Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 20 février 2020 at 10:50

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 - 90 $ - 6 148 - 76,85%
Level 2:	6000 - 57 $ - 4 447 - 74,12%
Level 3:	3000 - 23 $ - 2 505 - 83,51%
Level 4:	5000 - 17 $ - 4 374 - 87,47%
Luxury :	1000 - 184 $ - 819 - 81,94%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 45 $ - 1 246 - 62,28%
Farm Level 2:	1000 - 25 $ - 533 - 53,33%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 293 - 79,54%
Average Income per Game	1 534 717 $
Year to Date Revenue	58 319 249 $
Farm
Home Games Left	2
Average Attendance - %	1 779 - 59,30%
Average Income per Game	99 140 $
Year to Date Revenue	3 866 458 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	2 225 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 364 699 $
Farm Year To Date Expenses	2 303 911 $
Pro Salary Cap To Date	60 851 334 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 604 151 $
Farm Estimated Season Revenue	198 280 $
Pro Remaining Season Days	16
Pro Expenses Per Days	369 786 $
Pro Estimated Expenses	5 916 576 $
Farm Remaining Season Days	15
Farm Expenses Per Days	12 500 $
Farm Estimated Expenses	187 500 $
Estimated Season Expenses	6 104 076 $
Season Salary Cap	68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	350 000 $
Estimate Over Minimum Salary Cap of 0 $	68 650 000 $
Current Bank Account	14 408 386 $
Projected Bank Account	13 106 741 $

Pro Players Salaries
Shea Weber	7 500 000 $ (2)
John Gibson	6 000 000 $ (1)
Artemi Panarin	5 500 000 $ (2)
Ryan McDonagh	5 500 000 $ (1)
Ryan Callahan	5 500 000 $ (1)
Brandon Saad	5 350 000 $ (1)
Jeff Skinner	5 350 000 $ (1)
Sean Couturier	5 000 000 $ (3)
Brayden Schenn	4 500 000 $ (2)
Brendan Gallagher	4 000 000 $ (1)
Justin Faulk	4 000 000 $ (1)
Dana Tyrell	1 750 000 $ (1)
Nate Schmidt	1 500 000 $ (1)
Justin Holl	1 200 000 $ (1)
Bo Horvat	900 000 $ (1)
Alan Quine	900 000 $ (1)
Nikita Tryamkin	900 000 $ (2)
Nick Ritchie (Out of Payroll)	900 000 $ (3)
Martin Frk	900 000 $ (2)
Griffin Reinhart	850 000 $ (2)
Johan Gustafsson	800 000 $ (1)
Beau Starrett	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 69 550 000 $
Year 11 : 26 800 000 $
Year 12 : 6 650 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 69 550 000 $
Year 11 : 26 800 000 $
Year 12 : 6 650 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 69 550 000 $
Year 11 : 26 800 000 $
Year 12 : 6 650 000 $
Year 13 : 0 $

Farm Players Salaries
Jeremy Smith	125 000 $ (2)
Ethan Werek	110 000 $ (2)
Ryan Pilon	100 000 $ (3)
Brandon Bollig	100 000 $ (1)
Jared Boll	100 000 $ (1)
Fredrik Pettersson-Wentzel	95 000 $ (2)
Jimmy Hayes	90 000 $ (3)
Dillon Fournier	90 000 $ (1)
Curtis Lazar	90 000 $ (2)
Steven Shipley	85 000 $ (2)
Gaelan Patterson	85 000 $ (2)
Trevor Cann	85 000 $ (1)
Robert Czarnik	85 000 $ (2)
Troy Rutkowski	85 000 $ (1)
Justin Jokinen	85 000 $ (2)
Pius Suter	80 000 $ (2)
Ville Pokka	80 000 $ (2)
Andreas Soderberg	75 000 $ (2)
Tobias Eder	75 000 $ (3)
Benjamin Casavant	75 000 $ (2)
Rasmus Bengtsson (Out of Payroll)	75 000 $ (3)
Geordie Wudrick	75 000 $ (3)
Peter Hrehorcak	75 000 $ (3)
Jack Sadek	75 000 $ (3)
Lars Volden	70 000 $ (1)
Gregg Sutch	70 000 $ (3)
Andrew Campbell	65 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 300 000 $
Year 11 : 1 705 000 $
Year 12 : 635 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 300 000 $
Year 11 : 1 705 000 $
Year 12 : 635 000 $
Year 13 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 90 $ - 5 936 - 74,20%
Level 2:	6000 - 55 $ - 5 095 - 84,91%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 3 977 - 99,42%
Luxury :	1000 - 190 $ - 778 - 77,83%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 940 - 96,99%
Farm Level 2:	1000 - 11 $ - 985 - 98,50%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 786 - 84,70%
Average Income per Game	1 492 859 $
Year to Date Revenue	56 728 646 $
Farm
Home Games Left	2
Average Attendance - %	2 925 - 97,50%
Average Income per Game	93 067 $
Year to Date Revenue	3 629 598 $
Expense
Pro Players Total Salaries	60 600 000 $
Farm Players Total Salaries	3 872 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 485 032 $
Farm Year To Date Expenses	2 715 070 $
Pro Salary Cap To Date	59 971 674 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 478 577 $
Farm Estimated Season Revenue	186 133 $
Pro Remaining Season Days	16
Pro Expenses Per Days	326 738 $
Pro Estimated Expenses	5 227 808 $
Farm Remaining Season Days	15
Farm Expenses Per Days	21 358 $
Farm Estimated Expenses	320 370 $
Estimated Season Expenses	5 548 178 $
Season Salary Cap	60 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	8 400 000 $
Estimate Over Minimum Salary Cap of 0 $	60 600 000 $
Current Bank Account	12 510 652 $
Projected Bank Account	11 627 184 $

Pro Players Salaries
Bryan Little	6 500 000 $ (3)
Yanni Gourde	4 650 000 $ (2)
Sergei Kostitsyn	4 250 000 $ (2)
Corey Crawford	4 250 000 $ (3)
Hampus Lindholm	4 000 000 $ (1)
Jaroslav Halak	3 750 000 $ (1)
Kevin Klein	3 500 000 $ (1)
Kyle Quincey	3 500 000 $ (2)
Alexei Emelin	3 500 000 $ (1)
Brandon Dubinsky	3 500 000 $ (2)
Mattew Calvert	2 650 000 $ (2)
Éric Gélinas (Out of Payroll)	2 400 000 $ (1)
Ondrej Roman	2 250 000 $ (1)
Joakim Nordstrom	2 150 000 $ (2)
Michal Repik	1 800 000 $ (1)
Jared Cowen	1 800 000 $ (1)
Andreas Martinsen	1 800 000 $ (1)
Alex Killorn	1 750 000 $ (2)
Cedric Paquette	1 500 000 $ (1)
Casey Cizikas	1 500 000 $ (3)
Barclay Goodrow	1 100 000 $ (1)
Robert Hagg	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 10 : 63 000 000 $
Year 11 : 35 600 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 63 000 000 $
Year 11 : 35 600 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 63 000 000 $
Year 11 : 35 600 000 $
Year 12 : 12 250 000 $
Year 13 : 0 $

Farm Players Salaries
Tomas Kubalik	1 400 000 $ (2)
Sven Andrighetto	175 000 $ (1)
Drew Schiestel (Out of Payroll)	150 000 $ (1)
Alexei Semenov	150 000 $ (1)
Kyle Chipchura	150 000 $ (3)
Adam Janosik	150 000 $ (3)
Jordan Binnington	150 000 $ (3)
Kevin Connauton (Out of Payroll)	140 000 $ (2)
Brandon Mcmillan	140 000 $ (2)
Gabriel Bourque	100 000 $ (3)
Lukas Kaspar	100 000 $ (2)
John Armstrong	100 000 $ (3)
Michael Houser	100 000 $ (3)
John Lee	100 000 $ (2)
Allen York	90 000 $ (3)
Ryan Sproul	90 000 $ (1)
Brian Ferlin	90 000 $ (3)
Gavin Bayreuther (Out of Payroll)	80 000 $ (2)
Dakota Mermis	80 000 $ (2)
Corey Trivino	80 000 $ (1)
Marek Tvrdon	75 000 $ (1)
Henri Ikonen	75 000 $ (2)
Nick Oliver	75 000 $ (2)
Nikolai Glukhov	75 000 $ (3)
Brian Hart	72 500 $ (2)
Raphael Bussieres	70 000 $ (1)
Robert Baillargeon	70 000 $ (1)
Shane McColgan	60 000 $ (1)
Benjamin Gallacher	55 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 4 242 500 $
Year 11 : 2 007 500 $
Year 12 : 1 005 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 242 500 $
Year 11 : 2 007 500 $
Year 12 : 1 005 000 $
Year 13 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - 85 $ - 6 352 - 79,40%
Level 2:	6000 - 48 $ - 5 594 - 93,24%
Level 3:	3000 - 19 $ - 2 636 - 87,86%
Level 4:	5000 - 15 $ - 4 375 - 87,51%
Luxury :	1500 - 125 $ - 1 093 - 72,89%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 30 $ - 1 930 - 96,51%
Farm Level 2:	1000 - 18 $ - 715 - 71,54%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	20 051 - 85,32%
Average Income per Game	1 551 041 $
Year to Date Revenue	58 939 561 $
Farm
Home Games Left	2
Average Attendance - %	2 646 - 88,19%
Average Income per Game	102 155 $
Year to Date Revenue	3 984 064 $
Expense
Pro Players Total Salaries	67 750 000 $
Farm Players Total Salaries	5 175 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 748 802 $
Farm Year To Date Expenses	3 917 302 $
Pro Salary Cap To Date	62 235 410 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 653 123 $
Farm Estimated Season Revenue	204 311 $
Pro Remaining Season Days	16
Pro Expenses Per Days	364 973 $
Pro Estimated Expenses	5 839 568 $
Farm Remaining Season Days	15
Farm Expenses Per Days	28 360 $
Farm Estimated Expenses	425 400 $
Estimated Season Expenses	6 264 968 $
Season Salary Cap	67 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 250 000 $
Estimate Over Minimum Salary Cap of 0 $	67 750 000 $
Current Bank Account	2 147 984 $
Projected Bank Account	740 450 $

Pro Players Salaries
Tyler Seguin	9 000 000 $ (3)
Carey Price	8 500 000 $ (1)
Dion Phaneuf	8 000 000 $ (2)
Claude Giroux	8 000 000 $ (4)
Nathan MacKinnon	7 750 000 $ (2)
Victor Hedman	7 000 000 $ (5)
Mike Cammalleri	2 800 000 $ (1)
Kevin Poulin	2 400 000 $ (1)
Brandon Sutter	1 800 000 $ (1)
Riley Nash	1 800 000 $ (1)
Michael Kostka	1 500 000 $ (1)
Calle Jarnkrok	1 500 000 $ (2)
Linden Vey	1 400 000 $ (1)
Noah Hanifin	900 000 $ (3)
Alex Debrincat	900 000 $ (3)
David Pastrnak	900 000 $ (1)
Seth Jones	900 000 $ (1)
Jakub Vrana	900 000 $ (3)
Brayden Point	900 000 $ (2)
Rasmus Ristolainen	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 67 750 000 $
Year 11 : 44 850 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 67 750 000 $
Year 11 : 44 850 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 750 000 $
Year 11 : 44 850 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Theo Ruth	1 500 000 $ (1)
Vladimir Zharkov	1 000 000 $ (1)
Josh Unice	150 000 $ (3)
Jason Gregoire	150 000 $ (1)
Fredrik Claesson	150 000 $ (2)
Jonathon Blum	140 000 $ (2)
Jonny Brodzinski	140 000 $ (3)
Brock Beukeboom	120 000 $ (2)
Jacob Deserres	100 000 $ (2)
Harry Zolnierczyk	100 000 $ (1)
Colton Sceviour	100 000 $ (1)
Artur Gavrus	95 000 $ (1)
Jerome Samson	95 000 $ (1)
Andy Andreoff	90 000 $ (2)
Daniel Brodin	90 000 $ (1)
Chris Terry	90 000 $ (1)
Adam Pardy	90 000 $ (1)
Brendan Gaunce	90 000 $ (2)
Duncan Siemens	90 000 $ (2)
Rushan Rafikov	75 000 $ (3)
Evan Allen	75 000 $ (3)
Jason Kasdorf	75 000 $ (1)
Sergey Tolchinsky	75 000 $ (3)
Vyacheslav Leshchenko	75 000 $ (3)
Gage Ausmus	75 000 $ (3)
Andreas Borgman	75 000 $ (3)
Morgan Klimchuk	75 000 $ (3)
Viktor Crus-Rydberg	75 000 $ (3)
Corey Tropp	60 000 $ (1)
Alexander Svitov	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 5 175 000 $
Year 11 : 1 670 000 $
Year 12 : 890 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 175 000 $
Year 11 : 1 670 000 $
Year 12 : 890 000 $
Year 13 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - 90 $ - 6 279 - 78,48%
Level 2:	6000 - 55 $ - 5 401 - 90,02%
Level 3:	3000 - 30 $ - 2 244 - 74,79%
Level 4:	4000 - 23 $ - 3 146 - 78,66%
Luxury :	1000 - 185 $ - 808 - 80,81%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 889 - 94,44%
Farm Level 2:	1000 - 25 $ - 524 - 52,41%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	17 878 - 81,26%
Average Income per Game	1 636 000 $
Year to Date Revenue	63 804 007 $
Farm
Home Games Left	3
Average Attendance - %	2 413 - 80,43%
Average Income per Game	113 141 $
Year to Date Revenue	4 299 343 $
Expense
Pro Players Total Salaries	68 450 000 $
Farm Players Total Salaries	3 240 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 914 725 $
Farm Year To Date Expenses	3 035 588 $
Pro Salary Cap To Date	61 401 354 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 272 000 $
Farm Estimated Season Revenue	339 422 $
Pro Remaining Season Days	16
Pro Expenses Per Days	368 717 $
Pro Estimated Expenses	5 899 472 $
Farm Remaining Season Days	15
Farm Expenses Per Days	17 957 $
Farm Estimated Expenses	269 355 $
Estimated Season Expenses	6 168 827 $
Season Salary Cap	68 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	550 000 $
Estimate Over Minimum Salary Cap of 0 $	68 450 000 $
Current Bank Account	67 588 063 $
Projected Bank Account	65 030 658 $

Pro Players Salaries
Brad Marchand	8 000 000 $ (4)
Alexander Semin	7 500 000 $ (4)
Sergei Bobrovsky	6 500 000 $ (2)
Jason Spezza	6 000 000 $ (3)
Kyle Turris	5 500 000 $ (3)
Anders Lee	5 000 000 $ (5)
Jake Gardiner	4 000 000 $ (1)
Ryan Ellis	4 000 000 $ (2)
Evander Kane	3 500 000 $ (2)
Jesper Fast	3 000 000 $ (2)
Xavier Ouellet	2 150 000 $ (1)
Tim Schaller	2 000 000 $ (1)
Vinnie Hinostroza	2 000 000 $ (1)
Simon Despres	1 900 000 $ (1)
Michael Leighton	1 850 000 $ (2)
Jordan Caron	1 500 000 $ (1)
Martin Marincin	1 200 000 $ (2)
Brenden Dillon	1 000 000 $ (1)
Ben Ryan	950 000 $ (1)
Joel Armia	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 450 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 450 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 450 000 $
Year 11 : 52 950 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Miikka Salomaki	265 000 $ (3)
Spencer Machacek	165 000 $ (3)
Nikolai Kulemin	165 000 $ (3)
James Sheppard	155 000 $ (3)
Alexander Urbom	150 000 $ (1)
Josh Jooris	150 000 $ (1)
Klas Dahlbeck	120 000 $ (1)
Mathieu Corbeil	120 000 $ (1)
Brian Strait	120 000 $ (1)
Alexei Marchenko	120 000 $ (1)
Ben Smith	110 000 $ (3)
Mikael Tellqvist	110 000 $ (1)
Dale Weise	100 000 $ (1)
Marek Viedensky	95 000 $ (1)
Thomas Larkin	95 000 $ (1)
Antoine Lafleur	95 000 $ (2)
Philip McRae	90 000 $ (3)
Ludvig Rensfeldt	85 000 $ (2)
Mathieu Brodeur	80 000 $ (1)
Philippe Cornet	80 000 $ (1)
Dexter Dancs	75 000 $ (3)
Erik Karlsson (foward)	75 000 $ (3)
Tyler Pitlick	75 000 $ (2)
Henrik Samuelsson	75 000 $ (2)
Jaynen Rissling	70 000 $ (2)
Brett Bulmer	70 000 $ (3)
Troy Vance	70 000 $ (1)
Bill Arnold	70 000 $ (1)
Dillon Donnelly	65 000 $ (2)
Philip Tot	65 000 $ (2)
Max Friberg	60 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 10 : 3 240 000 $
Year 11 : 1 760 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 240 000 $
Year 11 : 1 760 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 6 010 - 75,13%
Level 2:	6000 - 57 $ - 4 489 - 74,81%
Level 3:	3000 - 26 $ - 2 486 - 82,85%
Level 4:	5000 - 21 $ - 4 104 - 82,09%
Luxury :	1500 - 133 $ - 1 071 - 71,39%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 459 - 72,97%
Farm Level 2:	1000 - 17 $ - 811 - 81,07%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	18 160 - 77,28%
Average Income per Game	1 549 525 $
Year to Date Revenue	60 431 461 $
Farm
Home Games Left	2
Average Attendance - %	2 270 - 75,67%
Average Income per Game	100 069 $
Year to Date Revenue	3 902 700 $
Expense
Pro Players Total Salaries	68 100 000 $
Farm Players Total Salaries	2 415 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 481 286 $
Farm Year To Date Expenses	2 415 721 $
Pro Salary Cap To Date	61 967 939 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 099 049 $
Farm Estimated Season Revenue	200 138 $
Pro Remaining Season Days	16
Pro Expenses Per Days	366 845 $
Pro Estimated Expenses	5 869 520 $
Farm Remaining Season Days	15
Farm Expenses Per Days	13 522 $
Farm Estimated Expenses	202 830 $
Estimated Season Expenses	6 072 350 $
Season Salary Cap	68 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	900 000 $
Estimate Over Minimum Salary Cap of 0 $	68 100 000 $
Current Bank Account	22 913 290 $
Projected Bank Account	20 140 127 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (2)
P.K. Subban	8 000 000 $ (5)
Andrei Kostitsyn	7 500 000 $ (3)
Logan Couture	6 000 000 $ (4)
Scott Gomez	5 250 000 $ (1)
Dan Girardi	5 000 000 $ (3)
Jonathan Bernier (Out of Payroll)	4 600 000 $ (1)
Tyler Toffoli	3 500 000 $ (2)
Nikita Zaitsev	3 150 000 $ (2)
Victor Rask	2 500 000 $ (2)
Christian Dvorak	2 400 000 $ (1)
Louie Caporusso	2 100 000 $ (1)
Raphael Diaz	1 800 000 $ (2)
Prab Rai	1 800 000 $ (1)
Al Montoya	1 500 000 $ (1)
Adam Erne	900 000 $ (3)
Marcus Pettersson	900 000 $ (3)
Boo Nieves	900 000 $ (2)
Jack Eichel	900 000 $ (1)
Oscar Klefbom	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 100 000 $
Year 11 : 48 650 000 $
Year 12 : 28 300 000 $
Year 13 : 14 000 000 $
Salary Average Commitment
Year 10 : 66 600 000 $
Year 11 : 47 150 000 $
Year 12 : 26 800 000 $
Year 13 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 100 000 $
Year 11 : 48 650 000 $
Year 12 : 28 300 000 $
Year 13 : 14 000 000 $

Farm Players Salaries
Jujhar Khaira	175 000 $ (3)
Kirill Tulupov	145 000 $ (1)
Olivier Roy	110 000 $ (2)
Kirill Lyamin	100 000 $ (1)
Matt Tennyson	100 000 $ (1)
Jean-Phillipe Cote	100 000 $ (1)
Max Nicastro	100 000 $ (3)
James Wright	100 000 $ (3)
Luca Caputi	95 000 $ (2)
Alexandre R. Picard	90 000 $ (3)
Ryan Howse	90 000 $ (2)
Brandon Davidson	90 000 $ (2)
Martin Ouellette	90 000 $ (2)
Tom Gilbert	90 000 $ (3)
Ben Maxwell	90 000 $ (1)
Jake Paterson	90 000 $ (2)
Austin Madaisky	85 000 $ (2)
Nicolas Kerdiles	85 000 $ (2)
Philip Lane	80 000 $ (2)
Johan Sundstrom (Out of Payroll)	80 000 $ (2)
Ben Winnett	80 000 $ (2)
Kristopher Foucault	80 000 $ (1)
Sebastian Collberg	75 000 $ (2)
Joachim Nermark	75 000 $ (1)
Austen Brassard (Out of Payroll)	75 000 $ (1)
Samuel Kurker	70 000 $ (2)
Matthew Deblouw	65 000 $ (2)
Max Gardiner	65 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 2 570 000 $
Year 11 : 1 805 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 570 000 $
Year 11 : 1 805 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 75 $ - 6 978 - 87,23%
Level 2:	6000 - 60 $ - 4 099 - 68,32%
Level 3:	3000 - 30 $ - 2 316 - 77,20%
Level 4:	5000 - 15 $ - 4 249 - 84,98%
Luxury :	1000 - 125 $ - 978 - 97,77%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 30 $ - 1 928 - 96,41%
Farm Level 2:	1000 - 15 $ - 966 - 96,59%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	18 621 - 80,96%
Average Income per Game	1 486 657 $
Year to Date Revenue	57 979 633 $
Farm
Home Games Left	3
Average Attendance - %	2 894 - 96,47%
Average Income per Game	103 321 $
Year to Date Revenue	3 926 211 $
Expense
Pro Players Total Salaries	66 000 000 $
Farm Players Total Salaries	2 525 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 646 524 $
Farm Year To Date Expenses	2 594 688 $
Pro Salary Cap To Date	61 133 171 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	2 973 315 $
Farm Estimated Season Revenue	309 964 $
Pro Remaining Season Days	16
Pro Expenses Per Days	355 615 $
Pro Estimated Expenses	5 689 840 $
Farm Remaining Season Days	15
Farm Expenses Per Days	14 113 $
Farm Estimated Expenses	211 695 $
Estimated Season Expenses	5 901 535 $
Season Salary Cap	66 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 000 000 $
Estimate Over Minimum Salary Cap of 0 $	66 000 000 $
Current Bank Account	46 939 774 $
Projected Bank Account	44 321 518 $

Pro Players Salaries
Martin Havlat	7 750 000 $ (1)
John Tavares	7 750 000 $ (1)
Simon Gagne	7 500 000 $ (1)
T.J. Oshie	6 500 000 $ (2)
Frederik Andersen	5 800 000 $ (3)
Sean Monahan	5 650 000 $ (1)
John Klingberg	4 500 000 $ (1)
Jean Gabriel Pageau	3 400 000 $ (1)
Sami Vatanen (Out of Payroll)	3 100 000 $ (1)
Jeff Petry	3 000 000 $ (1)
Connor Murphy	2 800 000 $ (1)
Tim Erixon	2 300 000 $ (1)
Charlie Lindgren	1 800 000 $ (1)
Jyrki Jokipakka	1 100 000 $ (3)
Justin Fontaine	1 000 000 $ (1)
Anthony Cirelli	900 000 $ (3)
Andreas Johnsson	900 000 $ (3)
Esa Lindell	900 000 $ (1)
Ondrej Kase (Out of Payroll)	900 000 $ (2)
Jacob De La Rose	900 000 $ (2)
Tanner Richard	800 000 $ (1)
Blake Speers	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 70 000 000 $
Year 11 : 17 750 000 $
Year 12 : 9 450 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 200 000 $
Year 11 : 16 450 000 $
Year 12 : 9 450 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 70 000 000 $
Year 11 : 17 750 000 $
Year 12 : 9 450 000 $
Year 13 : 0 $

Farm Players Salaries
Matt Bartkowski	200 000 $ (2)
Brian Gibbons	180 000 $ (2)
Wojtek Wolski	170 000 $ (2)
Anthony Bitetto	150 000 $ (1)
Peter Delmas	140 000 $ (3)
Harri Sateri	140 000 $ (3)
Eric O'dell (Out of Payroll)	140 000 $ (2)
Christopher DiDomenico	130 000 $ (3)
Maxime Clermont	100 000 $ (1)
Lukas Krajicek	100 000 $ (2)
Pavel Vorobiev	100 000 $ (1)
Julien Pelletier	95 000 $ (3)
Corban Knight (Out of Payroll)	95 000 $ (1)
Jesper Pettersson	90 000 $ (1)
Justin Sefton	90 000 $ (1)
Frederick Gaudreau	85 000 $ (1)
Colin Long	85 000 $ (1)
Robin Kovacs	80 000 $ (2)
David Musil	80 000 $ (1)
Matia Marcantuoni	80 000 $ (3)
Dylan Blujus	80 000 $ (2)
Chris Bigras	75 000 $ (3)
Carter Ashton	70 000 $ (1)
Dante Salituro	65 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 10 : 2 620 000 $
Year 11 : 1 610 000 $
Year 12 : 660 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 620 000 $
Year 11 : 1 610 000 $
Year 12 : 660 000 $
Year 13 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 5 153 - 73,61%
Level 2:	5000 - 60 $ - 4 077 - 81,55%
Level 3:	2000 - 35 $ - 1 750 - 87,48%
Level 4:	4000 - 20 $ - 3 926 - 98,15%
Luxury :	1000 - 200 $ - 733 - 73,34%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 856 - 92,79%
Farm Level 2:	1000 - 15 $ - 940 - 93,97%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 639 - 82,31%
Average Income per Game	1 473 977 $
Year to Date Revenue	56 011 116 $
Farm
Home Games Left	2
Average Attendance - %	2 796 - 93,18%
Average Income per Game	112 918 $
Year to Date Revenue	4 403 815 $
Expense
Pro Players Total Salaries	61 925 000 $
Farm Players Total Salaries	3 210 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 672 487 $
Farm Year To Date Expenses	2 567 376 $
Pro Salary Cap To Date	61 159 093 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 421 930 $
Farm Estimated Season Revenue	225 837 $
Pro Remaining Season Days	16
Pro Expenses Per Days	333 824 $
Pro Estimated Expenses	5 341 184 $
Farm Remaining Season Days	15
Farm Expenses Per Days	17 796 $
Farm Estimated Expenses	266 940 $
Estimated Season Expenses	5 608 124 $
Season Salary Cap	61 925 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 075 000 $
Estimate Over Minimum Salary Cap of 0 $	61 925 000 $
Current Bank Account	48 410 614 $
Projected Bank Account	47 450 257 $

Pro Players Salaries
Leon Draisaitl	8 000 000 $ (3)
Justin Williams	6 750 000 $ (2)
Steve Mason (Out of Payroll)	6 250 000 $ (2)
Tyler Ennis	5 500 000 $ (4)
Nick Bonino	5 000 000 $ (3)
Adam Henrique	5 000 000 $ (3)
Zach Bogosian	4 600 000 $ (1)
TJ Brodie	3 900 000 $ (1)
Conor Sheary	3 500 000 $ (1)
Jonas Junland	2 950 000 $ (1)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (2)
Anthony Duclair	2 500 000 $ (3)
Colby Robak	2 100 000 $ (1)
Andrei Loktionov	1 825 000 $ (1)
Justin Pogge	1 500 000 $ (1)
Jake Hansen	1 500 000 $ (3)
Taylor Ellington (Out of Payroll)	1 500 000 $ (1)
Dennis Rasmussen	1 500 000 $ (1)
Josh Archibald	1 500 000 $ (3)
Tobias Rieder	900 000 $ (1)
Mark Jankowski (Out of Payroll)	900 000 $ (2)
Mirco Mueller	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 70 575 000 $
Year 11 : 46 300 000 $
Year 12 : 29 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 70 575 000 $
Year 11 : 46 300 000 $
Year 12 : 29 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 575 000 $
Year 11 : 46 300 000 $
Year 12 : 29 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Jaroslav Janus	900 000 $ (1)
Jeff Zatkoff	140 000 $ (1)
Kyle Cumiskey	130 000 $ (1)
John Moore	120 000 $ (1)
Branislav Mezei	110 000 $ (1)
Sergei Stetsenko	100 000 $ (1)
Jeremy Price	100 000 $ (2)
Viktor Tikhonov	100 000 $ (1)
Magnus Paajarvi	90 000 $ (1)
Slater Koekkoek	90 000 $ (3)
Joe Morrow	85 000 $ (1)
Brett Ponich	85 000 $ (2)
Joey Leach	80 000 $ (2)
Brendan Woods	80 000 $ (2)
Matej Stransky	80 000 $ (2)
Daultan Leveille	80 000 $ (2)
Maxime Sauve	80 000 $ (1)
Dale Mitchell	75 000 $ (1)
Kevin Lynch	75 000 $ (2)
Sebastian Stefaniszin	75 000 $ (1)
Henrik Bjorklund	75 000 $ (1)
Emile Poirier	75 000 $ (3)
Emil Lundberg	70 000 $ (2)
Samuel Fejes	70 000 $ (2)
Ivan Telegin	70 000 $ (2)
Marcel Hossa	65 000 $ (1)
Lukas Sutter	60 000 $ (2)
Connor Rankin	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 3 210 000 $
Year 11 : 1 015 000 $
Year 12 : 165 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 210 000 $
Year 11 : 1 015 000 $
Year 12 : 165 000 $
Year 13 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 6 037 - 75,46%
Level 2:	5000 - 50 $ - 4 999 - 99,97%
Level 3:	2000 - 35 $ - 1 779 - 88,96%
Level 4:	4000 - 20 $ - 3 946 - 98,66%
Luxury :	1000 - 140 $ - 997 - 99,75%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 223 - 61,17%
Farm Level 2:	1000 - 20 $ - 654 - 65,45%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	17 759 - 88,79%
Average Income per Game	1 513 067 $
Year to Date Revenue	59 009 619 $
Farm
Home Games Left	2
Average Attendance - %	1 878 - 62,60%
Average Income per Game	97 336 $
Year to Date Revenue	3 796 117 $
Expense
Pro Players Total Salaries	62 100 000 $
Farm Players Total Salaries	3 630 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 600 807 $
Farm Year To Date Expenses	2 260 175 $
Pro Salary Cap To Date	56 087 437 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 026 134 $
Farm Estimated Season Revenue	194 673 $
Pro Remaining Season Days	16
Pro Expenses Per Days	334 759 $
Pro Estimated Expenses	5 356 144 $
Farm Remaining Season Days	15
Farm Expenses Per Days	20 054 $
Farm Estimated Expenses	300 810 $
Estimated Season Expenses	5 656 954 $
Season Salary Cap	62 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 900 000 $
Estimate Over Minimum Salary Cap of 0 $	62 100 000 $
Current Bank Account	11 755 235 $
Projected Bank Account	9 319 088 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (1)
Kyle Okposo	6 150 000 $ (3)
Gabriel Landeskog	5 800 000 $ (1)
Dustin Brown	5 250 000 $ (2)
Petr Mrazek	4 300 000 $ (1)
Tyler Bozak	4 150 000 $ (2)
Jonathan Marchessault	3 500 000 $ (1)
David Backes	3 250 000 $ (2)
Jonas Brodin	2 950 000 $ (1)
Dmitri Orlov	2 800 000 $ (1)
Jacob Markstrom	2 500 000 $ (3)
Dwight King	2 500 000 $ (3)
Justin Braun	2 300 000 $ (2)
Mark Barberio	1 800 000 $ (1)
Ty Wishart	1 750 000 $ (1)
Erik Gustafsson	1 500 000 $ (1)
Frank Vatrano	1 400 000 $ (1)
Dylan DeMelo	1 000 000 $ (1)
Matthew Nieto	900 000 $ (1)
Reid Boucher	900 000 $ (2)
Tyler Motte	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 62 100 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 100 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 62 100 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $

Farm Players Salaries
Vladislav Namestnikov	1 500 000 $ (3)
Bryan Rust	120 000 $ (2)
Sam Brittain	100 000 $ (1)
Sergei Korostin	100 000 $ (1)
Laurent Brossoit	90 000 $ (2)
David Kampf	90 000 $ (2)
Daniel Carr	90 000 $ (2)
Peter Andersson	90 000 $ (1)
Dick Axelsson	90 000 $ (3)
Alexandre Picard	90 000 $ (3)
Mitch Wahl	90 000 $ (1)
Brent Regner	90 000 $ (1)
Ryan Button	90 000 $ (1)
David Warsofsky	90 000 $ (1)
Francis Beauvillier	85 000 $ (2)
Andrey Pedan	85 000 $ (2)
Kirill Kabanov	80 000 $ (2)
Marcel Goc	80 000 $ (3)
Eric Knodel	80 000 $ (3)
Michael Paliotta	80 000 $ (1)
Oscar Dansk	75 000 $ (3)
Linus Arnesson	75 000 $ (2)
Corey Cowick	70 000 $ (3)
Bobby Butler	70 000 $ (3)
Jozef Balej	65 000 $ (2)
Brett Sutter	65 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 3 630 000 $
Year 11 : 1 550 000 $
Year 12 : 705 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 630 000 $
Year 11 : 1 550 000 $
Year 12 : 705 000 $
Year 13 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 90 $ - 5 646 - 70,57%
Level 2:	5000 - 50 $ - 4 826 - 96,51%
Level 3:	2000 - 36 $ - 1 673 - 83,65%
Level 4:	4000 - 25 $ - 2 689 - 67,23%
Luxury :	1000 - 180 $ - 812 - 81,15%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 881 - 94,05%
Farm Level 2:	1000 - 15 $ - 931 - 93,06%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	15 645 - 78,22%
Average Income per Game	1 494 904 $
Year to Date Revenue	58 301 255 $
Farm
Home Games Left	3
Average Attendance - %	2 812 - 93,72%
Average Income per Game	113 979 $
Year to Date Revenue	4 331 190 $
Expense
Pro Players Total Salaries	63 250 000 $
Farm Players Total Salaries	2 515 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 590 674 $
Farm Year To Date Expenses	2 474 681 $
Pro Salary Cap To Date	62 077 256 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	2 989 808 $
Farm Estimated Season Revenue	341 936 $
Pro Remaining Season Days	16
Pro Expenses Per Days	340 909 $
Pro Estimated Expenses	5 454 544 $
Farm Remaining Season Days	15
Farm Expenses Per Days	14 059 $
Farm Estimated Expenses	210 885 $
Estimated Season Expenses	5 665 429 $
Season Salary Cap	63 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 750 000 $
Estimate Over Minimum Salary Cap of 0 $	63 250 000 $
Current Bank Account	7 913 867 $
Projected Bank Account	5 580 182 $

Pro Players Salaries
Zach Parise	9 250 000 $ (4)
Corey Perry	8 750 000 $ (2)
Vladimir Tarasenko (Out of Payroll)	7 000 000 $ (3)
David Krejci	7 000 000 $ (3)
Dustin Byfuglien	6 500 000 $ (5)
Brett Connolly	4 500 000 $ (5)
Neal Pionk	4 000 000 $ (5)
Louis Domingue	3 700 000 $ (2)
Michael Del Zotto	3 500 000 $ (1)
Blake Comeau	2 300 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Miles Wood	1 800 000 $ (1)
Joonas Donskoi	1 750 000 $ (1)
Antti Raanta	1 750 000 $ (1)
Markus Hannikainen	1 500 000 $ (2)
Conor Garland	900 000 $ (3)
Brett Kulak	900 000 $ (2)
Alex Kerfoot	900 000 $ (2)
Derrick Pouliot	900 000 $ (2)
Alexander Wennberg	900 000 $ (1)
Blair Jones	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 70 250 000 $
Year 11 : 55 800 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 69 500 000 $
Year 11 : 55 050 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 250 000 $
Year 11 : 55 800 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $

Farm Players Salaries
John Mitchell	160 000 $ (1)
Oskars Bartulis	110 000 $ (2)
Seth Helgeson	100 000 $ (1)
Anton Gustafsson	95 000 $ (1)
Christian Thomas	95 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (3)
Rostislav Olesz	90 000 $ (3)
Brad Malone	90 000 $ (1)
Derek Rodwell	90 000 $ (1)
Mark Alt	90 000 $ (3)
Chet Pickard	90 000 $ (2)
Linden Rowat	90 000 $ (3)
Denis Bodrov	90 000 $ (2)
Colin Sullivan	85 000 $ (2)
Patrick McNally	85 000 $ (2)
Nick Ebert	80 000 $ (2)
Tomas Surovy	80 000 $ (3)
Mikhail Stefanovich	80 000 $ (1)
Edwin Minney	75 000 $ (3)
Philippe Hudon	75 000 $ (3)
Myles Bell	75 000 $ (1)
Nick Magyar	75 000 $ (3)
Samuel Noreau	75 000 $ (3)
Olivier Archambault	70 000 $ (3)
Michael Downing	70 000 $ (2)
Travis Ewanyk	70 000 $ (1)
Ryan Martindale	65 000 $ (2)
Ruslan Bashkirov	65 000 $ (2)
Brandon Hynes	55 000 $ (3)
Blake Clarke	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 2 515 000 $
Year 11 : 1 660 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 515 000 $
Year 11 : 1 660 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 5 578 - 69,73%
Level 2:	5000 - 60 $ - 4 123 - 82,46%
Level 3:	2000 - 40 $ - 1 536 - 76,82%
Level 4:	4000 - 25 $ - 2 937 - 73,43%
Luxury :	1000 - 185 $ - 814 - 81,36%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 879 - 93,96%
Farm Level 2:	1000 - 15 $ - 979 - 97,90%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	14 988 - 74,94%
Average Income per Game	1 496 783 $
Year to Date Revenue	58 374 537 $
Farm
Home Games Left	3
Average Attendance - %	2 858 - 95,27%
Average Income per Game	114 948 $
Year to Date Revenue	4 368 007 $
Expense
Pro Players Total Salaries	65 675 000 $
Farm Players Total Salaries	2 664 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 667 822 $
Farm Year To Date Expenses	2 464 551 $
Pro Salary Cap To Date	62 154 412 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	2 993 566 $
Farm Estimated Season Revenue	344 843 $
Pro Remaining Season Days	16
Pro Expenses Per Days	353 877 $
Pro Estimated Expenses	5 662 032 $
Farm Remaining Season Days	15
Farm Expenses Per Days	14 863 $
Farm Estimated Expenses	222 945 $
Estimated Season Expenses	5 884 977 $
Season Salary Cap	65 675 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 325 000 $
Estimate Over Minimum Salary Cap of 0 $	65 675 000 $
Current Bank Account	33 950 203 $
Projected Bank Account	31 403 635 $

Pro Players Salaries
Pavel Datsyuk	7 650 000 $ (2)
Ryan Suter	7 000 000 $ (3)
Evgeny Kuznetsov	7 000 000 $ (5)
Alexander Radulov	6 000 000 $ (1)
Jussi Jokinen	5 700 000 $ (1)
Joni Pitkanen	5 250 000 $ (1)
Brent Seabrook	4 850 000 $ (2)
Chris Kreider	4 500 000 $ (3)
Mike Green	4 100 000 $ (1)
Jacob Trouba (Out of Payroll)	3 500 000 $ (3)
Nate Thompson	3 000 000 $ (2)
Anton Forsberg	1 800 000 $ (1)
Eric Wellwood	1 500 000 $ (2)
Jordan Szwarz	1 000 000 $ (2)
Mark Katic	925 000 $ (1)
Matt Murray	900 000 $ (1)
Brock McGinn	900 000 $ (2)
Jordan Schmaltz	900 000 $ (2)
Pavel Buchnevich	900 000 $ (3)
Oliver Bjorkstrand	900 000 $ (2)
Teuvo Teravainen	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 69 175 000 $
Year 11 : 43 600 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 69 175 000 $
Year 11 : 43 600 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 175 000 $
Year 11 : 43 600 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $

Farm Players Salaries
Nathan Gerbe	175 000 $ (1)
Drake Caggiula	170 000 $ (3)
Cory Conacher	140 000 $ (1)
Enver Lisin	125 000 $ (1)
Nathan Beaulieu	120 000 $ (1)
Michael Hutchinson	110 000 $ (2)
Marcel Noebels	100 000 $ (2)
Joonas Nattinen	100 000 $ (1)
Dylan Olsen	92 500 $ (1)
Cody McLeod	91 000 $ (1)
Anton Rodin	90 000 $ (1)
Andreas Nodl	90 000 $ (2)
Max Reinhart	90 000 $ (2)
Patrik Bartosak	90 000 $ (2)
Paul Postma	90 000 $ (1)
Tyler Beskorowany	90 000 $ (1)
Curtis Mckenzie	86 000 $ (1)
Nicklas Lasu	80 000 $ (1)
Matt Mackenzie	80 000 $ (1)
John McFarland	80 000 $ (1)
Jordy Stallard	75 000 $ (3)
Niklas Hansson	75 000 $ (3)
Taylor Cammarata	75 000 $ (3)
Anthony Florentino	75 000 $ (3)
Avery Peterson	75 000 $ (3)
Ryan Fitzgerald	75 000 $ (3)
Matt Buckles	65 000 $ (2)
Loik Leveille	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 664 500 $
Year 11 : 1 165 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 664 500 $
Year 11 : 1 165 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 90 $ - 5 902 - 84,31%
Level 2:	5000 - 65 $ - 3 759 - 75,18%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 936 - 98,40%
Luxury :	1000 - 175 $ - 982 - 98,17%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 892 - 94,58%
Farm Level 2:	1000 - 15 $ - 951 - 95,12%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 578 - 87,25%
Average Income per Game	1 529 817 $
Year to Date Revenue	58 133 027 $
Farm
Home Games Left	3
Average Attendance - %	2 843 - 94,76%
Average Income per Game	114 967 $
Year to Date Revenue	4 368 728 $
Expense
Pro Players Total Salaries	68 750 000 $
Farm Players Total Salaries	5 657 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 254 693 $
Farm Year To Date Expenses	2 890 640 $
Pro Salary Cap To Date	60 741 305 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 589 450 $
Farm Estimated Season Revenue	344 900 $
Pro Remaining Season Days	16
Pro Expenses Per Days	370 321 $
Pro Estimated Expenses	5 925 136 $
Farm Remaining Season Days	15
Farm Expenses Per Days	30 954 $
Farm Estimated Expenses	464 310 $
Estimated Season Expenses	6 389 446 $
Season Salary Cap	68 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	250 000 $
Estimate Over Minimum Salary Cap of 0 $	68 750 000 $
Current Bank Account	4 953 390 $
Projected Bank Account	3 498 294 $

Pro Players Salaries
Erik Karlsson	8 500 000 $ (3)
Nicklas Backstrom	8 200 000 $ (1)
Blake Wheeler	8 000 000 $ (4)
Ben Bishop	6 500 000 $ (5)
J.T. Miller	6 000 000 $ (5)
Milan Kraft	5 250 000 $ (1)
Nick Holden	4 800 000 $ (2)
Michael Grabner	4 000 000 $ (2)
Mika Zibanejad	3 000 000 $ (2)
Karl Alzner	2 100 000 $ (1)
Brandon Pirri	1 800 000 $ (1)
Jordan Oesterle	1 800 000 $ (1)
Brandon Tanev	1 800 000 $ (1)
Chris Tierney	1 500 000 $ (1)
Tanner Glass	1 000 000 $ (1)
Malcolm Subban	900 000 $ (3)
Lucas Wallmark	900 000 $ (3)
Joshua Morrissey	900 000 $ (2)
Ryan Pulock	900 000 $ (3)
Anthony Mantha	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 750 000 $
Year 11 : 44 400 000 $
Year 12 : 31 700 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 750 000 $
Year 11 : 44 400 000 $
Year 12 : 31 700 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 750 000 $
Year 11 : 44 400 000 $
Year 12 : 31 700 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Tim Heed	1 750 000 $ (3)
Colin Miller	1 400 000 $ (2)
Andrew Desjardins	200 000 $ (2)
Stanislav Galiev	175 000 $ (3)
Anders Lindback	150 000 $ (3)
Jakub Kindl	120 000 $ (3)
Justin Peters	120 000 $ (3)
Stefan Legein	100 000 $ (2)
Mark Borowiecki	100 000 $ (2)
Kevin Marshall	100 000 $ (3)
Logan MacMillan	95 000 $ (1)
Colby Cave	90 000 $ (3)
Jordon Southorn	90 000 $ (2)
Drayson Bowman	85 000 $ (2)
Timo Pielmeier	85 000 $ (1)
Nikolai Prokhorkin	80 000 $ (1)
Jori Lehtera	80 000 $ (1)
Bryan Cameron	77 500 $ (1)
Wiley Sherman	75 000 $ (3)
Jared Hauf	75 000 $ (3)
Maksim Mayorov	75 000 $ (1)
Chris Doyle	70 000 $ (1)
Marc-Olivier Roy	70 000 $ (1)
Zakhar Arzamastsev	65 000 $ (1)
Alex Coulombe	60 000 $ (1)
Luke Lockhart	60 000 $ (1)
Denis Kamaev	55 000 $ (1)
Fabian Gunnarsson	55 000 $ (2)
Nick Petersen	50 000 $ (1)
Tyler Hill	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 5 657 500 $
Year 11 : 1 900 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 657 500 $
Year 11 : 1 900 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - 96 $ - 5 446 - 68,07%
Level 2:	6000 - 66 $ - 3 781 - 63,02%
Level 3:	3000 - 37 $ - 1 655 - 55,18%
Level 4:	4000 - 30 $ - 2 396 - 59,90%
Luxury :	1000 - 175 $ - 990 - 99,02%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 880 - 93,99%
Farm Level 2:	1000 - 17 $ - 846 - 84,62%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	14 268 - 64,86%
Average Income per Game	1 519 371 $
Year to Date Revenue	57 736 101 $
Farm
Home Games Left	2
Average Attendance - %	2 726 - 90,87%
Average Income per Game	114 552 $
Year to Date Revenue	4 467 526 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	4 495 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 842 648 $
Farm Year To Date Expenses	2 965 055 $
Pro Salary Cap To Date	61 329 287 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 558 113 $
Farm Estimated Season Revenue	229 104 $
Pro Remaining Season Days	16
Pro Expenses Per Days	369 786 $
Pro Estimated Expenses	5 916 576 $
Farm Remaining Season Days	15
Farm Expenses Per Days	24 704 $
Farm Estimated Expenses	370 560 $
Estimated Season Expenses	6 287 136 $
Season Salary Cap	68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	350 000 $
Estimate Over Minimum Salary Cap of 0 $	68 650 000 $
Current Bank Account	84 616 089 $
Projected Bank Account	83 116 170 $

Pro Players Salaries
Joe Thornton	7 850 000 $ (2)
Rick Nash	7 750 000 $ (1)
Matt Carle	5 750 000 $ (2)
Cam Barker	5 500 000 $ (2)
Tomas Tatar	5 500 000 $ (5)
Cody Hodgson	4 500 000 $ (3)
Nick Bjugstad	4 000 000 $ (3)
Nino Niederreiter	4 000 000 $ (1)
Joonas Korpisalo	3 500 000 $ (3)
Jason Demers	3 350 000 $ (2)
Antoine Roussel	2 400 000 $ (2)
Zack Kassian	2 400 000 $ (1)
Markus Nutivaara	2 100 000 $ (2)
Scott Darling	2 000 000 $ (2)
Connor Brown	1 800 000 $ (1)
Mikael Backlund	1 500 000 $ (1)
Ben Chiarot	1 500 000 $ (2)
Micheal Ferland	1 450 000 $ (1)
Jimmy Vesey	900 000 $ (1)
Shea Theodore	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 48 850 000 $
Year 12 : 18 400 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 68 400 000 $
Year 11 : 48 850 000 $
Year 12 : 18 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 48 850 000 $
Year 12 : 18 400 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Steven Kampfer	1 600 000 $ (2)
Jonas Hiller	175 000 $ (2)
Maxim Lapierre	150 000 $ (1)
Dalton Prout	140 000 $ (3)
Corey Locke	140 000 $ (1)
Iiro Pakarinen	140 000 $ (2)
Ville Koistinen	135 000 $ (2)
Maxime Lagace	120 000 $ (2)
Jeremie Blain (Out of Payroll)	120 000 $ (1)
Patrice Cormier	120 000 $ (1)
Sergey Kalinin	120 000 $ (2)
Chris Conner	100 000 $ (2)
Rene Bourque	97 500 $ (1)
Brad Ross	95 000 $ (2)
Tomas Hyka	95 000 $ (2)
Mathieu Carle	92 500 $ (2)
Maxim Shalunov	85 000 $ (1)
Anthony Peluso	85 000 $ (2)
Nicklas Jensen	80 000 $ (1)
Antoine Bibeau	80 000 $ (3)
Harrison Ruopp	80 000 $ (1)
Ryan Macinnis	75 000 $ (3)
Benjamin Conz	75 000 $ (1)
Calle Andersson	75 000 $ (1)
Louis-Marc Aubry	70 000 $ (2)
Dalton Smith	70 000 $ (2)
Eric Roy	70 000 $ (2)
Milan Jurcina	70 000 $ (1)
Emil Djuse	67 500 $ (1)
Corey Fienhage	67 500 $ (1)
Andrej Sastny	65 000 $ (1)
T.J. Hensick	60 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 10 : 4 615 000 $
Year 11 : 1 822 500 $
Year 12 : 295 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 620 000 $
Year 11 : 1 822 500 $
Year 12 : 295 000 $
Year 13 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - 88 $ - 6 845 - 85,56%
Level 2:	5000 - 55 $ - 4 948 - 98,96%
Level 3:	2000 - 33 $ - 1 859 - 92,94%
Level 4:	4000 - 18 $ - 3 944 - 98,60%
Luxury :	1000 - 185 $ - 792 - 79,18%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 895 - 94,76%
Farm Level 2:	1000 - 15 $ - 951 - 95,06%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 387 - 91,94%
Average Income per Game	1 624 314 $
Year to Date Revenue	61 723 924 $
Farm
Home Games Left	3
Average Attendance - %	2 846 - 94,86%
Average Income per Game	115 139 $
Year to Date Revenue	4 375 283 $
Expense
Pro Players Total Salaries	67 650 000 $
Farm Players Total Salaries	3 000 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 935 050 $
Farm Year To Date Expenses	2 176 185 $
Pro Salary Cap To Date	60 421 665 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 872 941 $
Farm Estimated Season Revenue	345 417 $
Pro Remaining Season Days	16
Pro Expenses Per Days	364 439 $
Pro Estimated Expenses	5 831 024 $
Farm Remaining Season Days	15
Farm Expenses Per Days	16 667 $
Farm Estimated Expenses	250 005 $
Estimated Season Expenses	6 081 029 $
Season Salary Cap	67 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 350 000 $
Estimate Over Minimum Salary Cap of 0 $	67 650 000 $
Current Bank Account	14 048 958 $
Projected Bank Account	13 186 287 $

Pro Players Salaries
Paul Stastny	9 000 000 $ (5)
Olli Jokinen	8 000 000 $ (1)
Marian Gaborik	7 250 000 $ (1)
Jakub Voracek	7 150 000 $ (2)
Dan Hamhuis	5 750 000 $ (1)
Patrick Eaves	4 500 000 $ (1)
Jay Beagle	2 800 000 $ (1)
Chad Johnson	2 800 000 $ (1)
James Reimer	2 800 000 $ (1)
Adam McQuaid	2 300 000 $ (1)
Trevor Lewis	2 300 000 $ (1)
Ryan Strome	2 300 000 $ (1)
Kevan Miller (Out of Payroll)	1 950 000 $ (1)
Roman Horak	1 800 000 $ (1)
Brad Hunt	1 800 000 $ (2)
David Rundblad	1 750 000 $ (2)
Brendan Leipsic	1 750 000 $ (3)
Rob O'Gara	900 000 $ (1)
Dylan Strome	900 000 $ (3)
Will Butcher	900 000 $ (2)
Brock Boeser	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 69 600 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 69 100 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 600 000 $
Year 11 : 24 150 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries
Nicolas Deslauriers (Out of Payroll)	1 000 000 $ (1)
Jay Dickman	100 000 $ (1)
Mark Olver	100 000 $ (2)
Yan-Pavel Laplante	100 000 $ (1)
Yutaka Fukufuji	100 000 $ (1)
Jimmy Lodge	100 000 $ (1)
Steven Hodges	100 000 $ (1)
Daniel Rahimi (Out of Payroll)	90 000 $ (1)
Tommy Cross	90 000 $ (1)
Brandon Archibald	90 000 $ (1)
Hannu Toivonen	80 000 $ (2)
Codey Burki	80 000 $ (1)
Cody Sol	80 000 $ (1)
Andre Petersson	80 000 $ (1)
Maxime Macenauer	80 000 $ (1)
John Degray	75 000 $ (1)
Colton Gillies	70 000 $ (2)
Brett MacLean	70 000 $ (1)
Dustin Boyd (Out of Payroll)	70 000 $ (1)
Sean Lorenz	70 000 $ (1)
Justin Kea (Out of Payroll)	70 000 $ (2)
Quentin Shore	70 000 $ (2)
Stefan Warg	70 000 $ (1)
Derek Grant	70 000 $ (1)
Etienne Brodeur	65 000 $ (2)
Tomas Malec	65 000 $ (1)
Ryan Rehill	65 000 $ (1)
Jakub Izacky	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 3 160 000 $
Year 11 : 455 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 160 000 $
Year 11 : 455 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - 88 $ - 6 826 - 85,33%
Level 2:	6000 - 58 $ - 4 255 - 70,92%
Level 3:	3000 - 35 $ - 1 749 - 58,31%
Level 4:	4000 - 25 $ - 2 941 - 73,52%
Luxury :	1000 - 190 $ - 780 - 77,97%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 266 - 63,30%
Farm Level 2:	1000 - 25 $ - 528 - 52,78%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	16 551 - 75,23%
Average Income per Game	1 592 097 $
Year to Date Revenue	62 091 783 $
Farm
Home Games Left	3
Average Attendance - %	1 794 - 59,80%
Average Income per Game	100 246 $
Year to Date Revenue	3 809 353 $
Expense
Pro Players Total Salaries	57 600 000 $
Farm Players Total Salaries	4 422 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 036 622 $
Farm Year To Date Expenses	2 994 560 $
Pro Salary Cap To Date	60 523 265 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 184 194 $
Farm Estimated Season Revenue	300 738 $
Pro Remaining Season Days	16
Pro Expenses Per Days	310 695 $
Pro Estimated Expenses	4 971 120 $
Farm Remaining Season Days	15
Farm Expenses Per Days	24 315 $
Farm Estimated Expenses	364 725 $
Estimated Season Expenses	5 335 845 $
Season Salary Cap	57 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	11 400 000 $
Estimate Over Minimum Salary Cap of 0 $	57 600 000 $
Current Bank Account	14 911 066 $
Projected Bank Account	13 060 153 $

Pro Players Salaries
Tuukka Rask	7 600 000 $ (4)
Patrice Bergeron (Out of Payroll)	7 000 000 $ (4)
Alexander Edler	6 000 000 $ (2)
Jaden Schwartz	6 000 000 $ (2)
Travis Zajac	6 000 000 $ (2)
Ladislav Smid	4 000 000 $ (1)
Matt Cullen	3 700 000 $ (1)
Darcy Kuemper	3 300 000 $ (1)
Carl Hagelin	3 100 000 $ (1)
Michael Matheson	2 800 000 $ (1)
Adam Lowry	2 500 000 $ (3)
Matt Grzelcyk	2 300 000 $ (1)
Maxim Trunev	1 800 000 $ (1)
Anders Bjork	1 800 000 $ (1)
Mackenzie Weegar	1 750 000 $ (3)
Nic Dowd	1 350 000 $ (2)
Timo Meier	900 000 $ (2)
Carl Dahlstrom	900 000 $ (2)
Kevin Fiala	900 000 $ (2)
Josh Anderson	900 000 $ (1)
Jared McCann	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 65 500 000 $
Year 11 : 41 800 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 65 500 000 $
Year 11 : 41 800 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 500 000 $
Year 11 : 41 800 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $

Farm Players Salaries
Zach Hamill	1 450 000 $ (3)
Daniel Paille	175 000 $ (1)
Dustin Tokarski	150 000 $ (3)
Shane Prince	150 000 $ (2)
Rocco Grimaldi	150 000 $ (2)
Samuel Carrier	140 000 $ (1)
Ben Hutton	140 000 $ (1)
Shaone Morrisonn	140 000 $ (2)
Dustin Jeffrey	130 000 $ (2)
Jesse Blacker	110 000 $ (2)
Kris Newbury	110 000 $ (1)
Jared Knight	107 500 $ (2)
Mat Clark (Out of Payroll)	100 000 $ (1)
Luca Sbisa	100 000 $ (3)
Christian Folin	100 000 $ (1)
Zach Budish	95 000 $ (1)
Josh Leivo	90 000 $ (2)
Ryan Murphy	90 000 $ (1)
Jordan Martinook	90 000 $ (2)
Lance Bouma	90 000 $ (3)
Samu Perhonen	90 000 $ (2)
Matt Puempel	85 000 $ (1)
Devante Smith-Pelly	80 000 $ (2)
Jon Gillies	75 000 $ (3)
Marc-Antoine Pouliot	75 000 $ (1)
Dan Blackburn	75 000 $ (2)
Erik Nemec	70 000 $ (1)
Ryan Stoa	70 000 $ (1)
Tony DeHart	65 000 $ (1)
Jordan Messier	65 000 $ (1)
Danick Paquette	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 10 : 4 522 500 $
Year 11 : 1 772 500 $
Year 12 : 560 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 522 500 $
Year 11 : 1 772 500 $
Year 12 : 560 000 $
Year 13 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 80 $ - 7 078 - 88,48%
Level 2:	6000 - 45 $ - 5 595 - 93,26%
Level 3:	3000 - 30 $ - 2 422 - 80,72%
Level 4:	4000 - 20 $ - 3 968 - 99,21%
Luxury :	1000 - 180 $ - 842 - 84,17%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 900 - 95,01%
Farm Level 2:	1000 - 15 $ - 964 - 96,43%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 906 - 90,48%
Average Income per Game	1 580 016 $
Year to Date Revenue	60 040 604 $
Farm
Home Games Left	2
Average Attendance - %	2 864 - 95,48%
Average Income per Game	115 667 $
Year to Date Revenue	4 510 999 $
Expense
Pro Players Total Salaries	59 200 000 $
Farm Players Total Salaries	3 985 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 490 632 $
Farm Year To Date Expenses	2 933 461 $
Pro Salary Cap To Date	60 977 285 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 740 048 $
Farm Estimated Season Revenue	231 333 $
Pro Remaining Season Days	16
Pro Expenses Per Days	319 251 $
Pro Estimated Expenses	5 108 016 $
Farm Remaining Season Days	15
Farm Expenses Per Days	21 962 $
Farm Estimated Expenses	329 430 $
Estimated Season Expenses	5 437 446 $
Season Salary Cap	59 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	9 800 000 $
Estimate Over Minimum Salary Cap of 0 $	59 200 000 $
Current Bank Account	15 204 343 $
Projected Bank Account	14 738 278 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (5)
Duncan Keith (Out of Payroll)	7 250 000 $ (1)
Mark Scheifele	6 500 000 $ (3)
Thomas Greiss	5 750 000 $ (3)
Johnny Gaudreau	5 500 000 $ (2)
Wayne Simmonds	5 000 000 $ (2)
Roman Josi	4 500 000 $ (2)
Danton Heinen	3 500 000 $ (1)
Olli Maatta (Out of Payroll)	3 500 000 $ (3)
Erik Haula	3 000 000 $ (2)
Travis Hamonic (Out of Payroll)	1 900 000 $ (1)
Jason Garrison	1 800 000 $ (1)
Mark Stuart	1 800 000 $ (1)
Quinton Howden	1 800 000 $ (1)
Danny DeKeyser	1 750 000 $ (3)
Ryan Reaves	1 400 000 $ (2)
Ian Cole	1 400 000 $ (1)
Zack Smith	1 000 000 $ (1)
Charlie McAvoy	900 000 $ (2)
Tom Wilson	900 000 $ (2)
Radek Faksa	900 000 $ (1)
Kyle Connor	900 000 $ (2)
Tristan Jarry	900 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 10 : 71 850 000 $
Year 11 : 50 500 000 $
Year 12 : 27 500 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 71 850 000 $
Year 11 : 50 500 000 $
Year 12 : 27 500 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 850 000 $
Year 11 : 50 500 000 $
Year 12 : 27 500 000 $
Year 13 : 10 000 000 $

Farm Players Salaries
Mario Kempe	1 500 000 $ (2)
Nick Seeler	180 000 $ (2)
Troy Brouwer	170 000 $ (1)
Kalle Kossila	150 000 $ (3)
Matt Irwin	150 000 $ (1)
Tom Kuhnhackl	140 000 $ (2)
Taylor Leier	135 000 $ (2)
Joakim Andersson	125 000 $ (2)
Kent Patterson	100 000 $ (2)
Blake Coleman	100 000 $ (3)
Zac Rinaldo	100 000 $ (1)
Vladimir Mihalik	100 000 $ (1)
Bill Sweatt	100 000 $ (2)
David Toews	95 000 $ (3)
Kristoffer Berglund	90 000 $ (2)
Mattias Backman	80 000 $ (1)
Alec Martinez	75 000 $ (1)
Mike Morrison	75 000 $ (1)
Jack Campbell	75 000 $ (2)
Steven Fogarty	75 000 $ (1)
Andrew Fritsch	70 000 $ (1)
Eero Elo	70 000 $ (1)
Petr Straka	65 000 $ (2)
Vyacheslav Osnovin	65 000 $ (2)
Alex Belzile (Out of Payroll)	60 000 $ (2)
Tyler Biggs	50 000 $ (2)
Nikolas Brouillard	50 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 4 045 000 $
Year 11 : 1 680 000 $
Year 12 : 345 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 045 000 $
Year 11 : 1 680 000 $
Year 12 : 345 000 $
Year 13 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - 90 $ - 6 090 - 76,13%
Level 2:	6000 - 60 $ - 4 123 - 68,72%
Level 3:	3000 - 30 $ - 2 359 - 78,62%
Level 4:	5000 - 20 $ - 4 087 - 81,73%
Luxury :	1500 - 150 $ - 1 056 - 70,41%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 902 - 95,10%
Farm Level 2:	1000 - 15 $ - 953 - 95,34%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 715 - 75,38%
Average Income per Game	1 558 218 $
Year to Date Revenue	59 212 287 $
Farm
Home Games Left	3
Average Attendance - %	2 855 - 95,18%
Average Income per Game	115 536 $
Year to Date Revenue	4 390 382 $
Expense
Pro Players Total Salaries	68 600 000 $
Farm Players Total Salaries	3 640 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 437 063 $
Farm Year To Date Expenses	2 669 528 $
Pro Salary Cap To Date	60 923 706 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 674 654 $
Farm Estimated Season Revenue	346 609 $
Pro Remaining Season Days	16
Pro Expenses Per Days	369 519 $
Pro Estimated Expenses	5 912 304 $
Farm Remaining Season Days	15
Farm Expenses Per Days	20 108 $
Farm Estimated Expenses	301 620 $
Estimated Season Expenses	6 213 924 $
Season Salary Cap	68 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	400 000 $
Estimate Over Minimum Salary Cap of 0 $	68 600 000 $
Current Bank Account	36 378 328 $
Projected Bank Account	35 185 667 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (3)
Max Pacioretty	8 000 000 $ (3)
Brad Stuart	6 750 000 $ (1)
Alex Pietrangelo	6 250 000 $ (4)
Matt Duchene	6 000 000 $ (1)
Ondrej Palat	5 500 000 $ (1)
Devan Dubnyk	5 500 000 $ (1)
Mikko Koivu	5 300 000 $ (1)
Nail Yakupov	3 800 000 $ (1)
Tomas Nosek	1 800 000 $ (1)
David Rittich	1 800 000 $ (1)
Alex Iafallo	1 200 000 $ (1)
Brandon Montour	900 000 $ (2)
Jake Virtanen	900 000 $ (3)
William Carrier	900 000 $ (3)
Ryan Murray	900 000 $ (1)
Joel Edmundson	900 000 $ (1)
Morgan Rielly	900 000 $ (1)
Sam Bennett	900 000 $ (3)
Mathew Barzal	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 600 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $
Salary Average Commitment
Year 10 : 67 950 000 $
Year 11 : 27 600 000 $
Year 12 : 25 800 000 $
Year 13 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 600 000 $
Year 11 : 28 250 000 $
Year 12 : 26 450 000 $
Year 13 : 6 250 000 $

Farm Players Salaries
Phil Varone	1 250 000 $ (1)
Mac Bennett (Out of Payroll)	125 000 $ (1)
Jon Merrill	120 000 $ (1)
Connor Brickley	120 000 $ (1)
Sondre Olden	120 000 $ (1)
Scott Wilson	120 000 $ (1)
Michael Chaput	100 000 $ (3)
Nikita Nesterov	100 000 $ (3)
Matt Beleskey	99 500 $ (1)
Erik Condra	97 000 $ (1)
Kenny Agostino	96 500 $ (2)
Stefan Elliott	95 000 $ (1)
Joonas Kemppainen	95 000 $ (1)
Brandon Manning	95 000 $ (1)
Lauri Korpikoski	92 500 $ (1)
Troy Bourke	90 000 $ (3)
Connor Knapp	90 000 $ (3)
Henrik Karlsson	90 000 $ (2)
Luca Cunti	85 000 $ (2)
Peter Stoykewych	80 000 $ (1)
Taylor Aronson	80 000 $ (2)
Leland Irving	79 500 $ (1)
Kerby Rychel	75 000 $ (3)
Joseph Labate	70 000 $ (1)
Tim Bozon	70 000 $ (2)
Matthew Finn	65 000 $ (2)
Steve Quailer	60 000 $ (2)
Maxim Kitsyn	55 000 $ (1)
Johan Motin	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 3 765 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 765 000 $
Year 11 : 1 001 500 $
Year 12 : 455 000 $
Year 13 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - 88 $ - 6 313 - 78,91%
Level 2:	6000 - 52 $ - 5 326 - 88,77%
Level 3:	3000 - 25 $ - 2 466 - 82,20%
Level 4:	5000 - 16 $ - 4 294 - 85,87%
Luxury :	1000 - 186 $ - 807 - 80,73%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 33 $ - 1 918 - 95,91%
Farm Level 2:	1000 - 15 $ - 991 - 99,06%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	19 206 - 83,50%
Average Income per Game	1 575 269 $
Year to Date Revenue	61 435 479 $
Farm
Home Games Left	3
Average Attendance - %	2 909 - 96,96%
Average Income per Game	103 616 $
Year to Date Revenue	3 937 399 $
Expense
Pro Players Total Salaries	68 850 000 $
Farm Players Total Salaries	2 550 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 109 069 $
Farm Year To Date Expenses	2 415 815 $
Pro Salary Cap To Date	60 595 735 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 150 537 $
Farm Estimated Season Revenue	310 847 $
Pro Remaining Season Days	16
Pro Expenses Per Days	370 856 $
Pro Estimated Expenses	5 933 696 $
Farm Remaining Season Days	15
Farm Expenses Per Days	14 247 $
Farm Estimated Expenses	213 705 $
Estimated Season Expenses	6 147 401 $
Season Salary Cap	68 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	150 000 $
Estimate Over Minimum Salary Cap of 0 $	68 850 000 $
Current Bank Account	137 440 005 $
Projected Bank Account	134 753 988 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (4)
Andrei Vasilevski	5 750 000 $ (3)
Patrik Berglund	5 500 000 $ (2)
James vanRiemsdyk	5 500 000 $ (3)
Ryan Kesler	5 500 000 $ (4)
Mattias Ekholm	5 500 000 $ (5)
Zach Boychuk	5 400 000 $ (2)
Christian Backman	4 500 000 $ (1)
Alexander Steen (1 Way Contract)	4 500 000 $ (3)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (3)
Braydon Coburn	3 250 000 $ (2)
Andrew Shaw	1 750 000 $ (1)
Peter Budaj	1 500 000 $ (1)
Brandon Carlo	900 000 $ (1)
Andreas Athanasiou	900 000 $ (3)
Markus Granlund	900 000 $ (1)
Jamieson Oleksiak	900 000 $ (1)
Pontus Aberg	900 000 $ (2)
Vince Dunn	900 000 $ (3)
William Nylander	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 850 000 $
Year 11 : 57 500 000 $
Year 12 : 42 450 000 $
Year 13 : 20 900 000 $
Salary Average Commitment
Year 10 : 68 750 000 $
Year 11 : 57 600 000 $
Year 12 : 42 450 000 $
Year 13 : 20 900 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 850 000 $
Year 11 : 57 500 000 $
Year 12 : 42 450 000 $
Year 13 : 20 900 000 $

Farm Players Salaries
Thomas McCollum	175 000 $ (3)
Andrej Sustr	170 000 $ (1)
Noel Acciari	150 000 $ (2)
Peter Holland	120 000 $ (1)
Patrick Wiercioch	120 000 $ (1)
Patrik Nemeth	120 000 $ (2)
Michael Bournival	120 000 $ (2)
Derek MacKenzie	100 000 $ (1)
Jeff Frazee	95 000 $ (2)
Valentin Zykov	90 000 $ (3)
Alexander Guptill	90 000 $ (2)
Oskar Sundqvist	90 000 $ (2)
Mike Reilly	90 000 $ (2)
Stefan Matteau	85 000 $ (2)
Robbie Russo	85 000 $ (1)
Chris Brown	85 000 $ (2)
Mikael Wikstrand	80 000 $ (2)
Greg Mckegg	80 000 $ (2)
Jeremy Morin	80 000 $ (1)
Petter Granberg	80 000 $ (1)
Philippe Paradis	75 000 $ (2)
Juuso Ikonen	75 000 $ (3)
Ludwig Bystrom	75 000 $ (3)
Jambon d'urgence 1	75 000 $ (1)
Andrei Mironov	75 000 $ (3)
Branden Troock	70 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 2 550 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 550 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 6 246 - 78,08%
Level 2:	6000 - 55 $ - 5 491 - 91,52%
Level 3:	3000 - 26 $ - 2 471 - 82,37%
Level 4:	5000 - 19 $ - 4 240 - 84,81%
Luxury :	1000 - 185 $ - 821 - 82,13%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 915 - 95,75%
Farm Level 2:	1000 - 14 $ - 965 - 96,45%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 270 - 83,78%
Average Income per Game	1 635 341 $
Year to Date Revenue	62 142 940 $
Farm
Home Games Left	2
Average Attendance - %	2 880 - 95,99%
Average Income per Game	112 299 $
Year to Date Revenue	4 379 676 $
Expense
Pro Players Total Salaries	67 500 000 $
Farm Players Total Salaries	2 635 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 142 751 $
Farm Year To Date Expenses	2 461 535 $
Pro Salary Cap To Date	60 629 439 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 906 022 $
Farm Estimated Season Revenue	224 599 $
Pro Remaining Season Days	16
Pro Expenses Per Days	363 636 $
Pro Estimated Expenses	5 818 176 $
Farm Remaining Season Days	15
Farm Expenses Per Days	14 704 $
Farm Estimated Expenses	220 560 $
Estimated Season Expenses	6 038 736 $
Season Salary Cap	67 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 500 000 $
Estimate Over Minimum Salary Cap of 0 $	67 500 000 $
Current Bank Account	43 775 900 $
Projected Bank Account	42 867 785 $

Pro Players Salaries
Derick Brassard	7 500 000 $ (5)
Mike Ribeiro	7 500 000 $ (1)
Mike York	7 100 000 $ (1)
Mikko Koskinen	5 250 000 $ (5)
Paul Byron	5 000 000 $ (5)
David Perron	4 500 000 $ (3)
Gustav Nyquist	4 500 000 $ (4)
Jaccob Slavin	3 500 000 $ (3)
Valtteri Filppula	3 500 000 $ (1)
TJ Brennan	3 500 000 $ (4)
Mark Pysyk	3 500 000 $ (1)
Jakob Silfverberg	2 750 000 $ (1)
Jack Skille	1 850 000 $ (1)
Philipp Grubauer	1 750 000 $ (2)
Jaycob Megna	1 200 000 $ (1)
Anton Lindholm	1 000 000 $ (1)
Devin Shore	900 000 $ (1)
Ivan Barbashev	900 000 $ (3)
Ryan Hartman	900 000 $ (1)
Adam Pelech	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 67 500 000 $
Year 11 : 36 400 000 $
Year 12 : 34 650 000 $
Year 13 : 25 750 000 $
Salary Average Commitment
Year 10 : 65 500 000 $
Year 11 : 35 900 000 $
Year 12 : 34 150 000 $
Year 13 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 500 000 $
Year 11 : 36 400 000 $
Year 12 : 34 650 000 $
Year 13 : 25 750 000 $

Farm Players Salaries
David Desharnais	150 000 $ (3)
Luke Adam	150 000 $ (3)
Geoffrey Schemitsch	150 000 $ (3)
Teemu Pulkkinen	120 000 $ (2)
John Negrin	120 000 $ (3)
Simon Bertilsson	120 000 $ (1)
Evan Rodrigues	120 000 $ (1)
Barry Brust	120 000 $ (1)
Adam Gilmour	120 000 $ (1)
Corbin Mcpherson	100 000 $ (1)
Lasse Kukkonen	100 000 $ (2)
Jim O'Brien	100 000 $ (2)
Philip Samuelsson	100 000 $ (3)
Dmitri Kugryshev	100 000 $ (3)
Jani Hakanpaa	100 000 $ (3)
Alexander Avtsin	95 000 $ (3)
Marcus Foligno	90 000 $ (1)
Stephen Michalek	90 000 $ (2)
Dustin Walsh	85 000 $ (2)
Keegan Lowe	80 000 $ (1)
Kory Nagy	75 000 $ (3)
Dominik Volek	75 000 $ (3)
Jeremy Boyce-Rotevall	70 000 $ (1)
Colin Suellentrop	55 000 $ (1)
Michael St-Croix	50 000 $ (2)
Tyrel Seaman	50 000 $ (2)
Anton Zlobin	50 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 635 000 $
Year 11 : 1 760 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 635 000 $
Year 11 : 1 760 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - 89 $ - 7 108 - 88,85%
Level 2:	5000 - 57 $ - 4 322 - 86,45%
Level 3:	2000 - 36 $ - 1 771 - 88,55%
Level 4:	4000 - 22 $ - 3 643 - 91,08%
Luxury :	1000 - 177 $ - 834 - 83,40%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 645 - 82,24%
Farm Level 2:	1000 - 15 $ - 806 - 80,56%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 679 - 88,39%
Average Income per Game	1 633 593 $
Year to Date Revenue	62 076 530 $
Farm
Home Games Left	2
Average Attendance - %	2 450 - 81,68%
Average Income per Game	104 439 $
Year to Date Revenue	4 073 135 $
Expense
Pro Players Total Salaries	64 000 000 $
Farm Players Total Salaries	3 050 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 631 813 $
Farm Year To Date Expenses	2 950 267 $
Pro Salary Cap To Date	61 118 400 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 900 779 $
Farm Estimated Season Revenue	208 879 $
Pro Remaining Season Days	16
Pro Expenses Per Days	344 920 $
Pro Estimated Expenses	5 518 720 $
Farm Remaining Season Days	15
Farm Expenses Per Days	16 935 $
Farm Estimated Expenses	254 025 $
Estimated Season Expenses	5 772 745 $
Season Salary Cap	64 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 000 000 $
Estimate Over Minimum Salary Cap of 0 $	64 000 000 $
Current Bank Account	22 418 925 $
Projected Bank Account	21 755 838 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (4)
Daniel Sedin	8 250 000 $ (1)
Kris Letang (Out of Payroll)	6 500 000 $ (1)
Tyler Myers	6 250 000 $ (2)
Pekka Rinne	6 250 000 $ (3)
Vincent Trocheck	6 000 000 $ (4)
Alex Goligoski	5 000 000 $ (1)
Jason Zucker	3 650 000 $ (2)
Aaron Dell	2 800 000 $ (1)
Darren Archibald	2 500 000 $ (3)
Jake Dotchin	1 800 000 $ (1)
Toni Rajala	1 800 000 $ (1)
Yohann Auvitu	1 700 000 $ (3)
Andrew Ebbett	1 700 000 $ (1)
Rickard Rakell	1 700 000 $ (2)
Samuel Groulx	1 100 000 $ (1)
Nikolaj Ehlers	900 000 $ (1)
Mikhail Grigorenko	900 000 $ (1)
Clayton Keller	900 000 $ (2)
Brett Pesce	900 000 $ (1)
Elias Pettersson	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 70 500 000 $
Year 11 : 38 850 000 $
Year 12 : 26 350 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 69 500 000 $
Year 11 : 38 600 000 $
Year 12 : 26 100 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 500 000 $
Year 11 : 38 850 000 $
Year 12 : 26 350 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Louis Leblanc	170 000 $ (3)
Tyler Cuma	170 000 $ (3)
Lukas Sedlak (Out of Payroll)	170 000 $ (3)
Kenny Ryan	170 000 $ (2)
Justin Falk	140 000 $ (3)
Drew Shore	140 000 $ (1)
Patrick Koudys	140 000 $ (3)
Dmitri Kalinin	120 000 $ (2)
John Ramage	100 000 $ (2)
Andrey Makarov	90 000 $ (2)
Brandon Gormley	85 000 $ (1)
Alexander Khokhlachev	85 000 $ (2)
Tomas Jurco	85 000 $ (1)
Mark Visentin	85 000 $ (1)
Dave Labrecque	85 000 $ (1)
Gemel Smith	85 000 $ (2)
Michal Jordan	85 000 $ (1)
Stefan Noesen	85 000 $ (1)
Zane McIntyre	80 000 $ (1)
Dominik Uher	80 000 $ (1)
Joey Hishon	75 000 $ (1)
Wilhelm Westlund	75 000 $ (3)
Simon Fernholm	75 000 $ (2)
Laurent Dauphin	75 000 $ (3)
Roberts Lipsbergs	75 000 $ (3)
Stephen Silas	75 000 $ (1)
Trevor Carrick	75 000 $ (3)
Graham Black	75 000 $ (1)
Bud Holloway	70 000 $ (1)
Tomas Vincour	65 000 $ (1)
Luke Moffatt	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 10 : 3 050 000 $
Year 11 : 1 815 000 $
Year 12 : 1 090 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 020 000 $
Year 11 : 1 815 000 $
Year 12 : 1 090 000 $
Year 13 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 60 $ - 7 367 - 92,09%
Level 2:	6000 - 40 $ - 5 780 - 96,34%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 998 - 99,96%
Luxury :	1000 - 160 $ - 991 - 99,13%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 24 $ - 1 982 - 99,08%
Farm Level 2:	1000 - 8 $ - 1 000 - 99,97%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	20 138 - 95,89%
Average Income per Game	1 365 762 $
Year to Date Revenue	51 898 963 $
Farm
Home Games Left	3
Average Attendance - %	2 981 - 99,38%
Average Income per Game	79 356 $
Year to Date Revenue	3 015 536 $
Expense
Pro Players Total Salaries	68 500 000 $
Farm Players Total Salaries	3 140 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 133 693 $
Farm Year To Date Expenses	2 986 898 $
Pro Salary Cap To Date	59 620 291 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 097 287 $
Farm Estimated Season Revenue	238 069 $
Pro Remaining Season Days	16
Pro Expenses Per Days	368 984 $
Pro Estimated Expenses	5 903 744 $
Farm Remaining Season Days	15
Farm Expenses Per Days	17 419 $
Farm Estimated Expenses	261 285 $
Estimated Season Expenses	6 165 029 $
Season Salary Cap	68 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	500 000 $
Estimate Over Minimum Salary Cap of 0 $	68 500 000 $
Current Bank Account	2 446 230 $
Projected Bank Account	616 557 $

Pro Players Salaries
Eric Staal	9 000 000 $ (2)
Sean Bergenheim	7 500 000 $ (4)
Derek Stepan	7 500 000 $ (4)
Pierre-Marc Bouchard	6 500 000 $ (3)
Patric Hornqvist	5 000 000 $ (1)
Antti Niemi	5 000 000 $ (1)
Andrej Meszaros	4 500 000 $ (1)
Reilly Smith	4 500 000 $ (1)
Slava Voynov	3 500 000 $ (2)
Nick Leddy	2 300 000 $ (1)
Michal Kempny	1 900 000 $ (1)
Brett Ritchie	1 900 000 $ (1)
Andrej Nestrasil	1 800 000 $ (1)
Jerome Flaake	1 400 000 $ (3)
Juuse Saros	900 000 $ (1)
Thomas Chabot	900 000 $ (3)
Viktor Arvidsson	900 000 $ (1)
Brian Dumoulin	900 000 $ (1)
Auston Matthews	900 000 $ (2)
Nikita Zadorov	900 000 $ (2)
Brady Calla	800 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 68 500 000 $
Year 11 : 38 900 000 $
Year 12 : 23 800 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 67 600 000 $
Year 11 : 38 900 000 $
Year 12 : 23 800 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 500 000 $
Year 11 : 38 900 000 $
Year 12 : 23 800 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Joonas Rask	190 000 $ (3)
TJ Galiardi	180 000 $ (2)
Cameron Gaunce	175 000 $ (3)
Teddy Purcell	160 000 $ (2)
Jared Aulin	160 000 $ (3)
Mark Letestu	150 000 $ (2)
Chad Larose	150 000 $ (1)
Oscar Moller	140 000 $ (2)
Matt D'Agostini	130 000 $ (1)
Riku Helenius	125 000 $ (3)
Tom Wandell	120 000 $ (1)
Corey Potter	120 000 $ (1)
Peter Regin	110 000 $ (3)
Teigan Zahn	100 000 $ (3)
Marco Cousineau	100 000 $ (3)
Sami Aittokallio	100 000 $ (2)
Alexander Ruuttu	95 000 $ (2)
Michael Ratchuk	90 000 $ (1)
Patrick Sieloff	85 000 $ (2)
Aaron Harstad	80 000 $ (2)
Scott Timmins	80 000 $ (2)
Freddie Hamilton	80 000 $ (2)
Alex Theriau	80 000 $ (2)
Jamie Arniel	80 000 $ (2)
Kyle De Coste	80 000 $ (1)
Richard Nedomlel	70 000 $ (2)
Evgeni Krutikov	60 000 $ (2)
Ben Blood	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 3 140 000 $
Year 11 : 2 400 000 $
Year 12 : 960 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 140 000 $
Year 11 : 2 400 000 $
Year 12 : 960 000 $
Year 13 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	8000 - 80 $ - 6 962 - 87,03%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 913 - 97,81%
Luxury :	1000 - 120 $ - 998 - 99,83%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 939 - 96,97%
Farm Level 2:	1000 - 17 $ - 832 - 83,15%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 873 - 94,37%
Average Income per Game	1 436 929 $
Year to Date Revenue	54 603 310 $
Farm
Home Games Left	3
Average Attendance - %	2 771 - 92,36%
Average Income per Game	97 771 $
Year to Date Revenue	3 715 299 $
Expense
Pro Players Total Salaries	61 800 000 $
Farm Players Total Salaries	4 985 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 501 599 $
Farm Year To Date Expenses	2 613 522 $
Pro Salary Cap To Date	59 988 247 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 310 788 $
Farm Estimated Season Revenue	293 313 $
Pro Remaining Season Days	16
Pro Expenses Per Days	333 155 $
Pro Estimated Expenses	5 330 480 $
Farm Remaining Season Days	15
Farm Expenses Per Days	27 339 $
Farm Estimated Expenses	410 085 $
Estimated Season Expenses	5 740 565 $
Season Salary Cap	61 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 200 000 $
Estimate Over Minimum Salary Cap of 0 $	61 800 000 $
Current Bank Account	16 197 007 $
Projected Bank Account	15 060 543 $

Pro Players Salaries
Brad Richards	8 000 000 $ (3)
Dylan Larkin	7 500 000 $ (5)
Henrik Lundqvist	7 500 000 $ (2)
Phil Kessel	7 000 000 $ (1)
Keith Yandle	5 750 000 $ (2)
Thomas Vanek	5 700 000 $ (4)
Dougie Hamilton	4 500 000 $ (3)
Nazem Kadri	3 500 000 $ (1)
Seth Griffith	2 400 000 $ (2)
Ben Lovejoy	2 300 000 $ (1)
Tommy Wingels	1 800 000 $ (1)
Darren Helm	1 800 000 $ (1)
Joakim Ryan	1 800 000 $ (1)
Beau Bennett	1 800 000 $ (1)
Angelo Esposito	1 750 000 $ (2)
Connor Carrick	1 700 000 $ (3)
Cody Eakin	1 300 000 $ (1)
Lucas Lessio	1 000 000 $ (1)
Calvin Pickard	900 000 $ (1)
Mathew Dumba	900 000 $ (1)
Sven Baertschi	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 69 800 000 $
Year 11 : 44 800 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 69 800 000 $
Year 11 : 44 800 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 800 000 $
Year 11 : 44 800 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $

Farm Players Salaries
Mark Santorelli	1 400 000 $ (1)
Nicholas Baptiste	900 000 $ (2)
Adam Comrie	700 000 $ (1)
Nikita Filatov	175 000 $ (2)
Erik Gudbranson	150 000 $ (1)
Craig Cunningham	140 000 $ (1)
Bruno St-Jacques (Out of Payroll)	110 000 $ (1)
Jason Missiaen	100 000 $ (2)
Aaron Palushaj	100 000 $ (1)
Nigel Dawes	100 000 $ (1)
Dan O'Regan	90 000 $ (2)
Michael Garnett	90 000 $ (1)
Greg Nemisz	80 000 $ (1)
Zdenek Kutlak (Out of Payroll)	75 000 $ (1)
Marc McNulty	75 000 $ (3)
Drew Olson	75 000 $ (1)
Niklas Lucenius	75 000 $ (1)
Eric Chouinard	75 000 $ (1)
Thomas Vannelli	75 000 $ (1)
Nikita Scherbak	75 000 $ (3)
Chase de Leo	75 000 $ (3)
Milan Bartovic	65 000 $ (1)
Jay Rosehill	65 000 $ (1)
Julien Demers	65 000 $ (1)
Johannes Salmonsson	65 000 $ (1)
Nolan Yonkman	65 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 5 060 000 $
Year 11 : 680 000 $
Year 12 : 225 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 060 000 $
Year 11 : 680 000 $
Year 12 : 225 000 $
Year 13 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - 90 $ - 5 980 - 74,75%
Level 2:	5000 - 65 $ - 3 771 - 75,43%
Level 3:	2000 - 35 $ - 1 749 - 87,43%
Level 4:	4000 - 25 $ - 2 963 - 74,06%
Luxury :	1000 - 175 $ - 985 - 98,45%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 870 - 93,49%
Farm Level 2:	1000 - 15 $ - 960 - 95,97%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 447 - 77,24%
Average Income per Game	1 536 353 $
Year to Date Revenue	58 381 422 $
Farm
Home Games Left	2
Average Attendance - %	2 830 - 94,32%
Average Income per Game	114 046 $
Year to Date Revenue	4 447 777 $
Expense
Pro Players Total Salaries	48 550 000 $
Farm Players Total Salaries	4 155 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	44 927 287 $
Farm Year To Date Expenses	2 374 401 $
Pro Salary Cap To Date	44 413 895 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 609 060 $
Farm Estimated Season Revenue	228 091 $
Pro Remaining Season Days	16
Pro Expenses Per Days	262 299 $
Pro Estimated Expenses	4 196 784 $
Farm Remaining Season Days	15
Farm Expenses Per Days	22 876 $
Farm Estimated Expenses	343 140 $
Estimated Season Expenses	4 539 924 $
Season Salary Cap	48 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	20 450 000 $
Estimate Over Minimum Salary Cap of 0 $	48 550 000 $
Current Bank Account	62 643 453 $
Projected Bank Account	62 940 680 $

Pro Players Salaries
Zdeno Chara (Out of Payroll)	7 300 000 $ (1)
Jason Pominville	6 000 000 $ (2)
Martin Jones	6 000 000 $ (1)
Milan Lucic	4 900 000 $ (1)
Shayne Gostisbehere	4 500 000 $ (3)
Nick Foligno	4 150 000 $ (3)
Dennis Persson	3 500 000 $ (2)
Jannik Hansen	3 000 000 $ (1)
Lars Eller	2 500 000 $ (2)
Alexander Burmistrov	2 300 000 $ (1)
Viktor Stalberg	1 800 000 $ (1)
Linus Omark	1 500 000 $ (2)
Jonas Gustavsson	1 400 000 $ (2)
Zachary Yuen	1 000 000 $ (3)
Frederik Gauthier	900 000 $ (3)
Anthony DeAngelo (Out of Payroll)	900 000 $ (3)
Alex Tuch	900 000 $ (3)
Anton Slepyshev	900 000 $ (1)
Zachary Sanford	900 000 $ (3)
Scott Mayfield	850 000 $ (1)
Andrew Welinski	800 000 $ (1)
Tyler Lewington	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 56 750 000 $
Year 11 : 28 900 000 $
Year 12 : 14 000 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 56 750 000 $
Year 11 : 28 900 000 $
Year 12 : 14 000 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 56 750 000 $
Year 11 : 28 900 000 $
Year 12 : 14 000 000 $
Year 13 : 0 $

Farm Players Salaries
Cody Almond	1 100 000 $ (2)
Akim Aliu	1 000 000 $ (1)
Bogdan Yakimov (Out of Payroll)	850 000 $ (2)
Thomas Hickey	150 000 $ (3)
Matt Martin	90 000 $ (2)
Kurt Etchegary	90 000 $ (3)
Dominic Toninato	90 000 $ (2)
Ian Schultz	85 000 $ (1)
Joseph Cramarossa	85 000 $ (1)
Riley Holzapfel	85 000 $ (1)
Viktor Svedberg	80 000 $ (1)
Max Iafrate	80 000 $ (1)
Jaedon Descheneau	75 000 $ (3)
Mason Geertsen	75 000 $ (3)
Stephen Desrochers	75 000 $ (3)
Brendan Harms	75 000 $ (3)
Daniel Marmenlind	75 000 $ (2)
Philippe Desrosiers	75 000 $ (3)
Scott Stajcer	75 000 $ (1)
Curtis Valk	75 000 $ (1)
Dylan Sadowy	70 000 $ (2)
Hunter Smith	70 000 $ (2)
Jeff Costello	70 000 $ (1)
Josh Sterk	65 000 $ (1)
Steven Delisle	65 000 $ (3)
Justin Shugg	60 000 $ (2)
Kristoff Kontos	60 000 $ (2)
Mitch Wheaton	55 000 $ (1)
Zack Phillips	55 000 $ (2)
Niklas Tikkinen	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 5 005 000 $
Year 11 : 1 445 000 $
Year 12 : 680 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 005 000 $
Year 11 : 1 445 000 $
Year 12 : 680 000 $
Year 13 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 100 $ - 5 661 - 70,77%
Level 2:	6000 - 60 $ - 4 252 - 70,86%
Level 3:	3000 - 30 $ - 2 480 - 82,67%
Level 4:	5000 - 20 $ - 4 302 - 86,05%
Luxury :	1000 - 200 $ - 785 - 78,54%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 40 $ - 1 519 - 75,95%
Farm Level 2:	1000 - 20 $ - 725 - 72,51%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	17 481 - 76,00%
Average Income per Game	1 599 017 $
Year to Date Revenue	62 361 650 $
Farm
Home Games Left	2
Average Attendance - %	2 244 - 74,81%
Average Income per Game	104 854 $
Year to Date Revenue	4 089 301 $
Expense
Pro Players Total Salaries	68 100 000 $
Farm Players Total Salaries	5 615 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 166 584 $
Farm Year To Date Expenses	2 413 705 $
Pro Salary Cap To Date	60 653 177 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 198 033 $
Farm Estimated Season Revenue	209 708 $
Pro Remaining Season Days	16
Pro Expenses Per Days	366 845 $
Pro Estimated Expenses	5 869 520 $
Farm Remaining Season Days	15
Farm Expenses Per Days	30 726 $
Farm Estimated Expenses	460 890 $
Estimated Season Expenses	6 330 410 $
Season Salary Cap	68 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	900 000 $
Estimate Over Minimum Salary Cap of 0 $	68 100 000 $
Current Bank Account	51 301 583 $
Projected Bank Account	48 378 914 $

Pro Players Salaries
Brent Burns	8 000 000 $ (3)
Patrick Marleau	7 000 000 $ (1)
Braden Holtby	5 700 000 $ (2)
Mark Stone	5 500 000 $ (4)
Anton Stralman	5 000 000 $ (1)
Marc-Edouard Vlasic	5 000 000 $ (5)
Ryan Nugent-Hopkins	5 000 000 $ (1)
Mike Hoffman	4 500 000 $ (5)
Ryan O'Reilly	4 500 000 $ (1)
Brad Richardson	3 500 000 $ (1)
Kris Russell	3 000 000 $ (1)
Gustav Forsling	1 800 000 $ (1)
Mattias Janmark	1 750 000 $ (1)
Luke Glendening	1 750 000 $ (2)
Eddie Lack	1 200 000 $ (2)
Philip Danault	1 200 000 $ (1)
Austin Watson	1 000 000 $ (1)
Nick Schmaltz	900 000 $ (2)
Jake Mccabe	900 000 $ (1)
J.T. Compher	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 100 000 $
Year 11 : 33 450 000 $
Year 12 : 23 000 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 100 000 $
Year 11 : 33 450 000 $
Year 12 : 23 000 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 100 000 $
Year 11 : 33 450 000 $
Year 12 : 23 000 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Colton Sissons	1 200 000 $ (1)
Richard Panik	1 200 000 $ (1)
Steven Santini	900 000 $ (3)
John Gilmour	150 000 $ (2)
Jordie Benn	140 000 $ (1)
Cody Goloubef	100 000 $ (1)
Tucker Poolman	100 000 $ (2)
Zac Dalpe	90 000 $ (1)
Josh Birkholz	90 000 $ (1)
Kevin Gravel	90 000 $ (1)
Madison Bowey	90 000 $ (3)
Adam Morrison	90 000 $ (1)
Nick Jensen	90 000 $ (1)
Brendan Serville	80 000 $ (1)
Marcus Sorensen	80 000 $ (1)
Josh Brittain	80 000 $ (1)
Evan McGrath	75 000 $ (1)
Ryan Bourque	75 000 $ (1)
Luka Gracnar	75 000 $ (3)
Gleason Fournier	75 000 $ (3)
Hudson Fasching	75 000 $ (3)
Sean Malone	75 000 $ (3)
Justin Daniels	75 000 $ (1)
Coda Gordon	75 000 $ (3)
Vinny Saponari	70 000 $ (1)
Fredrik Forsberg	70 000 $ (2)
Niklas Lundstrom	65 000 $ (3)
Jean-Simon Allard	65 000 $ (1)
Radoslav Illo	65 000 $ (1)
Brandon Prophet	60 000 $ (2)
Mike Winther	50 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 10 : 5 615 000 $
Year 11 : 1 050 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 615 000 $
Year 11 : 1 050 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - 80 $ - 7 203 - 90,04%
Level 2:	6000 - 42 $ - 5 755 - 95,92%
Level 3:	3000 - 15 $ - 2 803 - 93,43%
Level 4:	5000 - 14 $ - 4 567 - 91,35%
Luxury :	1500 - 105 $ - 1 188 - 79,19%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 42 $ - 1 383 - 69,15%
Farm Level 2:	1000 - 22 $ - 612 - 61,22%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	21 516 - 91,56%
Average Income per Game	1 443 352 $
Year to Date Revenue	54 847 364 $
Farm
Home Games Left	3
Average Attendance - %	1 995 - 66,51%
Average Income per Game	99 970 $
Year to Date Revenue	3 798 842 $
Expense
Pro Players Total Salaries	68 200 000 $
Farm Players Total Salaries	5 195 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 749 484 $
Farm Year To Date Expenses	3 987 611 $
Pro Salary Cap To Date	61 236 090 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 330 055 $
Farm Estimated Season Revenue	299 909 $
Pro Remaining Season Days	16
Pro Expenses Per Days	367 380 $
Pro Estimated Expenses	5 878 080 $
Farm Remaining Season Days	15
Farm Expenses Per Days	28 468 $
Farm Estimated Expenses	427 020 $
Estimated Season Expenses	6 305 100 $
Season Salary Cap	68 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	800 000 $
Estimate Over Minimum Salary Cap of 0 $	68 200 000 $
Current Bank Account	101 337 560 $
Projected Bank Account	99 662 424 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (5)
Sidney Crosby	9 900 000 $ (4)
Marc-Andre Fleury	8 500 000 $ (2)
Drew Doughty	6 800 000 $ (1)
Aaron Ekblad	5 300 000 $ (1)
Martin Hanzal	4 500 000 $ (1)
Andrew Ladd	4 250 000 $ (1)
Cam Talbot	3 000 000 $ (1)
Tobias Enstrom	2 800 000 $ (1)
Roman Polak	2 300 000 $ (1)
Emerson Etem	1 800 000 $ (1)
Anton Lander	1 500 000 $ (1)
Connor McDavid	900 000 $ (1)
Ivan Provorov	900 000 $ (2)
Darnell Nurse	900 000 $ (3)
Patrik Laine	900 000 $ (1)
Mikko Rantanen	900 000 $ (2)
Matthew Tkachuk	900 000 $ (3)
Jake DeBrusk	900 000 $ (3)
Kasperi Kapanen	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 200 000 $
Year 11 : 34 150 000 $
Year 12 : 23 850 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 68 200 000 $
Year 11 : 34 150 000 $
Year 12 : 23 850 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 200 000 $
Year 11 : 34 150 000 $
Year 12 : 23 850 000 $
Year 13 : 20 250 000 $

Farm Players Salaries
Brady Vail	950 000 $ (3)
Ryan Tesink	900 000 $ (1)
Chris Bourque	210 000 $ (3)
Stephen Gionta	200 000 $ (1)
Dmitri Jaskin	175 000 $ (3)
Brett Sonne	175 000 $ (2)
Matt Gilroy	165 000 $ (1)
Yury Alexandrov	165 000 $ (2)
Jordan Nolan	165 000 $ (3)
Chris Wideman	150 000 $ (2)
Nicola Riopel	150 000 $ (2)
Dylan McIlrath	140 000 $ (3)
Colin Wilson	140 000 $ (2)
Trevor Van Riemsdyk	115 000 $ (1)
Dryden Hunt	115 000 $ (2)
Edward Pasquale	110 000 $ (1)
J.T. Brown	110 000 $ (1)
Tomas Kundratek	110 000 $ (1)
Brayden McNabb	110 000 $ (1)
Zack Mitchell	100 000 $ (3)
David Booth	100 000 $ (3)
Scott Glennie	95 000 $ (3)
Scott Harrington	90 000 $ (1)
Tyson Baillie	85 000 $ (3)
Daniel Muzito-Bagenda	75 000 $ (1)
Chris Wagner	75 000 $ (1)
Eamon McAdam	75 000 $ (3)
Ales Stezka	75 000 $ (3)
Dane Fox	70 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 10 : 5 195 000 $
Year 11 : 2 280 000 $
Year 12 : 1 315 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 170 000 $
Year 11 : 2 255 000 $
Year 12 : 1 290 000 $
Year 13 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - 90 $ - 5 897 - 73,71%
Level 2:	6000 - 55 $ - 5 324 - 88,73%
Level 3:	3000 - 30 $ - 2 333 - 77,75%
Level 4:	5000 - 20 $ - 4 055 - 81,11%
Luxury :	1500 - 175 $ - 985 - 65,70%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 557 - 77,87%
Farm Level 2:	1000 - 15 $ - 715 - 71,52%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 594 - 79,12%
Average Income per Game	1 625 064 $
Year to Date Revenue	61 752 432 $
Farm
Home Games Left	3
Average Attendance - %	2 273 - 75,75%
Average Income per Game	109 065 $
Year to Date Revenue	4 144 481 $
Expense
Pro Players Total Salaries	61 700 000 $
Farm Players Total Salaries	2 815 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	900 000 $
Pro Year To Date Expenses	62 266 602 $
Farm Year To Date Expenses	2 642 510 $
Pro Salary Cap To Date	61 753 205 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 875 192 $
Farm Estimated Season Revenue	327 196 $
Pro Remaining Season Days	16
Pro Expenses Per Days	332 620 $
Pro Estimated Expenses	5 321 920 $
Farm Remaining Season Days	15
Farm Expenses Per Days	15 672 $
Farm Estimated Expenses	235 080 $
Estimated Season Expenses	5 557 000 $
Season Salary Cap	62 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 400 000 $
Estimate Over Minimum Salary Cap of 0 $	62 600 000 $
Current Bank Account	7 035 882 $
Projected Bank Account	6 681 270 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (4)
Mikael Granlund	5 700 000 $ (2)
Jordan Eberle	5 500 000 $ (2)
Tyler Johnson	5 000 000 $ (1)
Jake Allen	4 300 000 $ (1)
Torey Krug (Out of Payroll)	4 000 000 $ (1)
Matt Niskanen	4 000 000 $ (1)
Derek Ryan	3 700 000 $ (4)
Marcus Johansson	3 500 000 $ (1)
Colton Parayko	3 500 000 $ (3)
Tomas Hertl	3 000 000 $ (1)
Carl Soderberg (Out of Payroll)	3 000 000 $ (2)
Philip Larsen	3 000 000 $ (4)
Cody Ceci	2 500 000 $ (3)
Bobby Sanguinetti	2 300 000 $ (1)
Tanner Pearson	1 800 000 $ (1)
Carter Rowney	1 350 000 $ (3)
Gregory Hofmann	950 000 $ (1)
Nic Petan	900 000 $ (3)
Johan Larsson	900 000 $ (1)
Zach Redmond	900 000 $ (1)
Anthony Stolarz	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 68 700 000 $
Year 11 : 38 050 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 68 700 000 $
Year 11 : 38 050 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 700 000 $
Year 11 : 38 050 000 $
Year 12 : 23 850 000 $
Year 13 : 14 700 000 $

Farm Players Salaries
Adam Clendening	175 000 $ (3)
Mike Lee	150 000 $ (1)
Jared Coreau	150 000 $ (2)
Mark Fayne	140 000 $ (3)
Mark Flood	140 000 $ (3)
Cal O'Reilly	135 000 $ (3)
Petr Vrana	135 000 $ (3)
Lauri Tukonen	135 000 $ (3)
Brett Carson	135 000 $ (3)
Colin Greening	135 000 $ (3)
Keaton Ellerby	135 000 $ (3)
Patrick Dwyer	120 000 $ (3)
Mike Lundin	100 000 $ (2)
Jared Staal	85 000 $ (1)
Vladimir Ruzicka	85 000 $ (3)
Joe Lavin	80 000 $ (3)
Justin Azevedo	80 000 $ (3)
Zachary Fucale	75 000 $ (3)
Victor Ohman	75 000 $ (1)
Joshua Turnbull	75 000 $ (2)
Jason Clark	75 000 $ (2)
Zac Larraza	70 000 $ (1)
Travis Brown	70 000 $ (2)
Aaron Ness	70 000 $ (2)
Mikko Vainonen	65 000 $ (2)
Joel Mustonen	65 000 $ (1)
Gabryel Paquin-Boudreau	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 815 000 $
Year 11 : 2 310 000 $
Year 12 : 1 705 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 815 000 $
Year 11 : 2 310 000 $
Year 12 : 1 705 000 $
Year 13 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 150 $ - 3 626 - 51,80%
Level 2:	5000 - 100 $ - 2 430 - 48,61%
Level 3:	2000 - 50 $ - 1 228 - 61,40%
Level 4:	4000 - 46 $ - 1 629 - 40,73%
Luxury :	1000 - 250 $ - 600 - 59,95%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 234 - 61,68%
Farm Level 2:	1000 - 18 $ - 735 - 73,49%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	9 513 - 50,07%
Average Income per Game	1 483 716 $
Year to Date Revenue	56 381 204 $
Farm
Home Games Left	3
Average Attendance - %	1 969 - 65,62%
Average Income per Game	98 206 $
Year to Date Revenue	3 731 836 $
Expense
Pro Players Total Salaries	61 150 000 $
Farm Players Total Salaries	2 120 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	55 054 811 $
Farm Year To Date Expenses	2 421 932 $
Pro Salary Cap To Date	54 541 441 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 451 148 $
Farm Estimated Season Revenue	294 619 $
Pro Remaining Season Days	16
Pro Expenses Per Days	329 679 $
Pro Estimated Expenses	5 274 864 $
Farm Remaining Season Days	15
Farm Expenses Per Days	11 935 $
Farm Estimated Expenses	179 025 $
Estimated Season Expenses	5 453 889 $
Season Salary Cap	61 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 850 000 $
Estimate Over Minimum Salary Cap of 0 $	61 150 000 $
Current Bank Account	11 027 279 $
Projected Bank Account	10 319 157 $

Pro Players Salaries
Jack Johnson	6 750 000 $ (2)
Peter Mueller	5 500 000 $ (1)
Connor Hellebuyck	5 000 000 $ (3)
Clarke MacArthur	5 000 000 $ (3)
Kevin Labanc	4 500 000 $ (5)
Ty Rattie	3 500 000 $ (3)
Matt Read	3 500 000 $ (2)
Artem Anisimov	3 500 000 $ (2)
Damon Severson	3 000 000 $ (3)
Mathieu Perreault	3 000 000 $ (1)
Boone Jenner	2 600 000 $ (2)
Mikkel Boedker	2 600 000 $ (2)
Mark McNeill	1 800 000 $ (1)
Jan Rutta (Out of Payroll)	1 800 000 $ (1)
Christopher Tanev	1 750 000 $ (2)
Josh Manson	1 750 000 $ (1)
David Fisher	1 700 000 $ (1)
Richard Bachman	1 500 000 $ (1)
Nicolas Deschamps	1 200 000 $ (1)
Andrew Copp	1 200 000 $ (1)
Jake Guentzel	900 000 $ (2)
Ben Harpur	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 62 950 000 $
Year 11 : 43 500 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $
Salary Average Commitment
Year 10 : 62 950 000 $
Year 11 : 43 500 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 62 950 000 $
Year 11 : 43 500 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $

Farm Players Salaries
Marcus Kruger (Out of Payroll)	150 000 $ (3)
Josh Godfrey	150 000 $ (1)
Chris Summers	100 000 $ (1)
Guillaume Cloutier	100 000 $ (1)
Nick Petrecki	100 000 $ (2)
Nathan Moon	100 000 $ (1)
Ben Hanowski	100 000 $ (2)
Colten Teubert	100 000 $ (1)
Jonathan Racine	100 000 $ (2)
James Livingston	95 000 $ (1)
Jean-Francois Bérubé	95 000 $ (1)
Brandon Burlon (Out of Payroll)	95 000 $ (1)
Marko Dano	90 000 $ (2)
Zachary Hyman	90 000 $ (3)
Carl Klingberg	90 000 $ (2)
Tyson Sexsmith	85 000 $ (2)
Stuart Percy (Out of Payroll)	80 000 $ (2)
Maxime Tanguay	80 000 $ (2)
Joe Basaraba	80 000 $ (1)
Dalton Thrower	75 000 $ (3)
Daniil Zharkov	75 000 $ (3)
Brandon Whitney	75 000 $ (3)
Chris Calnan	75 000 $ (3)
Garrett Meurs	70 000 $ (1)
Richard Nejezchleb	70 000 $ (2)
Mitchell Moroz (Out of Payroll)	65 000 $ (2)
Brent Andrews	65 000 $ (1)
Kale Kessy	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 510 000 $
Year 11 : 1 400 000 $
Year 12 : 540 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 510 000 $
Year 11 : 1 400 000 $
Year 12 : 540 000 $
Year 13 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - 90 $ - 6 139 - 76,74%
Level 2:	6000 - 48 $ - 5 505 - 91,75%
Level 3:	2000 - 43 $ - 1 442 - 72,08%
Level 4:	4000 - 30 $ - 2 455 - 61,38%
Luxury :	1000 - 245 $ - 617 - 61,65%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 953 - 97,64%
Farm Level 2:	1000 - 15 $ - 949 - 94,94%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 158 - 76,94%
Average Income per Game	1 554 392 $
Year to Date Revenue	59 066 891 $
Farm
Home Games Left	3
Average Attendance - %	2 902 - 96,74%
Average Income per Game	104 042 $
Year to Date Revenue	3 953 604 $
Expense
Pro Players Total Salaries	68 900 000 $
Farm Players Total Salaries	4 112 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 899 455 $
Farm Year To Date Expenses	2 833 859 $
Pro Salary Cap To Date	61 386 102 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 663 176 $
Farm Estimated Season Revenue	312 127 $
Pro Remaining Season Days	16
Pro Expenses Per Days	371 123 $
Pro Estimated Expenses	5 937 968 $
Farm Remaining Season Days	15
Farm Expenses Per Days	22 648 $
Farm Estimated Expenses	339 720 $
Estimated Season Expenses	6 277 688 $
Season Salary Cap	68 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	100 000 $
Estimate Over Minimum Salary Cap of 0 $	68 900 000 $
Current Bank Account	11 960 841 $
Projected Bank Account	10 658 456 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (5)
Nikita Kucherov	8 000 000 $ (3)
Jonathan Quick	6 750 000 $ (3)
Chris Higgins	5 500 000 $ (1)
Marc Staal	5 500 000 $ (2)
Kevin Shattenkirk	5 250 000 $ (4)
Alex Galchenyuk	4 000 000 $ (1)
Leo Komarov	2 950 000 $ (2)
Justin Schultz	2 800 000 $ (1)
Kevin Hayes	2 500 000 $ (3)
Alexander Petrovic	1 800 000 $ (1)
Robert Bortuzzo (Out of Payroll)	1 800 000 $ (1)
Jordan Schroeder	1 800 000 $ (1)
Oscar Lindberg	1 800 000 $ (1)
Michael Stone	1 750 000 $ (3)
Samuel Blais	1 750 000 $ (3)
Ryan Dzingel	1 750 000 $ (1)
Marek Schwarz	1 700 000 $ (1)
Derek Forbort	1 400 000 $ (1)
Kelsey Tessier	1 100 000 $ (2)
Mitchell Marner	900 000 $ (1)
Zemgus Girgensons	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 10 : 70 700 000 $
Year 11 : 44 550 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 69 700 000 $
Year 11 : 43 050 000 $
Year 12 : 33 500 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 700 000 $
Year 11 : 44 550 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $

Farm Players Salaries
Adam Polasek	1 500 000 $ (1)
Nicolas Shore	150 000 $ (2)
Radko Gudas	150 000 $ (3)
Alexei Ponikarovsky	140 000 $ (1)
Torrey Mitchell	135 000 $ (3)
Jonathan Matsumoto	115 000 $ (3)
Igor Makarov	115 000 $ (3)
Max Gaede	100 000 $ (1)
David Honzik	100 000 $ (1)
Daniel Pribyl	100 000 $ (2)
Kyle Clifford	100 000 $ (3)
Jakub Culek	95 000 $ (1)
Jhonas Enroth	95 000 $ (3)
Ryan Garbutt	95 000 $ (3)
Matt Donovan	90 000 $ (3)
Greg Pateryn	90 000 $ (3)
Alex Velischek	85 000 $ (1)
Tyler Wotherspoon (Out of Payroll)	80 000 $ (1)
Cade Fairchild	80 000 $ (1)
Nick Sorensen	80 000 $ (1)
Zack Stortini	77 500 $ (3)
Yasin Cisse	75 000 $ (3)
Martin Reway	75 000 $ (3)
Jan Kostalek	75 000 $ (3)
Matt Murphy	75 000 $ (3)
Zach Nastasiuk	75 000 $ (3)
Evgeny Artyukhin	75 000 $ (1)
Bradley Eidsness	70 000 $ (1)
Scott Oke	50 000 $ (1)
Charles-Olivier Rousse	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 4 192 500 $
Year 11 : 1 687 500 $
Year 12 : 1 437 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 192 500 $
Year 11 : 1 687 500 $
Year 12 : 1 437 500 $
Year 13 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - 90 $ - 6 069 - 75,86%
Level 2:	5000 - 50 $ - 4 992 - 99,84%
Level 3:	2000 - 25 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 993 - 99,82%
Luxury :	1000 - 200 $ - 758 - 75,76%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 903 - 95,16%
Farm Level 2:	1000 - 15 $ - 961 - 96,06%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 811 - 89,06%
Average Income per Game	1 488 921 $
Year to Date Revenue	56 579 016 $
Farm
Home Games Left	3
Average Attendance - %	2 864 - 95,46%
Average Income per Game	115 731 $
Year to Date Revenue	4 397 786 $
Expense
Pro Players Total Salaries	57 500 000 $
Farm Players Total Salaries	8 360 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 964 444 $
Farm Year To Date Expenses	3 330 220 $
Pro Salary Cap To Date	58 451 056 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 466 764 $
Farm Estimated Season Revenue	347 194 $
Pro Remaining Season Days	16
Pro Expenses Per Days	310 160 $
Pro Estimated Expenses	4 962 560 $
Farm Remaining Season Days	15
Farm Expenses Per Days	45 484 $
Farm Estimated Expenses	682 260 $
Estimated Season Expenses	5 644 820 $
Season Salary Cap	57 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	11 500 000 $
Estimate Over Minimum Salary Cap of 0 $	57 500 000 $
Current Bank Account	4 680 637 $
Projected Bank Account	3 849 775 $

Pro Players Salaries
Oliver Ekman Larsson	6 250 000 $ (3)
James Neal	6 000 000 $ (1)
Jay Bouwmeester	6 000 000 $ (2)
Cam Fowler	4 700 000 $ (2)
Michal Neuvirth	4 500 000 $ (2)
Josh Bailey	4 150 000 $ (2)
Kyle Palmieri	4 000 000 $ (2)
Ryan Spooner	3 500 000 $ (3)
Matt Benning	3 500 000 $ (4)
Brock Nelson	2 800 000 $ (1)
Alex Chiasson	2 500 000 $ (1)
David Savard	2 100 000 $ (1)
Ryan Carpenter	2 000 000 $ (1)
Taylor Beck	1 800 000 $ (1)
Nick Cousins (Out of Payroll)	900 000 $ (1)
William Karlsson	900 000 $ (1)
Justin Haché	750 000 $ (2)
Elvis Merzlikins	750 000 $ (3)
Alex Hutchings	700 000 $ (2)
Georgy Guryanov	600 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 58 400 000 $
Year 11 : 38 800 000 $
Year 12 : 14 000 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 59 000 000 $
Year 11 : 39 400 000 $
Year 12 : 14 000 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 58 400 000 $
Year 11 : 38 800 000 $
Year 12 : 14 000 000 $
Year 13 : 3 500 000 $

Farm Players Salaries
Nikita Nikitin	1 800 000 $ (1)
Riley Sheahan	1 000 000 $ (1)
Jordan Weal	1 000 000 $ (3)
Christian Djoos	900 000 $ (3)
Phillip Digiuseppe	900 000 $ (2)
Tanner Fritz	175 000 $ (3)
Matt Frattin	175 000 $ (2)
Alex Plante	170 000 $ (2)
Mark Arcobello	150 000 $ (2)
Shane O'Brien	120 000 $ (1)
Ryan Wilson	120 000 $ (1)
Oscar Fantenberg	120 000 $ (2)
Austin Levi	100 000 $ (2)
Kamil Kreps	100 000 $ (1)
Joel Champagne	100 000 $ (2)
Yann Sauve	100 000 $ (1)
Sergey Andronov	100 000 $ (1)
Maxim Gratchev	100 000 $ (2)
Matt Hackett	100 000 $ (1)
Julian Melchiori	95 000 $ (3)
Vitaly Kolesnik	95 000 $ (1)
Mirko Hoefflin	95 000 $ (3)
William Wrenn	90 000 $ (2)
AJ Jenks	85 000 $ (1)
Sean Kuraly	85 000 $ (1)
Logan Shaw	80 000 $ (2)
Timotej Sille	75 000 $ (3)
Curtis Hamilton	75 000 $ (3)
Jamie Devane	70 000 $ (2)
Paul Carey	70 000 $ (2)
Logan Nelson	65 000 $ (2)
Kent Simpson	50 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 10 : 8 360 000 $
Year 11 : 2 135 000 $
Year 12 : 705 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 8 410 000 $
Year 11 : 2 135 000 $
Year 12 : 705 000 $
Year 13 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 88 $ - 6 396 - 79,95%
Level 2:	6000 - 54 $ - 5 383 - 89,72%
Level 3:	2000 - 39 $ - 1 550 - 77,51%
Level 4:	4000 - 27 $ - 2 637 - 65,93%
Luxury :	1000 - 210 $ - 685 - 68,55%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 931 - 96,56%
Farm Level 2:	1000 - 14 $ - 958 - 95,76%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 651 - 79,29%
Average Income per Game	1 623 010 $
Year to Date Revenue	61 674 382 $
Farm
Home Games Left	2
Average Attendance - %	2 889 - 96,29%
Average Income per Game	107 427 $
Year to Date Revenue	4 189 657 $
Expense
Pro Players Total Salaries	68 525 000 $
Farm Players Total Salaries	3 550 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 174 072 $
Farm Year To Date Expenses	3 553 966 $
Pro Salary Cap To Date	61 660 682 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 869 030 $
Farm Estimated Season Revenue	214 854 $
Pro Remaining Season Days	16
Pro Expenses Per Days	369 118 $
Pro Estimated Expenses	5 905 888 $
Farm Remaining Season Days	15
Farm Expenses Per Days	19 624 $
Farm Estimated Expenses	294 360 $
Estimated Season Expenses	6 200 248 $
Season Salary Cap	68 525 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	475 000 $
Estimate Over Minimum Salary Cap of 0 $	68 525 000 $
Current Bank Account	12 429 390 $
Projected Bank Account	11 313 026 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (3)
Mike Richards	7 650 000 $ (2)
Evgeni Dadonov	6 650 000 $ (5)
Joe Pavelski	6 000 000 $ (2)
Max Domi	5 000 000 $ (5)
Ron Hainsey	4 875 000 $ (1)
Robin Lehner	4 000 000 $ (3)
Tomas Plekanec	4 000 000 $ (2)
Patrick Maroon	3 500 000 $ (2)
Carl Gunnarsson (1 Way Contract)	3 400 000 $ (3)
Sebastian Wannstrom	2 500 000 $ (1)
Melker Karlsson	2 500 000 $ (3)
Jakub Jerabek	2 100 000 $ (2)
Calvin de Haan	1 750 000 $ (2)
Viktor Fasth	1 600 000 $ (1)
Charles Hudon	900 000 $ (2)
Travis Konecny	900 000 $ (2)
Pierre-Luc Dubois	900 000 $ (3)
Sam Reinhart	900 000 $ (1)
Zach Werenski	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 525 000 $
Year 11 : 57 750 000 $
Year 12 : 30 950 000 $
Year 13 : 11 650 000 $
Salary Average Commitment
Year 10 : 66 525 000 $
Year 11 : 55 750 000 $
Year 12 : 30 950 000 $
Year 13 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 525 000 $
Year 11 : 57 750 000 $
Year 12 : 30 950 000 $
Year 13 : 11 650 000 $

Farm Players Salaries
Dean Kukan	900 000 $ (2)
Ryan Shannon	150 000 $ (3)
Anders Nilsson	150 000 $ (3)
Victor Antipin	140 000 $ (2)
Zbynek Michalek	130 000 $ (1)
Konstantin Koltsov (Out of Payroll)	125 000 $ (2)
Jakub Klepis	125 000 $ (2)
Luke Witkowski	115 000 $ (2)
Ryan Potulny	110 000 $ (1)
Reece Scarlett	100 000 $ (3)
Maxim Mamin	100 000 $ (3)
Garnet Hathaway	95 000 $ (2)
Blake Weyrick	90 000 $ (2)
Andrew Mangiapane	90 000 $ (3)
Ludwig Blomstrand	90 000 $ (1)
Hunter Shinkaruk	85 000 $ (2)
Keith Aulie	85 000 $ (2)
JC Lipon	85 000 $ (2)
Boris Valabik	85 000 $ (1)
Kevin Roy	80 000 $ (1)
Mackenzie MacEachern	75 000 $ (1)
Geoff Platt	75 000 $ (3)
Simon Hjalmarsson	75 000 $ (3)
Ebbe Sionas	75 000 $ (3)
Alex Kile	75 000 $ (3)
Filip Sandberg	75 000 $ (3)
Anthony Camara	75 000 $ (1)
Gustav Olofsson	75 000 $ (3)
Ruzal Galeyev	75 000 $ (3)
Keegan Kanzig	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 3 675 000 $
Year 11 : 2 150 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 650 000 $
Year 11 : 2 125 000 $
Year 12 : 1 090 000 $
Year 13 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - 79 $ - 7 088 - 88,60%
Level 2:	5000 - 56 $ - 4 534 - 90,67%
Level 3:	2000 - 32 $ - 1 945 - 97,27%
Level 4:	4000 - 22 $ - 3 614 - 90,36%
Luxury :	1000 - 176 $ - 885 - 88,54%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 898 - 94,92%
Farm Level 2:	1000 - 15 $ - 954 - 95,42%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 067 - 90,33%
Average Income per Game	1 568 440 $
Year to Date Revenue	59 600 710 $
Farm
Home Games Left	2
Average Attendance - %	2 853 - 95,09%
Average Income per Game	115 382 $
Year to Date Revenue	4 499 891 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	4 405 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 712 577 $
Farm Year To Date Expenses	2 852 850 $
Pro Salary Cap To Date	62 199 186 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 705 319 $
Farm Estimated Season Revenue	230 764 $
Pro Remaining Season Days	16
Pro Expenses Per Days	369 786 $
Pro Estimated Expenses	5 916 576 $
Farm Remaining Season Days	15
Farm Expenses Per Days	24 220 $
Farm Estimated Expenses	363 300 $
Estimated Season Expenses	6 279 876 $
Season Salary Cap	68 650 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	350 000 $
Estimate Over Minimum Salary Cap of 0 $	68 650 000 $
Current Bank Account	16 674 209 $
Projected Bank Account	15 330 416 $

Pro Players Salaries
Jonathan Toews	9 250 000 $ (4)
Taylor Hall	8 000 000 $ (4)
Aleksander Barkov	7 500 000 $ (5)
John Carlson	6 500 000 $ (4)
Semyon Varlamov	5 700 000 $ (2)
Charlie Coyle	4 500 000 $ (3)
Adam Larsson	4 000 000 $ (1)
Scott Hartnell	3 650 000 $ (1)
Dennis Seidenberg	3 500 000 $ (2)
Johnny Boychuk	3 000 000 $ (1)
Marc Methot	2 750 000 $ (2)
Joseph Blandisi	1 700 000 $ (1)
Gabriel Dumont	1 500 000 $ (2)
Christopher Gibson	1 500 000 $ (2)
Michael Mersch	1 000 000 $ (3)
Francois Bouchard	1 000 000 $ (2)
Erik Cernak	900 000 $ (3)
Elias Lindholm	900 000 $ (1)
Scott Laughton	900 000 $ (2)
Sébastian Aho	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 55 400 000 $
Year 12 : 37 650 000 $
Year 13 : 31 250 000 $
Salary Average Commitment
Year 10 : 68 650 000 $
Year 11 : 55 400 000 $
Year 12 : 37 650 000 $
Year 13 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 55 400 000 $
Year 12 : 37 650 000 $
Year 13 : 31 250 000 $

Farm Players Salaries
Eric Fehr	1 750 000 $ (3)
Jiri Novotny	180 000 $ (1)
Stephane Da Costa (Out of Payroll)	160 000 $ (3)
Zach Trotman	150 000 $ (3)
Troy Stetcher	150 000 $ (2)
Jim Slater	150 000 $ (3)
Matt Moulson	150 000 $ (3)
Jarred Tinordi	130 000 $ (3)
Jesse Joensuu	130 000 $ (1)
Jeff Glass	130 000 $ (2)
Kieran Millan	100 000 $ (1)
Keith Seabrook	100 000 $ (2)
Reece Willcox	100 000 $ (3)
Cal Clutterbuck	100 000 $ (1)
Bobby Farnham	95 000 $ (1)
Ryan Stanton	95 000 $ (2)
John Hayden	90 000 $ (3)
Eddie Wittchow	90 000 $ (3)
Tye McGinn	85 000 $ (2)
Jacob Lagace	85 000 $ (1)
Patrick Wey	85 000 $ (2)
Scott Kosmachuk	85 000 $ (2)
Marek Zagrapan	80 000 $ (1)
Zachary Sawchenko	75 000 $ (3)
Jordan Subban	75 000 $ (3)
Jarrod Maidens	75 000 $ (3)
Roy Radke	70 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 4 565 000 $
Year 11 : 2 220 000 $
Year 12 : 1 420 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 565 000 $
Year 11 : 2 220 000 $
Year 12 : 1 420 000 $
Year 13 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 90 $ - 5 847 - 73,08%
Level 2:	6000 - 50 $ - 4 821 - 80,34%
Level 3:	3000 - 30 $ - 2 114 - 70,48%
Level 4:	4000 - 20 $ - 3 607 - 90,18%
Luxury :	1000 - 185 $ - 817 - 81,70%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 37 $ - 1 669 - 83,43%
Farm Level 2:	1000 - 17 $ - 881 - 88,08%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 206 - 78,21%
Average Income per Game	1 546 523 $
Year to Date Revenue	58 767 885 $
Farm
Home Games Left	3
Average Attendance - %	2 550 - 84,98%
Average Income per Game	106 571 $
Year to Date Revenue	4 049 691 $
Expense
Pro Players Total Salaries	68 250 000 $
Farm Players Total Salaries	3 715 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 311 228 $
Farm Year To Date Expenses	2 805 874 $
Pro Salary Cap To Date	61 797 873 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 639 570 $
Farm Estimated Season Revenue	319 712 $
Pro Remaining Season Days	16
Pro Expenses Per Days	367 647 $
Pro Estimated Expenses	5 882 352 $
Farm Remaining Season Days	15
Farm Expenses Per Days	20 511 $
Farm Estimated Expenses	307 665 $
Estimated Season Expenses	6 190 017 $
Season Salary Cap	68 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	750 000 $
Estimate Over Minimum Salary Cap of 0 $	68 250 000 $
Current Bank Account	20 798 049 $
Projected Bank Account	19 567 314 $

Pro Players Salaries
Alex Tanguay	9 000 000 $ (1)
Jeff Carter	7 500 000 $ (2)
Anze Kopitar	7 000 000 $ (1)
Jared Spurgeon	6 000 000 $ (5)
Cory Schneider	5 750 000 $ (3)
Filip Forsberg	5 000 000 $ (4)
Ryan Johansen	5 000 000 $ (1)
Jonathan Huberdeau	4 500 000 $ (2)
Deryk Engelland	3 750 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (2)
Andrew Macdonald	1 800 000 $ (1)
Matthew Peca	1 800 000 $ (1)
Craig Smith	1 500 000 $ (1)
Phil DeSimone	1 000 000 $ (1)
Scott Wedgewood	900 000 $ (3)
Brady Skjei (Out of Payroll)	900 000 $ (1)
Travis Sanheim	900 000 $ (3)
Valeri Nichushkin	900 000 $ (3)
Andre Burakowsky	900 000 $ (1)
Chandler Stephenson	900 000 $ (2)
Dillon Heatherington	750 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 150 000 $
Year 11 : 36 500 000 $
Year 12 : 20 200 000 $
Year 13 : 11 000 000 $
Salary Average Commitment
Year 10 : 69 000 000 $
Year 11 : 36 500 000 $
Year 12 : 20 200 000 $
Year 13 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 150 000 $
Year 11 : 36 500 000 $
Year 12 : 20 200 000 $
Year 13 : 11 000 000 $

Farm Players Salaries
Magnus Hellberg	1 100 000 $ (1)
Tim Brent	170 000 $ (2)
Kurtis MacDermid	160 000 $ (2)
Robbie Earl	160 000 $ (1)
Remi Elie	140 000 $ (2)
Mattias Tedenby	135 000 $ (1)
Justin Weller	130 000 $ (2)
David Gilbert	120 000 $ (1)
Evgeny Medvedev	120 000 $ (3)
Evgeny Grachev	100 000 $ (3)
Rod Pelley (Out of Payroll)	100 000 $ (2)
Stephen Johns	100 000 $ (1)
Mike Blunden	100 000 $ (3)
Mike Hoeffel	100 000 $ (3)
Steve Oleksy	100 000 $ (3)
Casey Borer	100 000 $ (2)
Taylor Doherty	100 000 $ (1)
Mattias Modig	90 000 $ (2)
Michael McCarron	90 000 $ (2)
Andrew Yogan	85 000 $ (2)
Michael Latta	85 000 $ (1)
Danny Kristo	80 000 $ (1)
Danny Biega	80 000 $ (2)
Evan Cowley	75 000 $ (3)
Adam Marsh	70 000 $ (2)
Colin Jacobs	65 000 $ (1)
Matt Delahey	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 3 815 000 $
Year 11 : 1 810 000 $
Year 12 : 595 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 815 000 $
Year 11 : 1 810 000 $
Year 12 : 595 000 $
Year 13 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 87 $ - 7 097 - 88,72%
Level 2:	6000 - 45 $ - 5 598 - 93,31%
Level 3:	3000 - 30 $ - 2 328 - 77,59%
Level 4:	4000 - 22 $ - 3 634 - 90,85%
Luxury :	1000 - 179 $ - 853 - 85,31%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 40 $ - 1 390 - 69,50%
Farm Level 2:	1000 - 20 $ - 654 - 65,39%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 510 - 88,68%
Average Income per Game	1 641 070 $
Year to Date Revenue	62 360 661 $
Farm
Home Games Left	2
Average Attendance - %	2 044 - 68,13%
Average Income per Game	100 083 $
Year to Date Revenue	3 903 236 $
Expense
Pro Players Total Salaries	68 875 000 $
Farm Players Total Salaries	4 432 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 899 212 $
Farm Year To Date Expenses	2 399 786 $
Pro Salary Cap To Date	62 385 836 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 923 210 $
Farm Estimated Season Revenue	200 166 $
Pro Remaining Season Days	16
Pro Expenses Per Days	370 989 $
Pro Estimated Expenses	5 935 824 $
Farm Remaining Season Days	15
Farm Expenses Per Days	24 368 $
Farm Estimated Expenses	365 520 $
Estimated Season Expenses	6 301 344 $
Season Salary Cap	68 875 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	125 000 $
Estimate Over Minimum Salary Cap of 0 $	68 875 000 $
Current Bank Account	16 187 279 $
Projected Bank Account	15 009 311 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (2)
Marc Savard	7 750 000 $ (1)
Ondrej Pavelec	5 750 000 $ (1)
Bobby Ryan	5 500 000 $ (2)
Mark Giordano	5 500 000 $ (1)
Tyson Barrie	5 400 000 $ (1)
Jake Muzzin	5 000 000 $ (3)
Cam Atkinson	5 000 000 $ (5)
Brian Boyle	3 200 000 $ (1)
Brendan Smith	3 000 000 $ (3)
Jamie McGinn	2 900 000 $ (1)
Marco Scandella	1 500 000 $ (1)
Andrew Hammond	1 500 000 $ (2)
Kevin Quick	1 400 000 $ (1)
Landon Ferraro	1 200 000 $ (1)
Jacob Josefson	975 000 $ (1)
Jonathan Drouin	900 000 $ (1)
Artturi Lehkonen	900 000 $ (3)
Jiri Sekac	900 000 $ (1)
Ross Johnston	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 875 000 $
Year 11 : 30 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 68 875 000 $
Year 11 : 30 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 875 000 $
Year 11 : 30 650 000 $
Year 12 : 13 900 000 $
Year 13 : 5 000 000 $

Farm Players Salaries
Morgan Ellis	1 500 000 $ (2)
Vinni Lettieri	950 000 $ (2)
Jeff Schultz (Out of Payroll)	175 000 $ (1)
Philippe Dupuis	175 000 $ (2)
Yan Stastny	140 000 $ (1)
Matt Hunwick	130 000 $ (2)
Shawn Lalonde	100 000 $ (3)
Matt Mahalak	97 500 $ (2)
Harrison Reed	95 000 $ (1)
Cory Emmerton	95 000 $ (1)
Valeri Vasiliev	80 000 $ (2)
Taylor Chorney (Out of Payroll)	80 000 $ (3)
Darby Llewellyn	75 000 $ (3)
Kyle Jenkins	75 000 $ (3)
Mario Lucia	75 000 $ (2)
Steve Bernier	75 000 $ (2)
Kyle Beach	75 000 $ (3)
Adam Tambellini	75 000 $ (3)
Erik Thorell	70 000 $ (2)
Micheal Wall	70 000 $ (2)
Jackson Houck	70 000 $ (2)
Simon Danis-Pepin	70 000 $ (1)
Edgars Kulda	70 000 $ (1)
Jeremy Williams	60 000 $ (1)
François Tremblay	60 000 $ (1)
Seth Ambroz	50 000 $ (2)
Karl Johansson	50 000 $ (2)
Maximilien Le Sieur	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 4 687 500 $
Year 11 : 1 717 500 $
Year 12 : 480 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 687 500 $
Year 11 : 1 717 500 $
Year 12 : 480 000 $
Year 13 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 69 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	14 408 386 $	68 650 000 $	350 000 $	68 650 000 $	2 225 000 $	27 775 000 $	22	27	49
BlackHawks	12 510 652 $	60 600 000 $	8 400 000 $	60 600 000 $	3 872 500 $	26 127 500 $	22	29	51
BlueJacket	2 147 984 $	67 750 000 $	1 250 000 $	67 750 000 $	5 175 000 $	24 825 000 $	20	30	50
Blues	67 588 063 $	68 450 000 $	550 000 $	68 450 000 $	3 240 000 $	26 760 000 $	20	31	51
Bruins	22 913 290 $	68 100 000 $	900 000 $	68 100 000 $	2 415 000 $	27 585 000 $	20	28	48
Canadiens	46 939 774 $	66 000 000 $	3 000 000 $	66 000 000 $	2 525 000 $	27 475 000 $	22	24	46
Canucks	48 410 614 $	61 925 000 $	7 075 000 $	61 925 000 $	3 210 000 $	26 790 000 $	22	28	50
Capitals	11 755 235 $	62 100 000 $	6 900 000 $	62 100 000 $	3 630 000 $	26 370 000 $	21	26	47
Coyotes	7 913 867 $	63 250 000 $	5 750 000 $	63 250 000 $	2 515 000 $	27 485 000 $	21	30	51
Devils	33 950 203 $	65 675 000 $	3 325 000 $	65 675 000 $	2 664 500 $	27 335 500 $	21	28	49
Ducks	4 953 390 $	68 750 000 $	250 000 $	68 750 000 $	5 657 500 $	24 342 500 $	20	30	50
Flames	84 616 089 $	68 650 000 $	350 000 $	68 650 000 $	4 495 000 $	25 505 000 $	20	32	52
Flyers	14 048 958 $	67 650 000 $	1 350 000 $	67 650 000 $	3 000 000 $	27 000 000 $	21	28	49
GoldenKnights	14 911 066 $	57 600 000 $	11 400 000 $	57 600 000 $	4 422 500 $	25 577 500 $	21	31	52
Hurricanes	15 204 343 $	59 200 000 $	9 800 000 $	59 200 000 $	3 985 000 $	26 015 000 $	23	27	50
Islanders	36 378 328 $	68 600 000 $	400 000 $	68 600 000 $	3 640 000 $	26 360 000 $	20	29	49
Jets	137 440 005 $	68 850 000 $	150 000 $	68 850 000 $	2 550 000 $	27 450 000 $	20	26	46
Kings	43 775 900 $	67 500 000 $	1 500 000 $	67 500 000 $	2 635 000 $	27 365 000 $	20	27	47
Lightning	22 418 925 $	64 000 000 $	5 000 000 $	64 000 000 $	3 050 000 $	26 950 000 $	21	31	52
MapleLeafs	2 446 230 $	68 500 000 $	500 000 $	68 500 000 $	3 140 000 $	26 860 000 $	21	28	49
Nordiques	16 197 007 $	61 800 000 $	7 200 000 $	61 800 000 $	4 985 000 $	25 015 000 $	21	26	47
Oilers	62 643 453 $	48 550 000 $	20 450 000 $	48 550 000 $	4 155 000 $	25 845 000 $	22	30	52
Panthers	51 301 583 $	68 100 000 $	900 000 $	68 100 000 $	5 615 000 $	24 385 000 $	20	31	51
Penguins	101 337 560 $	68 200 000 $	800 000 $	68 200 000 $	5 195 000 $	24 805 000 $	20	29	49
Predators	7 035 882 $	62 600 000 $	6 400 000 $	62 600 000 $	2 815 000 $	27 185 000 $	22	27	49
Rangers	11 027 279 $	61 150 000 $	7 850 000 $	61 150 000 $	2 120 000 $	27 880 000 $	22	28	50
RedWings	11 960 841 $	68 900 000 $	100 000 $	68 900 000 $	4 112 500 $	25 887 500 $	22	30	52
Sabres	4 680 637 $	57 500 000 $	11 500 000 $	57 500 000 $	8 360 000 $	21 640 000 $	20	32	52
Senators	12 429 390 $	68 525 000 $	475 000 $	68 525 000 $	3 550 000 $	26 450 000 $	20	30	50
Sharks	16 674 209 $	68 650 000 $	350 000 $	68 650 000 $	4 405 000 $	25 595 000 $	20	27	47
Stars	20 798 049 $	68 250 000 $	750 000 $	68 250 000 $	3 715 000 $	26 285 000 $	21	27	48
Wild	16 187 279 $	68 875 000 $	125 000 $	68 875 000 $	4 432 500 $	25 567 500 $	20	28	48

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 20 février 2020 at 10:50

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %