Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 3 mars 2020 at 11:50

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 $ - 6 193 - 77,41%
Level 2:	6000 - 57 $ - 4 443 - 74,05%
Level 3:	3000 - 23 $ - 2 504 - 83,47%
Level 4:	5000 - 17 $ - 4 375 - 87,50%
Luxury :	1000 - 184 $ - 819 - 81,91%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 45 $ - 1 246 - 62,31%
Farm Level 2:	1000 - 25 $ - 533 - 53,35%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 334 - 79,71%
Average Income per Game	1 540 131 $
Year to Date Revenue	63 145 371 $
Farm
Home Games Left	0
Average Attendance - %	1 780 - 59,32%
Average Income per Game	99 181 $
Year to Date Revenue	4 066 401 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	3 200 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 286 088 $
Farm Year To Date Expenses	2 510 066 $
Pro Salary Cap To Date	66 729 939 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	369 786 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 742 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	13 306 907 $
Projected Bank Account	13 306 907 $

Pro Players Salaries
Shea Weber	7 500 000 $ (2)
John Gibson	6 000 000 $ (1)
Ryan McDonagh	5 500 000 $ (1)
Artemi Panarin	5 500 000 $ (2)
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)
Nick Ritchie	900 000 $ (3)
Alan Quine	900 000 $ (1)
Martin Frk	900 000 $ (2)
Griffin Reinhart	850 000 $ (2)
Johan Gustafsson	800 000 $ (1)
Beau Starrett	750 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 25 900 000 $
Year 12 : 6 650 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 650 000 $
Year 11 : 25 900 000 $
Year 12 : 6 650 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 25 900 000 $
Year 12 : 6 650 000 $
Year 13 : 0 $

Farm Players Salaries
Nikita Tryamkin	900 000 $ (2)
Jeremy Smith	125 000 $ (2)
Ethan Werek	110 000 $ (2)
Jared Boll	100 000 $ (1)
Brandon Bollig	100 000 $ (1)
Ryan Pilon	100 000 $ (3)
Fredrik Pettersson-Wentzel	95 000 $ (2)
Curtis Lazar	90 000 $ (2)
Jimmy Hayes	90 000 $ (3)
Dillon Fournier	90 000 $ (1)
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)
Tobias Eder	75 000 $ (3)
Benjamin Casavant	75 000 $ (2)
Andreas Soderberg	75 000 $ (2)
Rasmus Bengtsson	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	28
Salary Commitment
Year 10 : 3 200 000 $
Year 11 : 1 795 000 $
Year 12 : 635 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 200 000 $
Year 11 : 1 795 000 $
Year 12 : 635 000 $
Year 13 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 90 $ - 5 937 - 74,21%
Level 2:	6000 - 55 $ - 5 073 - 84,54%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 3 979 - 99,46%
Luxury :	1000 - 190 $ - 774 - 77,39%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 943 - 97,14%
Farm Level 2:	1000 - 11 $ - 984 - 98,45%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 762 - 84,58%
Average Income per Game	1 490 168 $
Year to Date Revenue	61 096 890 $
Farm
Home Games Left	0
Average Attendance - %	2 927 - 97,58%
Average Income per Game	93 181 $
Year to Date Revenue	3 820 416 $
Expense
Pro Players Total Salaries	60 600 000 $
Farm Players Total Salaries	4 012 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 660 702 $
Farm Year To Date Expenses	3 065 715 $
Pro Salary Cap To Date	65 104 560 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	326 738 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 110 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	11 543 399 $
Projected Bank Account	11 543 399 $

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	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 $ - 6 453 - 80,66%
Level 2:	6000 - 48 $ - 5 608 - 93,47%
Level 3:	3000 - 19 $ - 2 648 - 88,26%
Level 4:	5000 - 15 $ - 4 408 - 88,16%
Luxury :	1500 - 125 $ - 1 095 - 72,99%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 30 $ - 1 930 - 96,48%
Farm Level 2:	1000 - 18 $ - 717 - 71,69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 212 - 86,01%
Average Income per Game	1 561 273 $
Year to Date Revenue	64 012 207 $
Farm
Home Games Left	0
Average Attendance - %	2 646 - 88,22%
Average Income per Game	102 123 $
Year to Date Revenue	4 187 032 $
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	68 588 370 $
Farm Year To Date Expenses	4 371 062 $
Pro Salary Cap To Date	68 032 194 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	364 973 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 360 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	1 130 270 $
Projected Bank Account	1 130 270 $

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 $ - 6 275 - 78,44%
Level 2:	6000 - 55 $ - 5 404 - 90,06%
Level 3:	3000 - 30 $ - 2 250 - 74,98%
Level 4:	4000 - 23 $ - 3 159 - 78,97%
Luxury :	1000 - 185 $ - 811 - 81,07%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 891 - 94,53%
Farm Level 2:	1000 - 25 $ - 522 - 52,23%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 898 - 81,35%
Average Income per Game	1 636 516 $
Year to Date Revenue	67 097 148 $
Farm
Home Games Left	0
Average Attendance - %	2 413 - 80,43%
Average Income per Game	113 176 $
Year to Date Revenue	4 640 205 $
Expense
Pro Players Total Salaries	67 750 000 $
Farm Players Total Salaries	5 290 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 760 183 $
Farm Year To Date Expenses	3 353 544 $
Pro Salary Cap To Date	67 204 028 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	364 973 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 978 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	65 058 652 $
Projected Bank Account	65 058 652 $

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)
Ben Ryan	950 000 $ (1)
Joel Armia	900 000 $ (2)
Mathieu Brodeur	800 000 $ (1)
Troy Vance	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 67 750 000 $
Year 11 : 51 750 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 67 750 000 $
Year 11 : 51 750 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 750 000 $
Year 11 : 51 750 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Martin Marincin	1 200 000 $ (2)
Brenden Dillon	1 000 000 $ (1)
Miikka Salomaki	265 000 $ (3)
Spencer Machacek	165 000 $ (3)
Nikolai Kulemin	165 000 $ (3)
James Sheppard	155 000 $ (3)
Josh Jooris	150 000 $ (1)
Alexander Urbom	150 000 $ (1)
Mathieu Corbeil	120 000 $ (1)
Klas Dahlbeck	120 000 $ (1)
Alexei Marchenko	120 000 $ (1)
Brian Strait	120 000 $ (1)
Mikael Tellqvist	110 000 $ (1)
Ben Smith	110 000 $ (3)
Dale Weise	100 000 $ (1)
Antoine Lafleur	95 000 $ (2)
Thomas Larkin	95 000 $ (1)
Marek Viedensky	95 000 $ (1)
Philip McRae	90 000 $ (3)
Ludvig Rensfeldt	85 000 $ (2)
Philippe Cornet	80 000 $ (1)
Henrik Samuelsson	75 000 $ (2)
Dexter Dancs	75 000 $ (3)
Tyler Pitlick	75 000 $ (2)
Erik Karlsson (foward)	75 000 $ (3)
Jaynen Rissling	70 000 $ (2)
Bill Arnold	70 000 $ (1)
Brett Bulmer	70 000 $ (3)
Philip Tot	65 000 $ (2)
Dillon Donnelly	65 000 $ (2)
Max Friberg	60 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 10 : 5 290 000 $
Year 11 : 1 880 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 290 000 $
Year 11 : 1 880 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $

Bruins

Bruins is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 6 040 - 75,50%
Level 2:	6000 - 57 $ - 4 481 - 74,68%
Level 3:	3000 - 26 $ - 2 478 - 82,60%
Level 4:	5000 - 21 $ - 4 119 - 82,38%
Luxury :	1500 - 133 $ - 1 072 - 71,50%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 461 - 73,03%
Farm Level 2:	1000 - 17 $ - 811 - 81,09%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 190 - 77,41%
Average Income per Game	1 553 397 $
Year to Date Revenue	63 689 281 $
Farm
Home Games Left	0
Average Attendance - %	2 271 - 75,71%
Average Income per Game	100 081 $
Year to Date Revenue	4 103 316 $
Expense
Pro Players Total Salaries	69 100 000 $
Farm Players Total Salaries	2 470 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 206 422 $
Farm Year To Date Expenses	2 636 049 $
Pro Salary Cap To Date	67 650 291 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	372 193 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 817 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	69 100 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-100 000 $
Estimate Over Minimum Salary Cap of 0 $	69 100 000 $
Current Bank Account	20 426 262 $
Projected Bank Account	20 426 262 $

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	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)
Matt Tennyson	1 000 000 $ (1)
Boo Nieves	900 000 $ (2)
Adam Erne	900 000 $ (3)
Oscar Klefbom	900 000 $ (1)
Jack Eichel	900 000 $ (1)
Marcus Pettersson	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 100 000 $
Year 11 : 48 650 000 $
Year 12 : 28 300 000 $
Year 13 : 14 000 000 $
Salary Average Commitment
Year 10 : 67 600 000 $
Year 11 : 47 150 000 $
Year 12 : 26 800 000 $
Year 13 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 100 000 $
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)
Jean-Phillipe Cote	100 000 $ (1)
Kirill Lyamin	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	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	75 000 $ (1)
Samuel Kurker	70 000 $ (2)
Matthew Deblouw	65 000 $ (2)
Max Gardiner	65 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 470 000 $
Year 11 : 1 805 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 470 000 $
Year 11 : 1 805 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Canadiens

Canadiens is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 75 $ - 7 017 - 87,72%
Level 2:	6000 - 60 $ - 4 096 - 68,27%
Level 3:	3000 - 30 $ - 2 328 - 77,61%
Level 4:	5000 - 15 $ - 4 256 - 85,11%
Luxury :	1000 - 125 $ - 979 - 97,88%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 30 $ - 1 926 - 96,30%
Farm Level 2:	1000 - 15 $ - 967 - 96,72%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 676 - 81,20%
Average Income per Game	1 489 328 $
Year to Date Revenue	61 062 429 $
Farm
Home Games Left	0
Average Attendance - %	2 893 - 96,44%
Average Income per Game	103 268 $
Year to Date Revenue	4 233 975 $
Expense
Pro Players Total Salaries	69 700 000 $
Farm Players Total Salaries	2 465 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 321 926 $
Farm Year To Date Expenses	2 815 330 $
Pro Salary Cap To Date	66 765 792 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	375 401 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 790 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	69 700 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-700 000 $
Estimate Over Minimum Salary Cap of 0 $	69 700 000 $
Current Bank Account	44 434 290 $
Projected Bank Account	44 434 290 $

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	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)
Anthony Bitetto	1 500 000 $ (1)
Jyrki Jokipakka	1 100 000 $ (3)
Justin Fontaine	1 000 000 $ (1)
Andreas Johnsson	900 000 $ (3)
Anthony Cirelli	900 000 $ (3)
Esa Lindell (Out of Payroll)	900 000 $ (1)
Ondrej Kase	900 000 $ (2)
Tanner Richard	800 000 $ (1)
Blake Speers	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 70 600 000 $
Year 11 : 16 850 000 $
Year 12 : 9 450 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 800 000 $
Year 11 : 15 550 000 $
Year 12 : 9 450 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 70 600 000 $
Year 11 : 16 850 000 $
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)
Peter Delmas	140 000 $ (3)
Eric O'dell	140 000 $ (2)
Harri Sateri	140 000 $ (3)
Christopher DiDomenico	130 000 $ (3)
Pavel Vorobiev	100 000 $ (1)
Maxime Clermont	100 000 $ (1)
Lukas Krajicek	100 000 $ (2)
Corban Knight (Out of Payroll)	95 000 $ (1)
Julien Pelletier	95 000 $ (3)
Jacob De La Rose	90 000 $ (2)
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 : 2 560 000 $
Year 11 : 1 700 000 $
Year 12 : 660 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 560 000 $
Year 11 : 1 700 000 $
Year 12 : 660 000 $
Year 13 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 5 173 - 73,90%
Level 2:	5000 - 60 $ - 4 092 - 81,84%
Level 3:	2000 - 35 $ - 1 748 - 87,42%
Level 4:	4000 - 20 $ - 3 915 - 97,87%
Luxury :	1000 - 200 $ - 732 - 73,23%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 852 - 92,61%
Farm Level 2:	1000 - 15 $ - 943 - 94,27%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 660 - 82,42%
Average Income per Game	1 477 507 $
Year to Date Revenue	60 577 803 $
Farm
Home Games Left	0
Average Attendance - %	2 795 - 93,16%
Average Income per Game	112 810 $
Year to Date Revenue	4 625 194 $
Expense
Pro Players Total Salaries	67 575 000 $
Farm Players Total Salaries	4 710 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 511 519 $
Farm Year To Date Expenses	2 956 944 $
Pro Salary Cap To Date	66 955 354 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	364 037 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 860 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	67 575 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 425 000 $
Estimate Over Minimum Salary Cap of 0 $	67 575 000 $
Current Bank Account	46 970 080 $
Projected Bank Account	46 970 080 $

Pro Players Salaries
Leon Draisaitl	8 000 000 $ (3)
Justin Williams	6 750 000 $ (2)
Steve Mason	6 250 000 $ (2)
Tyler Ennis	5 500 000 $ (4)
Adam Henrique	5 000 000 $ (3)
Nick Bonino	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)
Taylor Ellington (Out of Payroll)	1 500 000 $ (1)
Josh Archibald	1 500 000 $ (3)
Dennis Rasmussen	1 500 000 $ (1)
Mark Jankowski	900 000 $ (2)
Tobias Rieder	900 000 $ (1)
Mirco Mueller	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 075 000 $
Year 11 : 44 800 000 $
Year 12 : 28 400 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 69 075 000 $
Year 11 : 44 800 000 $
Year 12 : 28 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 075 000 $
Year 11 : 44 800 000 $
Year 12 : 28 400 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Jake Hansen	1 500 000 $ (3)
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)
Slater Koekkoek	90 000 $ (3)
Magnus Paajarvi	90 000 $ (1)
Brett Ponich	85 000 $ (2)
Joe Morrow	85 000 $ (1)
Joey Leach	80 000 $ (2)
Brendan Woods	80 000 $ (2)
Daultan Leveille	80 000 $ (2)
Maxime Sauve	80 000 $ (1)
Matej Stransky	80 000 $ (2)
Emile Poirier	75 000 $ (3)
Henrik Bjorklund	75 000 $ (1)
Sebastian Stefaniszin	75 000 $ (1)
Kevin Lynch	75 000 $ (2)
Dale Mitchell	75 000 $ (1)
Samuel Fejes	70 000 $ (2)
Ivan Telegin	70 000 $ (2)
Emil Lundberg	70 000 $ (2)
Marcel Hossa	65 000 $ (1)
Lukas Sutter	60 000 $ (2)
Connor Rankin	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 4 710 000 $
Year 11 : 1 165 000 $
Year 12 : 315 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 710 000 $
Year 11 : 1 165 000 $
Year 12 : 315 000 $
Year 13 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 6 049 - 75,61%
Level 2:	5000 - 50 $ - 4 999 - 99,97%
Level 3:	2000 - 35 $ - 1 778 - 88,90%
Level 4:	4000 - 20 $ - 3 949 - 98,73%
Luxury :	1000 - 140 $ - 998 - 99,76%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 224 - 61,19%
Farm Level 2:	1000 - 20 $ - 652 - 65,24%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 772 - 88,86%
Average Income per Game	1 514 708 $
Year to Date Revenue	62 103 025 $
Farm
Home Games Left	0
Average Attendance - %	1 876 - 62,54%
Average Income per Game	97 309 $
Year to Date Revenue	3 989 674 $
Expense
Pro Players Total Salaries	59 700 000 $
Farm Players Total Salaries	3 545 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 833 424 $
Farm Year To Date Expenses	2 567 731 $
Pro Salary Cap To Date	61 277 278 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	321 925 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 597 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	59 700 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	9 300 000 $
Estimate Over Minimum Salary Cap of 0 $	59 700 000 $
Current Bank Account	9 502 025 $
Projected Bank Account	9 502 025 $

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 (Out of Payroll)	3 250 000 $ (2)
Jonas Brodin	2 950 000 $ (1)
Dmitri Orlov	2 800 000 $ (1)
Dwight King	2 500 000 $ (3)
Jacob Markstrom	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)
Reid Boucher	900 000 $ (2)
Matthew Nieto	900 000 $ (1)
Tyler Motte	900 000 $ (3)
Andrey Pedan	850 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 10 : 62 950 000 $
Year 11 : 28 750 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 950 000 $
Year 11 : 28 750 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 62 950 000 $
Year 11 : 28 750 000 $
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)
Dick Axelsson	90 000 $ (3)
David Kampf	90 000 $ (2)
Daniel Carr	90 000 $ (2)
Alexandre Picard	90 000 $ (3)
David Warsofsky	90 000 $ (1)
Ryan Button	90 000 $ (1)
Laurent Brossoit	90 000 $ (2)
Mitch Wahl	90 000 $ (1)
Peter Andersson	90 000 $ (1)
Brent Regner	90 000 $ (1)
Francis Beauvillier	85 000 $ (2)
Marcel Goc	80 000 $ (3)
Eric Knodel	80 000 $ (3)
Michael Paliotta	80 000 $ (1)
Kirill Kabanov	80 000 $ (2)
Oscar Dansk	75 000 $ (3)
Linus Arnesson	75 000 $ (2)
Corey Cowick	70 000 $ (3)
Bobby Butler	70 000 $ (3)
Brett Sutter	65 000 $ (2)
Jozef Balej	65 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 10 : 3 545 000 $
Year 11 : 1 465 000 $
Year 12 : 705 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 545 000 $
Year 11 : 1 465 000 $
Year 12 : 705 000 $
Year 13 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 90 $ - 5 689 - 71,11%
Level 2:	5000 - 50 $ - 4 834 - 96,68%
Level 3:	2000 - 36 $ - 1 675 - 83,76%
Level 4:	4000 - 25 $ - 2 690 - 67,24%
Luxury :	1000 - 180 $ - 811 - 81,09%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 875 - 93,73%
Farm Level 2:	1000 - 15 $ - 934 - 93,43%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 699 - 78,50%
Average Income per Game	1 498 457 $
Year to Date Revenue	61 436 755 $
Farm
Home Games Left	0
Average Attendance - %	2 809 - 93,63%
Average Income per Game	113 745 $
Year to Date Revenue	4 663 551 $
Expense
Pro Players Total Salaries	68 750 000 $
Farm Players Total Salaries	4 015 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 288 535 $
Farm Year To Date Expenses	2 756 080 $
Pro Salary Cap To Date	67 732 333 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	370 321 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 124 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	5 402 468 $
Projected Bank Account	5 402 468 $

Pro Players Salaries
Zach Parise	9 250 000 $ (4)
Corey Perry	8 750 000 $ (2)
Vladimir Tarasenko	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)
Brett Kulak	900 000 $ (2)
Alexander Wennberg	900 000 $ (1)
Conor Garland	900 000 $ (3)
Derrick Pouliot	900 000 $ (2)
Alex Kerfoot	900 000 $ (2)
Blair Jones	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 750 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 68 000 000 $
Year 11 : 53 550 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 750 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $

Farm Players Salaries
Markus Hannikainen	1 500 000 $ (2)
John Mitchell	160 000 $ (1)
Oskars Bartulis	110 000 $ (2)
Seth Helgeson	100 000 $ (1)
Christian Thomas	95 000 $ (1)
Anton Gustafsson	95 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (3)
Rostislav Olesz	90 000 $ (3)
Derek Rodwell	90 000 $ (1)
Brad Malone	90 000 $ (1)
Chet Pickard	90 000 $ (2)
Linden Rowat	90 000 $ (3)
Denis Bodrov	90 000 $ (2)
Mark Alt	90 000 $ (3)
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)
Philippe Hudon	75 000 $ (3)
Samuel Noreau	75 000 $ (3)
Myles Bell	75 000 $ (1)
Edwin Minney	75 000 $ (3)
Nick Magyar	75 000 $ (3)
Olivier Archambault	70 000 $ (3)
Travis Ewanyk	70 000 $ (1)
Michael Downing	70 000 $ (2)
Ruslan Bashkirov	65 000 $ (2)
Ryan Martindale	65 000 $ (2)
Brandon Hynes	55 000 $ (3)
Blake Clarke	50 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 10 : 4 015 000 $
Year 11 : 1 810 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 015 000 $
Year 11 : 1 810 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 5 603 - 70,04%
Level 2:	5000 - 60 $ - 4 133 - 82,66%
Level 3:	2000 - 40 $ - 1 540 - 77,02%
Level 4:	4000 - 25 $ - 2 945 - 73,63%
Luxury :	1000 - 185 $ - 815 - 81,45%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 882 - 94,11%
Farm Level 2:	1000 - 15 $ - 980 - 98,02%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 036 - 75,18%
Average Income per Game	1 501 848 $
Year to Date Revenue	61 575 766 $
Farm
Home Games Left	0
Average Attendance - %	2 862 - 95,41%
Average Income per Game	115 129 $
Year to Date Revenue	4 720 273 $
Expense
Pro Players Total Salaries	68 275 000 $
Farm Players Total Salaries	2 754 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 510 606 $
Farm Year To Date Expenses	2 708 167 $
Pro Salary Cap To Date	67 954 412 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	367 781 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 347 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	68 275 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	725 000 $
Estimate Over Minimum Salary Cap of 0 $	68 275 000 $
Current Bank Account	31 417 298 $
Projected Bank Account	31 417 298 $

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	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)
Teuvo Teravainen	900 000 $ (1)
Pavel Buchnevich	900 000 $ (3)
Oliver Bjorkstrand	900 000 $ (2)
Brock McGinn	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 275 000 $
Year 11 : 42 700 000 $
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)
Andreas Nodl	90 000 $ (2)
Jordan Schmaltz	90 000 $ (2)
Anton Rodin	90 000 $ (1)
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	29
Salary Commitment
Year 10 : 2 754 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 754 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 90 $ - 5 924 - 84,63%
Level 2:	5000 - 65 $ - 3 754 - 75,07%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 940 - 98,49%
Luxury :	1000 - 175 $ - 983 - 98,28%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 893 - 94,66%
Farm Level 2:	1000 - 15 $ - 953 - 95,26%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 600 - 87,37%
Average Income per Game	1 532 666 $
Year to Date Revenue	62 839 325 $
Farm
Home Games Left	0
Average Attendance - %	2 846 - 94,86%
Average Income per Game	115 087 $
Year to Date Revenue	4 718 585 $
Expense
Pro Players Total Salaries	68 750 000 $
Farm Players Total Salaries	5 482 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 179 829 $
Farm Year To Date Expenses	3 380 231 $
Pro Salary Cap To Date	66 623 657 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	370 321 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 013 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	3 594 818 $
Projected Bank Account	3 594 818 $

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 (Out of Payroll)	90 000 $ (2)
Drayson Bowman (Out of Payroll)	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 $ - 5 479 - 68,49%
Level 2:	6000 - 66 $ - 3 775 - 62,92%
Level 3:	3000 - 37 $ - 1 652 - 55,07%
Level 4:	4000 - 30 $ - 2 389 - 59,73%
Luxury :	1000 - 175 $ - 989 - 98,95%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 883 - 94,15%
Farm Level 2:	1000 - 17 $ - 840 - 83,99%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14 285 - 64,93%
Average Income per Game	1 522 814 $
Year to Date Revenue	62 435 371 $
Farm
Home Games Left	0
Average Attendance - %	2 723 - 90,76%
Average Income per Game	114 561 $
Year to Date Revenue	4 696 981 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	4 615 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 759 224 $
Farm Year To Date Expenses	3 364 244 $
Pro Salary Cap To Date	67 203 079 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	369 786 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 349 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	83 229 049 $
Projected Bank Account	83 229 049 $

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	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 $ - 6 832 - 85,40%
Level 2:	5000 - 55 $ - 4 944 - 98,88%
Level 3:	2000 - 33 $ - 1 843 - 92,16%
Level 4:	4000 - 18 $ - 3 948 - 98,70%
Luxury :	1000 - 185 $ - 787 - 78,66%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 888 - 94,42%
Farm Level 2:	1000 - 15 $ - 950 - 94,98%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 354 - 91,77%
Average Income per Game	1 620 561 $
Year to Date Revenue	66 443 020 $
Farm
Home Games Left	0
Average Attendance - %	2 838 - 94,61%
Average Income per Game	114 792 $
Year to Date Revenue	4 706 492 $
Expense
Pro Players Total Salaries	67 850 000 $
Farm Players Total Salaries	3 090 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 749 759 $
Farm Year To Date Expenses	2 428 067 $
Pro Salary Cap To Date	66 193 591 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	365 508 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 151 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	67 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 150 000 $
Estimate Over Minimum Salary Cap of 0 $	67 850 000 $
Current Bank Account	13 032 672 $
Projected Bank Account	13 032 672 $

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	1 950 000 $ (1)
Roman Horak	1 800 000 $ (1)
Brad Hunt	1 800 000 $ (2)
David Rundblad (Out of Payroll)	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	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	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	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 $ - 6 827 - 85,34%
Level 2:	6000 - 58 $ - 4 251 - 70,85%
Level 3:	3000 - 35 $ - 1 745 - 58,17%
Level 4:	4000 - 25 $ - 2 933 - 73,33%
Luxury :	1000 - 190 $ - 781 - 78,11%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 262 - 63,08%
Farm Level 2:	1000 - 25 $ - 531 - 53,05%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 538 - 75,17%
Average Income per Game	1 591 853 $
Year to Date Revenue	65 265 962 $
Farm
Home Games Left	0
Average Attendance - %	1 792 - 59,74%
Average Income per Game	100 065 $
Year to Date Revenue	4 102 667 $
Expense
Pro Players Total Salaries	64 150 000 $
Farm Players Total Salaries	4 657 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 538 228 $
Farm Year To Date Expenses	3 390 848 $
Pro Salary Cap To Date	65 982 087 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	345 722 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	25 578 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	64 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	4 850 000 $
Estimate Over Minimum Salary Cap of 0 $	64 150 000 $
Current Bank Account	12 480 665 $
Projected Bank Account	12 480 665 $

Pro Players Salaries
Tuukka Rask	7 600 000 $ (4)
Patrice Bergeron	7 000 000 $ (4)
Jaden Schwartz	6 000 000 $ (2)
Alexander Edler	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)
Anders Bjork	1 800 000 $ (1)
Maxim Trunev	1 800 000 $ (1)
Mackenzie Weegar	1 750 000 $ (3)
Timo Meier	900 000 $ (2)
Jared McCann	900 000 $ (2)
Kevin Fiala	900 000 $ (2)
Josh Anderson	900 000 $ (1)
Carl Dahlstrom	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 64 150 000 $
Year 11 : 40 450 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 64 150 000 $
Year 11 : 40 450 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 64 150 000 $
Year 11 : 40 450 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $

Farm Players Salaries
Zach Hamill	1 450 000 $ (3)
Daniel Paille	175 000 $ (1)
Shane Prince	150 000 $ (2)
Dustin Tokarski	150 000 $ (3)
Rocco Grimaldi	150 000 $ (2)
Ben Hutton	140 000 $ (1)
Samuel Carrier	140 000 $ (1)
Shaone Morrisonn	140 000 $ (2)
Nic Dowd	135 000 $ (2)
Dustin Jeffrey	130 000 $ (2)
Kris Newbury	110 000 $ (1)
Jesse Blacker	110 000 $ (2)
Jared Knight	107 500 $ (2)
Mat Clark	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	32
Salary Commitment
Year 10 : 4 657 500 $
Year 11 : 1 907 500 $
Year 12 : 560 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 657 500 $
Year 11 : 1 907 500 $
Year 12 : 560 000 $
Year 13 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 80 $ - 7 120 - 89,00%
Level 2:	6000 - 45 $ - 5 597 - 93,28%
Level 3:	3000 - 30 $ - 2 419 - 80,63%
Level 4:	4000 - 20 $ - 3 966 - 99,14%
Luxury :	1000 - 180 $ - 841 - 84,13%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 898 - 94,90%
Farm Level 2:	1000 - 15 $ - 960 - 96,04%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 943 - 90,65%
Average Income per Game	1 584 600 $
Year to Date Revenue	64 968 590 $
Farm
Home Games Left	0
Average Attendance - %	2 858 - 95,28%
Average Income per Game	115 482 $
Year to Date Revenue	4 734 744 $
Expense
Pro Players Total Salaries	65 050 000 $
Farm Players Total Salaries	4 115 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 082 880 $
Farm Year To Date Expenses	3 275 263 $
Pro Salary Cap To Date	66 526 752 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	350 535 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 661 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 050 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 950 000 $
Estimate Over Minimum Salary Cap of 0 $	65 050 000 $
Current Bank Account	14 422 024 $
Projected Bank Account	14 422 024 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (5)
Duncan Keith	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)
Zack Smith	1 000 000 $ (1)
Charlie McAvoy	900 000 $ (2)
Tristan Jarry	900 000 $ (2)
Radek Faksa	900 000 $ (1)
Tom Wilson	900 000 $ (2)
Kyle Connor	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 10 : 70 450 000 $
Year 11 : 50 500 000 $
Year 12 : 27 500 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 70 450 000 $
Year 11 : 50 500 000 $
Year 12 : 27 500 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 450 000 $
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)
Matt Irwin	150 000 $ (1)
Kalle Kossila	150 000 $ (3)
Tom Kuhnhackl	140 000 $ (2)
Ian Cole	140 000 $ (1)
Taylor Leier	135 000 $ (2)
Joakim Andersson	125 000 $ (2)
Vladimir Mihalik	100 000 $ (1)
Zac Rinaldo	100 000 $ (1)
Blake Coleman	100 000 $ (3)
Kent Patterson	100 000 $ (2)
Bill Sweatt	100 000 $ (2)
David Toews	95 000 $ (3)
Kristoffer Berglund	90 000 $ (2)
Mattias Backman	80 000 $ (1)
Steven Fogarty	75 000 $ (1)
Mike Morrison	75 000 $ (1)
Jack Campbell	75 000 $ (2)
Alec Martinez	75 000 $ (1)
Eero Elo	70 000 $ (1)
Andrew Fritsch (Out of Payroll)	70 000 $ (1)
Petr Straka	65 000 $ (2)
Vyacheslav Osnovin	65 000 $ (2)
Alex Belzile	60 000 $ (2)
Tyler Biggs	50 000 $ (2)
Nikolas Brouillard	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 4 185 000 $
Year 11 : 1 680 000 $
Year 12 : 345 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 185 000 $
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 $ - 6 123 - 76,54%
Level 2:	6000 - 60 $ - 4 139 - 68,98%
Level 3:	3000 - 30 $ - 2 354 - 78,46%
Level 4:	5000 - 20 $ - 4 082 - 81,64%
Luxury :	1500 - 150 $ - 1 056 - 70,40%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 905 - 95,26%
Farm Level 2:	1000 - 15 $ - 956 - 95,63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 754 - 75,55%
Average Income per Game	1 563 530 $
Year to Date Revenue	64 104 747 $
Farm
Home Games Left	0
Average Attendance - %	2 861 - 95,38%
Average Income per Game	115 765 $
Year to Date Revenue	4 746 359 $
Expense
Pro Players Total Salaries	68 600 000 $
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	67 319 955 $
Farm Year To Date Expenses	2 944 209 $
Pro Salary Cap To Date	66 763 814 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	369 519 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 059 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	35 469 192 $
Projected Bank Account	35 469 192 $

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 (Out of Payroll)	1 250 000 $ (1)
Mac Bennett	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 $ - 6 378 - 79,73%
Level 2:	6000 - 52 $ - 5 316 - 88,61%
Level 3:	3000 - 25 $ - 2 468 - 82,26%
Level 4:	5000 - 16 $ - 4 287 - 85,73%
Luxury :	1000 - 186 $ - 809 - 80,86%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 33 $ - 1 918 - 95,89%
Farm Level 2:	1000 - 15 $ - 988 - 98,85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 258 - 83,73%
Average Income per Game	1 582 637 $
Year to Date Revenue	64 888 117 $
Farm
Home Games Left	0
Average Attendance - %	2 906 - 96,88%
Average Income per Game	104 151 $
Year to Date Revenue	4 270 201 $
Expense
Pro Players Total Salaries	64 250 000 $
Farm Players Total Salaries	2 460 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 890 358 $
Farm Year To Date Expenses	2 641 347 $
Pro Salary Cap To Date	66 334 240 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	346 257 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 763 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	64 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	4 750 000 $
Estimate Over Minimum Salary Cap of 0 $	64 250 000 $
Current Bank Account	135 218 624 $
Projected Bank Account	135 218 624 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (4)
Andrei Vasilevski	5 750 000 $ (3)
James vanRiemsdyk	5 500 000 $ (3)
Ryan Kesler	5 500 000 $ (4)
Mattias Ekholm (Out of Payroll)	5 500 000 $ (5)
Patrik Berglund	5 500 000 $ (2)
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)
Andreas Athanasiou	900 000 $ (3)
Markus Granlund	900 000 $ (1)
Brandon Carlo	900 000 $ (1)
Jamieson Oleksiak	900 000 $ (1)
William Nylander	900 000 $ (1)
Vince Dunn	900 000 $ (3)
Pontus Aberg	900 000 $ (2)
Mike Reilly	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 69 750 000 $
Year 11 : 58 400 000 $
Year 12 : 42 450 000 $
Year 13 : 20 900 000 $
Salary Average Commitment
Year 10 : 69 650 000 $
Year 11 : 58 500 000 $
Year 12 : 42 450 000 $
Year 13 : 20 900 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 750 000 $
Year 11 : 58 400 000 $
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)
Oskar Sundqvist	90 000 $ (2)
Valentin Zykov	90 000 $ (3)
Alexander Guptill	90 000 $ (2)
Stefan Matteau	85 000 $ (2)
Robbie Russo	85 000 $ (1)
Chris Brown	85 000 $ (2)
Mikael Wikstrand	80 000 $ (2)
Jeremy Morin	80 000 $ (1)
Greg Mckegg	80 000 $ (2)
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	25
Salary Commitment
Year 10 : 2 460 000 $
Year 11 : 1 630 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 460 000 $
Year 11 : 1 630 000 $
Year 12 : 490 000 $
Year 13 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 6 272 - 78,40%
Level 2:	6000 - 55 $ - 5 468 - 91,14%
Level 3:	3000 - 26 $ - 2 466 - 82,21%
Level 4:	5000 - 19 $ - 4 231 - 84,62%
Luxury :	1000 - 185 $ - 822 - 82,24%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 915 - 95,76%
Farm Level 2:	1000 - 14 $ - 964 - 96,44%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 260 - 83,74%
Average Income per Game	1 636 806 $
Year to Date Revenue	67 109 041 $
Farm
Home Games Left	0
Average Attendance - %	2 880 - 95,98%
Average Income per Game	112 305 $
Year to Date Revenue	4 604 506 $
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	66 960 927 $
Farm Year To Date Expenses	2 696 369 $
Pro Salary Cap To Date	66 404 847 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	363 636 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 704 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	42 913 821 $
Projected Bank Account	42 913 821 $

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 - 102 $ - 7 163 - 89,54%
Level 2:	5000 - 66 $ - 4 316 - 86,33%
Level 3:	2000 - 41 $ - 1 762 - 88,11%
Level 4:	4000 - 25 $ - 3 639 - 90,98%
Luxury :	1000 - 202 $ - 839 - 83,89%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 662 - 83,09%
Farm Level 2:	1000 - 15 $ - 812 - 81,16%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 719 - 88,60%
Average Income per Game	1 641 797 $
Year to Date Revenue	67 313 663 $
Farm
Home Games Left	0
Average Attendance - %	2 473 - 82,45%
Average Income per Game	105 183 $
Year to Date Revenue	4 312 488 $
Expense
Pro Players Total Salaries	68 800 000 $
Farm Players Total Salaries	3 145 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 441 972 $
Farm Year To Date Expenses	3 228 325 $
Pro Salary Cap To Date	66 885 775 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	370 588 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 446 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	68 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	200 000 $
Estimate Over Minimum Salary Cap of 0 $	68 800 000 $
Current Bank Account	21 807 194 $
Projected Bank Account	21 807 194 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (4)
Daniel Sedin	8 250 000 $ (1)
Kris Letang	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)
Andrew Ebbett	1 700 000 $ (1)
Rickard Rakell	1 700 000 $ (2)
Samuel Groulx	1 100 000 $ (1)
Clayton Keller	900 000 $ (2)
Mikhail Grigorenko	900 000 $ (1)
Nikolaj Ehlers	900 000 $ (1)
Brett Pesce	900 000 $ (1)
Elias Pettersson	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 67 800 000 $
Year 11 : 36 900 000 $
Year 12 : 24 400 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 24 650 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Yohann Auvitu	170 000 $ (3)
Louis Leblanc	170 000 $ (3)
Tyler Cuma	170 000 $ (3)
Kenny Ryan	170 000 $ (2)
Lukas Sedlak	170 000 $ (3)
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 (Out of Payroll)	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	32
Salary Commitment
Year 10 : 3 220 000 $
Year 11 : 1 985 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 190 000 $
Year 11 : 1 985 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 60 $ - 7 407 - 92,59%
Level 2:	6000 - 40 $ - 5 779 - 96,31%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 998 - 99,96%
Luxury :	1000 - 160 $ - 991 - 99,12%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 24 $ - 1 983 - 99,15%
Farm Level 2:	1000 - 8 $ - 1 000 - 99,98%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 176 - 96,07%
Average Income per Game	1 367 297 $
Year to Date Revenue	56 059 197 $
Farm
Home Games Left	0
Average Attendance - %	2 983 - 99,42%
Average Income per Game	79 409 $
Year to Date Revenue	3 255 776 $
Expense
Pro Players Total Salaries	66 200 000 $
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	65 920 323 $
Farm Year To Date Expenses	3 263 560 $
Pro Salary Cap To Date	65 364 140 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	356 684 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 419 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	2 800 000 $
Estimate Over Minimum Salary Cap of 0 $	66 200 000 $
Current Bank Account	783 412 $
Projected Bank Account	783 412 $

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 (Out of Payroll)	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 $ - 6 993 - 87,42%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 909 - 97,73%
Luxury :	1000 - 120 $ - 998 - 99,84%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 929 - 96,43%
Farm Level 2:	1000 - 17 $ - 825 - 82,46%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 901 - 94,50%
Average Income per Game	1 440 446 $
Year to Date Revenue	59 058 290 $
Farm
Home Games Left	0
Average Attendance - %	2 753 - 91,77%
Average Income per Game	97 181 $
Year to Date Revenue	3 984 432 $
Expense
Pro Players Total Salaries	68 500 000 $
Farm Players Total Salaries	3 790 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 108 552 $
Farm Year To Date Expenses	2 987 206 $
Pro Salary Cap To Date	65 552 416 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	368 984 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 914 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	14 940 483 $
Projected Bank Account	14 940 483 $

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)
Lucas Lessio	1 000 000 $ (1)
Calvin Pickard	900 000 $ (1)
Mathew Dumba	900 000 $ (1)
Sven Baertschi	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 500 000 $
Year 11 : 44 800 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 68 500 000 $
Year 11 : 44 800 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 500 000 $
Year 11 : 44 800 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $

Farm Players Salaries
Mark Santorelli (Out of Payroll)	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)
Cody Eakin	130 000 $ (1)
Bruno St-Jacques	110 000 $ (1)
Aaron Palushaj	100 000 $ (1)
Nigel Dawes	100 000 $ (1)
Jason Missiaen	100 000 $ (2)
Michael Garnett	90 000 $ (1)
Dan O'Regan	90 000 $ (2)
Greg Nemisz	80 000 $ (1)
Drew Olson	75 000 $ (1)
Marc McNulty	75 000 $ (3)
Thomas Vannelli	75 000 $ (1)
Niklas Lucenius	75 000 $ (1)
Eric Chouinard	75 000 $ (1)
Zdenek Kutlak	75 000 $ (1)
Chase de Leo	75 000 $ (3)
Nikita Scherbak	75 000 $ (3)
Jay Rosehill	65 000 $ (1)
Milan Bartovic	65 000 $ (1)
Johannes Salmonsson	65 000 $ (1)
Nolan Yonkman	65 000 $ (1)
Julien Demers	65 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 5 190 000 $
Year 11 : 680 000 $
Year 12 : 225 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 190 000 $
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 $ - 5 999 - 74,99%
Level 2:	5000 - 65 $ - 3 767 - 75,33%
Level 3:	2000 - 35 $ - 1 748 - 87,40%
Level 4:	4000 - 25 $ - 2 961 - 74,03%
Luxury :	1000 - 175 $ - 985 - 98,47%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 872 - 93,62%
Farm Level 2:	1000 - 15 $ - 961 - 96,12%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 460 - 77,30%
Average Income per Game	1 538 452 $
Year to Date Revenue	63 076 539 $
Farm
Home Games Left	0
Average Attendance - %	2 834 - 94,46%
Average Income per Game	114 217 $
Year to Date Revenue	4 682 911 $
Expense
Pro Players Total Salaries	55 000 000 $
Farm Players Total Salaries	4 815 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 124 342 $
Farm Year To Date Expenses	2 754 535 $
Pro Salary Cap To Date	48 568 175 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	296 791 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 425 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	55 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	14 000 000 $
Estimate Over Minimum Salary Cap of 0 $	55 000 000 $
Current Bank Account	62 996 515 $
Projected Bank Account	62 996 515 $

Pro Players Salaries
Zdeno Chara	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 (Out of Payroll)	1 000 000 $ (3)
Anthony DeAngelo (Out of Payroll)	900 000 $ (3)
Frederik Gauthier	900 000 $ (3)
Alex Tuch	900 000 $ (3)
Zachary Sanford	900 000 $ (3)
Anton Slepyshev	900 000 $ (1)
Scott Mayfield	850 000 $ (1)
Steven Delisle	650 000 $ (3)
Mitch Wheaton	550 000 $ (1)
Niklas Tikkinen	500 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 10 : 56 900 000 $
Year 11 : 28 800 000 $
Year 12 : 13 900 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 56 900 000 $
Year 11 : 28 800 000 $
Year 12 : 13 900 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 56 900 000 $
Year 11 : 28 800 000 $
Year 12 : 13 900 000 $
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)
Tyler Lewington	750 000 $ (3)
Thomas Hickey	150 000 $ (3)
Matt Martin	90 000 $ (2)
Dominic Toninato	90 000 $ (2)
Kurt Etchegary	90 000 $ (3)
Riley Holzapfel	85 000 $ (1)
Joseph Cramarossa	85 000 $ (1)
Ian Schultz	85 000 $ (1)
Max Iafrate	80 000 $ (1)
Viktor Svedberg	80 000 $ (1)
Andrew Welinski	80 000 $ (1)
Mason Geertsen	75 000 $ (3)
Jaedon Descheneau	75 000 $ (3)
Daniel Marmenlind	75 000 $ (2)
Brendan Harms	75 000 $ (3)
Scott Stajcer	75 000 $ (1)
Philippe Desrosiers	75 000 $ (3)
Curtis Valk	75 000 $ (1)
Stephen Desrochers	75 000 $ (3)
Jeff Costello	70 000 $ (1)
Dylan Sadowy	70 000 $ (2)
Hunter Smith	70 000 $ (2)
Josh Sterk	65 000 $ (1)
Kristoff Kontos	60 000 $ (2)
Justin Shugg	60 000 $ (2)
Zack Phillips	55 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 10 : 5 665 000 $
Year 11 : 1 455 000 $
Year 12 : 690 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 5 665 000 $
Year 11 : 1 455 000 $
Year 12 : 690 000 $
Year 13 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 100 $ - 5 674 - 70,93%
Level 2:	6000 - 60 $ - 4 242 - 70,70%
Level 3:	3000 - 30 $ - 2 477 - 82,58%
Level 4:	5000 - 20 $ - 4 303 - 86,06%
Luxury :	1000 - 200 $ - 783 - 78,33%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 40 $ - 1 520 - 75,99%
Farm Level 2:	1000 - 20 $ - 724 - 72,37%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 479 - 76,00%
Average Income per Game	1 599 584 $
Year to Date Revenue	65 582 964 $
Farm
Home Games Left	0
Average Attendance - %	2 243 - 74,78%
Average Income per Game	104 990 $
Year to Date Revenue	4 304 602 $
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	67 036 104 $
Farm Year To Date Expenses	2 905 321 $
Pro Salary Cap To Date	66 479 913 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	366 845 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	30 726 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	48 377 062 $
Projected Bank Account	48 377 062 $

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 $ - 7 249 - 90,61%
Level 2:	6000 - 42 $ - 5 769 - 96,15%
Level 3:	3000 - 15 $ - 2 806 - 93,53%
Level 4:	5000 - 14 $ - 4 575 - 91,51%
Luxury :	1500 - 105 $ - 1 185 - 79,01%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 42 $ - 1 380 - 68,99%
Farm Level 2:	1000 - 22 $ - 609 - 60,85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 584 - 91,85%
Average Income per Game	1 451 787 $
Year to Date Revenue	59 523 266 $
Farm
Home Games Left	0
Average Attendance - %	1 988 - 66,28%
Average Income per Game	99 840 $
Year to Date Revenue	4 093 447 $
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	67 563 393 $
Farm Year To Date Expenses	4 439 871 $
Pro Salary Cap To Date	67 007 215 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	367 380 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	28 468 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	100 041 898 $
Projected Bank Account	100 041 898 $

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 $ - 5 935 - 74,19%
Level 2:	6000 - 55 $ - 5 329 - 88,82%
Level 3:	3000 - 30 $ - 2 331 - 77,69%
Level 4:	5000 - 20 $ - 4 059 - 81,17%
Luxury :	1500 - 175 $ - 988 - 65,84%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 584 - 79,21%
Farm Level 2:	1000 - 15 $ - 736 - 73,60%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 641 - 79,32%
Average Income per Game	1 630 327 $
Year to Date Revenue	66 843 392 $
Farm
Home Games Left	0
Average Attendance - %	2 320 - 77,34%
Average Income per Game	109 697 $
Year to Date Revenue	4 497 570 $
Expense
Pro Players Total Salaries	64 700 000 $
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	67 684 780 $
Farm Year To Date Expenses	2 886 728 $
Pro Salary Cap To Date	67 128 609 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	348 663 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 672 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 400 000 $
Estimate Over Minimum Salary Cap of 0 $	65 600 000 $
Current Bank Account	6 817 535 $
Projected Bank Account	6 817 535 $

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	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 $ - 3 637 - 51,96%
Level 2:	5000 - 100 $ - 2 429 - 48,58%
Level 3:	2000 - 50 $ - 1 230 - 61,48%
Level 4:	4000 - 46 $ - 1 629 - 40,73%
Luxury :	1000 - 250 $ - 599 - 59,93%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 229 - 61,46%
Farm Level 2:	1000 - 18 $ - 733 - 73,30%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	9 524 - 50,13%
Average Income per Game	1 488 051 $
Year to Date Revenue	61 010 073 $
Farm
Home Games Left	0
Average Attendance - %	1 962 - 65,41%
Average Income per Game	97 887 $
Year to Date Revenue	4 013 379 $
Expense
Pro Players Total Salaries	61 750 000 $
Farm Players Total Salaries	3 560 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 417 916 $
Farm Year To Date Expenses	2 684 830 $
Pro Salary Cap To Date	59 861 763 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	332 888 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 677 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	61 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 250 000 $
Estimate Over Minimum Salary Cap of 0 $	61 750 000 $
Current Bank Account	10 311 688 $
Projected Bank Account	10 311 688 $

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)
Mikkel Boedker	2 600 000 $ (2)
Boone Jenner	2 600 000 $ (2)
Jan Rutta	1 800 000 $ (1)
Mark McNeill	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)
Andrew Copp	1 200 000 $ (1)
Ben Harpur	900 000 $ (3)
Jake Guentzel	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 61 750 000 $
Year 11 : 43 500 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $
Salary Average Commitment
Year 10 : 61 750 000 $
Year 11 : 43 500 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 61 750 000 $
Year 11 : 43 500 000 $
Year 12 : 21 900 000 $
Year 13 : 4 500 000 $

Farm Players Salaries
Nicolas Deschamps	1 200 000 $ (1)
Marcus Kruger (Out of Payroll)	150 000 $ (3)
Josh Godfrey	150 000 $ (1)
Nathan Moon	100 000 $ (1)
Chris Summers	100 000 $ (1)
Guillaume Cloutier	100 000 $ (1)
Ben Hanowski	100 000 $ (2)
Nick Petrecki	100 000 $ (2)
Colten Teubert	100 000 $ (1)
Jonathan Racine	100 000 $ (2)
Brandon Burlon	95 000 $ (1)
Jean-Francois Bérubé	95 000 $ (1)
James Livingston	95 000 $ (1)
Marko Dano	90 000 $ (2)
Carl Klingberg	90 000 $ (2)
Zachary Hyman	90 000 $ (3)
Tyson Sexsmith	85 000 $ (2)
Stuart Percy	80 000 $ (2)
Maxime Tanguay	80 000 $ (2)
Joe Basaraba	80 000 $ (1)
Daniil Zharkov	75 000 $ (3)
Chris Calnan	75 000 $ (3)
Dalton Thrower	75 000 $ (3)
Brandon Whitney	75 000 $ (3)
Garrett Meurs	70 000 $ (1)
Richard Nejezchleb	70 000 $ (2)
Mitchell Moroz	65 000 $ (2)
Brent Andrews	65 000 $ (1)
Kale Kessy	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 3 710 000 $
Year 11 : 1 400 000 $
Year 12 : 540 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 710 000 $
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 $ - 6 159 - 76,99%
Level 2:	6000 - 48 $ - 5 520 - 92,00%
Level 3:	2000 - 43 $ - 1 445 - 72,23%
Level 4:	4000 - 30 $ - 2 458 - 61,44%
Luxury :	1000 - 245 $ - 618 - 61,77%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 952 - 97,62%
Farm Level 2:	1000 - 15 $ - 952 - 95,19%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 199 - 77,14%
Average Income per Game	1 558 727 $
Year to Date Revenue	63 907 802 $
Farm
Home Games Left	0
Average Attendance - %	2 904 - 96,81%
Average Income per Game	104 089 $
Year to Date Revenue	4 267 653 $
Expense
Pro Players Total Salaries	68 900 000 $
Farm Players Total Salaries	4 102 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 837 423 $
Farm Year To Date Expenses	3 198 321 $
Pro Salary Cap To Date	67 281 286 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	371 123 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 594 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	10 813 371 $
Projected Bank Account	10 813 371 $

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 (Out of Payroll)	90 000 $ (3)
Greg Pateryn	90 000 $ (3)
Alex Velischek	85 000 $ (1)
Tyler Wotherspoon	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 $ - 6 119 - 76,48%
Level 2:	5000 - 50 $ - 4 993 - 99,86%
Level 3:	2000 - 25 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 993 - 99,83%
Luxury :	1000 - 200 $ - 756 - 75,59%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 901 - 95,03%
Farm Level 2:	1000 - 15 $ - 962 - 96,20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 861 - 89,30%
Average Income per Game	1 494 937 $
Year to Date Revenue	61 292 434 $
Farm
Home Games Left	0
Average Attendance - %	2 863 - 95,42%
Average Income per Game	115 647 $
Year to Date Revenue	4 741 529 $
Expense
Pro Players Total Salaries	60 400 000 $
Farm Players Total Salaries	7 170 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 755 082 $
Farm Year To Date Expenses	3 989 362 $
Pro Salary Cap To Date	63 198 918 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	325 668 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	39 086 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	60 400 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	8 600 000 $
Estimate Over Minimum Salary Cap of 0 $	60 400 000 $
Current Bank Account	4 288 018 $
Projected Bank Account	4 288 018 $

Pro Players Salaries
Oliver Ekman Larsson	6 250 000 $ (3)
Jay Bouwmeester	6 000 000 $ (2)
James Neal	6 000 000 $ (1)
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)
Yann Sauve	1 000 000 $ (1)
Vitaly Kolesnik	950 000 $ (1)
Julian Melchiori	950 000 $ (3)
Nick Cousins (Out of Payroll)	900 000 $ (1)
William Karlsson	900 000 $ (1)
Justin Haché	750 000 $ (2)
Timotej Sille	750 000 $ (3)
Alex Hutchings	700 000 $ (2)
Georgy Guryanov	600 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 10 : 61 300 000 $
Year 11 : 39 750 000 $
Year 12 : 14 950 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 61 900 000 $
Year 11 : 40 350 000 $
Year 12 : 14 950 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 61 300 000 $
Year 11 : 39 750 000 $
Year 12 : 14 950 000 $
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 (Out of Payroll)	900 000 $ (2)
Matt Frattin	175 000 $ (2)
Tanner Fritz	175 000 $ (3)
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)
Kamil Kreps	100 000 $ (1)
Austin Levi	100 000 $ (2)
Joel Champagne	100 000 $ (2)
Maxim Gratchev	100 000 $ (2)
Sergey Andronov	100 000 $ (1)
Matt Hackett	100 000 $ (1)
Mirko Hoefflin	95 000 $ (3)
William Wrenn	90 000 $ (2)
Sean Kuraly	85 000 $ (1)
AJ Jenks	85 000 $ (1)
Logan Shaw	80 000 $ (2)
Curtis Hamilton	75 000 $ (3)
Elvis Merzlikins	75 000 $ (3)
Paul Carey	70 000 $ (2)
Jamie Devane	70 000 $ (2)
Logan Nelson	65 000 $ (2)
Kent Simpson	50 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 10 : 8 070 000 $
Year 11 : 2 040 000 $
Year 12 : 610 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 8 120 000 $
Year 11 : 2 040 000 $
Year 12 : 610 000 $
Year 13 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 88 $ - 6 482 - 81,02%
Level 2:	6000 - 54 $ - 5 407 - 90,12%
Level 3:	2000 - 39 $ - 1 550 - 77,48%
Level 4:	4000 - 27 $ - 2 640 - 65,99%
Luxury :	1000 - 210 $ - 688 - 68,78%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 927 - 96,33%
Farm Level 2:	1000 - 14 $ - 957 - 95,69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 766 - 79,84%
Average Income per Game	1 633 983 $
Year to Date Revenue	66 993 306 $
Farm
Home Games Left	0
Average Attendance - %	2 884 - 96,12%
Average Income per Game	107 210 $
Year to Date Revenue	4 395 628 $
Expense
Pro Players Total Salaries	68 525 000 $
Farm Players Total Salaries	3 675 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 058 569 $
Farm Year To Date Expenses	3 874 777 $
Pro Salary Cap To Date	67 502 395 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	369 118 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 296 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	11 748 977 $
Projected Bank Account	11 748 977 $

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	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 - 80 $ - 7 124 - 89,04%
Level 2:	5000 - 56 $ - 4 538 - 90,76%
Level 3:	2000 - 32 $ - 1 947 - 97,35%
Level 4:	4000 - 22 $ - 3 592 - 89,80%
Luxury :	1000 - 176 $ - 889 - 88,88%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 901 - 95,07%
Farm Level 2:	1000 - 15 $ - 952 - 95,21%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 089 - 90,44%
Average Income per Game	1 573 123 $
Year to Date Revenue	64 498 030 $
Farm
Home Games Left	0
Average Attendance - %	2 854 - 95,12%
Average Income per Game	115 492 $
Year to Date Revenue	4 735 168 $
Expense
Pro Players Total Salaries	61 600 000 $
Farm Players Total Salaries	4 470 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 339 848 $
Farm Year To Date Expenses	3 246 398 $
Pro Salary Cap To Date	67 783 678 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	332 086 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	24 570 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	61 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 400 000 $
Estimate Over Minimum Salary Cap of 0 $	61 600 000 $
Current Bank Account	15 785 987 $
Projected Bank Account	15 785 987 $

Pro Players Salaries
Jonathan Toews	9 250 000 $ (4)
Taylor Hall (Out of Payroll)	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)
Francois Bouchard	1 000 000 $ (2)
Michael Mersch	1 000 000 $ (3)
Bobby Farnham	950 000 $ (1)
Erik Cernak	900 000 $ (3)
Scott Laughton	900 000 $ (2)
Elias Lindholm	900 000 $ (1)
Sébastian Aho	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 69 600 000 $
Year 11 : 55 400 000 $
Year 12 : 37 650 000 $
Year 13 : 31 250 000 $
Salary Average Commitment
Year 10 : 69 600 000 $
Year 11 : 55 400 000 $
Year 12 : 37 650 000 $
Year 13 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 600 000 $
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	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)
Jeff Glass	130 000 $ (2)
Jesse Joensuu	130 000 $ (1)
Kieran Millan	100 000 $ (1)
Reece Willcox	100 000 $ (3)
Keith Seabrook	100 000 $ (2)
Cal Clutterbuck	100 000 $ (1)
Ryan Stanton	95 000 $ (2)
Eddie Wittchow	90 000 $ (3)
John Hayden	90 000 $ (3)
Jacob Lagace	85 000 $ (1)
Tye McGinn	85 000 $ (2)
Scott Kosmachuk	85 000 $ (2)
Patrick Wey	85 000 $ (2)
Marek Zagrapan	80 000 $ (1)
Zachary Sawchenko	75 000 $ (3)
Jarrod Maidens	75 000 $ (3)
Jordan Subban	75 000 $ (3)
Roy Radke	70 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 4 470 000 $
Year 11 : 2 220 000 $
Year 12 : 1 420 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 4 470 000 $
Year 11 : 2 220 000 $
Year 12 : 1 420 000 $
Year 13 : 0 $

Stars

Stars is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 90 $ - 5 908 - 73,84%
Level 2:	6000 - 50 $ - 4 878 - 81,31%
Level 3:	3000 - 30 $ - 2 136 - 71,21%
Level 4:	4000 - 20 $ - 3 636 - 90,90%
Luxury :	1000 - 185 $ - 820 - 82,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 37 $ - 1 660 - 82,99%
Farm Level 2:	1000 - 17 $ - 876 - 87,57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 378 - 78,99%
Average Income per Game	1 556 429 $
Year to Date Revenue	63 813 598 $
Farm
Home Games Left	0
Average Attendance - %	2 535 - 84,52%
Average Income per Game	106 205 $
Year to Date Revenue	4 354 393 $
Expense
Pro Players Total Salaries	69 500 000 $
Farm Players Total Salaries	3 365 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 926 204 $
Farm Year To Date Expenses	3 058 239 $
Pro Salary Cap To Date	67 370 068 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	374 332 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 629 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	69 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-500 000 $
Estimate Over Minimum Salary Cap of 0 $	69 500 000 $
Current Bank Account	20 281 123 $
Projected Bank Account	20 281 123 $

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)
Magnus Hellberg	1 100 000 $ (1)
Phil DeSimone	1 000 000 $ (1)
Michael McCarron	900 000 $ (2)
Travis Sanheim	900 000 $ (3)
Valeri Nichushkin	900 000 $ (3)
Andre Burakowsky	900 000 $ (1)
Brady Skjei	900 000 $ (1)
Chandler Stephenson	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 10 : 69 500 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $
Salary Average Commitment
Year 10 : 69 350 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 500 000 $
Year 11 : 35 750 000 $
Year 12 : 18 550 000 $
Year 13 : 11 000 000 $

Farm Players Salaries
Dillon Heatherington	750 000 $ (3)
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)
Evgeny Medvedev	120 000 $ (3)
David Gilbert	120 000 $ (1)
Mike Hoeffel	100 000 $ (3)
Mike Blunden	100 000 $ (3)
Stephen Johns	100 000 $ (1)
Steve Oleksy	100 000 $ (3)
Casey Borer (Out of Payroll)	100 000 $ (2)
Rod Pelley	100 000 $ (2)
Evgeny Grachev	100 000 $ (3)
Taylor Doherty	100 000 $ (1)
Scott Wedgewood	90 000 $ (3)
Mattias Modig	90 000 $ (2)
Michael Latta	85 000 $ (1)
Andrew Yogan	85 000 $ (2)
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 : 3 465 000 $
Year 11 : 1 885 000 $
Year 12 : 760 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 465 000 $
Year 11 : 1 885 000 $
Year 12 : 760 000 $
Year 13 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 87 $ - 7 139 - 89,24%
Level 2:	6000 - 45 $ - 5 580 - 93,00%
Level 3:	3000 - 30 $ - 2 342 - 78,05%
Level 4:	4000 - 22 $ - 3 600 - 90,01%
Luxury :	1000 - 179 $ - 853 - 85,25%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 40 $ - 1 393 - 69,65%
Farm Level 2:	1000 - 20 $ - 653 - 65,33%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 513 - 88,70%
Average Income per Game	1 645 247 $
Year to Date Revenue	67 455 129 $
Farm
Home Games Left	0
Average Attendance - %	2 046 - 68,21%
Average Income per Game	100 144 $
Year to Date Revenue	4 105 896 $
Expense
Pro Players Total Salaries	68 875 000 $
Farm Players Total Salaries	3 187 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 835 036 $
Farm Year To Date Expenses	2 746 076 $
Pro Salary Cap To Date	68 278 892 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	370 989 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 675 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	15 202 293 $
Projected Bank Account	15 202 293 $

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 (Out of Payroll)	1 500 000 $ (2)
Vinni Lettieri	950 000 $ (2)
Jeff Schultz	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	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	13 306 907 $	68 650 000 $	350 000 $	68 650 000 $	3 200 000 $	26 800 000 $	21	28	49
BlackHawks	11 543 399 $	60 600 000 $	8 400 000 $	60 600 000 $	4 012 500 $	25 987 500 $	22	29	51
BlueJacket	1 130 270 $	67 750 000 $	1 250 000 $	67 750 000 $	5 175 000 $	24 825 000 $	20	30	50
Blues	65 058 652 $	67 750 000 $	1 250 000 $	67 750 000 $	5 290 000 $	24 710 000 $	20	31	51
Bruins	20 426 262 $	69 100 000 $	-100 000 $	69 100 000 $	2 470 000 $	27 530 000 $	21	27	48
Canadiens	44 434 290 $	69 700 000 $	-700 000 $	69 700 000 $	2 465 000 $	27 535 000 $	22	24	46
Canucks	46 970 080 $	67 575 000 $	1 425 000 $	67 575 000 $	4 710 000 $	25 290 000 $	21	29	50
Capitals	9 502 025 $	59 700 000 $	9 300 000 $	59 700 000 $	3 545 000 $	26 455 000 $	22	25	47
Coyotes	5 402 468 $	68 750 000 $	250 000 $	68 750 000 $	4 015 000 $	25 985 000 $	20	31	51
Devils	31 417 298 $	68 275 000 $	725 000 $	68 275 000 $	2 754 500 $	27 245 500 $	20	29	49
Ducks	3 594 818 $	68 750 000 $	250 000 $	68 750 000 $	5 482 500 $	24 517 500 $	20	30	50
Flames	83 229 049 $	68 650 000 $	350 000 $	68 650 000 $	4 615 000 $	25 385 000 $	20	32	52
Flyers	13 032 672 $	67 850 000 $	1 150 000 $	67 850 000 $	3 090 000 $	26 910 000 $	21	28	49
GoldenKnights	12 480 665 $	64 150 000 $	4 850 000 $	64 150 000 $	4 657 500 $	25 342 500 $	20	32	52
Hurricanes	14 422 024 $	65 050 000 $	3 950 000 $	65 050 000 $	4 115 000 $	25 885 000 $	22	28	50
Islanders	35 469 192 $	68 600 000 $	400 000 $	68 600 000 $	2 515 000 $	27 485 000 $	20	29	49
Jets	135 218 624 $	64 250 000 $	4 750 000 $	64 250 000 $	2 460 000 $	27 540 000 $	21	25	46
Kings	42 913 821 $	67 500 000 $	1 500 000 $	67 500 000 $	2 635 000 $	27 365 000 $	20	27	47
Lightning	21 807 194 $	68 800 000 $	200 000 $	68 800 000 $	3 145 000 $	26 855 000 $	20	32	52
MapleLeafs	783 412 $	66 200 000 $	2 800 000 $	66 200 000 $	3 140 000 $	26 860 000 $	21	28	49
Nordiques	14 940 483 $	68 500 000 $	500 000 $	68 500 000 $	3 790 000 $	26 210 000 $	20	27	47
Oilers	62 996 515 $	55 000 000 $	14 000 000 $	55 000 000 $	4 815 000 $	25 185 000 $	23	29	52
Panthers	48 377 062 $	68 100 000 $	900 000 $	68 100 000 $	5 615 000 $	24 385 000 $	20	31	51
Penguins	100 041 898 $	68 200 000 $	800 000 $	68 200 000 $	5 195 000 $	24 805 000 $	20	29	49
Predators	6 817 535 $	65 600 000 $	3 400 000 $	65 600 000 $	2 815 000 $	27 185 000 $	22	27	49
Rangers	10 311 688 $	61 750 000 $	7 250 000 $	61 750 000 $	3 560 000 $	26 440 000 $	21	29	50
RedWings	10 813 371 $	68 900 000 $	100 000 $	68 900 000 $	4 102 500 $	25 897 500 $	22	30	52
Sabres	4 288 018 $	60 400 000 $	8 600 000 $	60 400 000 $	7 170 000 $	22 830 000 $	23	29	52
Senators	11 748 977 $	68 525 000 $	475 000 $	68 525 000 $	3 675 000 $	26 325 000 $	20	30	50
Sharks	15 785 987 $	61 600 000 $	7 400 000 $	61 600 000 $	4 470 000 $	25 530 000 $	21	26	47
Stars	20 281 123 $	69 500 000 $	-500 000 $	69 500 000 $	3 365 000 $	26 635 000 $	21	27	48
Wild	15 202 293 $	68 875 000 $	125 000 $	68 875 000 $	3 187 500 $	26 812 500 $	20	28	48

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 3 mars 2020 at 11:50

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

Bruins is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Canadiens is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

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 - %