Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 24 mars 2023 at 12:49

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - 87 $ - 7 470 - 93,38%
Level 2:	6000 - 52 $ - 5 369 - 89,48%
Level 3:	3000 - 21 $ - 2 597 - 86,58%
Level 4:	5000 - 14 $ - 4 535 - 90,71%
Luxury :	1000 - 177 $ - 829 - 82,94%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 898 - 94,90%
Farm Level 2:	1000 - 19 $ - 649 - 64,87%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	20 801 - 90,44%
Average Income per Game	1 671 526 $
Year to Date Revenue	60 174 921 $
Farm
Home Games Left	5
Average Attendance - %	2 547 - 84,89%
Average Income per Game	111 443 $
Year to Date Revenue	4 011 946 $
Expense
Pro Players Total Salaries	68 250 000 $
Farm Players Total Salaries	2 410 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 624 950 $
Farm Year To Date Expenses	2 403 552 $
Pro Salary Cap To Date	64 190 075 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 357 628 $
Farm Estimated Season Revenue	557 215 $
Pro Remaining Season Days	28
Pro Expenses Per Days	319 767 $
Pro Estimated Expenses	8 953 476 $
Farm Remaining Season Days	27
Farm Expenses Per Days	11 731 $
Farm Estimated Expenses	316 737 $
Estimated Season Expenses	9 270 213 $
Season Salary Cap	68 250 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 750 000 $
Estimate Over Minimum Salary Cap of 0 $	68 250 000 $
Current Bank Account	46 956 637 $
Projected Bank Account	46 601 267 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (2)
Taylor Hall	8 000 000 $ (1)
John Gibson	7 650 000 $ (1)
Tyson Barrie	7 500 000 $ (3)
Sean Couturier (Out of Payroll)	7 500 000 $ (4)
Jaden Schwartz	6 150 000 $ (1)
Nazem Kadri	6 000 000 $ (3)
Niklas Hjalmarsson	5 400 000 $ (2)
Anders Lee	5 000 000 $ (2)
Andreas Johnsson	2 000 000 $ (2)
Ryan Carpenter	1 500 000 $ (1)
Sonny Milano	900 000 $ (1)
Jayce Hawryluk	900 000 $ (1)
Ethan Bear	900 000 $ (2)
Lawson Crouse	900 000 $ (1)
Mikhail Sergachev	900 000 $ (1)
Jonas Siegenthaler	900 000 $ (1)
Travis Dermott	900 000 $ (1)
Jack Roslovic	900 000 $ (1)
Tim Wahlgren	750 000 $ (2)
Jack Lafontaine	750 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 14 : 75 750 000 $
Year 15 : 46 150 000 $
Year 16 : 21 000 000 $
Year 17 : 7 500 000 $
Salary Average Commitment
Year 14 : 75 400 000 $
Year 15 : 45 800 000 $
Year 16 : 21 000 000 $
Year 17 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 750 000 $
Year 15 : 46 150 000 $
Year 16 : 21 000 000 $
Year 17 : 7 500 000 $

Farm Players Salaries
Griffin Reinhart	140 000 $ (1)
Gerald Mayhew	130 000 $ (3)
Andy Andreoff	100 500 $ (1)
Andreas Soderberg	100 000 $ (2)
Steven Shipley	90 000 $ (2)
Adam Samuelsson	85 000 $ (2)
Beau Starrett	80 000 $ (1)
Jakub Kindl	80 000 $ (1)
Cal O'Reilly	80 000 $ (3)
Rasmus Bengtsson	80 000 $ (2)
Alex Hutchings	80 000 $ (2)
Scott Darling	80 000 $ (2)
Axel Jonsson Fjällby	75 000 $ (1)
Kale Kessy	75 000 $ (1)
Eric Florchuk	75 000 $ (1)
Ian McCoshen	75 000 $ (1)
Dmitri Samorukov	75 000 $ (3)
Denis Smirnov	75 000 $ (3)
Daniel Kurovsky	75 000 $ (3)
Pavel Koltygin	75 000 $ (3)
Filip Berglund	75 000 $ (3)
James Hardie	75 000 $ (3)
David Bernhardt	75 000 $ (3)
Andrei Svetlakov	75 000 $ (2)
Tobias Eder	70 000 $ (3)
Kyle Beach	70 000 $ (3)
Max Friberg	65 000 $ (1)
Alex Kile	65 000 $ (1)
Niklas Lundstrom	65 000 $ (3)
Edwin Minney	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 2 410 500 $
Year 15 : 1 530 000 $
Year 16 : 940 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 410 500 $
Year 15 : 1 530 000 $
Year 16 : 940 000 $
Year 17 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 85 $ - 7 481 - 93,51%
Level 2:	6000 - 50 $ - 5 498 - 91,64%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 175 $ - 844 - 84,42%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 917 - 95,85%
Farm Level 2:	1000 - 11 $ - 983 - 98,30%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	19 823 - 94,40%
Average Income per Game	1 619 148 $
Year to Date Revenue	59 908 492 $
Farm
Home Games Left	5
Average Attendance - %	2 900 - 96,67%
Average Income per Game	93 508 $
Year to Date Revenue	3 366 301 $
Expense
Pro Players Total Salaries	74 300 000 $
Farm Players Total Salaries	3 118 083 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 929 545 $
Farm Year To Date Expenses	2 710 115 $
Pro Salary Cap To Date	64 494 649 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 476 594 $
Farm Estimated Season Revenue	467 542 $
Pro Remaining Season Days	28
Pro Expenses Per Days	347 907 $
Pro Estimated Expenses	9 741 396 $
Farm Remaining Season Days	27
Farm Expenses Per Days	15 038 $
Farm Estimated Expenses	406 026 $
Estimated Season Expenses	10 147 422 $
Season Salary Cap	74 300 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	700 000 $
Estimate Over Minimum Salary Cap of 0 $	74 300 000 $
Current Bank Account	21 166 756 $
Projected Bank Account	17 963 470 $

Pro Players Salaries
Sean Bergenheim	7 500 000 $ (1)
Yanni Gourde	7 000 000 $ (3)
Evgeny Kuznetsov	7 000 000 $ (2)
Dougie Hamilton	6 750 000 $ (5)
Mats Zuccarello (1 Way Contract)	5 000 000 $ (4)
Kevin Fiala	4 500 000 $ (3)
Robert Hagg	4 150 000 $ (1)
Igor Shesterkin	4 000 000 $ (3)
Jared McCann	3 650 000 $ (1)
Brian Dumoulin	3 500 000 $ (1)
Jake Mccabe	3 500 000 $ (1)
Ivan Barbashev	3 500 000 $ (2)
Barclay Goodrow	3 150 000 $ (1)
Mathieu Joseph	2 650 000 $ (1)
Alan Quine	2 000 000 $ (3)
Pavel Francouz	2 000 000 $ (1)
Brian Gibbons	1 900 000 $ (2)
Sean Durzi	900 000 $ (3)
Gustav Lindstrom	900 000 $ (3)
Radim Zohorna	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 300 000 $
Year 15 : 43 450 000 $
Year 16 : 31 050 000 $
Year 17 : 11 750 000 $
Salary Average Commitment
Year 14 : 73 300 000 $
Year 15 : 42 450 000 $
Year 16 : 30 050 000 $
Year 17 : 10 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 300 000 $
Year 15 : 43 450 000 $
Year 16 : 31 050 000 $
Year 17 : 11 750 000 $

Farm Players Salaries
Zachary Sawchenko	210 000 $ (3)
Matt Tennyson	210 000 $ (3)
Brad Malone	170 000 $ (3)
Slater Koekkoek	170 000 $ (3)
Fredrik Claesson	150 000 $ (3)
Sven Andrighetto	150 000 $ (3)
Chris Bigras	130 000 $ (2)
Oskar Sundqvist	110 000 $ (1)
Jakob Lilja	110 000 $ (1)
Brian Ferlin	90 000 $ (3)
Dakota Mermis	90 000 $ (3)
Gavin Bayreuther	90 000 $ (2)
Nikolai Glukhov	90 000 $ (3)
Boris Katchouk	90 000 $ (3)
Samu Perhonen	90 000 $ (2)
Reese Johnson	88 083 $ (1)
Marek Tvrdon	80 000 $ (1)
Raphael Bussieres	80 000 $ (1)
Tom Wandell	80 000 $ (1)
Mark Barberio	80 000 $ (1)
Kevin Roy	80 000 $ (3)
Jhonas Enroth	80 000 $ (1)
Alexander Nylander	75 000 $ (3)
Timothy Gettinger	75 000 $ (3)
Brandon Gignac	75 000 $ (3)
Glenn Gawdin (Out of Payroll)	75 000 $ (2)
James Sheppard	75 000 $ (1)
Dennis Yan	75 000 $ (2)
Gustav Bouramman	75 000 $ (2)
Matthew Spencer	75 000 $ (2)
Justin Bailey	75 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 3 193 083 $
Year 15 : 2 335 000 $
Year 16 : 1 725 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 193 083 $
Year 15 : 2 335 000 $
Year 16 : 1 725 000 $
Year 17 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - 90 $ - 6 236 - 77,95%
Level 2:	6000 - 55 $ - 5 484 - 91,40%
Level 3:	3000 - 30 $ - 2 443 - 81,42%
Level 4:	5000 - 20 $ - 4 212 - 84,24%
Luxury :	1500 - 115 $ - 1 149 - 76,58%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 572 - 78,59%
Farm Level 2:	1000 - 15 $ - 973 - 97,26%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	19 523 - 83,08%
Average Income per Game	1 613 464 $
Year to Date Revenue	59 698 163 $
Farm
Home Games Left	4
Average Attendance - %	2 544 - 84,81%
Average Income per Game	100 921 $
Year to Date Revenue	3 734 062 $
Expense
Pro Players Total Salaries	74 666 667 $
Farm Players Total Salaries	6 481 750 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 446 200 $
Farm Year To Date Expenses	3 639 768 $
Pro Salary Cap To Date	65 011 339 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 453 855 $
Farm Estimated Season Revenue	403 682 $
Pro Remaining Season Days	28
Pro Expenses Per Days	349 612 $
Pro Estimated Expenses	9 789 136 $
Farm Remaining Season Days	27
Farm Expenses Per Days	30 756 $
Farm Estimated Expenses	830 412 $
Estimated Season Expenses	10 619 548 $
Season Salary Cap	74 666 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $	333 333 $
Estimate Over Minimum Salary Cap of 0 $	74 666 667 $
Current Bank Account	30 316 576 $
Projected Bank Account	26 554 565 $

Pro Players Salaries
Tyler Seguin	9 500 000 $ (4)
Carey Price	9 250 000 $ (3)
Nathan MacKinnon	8 650 000 $ (1)
David Pastrnak	8 000 000 $ (3)
Johnny Gaudreau	7 150 000 $ (1)
John Carlson	6 500 000 $ (1)
Tomas Hertl	5 500 000 $ (1)
Noah Hanifin	4 500 000 $ (2)
Evan Rodrigues	2 100 000 $ (1)
Brendan Gaunce	2 100 000 $ (1)
Brenden Dillon	1 700 000 $ (1)
Connor Brown	1 500 000 $ (1)
Greg Pateryn	1 500 000 $ (1)
Casey Cizikas	1 300 000 $ (2)
Sam Lafferty	1 100 000 $ (2)
Haydn Fleury	900 000 $ (1)
Joel Eriksson Ek	900 000 $ (1)
Cale Makar	900 000 $ (1)
Kirill Kaprizov	900 000 $ (2)
Vitek Vanecek	716 667 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 666 667 $
Year 15 : 34 550 000 $
Year 16 : 26 750 000 $
Year 17 : 9 500 000 $
Salary Average Commitment
Year 14 : 74 366 667 $
Year 15 : 34 250 000 $
Year 16 : 26 250 000 $
Year 17 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 666 667 $
Year 15 : 34 550 000 $
Year 16 : 26 750 000 $
Year 17 : 9 500 000 $

Farm Players Salaries
Melker Karlsson	1 300 000 $ (2)
Tanner Fritz	900 000 $ (1)
Lauri Korpikoski	900 000 $ (1)
Henrik Bjorklund	650 000 $ (1)
Adam Erne	170 000 $ (2)
Sergey Tolchinsky	170 000 $ (2)
Adam Lowry	170 000 $ (2)
Jordan Schroeder	150 000 $ (1)
Frederick Gaudreau (Out of Payroll)	150 000 $ (3)
Duncan Siemens	140 000 $ (1)
Carl Dahlstrom	140 000 $ (1)
Vyacheslav Leshchenko	130 000 $ (2)
Brett Connolly	125 000 $ (3)
Matt Bartkowski	125 000 $ (3)
Tyler Cuma	125 000 $ (3)
Anton Forsberg	120 000 $ (1)
Matt Frattin	110 000 $ (1)
Victor Mete	90 000 $ (3)
Rushan Rafikov	90 000 $ (2)
Libor Hajek	90 000 $ (2)
Jacob Peterson	84 250 $ (1)
Brent Moran	75 000 $ (3)
Mason McDonald	75 000 $ (2)
Alexis Binner	75 000 $ (1)
Steven Lorentz	72 500 $ (1)
Gage Ausmus	70 000 $ (2)
Kelsey Tessier	70 000 $ (2)
Petr Vrana	70 000 $ (2)
Marc-Antoine Pouliot	65 000 $ (1)
Alexandre Picard	65 000 $ (1)
Mark Flood	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 6 631 750 $
Year 15 : 1 925 000 $
Year 16 : 690 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 6 631 750 $
Year 15 : 1 925 000 $
Year 16 : 690 000 $
Year 17 : 0 $

Blues

Blues is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - 90 $ - 6 135 - 76,69%
Level 2:	6000 - 55 $ - 5 313 - 88,55%
Level 3:	3000 - 35 $ - 1 744 - 58,12%
Level 4:	4000 - 25 $ - 2 899 - 72,48%
Luxury :	1500 - 165 $ - 1 037 - 69,15%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 40 $ - 1 347 - 67,37%
Farm Level 2:	1000 - 25 $ - 492 - 49,23%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 129 - 76,13%
Average Income per Game	1 607 654 $
Year to Date Revenue	57 875 532 $
Farm
Home Games Left	5
Average Attendance - %	1 840 - 61,32%
Average Income per Game	95 118 $
Year to Date Revenue	3 424 246 $
Expense
Pro Players Total Salaries	76 650 000 $
Farm Players Total Salaries	4 205 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 670 771 $
Farm Year To Date Expenses	3 869 528 $
Pro Salary Cap To Date	64 235 825 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 038 268 $
Farm Estimated Season Revenue	475 590 $
Pro Remaining Season Days	28
Pro Expenses Per Days	358 837 $
Pro Estimated Expenses	10 047 436 $
Farm Remaining Season Days	27
Farm Expenses Per Days	20 117 $
Farm Estimated Expenses	543 159 $
Estimated Season Expenses	10 590 595 $
Season Salary Cap	76 650 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	-1 650 000 $
Estimate Over Minimum Salary Cap of 0 $	76 650 000 $
Current Bank Account	68 105 394 $
Projected Bank Account	66 028 657 $

Pro Players Salaries
Alexander Semin	7 500 000 $ (1)
Sergei Bobrovsky	7 000 000 $ (3)
Kyle Turris	7 000 000 $ (4)
Ryan Strome	7 000 000 $ (3)
Evander Kane	5 000 000 $ (2)
Boone Jenner	4 500 000 $ (2)
Jake Gardiner	4 500 000 $ (1)
Christian Dvorak	4 000 000 $ (1)
Dmitri Orlov	3 650 000 $ (1)
Xavier Ouellet	3 150 000 $ (1)
Joel Armia	3 000 000 $ (2)
Jesper Fast	2 650 000 $ (1)
Simon Despres	2 650 000 $ (1)
Jani Hakanpaa	2 600 000 $ (1)
Tim Schaller	2 500 000 $ (1)
Scott Wedgewood	2 375 000 $ (3)
Vladimir Sobotka	2 125 000 $ (2)
Jayson Megna	1 850 000 $ (3)
Teddy Blueger	1 700 000 $ (2)
Alexander Barabanov	1 000 000 $ (1)
Jake Bean	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 14 : 76 650 000 $
Year 15 : 42 450 000 $
Year 16 : 26 125 000 $
Year 17 : 7 000 000 $
Salary Average Commitment
Year 14 : 75 150 000 $
Year 15 : 40 950 000 $
Year 16 : 24 625 000 $
Year 17 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 76 650 000 $
Year 15 : 42 450 000 $
Year 16 : 26 125 000 $
Year 17 : 7 000 000 $

Farm Players Salaries
Jesse Joensuu	210 000 $ (2)
J.T. Brown	190 000 $ (2)
Dale Weise	185 000 $ (1)
Jeff Glass	175 000 $ (2)
Oscar Moller	175 000 $ (2)
Jordan Caron	175 000 $ (2)
Raphael Diaz	172 500 $ (2)
Alexei Marchenko	170 000 $ (2)
Alexander Urbom	170 000 $ (1)
Keith Kinkaid	165 000 $ (1)
Leo Komarov	155 000 $ (3)
Thomas Larkin	150 000 $ (1)
Miikka Salomaki	150 000 $ (1)
Zach Whitecloud	150 000 $ (3)
Ludvig Rensfeldt	150 000 $ (2)
Cameron Gaunce	145 000 $ (3)
Taylor Fedun	140 000 $ (3)
Darren Archibald	135 000 $ (3)
Luke Adam	130 000 $ (3)
Kirill Lyamin	115 000 $ (1)
Cody McLeod	115 000 $ (2)
Tyler Pitlick	110 000 $ (1)
Marek Viedensky	100 000 $ (1)
Anthony Peluso	97 500 $ (2)
Chet Pickard	95 000 $ (2)
Yann Sauve	90 000 $ (2)
Logan Stanley	90 000 $ (3)
Brett Lernout	75 000 $ (1)
Henrik Samuelsson	75 000 $ (2)
Brandon Duhaime	75 000 $ (1)
Daniel Audette	75 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 4 205 000 $
Year 15 : 2 835 000 $
Year 16 : 945 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 205 000 $
Year 15 : 2 835 000 $
Year 16 : 945 000 $
Year 17 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 6 039 - 75,48%
Level 2:	6000 - 57 $ - 4 425 - 73,76%
Level 3:	3000 - 26 $ - 2 435 - 81,17%
Level 4:	5000 - 21 $ - 4 036 - 80,72%
Luxury :	1500 - 133 $ - 1 070 - 71,36%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 377 - 68,86%
Farm Level 2:	1000 - 17 $ - 725 - 72,53%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	18 006 - 76,62%
Average Income per Game	1 537 526 $
Year to Date Revenue	55 350 937 $
Farm
Home Games Left	5
Average Attendance - %	2 102 - 70,08%
Average Income per Game	93 762 $
Year to Date Revenue	3 375 414 $
Expense
Pro Players Total Salaries	65 800 000 $
Farm Players Total Salaries	2 560 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 125 864 $
Farm Year To Date Expenses	2 311 656 $
Pro Salary Cap To Date	64 690 920 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 687 630 $
Farm Estimated Season Revenue	468 808 $
Pro Remaining Season Days	28
Pro Expenses Per Days	308 372 $
Pro Estimated Expenses	8 634 416 $
Farm Remaining Season Days	27
Farm Expenses Per Days	12 430 $
Farm Estimated Expenses	335 610 $
Estimated Season Expenses	8 970 026 $
Season Salary Cap	65 800 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	9 200 000 $
Estimate Over Minimum Salary Cap of 0 $	65 800 000 $
Current Bank Account	4 128 655 $
Projected Bank Account	3 315 067 $

Pro Players Salaries
Jamie Benn (Out of Payroll)	9 500 000 $ (3)
Jack Eichel (Out of Payroll)	9 000 000 $ (2)
P.K. Subban	8 000 000 $ (2)
Brayden Schenn	6 500 000 $ (2)
Adam Larsson	6 500 000 $ (4)
Logan Couture	6 000 000 $ (1)
Jonathan Drouin	5 150 000 $ (1)
Darnell Nurse	5 000 000 $ (2)
Ty Rattie	4 500 000 $ (3)
Carson Soucy	3 000 000 $ (2)
Matt Mahalak	2 650 000 $ (1)
Artur Gavrus	1 300 000 $ (2)
Boo Nieves (Out of Payroll)	1 300 000 $ (2)
Victor Rask	1 200 000 $ (1)
Patrick Russell	1 200 000 $ (3)
Jakub Klepis	1 100 000 $ (1)
Mackenzie Blackwood	900 000 $ (1)
Nicolas Aube-Kubel	900 000 $ (1)
Sebastian Aho (DEF)	900 000 $ (1)
Justin Danforth	750 000 $ (1)
Calle Rosen	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 76 100 000 $
Year 15 : 55 800 000 $
Year 16 : 21 700 000 $
Year 17 : 6 500 000 $
Salary Average Commitment
Year 14 : 84 900 009 $
Year 15 : 64 600 009 $
Year 16 : 30 500 009 $
Year 17 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 76 100 000 $
Year 15 : 55 800 000 $
Year 16 : 21 700 000 $
Year 17 : 6 500 000 $

Farm Players Salaries
Austin Madaisky	170 000 $ (2)
Johan Sundstrom	170 000 $ (2)
Kristopher Foucault	150 000 $ (1)
Martin Ouellette	150 000 $ (2)
Philip Lane	150 000 $ (2)
Matt Donovan	100 000 $ (3)
Kristoffer Berglund	100 000 $ (2)
Dillon Donnelly	100 000 $ (1)
Nicolas Kerdiles	100 000 $ (3)
Joachim Nermark	100 000 $ (3)
Shawn Lalonde	100 000 $ (3)
Keaton Ellerby	90 000 $ (3)
John Quenneville	90 000 $ (1)
Barry Brust	90 000 $ (1)
Austen Brassard	90 000 $ (3)
Olivier Archambault	80 000 $ (3)
Patrick McNally	80 000 $ (3)
Keegan Iverson	80 000 $ (3)
Petter Granberg	80 000 $ (3)
Max Gardiner	75 000 $ (2)
Julien Nantel	75 000 $ (2)
Peter Cehlarik	75 000 $ (1)
Luke Philp	75 000 $ (1)
Samuel Kurker	65 000 $ (1)
Sebastian Collberg	65 000 $ (1)
Jake Paterson	60 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 14 : 2 560 000 $
Year 15 : 1 790 000 $
Year 16 : 900 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 560 000 $
Year 15 : 1 790 000 $
Year 16 : 900 000 $
Year 17 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 70 $ - 7 729 - 96,61%
Level 2:	6000 - 50 $ - 5 486 - 91,44%
Level 3:	3000 - 30 $ - 2 411 - 80,35%
Level 4:	5000 - 10 $ - 4 761 - 95,22%
Luxury :	1000 - 90 $ - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 20 $ - 1 990 - 99,52%
Farm Level 2:	1000 - 7 $ - 999 - 99,92%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	21 387 - 92,99%
Average Income per Game	1 435 361 $
Year to Date Revenue	50 237 642 $
Farm
Home Games Left	5
Average Attendance - %	2 990 - 99,65%
Average Income per Game	67 864 $
Year to Date Revenue	2 443 100 $
Expense
Pro Players Total Salaries	74 875 000 $
Farm Players Total Salaries	3 592 667 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 319 189 $
Farm Year To Date Expenses	2 543 003 $
Pro Salary Cap To Date	63 884 308 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 612 167 $
Farm Estimated Season Revenue	339 319 $
Pro Remaining Season Days	28
Pro Expenses Per Days	350 581 $
Pro Estimated Expenses	9 816 268 $
Farm Remaining Season Days	27
Farm Expenses Per Days	17 255 $
Farm Estimated Expenses	465 885 $
Estimated Season Expenses	10 282 153 $
Season Salary Cap	74 875 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	125 000 $
Estimate Over Minimum Salary Cap of 0 $	74 875 000 $
Current Bank Account	44 271 947 $
Projected Bank Account	42 941 280 $

Pro Players Salaries
Jonathan Toews	9 250 000 $ (1)
Jakub Voracek	8 500 000 $ (4)
Frederik Andersen	7 500 000 $ (4)
Derick Brassard	7 500 000 $ (2)
Anthony Cirelli	6 500 000 $ (2)
Zach Boychuk	6 500 000 $ (3)
Alexander Radulov	6 000 000 $ (4)
John Klingberg	6 000 000 $ (2)
Michael Del Zotto	4 000 000 $ (1)
Nathan Beaulieu	3 000 000 $ (2)
Matt Roy	2 650 000 $ (1)
Dawson Mercer	900 000 $ (3)
Andrew Peeke	900 000 $ (3)
Eric Comrie	900 000 $ (1)
Kailer Yamamoto	900 000 $ (3)
Carsen Twarynski	900 000 $ (1)
Dmitry Zavgorodniy	750 000 $ (3)
Maxim Letunov	750 000 $ (1)
Alexander Dergachyov	750 000 $ (1)
Mark Friedman	725 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 875 000 $
Year 15 : 54 950 000 $
Year 16 : 31 950 000 $
Year 17 : 22 000 000 $
Salary Average Commitment
Year 14 : 72 525 000 $
Year 15 : 52 600 000 $
Year 16 : 29 600 000 $
Year 17 : 19 650 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 875 000 $
Year 15 : 54 950 000 $
Year 16 : 31 950 000 $
Year 17 : 22 000 000 $

Farm Players Salaries
Ethan Werek	1 000 000 $ (3)
Trevor Moore	140 000 $ (1)
Julien Pelletier	130 000 $ (2)
Mark McNeill	120 000 $ (3)
Tim Heed	120 000 $ (3)
Jeremy Smith	110 000 $ (1)
Jesper Pettersson	110 000 $ (1)
Mat Clark	100 000 $ (1)
David Musil	100 000 $ (3)
Taylor Beck	100 000 $ (3)
Kyle Capobianco	90 000 $ (3)
Dustin Jeffrey	90 000 $ (2)
Justin Sefton	90 000 $ (1)
Simon Fernholm	90 000 $ (3)
Lucas Carlsson	90 000 $ (2)
Brandon Whitney	90 000 $ (3)
Philipp Kurashev	90 000 $ (3)
Dylan Blujus	80 000 $ (1)
Dylan Sadowy	80 000 $ (2)
Carter Ashton	80 000 $ (1)
Francesco Lapenna	75 000 $ (3)
Juho Lammikko	75 000 $ (1)
Aapeli Rasanen	75 000 $ (3)
Oliver Okuliar	75 000 $ (2)
Brad Morrison	75 000 $ (2)
Xavier Simoneau	75 000 $ (2)
Parker Kelly	72 667 $ (1)
Dante Salituro	70 000 $ (1)
Robin Kovacs	50 000 $ (1)
Matia Marcantuoni	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 3 592 667 $
Year 15 : 1 665 000 $
Year 16 : 1 050 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 592 667 $
Year 15 : 1 665 000 $
Year 16 : 1 050 000 $
Year 17 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 5 451 - 77,87%
Level 2:	5000 - 60 $ - 4 167 - 83,34%
Level 3:	2000 - 35 $ - 1 811 - 90,55%
Level 4:	4000 - 20 $ - 3 949 - 98,72%
Luxury :	1000 - 200 $ - 727 - 72,66%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 552 - 77,62%
Farm Level 2:	1000 - 15 $ - 953 - 95,31%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	16 104 - 84,76%
Average Income per Game	1 515 898 $
Year to Date Revenue	56 088 242 $
Farm
Home Games Left	5
Average Attendance - %	2 506 - 83,52%
Average Income per Game	99 517 $
Year to Date Revenue	3 582 627 $
Expense
Pro Players Total Salaries	74 250 000 $
Farm Players Total Salaries	2 070 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 924 010 $
Farm Year To Date Expenses	2 100 222 $
Pro Salary Cap To Date	63 489 100 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 063 594 $
Farm Estimated Season Revenue	497 587 $
Pro Remaining Season Days	28
Pro Expenses Per Days	347 674 $
Pro Estimated Expenses	9 734 872 $
Farm Remaining Season Days	27
Farm Expenses Per Days	10 140 $
Farm Estimated Expenses	273 780 $
Estimated Season Expenses	10 008 652 $
Season Salary Cap	74 250 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	750 000 $
Estimate Over Minimum Salary Cap of 0 $	74 250 000 $
Current Bank Account	58 651 541 $
Projected Bank Account	55 204 070 $

Pro Players Salaries
Leon Draisaitl	9 500 000 $ (3)
Steve Mason	7 500 000 $ (3)
Ryan Ellis	6 500 000 $ (1)
TJ Brodie	6 000 000 $ (2)
Conor Sheary	5 500 000 $ (4)
Zach Bogosian	5 500 000 $ (1)
Tyler Ennis	5 500 000 $ (1)
Anthony Duclair	5 000 000 $ (3)
Ryan Graves	4 000 000 $ (2)
Mark Jankowski	2 650 000 $ (1)
Tobias Rieder	2 650 000 $ (1)
Jordan Oesterle	2 650 000 $ (1)
Sean Kuraly	2 500 000 $ (1)
Mirco Mueller	2 000 000 $ (2)
Carter Hutton	2 000 000 $ (2)
Josh Archibald	1 300 000 $ (2)
Robert Thomas	900 000 $ (3)
Jason Dickinson	900 000 $ (1)
Andrei Svechnikov	900 000 $ (1)
Chris Brown	800 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 250 000 $
Year 15 : 44 500 000 $
Year 16 : 28 400 000 $
Year 17 : 5 500 000 $
Salary Average Commitment
Year 14 : 71 400 000 $
Year 15 : 41 650 000 $
Year 16 : 27 050 000 $
Year 17 : 4 150 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 250 000 $
Year 15 : 44 500 000 $
Year 16 : 28 400 000 $
Year 17 : 5 500 000 $

Farm Players Salaries
Connor Dewar (Out of Payroll)	825 833 $ (1)
Brendan Woods (Out of Payroll)	150 000 $ (2)
Joe Morrow	130 000 $ (2)
Timo Pielmeier	100 000 $ (1)
Aaron Ness	100 000 $ (2)
Curtis Valk	100 000 $ (3)
Daniel Rahimi	100 000 $ (2)
Geoff Platt	100 000 $ (3)
Petr Straka	100 000 $ (1)
Curtis Hamilton	100 000 $ (1)
Dennis Gilbert	100 000 $ (2)
Nicolas Meloche	90 000 $ (3)
Ivan Telegin	90 000 $ (2)
Dmitri Kugryshev	90 000 $ (1)
Isaac Ratcliffe	90 000 $ (3)
Joey Leach (Out of Payroll)	80 000 $ (1)
Niclas Bergfors	80 000 $ (1)
Connor Chatham	75 000 $ (1)
Miles Gendron	75 000 $ (1)
Artem Artemov	75 000 $ (2)
Sergey Zborovskiy	75 000 $ (2)
Matt Filipe (Out of Payroll)	75 000 $ (3)
Kasper Bjorkqvist (Out of Payroll)	75 000 $ (3)
Milan Kytnar (Out of Payroll)	70 000 $ (1)
Matej Stransky	70 000 $ (1)
Justin Peters	65 000 $ (2)
Emil Lundberg	65 000 $ (1)
Samuel Fejes	65 000 $ (1)
Emile Poirier	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 14 : 3 270 833 $
Year 15 : 1 415 000 $
Year 16 : 530 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 270 833 $
Year 15 : 1 415 000 $
Year 16 : 530 000 $
Year 17 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 6 180 - 77,25%
Level 2:	5000 - 50 $ - 4 985 - 99,70%
Level 3:	2000 - 35 $ - 1 760 - 88,00%
Level 4:	4000 - 20 $ - 3 923 - 98,07%
Luxury :	1000 - 140 $ - 993 - 99,34%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 213 - 60,66%
Farm Level 2:	1000 - 20 $ - 631 - 63,13%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 842 - 89,21%
Average Income per Game	1 518 459 $
Year to Date Revenue	54 664 533 $
Farm
Home Games Left	5
Average Attendance - %	1 844 - 61,48%
Average Income per Game	97 468 $
Year to Date Revenue	3 508 848 $
Expense
Pro Players Total Salaries	74 550 000 $
Farm Players Total Salaries	2 860 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 072 102 $
Farm Year To Date Expenses	2 624 553 $
Pro Salary Cap To Date	63 637 198 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 592 296 $
Farm Estimated Season Revenue	487 340 $
Pro Remaining Season Days	28
Pro Expenses Per Days	349 070 $
Pro Estimated Expenses	9 773 960 $
Farm Remaining Season Days	27
Farm Expenses Per Days	13 832 $
Farm Estimated Expenses	373 464 $
Estimated Season Expenses	10 147 424 $
Season Salary Cap	74 550 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	450 000 $
Estimate Over Minimum Salary Cap of 0 $	74 550 000 $
Current Bank Account	(4 154 624 $)
Projected Bank Account	(6 222 412 $)

Pro Players Salaries
Gabriel Landeskog	8 500 000 $ (4)
Duncan Keith	7 000 000 $ (1)
Jordan Staal	6 500 000 $ (1)
Jonathan Marchessault	6 500 000 $ (2)
Petr Mrazek	6 250 000 $ (3)
Jeff Petry	5 500 000 $ (2)
Ondrej Palat	5 000 000 $ (3)
Bryan Rust	4 500 000 $ (3)
Tyler Bozak	4 000 000 $ (2)
Justin Schultz	4 000 000 $ (1)
Philippe Myers	3 150 000 $ (1)
Brandon Tanev	2 650 000 $ (1)
Devon Toews	2 500 000 $ (2)
Sam Bennett	2 000 000 $ (3)
Casey DeSmith	1 250 000 $ (1)
Anthony Beauvillier	900 000 $ (1)
Denis Gurianov	900 000 $ (2)
Daniel Sprong	900 000 $ (2)
Joshua Norris	900 000 $ (2)
Anton Lundell	900 000 $ (3)
Joel Hanley	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 74 550 000 $
Year 15 : 48 350 000 $
Year 16 : 27 150 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 74 350 000 $
Year 15 : 48 150 000 $
Year 16 : 27 150 000 $
Year 17 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 550 000 $
Year 15 : 48 350 000 $
Year 16 : 27 150 000 $
Year 17 : 8 500 000 $

Farm Players Salaries
Oscar Lindberg	180 000 $ (2)
Laurent Brossoit	170 000 $ (2)
Hunter Shinkaruk	150 000 $ (2)
Daniel Carr	150 000 $ (2)
David Desharnais	140 000 $ (1)
Andrey Pedan	130 000 $ (2)
Eric Fehr	120 000 $ (1)
Iiro Pakarinen	115 000 $ (2)
Linus Omark	110 000 $ (1)
Alex Grant	100 000 $ (2)
Kirill Kabanov	100 000 $ (3)
Richard Nedomlel	100 000 $ (2)
Juraj Mikus	100 000 $ (2)
Chris Bourque	100 000 $ (3)
Albert Yarullin	90 000 $ (3)
Michael Paliotta	90 000 $ (1)
Peter Andersson	90 000 $ (1)
Ryan Button	90 000 $ (1)
Robin Figren	90 000 $ (3)
Simon Hjalmarsson	90 000 $ (3)
Linus Arnesson	80 000 $ (2)
Ty Lewis	75 000 $ (3)
Vladislav Kamenev (Out of Payroll)	75 000 $ (3)
Daniel Moynihan	75 000 $ (1)
Mark Alt	70 000 $ (1)
Jonas Gustavsson	70 000 $ (3)
Francis Beauvillier	65 000 $ (1)
Philippe Cornet	60 000 $ (1)
Ryan Stoa	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 14 : 2 935 000 $
Year 15 : 1 965 000 $
Year 16 : 690 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 935 000 $
Year 15 : 1 965 000 $
Year 16 : 690 000 $
Year 17 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 77 $ - 7 593 - 94,91%
Level 2:	5000 - 56 $ - 4 909 - 98,19%
Level 3:	2000 - 32 $ - 1 902 - 95,08%
Level 4:	4000 - 20 $ - 3 914 - 97,85%
Luxury :	1000 - 168 $ - 962 - 96,18%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 31 $ - 1 912 - 95,58%
Farm Level 2:	1000 - 15 $ - 939 - 93,88%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	19 280 - 96,40%
Average Income per Game	1 627 298 $
Year to Date Revenue	58 582 728 $
Farm
Home Games Left	4
Average Attendance - %	2 850 - 95,01%
Average Income per Game	107 034 $
Year to Date Revenue	3 960 261 $
Expense
Pro Players Total Salaries	73 850 000 $
Farm Players Total Salaries	8 029 250 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 849 843 $
Farm Year To Date Expenses	3 200 018 $
Pro Salary Cap To Date	64 414 946 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 136 490 $
Farm Estimated Season Revenue	428 136 $
Pro Remaining Season Days	28
Pro Expenses Per Days	345 814 $
Pro Estimated Expenses	9 682 792 $
Farm Remaining Season Days	27
Farm Expenses Per Days	37 987 $
Farm Estimated Expenses	1 025 649 $
Estimated Season Expenses	10 708 441 $
Season Salary Cap	73 850 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 150 000 $
Estimate Over Minimum Salary Cap of 0 $	73 850 000 $
Current Bank Account	20 365 951 $
Projected Bank Account	18 222 136 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (1)
Tuukka Rask	7 600 000 $ (1)
Oliver Ekman Larsson	6 500 000 $ (4)
Nikolaj Ehlers	6 150 000 $ (1)
Elias Lindholm	6 000 000 $ (2)
Zachary Hyman	5 500 000 $ (5)
Seth Jones	4 650 000 $ (1)
Alexander Wennberg	4 500 000 $ (2)
Neal Pionk	4 000 000 $ (2)
Esa Lindell	3 650 000 $ (1)
Victor Olofsson	2 650 000 $ (1)
Josh Anderson	2 650 000 $ (1)
Dominik Kubalik	2 500 000 $ (2)
Michal Kempny	2 500 000 $ (1)
Artem Zub	2 000 000 $ (1)
Johan Larsson	1 700 000 $ (2)
Ville Husso	900 000 $ (1)
Myles Bell	900 000 $ (1)
Nic Petan	900 000 $ (2)
Tomas Hyka	600 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 73 850 000 $
Year 15 : 31 600 000 $
Year 16 : 12 000 000 $
Year 17 : 12 000 000 $
Salary Average Commitment
Year 14 : 73 600 000 $
Year 15 : 31 350 000 $
Year 16 : 11 750 000 $
Year 17 : 11 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 850 000 $
Year 15 : 31 600 000 $
Year 16 : 12 000 000 $
Year 17 : 12 000 000 $

Farm Players Salaries
Tyler Wotherspoon	1 500 000 $ (1)
Jujhar Khaira	1 500 000 $ (1)
Brendan Leipsic	1 200 000 $ (1)
Logan O'Connor	1 000 000 $ (2)
Chris Driedger	210 000 $ (1)
Chase de Leo	200 000 $ (3)
Ryan Macinnis	200 000 $ (3)
Malcolm Subban	160 000 $ (3)
Teemu Pulkkinen	140 000 $ (1)
Jacob De La Rose	130 000 $ (3)
Michael McCarron	130 000 $ (2)
Christoffer Ehn	120 000 $ (3)
Zac Dalpe	120 000 $ (2)
Jeremy Morin	100 000 $ (1)
Liam O'Brien	100 000 $ (3)
Riley Tufte	90 000 $ (3)
Jansen Harkins	90 000 $ (2)
Jacob Middleton	90 000 $ (1)
Colby Robak	90 000 $ (2)
Michael Downing	90 000 $ (2)
Nick Ebert	90 000 $ (1)
Daniil Miromanov	84 250 $ (1)
Oscar Dansk	80 000 $ (3)
Jeremie Blain	80 000 $ (1)
Deven Sideroff	75 000 $ (1)
Jack Dougherty	75 000 $ (1)
Parker Wotherspoon	75 000 $ (3)
Julius Honka	75 000 $ (1)
Joonas Rask	70 000 $ (1)
Tye McGinn	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 8 029 250 $
Year 15 : 1 775 000 $
Year 16 : 1 155 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 8 029 250 $
Year 15 : 1 775 000 $
Year 16 : 1 155 000 $
Year 17 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 72 $ - 6 830 - 85,38%
Level 2:	5000 - 47 $ - 4 823 - 96,46%
Level 3:	2000 - 36 $ - 1 491 - 74,57%
Level 4:	4000 - 15 $ - 2 388 - 59,69%
Luxury :	1000 - 130 $ - 748 - 74,78%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 602 - 80,08%
Farm Level 2:	1000 - 15 $ - 952 - 95,17%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	16 280 - 81,40%
Average Income per Game	1 546 026 $
Year to Date Revenue	57 202 976 $
Farm
Home Games Left	5
Average Attendance - %	2 553 - 85,11%
Average Income per Game	101 980 $
Year to Date Revenue	3 671 292 $
Expense
Pro Players Total Salaries	73 150 000 $
Farm Players Total Salaries	2 841 750 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 341 631 $
Farm Year To Date Expenses	2 608 681 $
Pro Salary Cap To Date	63 906 726 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 184 106 $
Farm Estimated Season Revenue	509 902 $
Pro Remaining Season Days	28
Pro Expenses Per Days	342 558 $
Pro Estimated Expenses	9 591 624 $
Farm Remaining Season Days	27
Farm Expenses Per Days	13 746 $
Farm Estimated Expenses	371 142 $
Estimated Season Expenses	9 962 766 $
Season Salary Cap	73 150 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 850 000 $
Estimate Over Minimum Salary Cap of 0 $	73 150 000 $
Current Bank Account	31 148 545 $
Projected Bank Account	27 879 787 $

Pro Players Salaries
Chris Kreider	6 500 000 $ (5)
David Perron	6 000 000 $ (4)
Jussi Jokinen	6 000 000 $ (1)
Jacob Trouba	6 000 000 $ (4)
Joe Pavelski	6 000 000 $ (2)
Teuvo Teravainen	6 000 000 $ (3)
Matt Murray	5 750 000 $ (1)
Brent Seabrook	5 000 000 $ (2)
Oliver Bjorkstrand	4 650 000 $ (1)
Adam Henrique	4 500 000 $ (2)
Charlie Coyle	4 000 000 $ (2)
Cedric Paquette	3 150 000 $ (1)
Chad Ruhwedel	2 200 000 $ (2)
Linden Vey	2 100 000 $ (1)
Ryan Lindgren	900 000 $ (2)
Ilya Samsonov	900 000 $ (3)
Travis Ewanyk	900 000 $ (1)
Pavel Zacha	900 000 $ (2)
Alexandre Carrier	900 000 $ (2)
Matt Murphy	800 000 $ (3)
Loik Leveille (Out of Payroll)	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 73 850 000 $
Year 15 : 50 600 000 $
Year 16 : 26 200 000 $
Year 17 : 18 500 000 $
Salary Average Commitment
Year 14 : 71 850 000 $
Year 15 : 48 600 000 $
Year 16 : 24 200 000 $
Year 17 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 850 000 $
Year 15 : 50 600 000 $
Year 16 : 26 200 000 $
Year 17 : 18 500 000 $

Farm Players Salaries
Mark Olver	150 000 $ (2)
Richard Bachman	150 000 $ (2)
Brock McGinn	150 000 $ (1)
Drake Caggiula	150 000 $ (1)
Marcel Noebels	140 000 $ (1)
Alex Biega	135 000 $ (2)
Cory Conacher	125 000 $ (3)
Jordan Schmaltz	120 000 $ (1)
Mikhail Vorobyev	120 000 $ (3)
Max Reinhart	100 000 $ (2)
Patrik Bartosak	100 000 $ (3)
Corey Tropp	90 000 $ (1)
Nicholas Merkley	90 000 $ (2)
Evgeny Svechnikov	90 000 $ (2)
Eddie Lack	90 000 $ (3)
Jasper Weatherby	84 250 $ (1)
Vladimir Zharkov	80 000 $ (2)
Niklas Hansson	80 000 $ (1)
Mitchell Stephens	75 000 $ (2)
Sami Niku	75 000 $ (2)
Keaton Thompson	75 000 $ (2)
Connor Hurley	75 000 $ (1)
Brandon Hickey	75 000 $ (1)
Grant Hutton	72 500 $ (1)
Alexander Avtsin	70 000 $ (2)
Taylor Cammarata	70 000 $ (1)
Anthony Florentino	60 000 $ (1)
Avery Peterson	50 000 $ (1)
Ryan Fitzgerald	50 000 $ (1)
Jordy Stallard	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 2 841 750 $
Year 15 : 1 525 000 $
Year 16 : 435 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 841 750 $
Year 15 : 1 525 000 $
Year 16 : 435 000 $
Year 17 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 90 $ - 6 178 - 88,26%
Level 2:	5000 - 65 $ - 3 822 - 76,43%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 973 - 99,33%
Luxury :	1000 - 175 $ - 827 - 82,72%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 566 - 78,29%
Farm Level 2:	1000 - 15 $ - 957 - 95,66%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 800 - 88,42%
Average Income per Game	1 524 164 $
Year to Date Revenue	54 869 906 $
Farm
Home Games Left	5
Average Attendance - %	2 522 - 84,08%
Average Income per Game	100 267 $
Year to Date Revenue	3 609 602 $
Expense
Pro Players Total Salaries	74 550 000 $
Farm Players Total Salaries	2 837 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 050 402 $
Farm Year To Date Expenses	2 526 504 $
Pro Salary Cap To Date	64 615 444 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 620 820 $
Farm Estimated Season Revenue	501 334 $
Pro Remaining Season Days	28
Pro Expenses Per Days	349 070 $
Pro Estimated Expenses	9 773 960 $
Farm Remaining Season Days	27
Farm Expenses Per Days	13 727 $
Farm Estimated Expenses	370 629 $
Estimated Season Expenses	10 144 589 $
Season Salary Cap	74 550 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	450 000 $
Estimate Over Minimum Salary Cap of 0 $	74 550 000 $
Current Bank Account	546 604 $
Projected Bank Account	(1 475 831 $)

Pro Players Salaries
Erik Karlsson	9 500 000 $ (5)
Nicklas Backstrom	9 500 000 $ (3)
Blake Wheeler	8 000 000 $ (1)
Mika Zibanejad	7 000 000 $ (4)
Ben Bishop	6 500 000 $ (2)
J.T. Miller	6 000 000 $ (2)
Joshua Morrissey	4 650 000 $ (1)
Ryan Pulock	4 500 000 $ (2)
Anthony Mantha	4 500 000 $ (2)
Zachary Sanford	3 000 000 $ (2)
Erik Gustafsson	2 650 000 $ (1)
Colton Sissons	1 700 000 $ (1)
Michael Dal Colle	900 000 $ (1)
Brendan Perlini	900 000 $ (1)
Martin Fehervary	900 000 $ (3)
Lucas Raymond	900 000 $ (3)
Marcus Hogberg	900 000 $ (1)
Nicolas Roy	900 000 $ (2)
Jesse Puljujarvi	900 000 $ (3)
Corey Schueneman	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 550 000 $
Year 15 : 54 100 000 $
Year 16 : 28 700 000 $
Year 17 : 16 500 000 $
Salary Average Commitment
Year 14 : 73 550 000 $
Year 15 : 53 100 000 $
Year 16 : 27 700 000 $
Year 17 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 550 000 $
Year 15 : 54 100 000 $
Year 16 : 28 700 000 $
Year 17 : 16 500 000 $

Farm Players Salaries
Maxime Lagace	170 000 $ (2)
Matt Puempel	170 000 $ (2)
Jacob Deserres	150 000 $ (2)
Ryan Tesink	150 000 $ (1)
Justin Abdelkader	150 000 $ (1)
Andreas Borgman	130 000 $ (2)
Jyrki Jokipakka	125 000 $ (3)
Eric Gelinas	125 000 $ (3)
Damien Brunner	100 000 $ (3)
Arttu Ruotsalainen	92 500 $ (1)
Nikolai Prokhorkin	90 000 $ (1)
Markus Niemelainen	90 000 $ (3)
Edward Pasquale	90 000 $ (3)
Wiley Sherman	90 000 $ (2)
Ludwig Bystrom	90 000 $ (3)
Marc-Olivier Roy	80 000 $ (1)
Zack Mitchell (Out of Payroll)	80 000 $ (3)
Noah Juulsen	75 000 $ (2)
Niklas Tikkinen	75 000 $ (1)
Zach Gallant	75 000 $ (2)
Luke Lockhart	75 000 $ (1)
Vitaly Abramov	75 000 $ (3)
Alex Coulombe	75 000 $ (1)
Shane Eiserman	75 000 $ (1)
Eric Cornel	75 000 $ (1)
Daniel Muzito-Bagenda	75 000 $ (1)
Zakhar Arzamastsev	75 000 $ (1)
Conner Bleackley	75 000 $ (1)
Logan Nelson	70 000 $ (2)
Evan Allen	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 2 917 500 $
Year 15 : 1 705 000 $
Year 16 : 775 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 917 500 $
Year 15 : 1 705 000 $
Year 16 : 775 000 $
Year 17 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - 95 $ - 5 782 - 72,27%
Level 2:	6000 - 67 $ - 3 730 - 62,16%
Level 3:	3000 - 38 $ - 1 615 - 53,83%
Level 4:	4000 - 28 $ - 2 576 - 64,40%
Luxury :	1000 - 185 $ - 773 - 77,31%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 36 $ - 1 502 - 75,10%
Farm Level 2:	1000 - 18 $ - 686 - 68,62%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	14 475 - 65,79%
Average Income per Game	1 505 890 $
Year to Date Revenue	54 212 038 $
Farm
Home Games Left	5
Average Attendance - %	2 188 - 72,94%
Average Income per Game	96 313 $
Year to Date Revenue	3 467 279 $
Expense
Pro Players Total Salaries	74 450 000 $
Farm Players Total Salaries	2 659 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 622 313 $
Farm Year To Date Expenses	3 367 238 $
Pro Salary Cap To Date	63 187 480 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 529 450 $
Farm Estimated Season Revenue	481 567 $
Pro Remaining Season Days	28
Pro Expenses Per Days	348 605 $
Pro Estimated Expenses	9 760 940 $
Farm Remaining Season Days	27
Farm Expenses Per Days	12 895 $
Farm Estimated Expenses	348 165 $
Estimated Season Expenses	10 109 105 $
Season Salary Cap	74 450 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	550 000 $
Estimate Over Minimum Salary Cap of 0 $	74 450 000 $
Current Bank Account	51 383 119 $
Projected Bank Account	49 285 031 $

Pro Players Salaries
Alexander Ovechkin	9 000 000 $ (3)
Mikael Granlund	7 000 000 $ (3)
Shea Theodore	6 000 000 $ (3)
Antti Niemi	5 750 000 $ (1)
Marc Staal	5 650 000 $ (1)
Tomas Tatar	5 500 000 $ (2)
Tom Wilson	4 500 000 $ (3)
Dylan Strome	4 000 000 $ (3)
Brandon Montour	3 500 000 $ (2)
Markus Nutivaara	3 500 000 $ (3)
Micheal Ferland	3 150 000 $ (1)
Troy Terry	3 000 000 $ (2)
Colin Miller	2 650 000 $ (1)
Joseph Blandisi	2 500 000 $ (2)
Adam Gaudette	2 500 000 $ (2)
Joakim Ryan	2 100 000 $ (1)
Kaapo Kahkonen	900 000 $ (2)
Carl Grundstrom	900 000 $ (2)
Nicklas Jensen	800 000 $ (1)
Tanner Jeannot	800 000 $ (1)
Samuel Morin	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 74 450 000 $
Year 15 : 52 800 000 $
Year 16 : 34 000 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 950 000 $
Year 15 : 53 300 000 $
Year 16 : 34 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 450 000 $
Year 15 : 52 800 000 $
Year 16 : 34 000 000 $
Year 17 : 0 $

Farm Players Salaries
Reid Boucher	265 000 $ (1)
Alexei Emelin	170 000 $ (1)
Andrej Nestrasil	140 000 $ (2)
Dan Sexton	140 000 $ (1)
Antoine Bibeau	130 000 $ (2)
Joel Kellman	100 000 $ (2)
Harri Sateri	100 000 $ (2)
Antoine Samuel	90 000 $ (1)
Brock Beukeboom	90 000 $ (2)
Kristian Reichel	90 000 $ (3)
Austin Strand	90 000 $ (2)
Brandon Mcmillan	87 500 $ (1)
Cody Almond	80 000 $ (2)
Carl Klingberg	80 000 $ (1)
Vinny Saponari	77 000 $ (1)
Joseph Cecconi (Out of Payroll)	75 000 $ (2)
Eetu Tuulola	75 000 $ (3)
Otto Makinen	75 000 $ (3)
Jeffrey Viel	75 000 $ (1)
Oliver Kylington	75 000 $ (2)
Joni Tuulola	75 000 $ (2)
Jake Walman	75 000 $ (1)
Fredrik Forsberg (Out of Payroll)	75 000 $ (1)
Bobby Butler	70 000 $ (1)
Harrison Ruopp	70 000 $ (1)
Yannick Veilleux	70 000 $ (1)
Andrew Bodnarchuk	70 000 $ (1)
Ben Maxwell	70 000 $ (1)
Cory Emmerton	70 000 $ (1)
Dalton Smith	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 2 809 500 $
Year 15 : 1 195 000 $
Year 16 : 240 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 809 500 $
Year 15 : 1 195 000 $
Year 16 : 240 000 $
Year 17 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - 88 $ - 7 385 - 92,32%
Level 2:	5000 - 55 $ - 4 988 - 99,75%
Level 3:	2000 - 33 $ - 1 852 - 92,58%
Level 4:	4000 - 18 $ - 3 967 - 99,18%
Luxury :	1000 - 185 $ - 786 - 78,65%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 510 - 75,50%
Farm Level 2:	1000 - 15 $ - 937 - 93,65%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	18 978 - 94,89%
Average Income per Game	1 683 146 $
Year to Date Revenue	60 593 248 $
Farm
Home Games Left	5
Average Attendance - %	2 446 - 81,55%
Average Income per Game	96 999 $
Year to Date Revenue	3 491 971 $
Expense
Pro Players Total Salaries	66 367 500 $
Farm Players Total Salaries	2 115 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 318 308 $
Farm Year To Date Expenses	1 954 372 $
Pro Salary Cap To Date	62 883 354 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 415 729 $
Farm Estimated Season Revenue	484 996 $
Pro Remaining Season Days	28
Pro Expenses Per Days	311 012 $
Pro Estimated Expenses	8 708 336 $
Farm Remaining Season Days	27
Farm Expenses Per Days	10 350 $
Farm Estimated Expenses	279 450 $
Estimated Season Expenses	8 987 786 $
Season Salary Cap	66 367 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $	8 632 500 $
Estimate Over Minimum Salary Cap of 0 $	66 367 500 $
Current Bank Account	30 006 320 $
Projected Bank Account	29 919 259 $

Pro Players Salaries
Paul Stastny	9 000 000 $ (2)
Brad Marchand (Out of Payroll)	8 000 000 $ (1)
Ryan Johansen	8 000 000 $ (4)
Ryan McDonagh	6 500 000 $ (4)
Pavel Buchnevich	6 500 000 $ (5)
Tyler Johnson	6 000 000 $ (3)
Anthony DeAngelo	5 500 000 $ (3)
Torey Krug	5 000 000 $ (2)
Nail Yakupov	4 650 000 $ (1)
James Reimer	4 000 000 $ (1)
Michal Repik	1 825 000 $ (1)
Jimmy Vesey	1 800 000 $ (1)
K'andre Miller	900 000 $ (3)
Filip Hronek	900 000 $ (1)
Trevor Zegras	900 000 $ (3)
Quinn Hughes	900 000 $ (2)
Max Comtois	900 000 $ (2)
Karel Vejmelka	842 500 $ (1)
Michael Bunting	750 000 $ (1)
Kiefer Sherwood	750 000 $ (1)
Filip Chlapik	750 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 14 : 74 367 500 $
Year 15 : 50 850 000 $
Year 16 : 34 300 000 $
Year 17 : 21 000 000 $
Salary Average Commitment
Year 14 : 73 267 500 $
Year 15 : 49 750 000 $
Year 16 : 33 200 000 $
Year 17 : 19 900 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 367 500 $
Year 15 : 50 850 000 $
Year 16 : 34 300 000 $
Year 17 : 21 000 000 $

Farm Players Salaries
Rob O'Gara	140 000 $ (1)
Peter Regin	100 000 $ (3)
Brandon Archibald (Out of Payroll)	100 000 $ (1)
Cody Sol	100 000 $ (1)
Nathan Noel	100 000 $ (2)
Dan Blackburn	100 000 $ (2)
Erik Karlsson (foward)	100 000 $ (3)
Marek Langhamer	90 000 $ (1)
Jakub Zboril	90 000 $ (2)
Alexey Toropchenko	90 000 $ (3)
Jesper Boqvist	90 000 $ (3)
Kale Clague	90 000 $ (3)
Robin Salo	90 000 $ (3)
Scott Timmins (Out of Payroll)	80 000 $ (2)
Johan Motin	80 000 $ (2)
Graham Knott	80 000 $ (2)
Spencer Watson	80 000 $ (2)
Mattias Modig	80 000 $ (2)
Tim Bozon	80 000 $ (2)
Zachary Senyshyn	75 000 $ (2)
Ben Thomas	75 000 $ (2)
Brycen Martin	75 000 $ (1)
Pascal Laberge	75 000 $ (3)
Justin Kea	65 000 $ (1)
Jakub Izacky	60 000 $ (1)
Ryan Rehill	60 000 $ (1)
Joel Mustonen	50 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 14 : 2 295 000 $
Year 15 : 1 605 000 $
Year 16 : 685 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 295 000 $
Year 15 : 1 605 000 $
Year 16 : 685 000 $
Year 17 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - 90 $ - 6 187 - 77,34%
Level 2:	6000 - 60 $ - 4 196 - 69,94%
Level 3:	3000 - 32 $ - 2 000 - 66,68%
Level 4:	4000 - 25 $ - 2 967 - 74,17%
Luxury :	1000 - 188 $ - 787 - 78,68%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 211 - 60,53%
Farm Level 2:	1000 - 25 $ - 510 - 51,05%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	16 137 - 73,35%
Average Income per Game	1 532 593 $
Year to Date Revenue	56 705 938 $
Farm
Home Games Left	4
Average Attendance - %	1 721 - 57,37%
Average Income per Game	97 497 $
Year to Date Revenue	3 607 399 $
Expense
Pro Players Total Salaries	74 975 000 $
Farm Players Total Salaries	3 432 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 789 201 $
Farm Year To Date Expenses	2 883 636 $
Pro Salary Cap To Date	63 354 308 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 130 372 $
Farm Estimated Season Revenue	389 989 $
Pro Remaining Season Days	28
Pro Expenses Per Days	351 047 $
Pro Estimated Expenses	9 829 316 $
Farm Remaining Season Days	27
Farm Expenses Per Days	16 507 $
Farm Estimated Expenses	445 689 $
Estimated Season Expenses	10 275 005 $
Season Salary Cap	74 975 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	25 000 $
Estimate Over Minimum Salary Cap of 0 $	74 975 000 $
Current Bank Account	17 091 482 $
Projected Bank Account	13 336 838 $

Pro Players Salaries
Corey Perry	9 500 000 $ (3)
Patrik Laine	7 500 000 $ (2)
Patrice Bergeron	7 000 000 $ (1)
Andre Burakowsky	6 000 000 $ (2)
Jake Allen	5 500 000 $ (2)
Bo Horvat	5 000 000 $ (1)
Hampus Lindholm	3 650 000 $ (1)
John Marino	3 650 000 $ (1)
Matt Grzelcyk	3 500 000 $ (1)
Tanner Pearson	3 500 000 $ (2)
Erik Haula	3 500 000 $ (1)
Nick Ritchie	3 000 000 $ (2)
Dylan DeMelo	3 000 000 $ (2)
Matt Irwin	2 650 000 $ (1)
Noel Acciari	2 100 000 $ (1)
Anders Bjork	2 000 000 $ (2)
William Carrier	1 100 000 $ (2)
Scott Sabourin	1 000 000 $ (2)
Jeremy Swayman	925 000 $ (1)
Jeremy Lauzon	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 975 000 $
Year 15 : 43 000 000 $
Year 16 : 9 500 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 975 000 $
Year 15 : 43 000 000 $
Year 16 : 9 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 975 000 $
Year 15 : 43 000 000 $
Year 16 : 9 500 000 $
Year 17 : 0 $

Farm Players Salaries
Ilya Mikheyev	265 000 $ (1)
Nicolas Shore	210 000 $ (2)
Pierre Engvall	210 000 $ (1)
Derek Forbort	170 000 $ (1)
Connor Clifton	170 000 $ (2)
Jakub Jerabek	170 000 $ (1)
Jaroslav Janus	150 000 $ (1)
Jesse Blacker	150 000 $ (1)
Josh Leivo	150 000 $ (2)
Kyle Clifford	150 000 $ (3)
Ben Hutton	120 000 $ (1)
Brad Ross	115 000 $ (2)
Jon Gillies	100 000 $ (3)
Joona Luoto	100 000 $ (2)
Luca Cunti	97 500 $ (1)
Trent Frederic	90 000 $ (2)
Erik Brannstrom	90 000 $ (2)
Dayton Rasmussen	90 000 $ (1)
Filip Ahl	87 500 $ (2)
Josh Wesley	87 500 $ (2)
Mark Arcobello	85 000 $ (1)
Pavel Shen	75 000 $ (3)
Maksim Sushko	75 000 $ (3)
Michael Benning	75 000 $ (3)
Jakob Forsbacka Karlsson	75 000 $ (2)
Oskar Steen	75 000 $ (2)
Tobias Geisser	75 000 $ (2)
Beck Malenstyn	75 000 $ (1)
Timotej Sille	50 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 14 : 3 432 500 $
Year 15 : 1 850 000 $
Year 16 : 525 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 432 500 $
Year 15 : 1 850 000 $
Year 16 : 525 000 $
Year 17 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 80 $ - 7 608 - 95,10%
Level 2:	6000 - 45 $ - 5 522 - 92,04%
Level 3:	3000 - 30 $ - 2 108 - 70,25%
Level 4:	4000 - 15 $ - 3 498 - 87,44%
Luxury :	1000 - 180 $ - 819 - 81,91%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 561 - 78,07%
Farm Level 2:	1000 - 15 $ - 969 - 96,90%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	19 555 - 88,88%
Average Income per Game	1 586 519 $
Year to Date Revenue	57 114 692 $
Farm
Home Games Left	4
Average Attendance - %	2 530 - 84,35%
Average Income per Game	100 318 $
Year to Date Revenue	3 711 782 $
Expense
Pro Players Total Salaries	74 237 500 $
Farm Players Total Salaries	5 062 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 013 964 $
Farm Year To Date Expenses	2 695 797 $
Pro Salary Cap To Date	62 579 089 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 932 596 $
Farm Estimated Season Revenue	401 274 $
Pro Remaining Season Days	28
Pro Expenses Per Days	347 616 $
Pro Estimated Expenses	9 733 248 $
Farm Remaining Season Days	27
Farm Expenses Per Days	24 124 $
Farm Estimated Expenses	651 348 $
Estimated Season Expenses	10 384 596 $
Season Salary Cap	74 237 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $	762 500 $
Estimate Over Minimum Salary Cap of 0 $	74 237 500 $
Current Bank Account	12 910 485 $
Projected Bank Account	10 859 759 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (2)
Mark Scheifele	8 500 000 $ (3)
Roman Josi	8 000 000 $ (4)
Travis Konecny	5 150 000 $ (1)
Mackenzie Weegar	5 000 000 $ (4)
Jakub Vrana	4 500 000 $ (2)
Kasperi Kapanen	4 500 000 $ (2)
Charlie McAvoy	4 150 000 $ (1)
Tristan Jarry	4 150 000 $ (1)
Drake Batherson	4 000 000 $ (2)
Antti Raanta	3 500 000 $ (1)
Nick Jensen	3 000 000 $ (1)
Travis Hamonic (1 Way Contract)	2 500 000 $ (1)
Lucas Wallmark	2 000 000 $ (2)
Andrew Desjardins	1 100 000 $ (1)
Roope Hintz	900 000 $ (1)
Matthew Boldy	900 000 $ (3)
Brendan Lemieux	900 000 $ (1)
Niko Mikkola	787 500 $ (1)
William Knierim	700 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 237 500 $
Year 15 : 48 100 000 $
Year 16 : 22 400 000 $
Year 17 : 13 000 000 $
Salary Average Commitment
Year 14 : 74 237 500 $
Year 15 : 48 100 000 $
Year 16 : 22 400 000 $
Year 17 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 237 500 $
Year 15 : 48 100 000 $
Year 16 : 22 400 000 $
Year 17 : 13 000 000 $

Farm Players Salaries
Ryan Pilon	1 700 000 $ (2)
Michael Pastujov	750 000 $ (2)
Charlie Lindgren (Out of Payroll)	210 000 $ (1)
Jason Garrison	160 000 $ (1)
Anders Lindback	160 000 $ (3)
Nick Seeler	150 000 $ (2)
Mattias Backman	150 000 $ (3)
Kurtis MacDermid	110 000 $ (1)
Michael Chaput	100 000 $ (3)
Vyacheslav Osnovin	100 000 $ (3)
Curtis Mckenzie	100 000 $ (3)
Jack Campbell	100 000 $ (2)
Gabriel Dumont	100 000 $ (2)
David Warsofsky	100 000 $ (1)
Patrice Cormier	95 000 $ (3)
Ville Pokka	90 000 $ (2)
Quentin Shore	90 000 $ (1)
Calle Andersson	90 000 $ (1)
Victor Ohman	80 000 $ (2)
Steven Fogarty	80 000 $ (3)
Mirko Hoefflin	80 000 $ (3)
Mike Morrison	80 000 $ (3)
Tomas Vincour	80 000 $ (2)
Jacob Lagace	80 000 $ (2)
Dominik Masin	75 000 $ (1)
Brent Pedersen	75 000 $ (1)
Brendan Warren	75 000 $ (3)
Nico Sturm	72 500 $ (1)
Alex Belzile	70 000 $ (2)
Nikolas Brouillard	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 5 272 500 $
Year 15 : 2 015 000 $
Year 16 : 1 020 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 5 252 500 $
Year 15 : 1 995 000 $
Year 16 : 1 000 000 $
Year 17 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - 90 $ - 6 218 - 77,72%
Level 2:	6000 - 60 $ - 4 114 - 68,56%
Level 3:	3000 - 30 $ - 2 354 - 78,48%
Level 4:	5000 - 20 $ - 4 092 - 81,84%
Luxury :	1500 - 150 $ - 1 059 - 70,61%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 548 - 77,38%
Farm Level 2:	1000 - 15 $ - 955 - 95,45%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 837 - 75,90%
Average Income per Game	1 564 883 $
Year to Date Revenue	56 335 790 $
Farm
Home Games Left	5
Average Attendance - %	2 502 - 83,41%
Average Income per Game	99 305 $
Year to Date Revenue	3 574 980 $
Expense
Pro Players Total Salaries	73 950 000 $
Farm Players Total Salaries	2 769 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 841 067 $
Farm Year To Date Expenses	2 490 639 $
Pro Salary Cap To Date	64 406 139 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 824 415 $
Farm Estimated Season Revenue	496 525 $
Pro Remaining Season Days	28
Pro Expenses Per Days	346 279 $
Pro Estimated Expenses	9 695 812 $
Farm Remaining Season Days	27
Farm Expenses Per Days	13 407 $
Farm Estimated Expenses	361 989 $
Estimated Season Expenses	10 057 801 $
Season Salary Cap	73 950 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 050 000 $
Estimate Over Minimum Salary Cap of 0 $	73 950 000 $
Current Bank Account	43 700 920 $
Projected Bank Account	41 964 059 $

Pro Players Salaries
Max Pacioretty	8 250 000 $ (3)
Morgan Rielly	8 000 000 $ (4)
Matt Duchene	7 500 000 $ (1)
Devan Dubnyk	7 000 000 $ (1)
Sam Reinhart	6 500 000 $ (3)
Alex Pietrangelo	6 250 000 $ (2)
Mathew Barzal	6 000 000 $ (3)
Justin Faulk	4 650 000 $ (1)
Mike Hoffman	4 500 000 $ (2)
Damon Severson	4 000 000 $ (2)
Mikhail Grigorenko	1 700 000 $ (1)
Ryan Sproul	1 500 000 $ (1)
Marco Cousineau	1 300 000 $ (2)
Matt Moulson	1 250 000 $ (3)
Joel Kiviranta	1 050 000 $ (1)
Adrian Kempe	900 000 $ (2)
Colin White	900 000 $ (2)
Ryan Mcleod	900 000 $ (3)
Eeli Tolvanen	900 000 $ (2)
Henri Jokiharju	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 14 : 73 950 000 $
Year 15 : 50 550 000 $
Year 16 : 31 800 000 $
Year 17 : 8 000 000 $
Salary Average Commitment
Year 14 : 73 400 000 $
Year 15 : 50 000 000 $
Year 16 : 31 550 000 $
Year 17 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 950 000 $
Year 15 : 50 550 000 $
Year 16 : 31 800 000 $
Year 17 : 8 000 000 $

Farm Players Salaries
Mikkel Boedker	140 000 $ (1)
Korbanian Holzer	140 000 $ (1)
Peter Stoykewych	130 000 $ (2)
Marcus Kruger	120 000 $ (1)
Zane McIntyre	120 000 $ (1)
Nikita Nesterov	120 000 $ (3)
Kenny Agostino	110 000 $ (1)
Kerby Rychel	110 000 $ (2)
Nicola Riopel	100 000 $ (2)
Taylor Aronson	90 000 $ (2)
Brandon Manning	90 000 $ (2)
Cam Dineen	90 000 $ (3)
Brandon Davidson (Out of Payroll)	90 000 $ (2)
Connor Bunnaman	90 000 $ (3)
Mikhail Maltsev	90 000 $ (2)
Jori Lehtera	89 000 $ (1)
Matt D'Agostini	85 000 $ (1)
Troy Bourke	80 000 $ (2)
Linus Weissbach	75 000 $ (3)
Radovan Bondra	75 000 $ (2)
Paul Bittner	75 000 $ (2)
Adam Musil	75 000 $ (2)
Joseph Labate	75 000 $ (1)
Christopher Wilkie	75 000 $ (2)
Callum Booth	75 000 $ (3)
Matthew Finn	75 000 $ (2)
Griffin Luce	75 000 $ (3)
Kelly Summers	75 000 $ (1)
Josh Ho-Sang	75 000 $ (1)
Jeremy Gregoire	75 000 $ (1)
Andrei Kuzmenko	75 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 2 859 000 $
Year 15 : 1 680 000 $
Year 16 : 525 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 859 000 $
Year 15 : 1 680 000 $
Year 16 : 525 000 $
Year 17 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - 90 $ - 6 409 - 80,12%
Level 2:	6000 - 50 $ - 5 526 - 92,10%
Level 3:	3000 - 25 $ - 2 500 - 83,34%
Level 4:	5000 - 15 $ - 4 435 - 88,70%
Luxury :	1000 - 185 $ - 804 - 80,39%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 32 $ - 1 926 - 96,28%
Farm Level 2:	1000 - 15 $ - 968 - 96,83%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	19 675 - 85,54%
Average Income per Game	1 583 282 $
Year to Date Revenue	56 998 165 $
Farm
Home Games Left	5
Average Attendance - %	2 894 - 96,46%
Average Income per Game	110 407 $
Year to Date Revenue	3 974 656 $
Expense
Pro Players Total Salaries	74 500 000 $
Farm Players Total Salaries	3 862 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 986 763 $
Farm Year To Date Expenses	2 487 931 $
Pro Salary Cap To Date	64 551 810 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 916 412 $
Farm Estimated Season Revenue	552 036 $
Pro Remaining Season Days	28
Pro Expenses Per Days	348 837 $
Pro Estimated Expenses	9 767 436 $
Farm Remaining Season Days	27
Farm Expenses Per Days	18 516 $
Farm Estimated Expenses	499 932 $
Estimated Season Expenses	10 267 368 $
Season Salary Cap	74 500 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	500 000 $
Estimate Over Minimum Salary Cap of 0 $	74 500 000 $
Current Bank Account	178 310 564 $
Projected Bank Account	176 511 644 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (1)
Evgeni Malkin (Out of Payroll)	9 000 000 $ (3)
Andrei Vasilevski	8 150 000 $ (2)
Christian Backman	5 500 000 $ (1)
Mattias Ekholm	5 500 000 $ (2)
Brandon Carlo	5 000 000 $ (2)
Alex Galchenyuk	4 650 000 $ (1)
James vanRiemsdyk	4 500 000 $ (1)
William Nylander	4 500 000 $ (2)
Vince Dunn	3 500 000 $ (3)
Andreas Athanasiou	3 500 000 $ (2)
Alex Iafallo	3 000 000 $ (2)
Vinnie Hinostroza	1 800 000 $ (1)
Jordan Greenway	900 000 $ (1)
Dmytro Timashov	900 000 $ (1)
Robby Fabbri (Out of Payroll)	900 000 $ (1)
Moritz Seider	900 000 $ (3)
Dante Fabbro	900 000 $ (2)
Jonas Johansson	900 000 $ (2)
Jeremy Bracco	750 000 $ (2)
Julius Nattinen	750 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 14 : 75 400 000 $
Year 15 : 46 350 000 $
Year 16 : 13 400 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 68 750 000 $
Year 15 : 38 700 000 $
Year 16 : 13 400 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 75 400 000 $
Year 15 : 46 350 000 $
Year 16 : 13 400 000 $
Year 17 : 0 $

Farm Players Salaries
Peter Holland	1 300 000 $ (2)
Michael Bournival	170 000 $ (2)
Valentin Zykov	150 000 $ (3)
Pontus Aberg	150 000 $ (1)
Joakim Nygard	120 000 $ (3)
Robbie Russo	120 000 $ (1)
Kent Patterson	110 000 $ (1)
Magnus Paajarvi	110 000 $ (1)
Mike Reilly	110 000 $ (1)
Phil Varone	100 000 $ (3)
Yegor Chinakhov	92 500 $ (1)
Andrei Mironov	90 000 $ (1)
Gabriel Carlsson	90 000 $ (2)
Greg Mckegg	90 000 $ (2)
Spencer Martin	90 000 $ (1)
Scott Stajcer	90 000 $ (1)
Stefan Matteau	90 000 $ (1)
Jalen Chatfield	75 000 $ (1)
Vladimir Tkachyov	75 000 $ (1)
Anthony Richard	75 000 $ (2)
Ondrej Roman	75 000 $ (1)
Brendan Guhle	75 000 $ (3)
Felix Sandstrom	75 000 $ (3)
Pavel Kraskovsky	75 000 $ (2)
James Greenway	75 000 $ (3)
Chad Krys	75 000 $ (3)
Nick Petersen	65 000 $ (1)
Dave Labrecque	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 14 : 3 862 500 $
Year 15 : 1 300 000 $
Year 16 : 670 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 862 500 $
Year 15 : 1 300 000 $
Year 16 : 670 000 $
Year 17 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 6 148 - 76,84%
Level 2:	6000 - 55 $ - 5 287 - 88,12%
Level 3:	3000 - 26 $ - 2 426 - 80,85%
Level 4:	5000 - 19 $ - 4 155 - 83,09%
Luxury :	1000 - 185 $ - 785 - 78,54%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 857 - 92,86%
Farm Level 2:	1000 - 14 $ - 943 - 94,34%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	18 801 - 81,74%
Average Income per Game	1 583 957 $
Year to Date Revenue	57 022 458 $
Farm
Home Games Left	5
Average Attendance - %	2 801 - 93,35%
Average Income per Game	110 710 $
Year to Date Revenue	3 985 548 $
Expense
Pro Players Total Salaries	63 450 000 $
Farm Players Total Salaries	3 651 417 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(5 400 000 $)
Pro Year To Date Expenses	62 211 873 $
Farm Year To Date Expenses	2 520 276 $
Pro Salary Cap To Date	61 776 958 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 919 786 $
Farm Estimated Season Revenue	553 548 $
Pro Remaining Season Days	28
Pro Expenses Per Days	297 442 $
Pro Estimated Expenses	8 328 376 $
Farm Remaining Season Days	27
Farm Expenses Per Days	17 530 $
Farm Estimated Expenses	473 310 $
Estimated Season Expenses	8 801 686 $
Season Salary Cap	58 050 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	16 950 000 $
Estimate Over Minimum Salary Cap of 0 $	58 050 000 $
Current Bank Account	39 338 578 $
Projected Bank Account	39 010 226 $

Pro Players Salaries
Claude Giroux	8 000 000 $ (2)
Jonathan Quick	7 000 000 $ (3)
Max Domi	5 000 000 $ (2)
Patric Hornqvist	4 600 000 $ (2)
Gustav Nyquist	4 500 000 $ (1)
Jaccob Slavin	4 500 000 $ (3)
Rickard Rakell	3 650 000 $ (1)
Brian Boyle	3 500 000 $ (1)
Justin Holl	3 500 000 $ (2)
Martin Marincin	2 650 000 $ (1)
Derek Grant (1 Way Contract)	2 500 000 $ (1)
Victor Antipin	2 000 000 $ (2)
Kevin Rooney	2 000 000 $ (2)
Tomas Nosek	1 800 000 $ (1)
Jaycob Megna	1 700 000 $ (2)
Eric O'dell	1 500 000 $ (1)
Anton Lindholm	1 500 000 $ (1)
Teddy Purcell (Out of Payroll)	1 400 000 $ (1)
Austin Czarnik	1 300 000 $ (2)
Sven Baertschi	1 250 000 $ (3)
Leland Irving	1 000 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 64 850 000 $
Year 15 : 40 850 000 $
Year 16 : 12 750 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 64 600 000 $
Year 15 : 40 600 000 $
Year 16 : 12 500 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 64 850 000 $
Year 15 : 40 850 000 $
Year 16 : 12 750 000 $
Year 17 : 0 $

Farm Players Salaries
Joakim Nordstrom	1 300 000 $ (2)
Tim Erixon	135 000 $ (2)
Marcus Foligno	100 000 $ (1)
Keegan Lowe	100 000 $ (3)
Viktor Tikhonov	100 000 $ (3)
Nick Ross	100 000 $ (2)
John Armstrong	95 000 $ (3)
Drew O'Connor	92 500 $ (1)
Sam Steel	90 000 $ (3)
Anthony Camara	90 000 $ (1)
Stephen Michalek	90 000 $ (2)
Chris Terry	90 000 $ (3)
Adam Brooks	90 000 $ (2)
Mattias Tedenby	90 000 $ (3)
Jacob Bryson	88 917 $ (1)
Daniel Brodin	80 000 $ (2)
Mikko Vainonen (Out of Payroll)	80 000 $ (3)
Tyler Soy	80 000 $ (2)
Paul Carey	80 000 $ (2)
Jeremy Boyce-Rotevall	80 000 $ (1)
Wilhelm Westlund	80 000 $ (3)
Veini Vehvilainen	75 000 $ (3)
Shane Gersich	75 000 $ (2)
Casey Fitzgerald	75 000 $ (2)
Nikita Serebryakov	75 000 $ (2)
Michael St-Croix	70 000 $ (2)
Juuso Ikonen	65 000 $ (1)
Colin Suellentrop	65 000 $ (1)
Tyrel Seaman	50 000 $ (2)
Anton Zlobin	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 14 : 3 731 417 $
Year 15 : 1 980 000 $
Year 16 : 800 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 731 417 $
Year 15 : 1 980 000 $
Year 16 : 800 000 $
Year 17 : 0 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - 100 $ - 7 208 - 90,10%
Level 2:	5000 - 50 $ - 4 997 - 99,95%
Level 3:	2000 - 40 $ - 1 911 - 95,54%
Level 4:	4000 - 30 $ - 3 646 - 91,14%
Luxury :	1000 - 140 $ - 998 - 99,78%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 855 - 92,73%
Farm Level 2:	1000 - 25 $ - 688 - 68,82%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	18 760 - 93,80%
Average Income per Game	1 504 143 $
Year to Date Revenue	55 653 280 $
Farm
Home Games Left	5
Average Attendance - %	2 543 - 84,76%
Average Income per Game	95 682 $
Year to Date Revenue	3 444 548 $
Expense
Pro Players Total Salaries	74 150 000 $
Farm Players Total Salaries	5 090 833 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 726 062 $
Farm Year To Date Expenses	2 941 513 $
Pro Salary Cap To Date	64 291 174 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 016 571 $
Farm Estimated Season Revenue	478 409 $
Pro Remaining Season Days	28
Pro Expenses Per Days	347 209 $
Pro Estimated Expenses	9 721 852 $
Farm Remaining Season Days	27
Farm Expenses Per Days	24 256 $
Farm Estimated Expenses	654 912 $
Estimated Season Expenses	10 376 764 $
Season Salary Cap	74 150 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	850 000 $
Estimate Over Minimum Salary Cap of 0 $	74 150 000 $
Current Bank Account	(661 762 $)
Projected Bank Account	(4 543 546 $)

Pro Players Salaries
Jonathan Huberdeau	9 000 000 $ (4)
Derek Stepan	7 500 000 $ (1)
Dylan Larkin	7 500 000 $ (2)
Oscar Klefbom	5 750 000 $ (2)
Robin Lehner	5 500 000 $ (3)
Kyle Palmieri	5 000 000 $ (3)
Zach Werenski	5 000 000 $ (2)
Kevin Labanc	4 500 000 $ (2)
Brendan Gallagher	4 500 000 $ (1)
Erik Johnson	4 500 000 $ (1)
Kyle Okposo	4 500 000 $ (2)
Connor Carrick	2 000 000 $ (2)
Jonny Brodzinski	1 700 000 $ (2)
Thomas McCollum	1 500 000 $ (1)
Maxim Shalunov	1 200 000 $ (1)
Nicolas Hague	900 000 $ (2)
Denis Malgin	900 000 $ (1)
Aliaksei Protas	900 000 $ (3)
Timothy Liljegren	900 000 $ (3)
Joel Farabee	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 150 000 $
Year 15 : 54 050 000 $
Year 16 : 21 300 000 $
Year 17 : 9 000 000 $
Salary Average Commitment
Year 14 : 72 650 000 $
Year 15 : 52 550 000 $
Year 16 : 19 800 000 $
Year 17 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 150 000 $
Year 15 : 54 050 000 $
Year 16 : 21 300 000 $
Year 17 : 9 000 000 $

Farm Players Salaries
Nikita Scherbak	1 300 000 $ (2)
Jacob Larsson	900 000 $ (2)
John Hayden	170 000 $ (2)
Michael Hutchinson	150 000 $ (2)
Michal Jordan	150 000 $ (1)
Jared Coreau (Out of Payroll)	140 000 $ (1)
Lucas Lessio	130 000 $ (2)
Anton Rodin	110 000 $ (1)
Milan Bartovic	100 000 $ (1)
Justin Azevedo	100 000 $ (3)
Jordan Martinook	90 000 $ (1)
Henrik Borgstrom	90 000 $ (3)
Zach Budish	90 000 $ (1)
Jeremy Williams	80 000 $ (2)
Ryan White	80 000 $ (2)
Brendan Mikkelson	80 000 $ (3)
Jamie Devane	80 000 $ (2)
John Ramage	80 000 $ (3)
Ben Blood	80 000 $ (2)
Jonas Junland	80 000 $ (3)
Tomas Kundratek	80 000 $ (3)
Stefan Warg	80 000 $ (2)
Jay Dickman	80 000 $ (2)
Robert Czarnik	80 000 $ (2)
Niklas Lucenius	80 000 $ (2)
Gleason Fournier	80 000 $ (2)
Lars Volden	80 000 $ (1)
Louis-Marc Aubry	80 000 $ (2)
Alex Barre-Boulet	75 833 $ (1)
Connor Rankin	75 000 $ (1)
Max Mccormick	75 000 $ (1)
Peter Stratis	75 000 $ (2)
Danick Paquette	70 000 $ (1)
Total Farm Players	33
Salary Commitment
Year 14 : 5 090 833 $
Year 15 : 2 055 000 $
Year 16 : 510 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 5 090 833 $
Year 15 : 2 055 000 $
Year 16 : 510 000 $
Year 17 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - 88 $ - 7 409 - 92,62%
Level 2:	5000 - 58 $ - 4 390 - 87,80%
Level 3:	2000 - 35 $ - 1 786 - 89,29%
Level 4:	4000 - 23 $ - 3 191 - 79,78%
Luxury :	1000 - 177 $ - 838 - 83,75%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 522 - 76,11%
Farm Level 2:	1000 - 15 $ - 960 - 95,99%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 614 - 88,07%
Average Income per Game	1 667 099 $
Year to Date Revenue	60 015 551 $
Farm
Home Games Left	5
Average Attendance - %	2 482 - 82,73%
Average Income per Game	98 125 $
Year to Date Revenue	3 532 488 $
Expense
Pro Players Total Salaries	71 350 000 $
Farm Players Total Salaries	5 179 166 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 851 420 $
Farm Year To Date Expenses	3 377 178 $
Pro Salary Cap To Date	63 416 569 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 335 493 $
Farm Estimated Season Revenue	490 623 $
Pro Remaining Season Days	28
Pro Expenses Per Days	334 186 $
Pro Estimated Expenses	9 357 208 $
Farm Remaining Season Days	27
Farm Expenses Per Days	24 669 $
Farm Estimated Expenses	666 063 $
Estimated Season Expenses	10 023 271 $
Season Salary Cap	71 350 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 650 000 $
Estimate Over Minimum Salary Cap of 0 $	71 350 000 $
Current Bank Account	21 827 447 $
Projected Bank Account	20 630 292 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (2)
Kris Letang	8 500 000 $ (3)
Elias Pettersson	8 000 000 $ (3)
Tyler Myers	7 500 000 $ (3)
Pekka Rinne	6 150 000 $ (2)
Vincent Trocheck	6 000 000 $ (1)
Clayton Keller	4 150 000 $ (1)
Conor Garland	4 000 000 $ (3)
Brett Pesce (Out of Payroll)	3 650 000 $ (1)
Frank Vatrano	2 650 000 $ (1)
Robert Bortuzzo	2 500 000 $ (1)
Chandler Stephenson	2 500 000 $ (2)
Lukas Sedlak	2 000 000 $ (2)
Samuel Groulx	1 700 000 $ (1)
Dustin Tokarski	1 500 000 $ (1)
Oskar Lindblom	900 000 $ (1)
Samuel Girard	900 000 $ (2)
Jesper Bratt	900 000 $ (2)
Dylan Gambrell	900 000 $ (2)
Samuel Montembeault	900 000 $ (3)
Dominik Uher	700 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 14 : 75 000 000 $
Year 15 : 51 950 000 $
Year 16 : 29 600 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 75 100 000 $
Year 15 : 52 050 000 $
Year 16 : 29 600 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 75 000 000 $
Year 15 : 51 950 000 $
Year 16 : 29 600 000 $
Year 17 : 0 $

Farm Players Salaries
Tomas Jurco	1 100 000 $ (2)
Simon Benoit	809 166 $ (1)
Nathan Walker	750 000 $ (1)
Juuso Riikola	150 000 $ (1)
Gemel Smith	150 000 $ (1)
Par Lindholm	130 000 $ (3)
Klas Dahlbeck	125 000 $ (3)
Alexander Khokhlachev	120 000 $ (3)
Stefan Noesen	120 000 $ (3)
Laurent Dauphin	110 000 $ (2)
Zac Rinaldo	110 000 $ (1)
Brandon Gormley	100 000 $ (2)
Linden Rowat	90 000 $ (3)
Joey Hishon	90 000 $ (2)
Aaron Palushaj	90 000 $ (1)
Tyson Jost	90 000 $ (3)
Trevor Carrick	90 000 $ (1)
Michael Amadio	90 000 $ (1)
Andrey Makarov	90 000 $ (2)
Micheal Haley	90 000 $ (1)
Patrick Koudys (Out of Payroll)	90 000 $ (1)
Sergey Kalinin	90 000 $ (1)
Derek Rodwell	80 000 $ (1)
Nick Wolff	75 000 $ (2)
Luke Green	75 000 $ (3)
Thomas Schemitsch	75 000 $ (2)
Jeremy Roy	75 000 $ (2)
Adam Mascherin	75 000 $ (3)
Christopher DiDomenico	70 000 $ (1)
Graham Black	70 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 14 : 5 269 166 $
Year 15 : 1 620 000 $
Year 16 : 895 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 5 269 166 $
Year 15 : 1 620 000 $
Year 16 : 895 000 $
Year 17 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 88 $ - 7 297 - 91,21%
Level 2:	6000 - 60 $ - 4 066 - 67,77%
Level 3:	2000 - 38 $ - 1 615 - 80,76%
Level 4:	4000 - 20 $ - 3 925 - 98,12%
Luxury :	1000 - 165 $ - 984 - 98,44%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 913 - 95,64%
Farm Level 2:	1000 - 15 $ - 948 - 94,83%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 887 - 85,18%
Average Income per Game	1 663 735 $
Year to Date Revenue	59 894 449 $
Farm
Home Games Left	5
Average Attendance - %	2 861 - 95,37%
Average Income per Game	103 836 $
Year to Date Revenue	3 738 087 $
Expense
Pro Players Total Salaries	68 825 000 $
Farm Players Total Salaries	2 600 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 743 822 $
Farm Year To Date Expenses	2 542 260 $
Pro Salary Cap To Date	63 308 936 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 318 673 $
Farm Estimated Season Revenue	519 179 $
Pro Remaining Season Days	28
Pro Expenses Per Days	322 442 $
Pro Estimated Expenses	9 028 376 $
Farm Remaining Season Days	27
Farm Expenses Per Days	12 617 $
Farm Estimated Expenses	340 659 $
Estimated Season Expenses	9 369 035 $
Season Salary Cap	68 825 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 175 000 $
Estimate Over Minimum Salary Cap of 0 $	68 825 000 $
Current Bank Account	(6 321 234 $)
Projected Bank Account	(6 852 417 $)

Pro Players Salaries
Zach Parise	9 250 000 $ (1)
Auston Matthews	8 750 000 $ (3)
Viktor Arvidsson	7 000 000 $ (4)
Jared Spurgeon	6 000 000 $ (2)
Ivan Provorov (Out of Payroll)	6 000 000 $ (2)
Reilly Smith	5 500 000 $ (3)
Jean Gabriel Pageau	5 500 000 $ (2)
Thomas Chabot	5 400 000 $ (3)
Nikita Zadorov	3 650 000 $ (1)
Brett Ritchie	2 650 000 $ (1)
Pius Suter	2 650 000 $ (1)
Nick Paul	2 500 000 $ (2)
Patrik Nemeth	2 100 000 $ (1)
Madison Bowey (Out of Payroll)	2 000 000 $ (2)
Karson Kuhlman	1 700 000 $ (2)
Jordon Southorn	1 000 000 $ (1)
Jackson Cates	925 000 $ (1)
Austin Wagner	900 000 $ (2)
Alex Nedeljkovic	900 000 $ (2)
Vladislav Gavrikov	900 000 $ (1)
Logan Thompson	800 000 $ (1)
Adam Helewka	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 14 : 76 825 000 $
Year 15 : 52 150 000 $
Year 16 : 26 650 000 $
Year 17 : 7 000 000 $
Salary Average Commitment
Year 14 : 76 825 000 $
Year 15 : 52 150 000 $
Year 16 : 26 650 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 76 825 000 $
Year 15 : 52 150 000 $
Year 16 : 26 650 000 $
Year 17 : 7 000 000 $

Farm Players Salaries
Sami Aittokallio	250 000 $ (2)
Justin Dowling	185 000 $ (1)
Andrew Agozzino	180 000 $ (1)
Alexander Ruuttu	150 000 $ (2)
Sebastian Wannstrom	130 000 $ (2)
Sondre Olden	120 000 $ (3)
Joonas Nattinen	110 000 $ (2)
Patrick Sieloff (Out of Payroll)	110 000 $ (1)
Keith Aulie (Out of Payroll)	100 000 $ (1)
Marc McNulty	100 000 $ (3)
Tanner Richard	90 000 $ (3)
Morgan Frost	90 000 $ (3)
Givani Smith	90 000 $ (2)
Alex Theriau (Out of Payroll)	90 000 $ (2)
T.J. Tynan	90 000 $ (2)
Jordan Weal	90 000 $ (2)
Janne Kuokkanen	90 000 $ (2)
Luke Witkowski	85 000 $ (1)
Freddie Hamilton	80 000 $ (2)
Kristians Rubins	75 000 $ (3)
Alan Lyszczarczyk	75 000 $ (3)
Kevin Hancock	75 000 $ (3)
Tyler Tucker	75 000 $ (1)
Dmitri Yudin	75 000 $ (1)
Maxime Fortier	75 000 $ (2)
William Lagesson (Out of Payroll)	75 000 $ (1)
Nikita Cherepanov	75 000 $ (1)
Maksim Zhukov	75 000 $ (3)
Aaron Harstad	70 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 14 : 2 975 000 $
Year 15 : 1 945 000 $
Year 16 : 700 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 975 000 $
Year 15 : 1 945 000 $
Year 16 : 700 000 $
Year 17 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - 100 $ - 5 490 - 68,62%
Level 2:	5000 - 70 $ - 3 535 - 70,69%
Level 3:	2000 - 40 $ - 1 550 - 77,48%
Level 4:	4000 - 30 $ - 2 423 - 60,56%
Luxury :	1000 - 180 $ - 822 - 82,20%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 903 - 95,14%
Farm Level 2:	1000 - 15 $ - 934 - 93,40%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	13 818 - 69,09%
Average Income per Game	1 510 587 $
Year to Date Revenue	54 381 124 $
Farm
Home Games Left	4
Average Attendance - %	2 837 - 94,56%
Average Income per Game	103 081 $
Year to Date Revenue	3 814 014 $
Expense
Pro Players Total Salaries	74 525 000 $
Farm Players Total Salaries	2 727 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 116 874 $
Farm Year To Date Expenses	2 432 495 $
Pro Salary Cap To Date	62 681 984 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 552 934 $
Farm Estimated Season Revenue	412 326 $
Pro Remaining Season Days	28
Pro Expenses Per Days	348 953 $
Pro Estimated Expenses	9 770 684 $
Farm Remaining Season Days	27
Farm Expenses Per Days	13 213 $
Farm Estimated Expenses	356 751 $
Estimated Season Expenses	10 127 435 $
Season Salary Cap	74 525 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	475 000 $
Estimate Over Minimum Salary Cap of 0 $	74 525 000 $
Current Bank Account	50 910 490 $
Projected Bank Account	48 748 315 $

Pro Players Salaries
Artemi Panarin	8 500 000 $ (3)
Brayden Point	7 500 000 $ (3)
Shayne Gostisbehere	6 500 000 $ (5)
Dustin Byfuglien	6 500 000 $ (2)
Martin Jones	6 500 000 $ (1)
Scott Mayfield	5 000 000 $ (4)
Jeff Carter	5 000 000 $ (1)
Nino Niederreiter (1 Way Contract)	4 500 000 $ (2)
Adam Pelech	4 500 000 $ (2)
Tyler Bertuzzi	2 650 000 $ (1)
Alex Kerfoot	2 650 000 $ (1)
Anton Slepyshev	2 650 000 $ (1)
Alexander Burmistrov	2 650 000 $ (1)
Trevor Van Riemsdyk	2 500 000 $ (1)
Zachary Yuen	1 700 000 $ (2)
Nathan Bastian	900 000 $ (2)
Tage Thompson	900 000 $ (2)
Adin Hill	900 000 $ (1)
Kevin Stenlund	900 000 $ (2)
William Borgen	900 000 $ (1)
Ryan Lomberg	725 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 74 525 000 $
Year 15 : 47 400 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $
Salary Average Commitment
Year 14 : 74 525 000 $
Year 15 : 47 400 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 525 000 $
Year 15 : 47 400 000 $
Year 16 : 27 500 000 $
Year 17 : 11 500 000 $

Farm Players Salaries
Frederik Gauthier	200 000 $ (3)
Marcus Sorensen	170 000 $ (2)
Daniel Marmenlind	150 000 $ (2)
Tyler Lewington	130 000 $ (2)
Joseph Cramarossa	120 000 $ (1)
Bogdan Yakimov	110 000 $ (2)
Fredrik Pettersson-Wentzel	110 000 $ (1)
Joonas Kemppainen	102 500 $ (1)
Dalton Thrower	100 000 $ (3)
Dominic Toninato	100 000 $ (2)
Emil Djuse	100 000 $ (3)
Viktor Svedberg	100 000 $ (1)
Philippe Desrosiers	90 000 $ (3)
Christian Fischer	90 000 $ (2)
Andrew Welinski	90 000 $ (1)
Mason Geertsen	90 000 $ (2)
Jaedon Descheneau	90 000 $ (2)
Devante Smith-Pelly	90 000 $ (2)
Keegan Kolesar	90 000 $ (2)
Kurt Etchegary	90 000 $ (2)
A.J. Greer	75 000 $ (2)
Andrew Nielsen	75 000 $ (2)
Francis Perron	75 000 $ (1)
Chaz Reddekopp	75 000 $ (2)
Egor Korshkov	75 000 $ (2)
Mitch Wahl	70 000 $ (2)
Hunter Smith	70 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 14 : 2 727 500 $
Year 15 : 2 060 000 $
Year 16 : 490 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 727 500 $
Year 15 : 2 060 000 $
Year 16 : 490 000 $
Year 17 : 0 $

Panthers

Panthers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 85 $ - 7 518 - 93,97%
Level 2:	6000 - 45 $ - 5 556 - 92,61%
Level 3:	3000 - 31 $ - 2 389 - 79,65%
Level 4:	5000 - 20 $ - 4 198 - 83,96%
Luxury :	1000 - 180 $ - 820 - 81,97%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 33 $ - 1 896 - 94,82%
Farm Level 2:	1000 - 15 $ - 962 - 96,21%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	20 481 - 89,05%
Average Income per Game	1 672 472 $
Year to Date Revenue	61 881 468 $
Farm
Home Games Left	4
Average Attendance - %	2 858 - 95,28%
Average Income per Game	111 665 $
Year to Date Revenue	4 131 606 $
Expense
Pro Players Total Salaries	75 725 000 $
Farm Players Total Salaries	2 624 250 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 980 054 $
Farm Year To Date Expenses	2 519 356 $
Pro Salary Cap To Date	64 545 141 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 689 888 $
Farm Estimated Season Revenue	446 660 $
Pro Remaining Season Days	28
Pro Expenses Per Days	354 535 $
Pro Estimated Expenses	9 926 980 $
Farm Remaining Season Days	27
Farm Expenses Per Days	12 730 $
Farm Estimated Expenses	343 710 $
Estimated Season Expenses	10 270 690 $
Season Salary Cap	75 725 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	-725 000 $
Estimate Over Minimum Salary Cap of 0 $	75 725 000 $
Current Bank Account	122 561 452 $
Projected Bank Account	119 427 310 $

Pro Players Salaries
Brent Burns	8 000 000 $ (3)
Ryan O'Reilly	7 500 000 $ (3)
Ryan Nugent-Hopkins	7 000 000 $ (4)
Braden Holtby	6 650 000 $ (2)
Colton Parayko	6 000 000 $ (5)
Mark Stone	5 500 000 $ (1)
Kyle Connor	5 150 000 $ (1)
Nate Schmidt	4 500 000 $ (2)
Timo Meier	4 150 000 $ (1)
Jonas Brodin	3 500 000 $ (2)
Gustav Forsling	3 150 000 $ (1)
Philip Danault	3 000 000 $ (4)
Nic Dowd	2 500 000 $ (1)
Mattias Janmark	2 000 000 $ (2)
J.T. Compher	1 700 000 $ (2)
Noah Cates	925 000 $ (1)
Thatcher Demko	900 000 $ (1)
Caleb Jones	900 000 $ (1)
Luke Kunin	900 000 $ (2)
Jason Robertson	900 000 $ (2)
Dan O'Regan	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 14 : 75 725 000 $
Year 15 : 52 550 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $
Salary Average Commitment
Year 14 : 75 725 000 $
Year 15 : 52 550 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 75 725 000 $
Year 15 : 52 550 000 $
Year 16 : 31 500 000 $
Year 17 : 16 000 000 $

Farm Players Salaries
Steven Santini	170 000 $ (2)
Zach Aston-Reese	170 000 $ (2)
Luka Gracnar	150 000 $ (3)
Hudson Fasching	150 000 $ (1)
Sean Malone	130 000 $ (2)
Marko Dano	125 000 $ (3)
Mason Appleton	100 000 $ (2)
Riley Stillman	90 000 $ (2)
Kevin Gravel	90 000 $ (2)
Dennis Cholowski	90 000 $ (2)
Adam Morrison	90 000 $ (1)
Adam Polasek (Out of Payroll)	90 000 $ (2)
Taylor Leier	90 000 $ (2)
Josiah Slavin	84 250 $ (1)
Brendan Serville	80 000 $ (1)
Benjamin Gleason (Out of Payroll)	75 000 $ (2)
Jacob Moverare	75 000 $ (2)
Brett Pollock	75 000 $ (1)
Lucas Johansen	75 000 $ (2)
Justin Kirkland	75 000 $ (1)
Nikita Korostelev	75 000 $ (1)
Luke Martin	75 000 $ (3)
Joey Anderson	75 000 $ (2)
Joseph Woll	75 000 $ (2)
Mario Kempe	70 000 $ (1)
Lance Bouma	70 000 $ (1)
Steve Oleksy	70 000 $ (1)
Brett Carson	70 000 $ (1)
Jerome Flaake	70 000 $ (1)
Mike Hoeffel	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 2 789 250 $
Year 15 : 1 745 000 $
Year 16 : 350 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 789 250 $
Year 15 : 1 745 000 $
Year 16 : 350 000 $
Year 17 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - 72 $ - 7 792 - 97,40%
Level 2:	6000 - 40 $ - 5 727 - 95,46%
Level 3:	3000 - 15 $ - 2 828 - 94,27%
Level 4:	5000 - 10 $ - 4 795 - 95,89%
Luxury :	1500 - 78 $ - 1 225 - 81,64%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 25 $ - 1 961 - 98,07%
Farm Level 2:	1000 - 10 $ - 994 - 99,42%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	22 367 - 95,18%
Average Income per Game	1 366 429 $
Year to Date Revenue	49 191 445 $
Farm
Home Games Left	5
Average Attendance - %	2 956 - 98,52%
Average Income per Game	85 515 $
Year to Date Revenue	3 078 532 $
Expense
Pro Players Total Salaries	73 700 000 $
Farm Players Total Salaries	3 133 375 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 509 816 $
Farm Year To Date Expenses	3 011 167 $
Pro Salary Cap To Date	63 074 880 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 832 145 $
Farm Estimated Season Revenue	427 574 $
Pro Remaining Season Days	28
Pro Expenses Per Days	345 116 $
Pro Estimated Expenses	9 663 248 $
Farm Remaining Season Days	27
Farm Expenses Per Days	15 109 $
Farm Estimated Expenses	407 943 $
Estimated Season Expenses	10 071 191 $
Season Salary Cap	73 700 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 300 000 $
Estimate Over Minimum Salary Cap of 0 $	73 700 000 $
Current Bank Account	147 179 840 $
Projected Bank Account	144 368 368 $

Pro Players Salaries
Connor McDavid	10 800 000 $ (4)
Sidney Crosby	9 900 000 $ (1)
Mikko Rantanen	8 000 000 $ (4)
Matthew Tkachuk	8 000 000 $ (3)
Drew Doughty	8 000 000 $ (2)
Aaron Ekblad	7 500 000 $ (2)
James Neal	6 500 000 $ (1)
Marcus Pettersson	3 000 000 $ (2)
Dylan McIlrath	1 500 000 $ (1)
Ben Harpur	1 500 000 $ (1)
Nick Suzuki	900 000 $ (2)
Ryan Donato	900 000 $ (1)
Evan Bouchard	900 000 $ (3)
Brady Tkachuk	900 000 $ (3)
Carter Hart	900 000 $ (1)
Alexandre Texier	900 000 $ (3)
Brett Howden	900 000 $ (2)
Rasmus Asplund	900 000 $ (2)
Max Jones	900 000 $ (2)
Ales Stezka	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 73 700 000 $
Year 15 : 51 600 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $
Salary Average Commitment
Year 14 : 73 600 000 $
Year 15 : 51 600 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 700 000 $
Year 15 : 51 600 000 $
Year 16 : 29 500 000 $
Year 17 : 18 800 000 $

Farm Players Salaries
Toni Rajala	200 000 $ (2)
Kirill Petrov	200 000 $ (2)
Scott Harrington	180 000 $ (3)
Nicholas Baptiste	175 000 $ (2)
Yury Alexandrov	170 000 $ (2)
Martin Frk	150 000 $ (1)
Jason Missiaen	140 000 $ (2)
Gaetan Haas	135 000 $ (1)
Brady Vail	120 000 $ (3)
Jerome Gauthier-Leduc	100 000 $ (3)
Seth Helgeson (Out of Payroll)	100 000 $ (3)
Matthew Highmore	90 000 $ (1)
Kevin Poulin	90 000 $ (1)
Kristian Vesalainen	90 000 $ (3)
Brett Leason	90 000 $ (3)
Dylan Samberg	90 000 $ (3)
Dryden Hunt	90 000 $ (2)
Eamon McAdam	90 000 $ (3)
Dylan Coghlan	90 000 $ (2)
Nathan Smith (Out of Payroll)	88 375 $ (1)
Marc McLaughlin	88 375 $ (1)
Christian Jaros	80 000 $ (1)
Ryan Gropp	75 000 $ (2)
Brayden Burke	75 000 $ (2)
Jack Glover	75 000 $ (1)
Ryan Collins	75 000 $ (1)
Pavel Karnaukhov	75 000 $ (2)
Vaclav Karabacek	75 000 $ (1)
Veeti Vainio	75 000 $ (2)
Vladimir Kuznetsov	75 000 $ (3)
Tyler Steenbergen	75 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 14 : 3 321 750 $
Year 15 : 2 375 000 $
Year 16 : 1 010 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 321 750 $
Year 15 : 2 375 000 $
Year 16 : 1 010 000 $
Year 17 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - 80 $ - 7 172 - 89,65%
Level 2:	6000 - 50 $ - 5 447 - 90,78%
Level 3:	3000 - 21 $ - 2 453 - 81,77%
Level 4:	5000 - 17 $ - 4 169 - 83,37%
Luxury :	1500 - 140 $ - 1 053 - 70,22%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 25 $ - 1 829 - 91,44%
Farm Level 2:	1000 - 10 $ - 883 - 88,33%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	20 294 - 86,36%
Average Income per Game	1 619 038 $
Year to Date Revenue	58 285 360 $
Farm
Home Games Left	5
Average Attendance - %	2 712 - 90,40%
Average Income per Game	88 823 $
Year to Date Revenue	3 197 630 $
Expense
Pro Players Total Salaries	70 900 000 $
Farm Players Total Salaries	2 655 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 050 356 $
Farm Year To Date Expenses	2 414 407 $
Pro Salary Cap To Date	60 615 457 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 095 189 $
Farm Estimated Season Revenue	444 115 $
Pro Remaining Season Days	28
Pro Expenses Per Days	332 093 $
Pro Estimated Expenses	9 298 604 $
Farm Remaining Season Days	27
Farm Expenses Per Days	12 874 $
Farm Estimated Expenses	347 598 $
Estimated Season Expenses	9 646 202 $
Season Salary Cap	70 900 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	4 100 000 $
Estimate Over Minimum Salary Cap of 0 $	70 900 000 $
Current Bank Account	19 204 757 $
Projected Bank Account	18 097 859 $

Pro Players Salaries
Jeff Skinner	6 650 000 $ (1)
Jordan Eberle	6 000 000 $ (3)
Matt Niskanen	5 000 000 $ (1)
Alec Martinez	4 500 000 $ (2)
Alex Tuch	4 500 000 $ (2)
Marcus Johansson	4 500 000 $ (2)
Cody Ceci	4 500 000 $ (4)
Jacob Markstrom	4 000 000 $ (5)
Derek Ryan	3 700 000 $ (1)
Carl Soderberg	3 500 000 $ (2)
Ryan Hartman	3 500 000 $ (2)
Philip Larsen	3 000 000 $ (1)
Valeri Nichushkin	3 000 000 $ (2)
Radim Simek	2 500 000 $ (3)
Travis Boyd	2 100 000 $ (1)
Dillon Fournier	2 000 000 $ (3)
Yegor Sharangovich	2 000 000 $ (1)
Eric Robinson	1 800 000 $ (1)
Rocco Grimaldi	1 500 000 $ (1)
Tyler Beskorowany	1 000 000 $ (1)
Ross Colton	900 000 $ (2)
David Quenneville	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 14 : 70 900 000 $
Year 15 : 44 150 000 $
Year 16 : 19 750 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 69 400 000 $
Year 15 : 42 650 000 $
Year 16 : 18 250 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 70 900 000 $
Year 15 : 44 150 000 $
Year 16 : 19 750 000 $
Year 17 : 8 500 000 $

Farm Players Salaries
Jack Skille	152 500 $ (1)
Robbie Earl	152 500 $ (1)
Erik Condra	152 500 $ (1)
Jordan Szwarz	150 000 $ (2)
Mike Lee	150 000 $ (1)
Anthony Stolarz	150 000 $ (1)
Rudolfs Balcers	140 000 $ (1)
Marc-Andre Gragnani	140 000 $ (1)
Mark Katic	102 500 $ (1)
Matt Mackenzie	100 000 $ (3)
Eero Elo	92 500 $ (1)
Danny Kristo	92 500 $ (1)
Gregory Hofmann	90 000 $ (3)
Corey Trivino	80 000 $ (1)
Lane Pederson	75 000 $ (1)
Emil Johansson (Out of Payroll)	75 000 $ (1)
Julius Bergman	75 000 $ (1)
Rickard Hugg (Out of Payroll)	75 000 $ (1)
Cole Candella	75 000 $ (3)
Simon Stransky	75 000 $ (3)
Matthew Phillips	75 000 $ (3)
Max Zimmer	75 000 $ (3)
Dmitry Sokolov	75 000 $ (3)
Otto Somppi	75 000 $ (3)
Jonathan Ang	75 000 $ (3)
Stepan Falkovsky	75 000 $ (2)
Colin Sullivan	60 000 $ (1)
Philippe Hudon	50 000 $ (1)
Zachary Fucale	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 14 : 2 805 000 $
Year 15 : 940 000 $
Year 16 : 715 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 805 000 $
Year 15 : 940 000 $
Year 16 : 715 000 $
Year 17 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 150 $ - 3 632 - 51,89%
Level 2:	5000 - 100 $ - 2 529 - 50,58%
Level 3:	2000 - 50 $ - 1 248 - 62,39%
Level 4:	4000 - 46 $ - 1 631 - 40,77%
Luxury :	1000 - 250 $ - 569 - 56,90%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 189 - 59,43%
Farm Level 2:	1000 - 18 $ - 687 - 68,69%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	9 609 - 50,57%
Average Income per Game	1 508 415 $
Year to Date Revenue	54 302 935 $
Farm
Home Games Left	5
Average Attendance - %	1 875 - 62,51%
Average Income per Game	95 479 $
Year to Date Revenue	3 437 228 $
Expense
Pro Players Total Salaries	74 421 667 $
Farm Players Total Salaries	2 975 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 889 694 $
Farm Year To Date Expenses	2 643 577 $
Pro Salary Cap To Date	62 454 812 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 542 074 $
Farm Estimated Season Revenue	477 393 $
Pro Remaining Season Days	28
Pro Expenses Per Days	348 473 $
Pro Estimated Expenses	9 757 244 $
Farm Remaining Season Days	27
Farm Expenses Per Days	14 369 $
Farm Estimated Expenses	387 963 $
Estimated Season Expenses	10 145 207 $
Season Salary Cap	74 421 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $	578 333 $
Estimate Over Minimum Salary Cap of 0 $	74 421 667 $
Current Bank Account	4 922 551 $
Projected Bank Account	2 796 811 $

Pro Players Salaries
Jack Johnson	7 500 000 $ (2)
Peter Mueller	7 000 000 $ (3)
Joonas Korpisalo	6 750 000 $ (5)
Jake Guentzel	6 150 000 $ (1)
Andrew Mangiapane	5 500 000 $ (5)
Artturi Lehkonen	5 000 000 $ (4)
Jason Zucker	4 150 000 $ (1)
Olli Maatta	3 500 000 $ (5)
Josh Manson	3 500 000 $ (2)
Alexandar Georgiev	3 150 000 $ (1)
Derrick Pouliot	3 150 000 $ (1)
Chris Tierney	3 000 000 $ (2)
Shane Prince	2 650 000 $ (1)
Tucker Poolman	2 500 000 $ (3)
Vladislav Namestnikov	2 500 000 $ (3)
Maxim Trunev	2 000 000 $ (2)
Tom Kuhnhackl	1 700 000 $ (2)
Scott Wilson	1 700 000 $ (2)
Morgan Klimchuk	1 300 000 $ (2)
Jakob Chychrun	900 000 $ (3)
Mark Kastelic	821 667 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 74 421 667 $
Year 15 : 54 350 000 $
Year 16 : 33 650 000 $
Year 17 : 20 750 000 $
Salary Average Commitment
Year 14 : 75 071 667 $
Year 15 : 55 000 000 $
Year 16 : 33 650 000 $
Year 17 : 20 750 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 421 667 $
Year 15 : 54 350 000 $
Year 16 : 33 650 000 $
Year 17 : 20 750 000 $

Farm Players Salaries
Seth Griffith	265 000 $ (1)
Antoine Roussel	210 000 $ (1)
Adam Janosik	200 000 $ (3)
Remi Elie	170 000 $ (2)
Stuart Percy	150 000 $ (2)
Vinni Lettieri	150 000 $ (2)
Jonathan Racine	150 000 $ (2)
Jean-Francois Berube	100 000 $ (1)
Marek Schwarz	100 000 $ (1)
Tomas Zizka	100 000 $ (1)
Chris Wagner	90 000 $ (1)
Tyson Baillie	80 000 $ (2)
Henrik Karlsson	80 000 $ (1)
Brent Andrews	80 000 $ (1)
Dakota Joshua	75 000 $ (1)
Austin Poganski	75 000 $ (1)
David Levin	75 000 $ (1)
Brandon Halverson	75 000 $ (3)
Brandon Crawley	75 000 $ (3)
Alex Schoenborn	75 000 $ (3)
Gabriel Gagne	75 000 $ (3)
Jean-Christophe Beaudin	75 000 $ (3)
Troy Rutkowski	75 000 $ (1)
Anderson Macdonald	75 000 $ (2)
Linus Nyman	75 000 $ (2)
Aaron Haydon	75 000 $ (2)
Ondrej Kachyna	75 000 $ (2)
Joshua Jacobs	75 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 14 : 2 975 000 $
Year 15 : 1 575 000 $
Year 16 : 575 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 975 000 $
Year 15 : 1 575 000 $
Year 16 : 575 000 $
Year 17 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - 70 $ - 7 692 - 96,15%
Level 2:	6000 - 55 $ - 5 501 - 91,68%
Level 3:	2000 - 40 $ - 1 607 - 80,36%
Level 4:	4000 - 28 $ - 2 745 - 68,61%
Luxury :	1000 - 185 $ - 825 - 82,50%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 547 - 77,35%
Farm Level 2:	1000 - 20 $ - 642 - 64,24%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	18 369 - 87,47%
Average Income per Game	1 587 334 $
Year to Date Revenue	57 144 014 $
Farm
Home Games Left	5
Average Attendance - %	2 189 - 72,98%
Average Income per Game	96 663 $
Year to Date Revenue	3 479 855 $
Expense
Pro Players Total Salaries	73 550 000 $
Farm Players Total Salaries	2 387 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 383 256 $
Farm Year To Date Expenses	2 326 905 $
Pro Salary Cap To Date	62 948 387 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 936 669 $
Farm Estimated Season Revenue	483 313 $
Pro Remaining Season Days	28
Pro Expenses Per Days	344 419 $
Pro Estimated Expenses	9 643 732 $
Farm Remaining Season Days	27
Farm Expenses Per Days	11 624 $
Farm Estimated Expenses	313 848 $
Estimated Season Expenses	9 957 580 $
Season Salary Cap	73 550 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 450 000 $
Estimate Over Minimum Salary Cap of 0 $	73 550 000 $
Current Bank Account	15 140 211 $
Projected Bank Account	13 602 613 $

Pro Players Salaries
Eric Staal	9 500 000 $ (3)
Vladimir Tarasenko	8 500 000 $ (5)
T.J. Oshie	7 500 000 $ (2)
Kevin Shattenkirk	5 250 000 $ (1)
Filip Forsberg	5 000 000 $ (1)
Jamieson Oleksiak	4 650 000 $ (1)
Brady Skjei	4 500 000 $ (2)
Danton Heinen	4 150 000 $ (1)
Ilya Sorokin	4 000 000 $ (1)
Dominik Kahun	3 500 000 $ (2)
Markus Granlund	2 650 000 $ (1)
Alexander Petrovic	2 650 000 $ (1)
Curtis Lazar	2 000 000 $ (2)
Sean Walker	1 700 000 $ (2)
Charles Hudon	1 500 000 $ (1)
Colin Blackwell	1 500 000 $ (2)
Brandon Yip	1 400 000 $ (1)
Rasmus Andersson	900 000 $ (3)
Calvin Petersen	900 000 $ (1)
Nico Hischier	900 000 $ (3)
Jack Hughes	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 14 : 73 550 000 $
Year 15 : 41 400 000 $
Year 16 : 20 700 000 $
Year 17 : 8 500 000 $
Salary Average Commitment
Year 14 : 72 050 000 $
Year 15 : 39 900 000 $
Year 16 : 19 200 000 $
Year 17 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 73 550 000 $
Year 15 : 41 400 000 $
Year 16 : 20 700 000 $
Year 17 : 8 500 000 $

Farm Players Salaries
Johan Gustafsson	170 000 $ (2)
Justin Pogge	150 000 $ (1)
Phillip Digiuseppe	130 000 $ (2)
Anthony Bitetto	125 000 $ (3)
Dennis Rasmussen	125 000 $ (3)
Jonathon Blum	110 000 $ (3)
Blake Speers	110 000 $ (3)
Jan Kostalek	110 000 $ (2)
Oskars Bartulis	110 000 $ (1)
AJ Jenks	100 000 $ (1)
Max Gaede	100 000 $ (1)
Corban Knight	100 000 $ (1)
John Leonard	92 500 $ (1)
Jakub Culek	90 000 $ (1)
Kieffer Bellows	90 000 $ (2)
Julien Gauthier	90 000 $ (2)
Nick Sorensen	90 000 $ (1)
Zach Redmond (Out of Payroll)	80 000 $ (1)
Ben Smith	80 000 $ (2)
Kenneth Johnson	75 000 $ (3)
Jonathan Davidsson	75 000 $ (2)
Otto Koivula	75 000 $ (2)
Colton White	75 000 $ (2)
Rourke Chartier	75 000 $ (1)
Blake Siebenaler	75 000 $ (1)
Alexander Samoilov	75 000 $ (3)
Total Farm Players	26
Salary Commitment
Year 14 : 2 577 500 $
Year 15 : 1 515 000 $
Year 16 : 620 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 577 500 $
Year 15 : 1 515 000 $
Year 16 : 620 000 $
Year 17 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - 95 $ - 5 951 - 74,39%
Level 2:	5000 - 55 $ - 5 000 - 99,99%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 991 - 99,77%
Luxury :	1000 - 215 $ - 693 - 69,32%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 40 $ - 1 365 - 68,23%
Farm Level 2:	1000 - 15 $ - 946 - 94,58%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 635 - 88,17%
Average Income per Game	1 580 881 $
Year to Date Revenue	56 911 715 $
Farm
Home Games Left	4
Average Attendance - %	2 310 - 77,01%
Average Income per Game	99 718 $
Year to Date Revenue	3 689 581 $
Expense
Pro Players Total Salaries	74 747 500 $
Farm Players Total Salaries	4 115 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 869 637 $
Farm Year To Date Expenses	3 800 799 $
Pro Salary Cap To Date	64 434 821 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 904 405 $
Farm Estimated Season Revenue	398 874 $
Pro Remaining Season Days	28
Pro Expenses Per Days	349 988 $
Pro Estimated Expenses	9 799 664 $
Farm Remaining Season Days	27
Farm Expenses Per Days	19 696 $
Farm Estimated Expenses	531 792 $
Estimated Season Expenses	10 331 456 $
Season Salary Cap	74 747 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $	252 500 $
Estimate Over Minimum Salary Cap of 0 $	74 747 500 $
Current Bank Account	(6 570 903 $)
Projected Bank Account	(8 599 080 $)

Pro Players Salaries
Marc-Andre Fleury	8 000 000 $ (2)
Phil Kessel	8 000 000 $ (3)
David Krejci	7 500 000 $ (3)
William Karlsson	5 650 000 $ (1)
Brock Nelson	5 500 000 $ (2)
Cam Fowler	5 000 000 $ (2)
Alex Goligoski	4 700 000 $ (1)
Nick Schmaltz	4 150 000 $ (1)
Jake DeBrusk	4 000 000 $ (2)
Nick Leddy	3 500 000 $ (2)
Ondrej Kase	3 150 000 $ (1)
Joel Edmundson	2 650 000 $ (1)
Andrew Copp	2 500 000 $ (1)
Elvis Merzlikins	2 000 000 $ (2)
Adam Clendening	2 000 000 $ (2)
Dmitri Jaskin	2 000 000 $ (2)
Andrej Sustr	1 900 000 $ (1)
Carter Verhaeghe	900 000 $ (2)
Eetu Luostarinen	897 500 $ (1)
Dominic Turgeon	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 747 500 $
Year 15 : 48 400 000 $
Year 16 : 15 500 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 247 500 $
Year 15 : 47 900 000 $
Year 16 : 15 000 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 747 500 $
Year 15 : 48 400 000 $
Year 16 : 15 500 000 $
Year 17 : 0 $

Farm Players Salaries
Sheldon Dries	250 000 $ (3)
Tanner Kero (Out of Payroll)	250 000 $ (3)
Nikita Gusev	250 000 $ (2)
Steven Kampfer	200 000 $ (1)
Oscar Fantenberg	200 000 $ (1)
Markus Hannikainen	200 000 $ (3)
Olivier Roy	180 000 $ (3)
Stephane Da Costa	170 000 $ (3)
Yohann Auvitu	150 000 $ (3)
Christian Folin	150 000 $ (1)
Christian Djoos	150 000 $ (1)
Austin Levi	150 000 $ (2)
Ilya Lyubushkin	150 000 $ (1)
Riley Sheahan	140 000 $ (1)
Brandon Pirri	125 000 $ (3)
Antti Suomela	110 000 $ (1)
Roman Horak	110 000 $ (1)
Nicolas Deschamps	110 000 $ (1)
Joel Champagne	100 000 $ (2)
Jason Kasdorf	90 000 $ (1)
Jack Sadek	90 000 $ (3)
William Lockwood	90 000 $ (3)
Noah Gregor	90 000 $ (3)
Logan Shaw	90 000 $ (2)
Austin Lotz	90 000 $ (1)
Henri Ikonen	80 000 $ (2)
Matthew Berkovitz	75 000 $ (1)
Nikolay Goldobin	75 000 $ (1)
Brendan DeJong	75 000 $ (3)
Chase Pearson	75 000 $ (3)
Matej Tomek	75 000 $ (3)
Keenan Suthers	75 000 $ (3)
Ty Ronning	75 000 $ (2)
Anton Blidh	75 000 $ (1)
Total Farm Players	34
Salary Commitment
Year 14 : 4 365 000 $
Year 15 : 2 640 000 $
Year 16 : 1 895 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 4 365 000 $
Year 15 : 2 640 000 $
Year 16 : 1 895 000 $
Year 17 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 85 $ - 7 446 - 93,08%
Level 2:	6000 - 55 $ - 5 278 - 87,96%
Level 3:	2000 - 27 $ - 2 000 - 100,00%
Level 4:	4000 - 22 $ - 3 320 - 82,99%
Luxury :	1000 - 185 $ - 783 - 78,32%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 934 - 96,71%
Farm Level 2:	1000 - 14 $ - 955 - 95,46%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	18 827 - 89,65%
Average Income per Game	1 673 199 $
Year to Date Revenue	60 235 181 $
Farm
Home Games Left	5
Average Attendance - %	2 889 - 96,29%
Average Income per Game	109 128 $
Year to Date Revenue	3 928 606 $
Expense
Pro Players Total Salaries	74 600 000 $
Farm Players Total Salaries	5 155 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 175 362 $
Farm Year To Date Expenses	3 170 182 $
Pro Salary Cap To Date	63 740 468 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 365 997 $
Farm Estimated Season Revenue	545 640 $
Pro Remaining Season Days	28
Pro Expenses Per Days	349 302 $
Pro Estimated Expenses	9 780 456 $
Farm Remaining Season Days	27
Farm Expenses Per Days	24 556 $
Farm Estimated Expenses	663 012 $
Estimated Season Expenses	10 443 468 $
Season Salary Cap	74 600 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	400 000 $
Estimate Over Minimum Salary Cap of 0 $	74 600 000 $
Current Bank Account	34 931 996 $
Projected Bank Account	33 400 165 $

Pro Players Salaries
Pierre-Luc Dubois	7 500 000 $ (5)
Mark Giordano	7 000 000 $ (3)
Evgeni Dadonov	6 650 000 $ (2)
Jordan Binnington	6 000 000 $ (4)
Matt Carle	5 650 000 $ (1)
Ryan Kesler	5 500 000 $ (1)
Brock Boeser	5 500 000 $ (3)
Will Butcher	4 150 000 $ (1)
Nikita Zaitsev	4 000 000 $ (2)
Mathew Dumba	3 500 000 $ (2)
Austin Watson	3 000 000 $ (2)
Nikita Tryamkin	2 650 000 $ (1)
Ryan Murray	2 650 000 $ (1)
Matthew Peca	2 500 000 $ (2)
Zack MacEwen	2 500 000 $ (2)
Carson Meyer (1 Way Contract)	1 600 000 $ (3)
Anton Lander	1 100 000 $ (1)
Michael Rasmussen	900 000 $ (3)
Maxim Golod	750 000 $ (1)
Joe Snively	750 000 $ (1)
Erik Kallgren	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 14 : 74 600 000 $
Year 15 : 50 650 000 $
Year 16 : 28 500 000 $
Year 17 : 13 500 000 $
Salary Average Commitment
Year 14 : 74 600 000 $
Year 15 : 50 650 000 $
Year 16 : 28 500 000 $
Year 17 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 600 000 $
Year 15 : 50 650 000 $
Year 16 : 28 500 000 $
Year 17 : 13 500 000 $

Farm Players Salaries
Alec Regula	900 000 $ (3)
Michael Pezzetta	750 000 $ (1)
John Gilmour	300 000 $ (2)
Blaze Lizotte	250 000 $ (2)
Josh Brown	210 000 $ (1)
Maxim Mamin	200 000 $ (3)
Stanislav Galiev	155 000 $ (3)
Garnet Hathaway	140 000 $ (1)
JC Lipon	140 000 $ (1)
Nigel Dawes	135 000 $ (3)
Ryan Murphy	130 000 $ (2)
Reece Scarlett	130 000 $ (2)
Mathieu Olivier	120 000 $ (3)
Jiri Sekac	110 000 $ (3)
Gustav Olofsson	110 000 $ (2)
Filip Sandberg	100 000 $ (1)
Peter Hrehorcak	100 000 $ (3)
Jamie Arniel	90 000 $ (3)
Mackenzie MacEachern	90 000 $ (1)
Blake Weyrick	90 000 $ (2)
Thomas(Chase) Perry	90 000 $ (1)
Aleksi Saarela	75 000 $ (1)
Alexander Younan	75 000 $ (1)
Anton Karlsson	75 000 $ (1)
Lukas Zetterberg	75 000 $ (1)
Thomas Novak	75 000 $ (2)
Adam Ollas-Mattsson	75 000 $ (2)
Sean Day	75 000 $ (2)
Keegan Kanzig	75 000 $ (1)
Jesper Lindgren	75 000 $ (2)
Micheal Wall	70 000 $ (3)
Ludwig Blomstrand	70 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 14 : 5 155 000 $
Year 15 : 2 380 000 $
Year 16 : 1 070 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 5 155 000 $
Year 15 : 2 380 000 $
Year 16 : 1 070 000 $
Year 17 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - 82 $ - 7 644 - 95,54%
Level 2:	5000 - 58 $ - 4 368 - 87,37%
Level 3:	2000 - 37 $ - 1 749 - 87,44%
Level 4:	4000 - 20 $ - 3 910 - 97,75%
Luxury :	1000 - 170 $ - 888 - 88,80%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 38 $ - 1 410 - 70,49%
Farm Level 2:	1000 - 19 $ - 655 - 65,45%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	18 559 - 92,79%
Average Income per Game	1 650 965 $
Year to Date Revenue	59 434 737 $
Farm
Home Games Left	5
Average Attendance - %	2 064 - 68,81%
Average Income per Game	95 710 $
Year to Date Revenue	3 445 570 $
Expense
Pro Players Total Salaries	69 300 000 $
Farm Players Total Salaries	2 430 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 801 228 $
Farm Year To Date Expenses	2 370 980 $
Pro Salary Cap To Date	64 366 282 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 254 825 $
Farm Estimated Season Revenue	478 551 $
Pro Remaining Season Days	28
Pro Expenses Per Days	324 651 $
Pro Estimated Expenses	9 090 228 $
Farm Remaining Season Days	27
Farm Expenses Per Days	11 822 $
Farm Estimated Expenses	319 194 $
Estimated Season Expenses	9 409 422 $
Season Salary Cap	69 300 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	5 700 000 $
Estimate Over Minimum Salary Cap of 0 $	69 300 000 $
Current Bank Account	35 466 347 $
Projected Bank Account	34 790 301 $

Pro Players Salaries
John Tavares	9 000 000 $ (2)
Sebastian Aho	8 500 000 $ (4)
Aleksander Barkov	7 500 000 $ (2)
Mitchell Marner	7 500 000 $ (2)
Victor Hedman	7 000 000 $ (2)
Connor Hellebuyck	7 000 000 $ (4)
Rasmus Ristolainen	5 750 000 $ (2)
Erik Cernak (Out of Payroll)	5 500 000 $ (4)
Samuel Blais	3 500 000 $ (2)
Jon Merrill	3 000 000 $ (1)
Scott Laughton	1 500 000 $ (1)
David Kampf	1 500 000 $ (1)
Scott Kosmachuk	1 400 000 $ (1)
Kalle Kossila	1 300 000 $ (2)
Jordan Kyrou	900 000 $ (3)
Andreas Englund	900 000 $ (1)
Kevin Lankinen	800 000 $ (1)
Michael Sgarbossa	750 000 $ (1)
David Kase	750 000 $ (2)
Guillaume Brisebois	750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 900 000 $
Year 17 : 21 000 000 $
Salary Average Commitment
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 900 000 $
Year 17 : 21 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 800 000 $
Year 15 : 64 950 000 $
Year 16 : 21 900 000 $
Year 17 : 21 000 000 $

Farm Players Salaries
Patrick Wiercioch	170 000 $ (2)
Justin Fontaine (Out of Payroll)	150 000 $ (1)
Viktor Stalberg	130 000 $ (2)
Michael Mersch (Out of Payroll)	120 000 $ (3)
Gabriel Bourque	120 000 $ (3)
Erik Thorell	100 000 $ (3)
Karl Johansson	100 000 $ (2)
Brett Bulmer	100 000 $ (3)
Roberts Lipsbergs	100 000 $ (3)
Eddie Wittchow	100 000 $ (3)
Jeff Frazee	90 000 $ (2)
Nicklas Lasu	80 000 $ (3)
Marek Zagrapan	80 000 $ (3)
James Livingston (Out of Payroll)	80 000 $ (3)
Jordan Subban	80 000 $ (1)
Reece Willcox	80 000 $ (1)
Radek Smolenak	80 000 $ (3)
Justin Hache	80 000 $ (2)
Brett Sutter (Out of Payroll)	80 000 $ (2)
Tyson Sexsmith	80 000 $ (3)
Colin Jacobs	80 000 $ (2)
Dane Fox	80 000 $ (3)
Daniel Catenacci	80 000 $ (3)
Vladimir Ruzicka	80 000 $ (3)
Evgeny Grachev (Out of Payroll)	80 000 $ (3)
Jonathan Dahlen	75 000 $ (1)
Chase Hartje	75 000 $ (3)
Jacob Cederholm	75 000 $ (3)
Brent Gates	75 000 $ (3)
Francois Tremblay	70 000 $ (3)
Jared Hauf	50 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 14 : 2 820 000 $
Year 15 : 2 385 000 $
Year 16 : 1 655 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 2 820 000 $
Year 15 : 2 385 000 $
Year 16 : 1 655 000 $
Year 17 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 5 891 - 73,64%
Level 2:	6000 - 60 $ - 4 293 - 71,55%
Level 3:	3000 - 30 $ - 2 438 - 81,27%
Level 4:	4000 - 25 $ - 2 917 - 72,93%
Luxury :	1000 - 190 $ - 775 - 77,51%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 564 - 78,18%
Farm Level 2:	1000 - 15 $ - 957 - 95,67%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 314 - 74,16%
Average Income per Game	1 554 784 $
Year to Date Revenue	55 972 224 $
Farm
Home Games Left	4
Average Attendance - %	2 520 - 84,01%
Average Income per Game	100 161 $
Year to Date Revenue	3 705 970 $
Expense
Pro Players Total Salaries	74 750 000 $
Farm Players Total Salaries	3 245 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 824 449 $
Farm Year To Date Expenses	2 826 393 $
Pro Salary Cap To Date	64 389 492 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 773 920 $
Farm Estimated Season Revenue	400 645 $
Pro Remaining Season Days	28
Pro Expenses Per Days	350 000 $
Pro Estimated Expenses	9 800 000 $
Farm Remaining Season Days	27
Farm Expenses Per Days	15 631 $
Farm Estimated Expenses	422 037 $
Estimated Season Expenses	10 222 037 $
Season Salary Cap	74 750 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	250 000 $
Estimate Over Minimum Salary Cap of 0 $	74 750 000 $
Current Bank Account	54 999 511 $
Projected Bank Account	52 952 039 $

Pro Players Salaries
Anze Kopitar	10 350 000 $ (3)
Nikita Kucherov	8 650 000 $ (2)
Shea Weber	8 500 000 $ (3)
Sean Monahan	8 000 000 $ (2)
Brandon Saad	6 150 000 $ (1)
Cam Atkinson	5 000 000 $ (2)
Travis Sanheim	4 500 000 $ (3)
Juuse Saros	4 000 000 $ (2)
Louis Domingue	3 500 000 $ (1)
Radek Faksa	3 150 000 $ (1)
Miles Wood	2 650 000 $ (1)
Matt Benning	2 000 000 $ (2)
Zemgus Girgensons	1 700 000 $ (1)
Blake Coleman	1 300 000 $ (2)
Martin Necas	900 000 $ (2)
Noah Dobson	900 000 $ (3)
Adam Fox	900 000 $ (1)
Mario Ferraro	900 000 $ (2)
Brandon Hagel	900 000 $ (3)
Mason Marchment	800 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 14 : 74 750 000 $
Year 15 : 55 900 000 $
Year 16 : 25 150 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 74 450 000 $
Year 15 : 55 600 000 $
Year 16 : 25 150 000 $
Year 17 : 0 $
Salary Cap with 1 Way Contract
Year 14 : 74 750 000 $
Year 15 : 55 900 000 $
Year 16 : 25 150 000 $
Year 17 : 0 $

Farm Players Salaries
Tyler Motte	170 000 $ (2)
Andrew Macdonald	160 000 $ (1)
Christopher Gibson	160 000 $ (2)
Dillon Heatherington	150 000 $ (3)
Philip Samuelsson	150 000 $ (3)
Nikolai Kulemin	140 000 $ (2)
Stefan Elliott	140 000 $ (3)
Josh Jooris	140 000 $ (3)
Jarred Tinordi	125 000 $ (1)
Evan Cowley (Out of Payroll)	120 000 $ (3)
David Rundblad	120 000 $ (2)
Andreas Martinsen	120 000 $ (1)
Andrew Yogan	100 000 $ (2)
Tommy Cross	100 000 $ (2)
Dick Axelsson	100 000 $ (2)
Magnus Hellberg	100 000 $ (2)
David Gilbert	90 000 $ (1)
Christian Thomas	90 000 $ (2)
Denis Bodrov	90 000 $ (1)
Fabian Zetterlund	90 000 $ (3)
Logan Brown	90 000 $ (3)
Michael McLeod	90 000 $ (3)
Michael Latta	90 000 $ (1)
Rem Pitlick	90 000 $ (2)
Danny Biega	80 000 $ (1)
Michael Carcone	75 000 $ (1)
Dysin Mayo	75 000 $ (2)
Marcus Davidsson	75 000 $ (3)
Nikolai Kovalenko	75 000 $ (3)
Adam Marsh	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 14 : 3 245 000 $
Year 15 : 2 365 000 $
Year 16 : 1 120 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 245 000 $
Year 15 : 2 365 000 $
Year 16 : 1 120 000 $
Year 17 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 85 $ - 7 279 - 90,99%
Level 2:	6000 - 55 $ - 5 117 - 85,29%
Level 3:	3000 - 30 $ - 2 346 - 78,21%
Level 4:	4000 - 23 $ - 3 196 - 79,89%
Luxury :	1000 - 175 $ - 827 - 82,71%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 32 $ - 1 873 - 93,66%
Farm Level 2:	1000 - 15 $ - 847 - 84,72%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	18 766 - 85,30%
Average Income per Game	1 687 192 $
Year to Date Revenue	60 738 924 $
Farm
Home Games Left	5
Average Attendance - %	2 720 - 90,68%
Average Income per Game	99 284 $
Year to Date Revenue	3 574 208 $
Expense
Pro Players Total Salaries	74 650 000 $
Farm Players Total Salaries	3 365 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 817 827 $
Farm Year To Date Expenses	2 784 360 $
Pro Salary Cap To Date	64 382 958 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 435 962 $
Farm Estimated Season Revenue	496 418 $
Pro Remaining Season Days	28
Pro Expenses Per Days	349 535 $
Pro Estimated Expenses	9 786 980 $
Farm Remaining Season Days	27
Farm Expenses Per Days	16 192 $
Farm Estimated Expenses	437 184 $
Estimated Season Expenses	10 224 164 $
Season Salary Cap	74 650 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	350 000 $
Estimate Over Minimum Salary Cap of 0 $	74 650 000 $
Current Bank Account	16 260 390 $
Projected Bank Account	14 968 606 $

Pro Players Salaries
Rick Nash	8 250 000 $ (1)
Mike Richards	7 650 000 $ (1)
Alex Debrincat	7 000 000 $ (5)
Tyler Toffoli	6 000 000 $ (4)
Justin Braun	5 000 000 $ (3)
Paul Byron	5 000 000 $ (2)
Jake Muzzin	5 000 000 $ (3)
Nick Bonino	4 250 000 $ (3)
Morgan Ellis	4 000 000 $ (3)
Michael Matheson	4 000 000 $ (2)
Landon Ferraro	3 500 000 $ (2)
Linus Ullmark	3 150 000 $ (1)
Brett Kulak	2 650 000 $ (1)
Matthew Nieto	2 000 000 $ (2)
Troy Stetcher	1 800 000 $ (1)
David Honzik	1 700 000 $ (1)
Ross Johnston	1 000 000 $ (1)
Matthew Beniers	900 000 $ (3)
Jake Evans	900 000 $ (1)
Yakov Trenin	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 14 : 74 650 000 $
Year 15 : 47 550 000 $
Year 16 : 32 150 000 $
Year 17 : 13 000 000 $
Salary Average Commitment
Year 14 : 74 650 000 $
Year 15 : 47 550 000 $
Year 16 : 32 150 000 $
Year 17 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 14 : 74 650 000 $
Year 15 : 47 550 000 $
Year 16 : 32 150 000 $
Year 17 : 13 000 000 $

Farm Players Salaries
Mike Hardman	912 500 $ (1)
Dean Kukan	210 000 $ (1)
Jacob Josefson	150 000 $ (1)
Adam Tambellini	110 000 $ (2)
Valeri Vasiliev	110 000 $ (1)
Sergey Andronov	102 500 $ (1)
Quinton Howden	100 000 $ (2)
Will Weber	100 000 $ (1)
Warren Foegele	90 000 $ (1)
Taro Hirose	90 000 $ (2)
Taylor Raddysh	90 000 $ (3)
Robert Baillargeon	90 000 $ (1)
Benjamin Conz	80 000 $ (1)
Antoine Lafleur	80 000 $ (1)
Tarrmo Reunanen	75 000 $ (3)
Chris Martenet	75 000 $ (2)
Cliff Pu	75 000 $ (3)
Artur Kayumov	75 000 $ (3)
Roland Mckeown	75 000 $ (1)
Michael Spacek	75 000 $ (1)
Jens Looke	75 000 $ (1)
Matthew Strome	75 000 $ (2)
Luc Snuggerud	75 000 $ (1)
Linus Soderstrom	75 000 $ (2)
Cooper Marody	75 000 $ (2)
Josh Mahura	75 000 $ (1)
Austen Keating	75 000 $ (2)
Connor Hobbs	75 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 14 : 3 365 000 $
Year 15 : 1 065 000 $
Year 16 : 315 000 $
Year 17 : 0 $
Salary Average Commitment
Year 14 : 3 365 000 $
Year 15 : 1 065 000 $
Year 16 : 315 000 $
Year 17 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 75 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	46 956 637 $	68 250 000 $	6 750 000 $	68 250 000 $	2 410 500 $	27 589 500 $	21	30	51
BlackHawks	21 166 756 $	74 300 000 $	700 000 $	74 300 000 $	3 118 083 $	26 881 917 $	20	31	51
BlueJacket	30 316 576 $	74 666 667 $	333 333 $	74 666 667 $	6 481 750 $	23 518 250 $	20	31	51
Blues	68 105 394 $	76 650 000 $	-1 650 000 $	76 650 000 $	4 205 000 $	25 795 000 $	21	31	52
Bruins	4 128 655 $	65 800 000 $	9 200 000 $	65 800 000 $	2 560 000 $	27 440 000 $	21	26	47
Canadiens	44 271 947 $	74 875 000 $	125 000 $	74 875 000 $	3 592 667 $	26 407 333 $	20	30	50
Canucks	58 651 541 $	74 250 000 $	750 000 $	74 250 000 $	2 070 000 $	27 930 000 $	20	29	49
Capitals	(4 154 624 $)	74 550 000 $	450 000 $	74 550 000 $	2 860 000 $	27 140 000 $	21	29	50
Coyotes	20 365 951 $	73 850 000 $	1 150 000 $	73 850 000 $	8 029 250 $	21 970 750 $	20	30	50
Devils	31 148 545 $	73 150 000 $	1 850 000 $	73 150 000 $	2 841 750 $	27 158 250 $	21	30	51
Ducks	546 604 $	74 550 000 $	450 000 $	74 550 000 $	2 837 500 $	27 162 500 $	20	30	50
Flames	51 383 119 $	74 450 000 $	550 000 $	74 450 000 $	2 659 500 $	27 340 500 $	21	30	51
Flyers	30 006 320 $	66 367 500 $	8 632 500 $	66 367 500 $	2 115 000 $	27 885 000 $	21	27	48
GoldenKnights	17 091 482 $	74 975 000 $	25 000 $	74 975 000 $	3 432 500 $	26 567 500 $	20	29	49
Hurricanes	12 910 485 $	74 237 500 $	762 500 $	74 237 500 $	5 062 500 $	24 937 500 $	20	30	50
Islanders	43 700 920 $	73 950 000 $	1 050 000 $	73 950 000 $	2 769 000 $	27 231 000 $	20	31	51
Jets	178 310 564 $	74 500 000 $	500 000 $	74 500 000 $	3 862 500 $	26 137 500 $	21	28	49
Kings	39 338 578 $	58 050 000 $	16 950 000 $	58 050 000 $	3 651 417 $	26 348 583 $	21	30	51
Kraken	(661 762 $)	74 150 000 $	850 000 $	74 150 000 $	5 090 833 $	24 909 167 $	20	33	53
Lightning	21 827 447 $	71 350 000 $	3 650 000 $	71 350 000 $	5 179 166 $	24 820 834 $	21	30	51
MapleLeafs	(6 321 234 $)	68 825 000 $	6 175 000 $	68 825 000 $	2 600 000 $	27 400 000 $	22	29	51
Oilers	50 910 490 $	74 525 000 $	475 000 $	74 525 000 $	2 727 500 $	27 272 500 $	21	27	48
Panthers	122 561 452 $	75 725 000 $	-725 000 $	75 725 000 $	2 624 250 $	27 375 750 $	21	30	51
Penguins	147 179 840 $	73 700 000 $	1 300 000 $	73 700 000 $	3 133 375 $	26 866 625 $	20	31	51
Predators	19 204 757 $	70 900 000 $	4 100 000 $	70 900 000 $	2 655 000 $	27 345 000 $	22	29	51
Rangers	4 922 551 $	74 421 667 $	578 333 $	74 421 667 $	2 975 000 $	27 025 000 $	21	28	49
RedWings	15 140 211 $	73 550 000 $	1 450 000 $	73 550 000 $	2 387 500 $	27 612 500 $	21	26	47
Sabres	(6 570 903 $)	74 747 500 $	252 500 $	74 747 500 $	4 115 000 $	25 885 000 $	20	34	54
Senators	34 931 996 $	74 600 000 $	400 000 $	74 600 000 $	5 155 000 $	24 845 000 $	21	32	53
Sharks	35 466 347 $	69 300 000 $	5 700 000 $	69 300 000 $	2 430 000 $	27 570 000 $	20	31	51
Stars	54 999 511 $	74 750 000 $	250 000 $	74 750 000 $	3 245 000 $	26 755 000 $	20	30	50
Wild	16 260 390 $	74 650 000 $	350 000 $	74 650 000 $	3 365 000 $	26 635 000 $	20	28	48

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 24 mars 2023 at 12:49

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

Blues is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

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

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 - %