie Weegar (Out of Payroll)	67 500 $ (1)
Konstantin Glazachev	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 9 : 2 915 000 $
Year 10 : 1 725 000 $
Year 11 : 850 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 915 000 $
Year 10 : 1 725 000 $
Year 11 : 850 000 $
Year 12 : 80 000 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7000 - 80 $ - 6 554 - 93,62%
Level 2:	6000 - 45 $ - 5 354 - 89,23%
Level 3:	3000 - 30 $ - 2 286 - 76,20%
Level 4:	4000 - 20 $ - 3 931 - 98,27%
Luxury :	1000 - 180 $ - 978 - 97,76%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 503 - 75,13%
Farm Level 2:	1000 - 15 $ - 745 - 74,49%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	19 102 - 90,96%
Average Income per Game	1 475 217 $
Year to Date Revenue	33 929 995 $
Farm
Home Games Left	17
Average Attendance - %	2 248 - 74,92%
Average Income per Game	89 428 $
Year to Date Revenue	2 146 266 $
Expense
Pro Players Total Salaries	66 472 500 $
Farm Players Total Salaries	2 786 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 159 645 $
Farm Year To Date Expenses	1 592 397 $
Pro Salary Cap To Date	35 824 533 $
Farm Salary Cap To Date	1 536 542 $
Estimate
Pro Estimated Season Revenue	26 553 909 $
Farm Estimated Season Revenue	1 520 272 $
Pro Remaining Season Days	83
Pro Expenses Per Days	356 769 $
Pro Estimated Expenses	29 611 827 $
Farm Remaining Season Days	83
Farm Expenses Per Days	15 351 $
Farm Estimated Expenses	1 274 133 $
Estimated Season Expenses	30 885 960 $
Season Salary Cap	66 472 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	527 500 $
Estimate Over Minimum Salary Cap of 0 $	66 472 500 $
Current Bank Account	14 618 193 $
Projected Bank Account	11 806 414 $

Pro Players Salaries
Patrick Kane	8 750 000 $ (1)
Taylor Hall	8 000 000 $ (5)
Duncan Keith	7 250 000 $ (2)
Mark Scheifele	6 500 000 $ (4)
Jonathan Huberdeau	4 500 000 $ (3)
Josh Gorges	3 500 000 $ (1)
Jake Allen	3 500 000 $ (4)
Gustav Nyquist	3 200 000 $ (1)
Johnny Boychuk	3 000 000 $ (2)
Brendan Smith	3 000 000 $ (4)
Travis Hamonic (1 Way Contract)	2 500 000 $ (1)
Alex Chiasson	2 500 000 $ (2)
Marek Schwarz	1 700 000 $ (2)
Casey Cizikas	1 400 000 $ (1)
Danny DeKeyser	1 100 000 $ (1)
Bill Sweatt	1 000 000 $ (3)
Charlie McAvoy	900 000 $ (3)
Kyle Connor	900 000 $ (3)
Radek Faksa	900 000 $ (2)
Danton Heinen	872 500 $ (1)
Steve Downie	850 000 $ (1)
Jonny Brodzinski	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 66 472 500 $
Year 10 : 43 650 000 $
Year 11 : 28 300 000 $
Year 12 : 21 000 000 $
Salary Average Commitment
Year 9 : 66 472 500 $
Year 10 : 43 650 000 $
Year 11 : 28 300 000 $
Year 12 : 21 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 472 500 $
Year 10 : 43 650 000 $
Year 11 : 28 300 000 $
Year 12 : 21 000 000 $

Farm Players Salaries
Nick Seeler	180 000 $ (3)
Troy Brouwer	170 000 $ (2)
Richard Bachman	150 000 $ (2)
Matt Irwin	150 000 $ (2)
Kirill Tulupov (Out of Payroll)	145 000 $ (2)
Justin Braun	141 000 $ (1)
Derek MacKenzie	140 000 $ (1)
Ryan Reaves	140 000 $ (3)
Ian Cole	140 000 $ (2)
Tom Kuhnhackl	140 000 $ (3)
Taylor Leier	135 000 $ (3)
Joakim Andersson	125 000 $ (2)
Kent Patterson	100 000 $ (3)
Jim O'Brien	100 000 $ (3)
Oscar Fantenberg	95 000 $ (1)
Mark Jankowski	90 000 $ (3)
Kristoffer Berglund (Out of Payroll)	90 000 $ (3)
Mattias Backman	80 000 $ (2)
Blake Coleman	80 000 $ (1)
X - Michael Levesque	80 000 $ (9)
Steven Fogarty	75 000 $ (2)
Mike Morrison	75 000 $ (2)
Alec Martinez	75 000 $ (2)
Eero Elo	70 000 $ (2)
Andrew Fritsch	70 000 $ (2)
Vyacheslav Osnovin	65 000 $ (3)
Corey Fienhage	60 000 $ (1)
Alex Belzile	60 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 9 : 3 021 000 $
Year 10 : 2 505 000 $
Year 11 : 1 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 021 000 $
Year 10 : 2 505 000 $
Year 11 : 1 180 000 $
Year 12 : 80 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	7000 - 90 $ - 6 547 - 93,54%
Level 2:	6000 - 60 $ - 4 207 - 70,12%
Level 3:	3000 - 30 $ - 2 350 - 78,32%
Level 4:	5000 - 20 $ - 4 170 - 83,39%
Luxury :	1500 - 150 $ - 1 057 - 70,50%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 513 - 75,64%
Farm Level 2:	1000 - 15 $ - 760 - 75,97%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 331 - 81,47%
Average Income per Game	1 563 649 $
Year to Date Revenue	35 963 937 $
Farm
Home Games Left	18
Average Attendance - %	2 272 - 75,75%
Average Income per Game	90 194 $
Year to Date Revenue	2 074 465 $
Expense
Pro Players Total Salaries	66 700 000 $
Farm Players Total Salaries	2 593 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 600 039 $
Farm Year To Date Expenses	1 477 378 $
Pro Salary Cap To Date	37 264 881 $
Farm Salary Cap To Date	1 421 521 $
Estimate
Pro Estimated Season Revenue	28 145 690 $
Farm Estimated Season Revenue	1 623 494 $
Pro Remaining Season Days	83
Pro Expenses Per Days	357 979 $
Pro Estimated Expenses	29 712 257 $
Farm Remaining Season Days	83
Farm Expenses Per Days	14 324 $
Farm Estimated Expenses	1 188 892 $
Estimated Season Expenses	30 901 149 $
Season Salary Cap	66 700 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	300 000 $
Estimate Over Minimum Salary Cap of 0 $	66 700 000 $
Current Bank Account	26 388 377 $
Projected Bank Account	25 256 412 $

Pro Players Salaries
Max Pacioretty	8 000 000 $ (4)
John Carlson	6 500 000 $ (5)
Matt Duchene	6 000 000 $ (2)
Johnny Gaudreau	5 500 000 $ (3)
Devan Dubnyk	5 500 000 $ (2)
Ondrej Palat	5 500 000 $ (2)
Scott Gomez	5 250 000 $ (2)
Sean Couturier	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)
Sondre Olden	1 100 000 $ (1)
Alex Iafallo	925 000 $ (1)
Mathew Barzal	900 000 $ (3)
Brandon Montour	900 000 $ (3)
Morgan Rielly	900 000 $ (2)
Joel Edmundson	900 000 $ (2)
Scott Wilson	625 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 700 000 $
Year 10 : 50 850 000 $
Year 11 : 26 800 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 66 700 000 $
Year 10 : 50 850 000 $
Year 11 : 26 800 000 $
Year 12 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 700 000 $
Year 10 : 50 850 000 $
Year 11 : 26 800 000 $
Year 12 : 19 500 000 $

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

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - 92 $ - 5 975 - 85,36%
Level 2:	6000 - 56 $ - 5 275 - 87,91%
Level 3:	3000 - 25 $ - 2 375 - 79,16%
Level 4:	5000 - 15 $ - 4 371 - 87,43%
Luxury :	1000 - 182 $ - 941 - 94,12%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 32 $ - 1 496 - 74,79%
Farm Level 2:	1000 - 12 $ - 746 - 74,60%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	18 937 - 86,08%
Average Income per Game	1 527 287 $
Year to Date Revenue	35 127 612 $
Farm
Home Games Left	17
Average Attendance - %	2 242 - 74,72%
Average Income per Game	79 633 $
Year to Date Revenue	1 911 189 $
Expense
Pro Players Total Salaries	63 825 000 $
Farm Players Total Salaries	3 785 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	35 463 809 $
Farm Year To Date Expenses	1 711 788 $
Pro Salary Cap To Date	35 128 743 $
Farm Salary Cap To Date	1 655 934 $
Estimate
Pro Estimated Season Revenue	27 491 175 $
Farm Estimated Season Revenue	1 353 759 $
Pro Remaining Season Days	83
Pro Expenses Per Days	342 686 $
Pro Estimated Expenses	28 442 938 $
Farm Remaining Season Days	83
Farm Expenses Per Days	20 665 $
Farm Estimated Expenses	1 715 195 $
Estimated Season Expenses	30 158 133 $
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	136 624 781 $
Projected Bank Account	135 311 582 $

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
Anders Bjork	925 000 $ (1)
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)
Pontus Aberg	90 000 $ (3)
Alexander Petrovic	90 000 $ (1)
Brian Dumoulin	90 000 $ (2)
Taylor Doherty	90 000 $ (1)
Mike Reilly	90 000 $ (3)
Oskar Sundqvist	90 000 $ (3)
Quinton Howden	85 000 $ (1)
Dalton Smith	85 000 $ (1)
Stefan Matteau	85 000 $ (3)
Patrik Nemeth	85 000 $ (1)
Chris Brown	85 000 $ (3)
Robbie Russo	85 000 $ (2)
Jeremy Morin	80 000 $ (2)
Greg Mckegg	80 000 $ (1)
X - Eric Pilon (Out of Payroll)	80 000 $ (9)
Mikael Wikstrand	80 000 $ (3)
Petter Granberg	80 000 $ (2)
Alexander Guptill	80 000 $ (1)
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 : 3 865 000 $
Year 10 : 1 520 000 $
Year 11 : 840 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 865 000 $
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 $ - 5 983 - 85,48%
Level 2:	6000 - 55 $ - 4 712 - 78,53%
Level 3:	3000 - 26 $ - 2 302 - 76,74%
Level 4:	5000 - 19 $ - 3 793 - 75,86%
Luxury :	1000 - 185 $ - 817 - 81,73%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 34 $ - 1 530 - 76,51%
Farm Level 2:	1000 - 14 $ - 743 - 74,25%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 608 - 80,04%
Average Income per Game	1 539 946 $
Year to Date Revenue	35 418 747 $
Farm
Home Games Left	18
Average Attendance - %	2 273 - 75,76%
Average Income per Game	87 504 $
Year to Date Revenue	2 012 583 $
Expense
Pro Players Total Salaries	66 267 500 $
Farm Players Total Salaries	2 235 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	700 000 $
Pro Year To Date Expenses	36 752 071 $
Farm Year To Date Expenses	1 492 608 $
Pro Salary Cap To Date	36 416 943 $
Farm Salary Cap To Date	1 436 752 $
Estimate
Pro Estimated Season Revenue	27 719 019 $
Farm Estimated Season Revenue	1 575 065 $
Pro Remaining Season Days	83
Pro Expenses Per Days	355 678 $
Pro Estimated Expenses	29 521 274 $
Farm Remaining Season Days	83
Farm Expenses Per Days	12 420 $
Farm Estimated Expenses	1 030 860 $
Estimated Season Expenses	30 552 134 $
Season Salary Cap	66 967 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	32 500 $
Estimate Over Minimum Salary Cap of 0 $	66 967 500 $
Current Bank Account	32 011 376 $
Projected Bank Account	30 753 326 $

Pro Players Salaries
Corey Perry	8 750 000 $ (3)
Mike Ribeiro	7 500 000 $ (2)
Mike York	7 100 000 $ (2)
Kari Lehtonen	6 500 000 $ (1)
Derick Brassard	5 600 000 $ (1)
Tyler Ennis	4 400 000 $ (1)
Jaccob Slavin	3 500 000 $ (4)
Mark Pysyk	3 500 000 $ (2)
Nazem Kadri	3 500 000 $ (2)
TJ Brennan	3 500 000 $ (5)
Cam Talbot	3 000 000 $ (2)
Trevor Lewis	2 300 000 $ (1)
Alexander Burmistrov	1 750 000 $ (1)
Devin Shore	900 000 $ (2)
Ryan Hartman	900 000 $ (2)
Ryan Murray	900 000 $ (2)
Anton Lindholm	717 500 $ (1)
Dominik Volek	650 000 $ (1)
Evan Rodrigues	650 000 $ (1)
Jaycob Megna	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 267 500 $
Year 10 : 43 050 000 $
Year 11 : 15 750 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 64 517 500 $
Year 10 : 41 300 000 $
Year 11 : 15 000 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 267 500 $
Year 10 : 43 050 000 $
Year 11 : 15 750 000 $
Year 12 : 7 000 000 $

Farm Players Salaries
Mathieu Carle (Out of Payroll)	1 100 000 $ (1)
Cedric Paquette	150 000 $ (2)
Igor Grigorenko	150 000 $ (1)
Darryl Boyce	135 000 $ (1)
Barry Brust	120 000 $ (2)
Adam Gilmour	120 000 $ (1)
Simon Bertilsson	100 000 $ (1)
Corbin Mcpherson	100 000 $ (2)
Jacob Deserres	100 000 $ (2)
Zack Smith	100 000 $ (2)
Stephen Michalek	90 000 $ (3)
Marcus Foligno	90 000 $ (2)
Dmitri Kugryshev	90 000 $ (1)
Teemu Pulkkinen	90 000 $ (1)
X - Sébastien Ferland	80 000 $ (9)
Jani Hakanpaa	80 000 $ (1)
Keegan Lowe	80 000 $ (2)
Geoffrey Schemitsch	80 000 $ (1)
Alexander Avtsin	75 000 $ (1)
Nigel Williams	75 000 $ (1)
Jeremy Boyce-Rotevall	70 000 $ (2)
Kory Nagy	55 000 $ (1)
Colin Suellentrop	55 000 $ (2)
Michael St-Croix	50 000 $ (3)
Tyrel Seaman	50 000 $ (3)
Anton Zlobin	50 000 $ (3)
Total Farm Players	26
Salary Commitment
Year 9 : 3 335 000 $
Year 10 : 1 185 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 335 000 $
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 - 82 $ - 6 580 - 94,00%
Level 2:	5000 - 61 $ - 4 324 - 86,47%
Level 3:	2000 - 36 $ - 1 789 - 89,47%
Level 4:	4000 - 25 $ - 3 245 - 81,13%
Luxury :	1000 - 185 $ - 867 - 86,73%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 500 - 75,02%
Farm Level 2:	1000 - 25 $ - 754 - 75,38%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16 805 - 88,45%
Average Income per Game	1 465 605 $
Year to Date Revenue	33 708 908 $
Farm
Home Games Left	17
Average Attendance - %	2 254 - 75,14%
Average Income per Game	121 125 $
Year to Date Revenue	2 907 011 $
Expense
Pro Players Total Salaries	59 612 500 $
Farm Players Total Salaries	2 775 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 000 358 $
Farm Year To Date Expenses	1 786 009 $
Pro Salary Cap To Date	35 665 221 $
Farm Salary Cap To Date	1 730 149 $
Estimate
Pro Estimated Season Revenue	26 380 885 $
Farm Estimated Season Revenue	2 059 133 $
Pro Remaining Season Days	83
Pro Expenses Per Days	320 279 $
Pro Estimated Expenses	26 583 157 $
Farm Remaining Season Days	83
Farm Expenses Per Days	15 295 $
Farm Estimated Expenses	1 269 485 $
Estimated Season Expenses	27 852 642 $
Season Salary Cap	59 612 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	7 387 500 $
Estimate Over Minimum Salary Cap of 0 $	59 612 500 $
Current Bank Account	(784 101 $)
Projected Bank Account	(196 725 $)

Pro Players Salaries
Marian Hossa	9 000 000 $ (1)
Paul Stastny	8 000 000 $ (1)
Marian Gaborik	7 250 000 $ (2)
Kris Letang (Out of Payroll)	6 500 000 $ (2)
Tyler Myers	6 250 000 $ (3)
Steve Mason	6 250 000 $ (3)
Alex Goligoski	5 000 000 $ (2)
Jason Zucker	3 200 000 $ (1)
Al Montoya	3 000 000 $ (1)
Andrew Ebbett	1 700 000 $ (2)
Toni Rajala	1 500 000 $ (1)
Zach Hamill	1 400 000 $ (1)
Samuel Groulx	1 100 000 $ (1)
Vincent Trocheck	900 000 $ (1)
Nikolaj Ehlers	900 000 $ (2)
Mikhail Grigorenko	900 000 $ (2)
Brett Pesce	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 : 66 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 65 112 500 $
Year 10 : 35 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 112 500 $
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 (Out of Payroll)	140 000 $ (2)
Bryan Bickell	130 000 $ (1)
Lukas Sedlak	112 500 $ (1)
Tyler Cuma	110 000 $ (1)
John Ramage (Out of Payroll)	100 000 $ (3)
Yohann Auvitu	100 000 $ (1)
Patrick Koudys (Out of Payroll)	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 (Out of Payroll)	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 - 70 $ - 6 591 - 94,16%
Level 2:	6000 - 45 $ - 5 389 - 89,82%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 4 000 - 100,00%
Luxury :	1000 - 160 $ - 984 - 98,35%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 24 $ - 1 539 - 76,93%
Farm Level 2:	1000 - 8 $ - 763 - 76,28%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	18 964 - 94,82%
Average Income per Game	1 372 397 $
Year to Date Revenue	32 937 526 $
Farm
Home Games Left	18
Average Attendance - %	2 301 - 76,71%
Average Income per Game	75 012 $
Year to Date Revenue	1 725 281 $
Expense
Pro Players Total Salaries	61 450 000 $
Farm Players Total Salaries	3 245 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
Pro Year To Date Expenses	37 221 295 $
Farm Year To Date Expenses	1 811 935 $
Pro Salary Cap To Date	36 886 163 $
Farm Salary Cap To Date	1 756 095 $
Estimate
Pro Estimated Season Revenue	23 330 748 $
Farm Estimated Season Revenue	1 350 220 $
Pro Remaining Season Days	83
Pro Expenses Per Days	330 053 $
Pro Estimated Expenses	27 394 399 $
Farm Remaining Season Days	83
Farm Expenses Per Days	17 793 $
Farm Estimated Expenses	1 476 819 $
Estimated Season Expenses	28 871 218 $
Season Salary Cap	63 950 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 050 000 $
Estimate Over Minimum Salary Cap of 0 $	63 950 000 $
Current Bank Account	12 859 777 $
Projected Bank Account	8 669 527 $

Pro Players Salaries
Eric Staal	9 000 000 $ (3)
Andrei Markov	8 500 000 $ (4)
Sean Bergenheim	5 500 000 $ (1)
Nick Bonino	5 000 000 $ (4)
Antti Niemi	5 000 000 $ (2)
Dougie Hamilton	4 500 000 $ (4)
Alexander Steen	4 500 000 $ (1)
Valtteri Filppula	3 500 000 $ (2)
Jakob Silfverberg	2 750 000 $ (2)
Ryan Strome	2 350 000 $ (1)
Mattias Ekholm (Out of Payroll)	2 300 000 $ (1)
Damien Brunner	2 300 000 $ (2)
Chris Tierney	1 500 000 $ (2)
Taylor Chorney	1 200 000 $ (1)
Juuse Saros	900 000 $ (2)
Michal Kempny	900 000 $ (1)
Jake Guentzel	900 000 $ (3)
Brock Boeser	900 000 $ (3)
Derek Forbort	850 000 $ (1)
Nikolai Prokhorkin	750 000 $ (1)
Tim Heed	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 63 750 000 $
Year 10 : 44 750 000 $
Year 11 : 28 800 000 $
Year 12 : 18 000 000 $
Salary Average Commitment
Year 9 : 62 850 000 $
Year 10 : 43 850 000 $
Year 11 : 28 800 000 $
Year 12 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 750 000 $
Year 10 : 44 750 000 $
Year 11 : 28 800 000 $
Year 12 : 18 000 000 $

Farm Players Salaries
John Armstrong	220 000 $ (3)
Alexandre R. Picard	185 000 $ (1)
TJ Galiardi	180 000 $ (3)
Ryan Shannon	160 000 $ (2)
Teddy Purcell	160 000 $ (3)
Chad Larose	150 000 $ (2)
Ben Scrivens	140 000 $ (2)
Oscar Moller	140 000 $ (3)
Matt D'Agostini	130 000 $ (2)
Tom Wandell	120 000 $ (2)
Brett Ritchie	120 000 $ (1)
Corey Potter	120 000 $ (2)
Cameron Gaunce (Out of Payroll)	115 000 $ (1)
Sami Aittokallio	100 000 $ (3)
Alexander Ruuttu	95 000 $ (3)
Michael Ratchuk	90 000 $ (2)
Carl Sneep	85 000 $ (1)
Patrick Sieloff	85 000 $ (3)
Kyle De Coste	85 000 $ (1)
Alex Theriau	80 000 $ (3)
X - Alain Ricard	80 000 $ (9)
Jordan Nolan	80 000 $ (1)
Brady Calla	80 000 $ (2)
Marco Cousineau	75 000 $ (1)
Freddie Hamilton	75 000 $ (1)
Teigan Zahn	75 000 $ (1)
Richard Nedomlel	70 000 $ (3)
Aaron Harstad	70 000 $ (1)
Kyle Beach	70 000 $ (1)
Justin Daniels	65 000 $ (1)
Evgeni Krutikov	60 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 3 360 000 $
Year 10 : 2 260 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 360 000 $
Year 10 : 2 260 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	6000 - 95 $ - 5 419 - 90,31%
Level 2:	5000 - 70 $ - 3 902 - 78,04%
Level 3:	2000 - 45 $ - 1 438 - 71,89%
Level 4:	4000 - 25 $ - 3 294 - 82,35%
Luxury :	1000 - 175 $ - 918 - 91,77%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 509 - 75,46%
Farm Level 2:	1000 - 17 $ - 745 - 74,53%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	14 970 - 83,17%
Average Income per Game	1 461 814 $
Year to Date Revenue	33 621 720 $
Farm
Home Games Left	18
Average Attendance - %	2 255 - 75,15%
Average Income per Game	81 130 $
Year to Date Revenue	1 865 994 $
Expense
Pro Players Total Salaries	60 050 000 $
Farm Players Total Salaries	3 600 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	35 574 261 $
Farm Year To Date Expenses	1 581 796 $
Pro Salary Cap To Date	35 239 147 $
Farm Salary Cap To Date	1 525 936 $
Estimate
Pro Estimated Season Revenue	26 312 650 $
Farm Estimated Season Revenue	1 460 343 $
Pro Remaining Season Days	83
Pro Expenses Per Days	322 606 $
Pro Estimated Expenses	26 776 298 $
Farm Remaining Season Days	83
Farm Expenses Per Days	19 681 $
Farm Estimated Expenses	1 633 523 $
Estimated Season Expenses	28 409 821 $
Season Salary Cap	60 050 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	6 950 000 $
Estimate Over Minimum Salary Cap of 0 $	60 050 000 $
Current Bank Account	19 130 722 $
Projected Bank Account	18 493 894 $

Pro Players Salaries
Brad Richards	8 000 000 $ (1)
Henrik Lundqvist	7 500 000 $ (3)
Thomas Vanek	5 700 000 $ (1)
Antoine Vermette	5 600 000 $ (1)
Mark Giordano	5 500 000 $ (2)
Cam Fowler (Out of Payroll)	5 000 000 $ (1)
Chris Kreider	4 500 000 $ (4)
Andrew Cogliano	4 250 000 $ (2)
Patrick Maroon	3 500 000 $ (3)
Evander Kane	3 500 000 $ (3)
Kris Versteeg (Out of Payroll)	2 800 000 $ (1)
Karl Alzner	2 100 000 $ (2)
Anders Lindback	2 000 000 $ (1)
Craig Smith	1 500 000 $ (2)
Kevin Hayes	1 200 000 $ (1)
Beau Bennett	900 000 $ (1)
Derrick Pouliot	900 000 $ (3)
Nikita Zadorov	900 000 $ (3)
Dylan Larkin	900 000 $ (1)
Lucas Lessio	850 000 $ (1)
Connor Carrick	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 850 000 $
Year 10 : 34 150 000 $
Year 11 : 20 800 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 67 650 000 $
Year 10 : 34 150 000 $
Year 11 : 20 800 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 850 000 $
Year 10 : 34 150 000 $
Year 11 : 20 800 000 $
Year 12 : 4 500 000 $

Farm Players Salaries
Aaron Palushaj	1 100 000 $ (1)
Nikita Filatov	175 000 $ (3)
Angelo Esposito	175 000 $ (3)
Erik Gudbranson	150 000 $ (2)
Marco Scandella	150 000 $ (2)
Adam Hall	130 000 $ (1)
Keaton Ellerby	120 000 $ (1)
Cody Eakin	110 000 $ (1)
Tom Gilbert	100 000 $ (1)
Nigel Dawes	100 000 $ (2)
Greg Nemisz	95 000 $ (1)
Jason Missiaen	90 000 $ (1)
Nicholas Baptiste	90 000 $ (3)
Michael Garnett	90 000 $ (2)
X - Jérémie Lizotte	80 000 $ (9)
Andy Chiodo	80 000 $ (1)
Drew Olson	75 000 $ (2)
Niklas Lucenius	75 000 $ (2)
Zdenek Kutlak	75 000 $ (2)
Eric Chouinard	75 000 $ (2)
Adam Comrie	70 000 $ (1)
Travis Ewanyk	70 000 $ (2)
Milan Bartovic	65 000 $ (2)
Nolan Yonkman	65 000 $ (2)
Julien Demers	65 000 $ (1)
Jay Rosehill	65 000 $ (2)
Johannes Salmonsson	65 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 9 : 3 600 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 600 000 $
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 $ - 5 907 - 84,38%
Level 2:	5000 - 65 $ - 3 746 - 74,92%
Level 3:	2000 - 35 $ - 1 721 - 86,06%
Level 4:	4000 - 25 $ - 2 899 - 72,48%
Luxury :	1000 - 175 $ - 913 - 91,34%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 439 - 71,93%
Farm Level 2:	1000 - 15 $ - 721 - 72,14%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	15 187 - 79,93%
Average Income per Game	1 518 904 $
Year to Date Revenue	36 453 703 $
Farm
Home Games Left	18
Average Attendance - %	2 160 - 72,00%
Average Income per Game	85 699 $
Year to Date Revenue	1 971 072 $
Expense
Pro Players Total Salaries	61 900 000 $
Farm Players Total Salaries	3 145 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	34 042 403 $
Farm Year To Date Expenses	1 681 618 $
Pro Salary Cap To Date	33 707 289 $
Farm Salary Cap To Date	1 625 759 $
Estimate
Pro Estimated Season Revenue	25 821 373 $
Farm Estimated Season Revenue	1 542 578 $
Pro Remaining Season Days	83
Pro Expenses Per Days	332 447 $
Pro Estimated Expenses	27 593 101 $
Farm Remaining Season Days	83
Farm Expenses Per Days	17 261 $
Farm Estimated Expenses	1 432 663 $
Estimated Season Expenses	29 025 764 $
Season Salary Cap	61 900 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	5 100 000 $
Estimate Over Minimum Salary Cap of 0 $	61 900 000 $
Current Bank Account	31 057 331 $
Projected Bank Account	29 395 518 $

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)
Brett Kulak	900 000 $ (3)
Cody Almond	900 000 $ (1)
Anton Slepyshev	900 000 $ (2)
Bogdan Yakimov	850 000 $ (3)
Scott Mayfield	850 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 9 : 61 900 000 $
Year 10 : 36 800 000 $
Year 11 : 21 150 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 62 150 000 $
Year 10 : 36 800 000 $
Year 11 : 21 150 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 900 000 $
Year 10 : 36 800 000 $
Year 11 : 21 150 000 $
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)
Chris Terry	90 000 $ (2)
Matt Martin	90 000 $ (2)
Dominic Toninato (Out of Payroll)	90 000 $ (3)
Vladimir Mihalik	85 000 $ (1)
Joseph Cramarossa	85 000 $ (2)
Andrew Welinski	80 000 $ (2)
Zachary Yuen (Out of Payroll)	80 000 $ (1)
X - Éric Denoncourt	80 000 $ (9)
Viktor Svedberg	80 000 $ (2)
Scott Stajcer	75 000 $ (2)
Curtis Valk	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)
Jeff Costello	70 000 $ (2)
Jambon d'urgence 2	70 000 $ (1)
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	28
Salary Commitment
Year 9 : 3 315 000 $
Year 10 : 1 310 000 $
Year 11 : 385 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 315 000 $
Year 10 : 1 310 000 $
Year 11 : 385 000 $
Year 12 : 80 000 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	7000 - 100 $ - 4 920 - 70,28%
Level 2:	6000 - 60 $ - 4 122 - 68,69%
Level 3:	3000 - 40 $ - 1 522 - 50,72%
Level 4:	5000 - 30 $ - 2 893 - 57,86%
Luxury :	1000 - 200 $ - 776 - 77,64%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 523 - 76,15%
Farm Level 2:	1000 - 25 $ - 763 - 76,34%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	14 232 - 64,69%
Average Income per Game	1 433 366 $
Year to Date Revenue	32 967 421 $
Farm
Home Games Left	18
Average Attendance - %	2 286 - 76,21%
Average Income per Game	122 832 $
Year to Date Revenue	2 825 147 $
Expense
Pro Players Total Salaries	65 222 500 $
Farm Players Total Salaries	2 352 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 092 625 $
Farm Year To Date Expenses	1 405 292 $
Pro Salary Cap To Date	35 757 514 $
Farm Salary Cap To Date	1 349 437 $
Estimate
Pro Estimated Season Revenue	25 800 590 $
Farm Estimated Season Revenue	2 210 985 $
Pro Remaining Season Days	83
Pro Expenses Per Days	350 120 $
Pro Estimated Expenses	29 059 960 $
Farm Remaining Season Days	83
Farm Expenses Per Days	13 045 $
Farm Estimated Expenses	1 082 735 $
Estimated Season Expenses	30 142 695 $
Season Salary Cap	65 222 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 777 500 $
Estimate Over Minimum Salary Cap of 0 $	65 222 500 $
Current Bank Account	32 824 174 $
Projected Bank Account	30 693 054 $

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

Farm Players Salaries
John Gilmour	150 000 $ (3)
Jordie Benn (Out of Payroll)	140 000 $ (2)
Nick Palmieri	110 000 $ (1)
Max Campbell	110 000 $ (1)
Richard Panik	100 000 $ (1)
Zac Dalpe	100 000 $ (1)
Cody Goloubef	100 000 $ (2)
Markus Sorensen	95 000 $ (1)
Tucker Poolman	92 500 $ (1)
J.T. Compher	90 000 $ (3)
Nick Jensen	90 000 $ (1)
Philip Danault	85 000 $ (1)
Austin Watson (Out of Payroll)	85 000 $ (1)
Colton Sissons	85 000 $ (1)
Linden Rowat	85 000 $ (1)
Allen York	85 000 $ (1)
Josh Birkholz	85 000 $ (1)
Kevin Gravel	80 000 $ (1)
X - Dan Rhéaume	80 000 $ (9)
Adam Morrison	80 000 $ (1)
Stuart Percy	80 000 $ (2)
Mike Hoeffel	80 000 $ (1)
Brendan Serville	75 000 $ (1)
Blair Jones	75 000 $ (1)
Alexander Fallstrom	70 000 $ (1)
Michael Downing	70 000 $ (3)
Patrick White	70 000 $ (1)
Fredrik Forsberg	70 000 $ (3)
Brandon Prophet	60 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 9 : 2 577 500 $
Year 10 : 840 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 572 500 $
Year 10 : 840 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	7000 - 80 $ - 6 673 - 95,34%
Level 2:	6000 - 42 $ - 5 605 - 93,42%
Level 3:	3000 - 15 $ - 2 626 - 87,52%
Level 4:	5000 - 14 $ - 4 634 - 92,67%
Luxury :	1500 - 105 $ - 1 121 - 74,75%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 42 $ - 1 471 - 73,55%
Farm Level 2:	1000 - 22 $ - 760 - 76,03%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	20 659 - 91,82%
Average Income per Game	1 409 084 $
Year to Date Revenue	32 408 931 $
Farm
Home Games Left	18
Average Attendance - %	2 231 - 74,38%
Average Income per Game	109 985 $
Year to Date Revenue	2 529 653 $
Expense
Pro Players Total Salaries	65 300 500 $
Farm Players Total Salaries	3 405 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 525 981 $
Farm Year To Date Expenses	1 977 080 $
Pro Salary Cap To Date	36 190 856 $
Farm Salary Cap To Date	1 921 242 $
Estimate
Pro Estimated Season Revenue	25 363 511 $
Farm Estimated Season Revenue	1 979 728 $
Pro Remaining Season Days	83
Pro Expenses Per Days	350 535 $
Pro Estimated Expenses	29 094 405 $
Farm Remaining Season Days	83
Farm Expenses Per Days	18 644 $
Farm Estimated Expenses	1 547 452 $
Estimated Season Expenses	30 641 857 $
Season Salary Cap	65 300 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 699 500 $
Estimate Over Minimum Salary Cap of 0 $	65 300 500 $
Current Bank Account	129 646 961 $
Projected Bank Account	126 348 343 $

Pro Players Salaries
Sidney Crosby	9 900 000 $ (5)
Marc-Andre Fleury	8 500 000 $ (3)
Steven Stamkos	8 000 000 $ (1)
Drew Doughty	6 800 000 $ (1)
Aaron Ekblad	5 300 000 $ (2)
Drew Stafford	5 000 000 $ (1)
Trevor Daley	3 250 500 $ (1)
Erik Haula	3 000 000 $ (3)
Tim Erixon	2 500 000 $ (1)
Ondrej Roman	2 250 000 $ (2)
Chris Wideman	1 500 000 $ (2)
Andrew Copp	1 200 000 $ (2)
Ivan Provorov	900 000 $ (3)
Rasmus Ristolainen	900 000 $ (2)
Patrik Laine	900 000 $ (2)
Connor McDavid	900 000 $ (2)
Auston Matthews	900 000 $ (3)
Mikko Rantanen	900 000 $ (3)
Tristan Jarry	900 000 $ (3)
Viktor Arvidsson	900 000 $ (2)
Emerson Etem	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 65 300 500 $
Year 10 : 38 850 000 $
Year 11 : 25 000 000 $
Year 12 : 9 900 000 $
Salary Average Commitment
Year 9 : 65 250 500 $
Year 10 : 38 850 000 $
Year 11 : 25 000 000 $
Year 12 : 9 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 300 500 $
Year 10 : 38 850 000 $
Year 11 : 25 000 000 $
Year 12 : 9 900 000 $

Farm Players Salaries
Brett Sonne	175 000 $ (3)
Matt Gilroy	165 000 $ (2)
Riku Helenius	165 000 $ (2)
Yury Alexandrov	165 000 $ (3)
Anton Lander	150 000 $ (2)
Gabriel Bourque	140 000 $ (1)
Brandon Pirri	140 000 $ (1)
Brayden McNabb	120 000 $ (1)
Dryden Hunt	115 000 $ (3)
Eric Tangradi	110 000 $ (1)
Prab Rai	110 000 $ (1)
Bruno St-Jacques	110 000 $ (2)
Kevin Marshall	110 000 $ (1)
Colin Wilson	110 000 $ (1)
Andrej Nestrasil	110 000 $ (1)
J.T. Brown	110 000 $ (1)
Tomas Kundratek	100 000 $ (1)
Joey MacDonald	100 000 $ (1)
Miles Wood	92 500 $ (1)
Chris Wagner	92 500 $ (1)
Scott Harrington	90 000 $ (2)
Edward Pasquale	90 000 $ (1)
Scott Glennie	90 000 $ (1)
Ryan Sproul	90 000 $ (2)
Christian Thomas	85 000 $ (1)
JC Lipon	85 000 $ (3)
Dylan McIlrath	85 000 $ (1)
David Musil	80 000 $ (2)
X - Jean-François Lapointe	80 000 $ (9)
Tyson Baillie	75 000 $ (1)
Barclay Goodrow	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 9 : 3 405 000 $
Year 10 : 1 470 000 $
Year 11 : 620 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 405 000 $
Year 10 : 1 470 000 $
Year 11 : 620 000 $
Year 12 : 80 000 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	7000 - 90 $ - 6 357 - 90,81%
Level 2:	6000 - 55 $ - 5 420 - 90,34%
Level 3:	3000 - 25 $ - 2 364 - 78,79%
Level 4:	5000 - 16 $ - 4 247 - 84,95%
Luxury :	1500 - 160 $ - 1 019 - 67,95%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 45 $ - 1 499 - 74,95%
Farm Level 2:	1000 - 25 $ - 750 - 75,03%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	19 407 - 86,25%
Average Income per Game	1 593 380 $
Year to Date Revenue	36 647 744 $
Farm
Home Games Left	18
Average Attendance - %	2 249 - 74,98%
Average Income per Game	120 852 $
Year to Date Revenue	2 779 588 $
Expense
Pro Players Total Salaries	66 450 000 $
Farm Players Total Salaries	2 668 750 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 550 263 $
Farm Year To Date Expenses	1 692 141 $
Pro Salary Cap To Date	36 215 153 $
Farm Salary Cap To Date	1 636 282 $
Estimate
Pro Estimated Season Revenue	28 680 843 $
Farm Estimated Season Revenue	2 175 330 $
Pro Remaining Season Days	83
Pro Expenses Per Days	356 649 $
Pro Estimated Expenses	29 601 867 $
Farm Remaining Season Days	83
Farm Expenses Per Days	14 727 $
Farm Estimated Expenses	1 222 341 $
Estimated Season Expenses	30 824 208 $
Season Salary Cap	66 450 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	550 000 $
Estimate Over Minimum Salary Cap of 0 $	66 450 000 $
Current Bank Account	13 752 179 $
Projected Bank Account	13 784 144 $

Pro Players Salaries
Loui Eriksson	7 000 000 $ (1)
Bryan Little	6 500 000 $ (4)
Tyler Johnson	5 000 000 $ (2)
Torey Krug	4 000 000 $ (2)
Nino Niederreiter	4 000 000 $ (2)
Michael Del Zotto	3 500 000 $ (2)
Marcus Johansson	3 500 000 $ (2)
Colton Parayko	3 500 000 $ (4)
Slava Voynov	3 500 000 $ (3)
Mikael Granlund	3 400 000 $ (1)
Tomas Hertl	3 000 000 $ (2)
Nikolai Kulemin	3 000 000 $ (1)
Carl Soderberg	3 000 000 $ (3)
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)
Johan Larsson	900 000 $ (2)
Louis Domingue	900 000 $ (1)
Alexei Marchenko	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 66 450 000 $
Year 10 : 47 150 000 $
Year 11 : 23 250 000 $
Year 12 : 10 000 000 $
Salary Average Commitment
Year 9 : 66 450 000 $
Year 10 : 47 150 000 $
Year 11 : 23 250 000 $
Year 12 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 450 000 $
Year 10 : 47 150 000 $
Year 11 : 23 250 000 $
Year 12 : 10 000 000 $

Farm Players Salaries
Chris Butler (Out of Payroll)	185 000 $ (1)
Brad Hunt	180 000 $ (3)
Brett McLean	150 000 $ (1)
Dustin Jeffrey	150 000 $ (1)
Alexei Semenov	150 000 $ (2)
Mike Lee	150 000 $ (2)
Jared Coreau	150 000 $ (3)
Ville Koistinen (Out of Payroll)	135 000 $ (3)
Carter Rowney	135 000 $ (3)
Chris Conner	100 000 $ (3)
Mike Lundin	100 000 $ (3)
Gregory Hofmann	95 000 $ (2)
Sebastian Stefaniszin	95 000 $ (1)
Kalle Kossila	92 500 $ (1)
Jared Staal	85 000 $ (2)
X - Philippe Ducharme	80 000 $ (9)
Adam Clendening	75 000 $ (1)
Victor Ohman	75 000 $ (2)
Joe Lavin	75 000 $ (1)
Joshua Turnbull	75 000 $ (3)
Jason Clark	75 000 $ (1)
David Toews	72 500 $ (1)
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 (Out of Payroll)	65 000 $ (2)
Tomas Nosek	61 250 $ (1)
Gabryel Paquin-Boudreau	60 000 $ (2)
Andy Rogers	50 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 9 : 3 053 750 $
Year 10 : 1 905 000 $
Year 11 : 1 225 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 053 750 $
Year 10 : 1 905 000 $
Year 11 : 1 225 000 $
Year 12 : 80 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 150 $ - 3 281 - 54,68%
Level 2:	5000 - 100 $ - 2 479 - 49,59%
Level 3:	2000 - 50 $ - 1 219 - 60,97%
Level 4:	4000 - 46 $ - 1 665 - 41,63%
Luxury :	1000 - 250 $ - 615 - 61,54%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 467 - 73,36%
Farm Level 2:	1000 - 15 $ - 729 - 72,87%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	9 260 - 51,44%
Average Income per Game	1 397 528 $
Year to Date Revenue	33 540 661 $
Farm
Home Games Left	18
Average Attendance - %	2 196 - 73,20%
Average Income per Game	87 298 $
Year to Date Revenue	2 007 849 $
Expense
Pro Players Total Salaries	61 075 000 $
Farm Players Total Salaries	2 412 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 846 416 $
Farm Year To Date Expenses	1 542 597 $
Pro Salary Cap To Date	31 511 305 $
Farm Salary Cap To Date	1 486 742 $
Estimate
Pro Estimated Season Revenue	23 757 968 $
Farm Estimated Season Revenue	1 571 360 $
Pro Remaining Season Days	83
Pro Expenses Per Days	328 059 $
Pro Estimated Expenses	27 228 897 $
Farm Remaining Season Days	83
Farm Expenses Per Days	13 364 $
Farm Estimated Expenses	1 109 212 $
Estimated Season Expenses	28 338 109 $
Season Salary Cap	61 075 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	5 925 000 $
Estimate Over Minimum Salary Cap of 0 $	61 075 000 $
Current Bank Account	10 721 440 $
Projected Bank Account	7 712 659 $

Pro Players Salaries
Jack Johnson (Out of Payroll)	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)
Will Weber	950 000 $ (1)
Johan Holmqvist	950 000 $ (1)
Jan Rutta	925 000 $ (1)
Joakim Nordstrom	900 000 $ (1)
Ian Schultz	850 000 $ (2)
Brady Vail	800 000 $ (1)
Tyler Biggs	500 000 $ (3)
Total Pro Players	24
Salary Commitment
Year 9 : 61 075 000 $
Year 10 : 36 950 000 $
Year 11 : 15 750 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 60 325 000 $
Year 10 : 36 950 000 $
Year 11 : 15 750 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 075 000 $
Year 10 : 36 950 000 $
Year 11 : 15 750 000 $
Year 12 : 5 000 000 $

Farm Players Salaries
Josh Godfrey (Out of Payroll)	150 000 $ (2)
Jonathan Racine	100 000 $ (3)
Jon Kalinski	100 000 $ (1)
Nathan Moon	100 000 $ (2)
Michael Sauer	100 000 $ (1)
Chris Summers	100 000 $ (2)
Zac Rinaldo	100 000 $ (1)
Nick Petrecki	100 000 $ (3)
Colten Teubert	100 000 $ (2)
Bobby Farnham (Out of Payroll)	95 000 $ (2)
Brandon Burlon	95 000 $ (2)
Jean-Francois Bérubé	95 000 $ (2)
James Livingston	95 000 $ (2)
Vitaly Kolesnik	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)
Richard Nejezchleb	70 000 $ (3)
Zachary Hyman	70 000 $ (1)
Petr Straka	65 000 $ (3)
Mitchell Moroz	65 000 $ (3)
Matthew Deblouw	65 000 $ (3)
Zack Phillips	55 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 9 : 2 642 500 $
Year 10 : 2 100 000 $
Year 11 : 930 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 642 500 $
Year 10 : 2 100 000 $
Year 11 : 930 000 $
Year 12 : 80 000 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 95 $ - 5 160 - 73,71%
Level 2:	6000 - 46 $ - 5 337 - 88,96%
Level 3:	2000 - 40 $ - 1 492 - 74,61%
Level 4:	4000 - 29 $ - 2 626 - 65,66%
Luxury :	1000 - 250 $ - 599 - 59,92%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 502 - 75,10%
Farm Level 2:	1000 - 15 $ - 741 - 74,10%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	15 215 - 76,07%
Average Income per Game	1 383 906 $
Year to Date Revenue	31 829 835 $
Farm
Home Games Left	18
Average Attendance - %	2 243 - 74,77%
Average Income per Game	78 746 $
Year to Date Revenue	1 811 164 $
Expense
Pro Players Total Salaries	65 198 333 $
Farm Players Total Salaries	2 505 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	35 610 499 $
Farm Year To Date Expenses	1 464 302 $
Pro Salary Cap To Date	35 275 400 $
Farm Salary Cap To Date	1 408 461 $
Estimate
Pro Estimated Season Revenue	24 910 306 $
Farm Estimated Season Revenue	1 417 433 $
Pro Remaining Season Days	83
Pro Expenses Per Days	349 991 $
Pro Estimated Expenses	29 049 253 $
Farm Remaining Season Days	83
Farm Expenses Per Days	13 856 $
Farm Estimated Expenses	1 150 048 $
Estimated Season Expenses	30 199 301 $
Season Salary Cap	65 198 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 801 667 $
Estimate Over Minimum Salary Cap of 0 $	65 198 333 $
Current Bank Account	3 046 651 $
Projected Bank Account	(824 911 $)

Pro Players Salaries
Nikita Kucherov	8 000 000 $ (4)
Evgeni Malkin	8 000 000 $ (1)
Jonathan Quick	6 750 000 $ (4)
Patrick Sharp	5 500 000 $ (1)
Nick Boynton	5 500 000 $ (1)
Patrick Eaves	4 500 000 $ (2)
Kevin Shattenkirk	4 300 000 $ (1)
Matt Cullen	3 700 000 $ (2)
Alexei Emelin	3 500 000 $ (2)
Justin Schultz	2 700 000 $ (1)
Juraj Mikus (Out of Payroll)	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)
Patrick Dwyer	1 350 000 $ (1)
Michael Raffl	1 200 000 $ (1)
Calvin Pickard	900 000 $ (2)
Mitchell Marner	900 000 $ (2)
Noel Acciari	725 000 $ (1)
Samuel Blais	673 333 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 698 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $
Salary Average Commitment
Year 9 : 66 198 333 $
Year 10 : 32 750 000 $
Year 11 : 15 000 000 $
Year 12 : 13 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 698 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $

Farm Players Salaries
Dana Tyrell (Out of Payroll)	175 000 $ (2)
Jason Gregoire	150 000 $ (2)
Adam Polasek	150 000 $ (2)
Alexei Ponikarovsky	140 000 $ (2)
Kelsey Tessier	110 000 $ (2)
Max Gaede	100 000 $ (2)
Robert Bortuzzo (Out of Payroll)	100 000 $ (1)
Daniel Pribyl	100 000 $ (3)
Kevin Nastiuk	100 000 $ (1)
David Honzik	100 000 $ (2)
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)
Nick Sorensen	80 000 $ (2)
Ryan Martindale	80 000 $ (1)
Greg Pateryn	80 000 $ (1)
Tyler Wotherspoon	80 000 $ (2)
Matt Donovan	80 000 $ (1)
Bradley Eidsness	70 000 $ (2)
Curtis Hamilton	70 000 $ (1)
Justin Weller (Out of Payroll)	70 000 $ (1)
Troy Hesketh	65 000 $ (1)
Charles-Olivier Rousse	50 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 9 : 2 575 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 575 000 $
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 $ - 6 668 - 95,26%
Level 2:	5000 - 50 $ - 4 996 - 99,93%
Level 3:	2000 - 25 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 784 - 78,43%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 517 - 75,83%
Farm Level 2:	1000 - 15 $ - 749 - 74,85%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	18 449 - 97,10%
Average Income per Game	1 513 992 $
Year to Date Revenue	36 335 818 $
Farm
Home Games Left	17
Average Attendance - %	2 265 - 75,50%
Average Income per Game	90 141 $
Year to Date Revenue	2 163 395 $
Expense
Pro Players Total Salaries	62 175 000 $
Farm Players Total Salaries	3 065 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	33 134 454 $
Farm Year To Date Expenses	1 788 825 $
Pro Salary Cap To Date	32 799 335 $
Farm Salary Cap To Date	1 732 970 $
Estimate
Pro Estimated Season Revenue	25 737 871 $
Farm Estimated Season Revenue	1 532 405 $
Pro Remaining Season Days	83
Pro Expenses Per Days	333 910 $
Pro Estimated Expenses	27 714 530 $
Farm Remaining Season Days	83
Farm Expenses Per Days	16 835 $
Farm Estimated Expenses	1 397 305 $
Estimated Season Expenses	29 111 835 $
Season Salary Cap	62 175 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 825 000 $
Estimate Over Minimum Salary Cap of 0 $	62 175 000 $
Current Bank Account	7 201 483 $
Projected Bank Account	5 359 924 $

Pro Players Salaries
Jay Bouwmeester	6 000 000 $ (3)
Alexander Edler	6 000 000 $ (3)
Pierre-Marc Bouchard	5 500 000 $ (1)
Derek Morris	5 500 000 $ (1)
Wayne Simmonds	5 000 000 $ (3)
Johnny Oduya	5 000 000 $ (1)
Erik Johnson	4 700 000 $ (2)
Michal Neuvirth	4 500 000 $ (3)
Artem Anisimov (Out of Payroll)	3 500 000 $ (3)
Anton Khudobin	3 500 000 $ (1)
Radim Vrbata	3 500 000 $ (1)
Jamie McGinn	2 900 000 $ (2)
Justin Abdelkader	2 500 000 $ (1)
Ben Hutton	1 400 000 $ (2)
Joel Champagne	1 000 000 $ (3)
Matt Benning	925 000 $ (1)
Nick Cousins	900 000 $ (2)
Ryan Spooner	900 000 $ (1)
Phillip Digiuseppe	900 000 $ (3)
William Karlsson	900 000 $ (2)
Tanner Fritz	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 65 675 000 $
Year 10 : 37 700 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 275 000 $
Year 10 : 38 300 000 $
Year 11 : 27 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 65 675 000 $
Year 10 : 37 700 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $

Farm Players Salaries
Alex Killorn	175 000 $ (3)
Alex Plante	170 000 $ (3)
Anthony Bitetto	150 000 $ (2)
Mark Arcobello	150 000 $ (1)
Andrew Hammond	150 000 $ (3)
Taylor Beck	140 000 $ (1)
Andrew Bodnarchuk	100 000 $ (1)
Kamil Kreps	100 000 $ (2)
Riley Sheahan	100 000 $ (2)
Brock Beukeboom	100 000 $ (1)
Josh Hennessy	100 000 $ (1)
Austin Levi	100 000 $ (3)
Matt Hackett	100 000 $ (2)
Evgeni Dadonov	95 000 $ (1)
Jyri Niemi	85 000 $ (1)
Colin Long	85 000 $ (2)
AJ Jenks	85 000 $ (2)
Tyson Sexsmith	85 000 $ (3)
Jacob Lagace	85 000 $ (2)
X - Cédric Racine	80 000 $ (9)
Logan Shaw	80 000 $ (3)
James Melindy	75 000 $ (3)
Justin Haché	75 000 $ (3)
Julian Melchiori	75 000 $ (1)
Jared Knight	75 000 $ (1)
Alex Hutchings	70 000 $ (3)
Paul Carey	70 000 $ (3)
Jamie Devane	70 000 $ (3)
Logan Nelson	65 000 $ (3)
Brent Andrews	65 000 $ (2)
Georgy Guryanov	60 000 $ (2)
Kent Simpson	50 000 $ (3)
Total Farm Players	32
Salary Commitment
Year 9 : 3 065 000 $
Year 10 : 2 145 000 $
Year 11 : 1 315 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 115 000 $
Year 10 : 2 195 000 $
Year 11 : 1 315 000 $
Year 12 : 80 000 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 93 $ - 5 427 - 77,53%
Level 2:	6000 - 56 $ - 4 949 - 82,48%
Level 3:	2000 - 42 $ - 1 473 - 73,66%
Level 4:	4000 - 31 $ - 2 436 - 60,91%
Luxury :	1000 - 222 $ - 681 - 68,13%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 513 - 75,64%
Farm Level 2:	1000 - 14 $ - 759 - 75,95%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	14 967 - 74,84%
Average Income per Game	1 472 783 $
Year to Date Revenue	35 346 780 $
Farm
Home Games Left	17
Average Attendance - %	2 272 - 75,74%
Average Income per Game	82 757 $
Year to Date Revenue	1 986 165 $
Expense
Pro Players Total Salaries	57 425 000 $
Farm Players Total Salaries	2 605 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 977 367 $
Farm Year To Date Expenses	1 549 558 $
Pro Salary Cap To Date	36 642 231 $
Farm Salary Cap To Date	1 493 703 $
Estimate
Pro Estimated Season Revenue	25 037 302 $
Farm Estimated Season Revenue	1 406 867 $
Pro Remaining Season Days	83
Pro Expenses Per Days	308 644 $
Pro Estimated Expenses	25 617 452 $
Farm Remaining Season Days	83
Farm Expenses Per Days	14 388 $
Farm Estimated Expenses	1 194 204 $
Estimated Season Expenses	26 811 656 $
Season Salary Cap	57 425 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	9 575 000 $
Estimate Over Minimum Salary Cap of 0 $	57 425 000 $
Current Bank Account	6 316 193 $
Projected Bank Account	5 948 706 $

Pro Players Salaries
Vincent Lecavalier (Out of Payroll)	8 600 000 $ (1)
Vladimir Tarasenko	7 000 000 $ (4)
Brad Stuart	6 750 000 $ (2)
Oliver Ekman Larsson	6 250 000 $ (4)
Alexander Radulov	6 000 000 $ (2)
Milan Kraft	5 250 000 $ (2)
Tuukka Rask	5 000 000 $ (1)
Carl Gunnarsson (1 Way Contract)	3 400 000 $ (4)
Damon Severson	3 000 000 $ (4)
Antoine Roussel	2 500 000 $ (1)
Melker Karlsson	2 000 000 $ (1)
Jordan Schroeder	1 700 000 $ (1)
David Desharnais	1 700 000 $ (1)
Viktor Fasth	1 600 000 $ (2)
Jerome Samson	950 000 $ (2)
Jakub Jerabek	925 000 $ (1)
Kevin Fiala	900 000 $ (3)
Zach Werenski	900 000 $ (2)
Travis Konecny	900 000 $ (3)
Brandon Tanev	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 025 000 $
Year 10 : 42 900 000 $
Year 11 : 21 450 000 $
Year 12 : 19 650 000 $
Salary Average Commitment
Year 9 : 66 275 000 $
Year 10 : 42 900 000 $
Year 11 : 21 450 000 $
Year 12 : 19 650 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 025 000 $
Year 10 : 42 900 000 $
Year 11 : 21 450 000 $
Year 12 : 19 650 000 $

Farm Players Salaries
Mark Stuart	170 000 $ (2)
Ben Chiarot	150 000 $ (3)
Anders Nilsson	150 000 $ (3)
Zbynek Michalek	130 000 $ (2)
Konstantin Koltsov	125 000 $ (3)
Jakub Klepis	125 000 $ (3)
Luke Witkowski	115 000 $ (3)
Ryan Potulny	110 000 $ (2)
Harry Zolnierczyk (Out of Payroll)	100 000 $ (2)
Garnet Hathaway	95 000 $ (3)
Zach Redmond	90 000 $ (2)
Ludwig Blomstrand	90 000 $ (2)
Blake Weyrick	90 000 $ (3)
Keith Aulie	85 000 $ (3)
Hunter Shinkaruk	85 000 $ (3)
Boris Valabik	85 000 $ (2)
Kris Beech	80 000 $ (1)
Kevin Roy	80 000 $ (2)
X - Éric St-Amand	80 000 $ (9)
Reece Scarlett	80 000 $ (1)
Curtis Mckenzie	80 000 $ (1)
Daniel Muzito-Bagenda	75 000 $ (2)
Zack Mitchell	75 000 $ (1)
Benjamin Conz	75 000 $ (2)
Anthony Camara	75 000 $ (2)
Mackenzie MacEachern	75 000 $ (2)
Keegan Kanzig	70 000 $ (2)
Frederick Gaudreau (Out of Payroll)	66 667 $ (1)
Jordan Messier	65 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 9 : 2 771 667 $
Year 10 : 2 325 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 771 667 $
Year 10 : 2 325 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - 80 $ - 6 490 - 92,72%
Level 2:	5000 - 58 $ - 4 459 - 89,19%
Level 3:	2000 - 33 $ - 1 742 - 87,09%
Level 4:	4000 - 23 $ - 3 369 - 84,22%
Luxury :	1000 - 180 $ - 937 - 93,74%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 504 - 75,22%
Farm Level 2:	1000 - 15 $ - 755 - 75,51%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	16 997 - 89,46%
Average Income per Game	1 482 294 $
Year to Date Revenue	35 575 044 $
Farm
Home Games Left	18
Average Attendance - %	2 259 - 75,32%
Average Income per Game	89 631 $
Year to Date Revenue	2 061 523 $
Expense
Pro Players Total Salaries	64 725 000 $
Farm Players Total Salaries	4 375 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	35 677 259 $
Farm Year To Date Expenses	1 827 492 $
Pro Salary Cap To Date	35 342 157 $
Farm Salary Cap To Date	1 771 659 $
Estimate
Pro Estimated Season Revenue	25 198 990 $
Farm Estimated Season Revenue	1 613 366 $
Pro Remaining Season Days	83
Pro Expenses Per Days	347 473 $
Pro Estimated Expenses	28 840 259 $
Farm Remaining Season Days	83
Farm Expenses Per Days	23 803 $
Farm Estimated Expenses	1 975 649 $
Estimated Season Expenses	30 815 908 $
Season Salary Cap	64 725 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 275 000 $
Estimate Over Minimum Salary Cap of 0 $	64 725 000 $
Current Bank Account	24 977 743 $
Projected Bank Account	20 974 191 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (4)
Jonathan Toews	9 250 000 $ (5)
Semyon Varlamov	5 700 000 $ (3)
Alex Pietrangelo	5 500 000 $ (1)
Jordan Eberle	5 500 000 $ (3)
Kyle Palmieri	4 000 000 $ (3)
Hampus Lindholm	4 000 000 $ (2)
Adam Larsson	4 000 000 $ (2)
Brandon Dubinsky	3 500 000 $ (3)
Seth Griffith	2 400 000 $ (3)
Brett Connolly	2 150 000 $ (1)
Gabriel Dumont	1 500 000 $ (3)
Jesse Joensuu	1 300 000 $ (2)
Kieran Millan	1 000 000 $ (2)
Troy Stetcher	925 000 $ (1)
Aleksander Barkov	900 000 $ (1)
Cody Ceci	900 000 $ (1)
Sébastian Aho	900 000 $ (3)
Adam Pelech	900 000 $ (2)
Elias Lindholm	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 64 725 000 $
Year 10 : 54 350 000 $
Year 11 : 42 250 000 $
Year 12 : 18 750 000 $
Salary Average Commitment
Year 9 : 64 075 000 $
Year 10 : 53 700 000 $
Year 11 : 41 600 000 $
Year 12 : 18 100 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 725 000 $
Year 10 : 54 350 000 $
Year 11 : 42 250 000 $
Year 12 : 18 750 000 $

Farm Players Salaries
Eric Fehr	1 850 000 $ (1)
Jiri Novotny	180 000 $ (2)
Joseph Blandisi (Out of Payroll)	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)
Ben Hanowski	100 000 $ (3)
Keith Seabrook	100 000 $ (3)
Yann Sauve	100 000 $ (2)
Justin Peters	95 000 $ (1)
Blake Geoffrion	95 000 $ (1)
Ryan Stanton	95 000 $ (3)
Zach Trotman	90 000 $ (1)
Ben Maxwell	90 000 $ (2)
Scott Laughton	90 000 $ (3)
Tye McGinn	85 000 $ (3)
Patrick Wey	85 000 $ (3)
Michael Mersch	85 000 $ (1)
Scott Kosmachuk	85 000 $ (3)
Jarred Tinordi	85 000 $ (1)
X - Michael Gadbois	80 000 $ (9)
Reece Willcox	80 000 $ (1)
Albert Yarullin	75 000 $ (3)
Roy Radke	70 000 $ (3)
Eddie Wittchow	70 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 9 : 4 545 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 545 000 $
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 $ - 5 279 - 87,99%
Level 2:	5000 - 65 $ - 3 938 - 78,76%
Level 3:	2000 - 40 $ - 1 579 - 78,95%
Level 4:	4000 - 25 $ - 3 060 - 76,49%
Luxury :	1000 - 190 $ - 835 - 83,45%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 502 - 75,09%
Farm Level 2:	1000 - 15 $ - 754 - 75,36%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	14 690 - 81,61%
Average Income per Game	1 431 202 $
Year to Date Revenue	34 348 846 $
Farm
Home Games Left	17
Average Attendance - %	2 255 - 75,18%
Average Income per Game	89 523 $
Year to Date Revenue	2 148 551 $
Expense
Pro Players Total Salaries	66 800 000 $
Farm Players Total Salaries	3 157 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	37 311 728 $
Farm Year To Date Expenses	1 716 145 $
Pro Salary Cap To Date	36 976 617 $
Farm Salary Cap To Date	1 660 285 $
Estimate
Pro Estimated Season Revenue	24 330 433 $
Farm Estimated Season Revenue	1 521 890 $
Pro Remaining Season Days	83
Pro Expenses Per Days	358 511 $
Pro Estimated Expenses	29 756 413 $
Farm Remaining Season Days	83
Farm Expenses Per Days	17 327 $
Farm Estimated Expenses	1 438 141 $
Estimated Season Expenses	31 194 554 $
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	9 219 061 $
Projected Bank Account	3 876 830 $

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)
John Klingberg	4 500 000 $ (2)
Cory Schneider	4 500 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (3)
Jeff Petry	3 000 000 $ (2)
Leo Komarov	2 500 000 $ (1)
Jake Dowell	1 900 000 $ (1)
Dan Sexton	1 800 000 $ (1)
Joonas Donskoi	1 750 000 $ (2)
Jared Spurgeon	1 700 000 $ (1)
Drew Miller	1 500 000 $ (1)
Michael Leighton	1 400 000 $ (1)
Nikita Tryamkin	900 000 $ (2)
Alexander Wennberg	900 000 $ (2)
Tom Wilson	900 000 $ (3)
Brady Skjei	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 66 800 000 $
Year 10 : 46 500 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Average Commitment
Year 9 : 66 650 000 $
Year 10 : 46 350 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 800 000 $
Year 10 : 46 500 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $

Farm Players Salaries
Robbie Earl	160 000 $ (2)
Kurtis MacDermid	160 000 $ (3)
Ben Lovejoy	150 000 $ (1)
Jakub Kindl	140 000 $ (1)
Jonathon Blum	140 000 $ (2)
Craig Cunningham	140 000 $ (2)
Mattias Tedenby	135 000 $ (2)
David Gilbert	120 000 $ (2)
Magnus Hellberg	110 000 $ (1)
Casey Borer	100 000 $ (3)
Phil DeSimone	100 000 $ (2)
Stephen Johns	100 000 $ (2)
Leland Irving	95 000 $ (1)
Mattias Modig	90 000 $ (3)
Michael McCarron	90 000 $ (3)
Scott Wedgewood	90 000 $ (3)
Chandler Stephenson	90 000 $ (3)
Andrey Pedan	85 000 $ (3)
Evgeny Grachev	85 000 $ (1)
Tomas Kana	85 000 $ (1)
Michael Latta	85 000 $ (2)
X - Julien Gagné	80 000 $ (9)
Ryan Stoa	80 000 $ (1)
Danny Kristo	80 000 $ (2)
Michael Paliotta	80 000 $ (2)
Jean-Simon Allard	80 000 $ (1)
Danny Biega	75 000 $ (1)
Andrew Yogan	70 000 $ (1)
Adam Marsh	70 000 $ (3)
Tomas Zizka	65 000 $ (1)
Colin Jacobs	65 000 $ (2)
Matt Delahey	62 500 $ (1)
Total Farm Players	32
Salary Commitment
Year 9 : 3 157 500 $
Year 10 : 2 060 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 157 500 $
Year 10 : 2 060 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - 92 $ - 6 505 - 92,93%
Level 2:	6000 - 55 $ - 5 563 - 92,71%
Level 3:	3000 - 23 $ - 2 433 - 81,10%
Level 4:	4000 - 22 $ - 3 804 - 95,09%
Luxury :	1000 - 185 $ - 887 - 88,73%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 497 - 74,84%
Farm Level 2:	1000 - 15 $ - 757 - 75,73%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	19 191 - 91,39%
Average Income per Game	1 564 610 $
Year to Date Revenue	35 986 019 $
Farm
Home Games Left	18
Average Attendance - %	2 254 - 75,14%
Average Income per Game	85 982 $
Year to Date Revenue	1 977 586 $
Expense
Pro Players Total Salaries	58 700 000 $
Farm Players Total Salaries	2 941 667 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	36 885 533 $
Farm Year To Date Expenses	1 635 102 $
Pro Salary Cap To Date	36 550 397 $
Farm Salary Cap To Date	1 579 257 $
Estimate
Pro Estimated Season Revenue	28 162 971 $
Farm Estimated Season Revenue	1 547 676 $
Pro Remaining Season Days	83
Pro Expenses Per Days	315 426 $
Pro Estimated Expenses	26 180 358 $
Farm Remaining Season Days	83
Farm Expenses Per Days	16 179 $
Farm Estimated Expenses	1 342 857 $
Estimated Season Expenses	27 523 215 $
Season Salary Cap	58 700 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	8 300 000 $
Estimate Over Minimum Salary Cap of 0 $	58 700 000 $
Current Bank Account	12 587 898 $
Projected Bank Account	14 775 330 $

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 (Out of Payroll)	4 200 000 $ (1)
Matt Niskanen	4 000 000 $ (2)
Nick Foligno	3 650 000 $ (1)
Kevin Klein (Out of Payroll)	3 500 000 $ (2)
Carl Hagelin	3 100 000 $ (2)
Cam Atkinson	3 000 000 $ (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)
Cade Fairchild	1 200 000 $ (1)
Landon Ferraro	1 100 000 $ (1)
Vinni Lettieri	925 000 $ (1)
Jonathan Drouin	900 000 $ (2)
Aaron Dell	625 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 400 000 $
Year 10 : 35 400 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 66 400 000 $
Year 10 : 35 400 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 400 000 $
Year 10 : 35 400 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $

Farm Players Salaries
Philippe Dupuis	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 (Out of Payroll)	95 000 $ (2)
Kyle Bigos	95 000 $ (1)
Jiri Sekac	90 000 $ (2)
Valeri Vasiliev	80 000 $ (3)
X - Martin Leblanc (Out of Payroll)	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 (Out of Payroll)	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	23 929 761 $	63 325 000 $	3 675 000 $	63 325 000 $	2 555 000 $	27 445 000 $	22	29	51
BlackHawks	4 746 389 $	61 900 000 $	5 100 000 $	61 900 000 $	2 350 750 $	27 649 250 $	20	27	47
BlueJacket	2 465 734 $	61 275 000 $	5 725 000 $	61 275 000 $	2 037 500 $	27 962 500 $	21	27	48
Blues	67 616 655 $	66 742 500 $	257 500 $	66 742 500 $	3 035 000 $	26 965 000 $	20	33	53
Bruins	24 552 659 $	66 862 500 $	137 500 $	66 862 500 $	4 125 000 $	25 875 000 $	20	31	51
Canadiens	39 774 467 $	66 000 000 $	1 000 000 $	66 000 000 $	3 000 000 $	27 000 000 $	20	28	48
Canucks	54 155 584 $	61 267 500 $	5 732 500 $	61 267 500 $	2 385 000 $	27 615 000 $	23	29	52
Capitals	5 055 423 $	56 678 333 $	10 321 667 $	56 678 333 $	2 245 000 $	27 755 000 $	21	24	45
Coyotes	13 496 331 $	66 664 167 $	335 833 $	66 664 167 $	2 700 000 $	27 300 000 $	22	29	51
Devils	23 054 738 $	66 275 000 $	725 000 $	66 275 000 $	2 665 000 $	27 335 000 $	22	27	49
Ducks	784 539 $	57 250 000 $	9 750 000 $	57 250 000 $	2 222 500 $	27 777 500 $	22	27	49
Flames	95 547 046 $	62 717 500 $	4 282 500 $	62 717 500 $	2 867 500 $	27 132 500 $	22	28	50
Flyers	10 094 758 $	66 375 000 $	625 000 $	66 375 000 $	1 750 000 $	28 250 000 $	21	26	47
GoldenKnights	14 723 071 $	64 358 750 $	2 641 250 $	64 358 750 $	2 747 500 $	27 252 500 $	20	29	49
Hurricanes	14 618 193 $	66 472 500 $	527 500 $	66 472 500 $	2 786 000 $	27 214 000 $	22	28	50
Islanders	26 388 377 $	66 700 000 $	300 000 $	66 700 000 $	2 593 000 $	27 407 000 $	20	30	50
Jets	136 624 781 $	63 825 000 $	3 175 000 $	63 825 000 $	3 785 000 $	26 215 000 $	20	31	51
Kings	32 011 376 $	66 967 500 $	32 500 $	66 967 500 $	2 235 000 $	27 765 000 $	20	26	46
Lightning	(784 101 $)	59 612 500 $	7 387 500 $	59 612 500 $	2 775 500 $	27 224 500 $	20	33	53
MapleLeafs	12 859 777 $	63 950 000 $	3 050 000 $	63 950 000 $	3 245 000 $	26 755 000 $	21	31	52
Nordiques	19 130 722 $	60 050 000 $	6 950 000 $	60 050 000 $	3 600 000 $	26 400 000 $	21	27	48
Oilers	31 057 331 $	61 900 000 $	5 100 000 $	61 900 000 $	3 145 000 $	26 855 000 $	21	28	49
Panthers	32 824 174 $	65 222 500 $	1 777 500 $	65 222 500 $	2 352 500 $	27 647 500 $	21	29	50
Penguins	129 646 961 $	65 300 500 $	1 699 500 $	65 300 500 $	3 405 000 $	26 595 000 $	21	31	52
Predators	13 752 179 $	66 450 000 $	550 000 $	66 450 000 $	2 668 750 $	27 331 250 $	21	31	52
Rangers	10 721 440 $	61 075 000 $	5 925 000 $	61 075 000 $	2 412 500 $	27 587 500 $	24	30	54
RedWings	3 046 651 $	65 198 333 $	1 801 667 $	65 198 333 $	2 505 000 $	27 495 000 $	21	27	48
Sabres	7 201 483 $	62 175 000 $	4 825 000 $	62 175 000 $	3 065 000 $	26 935 000 $	21	32	53
Senators	6 316 193 $	57 425 000 $	9 575 000 $	57 425 000 $	2 605 000 $	27 395 000 $	20	29	49
Sharks	24 977 743 $	64 725 000 $	2 275 000 $	64 725 000 $	4 375 000 $	25 625 000 $	20	27	47
Stars	9 219 061 $	66 800 000 $	200 000 $	66 800 000 $	3 157 500 $	26 842 500 $	20	32	52
Wild	12 587 898 $	58 700 000 $	8 300 000 $	58 700 000 $	2 941 667 $	27 058 333 $	20	32	52

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 11 décembre 2018 at 15:38

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %