Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 3 mars 2021 at 20:00

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - 87 $ - 7 605 - 95,06%
Level 2:	6000 - 52 $ - 5 229 - 87,15%
Level 3:	3000 - 21 $ - 2 621 - 87,38%
Level 4:	5000 - 14 $ - 4 559 - 91,18%
Luxury :	1000 - 177 $ - 866 - 86,61%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 726 - 86,29%
Farm Level 2:	1000 - 19 $ - 629 - 62,91%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	20 881 - 90,79%
Average Income per Game	1 704 393 $
Year to Date Revenue	30 679 070 $
Farm
Home Games Left	23
Average Attendance - %	2 355 - 78,50%
Average Income per Game	106 731 $
Year to Date Revenue	1 814 424 $
Expense
Pro Players Total Salaries	63 475 000 $
Farm Players Total Salaries	2 657 583 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 781 428 $
Farm Year To Date Expenses	1 228 910 $
Pro Salary Cap To Date	30 553 493 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 496 641 $
Farm Estimated Season Revenue	2 454 809 $
Pro Remaining Season Days	74
Pro Expenses Per Days	470 404 $
Pro Estimated Expenses	34 809 896 $
Farm Remaining Season Days	74
Farm Expenses Per Days	20 276 $
Farm Estimated Expenses	1 500 424 $
Estimated Season Expenses	36 310 320 $
Season Salary Cap	63 475 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	7 525 000 $
Estimate Over Minimum Salary Cap of 0 $	63 475 000 $
Current Bank Account	23 636 254 $
Projected Bank Account	27 277 384 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (4)
Tyler Seguin	9 000 000 $ (2)
Taylor Hall (Out of Payroll)	8 000 000 $ (3)
Jeff Carter	7 500 000 $ (1)
John Gibson	6 300 000 $ (1)
Tyson Barrie	5 800 000 $ (1)
Nate Schmidt	4 500 000 $ (4)
Justin Faulk	4 300 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (1)
Quinton Howden	1 800 000 $ (1)
Calle Jarnkrok	1 500 000 $ (1)
Dominik Kubalik	925 000 $ (1)
Travis Konecny	900 000 $ (1)
Ethan Bear	900 000 $ (3)
Mike Smith	900 000 $ (1)
Zack Smith	900 000 $ (1)
Nick Ritchie	900 000 $ (2)
Jake DeBrusk	900 000 $ (2)
Karl Alzner	900 000 $ (1)
Artturi Lehkonen	900 000 $ (2)
Jordan Martinook	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 71 475 000 $
Year 13 : 35 450 000 $
Year 14 : 23 750 000 $
Year 15 : 14 850 000 $
Salary Average Commitment
Year 12 : 71 475 000 $
Year 13 : 35 450 000 $
Year 14 : 23 750 000 $
Year 15 : 14 850 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 475 000 $
Year 13 : 35 450 000 $
Year 14 : 23 750 000 $
Year 15 : 14 850 000 $

Farm Players Salaries
Jeremy Smith	125 000 $ (1)
Tobias Enstrom	120 000 $ (1)
Ethan Werek	110 000 $ (1)
Ryan Pilon	100 000 $ (2)
Mat Clark	100 000 $ (3)
Scott Glennie	95 000 $ (2)
Fredrik Pettersson-Wentzel	95 000 $ (1)
Ville Husso	90 000 $ (3)
Nikita Tryamkin	90 000 $ (1)
Jimmy Hayes	90 000 $ (2)
Dayton Rasmussen	90 000 $ (3)
Robert Czarnik	85 000 $ (1)
Gaelan Patterson	85 000 $ (1)
Justin Jokinen	85 000 $ (1)
Griffin Reinhart	85 000 $ (1)
Steven Shipley	85 000 $ (1)
Pius Suter	80 000 $ (1)
Ville Pokka	80 000 $ (1)
Matthew Highmore	77 583 $ (1)
Maxim Golod	75 000 $ (3)
Eric Florchuk	75 000 $ (3)
Spencer Watson	75 000 $ (3)
Geordie Wudrick	75 000 $ (2)
Jack Sadek	75 000 $ (2)
Peter Hrehorcak	75 000 $ (2)
Andreas Soderberg	75 000 $ (1)
Tobias Eder	75 000 $ (2)
Beau Starrett	75 000 $ (2)
Tyler Tucker	75 000 $ (3)
Dane Fox	70 000 $ (1)
Gregg Sutch	70 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 12 : 2 657 583 $
Year 13 : 1 310 000 $
Year 14 : 580 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 657 583 $
Year 13 : 1 310 000 $
Year 14 : 580 000 $
Year 15 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 90 $ - 6 514 - 81,43%
Level 2:	6000 - 55 $ - 5 340 - 89,01%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 190 $ - 801 - 80,11%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 934 - 96,69%
Farm Level 2:	1000 - 11 $ - 974 - 97,42%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 656 - 88,84%
Average Income per Game	1 582 322 $
Year to Date Revenue	26 899 474 $
Farm
Home Games Left	23
Average Attendance - %	2 908 - 96,94%
Average Income per Game	94 054 $
Year to Date Revenue	1 598 915 $
Expense
Pro Players Total Salaries	67 225 000 $
Farm Players Total Salaries	2 425 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 972 054 $
Farm Year To Date Expenses	1 235 840 $
Pro Salary Cap To Date	29 744 114 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	36 393 406 $
Farm Estimated Season Revenue	2 163 238 $
Pro Remaining Season Days	74
Pro Expenses Per Days	497 978 $
Pro Estimated Expenses	36 850 372 $
Farm Remaining Season Days	74
Farm Expenses Per Days	18 566 $
Farm Estimated Expenses	1 373 884 $
Estimated Season Expenses	38 224 256 $
Season Salary Cap	67 225 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	3 775 000 $
Estimate Over Minimum Salary Cap of 0 $	67 225 000 $
Current Bank Account	13 773 523 $
Projected Bank Account	14 105 911 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (3)
Evgeny Kuznetsov	7 000 000 $ (4)
Alexander Edler	6 000 000 $ (1)
Jeff Petry	5 500 000 $ (4)
Alex Goligoski	4 700 000 $ (3)
Yanni Gourde	4 650 000 $ (1)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (2)
Brandon Dubinsky	3 500 000 $ (1)
Danton Heinen	3 300 000 $ (1)
Hampus Lindholm (Out of Payroll)	2 800 000 $ (1)
Eric Gelinas	2 300 000 $ (1)
Riley Nash	2 300 000 $ (1)
Cedric Paquette	2 300 000 $ (1)
Joakim Nordstrom	2 150 000 $ (1)
Jared Cowen	2 100 000 $ (2)
Ryan Hartman	1 800 000 $ (1)
Brad Hunt	1 800 000 $ (1)
Jordan Binnington	1 500 000 $ (2)
Linus Ullmark	1 325 000 $ (1)
Sven Andrighetto	1 200 000 $ (1)
Robert Hagg	900 000 $ (1)
Kevin Fiala	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 70 025 000 $
Year 13 : 32 800 000 $
Year 14 : 25 200 000 $
Year 15 : 12 500 000 $
Salary Average Commitment
Year 12 : 70 025 000 $
Year 13 : 32 800 000 $
Year 14 : 25 200 000 $
Year 15 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 025 000 $
Year 13 : 32 800 000 $
Year 14 : 25 200 000 $
Year 15 : 12 500 000 $

Farm Players Salaries
Jaroslav Janus	150 000 $ (3)
Adam Janosik (Out of Payroll)	150 000 $ (2)
Kyle Chipchura (Out of Payroll)	150 000 $ (2)
Joakim Lindstrom	150 000 $ (2)
Kevin Connauton	140 000 $ (1)
Alan Quine	120 000 $ (1)
David Fisher (Out of Payroll)	110 000 $ (2)
John Lee	100 000 $ (1)
John Armstrong	100 000 $ (2)
Lukas Kaspar	100 000 $ (1)
Michael Houser	100 000 $ (2)
Gabriel Bourque	100 000 $ (2)
Taro Hirose	92 500 $ (1)
Brian Ferlin	90 000 $ (2)
William Carrier	90 000 $ (2)
Allen York	90 000 $ (2)
Jayce Hawryluk	90 000 $ (3)
Ville Koistinen	90 000 $ (1)
Robert Baillargeon (Out of Payroll)	90 000 $ (3)
Jacob Middleton	90 000 $ (3)
Marek Tvrdon	80 000 $ (3)
Gavin Bayreuther	80 000 $ (1)
Dakota Mermis	80 000 $ (1)
Raphael Bussieres	80 000 $ (3)
Nikolai Glukhov	75 000 $ (2)
Henri Ikonen	75 000 $ (1)
Brian Hart	72 500 $ (1)
Cody McLeod	70 000 $ (1)
Kevin Roy	65 000 $ (2)
Taylor Doherty	55 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 2 925 000 $
Year 13 : 1 850 000 $
Year 14 : 580 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 925 000 $
Year 13 : 1 850 000 $
Year 14 : 580 000 $
Year 15 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - 90 $ - 6 553 - 81,92%
Level 2:	6000 - 55 $ - 5 209 - 86,82%
Level 3:	3000 - 30 $ - 2 413 - 80,44%
Level 4:	5000 - 20 $ - 4 074 - 81,48%
Luxury :	1500 - 115 $ - 1 113 - 74,20%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 571 - 78,57%
Farm Level 2:	1000 - 15 $ - 961 - 96,09%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 362 - 82,39%
Average Income per Game	1 621 410 $
Year to Date Revenue	27 563 977 $
Farm
Home Games Left	22
Average Attendance - %	2 532 - 84,41%
Average Income per Game	100 645 $
Year to Date Revenue	1 811 602 $
Expense
Pro Players Total Salaries	70 150 000 $
Farm Players Total Salaries	2 836 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 747 794 $
Farm Year To Date Expenses	1 309 609 $
Pro Salary Cap To Date	31 519 854 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 292 439 $
Farm Estimated Season Revenue	2 214 180 $
Pro Remaining Season Days	74
Pro Expenses Per Days	519 485 $
Pro Estimated Expenses	38 441 890 $
Farm Remaining Season Days	74
Farm Expenses Per Days	21 588 $
Farm Estimated Expenses	1 597 512 $
Estimated Season Expenses	40 039 402 $
Season Salary Cap	70 150 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	850 000 $
Estimate Over Minimum Salary Cap of 0 $	70 150 000 $
Current Bank Account	28 513 671 $
Projected Bank Account	27 980 888 $

Pro Players Salaries
Carey Price	9 250 000 $ (5)
Rick Nash	8 250 000 $ (3)
David Pastrnak	8 000 000 $ (5)
Nathan MacKinnon	7 750 000 $ (1)
John Carlson	6 500 000 $ (3)
Sean Couturier	5 000 000 $ (2)
Patric Hornqvist	4 600 000 $ (4)
Dougie Hamilton	4 500 000 $ (2)
Brad Richardson	2 900 000 $ (1)
Trevor Lewis	2 300 000 $ (1)
Brandon Mcmillan	1 800 000 $ (1)
Jonathon Blum	1 400 000 $ (1)
Carter Rowney	1 350 000 $ (2)
Dustin Boyd	1 100 000 $ (2)
Pavel Francouz	950 000 $ (1)
Dmitry Kulikov	900 000 $ (1)
Cale Makar	900 000 $ (3)
Troy Brouwer	900 000 $ (1)
Jakub Vrana	900 000 $ (2)
Will Butcher	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 70 150 000 $
Year 13 : 50 350 000 $
Year 14 : 37 500 000 $
Year 15 : 21 850 000 $
Salary Average Commitment
Year 12 : 69 525 000 $
Year 13 : 49 725 000 $
Year 14 : 36 875 000 $
Year 15 : 21 725 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 150 000 $
Year 13 : 50 350 000 $
Year 14 : 37 500 000 $
Year 15 : 21 850 000 $

Farm Players Salaries
Josh Unice	150 000 $ (2)
Colin Miller	140 000 $ (1)
Bobby Sanguinetti	140 000 $ (2)
Nathan Gerbe	140 000 $ (2)
Brock Beukeboom	120 000 $ (1)
Eric Tangradi	120 000 $ (1)
Chris Terry	110 000 $ (2)
Mattias Tedenby	110 000 $ (2)
Stefan Legein	100 000 $ (1)
Jacob Deserres	100 000 $ (1)
Joel Kellman	92 500 $ (1)
Ilya Mikheyev	92 500 $ (1)
Jori Lehtera	91 000 $ (2)
Sonny Milano	90 000 $ (3)
Brendan Gaunce	90 000 $ (1)
Andy Andreoff	90 000 $ (1)
Jason Kasdorf	90 000 $ (3)
Zachary Sanford	90 000 $ (2)
Haydn Fleury	90 000 $ (3)
Adam Erne	90 000 $ (2)
Duncan Siemens	90 000 $ (1)
Carter Verhaeghe	90 000 $ (3)
Gage Ausmus	75 000 $ (2)
Morgan Klimchuk	75 000 $ (2)
Sergey Tolchinsky	75 000 $ (2)
Rushan Rafikov	75 000 $ (2)
Dmitri Yudin (Out of Payroll)	75 000 $ (3)
Andreas Borgman	75 000 $ (2)
Vyacheslav Leshchenko	75 000 $ (2)
Antti Suomela	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 2 911 000 $
Year 13 : 1 806 000 $
Year 14 : 435 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 911 000 $
Year 13 : 1 806 000 $
Year 14 : 435 000 $
Year 15 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - 90 $ - 6 494 - 81,17%
Level 2:	6000 - 55 $ - 5 366 - 89,44%
Level 3:	3000 - 35 $ - 1 966 - 65,52%
Level 4:	4000 - 20 $ - 3 930 - 98,26%
Luxury :	1500 - 170 $ - 971 - 64,74%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 561 - 78,07%
Farm Level 2:	1000 - 25 $ - 518 - 51,84%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 727 - 83,23%
Average Income per Game	1 669 696 $
Year to Date Revenue	28 384 828 $
Farm
Home Games Left	23
Average Attendance - %	2 080 - 69,33%
Average Income per Game	97 756 $
Year to Date Revenue	1 661 852 $
Expense
Pro Players Total Salaries	68 350 000 $
Farm Players Total Salaries	3 702 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 429 779 $
Farm Year To Date Expenses	1 721 431 $
Pro Salary Cap To Date	31 201 859 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	38 403 003 $
Farm Estimated Season Revenue	2 248 388 $
Pro Remaining Season Days	74
Pro Expenses Per Days	506 250 $
Pro Estimated Expenses	37 462 500 $
Farm Remaining Season Days	74
Farm Expenses Per Days	27 960 $
Farm Estimated Expenses	2 069 040 $
Estimated Season Expenses	39 531 540 $
Season Salary Cap	68 350 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	2 650 000 $
Estimate Over Minimum Salary Cap of 0 $	68 350 000 $
Current Bank Account	73 683 647 $
Projected Bank Account	74 803 498 $

Pro Players Salaries
Brad Marchand	8 000 000 $ (3)
Alexander Semin	7 500 000 $ (3)
Sergei Bobrovsky	6 500 000 $ (1)
Jason Spezza	6 000 000 $ (2)
Kyle Turris	5 500 000 $ (2)
Anders Lee	5 000 000 $ (4)
Jake Gardiner	4 500 000 $ (3)
Ryan Ellis	4 000 000 $ (1)
Evander Kane	3 500 000 $ (1)
Tim Schaller	2 500 000 $ (3)
Vinnie Hinostroza	2 300 000 $ (1)
Josh Jooris	2 300 000 $ (1)
Xavier Ouellet	2 300 000 $ (1)
Simon Despres	1 800 000 $ (1)
Brenden Dillon	1 700 000 $ (3)
Mathieu Corbeil	1 200 000 $ (1)
Martin Marincin	1 200 000 $ (1)
Blake Comeau	900 000 $ (1)
Joel Armia	900 000 $ (1)
Teddy Blueger	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 68 350 000 $
Year 13 : 40 700 000 $
Year 14 : 29 200 000 $
Year 15 : 5 000 000 $
Salary Average Commitment
Year 12 : 68 350 000 $
Year 13 : 40 700 000 $
Year 14 : 29 200 000 $
Year 15 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 350 000 $
Year 13 : 40 700 000 $
Year 14 : 29 200 000 $
Year 15 : 5 000 000 $

Farm Players Salaries
Jesper Fast	300 000 $ (1)
Miikka Salomaki	265 000 $ (2)
Michael Leighton	185 000 $ (1)
Dale Weise	185 000 $ (3)
Alexander Urbom	170 000 $ (3)
Nikolai Kulemin	165 000 $ (2)
Spencer Machacek	165 000 $ (2)
Keith Kinkaid	165 000 $ (3)
James Sheppard	155 000 $ (2)
Thomas Larkin	150 000 $ (3)
Klas Dahlbeck	120 000 $ (1)
Jordan Caron	120 000 $ (1)
Kirill Lyamin	115 000 $ (3)
Ben Smith	110 000 $ (2)
Marek Viedensky	100 000 $ (3)
Antoine Lafleur	95 000 $ (1)
Zach Whitecloud	92 500 $ (1)
Alexei Marchenko	90 000 $ (1)
Philip McRae	90 000 $ (2)
Ben Ryan (Out of Payroll)	90 000 $ (1)
Ludvig Rensfeldt	85 000 $ (1)
Daniel Audette	75 000 $ (3)
Tyler Pitlick	75 000 $ (1)
Brett Lernout	75 000 $ (3)
Erik Karlsson (foward)	75 000 $ (2)
Henrik Samuelsson	75 000 $ (1)
Dexter Dancs	75 000 $ (2)
Brett Bulmer	70 000 $ (2)
Jaynen Rissling	70 000 $ (1)
Philip Tot	65 000 $ (1)
Dillon Donnelly	65 000 $ (1)
Max Friberg	60 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 12 : 3 792 500 $
Year 13 : 2 205 000 $
Year 14 : 1 035 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 797 500 $
Year 13 : 2 205 000 $
Year 14 : 1 035 000 $
Year 15 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 6 134 - 76,67%
Level 2:	6000 - 57 $ - 4 427 - 73,79%
Level 3:	3000 - 26 $ - 2 489 - 82,96%
Level 4:	5000 - 21 $ - 4 073 - 81,47%
Luxury :	1500 - 133 $ - 1 071 - 71,41%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 428 - 71,41%
Farm Level 2:	1000 - 17 $ - 727 - 72,69%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 195 - 77,42%
Average Income per Game	1 553 162 $
Year to Date Revenue	26 403 748 $
Farm
Home Games Left	22
Average Attendance - %	2 155 - 71,83%
Average Income per Game	96 607 $
Year to Date Revenue	1 738 922 $
Expense
Pro Players Total Salaries	67 300 000 $
Farm Players Total Salaries	2 680 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 700 717 $
Farm Year To Date Expenses	1 242 396 $
Pro Salary Cap To Date	30 472 796 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	35 722 718 $
Farm Estimated Season Revenue	2 125 349 $
Pro Remaining Season Days	74
Pro Expenses Per Days	498 529 $
Pro Estimated Expenses	36 891 146 $
Farm Remaining Season Days	74
Farm Expenses Per Days	20 441 $
Farm Estimated Expenses	1 512 634 $
Estimated Season Expenses	38 403 780 $
Season Salary Cap	67 300 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	3 700 000 $
Estimate Over Minimum Salary Cap of 0 $	67 300 000 $
Current Bank Account	18 643 766 $
Projected Bank Account	18 088 053 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (1)
P.K. Subban	8 000 000 $ (4)
Jack Eichel	7 300 000 $ (1)
Logan Couture	6 000 000 $ (3)
Dan Girardi	5 000 000 $ (2)
Rasmus Ristolainen	4 800 000 $ (1)
Brayden Schenn	4 500 000 $ (1)
Jason Zucker	3 650 000 $ (1)
Tyler Toffoli	3 500 000 $ (1)
Nikita Zaitsev	3 150 000 $ (1)
Jay Beagle	2 700 000 $ (2)
Victor Rask	2 500 000 $ (1)
Jujhar Khaira	1 750 000 $ (2)
Anton Khudobin	900 000 $ (1)
Boo Nieves	900 000 $ (1)
Mackenzie Blackwood	900 000 $ (3)
Louie Caporusso	900 000 $ (1)
Marcus Pettersson	900 000 $ (2)
Carson Soucy	750 000 $ (1)
Patrick Russell	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 67 300 000 $
Year 13 : 25 250 000 $
Year 14 : 14 900 000 $
Year 15 : 8 000 000 $
Salary Average Commitment
Year 12 : 67 300 000 $
Year 13 : 25 250 000 $
Year 14 : 14 900 000 $
Year 15 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 67 300 000 $
Year 13 : 25 250 000 $
Year 14 : 14 900 000 $
Year 15 : 8 000 000 $

Farm Players Salaries
Raphael Diaz	180 000 $ (1)
Kristopher Foucault	150 000 $ (3)
Colby Robak	110 000 $ (2)
Artur Gavrus	110 000 $ (2)
Olivier Roy	110 000 $ (1)
James Wright	100 000 $ (2)
Max Nicastro	100 000 $ (2)
Luca Caputi	95 000 $ (1)
Ryan Howse	90 000 $ (1)
John Quenneville	90 000 $ (3)
Martin Ouellette	90 000 $ (1)
Sebastian Aho (DEF)	90 000 $ (3)
Jake Paterson	90 000 $ (1)
Joachim Nermark	90 000 $ (2)
Brandon Davidson	90 000 $ (1)
Tom Gilbert	90 000 $ (2)
Alexandre R. Picard	90 000 $ (2)
Nicolas Kerdiles (Out of Payroll)	85 000 $ (1)
Austin Madaisky	85 000 $ (1)
Ben Winnett	80 000 $ (1)
Austen Brassard	80 000 $ (2)
Johan Sundstrom	80 000 $ (1)
Alexei Semenov	80 000 $ (1)
Philip Lane	80 000 $ (1)
Benjamin Casavant	75 000 $ (1)
Sebastian Collberg	75 000 $ (1)
Luke Philp	75 000 $ (3)
Peter Cehlarik	75 000 $ (3)
Samuel Kurker (Out of Payroll)	70 000 $ (1)
Matthew Deblouw	65 000 $ (1)
Max Gardiner	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 12 : 2 835 000 $
Year 13 : 1 250 000 $
Year 14 : 480 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 835 000 $
Year 13 : 1 250 000 $
Year 14 : 480 000 $
Year 15 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 70 $ - 7 746 - 96,82%
Level 2:	6000 - 50 $ - 5 414 - 90,24%
Level 3:	3000 - 30 $ - 2 320 - 77,33%
Level 4:	5000 - 10 $ - 4 630 - 92,60%
Luxury :	1000 - 90 $ - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 20 $ - 1 992 - 99,62%
Farm Level 2:	1000 - 7 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	21 110 - 91,78%
Average Income per Game	1 441 226 $
Year to Date Revenue	24 500 840 $
Farm
Home Games Left	23
Average Attendance - %	2 992 - 99,75%
Average Income per Game	67 930 $
Year to Date Revenue	1 154 809 $
Expense
Pro Players Total Salaries	70 550 000 $
Farm Players Total Salaries	2 900 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 845 399 $
Farm Year To Date Expenses	1 380 528 $
Pro Salary Cap To Date	31 617 457 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	33 148 195 $
Farm Estimated Season Revenue	1 562 389 $
Pro Remaining Season Days	74
Pro Expenses Per Days	522 426 $
Pro Estimated Expenses	38 659 524 $
Farm Remaining Season Days	74
Farm Expenses Per Days	22 059 $
Farm Estimated Expenses	1 632 366 $
Estimated Season Expenses	40 291 890 $
Season Salary Cap	70 550 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	450 000 $
Estimate Over Minimum Salary Cap of 0 $	70 550 000 $
Current Bank Account	49 901 997 $
Projected Bank Account	44 320 691 $

Pro Players Salaries
John Tavares	9 000 000 $ (4)
Martin Havlat	7 900 000 $ (2)
T.J. Oshie	6 500 000 $ (1)
Frederik Andersen	5 800 000 $ (2)
Artemi Panarin	5 500 000 $ (1)
John Klingberg	5 050 000 $ (1)
Ladislav Smid	4 150 000 $ (2)
Sami Vatanen	3 800 000 $ (1)
Andrej Meszaros	3 300 000 $ (1)
Connor Murphy	2 800 000 $ (1)
Esa Lindell	2 800 000 $ (1)
Maxim Trunev	2 650 000 $ (2)
Michael Raffl	2 300 000 $ (1)
Charlie Lindgren	2 300 000 $ (1)
Anton Lander	1 800 000 $ (1)
Christopher DiDomenico	1 300 000 $ (2)
Andrew Ladd	900 000 $ (1)
Anthony Beauvillier	900 000 $ (3)
Anthony Cirelli	900 000 $ (2)
Andreas Johnsson	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 12 : 70 550 000 $
Year 13 : 33 500 000 $
Year 14 : 9 900 000 $
Year 15 : 9 000 000 $
Salary Average Commitment
Year 12 : 69 150 000 $
Year 13 : 33 400 000 $
Year 14 : 9 900 000 $
Year 15 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 550 000 $
Year 13 : 33 500 000 $
Year 14 : 9 900 000 $
Year 15 : 9 000 000 $

Farm Players Salaries
Matt Bartkowski	200 000 $ (1)
Brian Gibbons	180 000 $ (1)
Jordan Nolan	165 000 $ (2)
Peter Delmas	140 000 $ (2)
Victor Antipin	140 000 $ (1)
Eric O'dell (Out of Payroll)	140 000 $ (1)
Harri Sateri	140 000 $ (2)
Jyrki Jokipakka	110 000 $ (2)
Corban Knight	100 000 $ (3)
Lukas Krajicek	100 000 $ (1)
Julien Pelletier	95 000 $ (2)
Pierre Engvall	92 500 $ (1)
Jacob De La Rose	90 000 $ (1)
Frederick Gaudreau	90 000 $ (2)
Justin Sefton	90 000 $ (3)
Eric Comrie	90 000 $ (3)
Carsen Twarynski	90 000 $ (3)
Matia Marcantuoni	80 000 $ (2)
Dylan Blujus	80 000 $ (1)
Robin Kovacs	80 000 $ (1)
Jesper Pettersson	80 000 $ (1)
Carter Ashton	80 000 $ (3)
Trevor Moore	77 500 $ (1)
Chris Bigras	75 000 $ (2)
Blake Speers	75 000 $ (2)
Maxim Letunov	75 000 $ (3)
Alexander Dergachyov	75 000 $ (3)
David Musil	70 000 $ (1)
Dante Salituro	70 000 $ (3)
Tanner Richard	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 3 040 000 $
Year 13 : 1 640 000 $
Year 14 : 670 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 040 000 $
Year 13 : 1 640 000 $
Year 14 : 670 000 $
Year 15 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 5 659 - 80,84%
Level 2:	5000 - 60 $ - 4 120 - 82,40%
Level 3:	2000 - 35 $ - 1 823 - 91,16%
Level 4:	4000 - 20 $ - 3 982 - 99,55%
Luxury :	1000 - 200 $ - 761 - 76,09%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 624 - 81,21%
Farm Level 2:	1000 - 15 $ - 958 - 95,76%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	16 345 - 86,03%
Average Income per Game	1 552 196 $
Year to Date Revenue	27 939 534 $
Farm
Home Games Left	23
Average Attendance - %	2 582 - 86,06%
Average Income per Game	103 256 $
Year to Date Revenue	1 755 349 $
Expense
Pro Players Total Salaries	62 785 000 $
Farm Players Total Salaries	2 887 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 926 993 $
Farm Year To Date Expenses	1 181 176 $
Pro Salary Cap To Date	28 699 040 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 148 319 $
Farm Estimated Season Revenue	2 374 884 $
Pro Remaining Season Days	74
Pro Expenses Per Days	465 331 $
Pro Estimated Expenses	34 434 494 $
Farm Remaining Season Days	74
Farm Expenses Per Days	21 967 $
Farm Estimated Expenses	1 625 558 $
Estimated Season Expenses	36 060 052 $
Season Salary Cap	62 785 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	8 215 000 $
Estimate Over Minimum Salary Cap of 0 $	62 785 000 $
Current Bank Account	49 550 716 $
Projected Bank Account	50 013 867 $

Pro Players Salaries
Leon Draisaitl	8 000 000 $ (2)
Steve Mason	6 250 000 $ (1)
TJ Brodie	6 000 000 $ (4)
Tyler Ennis	5 500 000 $ (3)
Zach Bogosian	5 500 000 $ (3)
Nick Bonino	5 000 000 $ (2)
Adam Henrique	5 000 000 $ (2)
Conor Sheary	4 150 000 $ (2)
Aaron Dell	2 650 000 $ (2)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (1)
Anthony Duclair	2 500 000 $ (2)
Tobias Rieder	1 800 000 $ (1)
Josh Archibald	1 500 000 $ (2)
Magnus Paajarvi	1 200 000 $ (1)
Mark Jankowski	900 000 $ (1)
Jason Dickinson	900 000 $ (3)
Mirco Mueller	900 000 $ (2)
Ron Hainsey	900 000 $ (1)
Andrei Svechnikov	900 000 $ (3)
Ryan Graves	735 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 62 785 000 $
Year 13 : 48 500 000 $
Year 14 : 18 800 000 $
Year 15 : 6 000 000 $
Salary Average Commitment
Year 12 : 60 685 000 $
Year 13 : 46 400 000 $
Year 14 : 16 700 000 $
Year 15 : 3 900 000 $
Salary Cap with 1 Way Contract
Year 12 : 62 785 000 $
Year 13 : 48 500 000 $
Year 14 : 18 800 000 $
Year 15 : 6 000 000 $

Farm Players Salaries
John Moore	180 000 $ (1)
Scott Darling	150 000 $ (2)
Jake Hansen	150 000 $ (2)
Jonas Hiller	140 000 $ (2)
Damien Brunner	140 000 $ (2)
Nigel Dawes	140 000 $ (2)
Marek Zagrapan	120 000 $ (1)
Ivan Vishnevskiy	120 000 $ (1)
Joe Morrow	110 000 $ (2)
Timo Pielmeier	100 000 $ (3)
Jeremy Price	100 000 $ (1)
Jimmy Lodge	100 000 $ (1)
Andrej Sastny	100 000 $ (1)
Dennis Gilbert	92 500 $ (1)
Dennis Rasmussen	90 000 $ (2)
Slater Koekkoek	90 000 $ (2)
Brett Ponich	85 000 $ (1)
Brendan Woods	80 000 $ (1)
Joey Leach	80 000 $ (1)
Matej Stransky	80 000 $ (1)
Daultan Leveille (Out of Payroll)	80 000 $ (1)
Miles Gendron	75 000 $ (3)
Connor Chatham	75 000 $ (3)
Emile Poirier	75 000 $ (2)
Kevin Lynch	75 000 $ (1)
Emil Lundberg	70 000 $ (1)
Samuel Fejes	70 000 $ (1)
Henrik Bjorklund	70 000 $ (2)
Ivan Telegin	70 000 $ (1)
Lukas Sutter	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 2 967 500 $
Year 13 : 1 405 000 $
Year 14 : 250 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 967 500 $
Year 13 : 1 405 000 $
Year 14 : 250 000 $
Year 15 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 6 706 - 83,83%
Level 2:	5000 - 50 $ - 4 997 - 99,95%
Level 3:	2000 - 35 $ - 1 883 - 94,14%
Level 4:	4000 - 20 $ - 3 967 - 99,18%
Luxury :	1000 - 140 $ - 1 000 - 99,96%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 240 - 62,01%
Farm Level 2:	1000 - 20 $ - 638 - 63,84%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	18 553 - 92,77%
Average Income per Game	1 594 060 $
Year to Date Revenue	28 693 077 $
Farm
Home Games Left	23
Average Attendance - %	1 879 - 62,62%
Average Income per Game	99 443 $
Year to Date Revenue	1 690 534 $
Expense
Pro Players Total Salaries	70 925 000 $
Farm Players Total Salaries	2 692 889 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 944 481 $
Farm Year To Date Expenses	1 240 950 $
Pro Salary Cap To Date	29 716 546 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	35 069 316 $
Farm Estimated Season Revenue	2 287 193 $
Pro Remaining Season Days	74
Pro Expenses Per Days	525 184 $
Pro Estimated Expenses	38 863 616 $
Farm Remaining Season Days	74
Farm Expenses Per Days	20 536 $
Farm Estimated Expenses	1 519 664 $
Estimated Season Expenses	40 383 280 $
Season Salary Cap	70 925 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	75 000 $
Estimate Over Minimum Salary Cap of 0 $	70 925 000 $
Current Bank Account	12 917 853 $
Projected Bank Account	9 891 082 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (3)
Jonathan Marchessault	6 500 000 $ (4)
Gabriel Landeskog	6 300 000 $ (1)
Kyle Okposo	6 150 000 $ (2)
Dustin Brown	5 250 000 $ (1)
Petr Mrazek	4 800 000 $ (1)
Tyler Bozak	4 150 000 $ (1)
Nino Niederreiter	3 650 000 $ (2)
Dmitri Orlov	3 300 000 $ (1)
David Backes	3 250 000 $ (1)
Dylan DeMelo	2 850 000 $ (2)
David Rittich (Out of Payroll)	2 300 000 $ (1)
Justin Braun	2 300 000 $ (1)
Matt Irwin	2 300 000 $ (1)
Justin Holl	2 300 000 $ (1)
Pierre-Edouard Bellemare	1 800 000 $ (1)
Brendan Smith	1 800 000 $ (1)
Vladislav Namestnikov	1 500 000 $ (2)
Bryan Rust	1 200 000 $ (1)
John Marino	925 000 $ (1)
Tyler Motte	900 000 $ (2)
Marco Scandella	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 70 925 000 $
Year 13 : 28 050 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $
Salary Average Commitment
Year 12 : 70 925 000 $
Year 13 : 28 050 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 925 000 $
Year 13 : 28 050 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $

Farm Players Salaries
Anthony Bitetto	225 000 $ (2)
Sam Brittain	110 000 $ (2)
Cody Almond	110 000 $ (1)
Casey Pierro-Zabotel	100 000 $ (1)
Brandon Burlon	100 000 $ (1)
Albert Yarullin	100 000 $ (1)
Jonathan-Ismael Diaby	100 000 $ (1)
Laurent Brossoit	90 000 $ (1)
Michael Paliotta	90 000 $ (3)
Alexandre Picard	90 000 $ (2)
Daniel Carr	90 000 $ (1)
Ryan Tesink	90 000 $ (2)
Dick Axelsson	90 000 $ (2)
Ryan Button	90 000 $ (3)
Peter Andersson	90 000 $ (3)
Hunter Shinkaruk	85 000 $ (1)
Andrey Pedan	85 000 $ (1)
Francis Beauvillier	85 000 $ (1)
Marcel Goc	80 000 $ (2)
Eric Knodel	80 000 $ (2)
Kirill Kabanov	80 000 $ (1)
Linus Arnesson	75 000 $ (1)
Daniel Moynihan	75 000 $ (3)
Oscar Dansk	75 000 $ (2)
Bobby Butler	70 000 $ (2)
Corey Cowick	70 000 $ (2)
Louis-Marc Aubry	70 000 $ (1)
Philippe Myers	67 889 $ (1)
Brett Sutter	65 000 $ (1)
Jozef Balej	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 2 692 889 $
Year 13 : 1 325 000 $
Year 14 : 345 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 692 889 $
Year 13 : 1 325 000 $
Year 14 : 345 000 $
Year 15 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 90 $ - 6 448 - 80,60%
Level 2:	5000 - 50 $ - 4 991 - 99,81%
Level 3:	2000 - 36 $ - 1 764 - 88,21%
Level 4:	4000 - 25 $ - 2 971 - 74,28%
Luxury :	1000 - 180 $ - 844 - 84,40%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 536 - 76,81%
Farm Level 2:	1000 - 15 $ - 952 - 95,23%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	17 018 - 85,09%
Average Income per Game	1 567 369 $
Year to Date Revenue	28 212 639 $
Farm
Home Games Left	22
Average Attendance - %	2 489 - 82,95%
Average Income per Game	98 675 $
Year to Date Revenue	1 776 155 $
Expense
Pro Players Total Salaries	67 067 500 $
Farm Players Total Salaries	2 640 917 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 601 364 $
Farm Year To Date Expenses	1 251 157 $
Pro Salary Cap To Date	30 373 417 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 482 114 $
Farm Estimated Season Revenue	2 170 856 $
Pro Remaining Season Days	74
Pro Expenses Per Days	496 820 $
Pro Estimated Expenses	36 764 680 $
Farm Remaining Season Days	74
Farm Expenses Per Days	20 154 $
Farm Estimated Expenses	1 491 396 $
Estimated Season Expenses	38 256 076 $
Season Salary Cap	67 067 500 $
Estimate Under Maximum Salary Cap of 71 000 000 $	3 932 500 $
Estimate Over Minimum Salary Cap of 0 $	67 067 500 $
Current Bank Account	16 906 821 $
Projected Bank Account	15 303 715 $

Pro Players Salaries
Zach Parise	9 250 000 $ (3)
Corey Perry	8 750 000 $ (1)
David Krejci	7 000 000 $ (2)
Elias Lindholm	6 000 000 $ (4)
Keith Yandle	5 750 000 $ (1)
Brett Connolly	4 500 000 $ (4)
Neal Pionk	4 000 000 $ (4)
Michael Del Zotto	4 000 000 $ (3)
Alexander Wennberg	3 800 000 $ (1)
Louis Domingue	3 700 000 $ (1)
Markus Hannikainen	1 500 000 $ (1)
Shane Prince	1 500 000 $ (1)
Joakim Andersson	1 250 000 $ (1)
Alex Kerfoot	900 000 $ (1)
Derrick Pouliot (Out of Payroll)	900 000 $ (1)
Conor Garland	900 000 $ (2)
Brett Kulak	900 000 $ (1)
Madison Bowey	900 000 $ (2)
Antti Raanta	900 000 $ (1)
Nick Ebert	800 000 $ (1)
Victor Olofsson	767 500 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 67 967 500 $
Year 13 : 36 550 000 $
Year 14 : 27 750 000 $
Year 15 : 14 500 000 $
Salary Average Commitment
Year 12 : 66 717 500 $
Year 13 : 36 050 000 $
Year 14 : 27 250 000 $
Year 15 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 67 967 500 $
Year 13 : 36 550 000 $
Year 14 : 27 750 000 $
Year 15 : 14 500 000 $

Farm Players Salaries
Miles Wood	180 000 $ (1)
Josh Anderson	180 000 $ (1)
Seth Helgeson (Out of Payroll)	140 000 $ (2)
Christian Thomas	110 000 $ (2)
Brad Malone	110 000 $ (2)
Oskars Bartulis	110 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (2)
Linden Rowat	90 000 $ (2)
Rostislav Olesz	90 000 $ (2)
Myles Bell	90 000 $ (3)
Mark Alt	90 000 $ (2)
Denis Bodrov	90 000 $ (1)
Chet Pickard	90 000 $ (1)
Colin Sullivan	85 000 $ (1)
Patrick McNally	85 000 $ (1)
Derek Rodwell	80 000 $ (3)
Tomas Surovy	80 000 $ (2)
Christoffer Ehn	75 917 $ (1)
Jack Dougherty	75 000 $ (3)
Nick Magyar	75 000 $ (2)
Deven Sideroff	75 000 $ (3)
Chase de Leo	75 000 $ (2)
Samuel Noreau	75 000 $ (2)
Philippe Hudon	75 000 $ (2)
Edwin Minney	75 000 $ (2)
Olivier Archambault	70 000 $ (2)
Michael Downing	70 000 $ (1)
Ryan Martindale	65 000 $ (1)
Ruslan Bashkirov	65 000 $ (1)
Travis Ewanyk	60 000 $ (2)
Brandon Hynes	55 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 12 : 2 780 917 $
Year 13 : 1 685 000 $
Year 14 : 320 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 780 917 $
Year 13 : 1 685 000 $
Year 14 : 320 000 $
Year 15 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 5 705 - 71,31%
Level 2:	5000 - 60 $ - 4 064 - 81,28%
Level 3:	2000 - 40 $ - 1 584 - 79,22%
Level 4:	4000 - 25 $ - 2 922 - 73,06%
Luxury :	1000 - 185 $ - 821 - 82,11%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 638 - 81,88%
Farm Level 2:	1000 - 15 $ - 943 - 94,26%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	15 097 - 75,48%
Average Income per Game	1 503 813 $
Year to Date Revenue	27 068 636 $
Farm
Home Games Left	23
Average Attendance - %	2 580 - 86,01%
Average Income per Game	103 613 $
Year to Date Revenue	1 761 423 $
Expense
Pro Players Total Salaries	69 700 000 $
Farm Players Total Salaries	2 218 417 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 671 681 $
Farm Year To Date Expenses	990 483 $
Pro Salary Cap To Date	31 443 746 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	33 083 888 $
Farm Estimated Season Revenue	2 383 102 $
Pro Remaining Season Days	74
Pro Expenses Per Days	516 176 $
Pro Estimated Expenses	38 197 024 $
Farm Remaining Season Days	74
Farm Expenses Per Days	17 047 $
Farm Estimated Expenses	1 261 478 $
Estimated Season Expenses	39 458 502 $
Season Salary Cap	69 700 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 300 000 $
Estimate Over Minimum Salary Cap of 0 $	69 700 000 $
Current Bank Account	37 748 835 $
Projected Bank Account	33 757 323 $

Pro Players Salaries
Pavel Datsyuk	7 650 000 $ (1)
Ryan Suter	7 000 000 $ (2)
Bryan Little	6 500 000 $ (2)
Jussi Jokinen	6 000 000 $ (3)
Teuvo Teravainen	6 000 000 $ (5)
Matt Murray	5 750 000 $ (3)
Brent Seabrook	4 850 000 $ (1)
Chris Kreider	4 500 000 $ (2)
Corey Crawford	4 250 000 $ (2)
Jacob Trouba	3 500 000 $ (2)
Nate Thompson	3 000 000 $ (1)
Nathan Beaulieu	1 800 000 $ (1)
Drake Caggiula	1 700 000 $ (2)
Eric Wellwood	1 500 000 $ (1)
Anton Rodin	1 200 000 $ (1)
Linden Vey	900 000 $ (1)
Brock McGinn	900 000 $ (1)
Mikhail Sergachev	900 000 $ (3)
Jordan Schmaltz	900 000 $ (1)
Oliver Bjorkstrand	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 69 700 000 $
Year 13 : 46 100 000 $
Year 14 : 18 650 000 $
Year 15 : 6 000 000 $
Salary Average Commitment
Year 12 : 69 400 000 $
Year 13 : 45 800 000 $
Year 14 : 18 350 000 $
Year 15 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 700 000 $
Year 13 : 46 100 000 $
Year 14 : 18 650 000 $
Year 15 : 6 000 000 $

Farm Players Salaries
Michael Hutchinson	110 000 $ (1)
Brandon Manning	110 000 $ (2)
Jordan Szwarz	100 000 $ (1)
Marcel Noebels	100 000 $ (1)
Andreas Nodl (Out of Payroll)	90 000 $ (1)
Patrik Bartosak	90 000 $ (1)
Max Reinhart (Out of Payroll)	90 000 $ (1)
Corey Tropp	90 000 $ (3)
Paul Postma	90 000 $ (1)
John McFarland	90 000 $ (2)
Maksim Mayorov	90 000 $ (1)
Magnus Hellberg	90 000 $ (1)
Joonas Nattinen	80 000 $ (1)
Dylan Olsen	80 000 $ (1)
James Livingston	80 000 $ (2)
Mikhail Vorobyev	78 417 $ (1)
Connor Hurley	75 000 $ (3)
Niklas Hansson	75 000 $ (2)
Anthony Florentino	75 000 $ (2)
Avery Peterson	75 000 $ (2)
Ryan Fitzgerald	75 000 $ (2)
Taylor Cammarata	75 000 $ (2)
Jordy Stallard	75 000 $ (2)
Brandon Hickey	75 000 $ (3)
Curtis Mckenzie	70 000 $ (1)
Loik Leveille	70 000 $ (3)
Matt Mackenzie	70 000 $ (2)
Nick Petersen	65 000 $ (1)
Matt Buckles	65 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 2 398 417 $
Year 13 : 1 110 000 $
Year 14 : 310 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 398 417 $
Year 13 : 1 110 000 $
Year 14 : 310 000 $
Year 15 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 90 $ - 6 543 - 93,47%
Level 2:	5000 - 65 $ - 3 868 - 77,37%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 990 - 99,75%
Luxury :	1000 - 175 $ - 913 - 91,25%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 594 - 79,70%
Farm Level 2:	1000 - 15 $ - 961 - 96,09%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	17 314 - 91,12%
Average Income per Game	1 595 721 $
Year to Date Revenue	27 127 254 $
Farm
Home Games Left	22
Average Attendance - %	2 555 - 85,16%
Average Income per Game	101 793 $
Year to Date Revenue	1 832 278 $
Expense
Pro Players Total Salaries	69 400 000 $
Farm Players Total Salaries	2 580 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 673 167 $
Farm Year To Date Expenses	1 325 487 $
Pro Salary Cap To Date	31 448 180 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	36 701 579 $
Farm Estimated Season Revenue	2 239 451 $
Pro Remaining Season Days	74
Pro Expenses Per Days	513 971 $
Pro Estimated Expenses	38 033 854 $
Farm Remaining Season Days	74
Farm Expenses Per Days	19 706 $
Farm Estimated Expenses	1 458 244 $
Estimated Season Expenses	39 492 098 $
Season Salary Cap	69 400 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 600 000 $
Estimate Over Minimum Salary Cap of 0 $	69 400 000 $
Current Bank Account	11 391 074 $
Projected Bank Account	10 840 006 $

Pro Players Salaries
Nicklas Backstrom	9 500 000 $ (5)
Erik Karlsson	8 500 000 $ (2)
Blake Wheeler	8 000 000 $ (3)
Ben Bishop	6 500 000 $ (4)
J.T. Miller	6 000 000 $ (4)
Anthony Mantha	4 500 000 $ (4)
Justin Schultz	4 000 000 $ (3)
Mika Zibanejad	3 000 000 $ (1)
Alex Chiasson	3 000 000 $ (3)
Carl Hagelin	2 800 000 $ (1)
Chris Tierney	2 300 000 $ (1)
Brandon Tanev	1 800 000 $ (1)
Brandon Pirri	1 800 000 $ (1)
Martin Erat	1 425 000 $ (2)
Igor Shesterkin	925 000 $ (1)
Ryan Pulock	900 000 $ (2)
Mike Green	900 000 $ (1)
Lawson Crouse	900 000 $ (3)
Joshua Morrissey	900 000 $ (1)
Marcus Hogberg	900 000 $ (3)
Korbanian Holzer	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 69 400 000 $
Year 13 : 54 125 000 $
Year 14 : 43 300 000 $
Year 15 : 26 500 000 $
Salary Average Commitment
Year 12 : 68 100 000 $
Year 13 : 52 825 000 $
Year 14 : 42 000 000 $
Year 15 : 25 200 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 400 000 $
Year 13 : 54 125 000 $
Year 14 : 43 300 000 $
Year 15 : 26 500 000 $

Farm Players Salaries
Andrew Desjardins	200 000 $ (1)
Jordan Oesterle	180 000 $ (1)
Tim Heed	175 000 $ (2)
Stanislav Galiev	175 000 $ (2)
Anders Lindback (Out of Payroll)	150 000 $ (2)
Cory Conacher	142 500 $ (2)
Matt Tennyson	140 000 $ (2)
Justin Peters	120 000 $ (2)
Jakub Kindl	120 000 $ (2)
Cory Emmerton	102 500 $ (2)
Mark Borowiecki	100 000 $ (1)
Kevin Marshall (Out of Payroll)	100 000 $ (2)
Jordon Southorn	90 000 $ (1)
Lucas Wallmark	90 000 $ (2)
Brendan Perlini	90 000 $ (3)
Nikolai Prokhorkin	90 000 $ (3)
Drayson Bowman	85 000 $ (1)
Marc-Olivier Roy (Out of Payroll)	80 000 $ (3)
Shane Eiserman	75 000 $ (3)
Evan Allen	75 000 $ (2)
Viktor Crus-Rydberg	75 000 $ (2)
Wiley Sherman	75 000 $ (2)
Alex Coulombe	75 000 $ (3)
Zakhar Arzamastsev	75 000 $ (3)
Luke Lockhart	75 000 $ (3)
Fabian Gunnarsson	55 000 $ (1)
Tyler Hill	50 000 $ (1)
Francois Tremblay	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 12 : 2 910 000 $
Year 13 : 2 100 000 $
Year 14 : 560 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 910 000 $
Year 13 : 2 100 000 $
Year 14 : 560 000 $
Year 15 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - 95 $ - 5 738 - 71,72%
Level 2:	6000 - 67 $ - 3 720 - 62,00%
Level 3:	3000 - 38 $ - 1 675 - 55,83%
Level 4:	4000 - 28 $ - 2 546 - 63,65%
Luxury :	1000 - 185 $ - 867 - 86,69%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 36 $ - 1 540 - 76,98%
Farm Level 2:	1000 - 18 $ - 706 - 70,59%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	14 545 - 66,11%
Average Income per Game	1 522 872 $
Year to Date Revenue	25 888 824 $
Farm
Home Games Left	23
Average Attendance - %	2 246 - 74,85%
Average Income per Game	97 350 $
Year to Date Revenue	1 654 953 $
Expense
Pro Players Total Salaries	65 475 000 $
Farm Players Total Salaries	2 962 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 952 202 $
Farm Year To Date Expenses	1 485 791 $
Pro Salary Cap To Date	30 724 267 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	35 026 056 $
Farm Estimated Season Revenue	2 239 054 $
Pro Remaining Season Days	74
Pro Expenses Per Days	485 110 $
Pro Estimated Expenses	35 898 140 $
Farm Remaining Season Days	74
Farm Expenses Per Days	22 518 $
Farm Estimated Expenses	1 666 332 $
Estimated Season Expenses	37 564 472 $
Season Salary Cap	65 475 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	5 525 000 $
Estimate Over Minimum Salary Cap of 0 $	65 475 000 $
Current Bank Account	78 579 293 $
Projected Bank Account	78 279 931 $

Pro Players Salaries
Travis Zajac	6 000 000 $ (1)
Thomas Greiss	5 750 000 $ (2)
Mikael Granlund	5 700 000 $ (1)
Thomas Vanek	5 700 000 $ (3)
Cam Barker	5 500 000 $ (1)
Marc Staal	5 500 000 $ (1)
Tomas Tatar	5 500 000 $ (4)
Nick Bjugstad	4 000 000 $ (2)
Zack Kassian	3 650 000 $ (2)
Dennis Seidenberg	3 500 000 $ (1)
Micheal Ferland	2 800 000 $ (1)
Markus Nutivaara	2 100 000 $ (1)
Michael Frolik (Out of Payroll)	1 800 000 $ (1)
Kevin Poulin	1 700 000 $ (3)
Steven Kampfer	1 600 000 $ (1)
Viktor Tikhonov	1 500 000 $ (2)
Maxim Lapierre	1 350 000 $ (2)
Troy Terry	925 000 $ (1)
Reid Boucher	900 000 $ (1)
Tom Wilson	900 000 $ (1)
Shea Theodore	900 000 $ (2)
Jake Walman (Out of Payroll)	750 000 $ (3)
Ryan Macinnis (Out of Payroll)	750 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 12 : 68 775 000 $
Year 13 : 31 550 000 $
Year 14 : 13 650 000 $
Year 15 : 5 500 000 $
Salary Average Commitment
Year 12 : 68 775 000 $
Year 13 : 31 550 000 $
Year 14 : 13 650 000 $
Year 15 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 775 000 $
Year 13 : 31 550 000 $
Year 14 : 13 650 000 $
Year 15 : 5 500 000 $

Farm Players Salaries
Adam Lowry	250 000 $ (2)
Jeremie Blain (Out of Payroll)	180 000 $ (1)
Trevor Van Riemsdyk	180 000 $ (1)
Joakim Ryan	180 000 $ (1)
Erik Gustafsson (Out of Payroll)	180 000 $ (1)
Tommy Wingels	150 000 $ (2)
Dalton Prout	140 000 $ (2)
Connor Brown	140 000 $ (2)
Iiro Pakarinen	140 000 $ (1)
Maxime Lagace	120 000 $ (1)
Sergey Kalinin	120 000 $ (1)
Maxim Shalunov	110 000 $ (2)
Chris Conner	100 000 $ (1)
Tom Wandell	95 000 $ (2)
Brad Ross	95 000 $ (1)
Tomas Hyka	95 000 $ (1)
Mathieu Carle	92 500 $ (1)
Harrison Ruopp	90 000 $ (2)
Nicklas Jensen	90 000 $ (2)
Antoine Samuel	90 000 $ (3)
Barry Brust	90 000 $ (1)
Anthony Peluso	85 000 $ (1)
Antoine Bibeau	80 000 $ (2)
Ben Maxwell	80 000 $ (1)
Samuel Morin	75 000 $ (3)
Eric Roy	70 000 $ (1)
Dalton Smith	70 000 $ (1)
Joel Mustonen	70 000 $ (1)
Emil Djuse	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 12 : 3 322 500 $
Year 13 : 1 375 000 $
Year 14 : 165 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 322 500 $
Year 13 : 1 375 000 $
Year 14 : 165 000 $
Year 15 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - 88 $ - 7 419 - 92,73%
Level 2:	5000 - 55 $ - 4 989 - 99,78%
Level 3:	2000 - 33 $ - 1 901 - 95,06%
Level 4:	4000 - 18 $ - 3 989 - 99,73%
Luxury :	1000 - 185 $ - 808 - 80,83%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 543 - 77,16%
Farm Level 2:	1000 - 15 $ - 942 - 94,17%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 106 - 95,53%
Average Income per Game	1 695 843 $
Year to Date Revenue	28 829 326 $
Farm
Home Games Left	22
Average Attendance - %	2 485 - 82,83%
Average Income per Game	98 803 $
Year to Date Revenue	1 778 446 $
Expense
Pro Players Total Salaries	64 275 000 $
Farm Players Total Salaries	2 222 412 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 383 981 $
Farm Year To Date Expenses	1 051 865 $
Pro Salary Cap To Date	31 156 031 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	39 004 382 $
Farm Estimated Season Revenue	2 173 656 $
Pro Remaining Season Days	74
Pro Expenses Per Days	476 287 $
Pro Estimated Expenses	35 245 238 $
Farm Remaining Season Days	74
Farm Expenses Per Days	17 077 $
Farm Estimated Expenses	1 263 698 $
Estimated Season Expenses	36 508 936 $
Season Salary Cap	64 275 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	6 725 000 $
Estimate Over Minimum Salary Cap of 0 $	64 275 000 $
Current Bank Account	19 558 074 $
Projected Bank Account	24 227 176 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (2)
Paul Stastny	9 000 000 $ (4)
Dion Phaneuf	8 000 000 $ (1)
Marian Gaborik	7 650 000 $ (2)
Henrik Lundqvist	7 500 000 $ (1)
Ryan Johansen (Out of Payroll)	6 650 000 $ (2)
Torey Krug	5 000 000 $ (4)
Ryan Strome	4 800 000 $ (1)
Michal Repik	1 825 000 $ (3)
Roman Horak	1 800 000 $ (1)
David Rundblad	1 750 000 $ (1)
Malcolm Subban	900 000 $ (2)
Dylan Strome	900 000 $ (2)
Jake Virtanen	900 000 $ (2)
Pavel Buchnevich	900 000 $ (2)
Anthony DeAngelo	900 000 $ (2)
Brock Boeser	900 000 $ (1)
Filip Hronek	900 000 $ (3)
Quinn Hughes	900 000 $ (3)
Frans Nielsen	900 000 $ (1)
Devon Toews	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 72 275 000 $
Year 13 : 45 925 000 $
Year 14 : 17 625 000 $
Year 15 : 14 000 000 $
Salary Average Commitment
Year 12 : 71 225 000 $
Year 13 : 44 875 000 $
Year 14 : 17 625 000 $
Year 15 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 72 275 000 $
Year 13 : 45 925 000 $
Year 14 : 17 625 000 $
Year 15 : 14 000 000 $

Farm Players Salaries
Brendan Leipsic	175 000 $ (2)
Brandon Archibald	100 000 $ (3)
Ryan Wilson	100 000 $ (1)
Juraj Mikus	100 000 $ (1)
Mark Olver	100 000 $ (1)
Cody Sol	100 000 $ (3)
Marek Langhamer	90 000 $ (3)
Rob O'Gara	90 000 $ (1)
Zach Redmond	90 000 $ (1)
Nicolas Deslauriers	90 000 $ (2)
Eric Robinson	87 413 $ (1)
Andre Petersson	80 000 $ (2)
Hannu Toivonen	80 000 $ (1)
Brycen Martin	75 000 $ (3)
Michael Bunting	75 000 $ (3)
Drew Schiestel	75 000 $ (1)
Colton Gillies	70 000 $ (1)
Quentin Shore	70 000 $ (1)
Niclas Bergfors	70 000 $ (1)
Alexander Svitov	70 000 $ (1)
Radek Smolenak	70 000 $ (1)
T.J. Hensick	70 000 $ (1)
Justin Kea	70 000 $ (1)
Etienne Brodeur	65 000 $ (1)
Jason Jaffray	60 000 $ (1)
Jakub Izacky	50 000 $ (1)
Ryan Rehill	50 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 12 : 2 222 412 $
Year 13 : 785 000 $
Year 14 : 440 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 222 412 $
Year 13 : 785 000 $
Year 14 : 440 000 $
Year 15 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - 90 $ - 6 798 - 84,98%
Level 2:	6000 - 60 $ - 4 296 - 71,60%
Level 3:	3000 - 32 $ - 2 375 - 79,18%
Level 4:	4000 - 25 $ - 2 982 - 74,56%
Luxury :	1000 - 188 $ - 792 - 79,24%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 40 $ - 1 320 - 65,98%
Farm Level 2:	1000 - 22 $ - 562 - 56,21%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	17 244 - 78,38%
Average Income per Game	1 631 538 $
Year to Date Revenue	27 736 145 $
Farm
Home Games Left	22
Average Attendance - %	1 882 - 62,72%
Average Income per Game	97 699 $
Year to Date Revenue	1 758 575 $
Expense
Pro Players Total Salaries	67 225 000 $
Farm Players Total Salaries	3 214 167 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 859 733 $
Farm Year To Date Expenses	1 477 427 $
Pro Salary Cap To Date	30 631 802 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 525 373 $
Farm Estimated Season Revenue	2 149 369 $
Pro Remaining Season Days	74
Pro Expenses Per Days	497 978 $
Pro Estimated Expenses	36 850 372 $
Farm Remaining Season Days	74
Farm Expenses Per Days	24 369 $
Farm Estimated Expenses	1 803 306 $
Estimated Season Expenses	38 653 678 $
Season Salary Cap	67 225 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	3 775 000 $
Estimate Over Minimum Salary Cap of 0 $	67 225 000 $
Current Bank Account	20 382 334 $
Projected Bank Account	21 403 398 $

Pro Players Salaries
Joe Thornton	7 850 000 $ (1)
Tuukka Rask	7 600 000 $ (3)
Shea Weber	7 500 000 $ (1)
Patrice Bergeron	7 000 000 $ (3)
Bo Horvat	5 000 000 $ (3)
Charlie Coyle	4 500 000 $ (2)
Seth Jones	3 800 000 $ (1)
Craig Smith	3 650 000 $ (2)
Matt Grzelcyk	3 500 000 $ (3)
Johnny Boychuk	2 800 000 $ (1)
Mattew Calvert	2 650 000 $ (1)
Jonas Brodin	2 300 000 $ (1)
Anders Bjork	2 100 000 $ (2)
Frank Vatrano	1 800 000 $ (1)
Ondrej Kase	900 000 $ (1)
Jared McCann	900 000 $ (1)
Jaroslav Halak	900 000 $ (1)
Noah Hanifin	900 000 $ (2)
Ivan Barbashev	900 000 $ (2)
Colin Blackwell	675 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 67 225 000 $
Year 13 : 35 150 000 $
Year 14 : 23 100 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 67 425 000 $
Year 13 : 35 150 000 $
Year 14 : 23 100 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 67 225 000 $
Year 13 : 35 150 000 $
Year 14 : 23 100 000 $
Year 15 : 0 $

Farm Players Salaries
Nikita Gusev	450 000 $ (1)
Samuel Carrier	180 000 $ (1)
Mackenzie Weegar	175 000 $ (2)
Dustin Tokarski	150 000 $ (2)
Rocco Grimaldi	150 000 $ (1)
Christian Folin	150 000 $ (3)
Zach Hamill	145 000 $ (2)
Nic Dowd	135 000 $ (1)
Ben Hutton	120 000 $ (1)
Dillon Fournier	110 000 $ (2)
Jesse Blacker	110 000 $ (1)
Matt Puempel (Out of Payroll)	110 000 $ (2)
Jared Knight	107 500 $ (1)
Luca Sbisa	100 000 $ (2)
Jacob Lagace	100 000 $ (1)
Lance Bouma	90 000 $ (2)
Samu Perhonen	90 000 $ (1)
Zach Budish	90 000 $ (3)
Josh Leivo	90 000 $ (1)
Michael Dal Colle	90 000 $ (3)
Riley Holzapfel	77 500 $ (1)
Jonathan Dahlen	75 000 $ (3)
Ian McCoshen	75 000 $ (3)
Dan Blackburn	75 000 $ (1)
Jon Gillies	75 000 $ (2)
Joona Luoto	74 167 $ (1)
Tomas Malec	65 000 $ (1)
Vinny Saponari	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 12 : 3 324 167 $
Year 13 : 1 435 000 $
Year 14 : 480 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 324 167 $
Year 13 : 1 435 000 $
Year 14 : 480 000 $
Year 15 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 80 $ - 7 670 - 95,88%
Level 2:	6000 - 45 $ - 5 713 - 95,21%
Level 3:	3000 - 30 $ - 2 523 - 84,12%
Level 4:	4000 - 20 $ - 3 958 - 98,96%
Luxury :	1000 - 180 $ - 862 - 86,25%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 612 - 80,62%
Farm Level 2:	1000 - 15 $ - 971 - 97,14%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	20 727 - 94,21%
Average Income per Game	1 653 100 $
Year to Date Revenue	28 102 697 $
Farm
Home Games Left	23
Average Attendance - %	2 584 - 86,13%
Average Income per Game	102 960 $
Year to Date Revenue	1 750 315 $
Expense
Pro Players Total Salaries	69 575 000 $
Farm Players Total Salaries	2 640 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 406 618 $
Farm Year To Date Expenses	1 164 814 $
Pro Salary Cap To Date	31 178 678 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	38 021 296 $
Farm Estimated Season Revenue	2 368 073 $
Pro Remaining Season Days	74
Pro Expenses Per Days	515 257 $
Pro Estimated Expenses	38 129 018 $
Farm Remaining Season Days	74
Farm Expenses Per Days	20 147 $
Farm Estimated Expenses	1 490 878 $
Estimated Season Expenses	39 619 896 $
Season Salary Cap	69 575 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 425 000 $
Estimate Over Minimum Salary Cap of 0 $	69 575 000 $
Current Bank Account	14 237 769 $
Projected Bank Account	15 007 242 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (4)
Duncan Keith	7 000 000 $ (3)
Mark Scheifele	6 500 000 $ (2)
Joe Pavelski	6 000 000 $ (1)
Johnny Gaudreau	5 500 000 $ (1)
Ryan McDonagh	5 400 000 $ (2)
Roman Josi	4 500 000 $ (1)
Jean Gabriel Pageau	4 300 000 $ (1)
Kyle Palmieri	4 000 000 $ (1)
Joonas Korpisalo	3 500 000 $ (2)
Boone Jenner	2 600 000 $ (1)
Andrew Copp	2 500 000 $ (3)
Travis Hamonic (Out of Payroll)	2 500 000 $ (3)
Kalle Kossila	1 500 000 $ (2)
Mattias Backman	1 100 000 $ (2)
Kyle Connor	900 000 $ (1)
Roope Hintz	900 000 $ (3)
Charlie McAvoy	900 000 $ (1)
Mathieu Perreault	900 000 $ (1)
Tristan Jarry	900 000 $ (1)
Radim Simek	675 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 72 075 000 $
Year 13 : 40 900 000 $
Year 14 : 22 900 000 $
Year 15 : 10 000 000 $
Salary Average Commitment
Year 12 : 70 425 000 $
Year 13 : 41 250 000 $
Year 14 : 23 150 000 $
Year 15 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 72 075 000 $
Year 13 : 40 900 000 $
Year 14 : 22 900 000 $
Year 15 : 10 000 000 $

Farm Players Salaries
Nick Seeler	180 000 $ (1)
Danny DeKeyser	175 000 $ (2)
Jason Garrison	160 000 $ (3)
Andrew Macdonald (Out of Payroll)	160 000 $ (3)
Ryan Reaves	140 000 $ (1)
Tom Kuhnhackl	140 000 $ (1)
Taylor Leier	135 000 $ (1)
Bill Sweatt	100 000 $ (1)
Kent Patterson	100 000 $ (1)
David Warsofsky	100 000 $ (3)
David Toews	95 000 $ (2)
Matt Martin	90 000 $ (1)
Kristoffer Berglund	90 000 $ (1)
Calle Andersson	90 000 $ (3)
Par Lindholm	85 000 $ (1)
Marc-Antoine Pouliot	80 000 $ (2)
Dominik Masin	75 000 $ (3)
Brent Pedersen	75 000 $ (3)
Austin Poganski	75 000 $ (3)
Jack Campbell	75 000 $ (1)
Nikolas Brouillard	70 000 $ (3)
Coda Gordon	70 000 $ (2)
Steven Fogarty	70 000 $ (2)
Vyacheslav Osnovin	65 000 $ (1)
Petr Straka	65 000 $ (1)
Andrew Fritsch	65 000 $ (2)
Mike Morrison	65 000 $ (2)
Alex Belzile	60 000 $ (1)
Tyler Biggs	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 2 800 000 $
Year 13 : 1 425 000 $
Year 14 : 805 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 800 000 $
Year 13 : 1 425 000 $
Year 14 : 805 000 $
Year 15 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - 90 $ - 6 589 - 82,36%
Level 2:	6000 - 60 $ - 4 141 - 69,02%
Level 3:	3000 - 30 $ - 2 377 - 79,23%
Level 4:	5000 - 20 $ - 4 156 - 83,12%
Luxury :	1500 - 150 $ - 1 082 - 72,15%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 610 - 80,48%
Farm Level 2:	1000 - 15 $ - 960 - 96,01%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	18 345 - 78,06%
Average Income per Game	1 621 500 $
Year to Date Revenue	29 187 004 $
Farm
Home Games Left	22
Average Attendance - %	2 570 - 85,66%
Average Income per Game	102 572 $
Year to Date Revenue	1 846 293 $
Expense
Pro Players Total Salaries	69 317 500 $
Farm Players Total Salaries	4 116 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 656 516 $
Farm Year To Date Expenses	1 553 919 $
Pro Salary Cap To Date	31 428 571 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	35 673 005 $
Farm Estimated Season Revenue	2 256 580 $
Pro Remaining Season Days	74
Pro Expenses Per Days	513 364 $
Pro Estimated Expenses	37 988 936 $
Farm Remaining Season Days	74
Farm Expenses Per Days	31 004 $
Farm Estimated Expenses	2 294 296 $
Estimated Season Expenses	40 283 232 $
Season Salary Cap	69 317 500 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 682 500 $
Estimate Over Minimum Salary Cap of 0 $	69 317 500 $
Current Bank Account	44 157 462 $
Projected Bank Account	41 803 815 $

Pro Players Salaries
Claude Giroux	8 000 000 $ (3)
Max Pacioretty	8 000 000 $ (2)
Matt Duchene	7 500 000 $ (3)
Devan Dubnyk	7 000 000 $ (3)
Alex Pietrangelo	6 250 000 $ (3)
Morgan Rielly	6 150 000 $ (2)
Ondrej Palat	5 300 000 $ (1)
Sam Reinhart	4 650 000 $ (2)
Erik Johnson	4 175 000 $ (2)
Ryan Murray (Out of Payroll)	2 300 000 $ (1)
Alex Iafallo	2 300 000 $ (1)
Jon Merrill	1 800 000 $ (1)
Stefan Elliott	1 100 000 $ (2)
Michael Chaput (Out of Payroll)	1 000 000 $ (2)
Chandler Stephenson	900 000 $ (1)
Curtis Lazar	900 000 $ (1)
Valeri Nichushkin	900 000 $ (2)
Andrew Cogliano	900 000 $ (1)
Ivan Provorov (Out of Payroll)	900 000 $ (1)
Mathew Barzal	900 000 $ (1)
Brandon Montour	900 000 $ (1)
Alex Tuch	900 000 $ (2)
Alexandar Georgiev	792 500 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 73 517 500 $
Year 13 : 55 625 000 $
Year 14 : 28 750 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 72 017 500 $
Year 13 : 54 125 000 $
Year 14 : 27 250 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 73 517 500 $
Year 13 : 55 625 000 $
Year 14 : 28 750 000 $
Year 15 : 0 $

Farm Players Salaries
Scott Wilson	1 400 000 $ (2)
Tomas Nosek	180 000 $ (1)
Nick Cousins	180 000 $ (1)
Mac Bennett	150 000 $ (3)
Ryan Sproul	150 000 $ (3)
Tom Pyatt	120 000 $ (1)
Connor Brickley	120 000 $ (1)
Peter Stoykewych	110 000 $ (2)
Phil Varone	110 000 $ (2)
Nikita Nesterov	100 000 $ (2)
Kenny Agostino	96 500 $ (1)
Viktor Fasth	90 000 $ (1)
Connor Knapp	90 000 $ (2)
Troy Bourke	90 000 $ (2)
Henrik Karlsson	90 000 $ (1)
Aaron Palushaj	90 000 $ (1)
Luca Cunti	85 000 $ (1)
Taylor Aronson	80 000 $ (1)
Joseph Labate	75 000 $ (3)
Kerby Rychel	75 000 $ (2)
Kelly Summers	75 000 $ (3)
Joshua Jacobs	75 000 $ (3)
Josh Ho-Sang	75 000 $ (3)
Jeremy Gregoire	75 000 $ (3)
Andrei Kuzmenko	75 000 $ (3)
Tim Bozon	70 000 $ (1)
Maxim Kitsyn	65 000 $ (2)
Matthew Finn	65 000 $ (1)
Steve Quailer	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 4 116 500 $
Year 13 : 1 530 000 $
Year 14 : 750 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 4 116 500 $
Year 13 : 1 530 000 $
Year 14 : 750 000 $
Year 15 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - 90 $ - 6 584 - 82,31%
Level 2:	6000 - 50 $ - 5 442 - 90,69%
Level 3:	3000 - 32 $ - 2 385 - 79,50%
Level 4:	5000 - 18 $ - 4 230 - 84,61%
Luxury :	1000 - 195 $ - 761 - 76,06%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 30 $ - 1 964 - 98,22%
Farm Level 2:	1000 - 15 $ - 950 - 94,99%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 402 - 84,36%
Average Income per Game	1 631 632 $
Year to Date Revenue	27 737 750 $
Farm
Home Games Left	23
Average Attendance - %	2 914 - 97,15%
Average Income per Game	106 113 $
Year to Date Revenue	1 803 923 $
Expense
Pro Players Total Salaries	70 075 000 $
Farm Players Total Salaries	2 952 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 990 066 $
Farm Year To Date Expenses	1 378 060 $
Pro Salary Cap To Date	31 762 132 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 527 544 $
Farm Estimated Season Revenue	2 440 602 $
Pro Remaining Season Days	74
Pro Expenses Per Days	518 934 $
Pro Estimated Expenses	38 401 116 $
Farm Remaining Season Days	74
Farm Expenses Per Days	22 445 $
Farm Estimated Expenses	1 660 930 $
Estimated Season Expenses	40 062 046 $
Season Salary Cap	70 075 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	925 000 $
Estimate Over Minimum Salary Cap of 0 $	70 075 000 $
Current Bank Account	180 245 567 $
Projected Bank Account	180 151 667 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (3)
Andrei Vasilevski	5 750 000 $ (2)
Patrik Berglund	5 500 000 $ (1)
Ryan Kesler	5 500 000 $ (3)
James vanRiemsdyk	5 500 000 $ (2)
Mattias Ekholm	5 500 000 $ (4)
Christian Backman	5 500 000 $ (3)
Zach Boychuk	5 400 000 $ (1)
William Nylander	4 500 000 $ (4)
Brandon Carlo	3 300 000 $ (1)
Jamieson Oleksiak	3 300 000 $ (1)
Leo Komarov	2 950 000 $ (1)
Patrik Nemeth	1 200 000 $ (1)
Dominik Kahun	925 000 $ (1)
Vince Dunn	900 000 $ (2)
Jordan Greenway (Out of Payroll)	900 000 $ (3)
Pontus Aberg	900 000 $ (1)
Dmytro Timashov	900 000 $ (3)
Andreas Athanasiou	900 000 $ (2)
Cam Talbot	900 000 $ (1)
Stefan Matteau	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 70 975 000 $
Year 13 : 45 750 000 $
Year 14 : 32 700 000 $
Year 15 : 10 000 000 $
Salary Average Commitment
Year 12 : 70 825 000 $
Year 13 : 45 500 000 $
Year 14 : 32 450 000 $
Year 15 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 975 000 $
Year 13 : 45 750 000 $
Year 14 : 32 700 000 $
Year 15 : 10 000 000 $

Farm Players Salaries
Andrej Sustr	180 000 $ (1)
Markus Granlund	180 000 $ (1)
Peter Holland (Out of Payroll)	180 000 $ (1)
Patrick Wiercioch	170 000 $ (3)
Noel Acciari	150 000 $ (1)
Michael Bournival	120 000 $ (1)
Robbie Russo	110 000 $ (2)
Jeremy Morin	100 000 $ (3)
Jeff Frazee	95 000 $ (1)
Joakim Nygard	92 500 $ (1)
Alexander Guptill	90 000 $ (1)
Valentin Zykov	90 000 $ (2)
Robby Fabbri	90 000 $ (3)
Spencer Martin	90 000 $ (3)
Andreas Englund	90 000 $ (3)
Mike Reilly	90 000 $ (1)
Oskar Sundqvist	90 000 $ (1)
Scott Stajcer	90 000 $ (3)
Richard Bachman	90 000 $ (1)
Chris Brown	85 000 $ (1)
Mikael Wikstrand	80 000 $ (1)
Greg Mckegg	80 000 $ (1)
Andrei Mironov	75 000 $ (2)
Ludwig Bystrom	75 000 $ (2)
Juuso Ikonen	75 000 $ (2)
Philippe Paradis	75 000 $ (1)
Eric Cornel	75 000 $ (3)
Vladimir Tkachyov	75 000 $ (3)
Branden Troock	70 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 2 952 500 $
Year 13 : 1 205 000 $
Year 14 : 780 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 952 500 $
Year 13 : 1 205 000 $
Year 14 : 780 000 $
Year 15 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 6 483 - 81,04%
Level 2:	6000 - 55 $ - 5 431 - 90,52%
Level 3:	3000 - 26 $ - 2 450 - 81,68%
Level 4:	5000 - 19 $ - 4 235 - 84,70%
Luxury :	1000 - 185 $ - 810 - 80,97%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 882 - 94,09%
Farm Level 2:	1000 - 14 $ - 949 - 94,90%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 410 - 84,39%
Average Income per Game	1 646 663 $
Year to Date Revenue	27 993 274 $
Farm
Home Games Left	23
Average Attendance - %	2 831 - 94,36%
Average Income per Game	112 033 $
Year to Date Revenue	1 904 560 $
Expense
Pro Players Total Salaries	66 950 000 $
Farm Players Total Salaries	2 622 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 502 565 $
Farm Year To Date Expenses	1 325 198 $
Pro Salary Cap To Date	31 274 649 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 873 253 $
Farm Estimated Season Revenue	2 576 758 $
Pro Remaining Season Days	74
Pro Expenses Per Days	495 956 $
Pro Estimated Expenses	36 700 744 $
Farm Remaining Season Days	74
Farm Expenses Per Days	20 018 $
Farm Estimated Expenses	1 481 332 $
Estimated Season Expenses	38 182 076 $
Season Salary Cap	66 950 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	4 050 000 $
Estimate Over Minimum Salary Cap of 0 $	66 950 000 $
Current Bank Account	57 598 468 $
Projected Bank Account	59 866 403 $

Pro Players Salaries
Mike Ribeiro	8 150 000 $ (2)
Derick Brassard	7 500 000 $ (4)
Jaden Schwartz	6 000 000 $ (1)
Mikko Koskinen	5 250 000 $ (4)
Jakob Silfverberg	5 000 000 $ (5)
Paul Byron	5 000 000 $ (4)
Gustav Nyquist	4 500 000 $ (3)
Brendan Gallagher	4 500 000 $ (3)
Jaccob Slavin	3 500 000 $ (2)
TJ Brennan	3 500 000 $ (3)
Devin Shore	3 300 000 $ (1)
Mark Pysyk	2 300 000 $ (1)
Adam Pelech (Out of Payroll)	1 800 000 $ (1)
Philipp Grubauer	1 750 000 $ (1)
Mario Kempe	1 500 000 $ (1)
Anton Lindholm	1 200 000 $ (1)
Jaycob Megna	1 200 000 $ (1)
Teemu Pulkkinen	1 200 000 $ (1)
Darren Helm	900 000 $ (1)
Kevin Rooney	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 68 750 000 $
Year 13 : 46 900 000 $
Year 14 : 35 250 000 $
Year 15 : 22 750 000 $
Salary Average Commitment
Year 12 : 67 100 000 $
Year 13 : 45 250 000 $
Year 14 : 35 250 000 $
Year 15 : 22 750 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 750 000 $
Year 13 : 46 900 000 $
Year 14 : 35 250 000 $
Year 15 : 22 750 000 $

Farm Players Salaries
Adam Gilmour	180 000 $ (1)
Luke Adam	150 000 $ (2)
Geoffrey Schemitsch (Out of Payroll)	150 000 $ (2)
Thomas McCollum	150 000 $ (3)
Dustin Jeffrey	130 000 $ (1)
Simon Bertilsson	120 000 $ (1)
Evan Rodrigues	120 000 $ (1)
John Negrin	120 000 $ (2)
Leland Irving	100 000 $ (3)
Dmitri Kugryshev	100 000 $ (2)
Lasse Kukkonen	100 000 $ (1)
Jim O'Brien	100 000 $ (1)
Jani Hakanpaa	100 000 $ (2)
Philip Samuelsson	100 000 $ (2)
Marcus Foligno	100 000 $ (3)
Alexander Avtsin	95 000 $ (2)
Anthony Camara	90 000 $ (3)
Stephen Michalek	90 000 $ (1)
Dustin Walsh	85 000 $ (1)
Jeremy Boyce-Rotevall	80 000 $ (3)
Keegan Lowe (Out of Payroll)	80 000 $ (1)
Juho Lammikko	75 000 $ (3)
Kory Nagy	75 000 $ (2)
Dominik Volek	75 000 $ (2)
Connor Clifton	72 500 $ (1)
Colin Suellentrop	65 000 $ (3)
Michael St-Croix	50 000 $ (1)
Anton Zlobin	50 000 $ (1)
Tyrel Seaman	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 2 852 500 $
Year 13 : 1 625 000 $
Year 14 : 660 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 852 500 $
Year 13 : 1 625 000 $
Year 14 : 660 000 $
Year 15 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - 88 $ - 7 649 - 95,61%
Level 2:	5000 - 58 $ - 4 393 - 87,86%
Level 3:	2000 - 35 $ - 1 843 - 92,16%
Level 4:	4000 - 23 $ - 3 339 - 83,46%
Luxury :	1000 - 177 $ - 858 - 85,82%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 561 - 78,03%
Farm Level 2:	1000 - 15 $ - 968 - 96,79%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 082 - 90,41%
Average Income per Game	1 709 521 $
Year to Date Revenue	29 061 855 $
Farm
Home Games Left	22
Average Attendance - %	2 529 - 84,28%
Average Income per Game	100 251 $
Year to Date Revenue	1 804 518 $
Expense
Pro Players Total Salaries	69 785 000 $
Farm Players Total Salaries	3 465 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 692 411 $
Farm Year To Date Expenses	1 667 101 $
Pro Salary Cap To Date	31 464 490 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	39 318 980 $
Farm Estimated Season Revenue	2 205 522 $
Pro Remaining Season Days	74
Pro Expenses Per Days	516 801 $
Pro Estimated Expenses	38 243 274 $
Farm Remaining Season Days	74
Farm Expenses Per Days	26 213 $
Farm Estimated Expenses	1 939 762 $
Estimated Season Expenses	40 183 036 $
Season Salary Cap	69 785 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 215 000 $
Estimate Over Minimum Salary Cap of 0 $	69 785 000 $
Current Bank Account	24 752 538 $
Projected Bank Account	26 094 004 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (3)
Kris Letang	8 500 000 $ (5)
Andrei Kostitsyn	7 500 000 $ (2)
Pekka Rinne	6 250 000 $ (2)
Tyler Myers	6 250 000 $ (1)
Vincent Trocheck	6 000 000 $ (3)
Nikolaj Ehlers	4 300 000 $ (1)
Ian Cole	3 300 000 $ (1)
Brett Pesce	3 300 000 $ (1)
Darren Archibald	2 500 000 $ (2)
Rickard Rakell	1 700 000 $ (1)
Samuel Groulx	1 700 000 $ (3)
Tyler Cuma	1 700 000 $ (2)
Kenny Ryan	1 700 000 $ (1)
Mikhail Grigorenko	1 700 000 $ (3)
Clayton Keller	900 000 $ (1)
Brandon Sutter	900 000 $ (1)
Elias Pettersson	900 000 $ (2)
Oskar Lindblom	900 000 $ (3)
Alex Stalock	785 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 69 785 000 $
Year 13 : 46 650 000 $
Year 14 : 27 800 000 $
Year 15 : 8 500 000 $
Salary Average Commitment
Year 12 : 67 701 667 $
Year 13 : 44 566 667 $
Year 14 : 27 466 667 $
Year 15 : 8 166 667 $
Salary Cap with 1 Way Contract
Year 12 : 69 785 000 $
Year 13 : 46 650 000 $
Year 14 : 27 800 000 $
Year 15 : 8 500 000 $

Farm Players Salaries
Drew Shore	210 000 $ (2)
Toni Rajala	210 000 $ (2)
Jake Dotchin	180 000 $ (1)
Yohann Auvitu	170 000 $ (2)
Louis Leblanc	170 000 $ (2)
Lukas Sedlak	170 000 $ (2)
Justin Falk	140 000 $ (2)
Patrick Koudys	140 000 $ (2)
Mark Visentin	140 000 $ (2)
Kirill Petrov	125 000 $ (1)
Dmitri Kalinin (Out of Payroll)	120 000 $ (1)
Zane McIntyre	110 000 $ (2)
Zac Rinaldo	110 000 $ (3)
Tomas Jurco	110 000 $ (2)
Stefan Noesen	110 000 $ (2)
John Ramage	100 000 $ (1)
Michael Amadio	90 000 $ (3)
Andrey Makarov	90 000 $ (1)
Micheal Haley	90 000 $ (3)
Juuso Riikola	85 000 $ (1)
Alexander Khokhlachev	85 000 $ (1)
Gemel Smith	85 000 $ (1)
Brandon Gormley	80 000 $ (1)
Stephen Silas	80 000 $ (2)
Trevor Carrick	75 000 $ (2)
Roberts Lipsbergs	75 000 $ (2)
Wilhelm Westlund	75 000 $ (2)
Laurent Dauphin	75 000 $ (2)
Simon Fernholm	75 000 $ (1)
Graham Black	70 000 $ (2)
Dominik Uher	70 000 $ (2)
Joey Hishon	70 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 12 : 3 585 000 $
Year 13 : 2 490 000 $
Year 14 : 290 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 585 000 $
Year 13 : 2 490 000 $
Year 14 : 290 000 $
Year 15 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 60 $ - 7 900 - 98,75%
Level 2:	6000 - 40 $ - 5 655 - 94,26%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 991 - 99,77%
Luxury :	1000 - 160 $ - 999 - 99,88%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 24 $ - 1 976 - 98,78%
Farm Level 2:	1000 - 8 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	20 545 - 97,83%
Average Income per Game	1 371 853 $
Year to Date Revenue	23 321 501 $
Farm
Home Games Left	23
Average Attendance - %	2 976 - 99,19%
Average Income per Game	80 350 $
Year to Date Revenue	1 365 958 $
Expense
Pro Players Total Salaries	70 800 000 $
Farm Players Total Salaries	3 195 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 051 107 $
Farm Year To Date Expenses	1 649 663 $
Pro Salary Cap To Date	29 823 156 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 552 619 $
Farm Estimated Season Revenue	1 848 061 $
Pro Remaining Season Days	74
Pro Expenses Per Days	524 265 $
Pro Estimated Expenses	38 795 610 $
Farm Remaining Season Days	74
Farm Expenses Per Days	24 228 $
Farm Estimated Expenses	1 792 872 $
Estimated Season Expenses	40 588 482 $
Season Salary Cap	70 800 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	200 000 $
Estimate Over Minimum Salary Cap of 0 $	70 800 000 $
Current Bank Account	(5 341 972 $)
Projected Bank Account	(12 529 774 $)

Pro Players Salaries
Eric Staal	9 000 000 $ (1)
Sean Bergenheim	7 500 000 $ (3)
Pierre-Marc Bouchard	6 500 000 $ (2)
Nazem Kadri	6 000 000 $ (5)
Antti Niemi	5 750 000 $ (3)
Reilly Smith	5 500 000 $ (5)
Viktor Arvidsson	4 300 000 $ (1)
Juuse Saros	4 000 000 $ (4)
Nick Leddy	3 500 000 $ (4)
Slava Voynov	3 500 000 $ (1)
Michal Kempny	2 500 000 $ (3)
Joonas Rask	1 900 000 $ (2)
Brian Dumoulin	1 800 000 $ (1)
Brett Ritchie	1 800 000 $ (1)
Andrej Nestrasil	1 400 000 $ (2)
Auston Matthews	900 000 $ (1)
Nikita Zadorov	900 000 $ (1)
Thomas Chabot	900 000 $ (2)
Robert Bortuzzo	900 000 $ (1)
Brady Calla	800 000 $ (1)
Nick Paul	750 000 $ (1)
T.J. Tynan	700 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 70 800 000 $
Year 13 : 45 450 000 $
Year 14 : 34 750 000 $
Year 15 : 19 000 000 $
Salary Average Commitment
Year 12 : 69 650 000 $
Year 13 : 44 300 000 $
Year 14 : 33 600 000 $
Year 15 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 800 000 $
Year 13 : 45 450 000 $
Year 14 : 34 750 000 $
Year 15 : 19 000 000 $

Farm Players Salaries
Justin Dowling	185 000 $ (3)
Andrew Agozzino	180 000 $ (3)
TJ Galiardi	180 000 $ (1)
Cameron Gaunce	175 000 $ (2)
Jared Aulin	160 000 $ (2)
Teddy Purcell	160 000 $ (1)
Mark Letestu	150 000 $ (1)
Sondre Olden	150 000 $ (2)
Oscar Moller	140 000 $ (1)
Vladimir Zharkov	140 000 $ (2)
Jerome Flaake	140 000 $ (2)
Riku Helenius (Out of Payroll)	125 000 $ (2)
Peter Regin	110 000 $ (2)
Sami Aittokallio	100 000 $ (1)
Marco Cousineau	100 000 $ (2)
Teigan Zahn	100 000 $ (2)
Alexander Ruuttu	95 000 $ (1)
Vladislav Gavrikov	90 000 $ (3)
Patrick Sieloff	85 000 $ (1)
Alex Theriau	80 000 $ (1)
Scott Timmins	80 000 $ (1)
Freddie Hamilton	80 000 $ (1)
Aaron Harstad	80 000 $ (1)
Jamie Arniel	80 000 $ (1)
Julius Honka	75 000 $ (3)
William Lagesson	75 000 $ (3)
Nikita Cherepanov	75 000 $ (3)
Richard Nedomlel	70 000 $ (1)
Evgeni Krutikov	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 3 320 000 $
Year 13 : 1 880 000 $
Year 14 : 680 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 320 000 $
Year 13 : 1 880 000 $
Year 14 : 680 000 $
Year 15 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	8000 - 80 $ - 7 614 - 95,18%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 916 - 97,91%
Luxury :	1000 - 120 $ - 1 000 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 939 - 96,97%
Farm Level 2:	1000 - 17 $ - 769 - 76,92%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 530 - 97,65%
Average Income per Game	1 501 426 $
Year to Date Revenue	25 524 240 $
Farm
Home Games Left	23
Average Attendance - %	2 709 - 90,28%
Average Income per Game	97 698 $
Year to Date Revenue	1 660 865 $
Expense
Pro Players Total Salaries	68 617 500 $
Farm Players Total Salaries	2 615 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 611 664 $
Farm Year To Date Expenses	1 291 607 $
Pro Salary Cap To Date	30 383 708 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 532 795 $
Farm Estimated Season Revenue	2 247 053 $
Pro Remaining Season Days	74
Pro Expenses Per Days	508 217 $
Pro Estimated Expenses	37 608 058 $
Farm Remaining Season Days	74
Farm Expenses Per Days	19 963 $
Farm Estimated Expenses	1 477 262 $
Estimated Season Expenses	39 085 320 $
Season Salary Cap	68 617 500 $
Estimate Under Maximum Salary Cap of 71 000 000 $	2 382 500 $
Estimate Over Minimum Salary Cap of 0 $	68 617 500 $
Current Bank Account	12 443 596 $
Projected Bank Account	10 138 124 $

Pro Players Salaries
Brad Richards	8 000 000 $ (2)
Dylan Larkin	7 500 000 $ (4)
Derek Stepan	7 500 000 $ (3)
Oscar Klefbom	5 050 000 $ (1)
Cam Atkinson	5 000 000 $ (4)
Jonathan Huberdeau	4 500 000 $ (1)
Josh Bailey	4 150 000 $ (1)
Ryan Spooner	3 500 000 $ (2)
Mathew Dumba	3 500 000 $ (4)
Calvin Pickard	3 300 000 $ (1)
Jordie Benn	2 800 000 $ (1)
Michael Matheson	2 800 000 $ (1)
Seth Griffith	2 400 000 $ (1)
Angelo Esposito	1 750 000 $ (1)
Connor Carrick	1 700 000 $ (2)
Jason Missiaen	1 000 000 $ (1)
Travis Dermott	900 000 $ (3)
Denis Malgin	900 000 $ (3)
Mikkel Boedker	900 000 $ (1)
Sam Lafferty	767 500 $ (1)
Chad Ruhwedel	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 68 617 500 $
Year 13 : 38 500 000 $
Year 14 : 25 300 000 $
Year 15 : 16 000 000 $
Salary Average Commitment
Year 12 : 68 617 500 $
Year 13 : 38 500 000 $
Year 14 : 25 300 000 $
Year 15 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 68 617 500 $
Year 13 : 38 500 000 $
Year 14 : 25 300 000 $
Year 15 : 16 000 000 $

Farm Players Salaries
Cody Eakin	180 000 $ (1)
Jared Coreau (Out of Payroll)	150 000 $ (1)
Michal Jordan (Out of Payroll)	150 000 $ (3)
Jonny Brodzinski	140 000 $ (2)
Erik Gudbranson	140 000 $ (2)
Colin Greening	135 000 $ (2)
Brett Carson	135 000 $ (2)
Alexei Emelin	120 000 $ (1)
Kris Versteeg	120 000 $ (1)
Lucas Lessio	110 000 $ (2)
Dmitri Vorobiev	100 000 $ (1)
Nicholas Baptiste (Out of Payroll)	90 000 $ (1)
Dan O'Regan	90 000 $ (1)
Enver Lisin	90 000 $ (1)
Bud Holloway	80 000 $ (1)
Lars Volden	80 000 $ (3)
Benjamin Conz	80 000 $ (3)
Bobby Farnham	80 000 $ (1)
Ryan Stoa	80 000 $ (2)
Ryan Bourque	80 000 $ (2)
Nikita Scherbak	75 000 $ (2)
Marc McNulty	75 000 $ (2)
Connor Rankin	75 000 $ (3)
Danick Paquette	70 000 $ (3)
Daniel Catenacci	70 000 $ (1)
Daniel Rahimi	70 000 $ (1)
Andrew Bodnarchuk	70 000 $ (2)
Philippe Cornet	70 000 $ (2)
Blake Clarke	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 2 855 000 $
Year 13 : 1 565 000 $
Year 14 : 455 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 855 000 $
Year 13 : 1 565 000 $
Year 14 : 455 000 $
Year 15 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - 100 $ - 5 672 - 70,90%
Level 2:	5000 - 70 $ - 3 652 - 73,04%
Level 3:	2000 - 40 $ - 1 594 - 79,71%
Level 4:	4000 - 30 $ - 2 465 - 61,63%
Luxury :	1000 - 180 $ - 840 - 84,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 892 - 94,58%
Farm Level 2:	1000 - 15 $ - 945 - 94,51%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	14 224 - 71,12%
Average Income per Game	1 556 479 $
Year to Date Revenue	26 460 140 $
Farm
Home Games Left	22
Average Attendance - %	2 837 - 94,56%
Average Income per Game	102 840 $
Year to Date Revenue	1 851 120 $
Expense
Pro Players Total Salaries	58 911 666 $
Farm Players Total Salaries	2 150 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 387 600 $
Farm Year To Date Expenses	1 024 003 $
Pro Salary Cap To Date	30 159 657 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	35 799 013 $
Farm Estimated Season Revenue	2 262 480 $
Pro Remaining Season Days	74
Pro Expenses Per Days	436 850 $
Pro Estimated Expenses	32 326 900 $
Farm Remaining Season Days	74
Farm Expenses Per Days	16 544 $
Farm Estimated Expenses	1 224 256 $
Estimated Season Expenses	33 551 156 $
Season Salary Cap	58 911 666 $
Estimate Under Maximum Salary Cap of 71 000 000 $	12 088 334 $
Estimate Over Minimum Salary Cap of 0 $	58 911 666 $
Current Bank Account	62 347 073 $
Projected Bank Account	66 857 410 $

Pro Players Salaries
Martin Jones (Out of Payroll)	6 500 000 $ (3)
Dustin Byfuglien	6 500 000 $ (4)
Jason Pominville (Out of Payroll)	6 000 000 $ (1)
Alexander Radulov	5 350 000 $ (2)
Alexander Steen (1 Way Contract)	4 500 000 $ (2)
Shayne Gostisbehere	4 500 000 $ (2)
Scott Mayfield	4 150 000 $ (2)
Nick Foligno	4 150 000 $ (2)
Dennis Persson	3 500 000 $ (1)
Anton Stralman	3 500 000 $ (1)
Mikael Backlund	3 500 000 $ (1)
Lars Eller	2 500 000 $ (1)
Matthew Nieto	2 300 000 $ (1)
Alexander Burmistrov	2 300 000 $ (1)
Anton Slepyshev	2 300 000 $ (1)
Justin Abdelkader	1 925 000 $ (1)
Alex Killorn	1 750 000 $ (1)
Linus Omark	1 500 000 $ (1)
Jonas Gustavsson	1 400 000 $ (1)
Brayden Point	900 000 $ (1)
Nick Holden	900 000 $ (1)
Jaedon Descheneau	750 000 $ (2)
Drake Batherson	736 666 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 71 411 666 $
Year 13 : 36 400 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $
Salary Average Commitment
Year 12 : 71 286 666 $
Year 13 : 36 275 000 $
Year 14 : 12 875 000 $
Year 15 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 411 666 $
Year 13 : 36 400 000 $
Year 14 : 13 000 000 $
Year 15 : 6 500 000 $

Farm Players Salaries
Thomas Hickey	150 000 $ (2)
Joseph Cramarossa	110 000 $ (2)
Zachary Yuen	100 000 $ (2)
Viktor Svedberg	100 000 $ (3)
Adin Hill	90 000 $ (3)
Dominic Toninato	90 000 $ (1)
Kurt Etchegary	90 000 $ (2)
Frederik Gauthier	90 000 $ (2)
Andrew Welinski	90 000 $ (2)
Brendan Lemieux	90 000 $ (3)
Bogdan Yakimov	85 000 $ (1)
Curtis Valk	80 000 $ (2)
Devante Smith-Pelly	80 000 $ (1)
Mason Geertsen	75 000 $ (2)
Brendan Harms	75 000 $ (2)
Daniel Marmenlind	75 000 $ (1)
Tyler Lewington	75 000 $ (2)
Stephen Desrochers	75 000 $ (2)
Philippe Desrosiers	75 000 $ (2)
Francis Perron	75 000 $ (3)
Dylan Sadowy	70 000 $ (1)
Hunter Smith	70 000 $ (1)
Steven Delisle	65 000 $ (2)
Justin Shugg	60 000 $ (1)
Kristoff Kontos	60 000 $ (1)
Zack Phillips	55 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 12 : 2 150 000 $
Year 13 : 1 505 000 $
Year 14 : 355 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 150 000 $
Year 13 : 1 505 000 $
Year 14 : 355 000 $
Year 15 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 80 $ - 7 627 - 95,34%
Level 2:	6000 - 50 $ - 5 433 - 90,56%
Level 3:	3000 - 25 $ - 2 484 - 82,80%
Level 4:	5000 - 15 $ - 4 297 - 85,95%
Luxury :	1000 - 180 $ - 860 - 85,98%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 30 $ - 1 937 - 96,84%
Farm Level 2:	1000 - 15 $ - 959 - 95,91%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	20 702 - 90,01%
Average Income per Game	1 629 716 $
Year to Date Revenue	27 705 167 $
Farm
Home Games Left	23
Average Attendance - %	2 896 - 96,53%
Average Income per Game	105 110 $
Year to Date Revenue	1 786 871 $
Expense
Pro Players Total Salaries	69 750 000 $
Farm Players Total Salaries	3 422 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	32 015 434 $
Farm Year To Date Expenses	1 318 232 $
Pro Salary Cap To Date	31 787 519 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 483 461 $
Farm Estimated Season Revenue	2 417 531 $
Pro Remaining Season Days	74
Pro Expenses Per Days	516 544 $
Pro Estimated Expenses	38 224 256 $
Farm Remaining Season Days	74
Farm Expenses Per Days	25 897 $
Farm Estimated Expenses	1 916 378 $
Estimated Season Expenses	40 140 634 $
Season Salary Cap	69 750 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 250 000 $
Estimate Over Minimum Salary Cap of 0 $	69 750 000 $
Current Bank Account	97 907 682 $
Projected Bank Account	97 668 040 $

Pro Players Salaries
Brent Burns	8 000 000 $ (2)
Ryan O'Reilly	7 500 000 $ (5)
Patrick Marleau	6 650 000 $ (2)
Braden Holtby	5 700 000 $ (1)
Mark Stone	5 500 000 $ (3)
Ryan Nugent-Hopkins	5 150 000 $ (2)
Marc-Edouard Vlasic	5 000 000 $ (4)
Mike Hoffman	4 500 000 $ (4)
Colton Parayko	3 500 000 $ (2)
Jake Mccabe	3 500 000 $ (3)
Philip Danault	2 650 000 $ (2)
Mattias Janmark	2 650 000 $ (2)
Austin Watson	2 300 000 $ (1)
Luke Glendening	1 750 000 $ (1)
Rasmus Andersson	900 000 $ (3)
Caleb Jones	900 000 $ (3)
Nick Schmaltz	900 000 $ (1)
Thatcher Demko	900 000 $ (3)
Jack Roslovic	900 000 $ (3)
J.T. Compher	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 69 750 000 $
Year 13 : 58 200 000 $
Year 14 : 29 600 000 $
Year 15 : 17 000 000 $
Salary Average Commitment
Year 12 : 70 100 000 $
Year 13 : 58 550 000 $
Year 14 : 29 600 000 $
Year 15 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 750 000 $
Year 13 : 58 200 000 $
Year 14 : 29 600 000 $
Year 15 : 17 000 000 $

Farm Players Salaries
Zach Aston-Reese	1 000 000 $ (1)
Gustav Forsling	180 000 $ (1)
Colton Sissons	170 000 $ (3)
John Gilmour	150 000 $ (1)
Patrice Cormier	120 000 $ (1)
Nicolas Deschamps	120 000 $ (1)
Richard Panik	120 000 $ (1)
Tucker Poolman	100 000 $ (1)
Adam Morrison	90 000 $ (1)
Zac Dalpe (Out of Payroll)	90 000 $ (1)
Josh Birkholz	90 000 $ (1)
Steven Santini	90 000 $ (2)
Nick Jensen (Out of Payroll)	90 000 $ (3)
Marcus Sorensen	80 000 $ (1)
Kevin Gravel	80 000 $ (1)
Brendan Serville	80 000 $ (2)
Sean Malone	75 000 $ (2)
Brett Pollock	75 000 $ (3)
Josh Wesley	75 000 $ (3)
Luka Gracnar	75 000 $ (2)
Justin Kirkland	75 000 $ (3)
Nikita Korostelev	75 000 $ (3)
Gleason Fournier	75 000 $ (2)
Hudson Fasching	75 000 $ (2)
Mason Appleton	74 167 $ (1)
Mathieu Joseph	72 833 $ (1)
Petter Granberg	70 000 $ (1)
Fredrik Forsberg	70 000 $ (1)
Niklas Lundstrom	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 12 : 3 602 000 $
Year 13 : 1 095 000 $
Year 14 : 560 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 602 000 $
Year 13 : 1 095 000 $
Year 14 : 560 000 $
Year 15 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - 72 $ - 7 561 - 94,51%
Level 2:	6000 - 40 $ - 5 713 - 95,21%
Level 3:	3000 - 15 $ - 2 834 - 94,45%
Level 4:	5000 - 9 $ - 4 602 - 92,04%
Luxury :	1500 - 86 $ - 1 198 - 79,85%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 30 $ - 1 650 - 82,52%
Farm Level 2:	1000 - 13 $ - 807 - 80,69%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	21 907 - 93,22%
Average Income per Game	1 384 002 $
Year to Date Revenue	24 912 039 $
Farm
Home Games Left	22
Average Attendance - %	2 457 - 81,91%
Average Income per Game	99 882 $
Year to Date Revenue	1 797 868 $
Expense
Pro Players Total Salaries	66 650 000 $
Farm Players Total Salaries	3 290 190 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 719 109 $
Farm Year To Date Expenses	1 552 739 $
Pro Salary Cap To Date	30 491 197 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	30 448 048 $
Farm Estimated Season Revenue	2 197 394 $
Pro Remaining Season Days	74
Pro Expenses Per Days	493 750 $
Pro Estimated Expenses	36 537 500 $
Farm Remaining Season Days	74
Farm Expenses Per Days	24 928 $
Farm Estimated Expenses	1 844 672 $
Estimated Season Expenses	38 382 172 $
Season Salary Cap	66 650 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	4 350 000 $
Estimate Over Minimum Salary Cap of 0 $	66 650 000 $
Current Bank Account	155 419 895 $
Projected Bank Account	149 683 165 $

Pro Players Salaries
Sidney Crosby	9 900 000 $ (3)
Connor McDavid	8 800 000 $ (1)
Drew Doughty	8 000 000 $ (4)
Aaron Ekblad	5 800 000 $ (1)
Matt Carle	5 750 000 $ (1)
Patrik Laine	5 650 000 $ (2)
Jonathan Bernier	5 500 000 $ (3)
Barclay Goodrow	2 300 000 $ (1)
Joseph Blandisi	1 800 000 $ (1)
Sean Kuraly	1 800 000 $ (1)
Yury Alexandrov	1 650 000 $ (1)
Chris Wideman	1 500 000 $ (1)
Blake Coleman	1 000 000 $ (2)
Martin Frk	900 000 $ (1)
Joel Eriksson Ek	900 000 $ (3)
Carter Hart	900 000 $ (3)
Mikko Rantanen	900 000 $ (1)
Matthew Tkachuk	900 000 $ (2)
Kasperi Kapanen	900 000 $ (2)
Darnell Nurse	900 000 $ (2)
Jason Demers	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 66 650 000 $
Year 13 : 34 550 000 $
Year 14 : 25 200 000 $
Year 15 : 8 000 000 $
Salary Average Commitment
Year 12 : 64 550 000 $
Year 13 : 32 450 000 $
Year 14 : 23 100 000 $
Year 15 : 6 800 000 $
Salary Cap with 1 Way Contract
Year 12 : 66 650 000 $
Year 13 : 34 550 000 $
Year 14 : 25 200 000 $
Year 15 : 8 000 000 $

Farm Players Salaries
Brayden McNabb	180 000 $ (1)
Edward Pasquale	180 000 $ (1)
J.T. Brown	180 000 $ (1)
Dmitri Jaskin	175 000 $ (2)
Taylor Fedun	155 000 $ (2)
Nicola Riopel	150 000 $ (1)
Alex Biega	140 000 $ (2)
Dylan McIlrath	140 000 $ (2)
Colin Wilson	140 000 $ (1)
Gaetan Haas	135 000 $ (3)
Dryden Hunt	115 000 $ (1)
David Booth	100 000 $ (2)
Zack Mitchell	100 000 $ (2)
Brady Vail	95 000 $ (2)
Ryan Donato	90 000 $ (3)
Marko Dano	90 000 $ (1)
Ben Harpur	90 000 $ (2)
David Kampf	90 000 $ (1)
Nicolas Aube-Kubel (Out of Payroll)	90 000 $ (3)
Chris Wagner	90 000 $ (3)
Ilya Lyubushkin	87 413 $ (1)
Tyson Baillie	85 000 $ (2)
Adam Helewka	75 000 $ (3)
Rasmus Bengtsson	75 000 $ (2)
Ales Stezka	75 000 $ (2)
Eamon McAdam	75 000 $ (2)
Vaclav Karabacek	75 000 $ (3)
Ryan Collins	75 000 $ (3)
Jack Glover	75 000 $ (3)
Matt Luff	67 778 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 3 290 190 $
Year 13 : 2 010 000 $
Year 14 : 705 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 265 190 $
Year 13 : 1 985 000 $
Year 14 : 705 000 $
Year 15 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - 90 $ - 6 535 - 81,69%
Level 2:	6000 - 55 $ - 5 316 - 88,60%
Level 3:	3000 - 30 $ - 2 460 - 82,00%
Level 4:	5000 - 20 $ - 4 195 - 83,90%
Luxury :	1500 - 160 $ - 1 037 - 69,12%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 625 - 81,24%
Farm Level 2:	1000 - 20 $ - 746 - 74,64%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 543 - 83,16%
Average Income per Game	1 694 001 $
Year to Date Revenue	28 798 021 $
Farm
Home Games Left	23
Average Attendance - %	2 371 - 79,04%
Average Income per Game	101 636 $
Year to Date Revenue	1 727 813 $
Expense
Pro Players Total Salaries	70 959 167 $
Farm Players Total Salaries	2 892 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 790 216 $
Farm Year To Date Expenses	1 446 802 $
Pro Salary Cap To Date	30 562 250 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	38 962 028 $
Farm Estimated Season Revenue	2 337 629 $
Pro Remaining Season Days	74
Pro Expenses Per Days	525 435 $
Pro Estimated Expenses	38 882 190 $
Farm Remaining Season Days	74
Farm Expenses Per Days	22 004 $
Farm Estimated Expenses	1 628 296 $
Estimated Season Expenses	40 510 486 $
Season Salary Cap	70 959 167 $
Estimate Under Maximum Salary Cap of 71 000 000 $	40 833 $
Estimate Over Minimum Salary Cap of 0 $	70 959 167 $
Current Bank Account	26 044 996 $
Projected Bank Account	26 834 167 $

Pro Players Salaries
Tyler Johnson	6 000 000 $ (5)
Jordan Eberle	5 500 000 $ (1)
Tomas Hertl	5 500 000 $ (3)
Jake Allen	5 500 000 $ (4)
Matt Niskanen	5 000 000 $ (3)
Cody Hodgson	4 500 000 $ (2)
Alec Martinez	4 500 000 $ (4)
Marcus Johansson	4 500 000 $ (4)
Derek Ryan	3 700 000 $ (3)
Tanner Pearson	3 650 000 $ (2)
Curtis McElhinney (1 Way Contract)	3 300 000 $ (1)
Andy Greene	3 150 000 $ (2)
Philip Larsen	3 000 000 $ (3)
Carl Soderberg	3 000 000 $ (1)
Kris Russell	2 800 000 $ (1)
Cody Ceci	2 500 000 $ (2)
Mark Fayne	1 400 000 $ (2)
Sam Gagner	900 000 $ (1)
Gregory Hofmann	900 000 $ (2)
Nic Petan	900 000 $ (2)
Rudolfs Balcers	759 167 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 70 959 167 $
Year 13 : 54 700 000 $
Year 14 : 37 700 000 $
Year 15 : 20 500 000 $
Salary Average Commitment
Year 12 : 70 709 167 $
Year 13 : 54 450 000 $
Year 14 : 37 450 000 $
Year 15 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 959 167 $
Year 13 : 54 700 000 $
Year 14 : 37 700 000 $
Year 15 : 20 500 000 $

Farm Players Salaries
Jack Skille	152 500 $ (3)
Robbie Earl	152 500 $ (3)
Erik Condra (Out of Payroll)	152 500 $ (3)
Mike Lee	150 000 $ (3)
Mark Flood	140 000 $ (2)
Cal O'Reilly	135 000 $ (2)
Lauri Tukonen (Out of Payroll)	135 000 $ (2)
Petr Vrana	135 000 $ (2)
Keaton Ellerby	135 000 $ (2)
Patrick Dwyer	120 000 $ (2)
Sergey Andronov	102 500 $ (3)
Joonas Kemppainen	102 500 $ (3)
Mark Katic	102 500 $ (3)
Mike Lundin	100 000 $ (1)
Tyler Beskorowany	100 000 $ (3)
Danny Kristo	92 500 $ (3)
Eero Elo	92 500 $ (3)
Anthony Stolarz	90 000 $ (2)
Lauri Korpikoski	90 000 $ (3)
Vladimir Ruzicka	85 000 $ (2)
Justin Azevedo	80 000 $ (2)
Joe Lavin	80 000 $ (2)
Corey Trivino	80 000 $ (3)
Emil Johansson	75 000 $ (3)
Jason Clark	75 000 $ (1)
Joshua Turnbull	75 000 $ (1)
Zachary Fucale	75 000 $ (2)
Aaron Ness	70 000 $ (1)
Zac Larraza	70 000 $ (2)
Travis Brown	70 000 $ (1)
Mikko Vainonen	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 12 : 3 180 000 $
Year 13 : 2 725 000 $
Year 14 : 1 445 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 180 000 $
Year 13 : 2 725 000 $
Year 14 : 1 445 000 $
Year 15 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 150 $ - 3 609 - 51,56%
Level 2:	5000 - 100 $ - 2 457 - 49,15%
Level 3:	2000 - 50 $ - 1 262 - 63,09%
Level 4:	4000 - 46 $ - 1 632 - 40,80%
Luxury :	1000 - 250 $ - 587 - 58,75%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 194 - 59,71%
Farm Level 2:	1000 - 18 $ - 704 - 70,38%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	9 548 - 50,25%
Average Income per Game	1 501 013 $
Year to Date Revenue	25 517 220 $
Farm
Home Games Left	23
Average Attendance - %	1 898 - 63,27%
Average Income per Game	96 292 $
Year to Date Revenue	1 636 966 $
Expense
Pro Players Total Salaries	60 650 000 $
Farm Players Total Salaries	2 270 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 212 868 $
Farm Year To Date Expenses	1 133 386 $
Pro Salary Cap To Date	29 984 932 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 523 298 $
Farm Estimated Season Revenue	2 214 719 $
Pro Remaining Season Days	74
Pro Expenses Per Days	449 632 $
Pro Estimated Expenses	33 272 768 $
Farm Remaining Season Days	74
Farm Expenses Per Days	17 426 $
Farm Estimated Expenses	1 289 524 $
Estimated Season Expenses	34 562 292 $
Season Salary Cap	60 650 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	10 350 000 $
Estimate Over Minimum Salary Cap of 0 $	60 650 000 $
Current Bank Account	11 239 762 $
Projected Bank Account	13 415 487 $

Pro Players Salaries
Peter Mueller	7 000 000 $ (5)
Jack Johnson	6 750 000 $ (1)
Connor Hellebuyck (Out of Payroll)	5 000 000 $ (2)
Clarke MacArthur	5 000 000 $ (2)
Kevin Labanc	4 500 000 $ (4)
Christian Dvorak	4 000 000 $ (3)
Matt Read	3 500 000 $ (1)
Artem Anisimov	3 500 000 $ (1)
Josh Manson	3 500 000 $ (4)
Ty Rattie (Out of Payroll)	3 500 000 $ (2)
Olli Maatta	3 500 000 $ (2)
Damon Severson	3 000 000 $ (2)
Jan Rutta	2 500 000 $ (3)
Vladimir Sobotka	2 325 000 $ (1)
Jimmy Vesey	2 100 000 $ (2)
Mark McNeill	2 100 000 $ (2)
Christopher Tanev	1 750 000 $ (1)
Marcus Kruger	1 500 000 $ (2)
Scott Harrington	1 400 000 $ (2)
Logan O'Connor	925 000 $ (1)
Jake Guentzel	900 000 $ (1)
Darcy Kuemper	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 69 150 000 $
Year 13 : 48 600 000 $
Year 14 : 21 500 000 $
Year 15 : 15 000 000 $
Salary Average Commitment
Year 12 : 69 150 000 $
Year 13 : 48 600 000 $
Year 14 : 21 500 000 $
Year 15 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 69 150 000 $
Year 13 : 48 600 000 $
Year 14 : 21 500 000 $
Year 15 : 15 000 000 $

Farm Players Salaries
Fredrik Claesson (Out of Payroll)	150 000 $ (1)
Tomas Zizka	100 000 $ (3)
Jonathan Racine	100 000 $ (1)
Nick Petrecki	100 000 $ (1)
Ben Hanowski	100 000 $ (1)
Jean-Simon Allard	100 000 $ (1)
Jean-Francois Berube	100 000 $ (3)
Marek Schwarz (Out of Payroll)	100 000 $ (3)
Zachary Hyman	90 000 $ (2)
Carl Klingberg	90 000 $ (1)
Tyson Sexsmith	85 000 $ (1)
Stuart Percy	80 000 $ (1)
Brent Andrews	80 000 $ (3)
Maxime Tanguay	80 000 $ (1)
Daniel Muzito-Bagenda	75 000 $ (3)
David Levin	75 000 $ (3)
Dominik Simon	75 000 $ (1)
Niklas Tikkinen	75 000 $ (3)
Kale Kessy (Out of Payroll)	75 000 $ (3)
Brandon Whitney	75 000 $ (2)
Chris Calnan	75 000 $ (2)
Dalton Thrower	75 000 $ (2)
Daniil Zharkov	75 000 $ (2)
Troy Rutkowski	75 000 $ (3)
Richard Nejezchleb	70 000 $ (1)
Garrett Meurs	70 000 $ (2)
Ben Blood	65 000 $ (1)
James Melindy	65 000 $ (1)
Mitchell Moroz	65 000 $ (1)
Joe Basaraba	55 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 2 495 000 $
Year 13 : 1 215 000 $
Year 14 : 755 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 495 000 $
Year 13 : 1 215 000 $
Year 14 : 755 000 $
Year 15 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - 70 $ - 6 292 - 78,65%
Level 2:	6000 - 55 $ - 5 450 - 90,84%
Level 3:	2000 - 45 $ - 1 294 - 64,71%
Level 4:	4000 - 30 $ - 1 756 - 43,91%
Luxury :	1000 - 190 $ - 626 - 62,56%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 936 - 96,78%
Farm Level 2:	1000 - 15 $ - 960 - 95,95%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	15 419 - 73,42%
Average Income per Game	1 630 937 $
Year to Date Revenue	27 725 929 $
Farm
Home Games Left	22
Average Attendance - %	2 895 - 96,50%
Average Income per Game	105 068 $
Year to Date Revenue	1 891 228 $
Expense
Pro Players Total Salaries	62 595 000 $
Farm Players Total Salaries	3 411 750 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 767 538 $
Farm Year To Date Expenses	1 601 360 $
Pro Salary Cap To Date	31 539 567 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 511 551 $
Farm Estimated Season Revenue	2 311 501 $
Pro Remaining Season Days	74
Pro Expenses Per Days	463 934 $
Pro Estimated Expenses	34 331 116 $
Farm Remaining Season Days	74
Farm Expenses Per Days	25 822 $
Farm Estimated Expenses	1 910 828 $
Estimated Season Expenses	36 241 944 $
Season Salary Cap	62 595 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	8 405 000 $
Estimate Over Minimum Salary Cap of 0 $	62 595 000 $
Current Bank Account	22 871 164 $
Projected Bank Account	26 452 272 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (4)
Mitchell Marner	7 500 000 $ (4)
Jonathan Quick	6 750 000 $ (2)
Chris Higgins	6 150 000 $ (2)
Kevin Shattenkirk	5 250 000 $ (3)
Filip Forsberg	5 000 000 $ (3)
Wayne Simmonds	5 000 000 $ (1)
Alex Galchenyuk	3 800 000 $ (1)
Brady Skjei	3 650 000 $ (2)
Andrew Shaw	2 800 000 $ (1)
Kevin Hayes	2 500 000 $ (2)
Ryan Dzingel	1 800 000 $ (1)
Alexander Petrovic	1 800 000 $ (1)
Michael Stone	1 750 000 $ (2)
Derek Forbort	1 700 000 $ (3)
Zemgus Girgensons	1 700 000 $ (3)
Kelsey Tessier	1 100 000 $ (1)
Max Gaede	1 000 000 $ (3)
Calvin Petersen	900 000 $ (3)
Phillip Digiuseppe	900 000 $ (1)
Milan Lucic (Out of Payroll)	900 000 $ (1)
Tomas Kundratek	800 000 $ (1)
Sean Walker	745 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 72 495 000 $
Year 13 : 52 850 000 $
Year 14 : 32 050 000 $
Year 15 : 16 500 000 $
Salary Average Commitment
Year 12 : 70 845 000 $
Year 13 : 51 200 000 $
Year 14 : 32 050 000 $
Year 15 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 72 495 000 $
Year 13 : 52 850 000 $
Year 14 : 32 050 000 $
Year 15 : 16 500 000 $

Farm Players Salaries
Jordan Schroeder	180 000 $ (1)
Oscar Lindberg	180 000 $ (1)
Samuel Blais	175 000 $ (2)
David Honzik	170 000 $ (3)
Nicolas Shore	150 000 $ (1)
Radko Gudas	150 000 $ (2)
Justin Pogge	150 000 $ (3)
Tyler Wotherspoon	150 000 $ (3)
Torrey Mitchell	135 000 $ (2)
Adam Polasek	120 000 $ (1)
Igor Makarov	115 000 $ (2)
Jonathan Matsumoto	115 000 $ (2)
Kyle Clifford	100 000 $ (2)
Daniel Pribyl	100 000 $ (1)
Will Weber	100 000 $ (1)
Ryan Garbutt	95 000 $ (2)
Jhonas Enroth	95 000 $ (2)
Nick Sorensen	90 000 $ (3)
Mathieu Brodeur	90 000 $ (1)
Matt Donovan	90 000 $ (2)
Greg Pateryn	90 000 $ (2)
Jakub Culek	90 000 $ (3)
Jakob Lilja	79 250 $ (1)
Zack Stortini	77 500 $ (2)
Jan Kostalek	75 000 $ (2)
Zach Nastasiuk	75 000 $ (2)
Matt Murphy	75 000 $ (2)
Martin Reway	75 000 $ (2)
Rourke Chartier	75 000 $ (3)
Blake Siebenaler	75 000 $ (3)
Yasin Cisse	75 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 12 : 3 411 750 $
Year 13 : 2 412 500 $
Year 14 : 800 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 411 750 $
Year 13 : 2 412 500 $
Year 14 : 800 000 $
Year 15 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - 100 $ - 5 552 - 69,40%
Level 2:	5000 - 60 $ - 4 153 - 83,07%
Level 3:	2000 - 35 $ - 1 821 - 91,06%
Level 4:	4000 - 25 $ - 2 995 - 74,88%
Luxury :	1000 - 220 $ - 689 - 68,86%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 240 - 61,99%
Farm Level 2:	1000 - 20 $ - 650 - 64,96%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	15 210 - 76,05%
Average Income per Game	1 532 328 $
Year to Date Revenue	27 581 911 $
Farm
Home Games Left	23
Average Attendance - %	1 889 - 62,98%
Average Income per Game	99 729 $
Year to Date Revenue	1 695 391 $
Expense
Pro Players Total Salaries	70 350 000 $
Farm Players Total Salaries	3 265 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 752 570 $
Farm Year To Date Expenses	1 530 001 $
Pro Salary Cap To Date	31 524 629 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	33 711 225 $
Farm Estimated Season Revenue	2 293 764 $
Pro Remaining Season Days	74
Pro Expenses Per Days	520 956 $
Pro Estimated Expenses	38 550 744 $
Farm Remaining Season Days	74
Farm Expenses Per Days	24 743 $
Farm Estimated Expenses	1 830 982 $
Estimated Season Expenses	40 381 726 $
Season Salary Cap	70 350 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	650 000 $
Estimate Over Minimum Salary Cap of 0 $	70 350 000 $
Current Bank Account	3 779 848 $
Projected Bank Account	(596 889 $)

Pro Players Salaries
Marc-Andre Fleury (Out of Payroll)	8 500 000 $ (1)
Phil Kessel	8 000 000 $ (5)
James Neal	6 500 000 $ (3)
Oliver Ekman Larsson	6 250 000 $ (2)
Jay Bouwmeester	6 000 000 $ (1)
William Karlsson	4 800 000 $ (1)
Cam Fowler	4 700 000 $ (1)
Brock Nelson	4 300 000 $ (1)
Michael Grabner	4 000 000 $ (1)
Braydon Coburn	2 800 000 $ (1)
Jacob Markstrom	2 500 000 $ (2)
Emerson Etem	2 300 000 $ (1)
Beau Bennett	1 800 000 $ (1)
Tanner Fritz	1 750 000 $ (2)
Maxim Gratchev	1 000 000 $ (1)
Austin Lotz	900 000 $ (3)
Carl Dahlstrom	900 000 $ (1)
Christian Djoos	900 000 $ (2)
Valtteri Filppula	900 000 $ (1)
Travis Boyd	800 000 $ (1)
Dominic Turgeon	750 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 12 : 70 350 000 $
Year 13 : 27 550 000 $
Year 14 : 16 150 000 $
Year 15 : 8 000 000 $
Salary Average Commitment
Year 12 : 69 825 000 $
Year 13 : 26 425 000 $
Year 14 : 15 025 000 $
Year 15 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 350 000 $
Year 13 : 27 550 000 $
Year 14 : 16 150 000 $
Year 15 : 8 000 000 $

Farm Players Salaries
Matt Benning	350 000 $ (3)
David Savard	250 000 $ (3)
Adam Clendening	175 000 $ (2)
Matt Frattin	175 000 $ (1)
Mark Arcobello	150 000 $ (1)
Taylor Beck	140 000 $ (2)
Ryan Carpenter	140 000 $ (2)
Oscar Fantenberg	120 000 $ (1)
Johan Larsson (Out of Payroll)	120 000 $ (1)
Jordan Weal	100 000 $ (2)
Austin Levi	100 000 $ (1)
Joel Champagne	100 000 $ (1)
Julian Melchiori	95 000 $ (2)
Mirko Hoefflin	95 000 $ (2)
Riley Sheahan	90 000 $ (1)
Maxime Clermont	90 000 $ (1)
William Wrenn	90 000 $ (1)
Logan Shaw	80 000 $ (1)
Nikolay Goldobin	75 000 $ (3)
Timotej Sille	75 000 $ (2)
Matthew Berkovitz	75 000 $ (3)
Justin Bailey	75 000 $ (3)
Elvis Merzlikins (Out of Payroll)	75 000 $ (2)
Curtis Hamilton	75 000 $ (2)
Conner Bleackley	75 000 $ (3)
Justin Hache	75 000 $ (1)
Jamie Devane	70 000 $ (1)
Alex Hutchings	70 000 $ (1)
Paul Carey	70 000 $ (1)
Logan Nelson	65 000 $ (1)
Kent Simpson	50 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 12 : 3 385 000 $
Year 13 : 1 870 000 $
Year 14 : 900 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 385 000 $
Year 13 : 1 870 000 $
Year 14 : 900 000 $
Year 15 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 88 $ - 7 596 - 94,95%
Level 2:	6000 - 54 $ - 5 389 - 89,81%
Level 3:	2000 - 39 $ - 1 637 - 81,83%
Level 4:	4000 - 27 $ - 2 832 - 70,80%
Luxury :	1000 - 210 $ - 744 - 74,39%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 856 - 92,79%
Farm Level 2:	1000 - 14 $ - 970 - 96,96%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 197 - 86,65%
Average Income per Game	1 758 288 $
Year to Date Revenue	29 890 901 $
Farm
Home Games Left	23
Average Attendance - %	2 825 - 94,18%
Average Income per Game	105 789 $
Year to Date Revenue	1 798 405 $
Expense
Pro Players Total Salaries	61 300 000 $
Farm Players Total Salaries	2 587 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 286 022 $
Farm Year To Date Expenses	1 320 430 $
Pro Salary Cap To Date	29 058 088 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	40 440 631 $
Farm Estimated Season Revenue	2 433 136 $
Pro Remaining Season Days	74
Pro Expenses Per Days	454 412 $
Pro Estimated Expenses	33 626 488 $
Farm Remaining Season Days	74
Farm Expenses Per Days	19 761 $
Farm Estimated Expenses	1 462 314 $
Estimated Season Expenses	35 088 802 $
Season Salary Cap	61 300 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	9 700 000 $
Estimate Over Minimum Salary Cap of 0 $	61 300 000 $
Current Bank Account	10 816 523 $
Projected Bank Account	18 601 488 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (2)
Mike Richards	7 650 000 $ (1)
Evgeni Dadonov	6 650 000 $ (4)
Zach Werenski (Out of Payroll)	5 000 000 $ (4)
David Perron	4 500 000 $ (2)
Andre Burakowsky	4 300 000 $ (1)
Nail Yakupov	4 300 000 $ (1)
Robin Lehner	4 000 000 $ (2)
Patrick Maroon	3 500 000 $ (1)
Tim Erixon (Out of Payroll)	3 500 000 $ (3)
Sebastian Wannstrom	2 650 000 $ (2)
Melker Karlsson	2 500 000 $ (2)
Radek Faksa	2 300 000 $ (1)
Jakub Jerabek	2 100 000 $ (1)
Calvin de Haan	1 750 000 $ (1)
Anders Nilsson	1 500 000 $ (2)
Timo Meier (Out of Payroll)	900 000 $ (1)
Roman Polak	900 000 $ (1)
Andrew Mangiapane	900 000 $ (2)
Pierre-Luc Dubois	900 000 $ (2)
Dean Kukan	900 000 $ (1)
Josh Brown	750 000 $ (1)
Gustav Olofsson	750 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 12 : 70 700 000 $
Year 13 : 41 350 000 $
Year 14 : 15 150 000 $
Year 15 : 11 650 000 $
Salary Average Commitment
Year 12 : 70 200 000 $
Year 13 : 40 850 000 $
Year 14 : 15 150 000 $
Year 15 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 12 : 70 700 000 $
Year 13 : 41 350 000 $
Year 14 : 15 150 000 $
Year 15 : 11 650 000 $

Farm Players Salaries
Casey Cizikas	150 000 $ (2)
Ryan Shannon	150 000 $ (2)
Jakub Klepis	125 000 $ (1)
Konstantin Koltsov	125 000 $ (1)
Eddie Lack	120 000 $ (1)
Luke Witkowski	115 000 $ (1)
Reece Scarlett	100 000 $ (2)
Maxim Mamin	100 000 $ (2)
Garnet Hathaway	95 000 $ (1)
Blaze Lizotte	92 500 $ (1)
Blake Weyrick	90 000 $ (1)
Mackenzie MacEachern	90 000 $ (3)
Ryan Murphy	90 000 $ (2)
Thomas(Chase) Perry	90 000 $ (3)
Keith Aulie (Out of Payroll)	85 000 $ (1)
JC Lipon	85 000 $ (1)
Alexis Binner	75 000 $ (3)
Simon Hjalmarsson	75 000 $ (2)
Ruzal Galeyev	75 000 $ (2)
Aleksi Saarela	75 000 $ (3)
Filip Sandberg	75 000 $ (2)
Alex Kile	75 000 $ (2)
Alexander Younan	75 000 $ (3)
Anton Karlsson	75 000 $ (3)
Lukas Zetterberg	75 000 $ (3)
Keegan Kanzig	75 000 $ (3)
Geoff Platt	75 000 $ (2)
Ebbe Sionas	75 000 $ (2)
Ludwig Blomstrand	70 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 12 : 2 672 500 $
Year 13 : 1 740 000 $
Year 14 : 630 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 647 500 $
Year 13 : 1 715 000 $
Year 14 : 630 000 $
Year 15 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - 82 $ - 7 676 - 95,95%
Level 2:	5000 - 55 $ - 4 327 - 86,54%
Level 3:	2000 - 35 $ - 1 800 - 90,02%
Level 4:	4000 - 21 $ - 3 843 - 96,06%
Luxury :	1000 - 173 $ - 858 - 85,81%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 38 $ - 1 439 - 71,95%
Farm Level 2:	1000 - 19 $ - 661 - 66,05%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 504 - 92,52%
Average Income per Game	1 631 658 $
Year to Date Revenue	27 738 192 $
Farm
Home Games Left	23
Average Attendance - %	2 100 - 69,99%
Average Income per Game	97 490 $
Year to Date Revenue	1 657 325 $
Expense
Pro Players Total Salaries	67 900 000 $
Farm Players Total Salaries	2 870 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 638 232 $
Farm Year To Date Expenses	1 496 689 $
Pro Salary Cap To Date	29 410 296 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	37 528 142 $
Farm Estimated Season Revenue	2 242 263 $
Pro Remaining Season Days	74
Pro Expenses Per Days	502 941 $
Pro Estimated Expenses	37 217 634 $
Farm Remaining Season Days	74
Farm Expenses Per Days	21 838 $
Farm Estimated Expenses	1 616 012 $
Estimated Season Expenses	38 833 646 $
Season Salary Cap	67 900 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	3 100 000 $
Estimate Over Minimum Salary Cap of 0 $	67 900 000 $
Current Bank Account	18 704 217 $
Projected Bank Account	19 640 976 $

Pro Players Salaries
Jonathan Toews	9 250 000 $ (3)
Aleksander Barkov	7 500 000 $ (4)
Vladimir Tarasenko	7 000 000 $ (2)
Victor Hedman	7 000 000 $ (4)
Jeff Skinner	5 800 000 $ (1)
Semyon Varlamov	5 700 000 $ (1)
Adam Larsson	5 150 000 $ (2)
Joonas Donskoi	2 800 000 $ (1)
Marc Methot (Out of Payroll)	2 750 000 $ (1)
Antoine Roussel	2 400 000 $ (1)
Joel Edmundson	2 300 000 $ (1)
Cal Clutterbuck	2 300 000 $ (1)
Troy Stetcher	1 500 000 $ (1)
Gabriel Dumont	1 500 000 $ (1)
Chris Stewart	1 400 000 $ (2)
Tyler Bertuzzi	1 400 000 $ (1)
Jeff Glass	1 300 000 $ (1)
John Hayden	900 000 $ (2)
Sebastian Aho	900 000 $ (1)
Andrej Sekera	900 000 $ (1)
Scott Laughton (Out of Payroll)	900 000 $ (1)
Erik Cernak	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 12 : 71 550 000 $
Year 13 : 39 100 000 $
Year 14 : 23 750 000 $
Year 15 : 14 500 000 $
Salary Average Commitment
Year 12 : 71 550 000 $
Year 13 : 39 100 000 $
Year 14 : 23 750 000 $
Year 15 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 550 000 $
Year 13 : 39 100 000 $
Year 14 : 23 750 000 $
Year 15 : 14 500 000 $

Farm Players Salaries
Eric Fehr	175 000 $ (2)
Stephane Da Costa	160 000 $ (2)
Matt Moulson	150 000 $ (2)
Jim Slater	150 000 $ (2)
Christopher Gibson	150 000 $ (1)
Zach Trotman	150 000 $ (2)
Ondrej Roman	140 000 $ (2)
Tomas Kubalik	140 000 $ (2)
Jarred Tinordi	130 000 $ (2)
Derek Roy	120 000 $ (1)
Matt D'Agostini	110 000 $ (2)
Francois Bouchard	100 000 $ (1)
Keith Seabrook	100 000 $ (1)
Michael Mersch	100 000 $ (2)
Reece Willcox	100 000 $ (2)
Ryan Stanton	95 000 $ (1)
Jiri Novotny (Out of Payroll)	90 000 $ (1)
Eddie Wittchow	90 000 $ (2)
Jeff Zatkoff	90 000 $ (2)
Scott Kosmachuk	85 000 $ (1)
Patrick Wey	85 000 $ (1)
Tye McGinn	85 000 $ (1)
Zachary Sawchenko	75 000 $ (2)
Jarrod Maidens	75 000 $ (2)
Jordan Subban	75 000 $ (2)
Scott Sabourin	70 000 $ (1)
Roy Radke	70 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 12 : 2 960 000 $
Year 13 : 1 910 000 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 960 000 $
Year 13 : 1 910 000 $
Year 14 : 0 $
Year 15 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 90 $ - 6 153 - 76,92%
Level 2:	6000 - 50 $ - 5 020 - 83,66%
Level 3:	3000 - 30 $ - 2 186 - 72,86%
Level 4:	4000 - 20 $ - 3 643 - 91,07%
Luxury :	1000 - 190 $ - 793 - 79,28%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 488 - 74,38%
Farm Level 2:	1000 - 15 $ - 842 - 84,22%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	17 795 - 80,88%
Average Income per Game	1 594 322 $
Year to Date Revenue	27 103 468 $
Farm
Home Games Left	23
Average Attendance - %	2 330 - 77,66%
Average Income per Game	99 055 $
Year to Date Revenue	1 683 929 $
Expense
Pro Players Total Salaries	69 416 667 $
Farm Players Total Salaries	3 120 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	31 614 209 $
Farm Year To Date Expenses	1 456 572 $
Pro Salary Cap To Date	31 386 275 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	36 669 398 $
Farm Estimated Season Revenue	2 278 257 $
Pro Remaining Season Days	74
Pro Expenses Per Days	514 093 $
Pro Estimated Expenses	38 042 882 $
Farm Remaining Season Days	74
Farm Expenses Per Days	23 676 $
Farm Estimated Expenses	1 752 024 $
Estimated Season Expenses	39 794 906 $
Season Salary Cap	69 416 667 $
Estimate Under Maximum Salary Cap of 71 000 000 $	1 583 333 $
Estimate Over Minimum Salary Cap of 0 $	69 416 667 $
Current Bank Account	35 351 540 $
Projected Bank Account	34 504 289 $

Pro Players Salaries
Anze Kopitar	10 350 000 $ (5)
Nikita Kucherov	8 000 000 $ (2)
Jakub Voracek	7 150 000 $ (1)
Sean Monahan	6 800 000 $ (1)
Jared Spurgeon	6 000 000 $ (4)
Cory Schneider	5 750 000 $ (2)
Brandon Saad	5 300 000 $ (1)
Max Domi	5 000 000 $ (4)
Erik Haula	3 000 000 $ (1)
Colton Sceviour	2 350 000 $ (1)
Matthew Peca	1 800 000 $ (1)
Adam Gaudette	916 667 $ (1)
Travis Sanheim	900 000 $ (2)
Brian Elliott	900 000 $ (1)
Charles Hudon	900 000 $ (1)
Adam Fox	900 000 $ (3)
Deryk Engelland	900 000 $ (1)
Michael McCarron	900 000 $ (1)
Jonas Siegenthaler	900 000 $ (3)
Matt Roy	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 69 416 667 $
Year 13 : 37 800 000 $
Year 14 : 23 150 000 $
Year 15 : 21 350 000 $
Salary Average Commitment
Year 12 : 68 858 334 $
Year 13 : 37 241 667 $
Year 14 : 22 591 667 $
Year 15 : 20 791 667 $
Salary Cap with 1 Way Contract
Year 12 : 69 416 667 $
Year 13 : 37 800 000 $
Year 14 : 23 150 000 $
Year 15 : 21 350 000 $

Farm Players Salaries
Kurtis MacDermid	160 000 $ (1)
Anton Forsberg	160 000 $ (2)
Justin Fontaine	150 000 $ (3)
Jamie McGinn	150 000 $ (2)
Viktor Stalberg	150 000 $ (3)
Remi Elie	140 000 $ (1)
Justin Weller	130 000 $ (1)
Andreas Martinsen	120 000 $ (3)
Stephen Johns	120 000 $ (1)
Evgeny Medvedev	120 000 $ (2)
Evgeny Grachev	100 000 $ (2)
Steve Oleksy	100 000 $ (2)
Mike Hoeffel	100 000 $ (2)
Matt Beleskey	100 000 $ (2)
Rod Pelley	100 000 $ (1)
Mike Blunden	100 000 $ (2)
Casey Borer	100 000 $ (1)
Sam Bennett (Out of Payroll)	90 000 $ (2)
Michael Latta	90 000 $ (3)
David Gilbert	90 000 $ (3)
Mattias Modig	90 000 $ (1)
Scott Wedgewood	90 000 $ (2)
Andrew Yogan	85 000 $ (1)
Danny Biega	80 000 $ (1)
Dillon Heatherington	75 000 $ (2)
Evan Cowley	75 000 $ (2)
Julius Bergman	75 000 $ (3)
Rickard Hugg (Out of Payroll)	75 000 $ (3)
Karson Kuhlman	75 000 $ (1)
Nick Oliver	75 000 $ (1)
Adam Marsh	70 000 $ (1)
Colin Jacobs	50 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 12 : 3 285 000 $
Year 13 : 2 010 000 $
Year 14 : 750 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 285 000 $
Year 13 : 2 010 000 $
Year 14 : 750 000 $
Year 15 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 85 $ - 7 233 - 90,41%
Level 2:	6000 - 50 $ - 5 284 - 88,06%
Level 3:	3000 - 28 $ - 2 382 - 79,39%
Level 4:	4000 - 24 $ - 3 244 - 81,09%
Luxury :	1000 - 175 $ - 857 - 85,67%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 536 - 76,82%
Farm Level 2:	1000 - 20 $ - 683 - 68,26%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	18 999 - 86,36%
Average Income per Game	1 670 831 $
Year to Date Revenue	30 074 950 $
Farm
Home Games Left	23
Average Attendance - %	2 219 - 73,97%
Average Income per Game	98 175 $
Year to Date Revenue	1 668 969 $
Expense
Pro Players Total Salaries	65 200 000 $
Farm Players Total Salaries	3 337 250 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	30 718 344 $
Farm Year To Date Expenses	1 352 206 $
Pro Salary Cap To Date	30 490 401 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	36 758 272 $
Farm Estimated Season Revenue	2 258 017 $
Pro Remaining Season Days	74
Pro Expenses Per Days	483 088 $
Pro Estimated Expenses	35 748 512 $
Farm Remaining Season Days	74
Farm Expenses Per Days	25 274 $
Farm Estimated Expenses	1 870 276 $
Estimated Season Expenses	37 618 788 $
Season Salary Cap	65 200 000 $
Estimate Under Maximum Salary Cap of 71 000 000 $	5 800 000 $
Estimate Over Minimum Salary Cap of 0 $	65 200 000 $
Current Bank Account	21 363 842 $
Projected Bank Account	22 761 343 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (1)
Mark Giordano	7 000 000 $ (5)
Bobby Ryan	5 500 000 $ (1)
Jake Muzzin	5 000 000 $ (2)
Mikko Koivu	4 750 000 $ (3)
Jonathan Drouin (Out of Payroll)	4 300 000 $ (1)
Kyle Quincey	3 500 000 $ (1)
Brian Boyle	3 500 000 $ (3)
Derek Grant (1 Way Contract)	3 300 000 $ (2)
James Reimer	3 150 000 $ (2)
Sven Baertschi	2 300 000 $ (1)
Luke Schenn	2 100 000 $ (2)
Nikita Filatov	1 800 000 $ (1)
David Desharnais	1 800 000 $ (1)
Wojtek Wolski	1 800 000 $ (1)
Landon Ferraro	1 800 000 $ (1)
Jacob Josefson	1 500 000 $ (3)
Ben Chiarot (Out of Payroll)	1 500 000 $ (1)
Morgan Ellis	1 500 000 $ (1)
Andrew Hammond	1 500 000 $ (1)
Shawn Lalonde	1 000 000 $ (2)
Warren Foegele	900 000 $ (3)
Alex Debrincat	900 000 $ (2)
Chris Driedger	850 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 12 : 71 000 000 $
Year 13 : 33 100 000 $
Year 14 : 17 650 000 $
Year 15 : 7 000 000 $
Salary Average Commitment
Year 12 : 69 500 000 $
Year 13 : 31 600 000 $
Year 14 : 16 150 000 $
Year 15 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 000 000 $
Year 13 : 33 100 000 $
Year 14 : 17 650 000 $
Year 15 : 7 000 000 $

Farm Players Salaries
Vinni Lettieri	950 000 $ (1)
Philippe Dupuis	175 000 $ (1)
Matt Hunwick	130 000 $ (1)
Jiri Sekac	110 000 $ (2)
Andrew Ebbett	110 000 $ (2)
Ross Johnston	100 000 $ (3)
Matt Mahalak	97 500 $ (1)
Johan Gustafsson	90 000 $ (1)
Jake Evans	90 000 $ (3)
Zack MacEwen	84 750 $ (1)
Taylor Chorney	80 000 $ (2)
Valeri Vasiliev	80 000 $ (1)
Jens Looke	75 000 $ (3)
Adam Tambellini	75 000 $ (2)
Luc Snuggerud	75 000 $ (3)
Mario Lucia	75 000 $ (1)
Jared Hauf	75 000 $ (2)
Michael Spacek	75 000 $ (3)
Roland Mckeown	75 000 $ (3)
Kyle Jenkins	75 000 $ (2)
Steve Bernier	75 000 $ (1)
Kyle Beach	75 000 $ (2)
Darby Llewellyn	75 000 $ (2)
Micheal Wall	70 000 $ (1)
Jackson Houck	70 000 $ (1)
Erik Thorell	70 000 $ (1)
Edgars Kulda	55 000 $ (1)
Karl Johansson	50 000 $ (1)
Maximilien Le Sieur	50 000 $ (1)
Seth Ambroz	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 3 337 250 $
Year 13 : 1 165 000 $
Year 14 : 490 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 337 250 $
Year 13 : 1 165 000 $
Year 14 : 490 000 $
Year 15 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 71 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	23 636 254 $	63 475 000 $	7 525 000 $	63 475 000 $	2 657 583 $	27 342 417 $	21	31	52
BlackHawks	13 773 523 $	67 225 000 $	3 775 000 $	67 225 000 $	2 425 000 $	27 575 000 $	22	30	52
BlueJacket	28 513 671 $	70 150 000 $	850 000 $	70 150 000 $	2 836 000 $	27 164 000 $	20	30	50
Blues	73 683 647 $	68 350 000 $	2 650 000 $	68 350 000 $	3 702 500 $	26 297 500 $	20	32	52
Bruins	18 643 766 $	67 300 000 $	3 700 000 $	67 300 000 $	2 680 000 $	27 320 000 $	20	31	51
Canadiens	49 901 997 $	70 550 000 $	450 000 $	70 550 000 $	2 900 000 $	27 100 000 $	20	30	50
Canucks	49 550 716 $	62 785 000 $	8 215 000 $	62 785 000 $	2 887 500 $	27 112 500 $	20	30	50
Capitals	12 917 853 $	70 925 000 $	75 000 $	70 925 000 $	2 692 889 $	27 307 111 $	22	30	52
Coyotes	16 906 821 $	67 067 500 $	3 932 500 $	67 067 500 $	2 640 917 $	27 359 083 $	21	31	52
Devils	37 748 835 $	69 700 000 $	1 300 000 $	69 700 000 $	2 218 417 $	27 781 583 $	20	29	49
Ducks	11 391 074 $	69 400 000 $	1 600 000 $	69 400 000 $	2 580 000 $	27 420 000 $	21	28	49
Flames	78 579 293 $	65 475 000 $	5 525 000 $	65 475 000 $	2 962 500 $	27 037 500 $	23	29	52
Flyers	19 558 074 $	64 275 000 $	6 725 000 $	64 275 000 $	2 222 412 $	27 777 588 $	21	27	48
GoldenKnights	20 382 334 $	67 225 000 $	3 775 000 $	67 225 000 $	3 214 167 $	26 785 833 $	20	28	48
Hurricanes	14 237 769 $	69 575 000 $	1 425 000 $	69 575 000 $	2 640 000 $	27 360 000 $	21	29	50
Islanders	44 157 462 $	69 317 500 $	1 682 500 $	69 317 500 $	4 116 500 $	25 883 500 $	23	29	52
Jets	180 245 567 $	70 075 000 $	925 000 $	70 075 000 $	2 952 500 $	27 047 500 $	21	29	50
Kings	57 598 468 $	66 950 000 $	4 050 000 $	66 950 000 $	2 622 500 $	27 377 500 $	20	29	49
Lightning	24 752 538 $	69 785 000 $	1 215 000 $	69 785 000 $	3 465 000 $	26 535 000 $	20	32	52
MapleLeafs	(5 341 972 $)	70 800 000 $	200 000 $	70 800 000 $	3 195 000 $	26 805 000 $	22	29	51
Nordiques	12 443 596 $	68 617 500 $	2 382 500 $	68 617 500 $	2 615 000 $	27 385 000 $	21	29	50
Oilers	62 347 073 $	58 911 666 $	12 088 334 $	58 911 666 $	2 150 000 $	27 850 000 $	23	26	49
Panthers	97 907 682 $	69 750 000 $	1 250 000 $	69 750 000 $	3 422 000 $	26 578 000 $	20	29	49
Penguins	155 419 895 $	66 650 000 $	4 350 000 $	66 650 000 $	3 290 190 $	26 709 810 $	21	30	51
Predators	26 044 996 $	70 959 167 $	40 833 $	70 959 167 $	2 892 500 $	27 107 500 $	21	31	52
Rangers	11 239 762 $	60 650 000 $	10 350 000 $	60 650 000 $	2 270 000 $	27 730 000 $	22	30	52
RedWings	22 871 164 $	62 595 000 $	8 405 000 $	62 595 000 $	3 411 750 $	26 588 250 $	23	31	54
Sabres	3 779 848 $	70 350 000 $	650 000 $	70 350 000 $	3 265 000 $	26 735 000 $	21	31	52
Senators	10 816 523 $	61 300 000 $	9 700 000 $	61 300 000 $	2 587 500 $	27 412 500 $	23	29	52
Sharks	18 704 217 $	67 900 000 $	3 100 000 $	67 900 000 $	2 870 000 $	27 130 000 $	22	27	49
Stars	35 351 540 $	69 416 667 $	1 583 333 $	69 416 667 $	3 120 000 $	26 880 000 $	20	32	52
Wild	21 363 842 $	65 200 000 $	5 800 000 $	65 200 000 $	3 337 250 $	26 662 750 $	24	30	54

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 3 mars 2021 at 20:00

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %