Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 12 octobre 2019 at 17:53

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - 90 $ - 6 593 - 94,19%
Level 2:	6000 - 57 $ - 4 938 - 82,29%
Level 3:	3000 - 23 $ - 2 464 - 82,14%
Level 4:	5000 - 17 $ - 4 404 - 88,07%
Luxury :	1000 - 184 $ - 819 - 81,88%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 245 - 62,23%
Farm Level 2:	1000 - 25 $ - 540 - 53,98%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	19 217 - 87,35%
Average Income per Game	1 624 843 $
Year to Date Revenue	14 623 591 $
Farm
Home Games Left	32
Average Attendance - %	1 784 - 59,48%
Average Income per Game	99 014 $
Year to Date Revenue	891 129 $
Expense
Pro Players Total Salaries	67 900 000 $
Farm Players Total Salaries	2 380 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 173 793 $
Farm Year To Date Expenses	570 178 $
Pro Salary Cap To Date	15 042 246 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 994 990 $
Farm Estimated Season Revenue	3 168 459 $
Pro Remaining Season Days	146
Pro Expenses Per Days	366 310 $
Pro Estimated Expenses	53 481 260 $
Farm Remaining Season Days	145
Farm Expenses Per Days	13 333 $
Farm Estimated Expenses	1 933 285 $
Estimated Season Expenses	55 414 545 $
Season Salary Cap	67 900 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 100 000 $
Estimate Over Minimum Salary Cap of 0 $	67 900 000 $
Current Bank Account	13 662 038 $
Projected Bank Account	13 410 942 $

Pro Players Salaries
Logan Couture	6 000 000 $ (4)
John Gibson	6 000 000 $ (1)
Keith Yandle	5 750 000 $ (2)
Ryan Callahan	5 500 000 $ (1)
Ryan McDonagh	5 500 000 $ (1)
Artemi Panarin	5 500 000 $ (2)
Brandon Saad	5 350 000 $ (1)
Sean Couturier	5 000 000 $ (3)
Jonathan Huberdeau	4 500 000 $ (2)
Brayden Schenn	4 500 000 $ (2)
Justin Faulk	4 000 000 $ (1)
Viktor Stalberg	1 800 000 $ (1)
Dana Tyrell	1 750 000 $ (1)
Nate Schmidt	1 500 000 $ (1)
Bo Horvat	900 000 $ (1)
Nikita Tryamkin	900 000 $ (1)
Nick Ritchie	900 000 $ (3)
Alan Quine	900 000 $ (1)
Griffin Reinhart	850 000 $ (2)
Johan Gustafsson	800 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 67 900 000 $
Year 11 : 33 000 000 $
Year 12 : 11 900 000 $
Year 13 : 6 000 000 $
Salary Average Commitment
Year 10 : 67 900 000 $
Year 11 : 33 000 000 $
Year 12 : 11 900 000 $
Year 13 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 900 000 $
Year 11 : 33 000 000 $
Year 12 : 11 900 000 $
Year 13 : 6 000 000 $

Farm Players Salaries
Jeremy Smith	125 000 $ (2)
Justin Holl (Out of Payroll)	120 000 $ (1)
Ethan Werek	110 000 $ (2)
Brandon Bollig	100 000 $ (1)
Ryan Pilon	100 000 $ (3)
Jared Boll	100 000 $ (1)
Fredrik Pettersson-Wentzel	95 000 $ (2)
Martin Frk	90 000 $ (2)
Dillon Fournier	90 000 $ (1)
Jimmy Hayes	90 000 $ (3)
Curtis Lazar	90 000 $ (2)
Trevor Cann	85 000 $ (1)
Gaelan Patterson	85 000 $ (2)
Steven Shipley	85 000 $ (2)
Robert Czarnik (Out of Payroll)	85 000 $ (2)
Troy Rutkowski	85 000 $ (1)
Justin Jokinen	85 000 $ (2)
Pius Suter	80 000 $ (2)
Ville Pokka	80 000 $ (2)
Tobias Eder	75 000 $ (3)
Benjamin Casavant	75 000 $ (2)
Beau Starrett	75 000 $ (3)
Andreas Soderberg	75 000 $ (2)
Rasmus Bengtsson	75 000 $ (3)
Geordie Wudrick	75 000 $ (3)
Peter Hrehorcak	75 000 $ (3)
Jack Sadek	75 000 $ (3)
Lars Volden	70 000 $ (1)
Gregg Sutch	70 000 $ (3)
Andrew Campbell	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 2 585 000 $
Year 11 : 1 870 000 $
Year 12 : 710 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 585 000 $
Year 11 : 1 870 000 $
Year 12 : 710 000 $
Year 13 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - 90 $ - 6 431 - 91,87%
Level 2:	6000 - 55 $ - 5 427 - 90,45%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 3 999 - 99,99%
Luxury :	1000 - 190 $ - 826 - 82,57%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 945 - 97,26%
Farm Level 2:	1000 - 11 $ - 983 - 98,30%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 683 - 93,41%
Average Income per Game	1 588 733 $
Year to Date Revenue	14 298 601 $
Farm
Home Games Left	32
Average Attendance - %	2 928 - 97,61%
Average Income per Game	92 912 $
Year to Date Revenue	836 209 $
Expense
Pro Players Total Salaries	68 150 000 $
Farm Players Total Salaries	3 007 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 845 727 $
Farm Year To Date Expenses	610 336 $
Pro Salary Cap To Date	14 714 172 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 839 470 $
Farm Estimated Season Revenue	2 973 188 $
Pro Remaining Season Days	146
Pro Expenses Per Days	367 647 $
Pro Estimated Expenses	53 676 462 $
Farm Remaining Season Days	145
Farm Expenses Per Days	16 707 $
Farm Estimated Expenses	2 422 515 $
Estimated Season Expenses	56 098 977 $
Season Salary Cap	68 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	850 000 $
Estimate Over Minimum Salary Cap of 0 $	68 150 000 $
Current Bank Account	5 531 257 $
Projected Bank Account	3 244 938 $

Pro Players Salaries
Jordan Eberle	5 500 000 $ (2)
Chris Higgins	5 500 000 $ (1)
Erik Johnson	4 700 000 $ (1)
Yanni Gourde	4 650 000 $ (2)
Martin Hanzal	4 500 000 $ (1)
Sergei Kostitsyn	4 250 000 $ (2)
Corey Crawford	4 250 000 $ (3)
Brad Richardson	3 500 000 $ (1)
Brandon Dubinsky	3 500 000 $ (2)
Kevin Klein	3 500 000 $ (1)
Dennis Seidenberg	3 500 000 $ (2)
Kyle Quincey	3 500 000 $ (2)
Valtteri Filppula	3 500 000 $ (1)
Mikkel Boedker	2 600 000 $ (2)
Bobby Sanguinetti	2 300 000 $ (1)
Michael Raffl	1 800 000 $ (1)
Andreas Martinsen	1 800 000 $ (1)
Jared Cowen	1 800 000 $ (1)
Antti Raanta	1 750 000 $ (1)
Alex Killorn	1 750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 150 000 $
Year 11 : 33 500 000 $
Year 12 : 4 250 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 150 000 $
Year 11 : 33 500 000 $
Year 12 : 4 250 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 68 150 000 $
Year 11 : 33 500 000 $
Year 12 : 4 250 000 $
Year 13 : 0 $

Farm Players Salaries
Sven Andrighetto	175 000 $ (1)
Michael Stone	175 000 $ (3)
Kyle Chipchura	150 000 $ (3)
Alexei Semenov	150 000 $ (1)
Nicola Riopel	150 000 $ (2)
Drew Schiestel	150 000 $ (1)
Adam Janosik	150 000 $ (3)
Brandon Mcmillan	140 000 $ (2)
Kevin Connauton	140 000 $ (2)
Jonathon Blum	140 000 $ (1)
Tomas Kubalik	140 000 $ (2)
Cal Clutterbuck	100 000 $ (1)
John Armstrong	100 000 $ (3)
John Lee	100 000 $ (2)
Michael Houser	100 000 $ (3)
Anton Gustafsson	95 000 $ (1)
Brian Ferlin	90 000 $ (3)
Allen York	90 000 $ (3)
Henri Ikonen	75 000 $ (2)
Nick Oliver	75 000 $ (2)
Marek Tvrdon	75 000 $ (1)
Brian Hart	72 500 $ (2)
Raphael Bussieres	70 000 $ (1)
Robert Baillargeon	70 000 $ (1)
Zac Larraza	70 000 $ (1)
Shane McColgan	60 000 $ (1)
Benjamin Gallacher	55 000 $ (1)
Tony DeHart	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 3 007 500 $
Year 11 : 1 797 500 $
Year 12 : 855 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 007 500 $
Year 11 : 1 797 500 $
Year 12 : 855 000 $
Year 13 : 0 $

BlueJacket

BlueJacket is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	7000 - 95 $ - 5 209 - 74,41%
Level 2:	6000 - 50 $ - 5 496 - 91,61%
Level 3:	3000 - 20 $ - 2 578 - 85,94%
Level 4:	5000 - 15 $ - 4 361 - 87,21%
Luxury :	1500 - 135 $ - 1 075 - 71,65%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 30 $ - 1 925 - 96,26%
Farm Level 2:	1000 - 20 $ - 690 - 69,02%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 719 - 83,20%
Average Income per Game	1 449 095 $
Year to Date Revenue	13 041 855 $
Farm
Home Games Left	31
Average Attendance - %	2 615 - 87,18%
Average Income per Game	101 887 $
Year to Date Revenue	1 018 873 $
Expense
Pro Players Total Salaries	70 250 000 $
Farm Players Total Salaries	2 320 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 163 369 $
Farm Year To Date Expenses	573 155 $
Pro Salary Cap To Date	15 031 825 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	46 371 040 $
Farm Estimated Season Revenue	3 158 506 $
Pro Remaining Season Days	146
Pro Expenses Per Days	378 877 $
Pro Estimated Expenses	55 316 042 $
Farm Remaining Season Days	145
Farm Expenses Per Days	13 011 $
Farm Estimated Expenses	1 886 595 $
Estimated Season Expenses	57 202 637 $
Season Salary Cap	70 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	-1 250 000 $
Estimate Over Minimum Salary Cap of 0 $	70 250 000 $
Current Bank Account	2 214 667 $
Projected Bank Account	(5 458 424 $)

Pro Players Salaries
Tyler Seguin	9 000 000 $ (3)
Carey Price	8 500 000 $ (1)
Claude Giroux	8 000 000 $ (4)
Olli Jokinen	8 000 000 $ (1)
Nathan MacKinnon	7 750 000 $ (2)
Victor Hedman	7 000 000 $ (5)
Sebastian Wannstrom	2 500 000 $ (1)
Kevin Poulin	2 400 000 $ (1)
Joakim Nordstrom	2 150 000 $ (2)
Brandon Sutter	1 800 000 $ (1)
Riley Nash	1 800 000 $ (1)
Robert Bortuzzo	1 800 000 $ (1)
Calvin de Haan	1 750 000 $ (2)
Theo Ruth	1 500 000 $ (1)
Artur Gavrus (Out of Payroll)	950 000 $ (1)
Noah Hanifin	900 000 $ (3)
Alex Debrincat	900 000 $ (3)
Sam Reinhart	900 000 $ (1)
David Pastrnak	900 000 $ (1)
Seth Jones	900 000 $ (1)
Jakub Vrana	900 000 $ (3)
Robert Hagg	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 10 : 71 200 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 70 700 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 200 000 $
Year 11 : 39 250 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Fredrik Claesson	150 000 $ (2)
Calle Jarnkrok	150 000 $ (2)
Josh Unice	150 000 $ (3)
Brock Beukeboom	120 000 $ (2)
Duncan Siemens	90 000 $ (2)
Adam Pardy	90 000 $ (1)
Andy Andreoff	90 000 $ (2)
Daniel Brodin	90 000 $ (1)
Samu Perhonen	90 000 $ (2)
Brendan Gaunce (Out of Payroll)	90 000 $ (2)
Chris Terry	90 000 $ (1)
Gavin Bayreuther	80 000 $ (2)
Dakota Mermis	80 000 $ (2)
Martin Reway	75 000 $ (3)
Evan Allen	75 000 $ (3)
Filip Sandberg	75 000 $ (3)
Vyacheslav Leshchenko	75 000 $ (3)
Alex Kile	75 000 $ (3)
Rushan Rafikov	75 000 $ (3)
Gage Ausmus	75 000 $ (3)
Jason Kasdorf	75 000 $ (1)
Andreas Borgman	75 000 $ (3)
Ruzal Galeyev	75 000 $ (3)
Morgan Klimchuk	75 000 $ (3)
Sergey Tolchinsky	75 000 $ (3)
Zach Nastasiuk	75 000 $ (3)
Viktor Crus-Rydberg	75 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 10 : 2 410 000 $
Year 11 : 2 065 000 $
Year 12 : 1 125 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 410 000 $
Year 11 : 2 065 000 $
Year 12 : 1 125 000 $
Year 13 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 89 $ - 6 508 - 92,97%
Level 2:	6000 - 56 $ - 5 460 - 91,01%
Level 3:	3000 - 35 $ - 1 919 - 63,96%
Level 4:	4000 - 25 $ - 3 225 - 80,63%
Luxury :	1000 - 200 $ - 770 - 77,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 950 - 97,50%
Farm Level 2:	1000 - 25 $ - 525 - 52,51%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	17 882 - 85,15%
Average Income per Game	1 653 278 $
Year to Date Revenue	16 532 776 $
Farm
Home Games Left	32
Average Attendance - %	2 475 - 82,50%
Average Income per Game	115 829 $
Year to Date Revenue	1 042 463 $
Expense
Pro Players Total Salaries	62 050 000 $
Farm Players Total Salaries	3 300 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 173 263 $
Farm Year To Date Expenses	732 923 $
Pro Salary Cap To Date	14 041 708 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 251 606 $
Farm Estimated Season Revenue	3 706 535 $
Pro Remaining Season Days	146
Pro Expenses Per Days	335 027 $
Pro Estimated Expenses	48 913 942 $
Farm Remaining Season Days	145
Farm Expenses Per Days	18 280 $
Farm Estimated Expenses	2 650 600 $
Estimated Season Expenses	51 564 542 $
Season Salary Cap	62 050 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	6 950 000 $
Estimate Over Minimum Salary Cap of 0 $	62 050 000 $
Current Bank Account	65 104 079 $
Projected Bank Account	68 497 678 $

Pro Players Salaries
Brad Marchand	8 000 000 $ (4)
Alexander Semin	7 500 000 $ (4)
Sergei Bobrovsky	6 500 000 $ (2)
Jason Spezza	6 000 000 $ (3)
Kyle Turris	5 500 000 $ (3)
Anders Lee (Out of Payroll)	5 000 000 $ (5)
Jake Gardiner	4 000 000 $ (1)
Ryan Ellis	4 000 000 $ (2)
Evander Kane	3 500 000 $ (2)
Jesper Fast	3 000 000 $ (2)
Xavier Ouellet	2 150 000 $ (1)
Tim Schaller	2 000 000 $ (1)
Vinnie Hinostroza	2 000 000 $ (1)
Simon Despres	1 900 000 $ (1)
Jordan Caron (Out of Payroll)	1 500 000 $ (1)
Martin Marincin	1 200 000 $ (1)
Antoine Lafleur	950 000 $ (2)
Ben Ryan	950 000 $ (1)
Joel Armia	900 000 $ (2)
Brett Bulmer	700 000 $ (3)
Troy Vance	700 000 $ (1)
Max Friberg	600 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 10 : 68 550 000 $
Year 11 : 52 150 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 550 000 $
Year 11 : 52 150 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 550 000 $
Year 11 : 52 150 000 $
Year 12 : 32 700 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Miikka Salomaki	265 000 $ (3)
Michael Leighton	185 000 $ (2)
Spencer Machacek	165 000 $ (3)
Nikolai Kulemin	165 000 $ (3)
James Sheppard	155 000 $ (3)
Josh Jooris	150 000 $ (1)
Alexander Urbom	150 000 $ (1)
Mathieu Corbeil	120 000 $ (1)
Klas Dahlbeck	120 000 $ (1)
Alexei Marchenko	120 000 $ (1)
Brian Strait	120 000 $ (1)
Mikael Tellqvist	110 000 $ (1)
Ben Smith	110 000 $ (3)
Brenden Dillon	100 000 $ (1)
Dale Weise	100 000 $ (1)
Thomas Larkin	95 000 $ (1)
Marek Viedensky	95 000 $ (1)
Philip McRae	90 000 $ (3)
Ludvig Rensfeldt	85 000 $ (2)
Mathieu Brodeur	80 000 $ (1)
Philippe Cornet	80 000 $ (1)
Erik Karlsson (foward)	75 000 $ (3)
Tyler Pitlick	75 000 $ (2)
Dexter Dancs	75 000 $ (3)
Henrik Samuelsson	75 000 $ (2)
Bill Arnold	70 000 $ (1)
Jaynen Rissling	70 000 $ (2)
Daniel Delisle	70 000 $ (2)
Dillon Donnelly	65 000 $ (2)
Philip Tot	65 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 3 300 000 $
Year 11 : 1 790 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 300 000 $
Year 11 : 1 790 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - 90 $ - 6 543 - 93,47%
Level 2:	6000 - 58 $ - 4 732 - 78,87%
Level 3:	3000 - 26 $ - 2 513 - 83,76%
Level 4:	5000 - 21 $ - 4 165 - 83,29%
Luxury :	1500 - 134 $ - 1 052 - 70,15%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 40 $ - 1 355 - 67,74%
Farm Level 2:	1000 - 18 $ - 755 - 75,54%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	19 004 - 84,46%
Average Income per Game	1 624 630 $
Year to Date Revenue	16 246 295 $
Farm
Home Games Left	32
Average Attendance - %	2 110 - 70,34%
Average Income per Game	96 561 $
Year to Date Revenue	869 048 $
Expense
Pro Players Total Salaries	68 450 000 $
Farm Players Total Salaries	2 580 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 125 663 $
Farm Year To Date Expenses	596 611 $
Pro Salary Cap To Date	14 994 117 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 363 514 $
Farm Estimated Season Revenue	3 089 948 $
Pro Remaining Season Days	146
Pro Expenses Per Days	369 251 $
Pro Estimated Expenses	53 910 646 $
Farm Remaining Season Days	145
Farm Expenses Per Days	14 409 $
Farm Estimated Expenses	2 089 305 $
Estimated Season Expenses	55 999 951 $
Season Salary Cap	68 450 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	550 000 $
Estimate Over Minimum Salary Cap of 0 $	68 450 000 $
Current Bank Account	26 749 205 $
Projected Bank Account	24 202 716 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (2)
P.K. Subban	8 000 000 $ (5)
Shea Weber	7 500 000 $ (2)
Andrei Kostitsyn	7 500 000 $ (3)
Phil Kessel	7 000 000 $ (1)
Jonathan Bernier	4 600 000 $ (1)
Brendan Gallagher	4 000 000 $ (1)
David Schlemko	3 200 000 $ (1)
Nikita Zaitsev	3 150 000 $ (2)
Boone Jenner	2 600 000 $ (2)
Louie Caporusso	2 100 000 $ (1)
Darren Helm	1 800 000 $ (1)
Al Montoya	1 500 000 $ (1)
Michael Kostka	1 500 000 $ (1)
Francois Bouchard	1 000 000 $ (1)
Adam Erne	900 000 $ (3)
Marcus Pettersson	900 000 $ (3)
Brayden Point	900 000 $ (2)
Boo Nieves	900 000 $ (2)
Jack Eichel	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 450 000 $
Year 11 : 40 850 000 $
Year 12 : 17 300 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 66 950 000 $
Year 11 : 39 350 000 $
Year 12 : 15 800 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 450 000 $
Year 11 : 40 850 000 $
Year 12 : 17 300 000 $
Year 13 : 8 000 000 $

Farm Players Salaries
Raphael Diaz	180 000 $ (2)
Jujhar Khaira	175 000 $ (3)
Olivier Roy	110 000 $ (2)
Matt Tennyson	100 000 $ (1)
James Wright	100 000 $ (3)
Kirill Lyamin	100 000 $ (1)
Max Nicastro	100 000 $ (3)
Jean-Phillipe Cote	100 000 $ (1)
Luca Caputi	95 000 $ (2)
Martin Ouellette	90 000 $ (2)
Ryan Howse	90 000 $ (2)
Alexandre R. Picard	90 000 $ (3)
Jake Paterson	90 000 $ (2)
Tom Gilbert	90 000 $ (3)
Brandon Davidson	90 000 $ (2)
Austin Madaisky	85 000 $ (2)
Nicolas Kerdiles	85 000 $ (2)
Ben Winnett	80 000 $ (2)
Johan Sundstrom	80 000 $ (1)
Kristopher Foucault	80 000 $ (1)
Philip Lane	80 000 $ (2)
Austen Brassard (Out of Payroll)	75 000 $ (1)
Joachim Nermark	75 000 $ (1)
Alexandre Goulet	75 000 $ (3)
Sebastian Collberg (Out of Payroll)	75 000 $ (2)
Samuel Kurker	70 000 $ (2)
Dane Fox	70 000 $ (2)
Garrett Meurs	70 000 $ (1)
Max Gardiner	65 000 $ (2)
Matthew Deblouw	65 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 2 730 000 $
Year 11 : 2 050 000 $
Year 12 : 630 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 730 000 $
Year 11 : 2 050 000 $
Year 12 : 630 000 $
Year 13 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - 75 $ - 5 872 - 83,88%
Level 2:	6000 - 60 $ - 3 860 - 64,34%
Level 3:	3000 - 30 $ - 2 052 - 68,39%
Level 4:	5000 - 15 $ - 3 785 - 75,70%
Luxury :	1000 - 125 $ - 907 - 90,70%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 30 $ - 1 956 - 97,78%
Farm Level 2:	1000 - 15 $ - 963 - 96,27%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16 476 - 74,89%
Average Income per Game	1 455 024 $
Year to Date Revenue	13 095 217 $
Farm
Home Games Left	31
Average Attendance - %	2 918 - 97,27%
Average Income per Game	104 108 $
Year to Date Revenue	1 041 079 $
Expense
Pro Players Total Salaries	67 850 000 $
Farm Players Total Salaries	2 745 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 909 084 $
Farm Year To Date Expenses	640 048 $
Pro Salary Cap To Date	14 777 550 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	46 560 772 $
Farm Estimated Season Revenue	3 227 345 $
Pro Remaining Season Days	146
Pro Expenses Per Days	366 043 $
Pro Estimated Expenses	53 442 278 $
Farm Remaining Season Days	145
Farm Expenses Per Days	15 296 $
Farm Estimated Expenses	2 217 920 $
Estimated Season Expenses	55 660 198 $
Season Salary Cap	67 850 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 150 000 $
Estimate Over Minimum Salary Cap of 0 $	67 850 000 $
Current Bank Account	48 862 306 $
Projected Bank Account	42 990 225 $

Pro Players Salaries
Martin Havlat	7 750 000 $ (1)
John Tavares	7 750 000 $ (1)
Frederik Andersen	5 800 000 $ (3)
Sean Monahan	5 650 000 $ (1)
Johnny Gaudreau	5 500 000 $ (2)
Jeff Skinner	5 350 000 $ (1)
Andrej Meszaros	4 500 000 $ (1)
Deryk Engelland	3 750 000 $ (1)
Jean Gabriel Pageau	3 400 000 $ (1)
Sami Vatanen	3 100 000 $ (1)
Connor Murphy	2 800 000 $ (1)
Brock Nelson	2 800 000 $ (1)
Tim Erixon	2 300 000 $ (1)
Charlie Lindgren	1 800 000 $ (1)
Justin Fontaine	1 000 000 $ (1)
Jordan Weal	1 000 000 $ (3)
Esa Lindell	900 000 $ (1)
Ondrej Kase	900 000 $ (2)
Anthony Cirelli	900 000 $ (3)
Andreas Johnsson	900 000 $ (3)
Tanner Richard (Out of Payroll)	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 15 000 000 $
Year 12 : 8 600 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 150 000 $
Year 11 : 15 000 000 $
Year 12 : 8 600 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 15 000 000 $
Year 12 : 8 600 000 $
Year 13 : 0 $

Farm Players Salaries
Matt Bartkowski	200 000 $ (2)
Brian Gibbons	180 000 $ (2)
Wojtek Wolski	170 000 $ (2)
Peter Delmas	140 000 $ (3)
Eric O'dell	140 000 $ (2)
Harri Sateri	140 000 $ (3)
Christopher DiDomenico	130 000 $ (3)
Jyrki Jokipakka	110 000 $ (2)
Pavel Vorobiev	100 000 $ (1)
Lukas Krajicek	100 000 $ (2)
Maxime Clermont	100 000 $ (1)
Corban Knight	95 000 $ (1)
Julien Pelletier	95 000 $ (3)
Justin Sefton	90 000 $ (1)
Jacob De La Rose	90 000 $ (2)
Jesper Pettersson	90 000 $ (1)
Sean Kuraly	85 000 $ (1)
Frederick Gaudreau	85 000 $ (1)
David Musil	80 000 $ (1)
Robin Kovacs	80 000 $ (2)
Dylan Blujus	80 000 $ (2)
Matia Marcantuoni	80 000 $ (3)
Chris Bigras	75 000 $ (3)
Blake Speers	75 000 $ (3)
Carter Ashton	70 000 $ (1)
Dante Salituro	65 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 2 745 000 $
Year 11 : 1 885 000 $
Year 12 : 735 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 745 000 $
Year 11 : 1 885 000 $
Year 12 : 735 000 $
Year 13 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 4 952 - 82,54%
Level 2:	5000 - 60 $ - 4 332 - 86,64%
Level 3:	2000 - 35 $ - 1 778 - 88,91%
Level 4:	4000 - 20 $ - 3 998 - 99,95%
Luxury :	1000 - 200 $ - 749 - 74,94%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 872 - 93,61%
Farm Level 2:	1000 - 15 $ - 968 - 96,84%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	15 810 - 87,83%
Average Income per Game	1 470 740 $
Year to Date Revenue	13 236 662 $
Farm
Home Games Left	32
Average Attendance - %	2 841 - 94,69%
Average Income per Game	113 951 $
Year to Date Revenue	1 025 556 $
Expense
Pro Players Total Salaries	68 350 000 $
Farm Players Total Salaries	2 375 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 982 365 $
Farm Year To Date Expenses	547 594 $
Pro Salary Cap To Date	14 850 804 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 063 687 $
Farm Estimated Season Revenue	3 646 421 $
Pro Remaining Season Days	146
Pro Expenses Per Days	368 717 $
Pro Estimated Expenses	53 832 682 $
Farm Remaining Season Days	145
Farm Expenses Per Days	13 306 $
Farm Estimated Expenses	1 929 370 $
Estimated Season Expenses	55 762 052 $
Season Salary Cap	68 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	650 000 $
Estimate Over Minimum Salary Cap of 0 $	68 350 000 $
Current Bank Account	48 967 805 $
Projected Bank Account	43 915 861 $

Pro Players Salaries
Leon Draisaitl	8 000 000 $ (3)
Justin Williams	6 750 000 $ (2)
Pekka Rinne	6 250 000 $ (3)
Tyler Ennis	5 500 000 $ (4)
Adam Henrique	5 000 000 $ (3)
Nick Bonino	5 000 000 $ (3)
Ron Hainsey	4 875 000 $ (1)
Zach Bogosian	4 600 000 $ (1)
TJ Brodie (Out of Payroll)	3 900 000 $ (1)
Conor Sheary	3 500 000 $ (1)
Jonas Junland	2 950 000 $ (1)
Colby Robak	2 100 000 $ (1)
Andrei Loktionov	1 825 000 $ (1)
Josh Archibald	1 500 000 $ (3)
Jake Hansen	1 500 000 $ (3)
Dennis Rasmussen	1 500 000 $ (1)
Jaroslav Janus	900 000 $ (1)
Tobias Rieder	900 000 $ (1)
Mark Jankowski	900 000 $ (2)
Mirco Mueller	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 350 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 68 100 000 $
Year 11 : 41 050 000 $
Year 12 : 33 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 350 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Justin Pogge	150 000 $ (1)
Taylor Ellington	150 000 $ (1)
Jeff Zatkoff	140 000 $ (1)
Kyle Cumiskey	130 000 $ (1)
John Moore	120 000 $ (1)
Branislav Mezei	110 000 $ (1)
Jeremy Price	100 000 $ (2)
Viktor Tikhonov	100 000 $ (1)
Magnus Paajarvi	90 000 $ (1)
Slater Koekkoek	90 000 $ (2)
Brett Ponich (Out of Payroll)	85 000 $ (2)
Joe Morrow	85 000 $ (1)
Daultan Leveille	80 000 $ (2)
Brendan Woods	80 000 $ (2)
Joey Leach	80 000 $ (2)
Maxime Sauve	80 000 $ (1)
Matej Stransky	80 000 $ (2)
Emile Poirier	75 000 $ (3)
Henrik Bjorklund	75 000 $ (1)
Dale Mitchell	75 000 $ (1)
Sebastian Stefaniszin	75 000 $ (1)
Kevin Lynch	75 000 $ (2)
Emil Lundberg	70 000 $ (2)
Ivan Telegin	70 000 $ (2)
Samuel Fejes	70 000 $ (2)
Marcel Hossa	65 000 $ (1)
Lukas Sutter	60 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 460 000 $
Year 11 : 1 015 000 $
Year 12 : 75 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 460 000 $
Year 11 : 1 015 000 $
Year 12 : 75 000 $
Year 13 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	7000 - 90 $ - 6 333 - 90,47%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 1 802 - 90,12%
Level 4:	4000 - 20 $ - 3 965 - 99,12%
Luxury :	1000 - 140 $ - 997 - 99,70%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 267 - 63,36%
Farm Level 2:	1000 - 20 $ - 684 - 68,42%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 097 - 95,25%
Average Income per Game	1 547 637 $
Year to Date Revenue	13 928 735 $
Farm
Home Games Left	31
Average Attendance - %	1 951 - 65,04%
Average Income per Game	100 686 $
Year to Date Revenue	1 006 859 $
Expense
Pro Players Total Salaries	63 600 000 $
Farm Players Total Salaries	2 330 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	13 800 536 $
Farm Year To Date Expenses	540 465 $
Pro Salary Cap To Date	13 668 985 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 524 391 $
Farm Estimated Season Revenue	3 121 263 $
Pro Remaining Season Days	146
Pro Expenses Per Days	343 316 $
Pro Estimated Expenses	50 124 136 $
Farm Remaining Season Days	145
Farm Expenses Per Days	13 065 $
Farm Estimated Expenses	1 894 425 $
Estimated Season Expenses	52 018 561 $
Season Salary Cap	63 600 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 400 000 $
Estimate Over Minimum Salary Cap of 0 $	63 600 000 $
Current Bank Account	6 405 074 $
Projected Bank Account	7 032 167 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (1)
Kyle Okposo	6 150 000 $ (3)
Gabriel Landeskog	5 800 000 $ (1)
Dustin Brown	5 250 000 $ (2)
Petr Mrazek	4 300 000 $ (1)
Tyler Bozak	4 150 000 $ (2)
Jonathan Marchessault	3 500 000 $ (1)
David Backes	3 250 000 $ (2)
Kyle Brodziak	3 000 000 $ (1)
Jonas Brodin	2 950 000 $ (1)
Dmitri Orlov	2 800 000 $ (1)
Jacob Markstrom	2 500 000 $ (3)
Dwight King	2 500 000 $ (3)
Justin Braun	2 300 000 $ (2)
Nikita Nikitin	1 800 000 $ (1)
Ty Wishart	1 750 000 $ (1)
Erik Gustafsson	1 500 000 $ (1)
Matthew Nieto	900 000 $ (1)
Tyler Motte	900 000 $ (3)
Reid Boucher	900 000 $ (2)
David Warsofsky	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 63 600 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 63 600 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 63 600 000 $
Year 11 : 27 900 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $

Farm Players Salaries
Vladislav Namestnikov	150 000 $ (2)
Frank Vatrano	140 000 $ (1)
Bryan Rust	120 000 $ (2)
Dylan DeMelo (Out of Payroll)	100 000 $ (1)
Sergei Korostin	100 000 $ (1)
Sam Brittain	100 000 $ (1)
Daniel Carr	90 000 $ (2)
Alexandre Picard	90 000 $ (3)
Peter Andersson	90 000 $ (1)
Dick Axelsson	90 000 $ (3)
Laurent Brossoit	90 000 $ (2)
David Kampf	90 000 $ (2)
Mitch Wahl	90 000 $ (1)
Brent Regner	90 000 $ (1)
Ryan Button	90 000 $ (1)
Andrey Pedan	85 000 $ (2)
Francis Beauvillier	85 000 $ (2)
Marcel Goc	80 000 $ (3)
Kirill Kabanov	80 000 $ (2)
Eric Knodel	80 000 $ (3)
Michael Paliotta	80 000 $ (1)
Linus Arnesson	75 000 $ (2)
Oscar Dansk	75 000 $ (3)
Corey Cowick	70 000 $ (3)
Bobby Butler	70 000 $ (3)
Brett Sutter	65 000 $ (2)
Jozef Balej	65 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 430 000 $
Year 11 : 1 550 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 430 000 $
Year 11 : 1 550 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	7000 - 100 $ - 4 952 - 70,74%
Level 2:	5000 - 60 $ - 4 417 - 88,34%
Level 3:	2000 - 40 $ - 1 587 - 79,37%
Level 4:	4000 - 35 $ - 2 174 - 54,35%
Luxury :	1000 - 200 $ - 755 - 75,48%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 898 - 94,90%
Farm Level 2:	1000 - 15 $ - 929 - 92,90%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	13 885 - 73,08%
Average Income per Game	1 475 146 $
Year to Date Revenue	14 751 461 $
Farm
Home Games Left	31
Average Attendance - %	2 827 - 94,23%
Average Income per Game	114 432 $
Year to Date Revenue	1 144 318 $
Expense
Pro Players Total Salaries	68 000 000 $
Farm Players Total Salaries	2 650 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 984 231 $
Farm Year To Date Expenses	584 537 $
Pro Salary Cap To Date	14 852 668 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	45 729 529 $
Farm Estimated Season Revenue	3 547 386 $
Pro Remaining Season Days	146
Pro Expenses Per Days	366 845 $
Pro Estimated Expenses	53 559 370 $
Farm Remaining Season Days	145
Farm Expenses Per Days	14 785 $
Farm Estimated Expenses	2 143 825 $
Estimated Season Expenses	55 703 195 $
Season Salary Cap	68 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 000 000 $
Estimate Over Minimum Salary Cap of 0 $	68 000 000 $
Current Bank Account	7 673 788 $
Projected Bank Account	1 247 508 $

Pro Players Salaries
Zach Parise	9 250 000 $ (4)
Corey Perry	8 750 000 $ (2)
Vladimir Tarasenko	7 000 000 $ (3)
David Krejci	7 000 000 $ (3)
Dustin Byfuglien	6 500 000 $ (5)
Brett Connolly	4 500 000 $ (5)
Neal Pionk	4 000 000 $ (5)
Louis Domingue	3 700 000 $ (2)
Michael Del Zotto	3 500 000 $ (1)
Blake Comeau	2 300 000 $ (1)
Miles Wood	1 800 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Joonas Donskoi	1 750 000 $ (1)
Jacob Deserres	1 000 000 $ (1)
Derrick Pouliot	900 000 $ (2)
Brett Kulak	900 000 $ (2)
Alexander Wennberg	900 000 $ (1)
Alex Kerfoot	900 000 $ (2)
Conor Garland	900 000 $ (3)
Blair Jones	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 000 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Average Commitment
Year 10 : 67 250 000 $
Year 11 : 53 550 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 000 000 $
Year 11 : 54 300 000 $
Year 12 : 39 150 000 $
Year 13 : 24 250 000 $

Farm Players Salaries
John Mitchell	160 000 $ (1)
Markus Hannikainen	150 000 $ (2)
Cedric Paquette	150 000 $ (1)
Oskars Bartulis	110 000 $ (2)
Seth Helgeson	100 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (3)
Christian Thomas	95 000 $ (1)
Rostislav Olesz	90 000 $ (3)
Derek Rodwell	90 000 $ (1)
Brad Malone	90 000 $ (1)
Chet Pickard	90 000 $ (1)
Linden Rowat	90 000 $ (3)
Denis Bodrov	90 000 $ (2)
Mark Alt	90 000 $ (3)
Colin Sullivan	85 000 $ (2)
Patrick McNally	85 000 $ (2)
Nick Ebert	80 000 $ (2)
Tomas Surovy	80 000 $ (3)
Mikhail Stefanovich	80 000 $ (1)
Philippe Hudon	75 000 $ (3)
Edwin Minney	75 000 $ (3)
Myles Bell	75 000 $ (1)
Samuel Noreau	75 000 $ (3)
Nick Magyar	75 000 $ (3)
Michael Downing	70 000 $ (2)
Olivier Archambault	70 000 $ (3)
Ryan Martindale	65 000 $ (2)
Ruslan Bashkirov	65 000 $ (2)
Brandon Hynes	55 000 $ (3)
Blake Clarke	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 2 650 000 $
Year 11 : 1 720 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 650 000 $
Year 11 : 1 720 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	7000 - 95 $ - 5 209 - 74,41%
Level 2:	5000 - 60 $ - 4 235 - 84,70%
Level 3:	2000 - 40 $ - 1 601 - 80,04%
Level 4:	4000 - 25 $ - 3 021 - 75,53%
Luxury :	1000 - 185 $ - 815 - 81,52%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 842 - 92,12%
Farm Level 2:	1000 - 15 $ - 977 - 97,71%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	14 881 - 78,32%
Average Income per Game	1 458 442 $
Year to Date Revenue	13 125 980 $
Farm
Home Games Left	32
Average Attendance - %	2 820 - 93,99%
Average Income per Game	112 729 $
Year to Date Revenue	1 014 563 $
Expense
Pro Players Total Salaries	68 275 000 $
Farm Players Total Salaries	2 444 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 019 393 $
Farm Year To Date Expenses	583 195 $
Pro Salary Cap To Date	14 887 837 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	46 670 151 $
Farm Estimated Season Revenue	3 607 335 $
Pro Remaining Season Days	146
Pro Expenses Per Days	368 316 $
Pro Estimated Expenses	53 774 136 $
Farm Remaining Season Days	145
Farm Expenses Per Days	13 680 $
Farm Estimated Expenses	1 983 600 $
Estimated Season Expenses	55 757 736 $
Season Salary Cap	68 275 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	725 000 $
Estimate Over Minimum Salary Cap of 0 $	68 275 000 $
Current Bank Account	32 877 987 $
Projected Bank Account	27 397 737 $

Pro Players Salaries
Pavel Datsyuk	7 650 000 $ (2)
Ryan Suter	7 000 000 $ (3)
Evgeny Kuznetsov	7 000 000 $ (5)
Alexander Radulov	6 000 000 $ (1)
Jussi Jokinen	5 700 000 $ (1)
Joni Pitkanen	5 250 000 $ (1)
Brent Seabrook	4 850 000 $ (2)
Charlie Coyle	4 500 000 $ (3)
Mike Green	4 100 000 $ (1)
Jacob Trouba	3 500 000 $ (3)
Nate Thompson	3 000 000 $ (2)
Anton Forsberg	1 800 000 $ (1)
Eric Wellwood	1 500 000 $ (2)
Nathan Beaulieu (Out of Payroll)	1 200 000 $ (1)
Jordan Szwarz	1 000 000 $ (2)
Mark Katic	925 000 $ (1)
Matt Murray	900 000 $ (1)
Pavel Buchnevich	900 000 $ (3)
Brock McGinn	900 000 $ (2)
Oliver Bjorkstrand	900 000 $ (2)
Teuvo Teravainen	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 69 475 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 69 475 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 475 000 $
Year 11 : 42 700 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $

Farm Players Salaries
Nathan Gerbe	175 000 $ (1)
Drake Caggiula	170 000 $ (3)
Cory Conacher	140 000 $ (1)
Enver Lisin	125 000 $ (1)
Michael Hutchinson	110 000 $ (2)
Marcel Noebels	100 000 $ (2)
Joonas Nattinen (Out of Payroll)	100 000 $ (1)
Dylan Olsen	92 500 $ (1)
Cody McLeod	91 000 $ (1)
Anton Rodin	90 000 $ (1)
Jordan Schmaltz	90 000 $ (2)
Andreas Nodl	90 000 $ (2)
Max Reinhart	90 000 $ (2)
Patrik Bartosak	90 000 $ (2)
Paul Postma (Out of Payroll)	90 000 $ (1)
Tyler Beskorowany	90 000 $ (1)
Curtis Mckenzie	86 000 $ (1)
Nicklas Lasu	80 000 $ (1)
Matt Mackenzie	80 000 $ (1)
John McFarland	80 000 $ (1)
Jordy Stallard	75 000 $ (3)
Niklas Hansson	75 000 $ (3)
Taylor Cammarata	75 000 $ (3)
Anthony Florentino	75 000 $ (3)
Avery Peterson	75 000 $ (3)
Ryan Fitzgerald	75 000 $ (3)
Matt Buckles	65 000 $ (2)
Loik Leveille	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 634 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 634 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - 90 $ - 5 927 - 98,79%
Level 2:	5000 - 65 $ - 3 906 - 78,12%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 988 - 99,70%
Luxury :	1000 - 175 $ - 976 - 97,62%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 910 - 95,51%
Farm Level 2:	1000 - 15 $ - 961 - 96,06%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16 798 - 93,32%
Average Income per Game	1 541 955 $
Year to Date Revenue	13 877 598 $
Farm
Home Games Left	31
Average Attendance - %	2 871 - 95,69%
Average Income per Game	115 801 $
Year to Date Revenue	1 158 006 $
Expense
Pro Players Total Salaries	68 250 000 $
Farm Players Total Salaries	2 932 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 049 200 $
Farm Year To Date Expenses	643 193 $
Pro Salary Cap To Date	14 917 641 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	49 342 571 $
Farm Estimated Season Revenue	3 589 819 $
Pro Remaining Season Days	146
Pro Expenses Per Days	368 182 $
Pro Estimated Expenses	53 754 572 $
Farm Remaining Season Days	145
Farm Expenses Per Days	16 304 $
Farm Estimated Expenses	2 364 080 $
Estimated Season Expenses	56 118 652 $
Season Salary Cap	68 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	750 000 $
Estimate Over Minimum Salary Cap of 0 $	68 250 000 $
Current Bank Account	3 940 179 $
Projected Bank Account	753 917 $

Pro Players Salaries
Erik Karlsson	8 500 000 $ (3)
Nicklas Backstrom	8 200 000 $ (1)
Blake Wheeler	8 000 000 $ (4)
Ben Bishop	6 500 000 $ (5)
J.T. Miller	6 000 000 $ (5)
Scott Gomez	5 250 000 $ (1)
Nick Foligno	4 600 000 $ (3)
Michael Grabner	4 000 000 $ (2)
Mika Zibanejad	3 000 000 $ (2)
Ryan Carpenter	2 000 000 $ (1)
Tanner Pearson	1 800 000 $ (1)
Jordan Oesterle	1 800 000 $ (1)
Brandon Tanev	1 800 000 $ (1)
Colin Miller	1 400 000 $ (1)
Malcolm Subban	900 000 $ (3)
Mathew Dumba	900 000 $ (1)
Joshua Morrissey	900 000 $ (2)
Ryan Pulock	900 000 $ (3)
Lucas Wallmark	900 000 $ (3)
Anthony Mantha	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Andrew Desjardins	200 000 $ (2)
Tim Heed	175 000 $ (3)
Stanislav Galiev	175 000 $ (3)
Chris Tierney	150 000 $ (1)
Anders Lindback	150 000 $ (3)
Justin Peters	120 000 $ (3)
Jakub Kindl	120 000 $ (3)
Kevin Marshall	100 000 $ (3)
Stefan Legein	100 000 $ (2)
Tanner Glass	100 000 $ (1)
Mark Borowiecki	100 000 $ (2)
Logan MacMillan	95 000 $ (1)
Colby Cave	90 000 $ (3)
Jordon Southorn	90 000 $ (2)
Drayson Bowman	85 000 $ (2)
Timo Pielmeier	85 000 $ (1)
Nikolai Prokhorkin	80 000 $ (1)
Jori Lehtera	80 000 $ (1)
Bryan Cameron	77 500 $ (1)
Maksim Mayorov	75 000 $ (1)
Wiley Sherman	75 000 $ (3)
Jared Hauf	75 000 $ (3)
Chris Doyle	70 000 $ (1)
Marc-Olivier Roy	70 000 $ (1)
Zakhar Arzamastsev	65 000 $ (1)
Luke Lockhart	60 000 $ (1)
Alex Coulombe	60 000 $ (1)
Denis Kamaev	55 000 $ (1)
Fabian Gunnarsson	55 000 $ (2)
Tyler Hill	50 000 $ (2)
Nick Petersen	50 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 10 : 2 932 500 $
Year 11 : 1 760 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 932 500 $
Year 11 : 1 760 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7000 - 96 $ - 5 132 - 73,31%
Level 2:	6000 - 66 $ - 3 836 - 63,94%
Level 3:	3000 - 37 $ - 1 749 - 58,31%
Level 4:	4000 - 30 $ - 2 530 - 63,24%
Luxury :	1000 - 175 $ - 988 - 98,80%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 874 - 93,72%
Farm Level 2:	1000 - 17 $ - 890 - 89,02%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	14 235 - 67,79%
Average Income per Game	1 486 649 $
Year to Date Revenue	13 379 838 $
Farm
Home Games Left	32
Average Attendance - %	2 765 - 92,15%
Average Income per Game	114 994 $
Year to Date Revenue	1 034 946 $
Expense
Pro Players Total Salaries	59 775 000 $
Farm Players Total Salaries	2 857 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 625 267 $
Farm Year To Date Expenses	681 851 $
Pro Salary Cap To Date	14 493 726 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 572 757 $
Farm Estimated Season Revenue	3 679 808 $
Pro Remaining Season Days	146
Pro Expenses Per Days	322 861 $
Pro Estimated Expenses	47 137 706 $
Farm Remaining Season Days	145
Farm Expenses Per Days	15 901 $
Farm Estimated Expenses	2 305 645 $
Estimated Season Expenses	49 443 351 $
Season Salary Cap	59 775 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	9 225 000 $
Estimate Over Minimum Salary Cap of 0 $	59 775 000 $
Current Bank Account	86 327 831 $
Projected Bank Account	88 137 045 $

Pro Players Salaries
Joe Thornton	7 850 000 $ (2)
Rick Nash (Out of Payroll)	7 750 000 $ (1)
Matt Carle	5 750 000 $ (2)
Cam Barker	5 500 000 $ (2)
Tomas Tatar	5 500 000 $ (5)
Andrew Ladd	4 250 000 $ (1)
Alex Galchenyuk	4 000 000 $ (1)
Gilbert Brule	3 650 000 $ (1)
Joonas Korpisalo	3 500 000 $ (3)
Jason Demers	3 350 000 $ (2)
Zack Kassian	2 400 000 $ (1)
Antoine Roussel (Out of Payroll)	2 400 000 $ (2)
Markus Nutivaara	2 100 000 $ (2)
Scott Darling	2 000 000 $ (2)
Connor Brown	1 800 000 $ (1)
Steven Kampfer	1 600 000 $ (2)
Mikael Backlund	1 500 000 $ (1)
Micheal Ferland	1 450 000 $ (1)
Rene Bourque	975 000 $ (1)
Jimmy Vesey	900 000 $ (1)
Shea Theodore	900 000 $ (3)
Nicklas Jensen	800 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 10 : 69 925 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 69 725 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 925 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Jonas Hiller	175 000 $ (2)
Maxim Lapierre	150 000 $ (1)
Ben Chiarot	150 000 $ (2)
Dalton Prout	140 000 $ (3)
Iiro Pakarinen	140 000 $ (2)
Corey Locke	140 000 $ (1)
Ville Koistinen	135 000 $ (2)
Patrice Cormier	120 000 $ (1)
Maxime Lagace	120 000 $ (2)
Jeremie Blain	120 000 $ (1)
Sergey Kalinin	120 000 $ (2)
Chris Conner	100 000 $ (2)
Brad Ross	95 000 $ (2)
Tomas Hyka	95 000 $ (2)
Mathieu Carle	92 500 $ (2)
Maxim Shalunov	85 000 $ (1)
Anthony Peluso	85 000 $ (2)
Harrison Ruopp	80 000 $ (1)
Antoine Bibeau	80 000 $ (2)
Benjamin Conz	75 000 $ (1)
Ryan Macinnis	75 000 $ (3)
Calle Andersson	75 000 $ (1)
Eric Roy	70 000 $ (2)
Louis-Marc Aubry	70 000 $ (2)
Dalton Smith	70 000 $ (2)
Emil Djuse	67 500 $ (1)
Corey Fienhage	67 500 $ (1)
Andrej Sastny	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 857 500 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 857 500 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	7000 - 88 $ - 6 715 - 95,93%
Level 2:	5000 - 55 $ - 4 988 - 99,76%
Level 3:	2000 - 33 $ - 1 904 - 95,22%
Level 4:	4000 - 18 $ - 3 998 - 99,95%
Luxury :	1000 - 185 $ - 821 - 82,06%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 923 - 96,14%
Farm Level 2:	1000 - 15 $ - 977 - 97,67%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 426 - 96,98%
Average Income per Game	1 616 399 $
Year to Date Revenue	14 547 595 $
Farm
Home Games Left	32
Average Attendance - %	2 899 - 96,65%
Average Income per Game	116 739 $
Year to Date Revenue	1 050 649 $
Expense
Pro Players Total Salaries	61 250 000 $
Farm Players Total Salaries	1 990 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 963 377 $
Farm Year To Date Expenses	506 859 $
Pro Salary Cap To Date	14 831 824 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 724 782 $
Farm Estimated Season Revenue	3 735 641 $
Pro Remaining Season Days	146
Pro Expenses Per Days	330 749 $
Pro Estimated Expenses	48 289 354 $
Farm Remaining Season Days	145
Farm Expenses Per Days	11 237 $
Farm Estimated Expenses	1 629 365 $
Estimated Season Expenses	49 918 719 $
Season Salary Cap	61 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	7 750 000 $
Estimate Over Minimum Salary Cap of 0 $	61 250 000 $
Current Bank Account	9 188 994 $
Projected Bank Account	14 730 698 $

Pro Players Salaries
Paul Stastny (Out of Payroll)	9 000 000 $ (5)
Dion Phaneuf	8 000 000 $ (2)
Marian Gaborik	7 250 000 $ (1)
Jakub Voracek	7 150 000 $ (2)
Dan Hamhuis	5 750 000 $ (1)
Marc Staal	5 500 000 $ (2)
Tom Pyatt	3 100 000 $ (1)
Jay Beagle	2 800 000 $ (1)
James Reimer	2 800 000 $ (1)
Chad Johnson	2 800 000 $ (1)
Ryan Strome	2 300 000 $ (1)
Adam McQuaid	2 300 000 $ (1)
Kevan Miller	1 950 000 $ (1)
Roman Horak (Out of Payroll)	1 800 000 $ (1)
Brad Hunt	1 800 000 $ (2)
Brendan Leipsic	1 750 000 $ (3)
Vladimir Zharkov	1 000 000 $ (1)
Dylan Strome	900 000 $ (3)
Will Butcher	900 000 $ (2)
Tommy Cross	900 000 $ (1)
Brock Boeser	900 000 $ (2)
Justin Kea	700 000 $ (2)
Quentin Shore	700 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 10 : 72 050 000 $
Year 11 : 37 300 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 72 050 000 $
Year 11 : 37 300 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 050 000 $
Year 11 : 37 300 000 $
Year 12 : 11 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries
Mark Olver	100 000 $ (1)
Jay Dickman	100 000 $ (1)
Yan-Pavel Laplante	100 000 $ (1)
Nicolas Deslauriers	100 000 $ (1)
Steven Hodges	100 000 $ (1)
Yutaka Fukufuji	100 000 $ (1)
Jimmy Lodge	100 000 $ (1)
Daniel Rahimi	90 000 $ (1)
Rob O'Gara	90 000 $ (1)
Brandon Archibald	90 000 $ (1)
Cody Sol	80 000 $ (1)
Codey Burki	80 000 $ (1)
Hannu Toivonen	80 000 $ (2)
Andre Petersson	80 000 $ (1)
Maxime Macenauer	80 000 $ (1)
John Degray	75 000 $ (1)
Brett MacLean	70 000 $ (1)
Sean Lorenz	70 000 $ (1)
Dustin Boyd	70 000 $ (1)
Stefan Warg	70 000 $ (1)
Derek Grant	70 000 $ (1)
Ryan Rehill	65 000 $ (1)
Etienne Brodeur	65 000 $ (2)
Tomas Malec	65 000 $ (1)
Jakub Izacky (Out of Payroll)	60 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 10 : 2 050 000 $
Year 11 : 145 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 050 000 $
Year 11 : 145 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - 88 $ - 6 508 - 92,97%
Level 2:	6000 - 58 $ - 4 479 - 74,65%
Level 3:	3000 - 35 $ - 1 807 - 60,25%
Level 4:	4000 - 25 $ - 3 019 - 75,49%
Luxury :	1000 - 190 $ - 804 - 80,42%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 45 $ - 1 266 - 63,28%
Farm Level 2:	1000 - 25 $ - 551 - 55,14%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16 618 - 79,13%
Average Income per Game	1 577 302 $
Year to Date Revenue	14 195 714 $
Farm
Home Games Left	32
Average Attendance - %	1 817 - 60,57%
Average Income per Game	100 767 $
Year to Date Revenue	906 904 $
Expense
Pro Players Total Salaries	69 000 000 $
Farm Players Total Salaries	2 807 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 750 807 $
Farm Year To Date Expenses	638 992 $
Pro Salary Cap To Date	14 619 254 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 473 650 $
Farm Estimated Season Revenue	3 224 548 $
Pro Remaining Season Days	146
Pro Expenses Per Days	372 193 $
Pro Estimated Expenses	54 340 178 $
Farm Remaining Season Days	145
Farm Expenses Per Days	15 632 $
Farm Estimated Expenses	2 266 640 $
Estimated Season Expenses	56 606 818 $
Season Salary Cap	69 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	69 000 000 $
Current Bank Account	10 753 931 $
Projected Bank Account	7 845 311 $

Pro Players Salaries
Tuukka Rask	7 600 000 $ (4)
Patrice Bergeron	7 000 000 $ (4)
Travis Zajac	6 000 000 $ (2)
Jay Bouwmeester	6 000 000 $ (2)
Jaden Schwartz	6 000 000 $ (2)
Joe Pavelski	6 000 000 $ (2)
Patric Hornqvist	5 000 000 $ (1)
Ladislav Smid	4 000 000 $ (1)
Darcy Kuemper	3 300 000 $ (1)
Michael Matheson	2 800 000 $ (1)
Adam Lowry	2 500 000 $ (3)
Matt Grzelcyk	2 300 000 $ (1)
Maxim Trunev	1 800 000 $ (1)
Mackenzie Weegar	1 750 000 $ (3)
Michal Repik	1 750 000 $ (1)
Shane Prince	1 500 000 $ (2)
Samuel Carrier (Out of Payroll)	1 400 000 $ (1)
Christian Folin	1 000 000 $ (1)
Kevin Fiala	900 000 $ (2)
Timo Meier	900 000 $ (2)
Jared McCann (Out of Payroll)	900 000 $ (2)
Lance Bouma	900 000 $ (3)
Josh Anderson (Out of Payroll)	900 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 10 : 72 200 000 $
Year 11 : 47 950 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 70 800 000 $
Year 11 : 46 550 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 200 000 $
Year 11 : 47 950 000 $
Year 12 : 19 750 000 $
Year 13 : 14 600 000 $

Farm Players Salaries
Daniel Paille	175 000 $ (1)
Rocco Grimaldi	150 000 $ (2)
Jordan Binnington	150 000 $ (2)
Dustin Tokarski	150 000 $ (3)
Zach Hamill	145 000 $ (3)
Ben Hutton	140 000 $ (1)
Shaone Morrisonn	140 000 $ (2)
Nic Dowd	135 000 $ (2)
Dustin Jeffrey	130 000 $ (2)
Jesse Blacker	110 000 $ (2)
Kris Newbury	110 000 $ (1)
Jared Knight	107 500 $ (2)
Mat Clark	100 000 $ (1)
Luca Sbisa	100 000 $ (3)
Zach Budish	95 000 $ (1)
Ryan Murphy	90 000 $ (1)
Carl Dahlstrom	90 000 $ (2)
Josh Leivo	90 000 $ (2)
Jordan Martinook	90 000 $ (2)
Matt Puempel	85 000 $ (1)
Devante Smith-Pelly (Out of Payroll)	80 000 $ (2)
Marc-Antoine Pouliot	75 000 $ (1)
Dan Blackburn	75 000 $ (2)
Jon Gillies	75 000 $ (3)
Erik Nemec (Out of Payroll)	70 000 $ (1)
Ryan Stoa	70 000 $ (1)
Danick Paquette	65 000 $ (1)
Jordan Messier	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 957 500 $
Year 11 : 1 817 500 $
Year 12 : 470 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 957 500 $
Year 11 : 1 817 500 $
Year 12 : 470 000 $
Year 13 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7000 - 80 $ - 6 572 - 93,89%
Level 2:	6000 - 45 $ - 5 561 - 92,68%
Level 3:	3000 - 30 $ - 2 414 - 80,48%
Level 4:	4000 - 20 $ - 3 993 - 99,82%
Luxury :	1000 - 180 $ - 864 - 86,44%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 915 - 95,74%
Farm Level 2:	1000 - 15 $ - 945 - 94,51%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	19 404 - 92,40%
Average Income per Game	1 522 241 $
Year to Date Revenue	13 700 173 $
Farm
Home Games Left	31
Average Attendance - %	2 860 - 95,33%
Average Income per Game	115 632 $
Year to Date Revenue	1 156 324 $
Expense
Pro Players Total Salaries	68 200 000 $
Farm Players Total Salaries	3 255 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 970 311 $
Farm Year To Date Expenses	725 685 $
Pro Salary Cap To Date	14 838 780 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	48 711 726 $
Farm Estimated Season Revenue	3 584 604 $
Pro Remaining Season Days	146
Pro Expenses Per Days	367 914 $
Pro Estimated Expenses	53 715 444 $
Farm Remaining Season Days	145
Farm Expenses Per Days	18 038 $
Farm Estimated Expenses	2 615 510 $
Estimated Season Expenses	56 330 954 $
Season Salary Cap	68 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	800 000 $
Estimate Over Minimum Salary Cap of 0 $	68 200 000 $
Current Bank Account	12 292 334 $
Projected Bank Account	8 257 710 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (5)
Duncan Keith	7 250 000 $ (1)
Mark Scheifele	6 500 000 $ (3)
T.J. Oshie	6 500 000 $ (2)
Roman Josi	4 500 000 $ (2)
Nick Bjugstad	4 000 000 $ (3)
Nino Niederreiter	4 000 000 $ (1)
Danton Heinen	3 500 000 $ (1)
Jake Allen	3 500 000 $ (3)
Mattew Calvert	2 650 000 $ (2)
Victor Rask	2 500 000 $ (2)
Alex Chiasson	2 500 000 $ (1)
David Savard	2 100 000 $ (1)
Travis Hamonic (1 Way Contract)	1 900 000 $ (1)
Marek Schwarz (Out of Payroll)	1 700 000 $ (1)
Mario Kempe	1 500 000 $ (2)
Radek Faksa	900 000 $ (1)
Charlie McAvoy	900 000 $ (2)
Kyle Connor	900 000 $ (2)
Oscar Klefbom	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 200 000 $
Year 11 : 43 450 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 66 900 000 $
Year 11 : 42 150 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 200 000 $
Year 11 : 43 450 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $

Farm Players Salaries
Nick Seeler	180 000 $ (2)
Danny DeKeyser	175 000 $ (3)
Troy Brouwer	170 000 $ (1)
Matt Irwin	150 000 $ (1)
Kalle Kossila	150 000 $ (3)
Kirill Tulupov	145 000 $ (1)
Tom Kuhnhackl	140 000 $ (2)
Ryan Reaves	140 000 $ (2)
Ian Cole	140 000 $ (1)
Jonny Brodzinski	140 000 $ (3)
Taylor Leier	135 000 $ (2)
Joakim Andersson	125 000 $ (1)
Oscar Fantenberg	120 000 $ (2)
Bill Sweatt	100 000 $ (2)
Blake Coleman	100 000 $ (3)
Kent Patterson	100 000 $ (2)
Jim O'Brien	100 000 $ (2)
David Toews	95 000 $ (3)
Kristoffer Berglund	90 000 $ (2)
Mattias Backman	80 000 $ (1)
Jack Campbell	75 000 $ (2)
Mike Morrison	75 000 $ (1)
Steven Fogarty	75 000 $ (1)
Alec Martinez	75 000 $ (1)
Eero Elo	70 000 $ (1)
Andrew Fritsch	70 000 $ (1)
Petr Straka	65 000 $ (2)
Vyacheslav Osnovin	65 000 $ (2)
Alex Belzile	60 000 $ (2)
Tyler Biggs	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 3 255 000 $
Year 11 : 2 080 000 $
Year 12 : 660 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 255 000 $
Year 11 : 2 080 000 $
Year 12 : 660 000 $
Year 13 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	7000 - 90 $ - 6 589 - 94,12%
Level 2:	6000 - 60 $ - 4 146 - 69,11%
Level 3:	3000 - 30 $ - 2 286 - 76,19%
Level 4:	5000 - 20 $ - 4 116 - 82,32%
Luxury :	1500 - 150 $ - 1 038 - 69,22%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 871 - 93,55%
Farm Level 2:	1000 - 15 $ - 964 - 96,36%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 175 - 80,78%
Average Income per Game	1 611 620 $
Year to Date Revenue	14 504 583 $
Farm
Home Games Left	32
Average Attendance - %	2 835 - 94,49%
Average Income per Game	113 863 $
Year to Date Revenue	1 024 767 $
Expense
Pro Players Total Salaries	68 950 000 $
Farm Players Total Salaries	2 547 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 132 300 $
Farm Year To Date Expenses	580 158 $
Pro Salary Cap To Date	15 000 761 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 571 851 $
Farm Estimated Season Revenue	3 643 616 $
Pro Remaining Season Days	146
Pro Expenses Per Days	371 925 $
Pro Estimated Expenses	54 301 050 $
Farm Remaining Season Days	145
Farm Expenses Per Days	14 234 $
Farm Estimated Expenses	2 063 930 $
Estimated Season Expenses	56 364 980 $
Season Salary Cap	68 950 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	50 000 $
Estimate Over Minimum Salary Cap of 0 $	68 950 000 $
Current Bank Account	34 699 142 $
Projected Bank Account	33 549 629 $

Pro Players Salaries
Taylor Hall	8 000 000 $ (4)
Max Pacioretty	8 000 000 $ (3)
Brad Stuart	6 750 000 $ (1)
Alex Pietrangelo	6 250 000 $ (4)
Matt Duchene	6 000 000 $ (1)
Ondrej Palat	5 500 000 $ (1)
Devan Dubnyk	5 500 000 $ (1)
Mikko Koivu	5 300 000 $ (1)
Nail Yakupov	3 800 000 $ (1)
Marc Methot	2 750 000 $ (2)
David Rittich	1 800 000 $ (1)
Tomas Nosek	1 800 000 $ (1)
Alex Iafallo	1 200 000 $ (1)
Mathew Barzal	900 000 $ (2)
Brandon Montour	900 000 $ (2)
William Carrier	900 000 $ (3)
Joel Edmundson	900 000 $ (1)
Morgan Rielly	900 000 $ (1)
Jake Virtanen	900 000 $ (3)
Sam Bennett	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 950 000 $
Year 11 : 29 500 000 $
Year 12 : 24 950 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 68 950 000 $
Year 11 : 29 500 000 $
Year 12 : 24 950 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 950 000 $
Year 11 : 29 500 000 $
Year 12 : 24 950 000 $
Year 13 : 14 250 000 $

Farm Players Salaries
Mac Bennett	125 000 $ (1)
Phil Varone	125 000 $ (1)
Jon Merrill	120 000 $ (1)
Connor Brickley	120 000 $ (1)
Sondre Olden	120 000 $ (1)
Scott Wilson	120 000 $ (1)
Michael Chaput	100 000 $ (2)
Nikita Nesterov	100 000 $ (3)
Matt Beleskey	99 500 $ (1)
Erik Condra	97 000 $ (1)
Kenny Agostino	96 500 $ (2)
Stefan Elliott	95 000 $ (1)
Joonas Kemppainen	95 000 $ (1)
Brandon Manning	95 000 $ (1)
Lauri Korpikoski (Out of Payroll)	92 500 $ (1)
Troy Bourke	90 000 $ (3)
Connor Knapp	90 000 $ (3)
Henrik Karlsson	90 000 $ (2)
Luca Cunti	85 000 $ (2)
Peter Stoykewych	80 000 $ (1)
Taylor Aronson	80 000 $ (2)
Leland Irving	79 500 $ (1)
Kerby Rychel	75 000 $ (3)
Joseph Labate	70 000 $ (1)
Tim Bozon	70 000 $ (2)
Matthew Finn	65 000 $ (2)
Steve Quailer	60 000 $ (2)
Maxim Kitsyn	55 000 $ (1)
Johan Motin	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 2 640 000 $
Year 11 : 1 001 500 $
Year 12 : 355 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 640 000 $
Year 11 : 1 001 500 $
Year 12 : 355 000 $
Year 13 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - 93 $ - 5 237 - 74,82%
Level 2:	6000 - 53 $ - 5 111 - 85,18%
Level 3:	3000 - 25 $ - 2 337 - 77,91%
Level 4:	5000 - 15 $ - 4 277 - 85,54%
Luxury :	1000 - 188 $ - 793 - 79,34%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 32 $ - 1 914 - 95,68%
Farm Level 2:	1000 - 12 $ - 985 - 98,52%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	17 755 - 80,71%
Average Income per Game	1 485 077 $
Year to Date Revenue	13 365 695 $
Farm
Home Games Left	32
Average Attendance - %	2 899 - 96,63%
Average Income per Game	104 069 $
Year to Date Revenue	936 618 $
Expense
Pro Players Total Salaries	68 300 000 $
Farm Players Total Salaries	2 505 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 106 409 $
Farm Year To Date Expenses	552 776 $
Pro Salary Cap To Date	14 974 881 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 522 471 $
Farm Estimated Season Revenue	3 330 197 $
Pro Remaining Season Days	146
Pro Expenses Per Days	368 449 $
Pro Estimated Expenses	53 793 554 $
Farm Remaining Season Days	145
Farm Expenses Per Days	14 005 $
Farm Estimated Expenses	2 030 725 $
Estimated Season Expenses	55 824 279 $
Season Salary Cap	68 300 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	700 000 $
Estimate Over Minimum Salary Cap of 0 $	68 300 000 $
Current Bank Account	132 235 139 $
Projected Bank Account	127 263 528 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (4)
Andrei Vasilevski	5 750 000 $ (3)
James vanRiemsdyk	5 500 000 $ (3)
Ryan Kesler	5 500 000 $ (4)
Zach Boychuk	5 400 000 $ (2)
Alexander Steen (1 Way Contract)	4 500 000 $ (3)
Christian Backman	4 500 000 $ (1)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (3)
Matt Cullen	3 700 000 $ (1)
Mike Cammalleri	3 500 000 $ (2)
Braydon Coburn	3 250 000 $ (2)
Nick Leddy	2 300 000 $ (1)
Anders Bjork	1 800 000 $ (1)
Peter Budaj	1 500 000 $ (1)
Andreas Athanasiou	900 000 $ (3)
Markus Granlund	900 000 $ (1)
Brandon Carlo	900 000 $ (1)
Jamieson Oleksiak	900 000 $ (1)
William Nylander	900 000 $ (1)
Vince Dunn	900 000 $ (3)
Pontus Aberg	900 000 $ (2)
Brian Dumoulin	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 10 : 68 300 000 $
Year 11 : 50 000 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Average Commitment
Year 10 : 68 200 000 $
Year 11 : 50 100 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 300 000 $
Year 11 : 50 000 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $

Farm Players Salaries
Andrew Shaw	175 000 $ (1)
Thomas McCollum	175 000 $ (3)
Andrej Sustr	170 000 $ (1)
Noel Acciari	150 000 $ (2)
Peter Holland	120 000 $ (1)
Michael Bournival	120 000 $ (2)
Patrick Wiercioch (Out of Payroll)	120 000 $ (1)
Patrik Nemeth	120 000 $ (2)
Derek MacKenzie (Out of Payroll)	100 000 $ (1)
Jeff Frazee	95 000 $ (2)
Alexander Guptill	90 000 $ (2)
Oskar Sundqvist	90 000 $ (2)
Valentin Zykov	90 000 $ (3)
Mike Reilly	90 000 $ (2)
Robbie Russo	85 000 $ (1)
Chris Brown	85 000 $ (2)
Stefan Matteau	85 000 $ (2)
Mikael Wikstrand	80 000 $ (2)
Jeremy Morin	80 000 $ (1)
Petter Granberg	80 000 $ (1)
Greg Mckegg	80 000 $ (2)
Andrei Mironov	75 000 $ (3)
Ludwig Bystrom	75 000 $ (3)
Jambon d'urgence 1	75 000 $ (1)
Juuso Ikonen	75 000 $ (3)
Philippe Paradis	75 000 $ (2)
Branden Troock	70 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 725 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 725 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - 90 $ - 6 514 - 93,06%
Level 2:	6000 - 55 $ - 5 491 - 91,51%
Level 3:	3000 - 26 $ - 2 500 - 83,32%
Level 4:	5000 - 19 $ - 4 188 - 83,76%
Luxury :	1000 - 185 $ - 839 - 83,92%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 34 $ - 1 921 - 96,07%
Farm Level 2:	1000 - 14 $ - 972 - 97,19%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	19 532 - 88,78%
Average Income per Game	1 668 659 $
Year to Date Revenue	15 017 928 $
Farm
Home Games Left	31
Average Attendance - %	2 893 - 96,44%
Average Income per Game	112 396 $
Year to Date Revenue	1 123 963 $
Expense
Pro Players Total Salaries	67 250 000 $
Farm Players Total Salaries	2 440 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 617 110 $
Farm Year To Date Expenses	589 331 $
Pro Salary Cap To Date	14 485 563 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 397 077 $
Farm Estimated Season Revenue	3 484 285 $
Pro Remaining Season Days	146
Pro Expenses Per Days	362 834 $
Pro Estimated Expenses	52 973 764 $
Farm Remaining Season Days	145
Farm Expenses Per Days	13 656 $
Farm Estimated Expenses	1 980 120 $
Estimated Season Expenses	54 953 884 $
Season Salary Cap	67 250 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 750 000 $
Estimate Over Minimum Salary Cap of 0 $	67 250 000 $
Current Bank Account	39 793 020 $
Projected Bank Account	41 720 498 $

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

Farm Players Salaries
Philipp Grubauer	175 000 $ (2)
David Desharnais (Out of Payroll)	150 000 $ (3)
Luke Adam	150 000 $ (3)
Geoffrey Schemitsch	150 000 $ (3)
Teemu Pulkkinen (Out of Payroll)	120 000 $ (1)
Adam Gilmour	120 000 $ (1)
John Negrin	120 000 $ (3)
Evan Rodrigues	120 000 $ (1)
Barry Brust	120 000 $ (1)
Simon Bertilsson	120 000 $ (1)
Corbin Mcpherson (Out of Payroll)	100 000 $ (1)
Lasse Kukkonen	100 000 $ (2)
Jani Hakanpaa	100 000 $ (3)
Philip Samuelsson	100 000 $ (3)
Zack Smith	100 000 $ (1)
Dmitri Kugryshev	100 000 $ (3)
Alexander Avtsin	95 000 $ (3)
Marcus Foligno	90 000 $ (1)
Stephen Michalek	90 000 $ (2)
Dustin Walsh	85 000 $ (2)
Keegan Lowe	80 000 $ (1)
Kory Nagy	75 000 $ (3)
Dominik Volek	75 000 $ (3)
Jeremy Boyce-Rotevall	70 000 $ (1)
Colin Suellentrop	55 000 $ (1)
Michael St-Croix	50 000 $ (2)
Tyrel Seaman	50 000 $ (2)
Anton Zlobin	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 2 810 000 $
Year 11 : 1 715 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 810 000 $
Year 11 : 1 715 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - 86 $ - 6 570 - 93,85%
Level 2:	5000 - 59 $ - 4 306 - 86,13%
Level 3:	2000 - 35 $ - 1 815 - 90,76%
Level 4:	4000 - 21 $ - 3 865 - 96,62%
Luxury :	1000 - 181 $ - 826 - 82,61%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 697 - 84,87%
Farm Level 2:	1000 - 19 $ - 664 - 66,43%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	17 382 - 91,48%
Average Income per Game	1 563 179 $
Year to Date Revenue	14 068 608 $
Farm
Home Games Left	32
Average Attendance - %	2 362 - 78,73%
Average Income per Game	108 635 $
Year to Date Revenue	977 718 $
Expense
Pro Players Total Salaries	68 800 000 $
Farm Players Total Salaries	3 220 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 968 445 $
Farm Year To Date Expenses	714 767 $
Pro Salary Cap To Date	14 836 889 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 021 717 $
Farm Estimated Season Revenue	3 476 331 $
Pro Remaining Season Days	146
Pro Expenses Per Days	371 123 $
Pro Estimated Expenses	54 183 958 $
Farm Remaining Season Days	145
Farm Expenses Per Days	17 849 $
Farm Estimated Expenses	2 588 105 $
Estimated Season Expenses	56 772 063 $
Season Salary Cap	68 800 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	200 000 $
Estimate Over Minimum Salary Cap of 0 $	68 800 000 $
Current Bank Account	18 214 454 $
Projected Bank Account	14 940 439 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (4)
Daniel Sedin	8 250 000 $ (1)
Kris Letang	6 500 000 $ (1)
Tyler Myers	6 250 000 $ (2)
Steve Mason	6 250 000 $ (2)
Vincent Trocheck	6 000 000 $ (4)
Alex Goligoski	5 000 000 $ (1)
Jason Zucker	3 650 000 $ (2)
Aaron Dell	2 800 000 $ (1)
Darren Archibald	2 500 000 $ (3)
Jake Dotchin	1 800 000 $ (1)
Toni Rajala	1 800 000 $ (1)
Andrew Ebbett	1 700 000 $ (1)
Rickard Rakell	1 700 000 $ (2)
Samuel Groulx	1 100 000 $ (1)
Clayton Keller	900 000 $ (2)
Mikhail Grigorenko	900 000 $ (1)
Nikolaj Ehlers	900 000 $ (1)
Brett Pesce	900 000 $ (1)
Elias Pettersson	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 050 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Yohann Auvitu	170 000 $ (3)
Louis Leblanc	170 000 $ (3)
Tyler Cuma	170 000 $ (3)
Kenny Ryan	170 000 $ (2)
Lukas Sedlak	170 000 $ (3)
Justin Falk	140 000 $ (3)
Drew Shore	140 000 $ (1)
Patrick Koudys	140 000 $ (3)
Dmitri Kalinin	120 000 $ (2)
John Ramage	100 000 $ (2)
Andrey Makarov	90 000 $ (2)
Brandon Gormley	85 000 $ (1)
Alexander Khokhlachev	85 000 $ (2)
Tomas Jurco	85 000 $ (1)
Mark Visentin	85 000 $ (1)
Dave Labrecque	85 000 $ (1)
Gemel Smith	85 000 $ (1)
Michal Jordan	85 000 $ (1)
Stefan Noesen	85 000 $ (1)
Zane McIntyre	80 000 $ (1)
Dominik Uher	80 000 $ (1)
Joey Hishon	75 000 $ (1)
Wilhelm Westlund	75 000 $ (3)
Simon Fernholm	75 000 $ (2)
Laurent Dauphin	75 000 $ (3)
Roberts Lipsbergs	75 000 $ (3)
Stephen Silas	75 000 $ (1)
Trevor Carrick	75 000 $ (3)
Graham Black	75 000 $ (1)
Bud Holloway	70 000 $ (1)
Tomas Vincour	65 000 $ (1)
Luke Moffatt	65 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 10 : 3 220 000 $
Year 11 : 1 900 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 155 000 $
Year 11 : 1 900 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	7000 - 60 $ - 6 872 - 98,17%
Level 2:	6000 - 40 $ - 5 631 - 93,85%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 998 - 99,95%
Luxury :	1000 - 160 $ - 993 - 99,31%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 24 $ - 1 986 - 99,30%
Farm Level 2:	1000 - 8 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	19 494 - 97,47%
Average Income per Game	1 392 052 $
Year to Date Revenue	12 528 464 $
Farm
Home Games Left	31
Average Attendance - %	2 986 - 99,53%
Average Income per Game	79 263 $
Year to Date Revenue	792 628 $
Expense
Pro Players Total Salaries	64 300 000 $
Farm Players Total Salaries	3 370 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 441 990 $
Farm Year To Date Expenses	725 829 $
Pro Salary Cap To Date	14 310 423 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 545 650 $
Farm Estimated Season Revenue	2 457 147 $
Pro Remaining Season Days	146
Pro Expenses Per Days	347 059 $
Pro Estimated Expenses	50 670 614 $
Farm Remaining Season Days	145
Farm Expenses Per Days	18 656 $
Farm Estimated Expenses	2 705 120 $
Estimated Season Expenses	53 375 734 $
Season Salary Cap	64 300 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	4 700 000 $
Estimate Over Minimum Salary Cap of 0 $	64 300 000 $
Current Bank Account	6 805 595 $
Projected Bank Account	432 658 $

Pro Players Salaries
Eric Staal	9 000 000 $ (2)
Sean Bergenheim	7 500 000 $ (4)
Derek Stepan	7 500 000 $ (4)
Oliver Ekman Larsson	6 250 000 $ (3)
Mattias Ekholm	5 500 000 $ (5)
Milan Kraft	5 250 000 $ (1)
Antti Niemi	5 000 000 $ (1)
Dougie Hamilton	4 500 000 $ (3)
Brendan Smith	3 000 000 $ (3)
Michal Kempny (Out of Payroll)	1 900 000 $ (1)
Brett Ritchie	1 900 000 $ (1)
Andrej Nestrasil	1 800 000 $ (1)
Kasperi Kapanen	900 000 $ (3)
Artturi Lehkonen (Out of Payroll)	900 000 $ (3)
Viktor Arvidsson	900 000 $ (1)
Juuse Saros	900 000 $ (1)
Sven Baertschi	900 000 $ (1)
Jake Guentzel	900 000 $ (2)
Nikita Zadorov	900 000 $ (2)
Thomas Chabot	900 000 $ (3)
Brady Calla	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 67 100 000 $
Year 11 : 47 750 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 66 700 000 $
Year 11 : 47 750 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 100 000 $
Year 11 : 47 750 000 $
Year 12 : 36 950 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Joonas Rask	190 000 $ (3)
TJ Galiardi	180 000 $ (2)
Cameron Gaunce	175 000 $ (3)
Teddy Purcell	160 000 $ (2)
Jared Aulin	160 000 $ (3)
Chad Larose	150 000 $ (1)
Mark Letestu	150 000 $ (2)
Derek Forbort	140 000 $ (1)
Oscar Moller	140 000 $ (2)
Jerome Flaake	140 000 $ (3)
Matt D'Agostini	130 000 $ (1)
Riku Helenius	125 000 $ (3)
Tom Wandell	120 000 $ (1)
Corey Potter	120 000 $ (1)
Peter Regin	110 000 $ (3)
Marco Cousineau	100 000 $ (3)
Teigan Zahn	100 000 $ (3)
Sami Aittokallio	100 000 $ (2)
Alexander Ruuttu	95 000 $ (2)
Michael Ratchuk	90 000 $ (1)
Patrick Sieloff	85 000 $ (2)
Jamie Arniel	80 000 $ (2)
Freddie Hamilton	80 000 $ (2)
Alex Theriau	80 000 $ (2)
Scott Timmins	80 000 $ (2)
Aaron Harstad	80 000 $ (2)
Kyle De Coste	80 000 $ (1)
Richard Nedomlel	70 000 $ (2)
Evgeni Krutikov	60 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 10 : 3 370 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 370 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	7000 - 80 $ - 6 542 - 93,46%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 972 - 99,30%
Luxury :	1000 - 120 $ - 1 000 - 100,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 28 $ - 1 958 - 97,91%
Farm Level 2:	1000 - 17 $ - 909 - 90,89%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 514 - 97,44%
Average Income per Game	1 387 260 $
Year to Date Revenue	12 485 338 $
Farm
Home Games Left	32
Average Attendance - %	2 867 - 95,57%
Average Income per Game	100 110 $
Year to Date Revenue	900 988 $
Expense
Pro Players Total Salaries	68 550 000 $
Farm Players Total Salaries	2 320 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 013 098 $
Farm Year To Date Expenses	508 230 $
Pro Salary Cap To Date	14 881 565 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	44 392 313 $
Farm Estimated Season Revenue	3 203 513 $
Pro Remaining Season Days	146
Pro Expenses Per Days	369 786 $
Pro Estimated Expenses	53 988 756 $
Farm Remaining Season Days	145
Farm Expenses Per Days	13 011 $
Farm Estimated Expenses	1 886 595 $
Estimated Season Expenses	55 875 351 $
Season Salary Cap	68 550 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	450 000 $
Estimate Over Minimum Salary Cap of 0 $	68 550 000 $
Current Bank Account	10 058 517 $
Projected Bank Account	1 778 992 $

Pro Players Salaries
Brad Richards	8 000 000 $ (3)
Dylan Larkin	7 500 000 $ (5)
Henrik Lundqvist	7 500 000 $ (2)
Thomas Vanek	5 700 000 $ (4)
Mark Giordano	5 500 000 $ (1)
Nick Holden	4 800 000 $ (2)
Cam Fowler	4 700 000 $ (2)
Chris Kreider	4 500 000 $ (3)
Nazem Kadri	3 500 000 $ (1)
Brian Boyle	3 200 000 $ (1)
Karl Alzner	2 100 000 $ (1)
Beau Bennett	1 800 000 $ (1)
Quinton Howden	1 800 000 $ (1)
Joakim Ryan	1 800 000 $ (1)
Angelo Esposito	1 750 000 $ (2)
Lucas Lessio	1 000 000 $ (1)
Nicholas Baptiste	900 000 $ (2)
Ryan Tesink	900 000 $ (1)
Calvin Pickard	900 000 $ (1)
Adam Comrie	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 550 000 $
Year 11 : 45 350 000 $
Year 12 : 25 700 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 68 550 000 $
Year 11 : 45 350 000 $
Year 12 : 25 700 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 550 000 $
Year 11 : 45 350 000 $
Year 12 : 25 700 000 $
Year 13 : 13 200 000 $

Farm Players Salaries
Nikita Filatov	175 000 $ (2)
Connor Carrick	170 000 $ (3)
Marco Scandella	150 000 $ (1)
Erik Gudbranson	150 000 $ (1)
Craig Cunningham	140 000 $ (1)
Cody Eakin	130 000 $ (1)
Nigel Dawes	100 000 $ (1)
Aaron Palushaj	100 000 $ (1)
Jason Missiaen	100 000 $ (1)
Dan O'Regan	90 000 $ (2)
Michael Garnett	90 000 $ (1)
Greg Nemisz	80 000 $ (1)
Nikita Scherbak	75 000 $ (3)
Drew Olson	75 000 $ (1)
Chase de Leo	75 000 $ (3)
Zdenek Kutlak	75 000 $ (1)
Niklas Lucenius	75 000 $ (1)
Eric Chouinard	75 000 $ (1)
Travis Ewanyk	70 000 $ (1)
Jay Rosehill	65 000 $ (1)
Milan Bartovic	65 000 $ (1)
Julien Demers	65 000 $ (1)
Johannes Salmonsson	65 000 $ (1)
Nolan Yonkman	65 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 10 : 2 320 000 $
Year 11 : 585 000 $
Year 12 : 320 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 320 000 $
Year 11 : 585 000 $
Year 12 : 320 000 $
Year 13 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - 90 $ - 6 311 - 90,16%
Level 2:	5000 - 65 $ - 3 858 - 77,16%
Level 3:	2000 - 35 $ - 1 829 - 91,45%
Level 4:	4000 - 25 $ - 3 145 - 78,62%
Luxury :	1000 - 175 $ - 984 - 98,44%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 892 - 94,62%
Farm Level 2:	1000 - 15 $ - 961 - 96,09%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16 127 - 84,88%
Average Income per Game	1 590 844 $
Year to Date Revenue	14 317 599 $
Farm
Home Games Left	31
Average Attendance - %	2 853 - 95,11%
Average Income per Game	114 836 $
Year to Date Revenue	1 148 357 $
Expense
Pro Players Total Salaries	49 300 000 $
Farm Players Total Salaries	1 770 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	10 810 161 $
Farm Year To Date Expenses	445 756 $
Pro Salary Cap To Date	10 678 608 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	50 907 019 $
Farm Estimated Season Revenue	3 559 907 $
Pro Remaining Season Days	146
Pro Expenses Per Days	266 845 $
Pro Estimated Expenses	38 959 370 $
Farm Remaining Season Days	145
Farm Expenses Per Days	10 054 $
Farm Estimated Expenses	1 457 830 $
Estimated Season Expenses	40 417 200 $
Season Salary Cap	49 300 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	19 700 000 $
Estimate Over Minimum Salary Cap of 0 $	49 300 000 $
Current Bank Account	49 325 981 $
Projected Bank Account	63 375 707 $

Pro Players Salaries
Zdeno Chara	7 300 000 $ (1)
Jason Pominville	6 000 000 $ (2)
Martin Jones	6 000 000 $ (1)
Milan Lucic	4 900 000 $ (1)
Shayne Gostisbehere	4 500 000 $ (3)
Dennis Persson (Out of Payroll)	3 500 000 $ (2)
Jannik Hansen	3 000 000 $ (1)
Lars Eller	2 500 000 $ (2)
Thomas Hickey	1 500 000 $ (3)
Linus Omark	1 500 000 $ (2)
Jonas Gustavsson	1 400 000 $ (2)
Cody Almond	1 100 000 $ (2)
Akim Aliu	1 000 000 $ (1)
Frederik Gauthier	900 000 $ (3)
Matt Martin	900 000 $ (1)
Anthony DeAngelo	900 000 $ (3)
Alex Tuch	900 000 $ (3)
Anton Slepyshev	900 000 $ (1)
Zachary Sanford	900 000 $ (3)
Bogdan Yakimov	850 000 $ (2)
Scott Mayfield	850 000 $ (1)
Tyler Lewington	750 000 $ (3)
Mason Geertsen	750 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 10 : 52 800 000 $
Year 11 : 27 950 000 $
Year 12 : 11 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 52 800 000 $
Year 11 : 27 950 000 $
Year 12 : 11 100 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 52 800 000 $
Year 11 : 27 950 000 $
Year 12 : 11 100 000 $
Year 13 : 0 $

Farm Players Salaries
Zachary Yuen	100 000 $ (3)
Dominic Toninato	90 000 $ (2)
Kurt Etchegary	90 000 $ (3)
Ian Schultz	85 000 $ (1)
Riley Holzapfel	85 000 $ (1)
Joseph Cramarossa	85 000 $ (1)
Viktor Svedberg (Out of Payroll)	80 000 $ (1)
Andrew Welinski (Out of Payroll)	80 000 $ (1)
Max Iafrate	80 000 $ (1)
Stephen Desrochers	75 000 $ (3)
Scott Stajcer	75 000 $ (1)
Jaedon Descheneau	75 000 $ (3)
Philippe Desrosiers	75 000 $ (3)
Brendan Harms	75 000 $ (3)
Curtis Valk	75 000 $ (1)
Daniel Marmenlind	75 000 $ (2)
Jeff Costello	70 000 $ (1)
Dylan Sadowy	70 000 $ (2)
Hunter Smith	70 000 $ (2)
Josh Sterk	65 000 $ (1)
Steven Delisle	65 000 $ (3)
Justin Shugg	60 000 $ (2)
Ryan White	60 000 $ (1)
Kristoff Kontos	60 000 $ (2)
Zack Phillips	55 000 $ (2)
Mitch Wheaton	55 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 1 930 000 $
Year 11 : 1 035 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 930 000 $
Year 11 : 1 035 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	7000 - 100 $ - 5 839 - 83,41%
Level 2:	6000 - 60 $ - 4 005 - 66,74%
Level 3:	3000 - 30 $ - 2 265 - 75,50%
Level 4:	5000 - 20 $ - 3 954 - 79,07%
Luxury :	1000 - 200 $ - 824 - 82,37%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 40 $ - 1 743 - 87,17%
Farm Level 2:	1000 - 20 $ - 837 - 83,73%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16 886 - 76,75%
Average Income per Game	1 575 695 $
Year to Date Revenue	15 756 947 $
Farm
Home Games Left	32
Average Attendance - %	2 581 - 86,02%
Average Income per Game	111 647 $
Year to Date Revenue	1 004 819 $
Expense
Pro Players Total Salaries	66 000 000 $
Farm Players Total Salaries	2 115 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 608 565 $
Farm Year To Date Expenses	501 825 $
Pro Salary Cap To Date	14 477 000 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	48 846 536 $
Farm Estimated Season Revenue	3 572 690 $
Pro Remaining Season Days	146
Pro Expenses Per Days	356 150 $
Pro Estimated Expenses	51 997 900 $
Farm Remaining Season Days	145
Farm Expenses Per Days	11 909 $
Farm Estimated Expenses	1 726 805 $
Estimated Season Expenses	53 724 705 $
Season Salary Cap	66 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	3 000 000 $
Estimate Over Minimum Salary Cap of 0 $	66 000 000 $
Current Bank Account	45 973 761 $
Projected Bank Account	44 668 282 $

Pro Players Salaries
Brent Burns	8 000 000 $ (3)
Patrick Marleau	7 000 000 $ (1)
Braden Holtby	5 700 000 $ (2)
Mark Stone	5 500 000 $ (4)
Marc-Edouard Vlasic	5 000 000 $ (5)
Ryan Nugent-Hopkins	5 000 000 $ (1)
Anton Stralman	5 000 000 $ (1)
Ryan O'Reilly	4 500 000 $ (1)
Mike Hoffman	4 500 000 $ (5)
Kris Russell	3 000 000 $ (1)
Gustav Forsling	1 800 000 $ (1)
Luke Glendening	1 750 000 $ (2)
Mattias Janmark	1 750 000 $ (1)
Eddie Lack	1 200 000 $ (2)
Colton Sissons	1 200 000 $ (1)
Philip Danault	1 200 000 $ (1)
Richard Panik	1 200 000 $ (1)
Steven Santini	900 000 $ (3)
Nick Schmaltz	900 000 $ (2)
J.T. Compher	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 66 000 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 66 000 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 000 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
John Gilmour	150 000 $ (2)
Jordie Benn	140 000 $ (1)
Austin Watson	100 000 $ (1)
Tucker Poolman	100 000 $ (1)
Cody Goloubef	100 000 $ (1)
Zac Dalpe	90 000 $ (1)
Madison Bowey	90 000 $ (3)
Josh Birkholz	90 000 $ (1)
Kevin Gravel (Out of Payroll)	90 000 $ (1)
Nick Jensen	90 000 $ (1)
Adam Morrison	90 000 $ (1)
Brendan Serville	80 000 $ (1)
Josh Brittain	80 000 $ (1)
Markus Sorensen (Out of Payroll)	80 000 $ (1)
Evan McGrath	75 000 $ (1)
Hudson Fasching	75 000 $ (3)
Ryan Bourque	75 000 $ (1)
Coda Gordon	75 000 $ (3)
Sean Malone	75 000 $ (3)
Justin Daniels	75 000 $ (1)
Luka Gracnar	75 000 $ (3)
Gleason Fournier	75 000 $ (3)
Vinny Saponari	70 000 $ (1)
Fredrik Forsberg	70 000 $ (2)
Niklas Lundstrom	65 000 $ (3)
Brandon Prophet	60 000 $ (2)
Mike Winther	50 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 285 000 $
Year 11 : 860 000 $
Year 12 : 530 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 285 000 $
Year 11 : 860 000 $
Year 12 : 530 000 $
Year 13 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	7000 - 75 $ - 6 633 - 94,76%
Level 2:	6000 - 35 $ - 5 634 - 93,90%
Level 3:	3000 - 15 $ - 2 809 - 93,63%
Level 4:	5000 - 14 $ - 4 564 - 91,27%
Luxury :	1500 - 85 $ - 1 179 - 78,58%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 36 $ - 1 438 - 71,89%
Farm Level 2:	1000 - 20 $ - 614 - 61,42%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	20 818 - 92,53%
Average Income per Game	1 319 501 $
Year to Date Revenue	11 875 513 $
Farm
Home Games Left	32
Average Attendance - %	2 052 - 68,40%
Average Income per Game	102 844 $
Year to Date Revenue	925 594 $
Expense
Pro Players Total Salaries	67 350 000 $
Farm Players Total Salaries	3 660 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 326 195 $
Farm Year To Date Expenses	801 565 $
Pro Salary Cap To Date	14 194 654 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	42 224 046 $
Farm Estimated Season Revenue	3 291 001 $
Pro Remaining Season Days	146
Pro Expenses Per Days	363 369 $
Pro Estimated Expenses	53 051 874 $
Farm Remaining Season Days	145
Farm Expenses Per Days	20 215 $
Farm Estimated Expenses	2 931 175 $
Estimated Season Expenses	55 983 049 $
Season Salary Cap	67 350 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 650 000 $
Estimate Over Minimum Salary Cap of 0 $	67 350 000 $
Current Bank Account	112 726 796 $
Projected Bank Account	102 258 794 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (5)
Sidney Crosby	9 900 000 $ (4)
Marc-Andre Fleury	8 500 000 $ (2)
Drew Doughty	6 800 000 $ (1)
Aaron Ekblad	5 300 000 $ (1)
Dan Girardi	5 000 000 $ (3)
Cody Hodgson	4 500 000 $ (3)
Erik Haula	3 000 000 $ (2)
Roman Polak	2 300 000 $ (1)
Prab Rai	1 800 000 $ (1)
Emerson Etem	1 800 000 $ (1)
Jake DeBrusk	900 000 $ (3)
Ivan Provorov	900 000 $ (2)
Connor McDavid	900 000 $ (1)
Darnell Nurse	900 000 $ (3)
Auston Matthews	900 000 $ (2)
Mikko Rantanen	900 000 $ (2)
Patrik Laine	900 000 $ (1)
Matthew Tkachuk	900 000 $ (3)
Tristan Jarry	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 67 350 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 67 350 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 350 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $

Farm Players Salaries
Chris Bourque	210 000 $ (3)
Stephen Gionta	200 000 $ (1)
Dmitri Jaskin (Out of Payroll)	175 000 $ (3)
Brett Sonne	175 000 $ (2)
Jordan Nolan	165 000 $ (3)
Yury Alexandrov	165 000 $ (2)
Matt Gilroy	165 000 $ (1)
Chris Wideman	150 000 $ (1)
Anton Lander	150 000 $ (1)
Colin Wilson	140 000 $ (2)
Dylan McIlrath	140 000 $ (3)
Trevor Van Riemsdyk	115 000 $ (1)
Dryden Hunt	115 000 $ (2)
Bruno St-Jacques	110 000 $ (1)
Edward Pasquale	110 000 $ (1)
Barclay Goodrow	110 000 $ (1)
Tomas Kundratek	110 000 $ (1)
Brayden McNabb	110 000 $ (1)
J.T. Brown	110 000 $ (1)
David Booth	100 000 $ (3)
Zack Mitchell	100 000 $ (3)
Gabriel Bourque	100 000 $ (3)
Scott Glennie	95 000 $ (3)
Ryan Sproul	90 000 $ (1)
Scott Harrington	90 000 $ (1)
Tyson Baillie	85 000 $ (3)
Eamon McAdam	75 000 $ (3)
Ales Stezka	75 000 $ (3)
Daniel Muzito-Bagenda	75 000 $ (1)
Daniel Catenacci	75 000 $ (3)
Chris Wagner	75 000 $ (1)
Marc McNulty	75 000 $ (3)
Total Farm Players	32
Salary Commitment
Year 10 : 3 835 000 $
Year 11 : 2 065 000 $
Year 12 : 1 470 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 810 000 $
Year 11 : 2 040 000 $
Year 12 : 1 445 000 $
Year 13 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	7000 - 90 $ - 6 268 - 89,54%
Level 2:	6000 - 55 $ - 5 229 - 87,14%
Level 3:	3000 - 30 $ - 2 267 - 75,56%
Level 4:	5000 - 20 $ - 3 931 - 78,62%
Luxury :	1500 - 175 $ - 947 - 63,15%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 45 $ - 1 290 - 64,49%
Farm Level 2:	1000 - 25 $ - 537 - 53,69%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 641 - 82,85%
Average Income per Game	1 673 886 $
Year to Date Revenue	15 064 976 $
Farm
Home Games Left	32
Average Attendance - %	1 827 - 60,89%
Average Income per Game	101 708 $
Year to Date Revenue	915 375 $
Expense
Pro Players Total Salaries	69 000 000 $
Farm Players Total Salaries	3 040 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 185 311 $
Farm Year To Date Expenses	683 502 $
Pro Salary Cap To Date	15 053 745 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	53 564 359 $
Farm Estimated Season Revenue	3 254 667 $
Pro Remaining Season Days	146
Pro Expenses Per Days	372 193 $
Pro Estimated Expenses	54 340 178 $
Farm Remaining Season Days	145
Farm Expenses Per Days	16 882 $
Farm Estimated Expenses	2 447 890 $
Estimated Season Expenses	56 788 068 $
Season Salary Cap	69 000 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	69 000 000 $
Current Bank Account	20 329 619 $
Projected Bank Account	20 360 577 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (4)
Bryan Little	6 500 000 $ (3)
Ondrej Pavelec	5 750 000 $ (1)
Mikael Granlund	5 700 000 $ (2)
Tyler Johnson	5 000 000 $ (1)
Matt Niskanen	4 000 000 $ (1)
Torey Krug	4 000 000 $ (1)
Derek Ryan	3 700 000 $ (4)
Colton Parayko	3 500 000 $ (3)
Marcus Johansson	3 500 000 $ (1)
Carl Soderberg	3 000 000 $ (2)
Philip Larsen	3 000 000 $ (4)
Tomas Hertl	3 000 000 $ (1)
Cody Ceci	2 500 000 $ (3)
Éric Gélinas	2 400 000 $ (1)
Brandon Pirri	1 800 000 $ (1)
Gregory Hofmann	950 000 $ (1)
Nic Petan	900 000 $ (3)
Johan Larsson	900 000 $ (1)
Anthony Stolarz	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 69 000 000 $
Year 11 : 37 700 000 $
Year 12 : 29 000 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 69 000 000 $
Year 11 : 37 700 000 $
Year 12 : 29 000 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 000 000 $
Year 11 : 37 700 000 $
Year 12 : 29 000 000 $
Year 13 : 14 700 000 $

Farm Players Salaries
Adam Clendening	175 000 $ (3)
Mike Lee	150 000 $ (1)
Jared Coreau	150 000 $ (2)
Mark Fayne	140 000 $ (3)
Mark Flood	140 000 $ (3)
Colin Greening	135 000 $ (3)
Petr Vrana	135 000 $ (3)
Cal O'Reilly	135 000 $ (3)
Lauri Tukonen	135 000 $ (3)
Brett Carson	135 000 $ (3)
Carter Rowney	135 000 $ (2)
Keaton Ellerby	135 000 $ (3)
Patrick Dwyer	120 000 $ (3)
Mike Lundin	100 000 $ (2)
Zach Redmond	90 000 $ (1)
Jared Staal	85 000 $ (1)
Vladimir Ruzicka (Out of Payroll)	85 000 $ (3)
Joe Lavin	80 000 $ (3)
Justin Azevedo	80 000 $ (3)
Corey Trivino	80 000 $ (1)
Nikolai Glukhov	75 000 $ (3)
Zachary Fucale	75 000 $ (3)
Jason Clark	75 000 $ (2)
Joshua Turnbull	75 000 $ (2)
Victor Ohman	75 000 $ (1)
Travis Brown	70 000 $ (2)
Aaron Ness	70 000 $ (2)
Mikko Vainonen	65 000 $ (2)
Joel Mustonen	65 000 $ (1)
Gabryel Paquin-Boudreau	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 3 125 000 $
Year 11 : 2 520 000 $
Year 12 : 1 780 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 125 000 $
Year 11 : 2 520 000 $
Year 12 : 1 780 000 $
Year 13 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 142 $ - 3 587 - 59,78%
Level 2:	5000 - 100 $ - 2 485 - 49,70%
Level 3:	2000 - 50 $ - 1 267 - 63,36%
Level 4:	4000 - 46 $ - 1 637 - 40,92%
Luxury :	1000 - 250 $ - 616 - 61,63%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 45 $ - 1 273 - 63,66%
Farm Level 2:	1000 - 18 $ - 756 - 75,61%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	9 592 - 53,29%
Average Income per Game	1 474 932 $
Year to Date Revenue	14 749 324 $
Farm
Home Games Left	32
Average Attendance - %	2 029 - 67,64%
Average Income per Game	101 001 $
Year to Date Revenue	909 006 $
Expense
Pro Players Total Salaries	59 200 000 $
Farm Players Total Salaries	2 580 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	12 336 896 $
Farm Year To Date Expenses	610 083 $
Pro Salary Cap To Date	12 205 346 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	45 722 904 $
Farm Estimated Season Revenue	3 232 021 $
Pro Remaining Season Days	146
Pro Expenses Per Days	319 786 $
Pro Estimated Expenses	46 688 756 $
Farm Remaining Season Days	145
Farm Expenses Per Days	14 409 $
Farm Estimated Expenses	2 089 305 $
Estimated Season Expenses	48 778 061 $
Season Salary Cap	59 200 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	9 800 000 $
Estimate Over Minimum Salary Cap of 0 $	59 200 000 $
Current Bank Account	11 474 833 $
Projected Bank Account	11 651 697 $

Pro Players Salaries
Jack Johnson	6 750 000 $ (2)
Peter Mueller	5 500 000 $ (1)
Connor Hellebuyck	5 000 000 $ (3)
Clarke MacArthur	5 000 000 $ (3)
Matt Read	3 500 000 $ (2)
Tyler Toffoli	3 500 000 $ (2)
Artem Anisimov	3 500 000 $ (2)
Ty Rattie	3 500 000 $ (3)
Mathieu Perreault	3 000 000 $ (1)
Dmitry Kulikov	2 500 000 $ (1)
Seth Griffith (Out of Payroll)	2 400 000 $ (2)
Mark McNeill	1 800 000 $ (1)
Jan Rutta	1 800 000 $ (1)
Josh Manson	1 750 000 $ (1)
Christopher Tanev	1 750 000 $ (2)
David Fisher	1 700 000 $ (1)
Casey Cizikas	1 500 000 $ (3)
Richard Bachman	1 500 000 $ (1)
Linden Vey	1 400 000 $ (1)
Nicolas Deschamps	1 200 000 $ (1)
Andrew Copp	1 200 000 $ (1)
Brady Vail	950 000 $ (3)
Ben Harpur	900 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 10 : 61 600 000 $
Year 11 : 38 250 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 61 600 000 $
Year 11 : 38 250 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 61 600 000 $
Year 11 : 38 250 000 $
Year 12 : 16 850 000 $
Year 13 : 0 $

Farm Players Salaries
Marcus Kruger	150 000 $ (3)
Josh Godfrey	150 000 $ (1)
Zac Rinaldo	100 000 $ (1)
Nick Petrecki (Out of Payroll)	100 000 $ (2)
Nathan Moon	100 000 $ (1)
Chris Summers	100 000 $ (1)
Jonathan Racine	100 000 $ (2)
Guillaume Cloutier	100 000 $ (1)
Ben Blood	100 000 $ (1)
Sergey Andronov	100 000 $ (1)
Colten Teubert	100 000 $ (1)
James Livingston	95 000 $ (1)
Vitaly Kolesnik	95 000 $ (1)
Jean-Francois Bérubé	95 000 $ (1)
Brandon Burlon	95 000 $ (1)
Bobby Farnham	95 000 $ (1)
Zachary Hyman	90 000 $ (3)
Marko Dano	90 000 $ (2)
Carl Klingberg	90 000 $ (2)
Joe Basaraba	80 000 $ (1)
Stuart Percy	80 000 $ (1)
Maxime Tanguay	80 000 $ (2)
Chris Calnan	75 000 $ (3)
Brandon Whitney	75 000 $ (3)
Dalton Thrower	75 000 $ (3)
Daniil Zharkov	75 000 $ (3)
Richard Nejezchleb	70 000 $ (2)
Mitchell Moroz	65 000 $ (2)
Kale Kessy	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 2 680 000 $
Year 11 : 1 135 000 $
Year 12 : 540 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 680 000 $
Year 11 : 1 135 000 $
Year 12 : 540 000 $
Year 13 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 90 $ - 6 658 - 95,12%
Level 2:	6000 - 48 $ - 5 415 - 90,25%
Level 3:	2000 - 43 $ - 1 522 - 76,11%
Level 4:	4000 - 30 $ - 2 536 - 63,40%
Luxury :	1000 - 245 $ - 628 - 62,80%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 978 - 98,89%
Farm Level 2:	1000 - 15 $ - 969 - 96,86%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16 759 - 83,80%
Average Income per Game	1 621 559 $
Year to Date Revenue	14 594 028 $
Farm
Home Games Left	32
Average Attendance - %	2 946 - 98,21%
Average Income per Game	105 213 $
Year to Date Revenue	946 916 $
Expense
Pro Players Total Salaries	63 400 000 $
Farm Players Total Salaries	2 662 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 070 865 $
Farm Year To Date Expenses	628 515 $
Pro Salary Cap To Date	14 939 299 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	51 889 877 $
Farm Estimated Season Revenue	3 366 812 $
Pro Remaining Season Days	146
Pro Expenses Per Days	342 246 $
Pro Estimated Expenses	49 967 916 $
Farm Remaining Season Days	145
Farm Expenses Per Days	14 852 $
Farm Estimated Expenses	2 153 540 $
Estimated Season Expenses	52 121 456 $
Season Salary Cap	63 400 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 600 000 $
Estimate Over Minimum Salary Cap of 0 $	63 400 000 $
Current Bank Account	11 515 224 $
Projected Bank Account	14 650 457 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (5)
Nikita Kucherov	8 000 000 $ (3)
Jonathan Quick	6 750 000 $ (3)
Kevin Shattenkirk	5 250 000 $ (4)
Patrick Eaves	4 500 000 $ (1)
Jaroslav Halak	3 750 000 $ (1)
Scott Hartnell	3 650 000 $ (1)
Olli Maatta (Out of Payroll)	3 500 000 $ (3)
Alexei Emelin (Out of Payroll)	3 500 000 $ (1)
Leo Komarov	2 950 000 $ (2)
Justin Schultz	2 800 000 $ (1)
Michael Frolik	2 750 000 $ (1)
Kevin Hayes	2 500 000 $ (3)
Alexander Petrovic	1 800 000 $ (1)
Oscar Lindberg	1 800 000 $ (1)
Ryan Dzingel	1 750 000 $ (1)
David Rundblad	1 750 000 $ (2)
Radko Gudas	1 500 000 $ (3)
Kelsey Tessier	1 100 000 $ (1)
Zemgus Girgensons	900 000 $ (1)
Mitchell Marner	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 70 400 000 $
Year 11 : 41 200 000 $
Year 12 : 36 500 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 68 900 000 $
Year 11 : 39 700 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 400 000 $
Year 11 : 41 200 000 $
Year 12 : 36 500 000 $
Year 13 : 14 250 000 $

Farm Players Salaries
Samuel Blais	175 000 $ (3)
Jason Gregoire	150 000 $ (1)
Nicolas Shore	150 000 $ (2)
Adam Polasek	150 000 $ (1)
Alexei Ponikarovsky	140 000 $ (1)
Torrey Mitchell	135 000 $ (3)
Jonathan Matsumoto	115 000 $ (3)
Igor Makarov	115 000 $ (3)
Max Gaede	100 000 $ (1)
Daniel Pribyl	100 000 $ (2)
David Honzik	100 000 $ (1)
Kyle Clifford	100 000 $ (3)
Jhonas Enroth	95 000 $ (3)
Ryan Garbutt	95 000 $ (3)
Jakub Culek	95 000 $ (1)
Matt Donovan	90 000 $ (3)
Greg Pateryn	90 000 $ (3)
Alex Velischek	85 000 $ (1)
Nick Sorensen	80 000 $ (1)
Tyler Wotherspoon	80 000 $ (1)
Zack Stortini	77 500 $ (3)
Yasin Cisse	75 000 $ (3)
Matt Murphy	75 000 $ (3)
Jan Kostalek	75 000 $ (3)
Bradley Eidsness	70 000 $ (1)
Charles-Olivier Rousse	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 2 662 500 $
Year 11 : 1 562 500 $
Year 12 : 1 312 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 662 500 $
Year 11 : 1 562 500 $
Year 12 : 1 312 500 $
Year 13 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	7000 - 90 $ - 6 445 - 92,08%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2000 - 25 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 3 992 - 99,81%
Luxury :	1000 - 200 $ - 756 - 75,64%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 888 - 94,41%
Farm Level 2:	1000 - 15 $ - 944 - 94,42%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 194 - 95,76%
Average Income per Game	1 531 228 $
Year to Date Revenue	13 781 052 $
Farm
Home Games Left	32
Average Attendance - %	2 832 - 94,41%
Average Income per Game	114 221 $
Year to Date Revenue	1 027 992 $
Expense
Pro Players Total Salaries	63 750 000 $
Farm Players Total Salaries	2 805 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 026 740 $
Farm Year To Date Expenses	613 951 $
Pro Salary Cap To Date	13 895 187 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	48 999 296 $
Farm Estimated Season Revenue	3 655 083 $
Pro Remaining Season Days	146
Pro Expenses Per Days	344 118 $
Pro Estimated Expenses	50 241 228 $
Farm Remaining Season Days	145
Farm Expenses Per Days	15 618 $
Farm Estimated Expenses	2 264 610 $
Estimated Season Expenses	52 505 838 $
Season Salary Cap	63 750 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	5 250 000 $
Estimate Over Minimum Salary Cap of 0 $	63 750 000 $
Current Bank Account	5 911 852 $
Projected Bank Account	6 060 393 $

Pro Players Salaries
Simon Gagne	7 500 000 $ (1)
Pierre-Marc Bouchard (Out of Payroll)	6 500 000 $ (3)
Alexander Edler	6 000 000 $ (2)
James Neal	6 000 000 $ (1)
Wayne Simmonds	5 000 000 $ (2)
Michal Neuvirth	4 500 000 $ (2)
Josh Bailey	4 150 000 $ (2)
Kyle Palmieri	4 000 000 $ (2)
Mike Condon	3 650 000 $ (2)
Matt Benning	3 500 000 $ (4)
Ryan Spooner	3 500 000 $ (3)
Damon Severson	3 000 000 $ (3)
Jeff Petry	3 000 000 $ (1)
Taylor Beck	1 800 000 $ (1)
Mark Barberio	1 800 000 $ (1)
Tanner Fritz	1 750 000 $ (3)
Riley Sheahan	1 000 000 $ (1)
Phillip Digiuseppe	900 000 $ (2)
Nick Cousins	900 000 $ (1)
Christian Djoos	900 000 $ (3)
William Karlsson	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 70 250 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 69 750 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 250 000 $
Year 11 : 47 350 000 $
Year 12 : 19 150 000 $
Year 13 : 3 500 000 $

Farm Players Salaries
Matt Frattin	175 000 $ (2)
Alex Plante	170 000 $ (2)
Anthony Bitetto	150 000 $ (1)
Mark Arcobello	150 000 $ (2)
Shane O'Brien	120 000 $ (1)
Maxim Gratchev	100 000 $ (1)
Austin Levi	100 000 $ (2)
Joel Champagne	100 000 $ (2)
Matt Hackett	100 000 $ (1)
Yann Sauve	100 000 $ (1)
Kamil Kreps	100 000 $ (1)
Mirko Hoefflin	95 000 $ (3)
Julian Melchiori	95 000 $ (3)
William Wrenn	90 000 $ (2)
AJ Jenks	85 000 $ (1)
Tyson Sexsmith	85 000 $ (2)
Colin Long	85 000 $ (1)
Logan Shaw	80 000 $ (2)
Timotej Sille	75 000 $ (3)
Justin Haché	75 000 $ (2)
James Melindy	75 000 $ (2)
Elvis Merzlikins	75 000 $ (3)
Curtis Hamilton	75 000 $ (3)
Paul Carey	70 000 $ (2)
Alex Hutchings	70 000 $ (2)
Jamie Devane	70 000 $ (2)
Logan Nelson	65 000 $ (2)
Brent Andrews	65 000 $ (1)
Georgy Guryanov	60 000 $ (1)
Kent Simpson	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 2 805 000 $
Year 11 : 1 840 000 $
Year 12 : 415 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 855 000 $
Year 11 : 1 840 000 $
Year 12 : 415 000 $
Year 13 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 93 $ - 5 374 - 76,77%
Level 2:	6000 - 56 $ - 5 264 - 87,73%
Level 3:	2000 - 42 $ - 1 484 - 74,19%
Level 4:	4000 - 31 $ - 2 520 - 63,01%
Luxury :	1000 - 222 $ - 652 - 65,23%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 939 - 96,94%
Farm Level 2:	1000 - 14 $ - 945 - 94,46%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	15 294 - 76,47%
Average Income per Game	1 516 963 $
Year to Date Revenue	15 169 625 $
Farm
Home Games Left	32
Average Attendance - %	2 883 - 96,11%
Average Income per Game	107 124 $
Year to Date Revenue	964 116 $
Expense
Pro Players Total Salaries	67 500 000 $
Farm Players Total Salaries	3 125 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 946 794 $
Farm Year To Date Expenses	678 688 $
Pro Salary Cap To Date	14 815 248 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 025 838 $
Farm Estimated Season Revenue	3 427 968 $
Pro Remaining Season Days	146
Pro Expenses Per Days	364 171 $
Pro Estimated Expenses	53 168 966 $
Farm Remaining Season Days	145
Farm Expenses Per Days	17 339 $
Farm Estimated Expenses	2 514 155 $
Estimated Season Expenses	55 683 121 $
Season Salary Cap	67 500 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 500 000 $
Estimate Over Minimum Salary Cap of 0 $	67 500 000 $
Current Bank Account	10 801 648 $
Projected Bank Account	5 572 333 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (3)
Mike Richards	7 650 000 $ (2)
Evgeni Dadonov	6 650 000 $ (5)
Patrik Berglund	5 500 000 $ (2)
Max Domi	5 000 000 $ (5)
Robin Lehner	4 000 000 $ (3)
Tomas Plekanec	4 000 000 $ (2)
Patrick Maroon	3 500 000 $ (2)
Carl Gunnarsson (1 Way Contract)	3 400 000 $ (3)
Anthony Duclair	2 500 000 $ (3)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (2)
Melker Karlsson	2 500 000 $ (3)
Christian Dvorak	2 400 000 $ (1)
Jordan Schroeder	2 100 000 $ (2)
Jakub Jerabek	2 100 000 $ (2)
Viktor Fasth	1 600 000 $ (1)
Travis Konecny	900 000 $ (2)
Pierre-Luc Dubois	900 000 $ (3)
Rasmus Ristolainen	900 000 $ (1)
Zach Werenski	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 67 500 000 $
Year 11 : 61 700 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Average Commitment
Year 10 : 67 500 000 $
Year 11 : 61 700 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 500 000 $
Year 11 : 61 700 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $

Farm Players Salaries
Anders Nilsson	150 000 $ (2)
Ryan Shannon	150 000 $ (3)
Victor Antipin	140 000 $ (2)
Zbynek Michalek	130 000 $ (1)
Jakub Klepis	125 000 $ (2)
Konstantin Koltsov	125 000 $ (2)
Luke Witkowski	115 000 $ (2)
Ryan Potulny	110 000 $ (1)
Thomas Vannelli	100 000 $ (1)
Reece Scarlett	100 000 $ (3)
Harry Zolnierczyk	100 000 $ (1)
Maxim Mamin	100 000 $ (3)
Colton Sceviour	100 000 $ (1)
Jerome Samson	95 000 $ (1)
Garnet Hathaway	95 000 $ (2)
Ludwig Blomstrand	90 000 $ (1)
Andrew Mangiapane	90 000 $ (3)
Dean Kukan	90 000 $ (2)
Charles Hudon	90 000 $ (2)
Blake Weyrick	90 000 $ (2)
Boris Valabik	85 000 $ (1)
Keith Aulie	85 000 $ (2)
Hunter Shinkaruk	85 000 $ (2)
JC Lipon	85 000 $ (2)
Kevin Roy	80 000 $ (1)
Ebbe Sionas	75 000 $ (3)
Simon Hjalmarsson	75 000 $ (3)
Gustav Olofsson	75 000 $ (3)
Geoff Platt	75 000 $ (3)
Mackenzie MacEachern	75 000 $ (1)
Anthony Camara	75 000 $ (1)
Keegan Kanzig	70 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 10 : 3 125 000 $
Year 11 : 2 015 000 $
Year 12 : 740 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 100 000 $
Year 11 : 1 990 000 $
Year 12 : 715 000 $
Year 13 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - 80 $ - 6 529 - 93,28%
Level 2:	5000 - 57 $ - 4 523 - 90,45%
Level 3:	2000 - 32 $ - 1 924 - 96,22%
Level 4:	4000 - 22 $ - 3 549 - 88,73%
Luxury :	1000 - 178 $ - 898 - 89,82%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 916 - 95,80%
Farm Level 2:	1000 - 15 $ - 976 - 97,62%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	17 424 - 91,70%
Average Income per Game	1 520 373 $
Year to Date Revenue	15 203 729 $
Farm
Home Games Left	32
Average Attendance - %	2 892 - 96,41%
Average Income per Game	116 394 $
Year to Date Revenue	1 047 550 $
Expense
Pro Players Total Salaries	68 150 000 $
Farm Players Total Salaries	2 985 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	14 855 614 $
Farm Year To Date Expenses	636 288 $
Pro Salary Cap To Date	14 724 073 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	47 131 560 $
Farm Estimated Season Revenue	3 724 622 $
Pro Remaining Season Days	146
Pro Expenses Per Days	367 647 $
Pro Estimated Expenses	53 676 462 $
Farm Remaining Season Days	145
Farm Expenses Per Days	16 586 $
Farm Estimated Expenses	2 404 970 $
Estimated Season Expenses	56 081 432 $
Season Salary Cap	68 150 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	850 000 $
Estimate Over Minimum Salary Cap of 0 $	68 150 000 $
Current Bank Account	19 898 412 $
Projected Bank Account	14 673 162 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (3)
Jonathan Toews	9 250 000 $ (4)
Aleksander Barkov	7 500 000 $ (5)
John Carlson	6 500 000 $ (4)
Semyon Varlamov	5 700 000 $ (2)
Reilly Smith	4 500 000 $ (1)
Hampus Lindholm	4 000 000 $ (1)
Adam Larsson	4 000 000 $ (1)
Johnny Boychuk	3 000 000 $ (1)
Ondrej Roman	2 250 000 $ (1)
Eric Fehr	1 750 000 $ (3)
Joseph Blandisi	1 700 000 $ (1)
Gabriel Dumont	1 500 000 $ (2)
Christopher Gibson	1 500 000 $ (2)
Michael Mersch	1 000 000 $ (3)
Erik Cernak	900 000 $ (3)
Scott Laughton	900 000 $ (2)
Sébastian Aho	900 000 $ (2)
Adam Pelech	900 000 $ (1)
Elias Lindholm	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 150 000 $
Year 11 : 46 900 000 $
Year 12 : 36 400 000 $
Year 13 : 23 250 000 $
Salary Average Commitment
Year 10 : 67 500 000 $
Year 11 : 46 250 000 $
Year 12 : 35 750 000 $
Year 13 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 150 000 $
Year 11 : 46 900 000 $
Year 12 : 36 400 000 $
Year 13 : 23 250 000 $

Farm Players Salaries
Jiri Novotny	180 000 $ (1)
Stephane Da Costa	160 000 $ (3)
Matt Moulson	150 000 $ (3)
Zach Trotman	150 000 $ (3)
Jim Slater	150 000 $ (3)
Troy Stetcher	150 000 $ (2)
Jesse Joensuu	130 000 $ (1)
Jarred Tinordi	130 000 $ (2)
Jeff Glass	130 000 $ (2)
Reece Willcox	100 000 $ (3)
Kieran Millan	100 000 $ (1)
Ben Hanowski	100 000 $ (2)
Keith Seabrook	100 000 $ (2)
Lukas Kaspar	100 000 $ (2)
Ryan Stanton	95 000 $ (2)
Eddie Wittchow	90 000 $ (3)
John Hayden	90 000 $ (3)
Ben Maxwell	90 000 $ (1)
Jacob Lagace	85 000 $ (1)
Tye McGinn	85 000 $ (2)
Scott Kosmachuk	85 000 $ (2)
Patrick Wey	85 000 $ (2)
Marek Zagrapan	80 000 $ (1)
Zachary Sawchenko	75 000 $ (3)
Albert Yarullin	75 000 $ (2)
Jarrod Maidens	75 000 $ (3)
Jordan Subban	75 000 $ (3)
Roy Radke	70 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 10 : 2 985 000 $
Year 11 : 2 320 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 985 000 $
Year 11 : 2 320 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	7000 - 95 $ - 5 237 - 74,81%
Level 2:	6000 - 65 $ - 3 875 - 64,58%
Level 3:	3000 - 40 $ - 1 587 - 52,88%
Level 4:	4000 - 25 $ - 3 014 - 75,34%
Luxury :	1000 - 190 $ - 792 - 79,19%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 923 - 96,17%
Farm Level 2:	1000 - 15 $ - 948 - 94,80%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	14 503 - 69,06%
Average Income per Game	1 458 233 $
Year to Date Revenue	14 582 334 $
Farm
Home Games Left	31
Average Attendance - %	2 871 - 95,71%
Average Income per Game	116 193 $
Year to Date Revenue	1 161 929 $
Expense
Pro Players Total Salaries	68 300 000 $
Farm Players Total Salaries	2 585 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 172 191 $
Farm Year To Date Expenses	658 358 $
Pro Salary Cap To Date	15 040 648 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	45 205 235 $
Farm Estimated Season Revenue	3 601 980 $
Pro Remaining Season Days	146
Pro Expenses Per Days	368 449 $
Pro Estimated Expenses	53 793 554 $
Farm Remaining Season Days	145
Farm Expenses Per Days	14 435 $
Farm Estimated Expenses	2 093 075 $
Estimated Season Expenses	55 886 629 $
Season Salary Cap	68 300 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	700 000 $
Estimate Over Minimum Salary Cap of 0 $	68 300 000 $
Current Bank Account	21 011 289 $
Projected Bank Account	13 931 875 $

Pro Players Salaries
Alex Tanguay	9 000 000 $ (1)
Jeff Carter	7 500 000 $ (2)
Anze Kopitar	7 000 000 $ (1)
Jared Spurgeon	6 000 000 $ (5)
Cory Schneider	5 750 000 $ (3)
Filip Forsberg	5 000 000 $ (4)
Ryan Johansen	5 000 000 $ (1)
Kevin Labanc	4 500 000 $ (5)
John Klingberg	4 500 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (2)
Matthew Peca	1 800 000 $ (1)
Craig Smith	1 500 000 $ (1)
Magnus Hellberg	1 100 000 $ (1)
Phil DeSimone	1 000 000 $ (1)
Andre Burakowsky	900 000 $ (1)
Travis Sanheim (Out of Payroll)	900 000 $ (3)
Brady Skjei	900 000 $ (1)
Chandler Stephenson	900 000 $ (2)
Tom Wilson	900 000 $ (2)
Jake Mccabe	900 000 $ (1)
Dillon Heatherington	750 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 200 000 $
Year 11 : 35 600 000 $
Year 12 : 22 900 000 $
Year 13 : 15 500 000 $
Salary Average Commitment
Year 10 : 69 050 000 $
Year 11 : 35 600 000 $
Year 12 : 22 900 000 $
Year 13 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 200 000 $
Year 11 : 35 600 000 $
Year 12 : 22 900 000 $
Year 13 : 15 500 000 $

Farm Players Salaries
Tim Brent	170 000 $ (2)
Robbie Earl	160 000 $ (1)
Kurtis MacDermid	160 000 $ (2)
Remi Elie (Out of Payroll)	140 000 $ (2)
Mattias Tedenby	135 000 $ (1)
Justin Weller	130 000 $ (2)
Evgeny Medvedev	120 000 $ (3)
David Gilbert	120 000 $ (1)
Evgeny Grachev	100 000 $ (3)
Steve Oleksy	100 000 $ (3)
Stephen Johns	100 000 $ (1)
Rod Pelley	100 000 $ (2)
Mike Blunden	100 000 $ (3)
Casey Borer	100 000 $ (2)
Taylor Doherty	100 000 $ (1)
Mike Hoeffel	100 000 $ (3)
Mattias Modig	90 000 $ (2)
Scott Wedgewood	90 000 $ (2)
Valeri Nichushkin	90 000 $ (3)
Michael McCarron (Out of Payroll)	90 000 $ (2)
Andrew Yogan	85 000 $ (2)
Michael Latta	85 000 $ (1)
Danny Kristo	80 000 $ (1)
Danny Biega (Out of Payroll)	80 000 $ (2)
Evan Cowley	75 000 $ (3)
Adam Marsh	70 000 $ (2)
Colin Jacobs	65 000 $ (1)
Matt Delahey	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 10 : 2 895 000 $
Year 11 : 1 990 000 $
Year 12 : 685 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 895 000 $
Year 11 : 1 990 000 $
Year 12 : 685 000 $
Year 13 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - 85 $ - 6 408 - 91,54%
Level 2:	6000 - 45 $ - 5 512 - 91,86%
Level 3:	3000 - 30 $ - 1 988 - 66,26%
Level 4:	4000 - 25 $ - 3 296 - 82,41%
Luxury :	1000 - 180 $ - 825 - 82,50%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 39 $ - 1 355 - 67,76%
Farm Level 2:	1000 - 19 $ - 594 - 59,42%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	18 029 - 85,85%
Average Income per Game	1 511 421 $
Year to Date Revenue	13 602 791 $
Farm
Home Games Left	32
Average Attendance - %	1 949 - 64,98%
Average Income per Game	101 949 $
Year to Date Revenue	917 540 $
Expense
Pro Players Total Salaries	67 825 000 $
Farm Players Total Salaries	2 722 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	15 091 052 $
Farm Year To Date Expenses	562 673 $
Pro Salary Cap To Date	14 959 495 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	48 365 479 $
Farm Estimated Season Revenue	3 262 364 $
Pro Remaining Season Days	146
Pro Expenses Per Days	365 909 $
Pro Estimated Expenses	53 422 714 $
Farm Remaining Season Days	145
Farm Expenses Per Days	15 175 $
Farm Estimated Expenses	2 200 375 $
Estimated Season Expenses	55 623 089 $
Season Salary Cap	67 825 000 $
Estimate Under Maximum Salary Cap of 69 000 000 $	1 175 000 $
Estimate Over Minimum Salary Cap of 0 $	67 825 000 $
Current Bank Account	14 088 986 $
Projected Bank Account	10 093 740 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (2)
Marc Savard	7 750 000 $ (1)
Mike Smith	5 750 000 $ (2)
Bobby Ryan	5 500 000 $ (2)
Tyson Barrie	5 400 000 $ (1)
Cam Atkinson	5 000 000 $ (5)
Jake Muzzin	5 000 000 $ (3)
Slava Voynov	3 500 000 $ (2)
Carl Hagelin	3 100 000 $ (1)
Jamie McGinn	2 900 000 $ (1)
Marc-André Bourdon	2 100 000 $ (2)
Tommy Wingels	1 800 000 $ (1)
Jason Garrison	1 800 000 $ (1)
Brandon Yip	1 750 000 $ (2)
Andrew Hammond	1 500 000 $ (2)
Kevin Quick	1 400 000 $ (1)
Landon Ferraro	1 200 000 $ (1)
Jacob Josefson	975 000 $ (1)
Jonathan Drouin	900 000 $ (1)
Adam Tambellini	750 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 67 825 000 $
Year 11 : 40 600 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 67 825 000 $
Year 11 : 40 600 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 825 000 $
Year 11 : 40 600 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $

Farm Players Salaries
Philippe Dupuis	175 000 $ (2)
Jeff Schultz	175 000 $ (1)
Morgan Ellis	150 000 $ (2)
Mark Santorelli	140 000 $ (1)
Yan Stastny	140 000 $ (1)
Matt Hunwick	130 000 $ (2)
Shawn Lalonde	100 000 $ (3)
Matt Mahalak	97 500 $ (2)
Cory Emmerton	95 000 $ (1)
Vinni Lettieri	95 000 $ (1)
Harrison Reed	95 000 $ (1)
Jiri Sekac	90 000 $ (1)
Ross Johnston	85 000 $ (1)
Taylor Chorney	80 000 $ (3)
Valeri Vasiliev	80 000 $ (2)
Kyle Jenkins	75 000 $ (3)
Mario Lucia	75 000 $ (2)
Steve Bernier	75 000 $ (2)
Kyle Beach	75 000 $ (3)
Darby Llewellyn	75 000 $ (3)
Erik Thorell	70 000 $ (2)
Edgars Kulda	70 000 $ (1)
Micheal Wall	70 000 $ (2)
Simon Danis-Pepin	70 000 $ (1)
Jackson Houck	70 000 $ (2)
François Tremblay	60 000 $ (1)
Jeremy Williams	60 000 $ (1)
Seth Ambroz	50 000 $ (2)
Maximilien Le Sieur	50 000 $ (2)
Karl Johansson	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 2 722 500 $
Year 11 : 1 547 500 $
Year 12 : 405 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 722 500 $
Year 11 : 1 547 500 $
Year 12 : 405 000 $
Year 13 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 69 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	13 662 038 $	67 900 000 $	1 100 000 $	67 900 000 $	2 380 000 $	27 620 000 $	20	30	50
BlackHawks	5 531 257 $	68 150 000 $	850 000 $	68 150 000 $	3 007 500 $	26 992 500 $	20	28	48
BlueJacket	2 214 667 $	70 250 000 $	-1 250 000 $	70 250 000 $	2 320 000 $	27 680 000 $	22	27	49
Blues	65 104 079 $	62 050 000 $	6 950 000 $	62 050 000 $	3 300 000 $	26 700 000 $	22	30	52
Bruins	26 749 205 $	68 450 000 $	550 000 $	68 450 000 $	2 580 000 $	27 420 000 $	20	30	50
Canadiens	48 862 306 $	67 850 000 $	1 150 000 $	67 850 000 $	2 745 000 $	27 255 000 $	21	26	47
Canucks	48 967 805 $	68 350 000 $	650 000 $	68 350 000 $	2 375 000 $	27 625 000 $	20	27	47
Capitals	6 405 074 $	63 600 000 $	5 400 000 $	63 600 000 $	2 330 000 $	27 670 000 $	21	27	48
Coyotes	7 673 788 $	68 000 000 $	1 000 000 $	68 000 000 $	2 650 000 $	27 350 000 $	20	30	50
Devils	32 877 987 $	68 275 000 $	725 000 $	68 275 000 $	2 444 500 $	27 555 500 $	21	28	49
Ducks	3 940 179 $	68 250 000 $	750 000 $	68 250 000 $	2 932 500 $	27 067 500 $	20	31	51
Flames	86 327 831 $	59 775 000 $	9 225 000 $	59 775 000 $	2 857 500 $	27 142 500 $	22	28	50
Flyers	9 188 994 $	61 250 000 $	7 750 000 $	61 250 000 $	1 990 000 $	28 010 000 $	23	25	48
GoldenKnights	10 753 931 $	69 000 000 $	0 $	69 000 000 $	2 807 500 $	27 192 500 $	23	28	51
Hurricanes	12 292 334 $	68 200 000 $	800 000 $	68 200 000 $	3 255 000 $	26 745 000 $	20	30	50
Islanders	34 699 142 $	68 950 000 $	50 000 $	68 950 000 $	2 547 500 $	27 452 500 $	20	29	49
Jets	132 235 139 $	68 300 000 $	700 000 $	68 300 000 $	2 505 000 $	27 495 000 $	22	27	49
Kings	39 793 020 $	67 250 000 $	1 750 000 $	67 250 000 $	2 440 000 $	27 560 000 $	20	28	48
Lightning	18 214 454 $	68 800 000 $	200 000 $	68 800 000 $	3 220 000 $	26 780 000 $	20	32	52
MapleLeafs	6 805 595 $	64 300 000 $	4 700 000 $	64 300 000 $	3 370 000 $	26 630 000 $	21	29	50
Nordiques	10 058 517 $	68 550 000 $	450 000 $	68 550 000 $	2 320 000 $	27 680 000 $	20	24	44
Oilers	49 325 981 $	49 300 000 $	19 700 000 $	49 300 000 $	1 770 000 $	28 230 000 $	23	26	49
Panthers	45 973 761 $	66 000 000 $	3 000 000 $	66 000 000 $	2 115 000 $	27 885 000 $	20	27	47
Penguins	112 726 796 $	67 350 000 $	1 650 000 $	67 350 000 $	3 660 000 $	26 340 000 $	20	32	52
Predators	20 329 619 $	69 000 000 $	0 $	69 000 000 $	3 040 000 $	26 960 000 $	20	30	50
Rangers	11 474 833 $	59 200 000 $	9 800 000 $	59 200 000 $	2 580 000 $	27 420 000 $	23	29	52
RedWings	11 515 224 $	63 400 000 $	5 600 000 $	63 400 000 $	2 662 500 $	27 337 500 $	21	26	47
Sabres	5 911 852 $	63 750 000 $	5 250 000 $	63 750 000 $	2 805 000 $	27 195 000 $	21	30	51
Senators	10 801 648 $	67 500 000 $	1 500 000 $	67 500 000 $	3 125 000 $	26 875 000 $	20	32	52
Sharks	19 898 412 $	68 150 000 $	850 000 $	68 150 000 $	2 985 000 $	27 015 000 $	20	28	48
Stars	21 011 289 $	68 300 000 $	700 000 $	68 300 000 $	2 585 000 $	27 415 000 $	21	28	49
Wild	14 088 986 $	67 825 000 $	1 175 000 $	67 825 000 $	2 722 500 $	27 277 500 $	20	30	50

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 12 octobre 2019 at 17:53

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

BlueJacket is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %