Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 22 janvier 2019 at 10:43

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 $ - 6 637 - 94,82%
Level 2:	6000 - 57 $ - 5 067 - 84,45%
Level 3:	3000 - 23 $ - 2 455 - 81,85%
Level 4:	5000 - 17 $ - 4 293 - 85,85%
Luxury :	1000 - 184 $ - 855 - 85,46%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 470 - 73,52%
Farm Level 2:	1000 - 25 $ - 741 - 74,09%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	19 307 - 87,76%
Average Income per Game	1 592 711 $
Year to Date Revenue	50 966 763 $
Farm
Home Games Left	9
Average Attendance - %	2 211 - 73,71%
Average Income per Game	119 146 $
Year to Date Revenue	3 812 666 $
Expense
Pro Players Total Salaries	63 075 000 $
Farm Players Total Salaries	4 025 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 015 828 $
Farm Year To Date Expenses	2 008 230 $
Pro Salary Cap To Date	48 562 644 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 334 402 $
Farm Estimated Season Revenue	1 072 312 $
Pro Remaining Season Days	46
Pro Expenses Per Days	338 697 $
Pro Estimated Expenses	15 580 062 $
Farm Remaining Season Days	46
Farm Expenses Per Days	21 941 $
Farm Estimated Expenses	1 009 286 $
Estimated Season Expenses	16 589 348 $
Season Salary Cap	63 075 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 925 000 $
Estimate Over Minimum Salary Cap of 0 $	63 075 000 $
Current Bank Account	24 718 685 $
Projected Bank Account	23 536 051 $

Pro Players Salaries
Oliver Ekman Larsson	6 250 000 $ (4)
John Gibson	6 000 000 $ (1)
Keith Yandle	5 750 000 $ (1)
Artemi Panarin	5 500 000 $ (3)
Ryan McDonagh	5 500 000 $ (2)
Brandon Saad	5 000 000 $ (1)
Brayden Schenn	4 500 000 $ (3)
Nick Bjugstad	4 000 000 $ (4)
Nail Yakupov	3 800 000 $ (1)
Sam Gagner	2 750 000 $ (2)
Mikkel Boedker	2 700 000 $ (1)
Victor Rask	2 500 000 $ (3)
Jared Cowen	1 800 000 $ (1)
Jamie Lundmark	1 800 000 $ (1)
Sam Reinhart	900 000 $ (2)
Nikita Tryamkin	900 000 $ (2)
Kevin Fiala	900 000 $ (3)
Alan Quine	900 000 $ (2)
Oscar Klefbom	900 000 $ (2)
David Rittich	725 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 63 075 000 $
Year 10 : 35 500 000 $
Year 11 : 23 650 000 $
Year 12 : 10 250 000 $
Salary Average Commitment
Year 9 : 63 075 000 $
Year 10 : 35 500 000 $
Year 11 : 23 650 000 $
Year 12 : 10 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 075 000 $
Year 10 : 35 500 000 $
Year 11 : 23 650 000 $
Year 12 : 10 250 000 $

Farm Players Salaries
Dustin Boyd	1 500 000 $ (1)
Shane O'Brien	150 000 $ (1)
Marc-Antoine Pouliot (Out of Payroll)	150 000 $ (1)
Milan Jurcina	135 000 $ (1)
Justin Holl	120 000 $ (1)
Jesse Blacker	110 000 $ (3)
Ethan Werek	110 000 $ (3)
Jared Boll	100 000 $ (2)
Brandon Bollig	100 000 $ (2)
Alexander Svitov	100 000 $ (1)
Marcel Goc	90 000 $ (1)
Dillon Fournier	90 000 $ (2)
Peter Regin	90 000 $ (1)
Daniel Brodin	90 000 $ (2)
Curtis Lazar (Out of Payroll)	90 000 $ (3)
Gaelan Patterson	85 000 $ (3)
Justin Jokinen	85 000 $ (3)
Robert Czarnik	85 000 $ (3)
Trevor Cann	85 000 $ (2)
Troy Rutkowski	85 000 $ (2)
X - Andru Matsoukas (Out of Payroll)	80 000 $ (9)
Pius Suter	80 000 $ (3)
Ville Pokka	80 000 $ (3)
Fredrik Pettersson-Wentzel	80 000 $ (1)
Benjamin Casavant	75 000 $ (3)
Henri Ikonen	75 000 $ (3)
Andreas Soderberg	75 000 $ (3)
Geordie Wudrick	75 000 $ (1)
Lars Volden	70 000 $ (2)
Gregg Sutch	70 000 $ (1)
Steven Shipley	70 000 $ (1)
Andrew Campbell	65 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 9 : 4 345 000 $
Year 10 : 1 715 000 $
Year 11 : 1 030 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 345 000 $
Year 10 : 1 715 000 $
Year 11 : 1 030 000 $
Year 12 : 80 000 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - 90 $ - 6 478 - 92,55%
Level 2:	6000 - 55 $ - 5 357 - 89,28%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 190 $ - 808 - 80,76%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 495 - 74,76%
Farm Level 2:	1000 - 11 $ - 746 - 74,58%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 642 - 93,21%
Average Income per Game	1 543 046 $
Year to Date Revenue	49 377 476 $
Farm
Home Games Left	9
Average Attendance - %	2 241 - 74,70%
Average Income per Game	70 452 $
Year to Date Revenue	2 254 474 $
Expense
Pro Players Total Salaries	55 850 000 $
Farm Players Total Salaries	1 975 750 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	44 535 653 $
Farm Year To Date Expenses	1 689 265 $
Pro Salary Cap To Date	44 082 434 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 887 415 $
Farm Estimated Season Revenue	634 071 $
Pro Remaining Season Days	46
Pro Expenses Per Days	300 266 $
Pro Estimated Expenses	13 812 236 $
Farm Remaining Season Days	46
Farm Expenses Per Days	11 041 $
Farm Estimated Expenses	507 886 $
Estimated Season Expenses	14 320 122 $
Season Salary Cap	55 850 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	11 150 000 $
Estimate Over Minimum Salary Cap of 0 $	55 850 000 $
Current Bank Account	6 148 373 $
Projected Bank Account	6 349 737 $

Pro Players Salaries
Simon Gagne (Out of Payroll)	7 500 000 $ (2)
Corey Crawford (Out of Payroll)	6 000 000 $ (1)
Ryan Callahan	5 500 000 $ (2)
Dennis Wideman	4 500 000 $ (1)
Logan Couture	4 250 000 $ (1)
Lee Stempniak	4 200 000 $ (1)
Tomas Plekanec	4 000 000 $ (3)
Chris Stewart	4 000 000 $ (1)
Kyle Quincey	3 500 000 $ (3)
Paul Martin	3 150 000 $ (1)
Marek Zagrapan	2 400 000 $ (1)
Bobby Sanguinetti (Out of Payroll)	2 300 000 $ (2)
Tomas Kubalik	1 750 000 $ (1)
Antti Raanta	1 750 000 $ (2)
Sven Andrighetto	1 750 000 $ (2)
Michael Stone	1 500 000 $ (1)
Drew Schiestel	1 500 000 $ (2)
Jyrki Jokipakka	1 400 000 $ (1)
Yanni Gourde	1 000 000 $ (1)
Colton Sceviour	1 000 000 $ (2)
Cal Clutterbuck	1 000 000 $ (2)
Anton Gustafsson	950 000 $ (2)
Marek Tvrdon	750 000 $ (2)
Robert Baillargeon (Out of Payroll)	700 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 9 : 66 350 000 $
Year 10 : 32 200 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 200 000 $
Year 10 : 31 700 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 350 000 $
Year 10 : 32 200 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $

Farm Players Salaries
Nicola Riopel	150 000 $ (3)
Andreas Nodl	140 000 $ (1)
John Lee	100 000 $ (3)
Lasse Kukkonen	100 000 $ (3)
Lukas Kaspar	100 000 $ (3)
Kevin Connauton	100 000 $ (1)
Danny Richmond	100 000 $ (1)
Jimmy Hayes	90 000 $ (1)
Adam Janosik	90 000 $ (1)
Dmitri Vorobiev	85 000 $ (1)
Dustin Walsh	85 000 $ (3)
Brian Ferlin	80 000 $ (1)
Michael Houser	80 000 $ (1)
Garth Murray	80 000 $ (1)
X - Sébastien Paris-Lortie	80 000 $ (9)
Maxim Mamin	75 750 $ (1)
Nick Oliver	75 000 $ (3)
Raphael Bussieres	70 000 $ (2)
Zac Larraza	70 000 $ (2)
Steven Hodges	60 000 $ (1)
Shane McColgan	60 000 $ (2)
Benjamin Gallacher	55 000 $ (2)
Tony DeHart	50 000 $ (3)
Total Farm Players	23
Salary Commitment
Year 9 : 1 975 750 $
Year 10 : 995 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 975 750 $
Year 10 : 995 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	7000 - 95 $ - 5 245 - 74,92%
Level 2:	6000 - 50 $ - 5 415 - 90,26%
Level 3:	3000 - 20 $ - 2 533 - 84,42%
Level 4:	5000 - 15 $ - 4 418 - 88,37%
Luxury :	1500 - 135 $ - 1 080 - 71,98%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 30 $ - 1 456 - 72,78%
Farm Level 2:	1000 - 20 $ - 727 - 72,73%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	18 691 - 83,07%
Average Income per Game	1 410 432 $
Year to Date Revenue	43 723 385 $
Farm
Home Games Left	9
Average Attendance - %	2 183 - 72,76%
Average Income per Game	81 904 $
Year to Date Revenue	2 620 935 $
Expense
Pro Players Total Salaries	66 650 000 $
Farm Players Total Salaries	2 335 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 989 750 $
Farm Year To Date Expenses	1 993 600 $
Pro Salary Cap To Date	49 536 561 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 104 318 $
Farm Estimated Season Revenue	737 138 $
Pro Remaining Season Days	46
Pro Expenses Per Days	357 713 $
Pro Estimated Expenses	16 454 798 $
Farm Remaining Season Days	46
Farm Expenses Per Days	12 952 $
Farm Estimated Expenses	595 792 $
Estimated Season Expenses	17 050 590 $
Season Salary Cap	66 650 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	350 000 $
Estimate Over Minimum Salary Cap of 0 $	66 650 000 $
Current Bank Account	1 483 496 $
Projected Bank Account	(725 638 $)

Pro Players Salaries
Tyler Seguin	9 000 000 $ (4)
Carey Price	8 500 000 $ (2)
Claude Giroux	7 500 000 $ (1)
Brad Stuart	6 750 000 $ (2)
Derek Stepan	6 500 000 $ (1)
Jussi Jokinen	5 700 000 $ (2)
Nathan MacKinnon	4 700 000 $ (1)
Victor Hedman	4 500 000 $ (1)
Damon Severson	3 000 000 $ (4)
Erik Gustafsson (Out of Payroll)	1 500 000 $ (2)
Kevin Poulin	1 400 000 $ (1)
Dwight King	1 400 000 $ (1)
Eric Wellwood	1 000 000 $ (1)
David Pastrnak	900 000 $ (2)
Andy Andreoff (Out of Payroll)	900 000 $ (3)
Bo Horvat	900 000 $ (2)
J.T. Miller (Out of Payroll)	900 000 $ (1)
Josh Anderson	900 000 $ (2)
Martin Frk	900 000 $ (3)
Henrik Tallinder	900 000 $ (1)
Seth Jones	900 000 $ (2)
Joakim Ryan	650 000 $ (1)
Matthew Peca	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 9 : 69 950 000 $
Year 10 : 39 850 000 $
Year 11 : 13 800 000 $
Year 12 : 12 000 000 $
Salary Average Commitment
Year 9 : 69 950 000 $
Year 10 : 39 850 000 $
Year 11 : 13 800 000 $
Year 12 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 950 000 $
Year 10 : 39 850 000 $
Year 11 : 13 800 000 $
Year 12 : 12 000 000 $

Farm Players Salaries
Louis Leblanc	140 000 $ (1)
Dick Axelsson	140 000 $ (1)
Mika Noronen	120 000 $ (1)
Maxim Gratchev	100 000 $ (2)
Stefan Legein	100 000 $ (3)
Branko Radivojevic	100 000 $ (1)
Artur Gavrus	95 000 $ (2)
Logan MacMillan	95 000 $ (2)
Duncan Siemens	90 000 $ (3)
Brendan Gaunce	90 000 $ (3)
William Wrenn	90 000 $ (3)
Josh Unice	90 000 $ (1)
Roman Polak	90 000 $ (1)
Jordon Southorn	90 000 $ (3)
Samu Perhonen	90 000 $ (3)
Griffin Reinhart	85 000 $ (3)
Gavin Bayreuther	80 000 $ (3)
X - Jean-François Langelier	80 000 $ (9)
Dakota Mermis	80 000 $ (3)
Mirko Hoefflin	75 000 $ (1)
Jason Kasdorf	75 000 $ (2)
Matej Beran	70 000 $ (2)
Marc-Olivier Roy	70 000 $ (2)
Yasin Cisse	70 000 $ (1)
Kevin Sundher	65 000 $ (1)
Fredrik Claesson	65 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 9 : 2 335 000 $
Year 10 : 1 380 000 $
Year 11 : 875 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 335 000 $
Year 10 : 1 380 000 $
Year 11 : 875 000 $
Year 12 : 80 000 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 88 $ - 5 842 - 83,46%
Level 2:	6000 - 55 $ - 4 624 - 77,07%
Level 3:	2000 - 35 $ - 1 554 - 77,68%
Level 4:	4000 - 23 $ - 2 930 - 73,25%
Luxury :	1000 - 200 $ - 742 - 74,22%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 510 - 75,48%
Farm Level 2:	1000 - 25 $ - 750 - 74,98%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	15 692 - 78,46%
Average Income per Game	1 498 196 $
Year to Date Revenue	47 942 267 $
Farm
Home Games Left	9
Average Attendance - %	2 259 - 75,31%
Average Income per Game	96 177 $
Year to Date Revenue	3 077 669 $
Expense
Pro Players Total Salaries	62 792 500 $
Farm Players Total Salaries	3 000 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	48 844 326 $
Farm Year To Date Expenses	2 297 105 $
Pro Salary Cap To Date	48 391 143 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 483 763 $
Farm Estimated Season Revenue	865 594 $
Pro Remaining Season Days	46
Pro Expenses Per Days	337 194 $
Pro Estimated Expenses	15 510 924 $
Farm Remaining Season Days	46
Farm Expenses Per Days	16 489 $
Farm Estimated Expenses	758 494 $
Estimated Season Expenses	16 269 418 $
Season Salary Cap	62 792 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 207 500 $
Estimate Over Minimum Salary Cap of 0 $	62 792 500 $
Current Bank Account	67 066 287 $
Projected Bank Account	65 146 226 $

Pro Players Salaries
Brad Marchand	8 000 000 $ (5)
Alexander Semin	7 500 000 $ (5)
Sergei Bobrovsky	6 500 000 $ (3)
Jason Spezza	5 750 000 $ (1)
Chris Higgins	5 500 000 $ (2)
Kyle Turris	4 900 000 $ (1)
Fedor Tyutin	4 000 000 $ (4)
Ryan Ellis (Out of Payroll)	4 000 000 $ (3)
Kevin Dallman	3 500 000 $ (1)
Jesper Fast	3 000 000 $ (3)
Anders Lee	2 500 000 $ (1)
Jake Gardiner	2 400 000 $ (1)
Andrew Macdonald	2 400 000 $ (1)
James Sheppard	1 400 000 $ (1)
Mikael Tellqvist	1 100 000 $ (2)
Philip McRae	1 000 000 $ (1)
Marek Viedensky	950 000 $ (2)
Martin Marincin	900 000 $ (1)
Tim Schaller	775 000 $ (1)
Vinnie Hinostroza	717 500 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 792 500 $
Year 10 : 40 550 000 $
Year 11 : 33 000 000 $
Year 12 : 19 500 000 $
Salary Average Commitment
Year 9 : 68 209 166 $
Year 10 : 41 050 000 $
Year 11 : 33 000 000 $
Year 12 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 792 500 $
Year 10 : 40 550 000 $
Year 11 : 33 000 000 $
Year 12 : 19 500 000 $

Farm Players Salaries
Jordan Caron	150 000 $ (2)
Alexander Urbom (Out of Payroll)	150 000 $ (2)
Josh Jooris	150 000 $ (2)
Barry Tallackson	140 000 $ (2)
Nick Spaling	140 000 $ (1)
Klas Dahlbeck	120 000 $ (1)
Brian Strait	120 000 $ (2)
Ben Smith	120 000 $ (1)
Yannick Weber	115 000 $ (1)
Mikko Koskinen	115 000 $ (1)
Dale Weise	100 000 $ (2)
Brenden Dillon	100 000 $ (1)
Thomas Larkin	95 000 $ (2)
Mathieu Corbeil	95 000 $ (1)
Ben Ryan	95 000 $ (2)
Antoine Lafleur	95 000 $ (3)
Niklas Lundstrom	90 000 $ (3)
Joel Armia	90 000 $ (3)
Ludvig Rensfeldt	80 000 $ (1)
Mathieu Brodeur	80 000 $ (2)
X - Richard Chaput	80 000 $ (9)
Philippe Cornet	80 000 $ (2)
Tyler Pitlick	75 000 $ (1)
Henrik Samuelsson	75 000 $ (3)
Bill Arnold	75 000 $ (1)
Jaynen Rissling	70 000 $ (3)
Daniel Delisle	70 000 $ (3)
Troy Vance	70 000 $ (2)
Brett Bulmer	70 000 $ (1)
Dillon Donnelly	65 000 $ (3)
Philip Tot	65 000 $ (3)
Max Friberg	60 000 $ (3)
Yannick Veilleux	55 000 $ (3)
Total Farm Players	33
Salary Commitment
Year 9 : 3 150 000 $
Year 10 : 2 045 000 $
Year 11 : 815 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 150 000 $
Year 10 : 2 045 000 $
Year 11 : 815 000 $
Year 12 : 80 000 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - 90 $ - 6 592 - 94,17%
Level 2:	6000 - 58 $ - 4 484 - 74,73%
Level 3:	3000 - 26 $ - 2 384 - 79,45%
Level 4:	5000 - 21 $ - 4 054 - 81,07%
Luxury :	1500 - 134 $ - 1 080 - 71,97%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 40 $ - 1 527 - 76,37%
Farm Level 2:	1000 - 18 $ - 753 - 75,25%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 592 - 82,63%
Average Income per Game	1 563 363 $
Year to Date Revenue	50 027 604 $
Farm
Home Games Left	10
Average Attendance - %	2 280 - 76,00%
Average Income per Game	104 982 $
Year to Date Revenue	3 254 427 $
Expense
Pro Players Total Salaries	65 887 500 $
Farm Players Total Salaries	3 945 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	50 555 186 $
Farm Year To Date Expenses	2 331 288 $
Pro Salary Cap To Date	50 102 026 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 070 264 $
Farm Estimated Season Revenue	1 049 815 $
Pro Remaining Season Days	46
Pro Expenses Per Days	353 657 $
Pro Estimated Expenses	16 268 222 $
Farm Remaining Season Days	46
Farm Expenses Per Days	21 516 $
Farm Estimated Expenses	989 736 $
Estimated Season Expenses	17 257 958 $
Season Salary Cap	65 887 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 112 500 $
Estimate Over Minimum Salary Cap of 0 $	65 887 500 $
Current Bank Account	24 021 294 $
Projected Bank Account	21 883 415 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (3)
Shea Weber	7 500 000 $ (3)
Andrei Kostitsyn	7 500 000 $ (4)
Phil Kessel	7 000 000 $ (2)
P.K. Subban	6 500 000 $ (1)
Jonathan Bernier	4 600 000 $ (2)
Nikita Zaitsev	4 500 000 $ (1)
Brendan Gallagher	4 000 000 $ (2)
David Schlemko	3 200 000 $ (2)
Brooks Orpik	2 800 000 $ (1)
Louie Caporusso	2 100 000 $ (2)
Karri Ramo	1 100 000 $ (1)
Boone Jenner	900 000 $ (1)
Jack Eichel	900 000 $ (2)
Boo Nieves	900 000 $ (3)
Brayden Point	900 000 $ (3)
Steve Oleksy	850 000 $ (1)
Nicolas Kerdiles	850 000 $ (3)
Jujhar Khaira	675 000 $ (1)
Christopher DiDomenico	612 500 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 65 887 500 $
Year 10 : 47 950 000 $
Year 11 : 26 150 000 $
Year 12 : 7 500 000 $
Salary Average Commitment
Year 9 : 64 387 500 $
Year 10 : 46 450 000 $
Year 11 : 24 650 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 887 500 $
Year 10 : 47 950 000 $
Year 11 : 26 150 000 $
Year 12 : 7 500 000 $

Farm Players Salaries
Michael Kostka	1 500 000 $ (2)
Evgeny Medvedev	140 000 $ (1)
Justin Falk	110 000 $ (1)
Kirill Lyamin	100 000 $ (2)
Adam Pardy (Out of Payroll)	100 000 $ (1)
Matt Tennyson	100 000 $ (2)
Jean-Phillipe Cote	100 000 $ (2)
Francois Bouchard	100 000 $ (2)
James Wright	95 000 $ (1)
Max Nicastro	95 000 $ (1)
Olivier Roy	95 000 $ (1)
Kyle Wilson	95 000 $ (1)
Luca Caputi	95 000 $ (3)
Kristopher Foucault	90 000 $ (1)
Philip Lane	90 000 $ (1)
Jake Paterson	90 000 $ (3)
Ryan Howse	90 000 $ (3)
Brandon Davidson	90 000 $ (3)
Ben Winnett	80 000 $ (3)
Johan Sundstrom (Out of Payroll)	80 000 $ (2)
X - Simon Gratton	80 000 $ (9)
Austin Madaisky	80 000 $ (1)
Joachim Nermark	75 000 $ (2)
Martin Ouellette	75 000 $ (1)
Austen Brassard	75 000 $ (2)
Sebastian Collberg	75 000 $ (3)
Dane Fox	70 000 $ (3)
Max Gardiner	70 000 $ (1)
Garrett Meurs	70 000 $ (2)
Samuel Kurker	70 000 $ (3)
Mike Winther	50 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 4 125 000 $
Year 10 : 1 640 000 $
Year 11 : 790 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 125 000 $
Year 10 : 1 640 000 $
Year 11 : 790 000 $
Year 12 : 80 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - 70 $ - 6 726 - 96,09%
Level 2:	6000 - 35 $ - 5 834 - 97,23%
Level 3:	3000 - 20 $ - 2 581 - 86,05%
Level 4:	5000 - 10 $ - 4 786 - 95,72%
Luxury :	1000 - 150 $ - 998 - 99,85%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 30 $ - 1 531 - 76,55%
Farm Level 2:	1000 - 15 $ - 754 - 75,44%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	20 926 - 95,12%
Average Income per Game	1 263 278 $
Year to Date Revenue	40 424 900 $
Farm
Home Games Left	9
Average Attendance - %	2 285 - 76,18%
Average Income per Game	80 503 $
Year to Date Revenue	2 576 105 $
Expense
Pro Players Total Salaries	65 850 000 $
Farm Players Total Salaries	3 000 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 614 337 $
Farm Year To Date Expenses	2 228 955 $
Pro Salary Cap To Date	49 161 194 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 369 503 $
Farm Estimated Season Revenue	724 530 $
Pro Remaining Season Days	46
Pro Expenses Per Days	353 457 $
Pro Estimated Expenses	16 259 022 $
Farm Remaining Season Days	46
Farm Expenses Per Days	16 489 $
Farm Estimated Expenses	758 494 $
Estimated Season Expenses	17 017 516 $
Season Salary Cap	65 850 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 150 000 $
Estimate Over Minimum Salary Cap of 0 $	65 850 000 $
Current Bank Account	37 242 814 $
Projected Bank Account	32 319 331 $

Pro Players Salaries
Martin Havlat	7 750 000 $ (2)
John Tavares	7 500 000 $ (1)
Matt Carle	5 900 000 $ (1)
Sean Monahan	5 650 000 $ (2)
Jeff Skinner	5 300 000 $ (1)
Frederik Andersen	4 800 000 $ (1)
Roman Josi	4 500 000 $ (3)
Andrej Meszaros	4 500 000 $ (2)
Reilly Smith	4 500 000 $ (2)
Sami Vatanen	3 100 000 $ (2)
Jean Gabriel Pageau	2 800 000 $ (1)
Trevor Van Riemsdyk	1 800 000 $ (1)
Ryan O'Marra	1 400 000 $ (1)
Eric O'dell	1 300 000 $ (1)
Anthony Duclair	900 000 $ (1)
Ondrej Kase	900 000 $ (3)
Esa Lindell	900 000 $ (2)
Sean Kuraly	850 000 $ (2)
Tanner Richard	800 000 $ (2)
Charlie Lindgren	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 65 850 000 $
Year 10 : 33 450 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 65 350 000 $
Year 10 : 32 950 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 65 850 000 $
Year 10 : 33 450 000 $
Year 11 : 5 400 000 $
Year 12 : 0 $

Farm Players Salaries
Brett Carson	220 000 $ (3)
Matt Bartkowski	200 000 $ (3)
Brian Gibbons	180 000 $ (3)
Andre Benoit	150 000 $ (1)
Kevin Quick	140 000 $ (2)
Shawn Matthias	140 000 $ (1)
David Steckel	130 000 $ (1)
Andreas Martinsen	115 000 $ (1)
Justin Fontaine	100 000 $ (2)
Harri Sateri	100 000 $ (1)
Philip Samuelsson	100 000 $ (1)
Pavel Vorobiev	100 000 $ (2)
Corban Knight	95 000 $ (2)
Charles Hudon	90 000 $ (3)
Marko Dano	90 000 $ (3)
Jacob De La Rose	90 000 $ (3)
Jesper Pettersson	90 000 $ (2)
Maxime Clermont (Out of Payroll)	90 000 $ (1)
Justin Sefton	90 000 $ (2)
Peter Delmas	90 000 $ (1)
X - Mathieu Roy	80 000 $ (9)
Robin Kovacs	80 000 $ (3)
Dylan Blujus	80 000 $ (3)
Brett Sutter	75 000 $ (1)
Julien Pelletier	75 000 $ (1)
Carter Ashton	75 000 $ (1)
Matia Marcantuoni	70 000 $ (1)
Dante Salituro	65 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 9 : 3 000 000 $
Year 10 : 1 790 000 $
Year 11 : 1 110 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 000 000 $
Year 10 : 1 790 000 $
Year 11 : 1 110 000 $
Year 12 : 80 000 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 5 048 - 84,13%
Level 2:	5000 - 60 $ - 4 192 - 83,84%
Level 3:	2000 - 35 $ - 1 771 - 88,57%
Level 4:	4000 - 20 $ - 3 956 - 98,90%
Luxury :	1000 - 200 $ - 771 - 77,06%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 471 - 73,55%
Farm Level 2:	1000 - 15 $ - 749 - 74,88%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	15 738 - 87,43%
Average Income per Game	1 435 659 $
Year to Date Revenue	45 941 077 $
Farm
Home Games Left	9
Average Attendance - %	2 220 - 73,99%
Average Income per Game	88 197 $
Year to Date Revenue	2 822 304 $
Expense
Pro Players Total Salaries	62 017 500 $
Farm Players Total Salaries	2 825 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	47 152 564 $
Farm Year To Date Expenses	2 215 209 $
Pro Salary Cap To Date	46 699 418 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 920 928 $
Farm Estimated Season Revenue	793 773 $
Pro Remaining Season Days	46
Pro Expenses Per Days	333 072 $
Pro Estimated Expenses	15 321 312 $
Farm Remaining Season Days	46
Farm Expenses Per Days	15 559 $
Farm Estimated Expenses	715 714 $
Estimated Season Expenses	16 037 026 $
Season Salary Cap	62 017 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 982 500 $
Estimate Over Minimum Salary Cap of 0 $	62 017 500 $
Current Bank Account	53 618 814 $
Projected Bank Account	51 296 489 $

Pro Players Salaries
Justin Williams	6 750 000 $ (3)
T.J. Oshie	6 500 000 $ (3)
Pekka Rinne	6 250 000 $ (4)
Ron Hainsey	4 875 000 $ (2)
Zach Bogosian	4 600 000 $ (2)
Adam Henrique	4 000 000 $ (1)
Frans Nielsen	4 000 000 $ (2)
TJ Brodie	3 900 000 $ (2)
Conor Sheary	3 500 000 $ (2)
Jonas Junland	2 950 000 $ (2)
Eddie Lack	2 500 000 $ (1)
Mattew Calvert	2 200 000 $ (1)
Colby Robak (Out of Payroll)	2 100 000 $ (2)
Mark Flood	2 000 000 $ (1)
Dennis Rasmussen	1 500 000 $ (2)
Kevan Miller	1 400 000 $ (1)
Jake Hansen	1 000 000 $ (1)
Leon Draisaitl	900 000 $ (1)
Slater Koekkoek	900 000 $ (3)
Tobias Rieder	900 000 $ (2)
Kevin Labanc	717 500 $ (1)
Josh Archibald	675 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 64 117 500 $
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 62 567 500 $
Year 10 : 47 175 000 $
Year 11 : 18 850 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 117 500 $
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $

Farm Players Salaries
Justin Pogge	150 000 $ (2)
Tim Kennedy	150 000 $ (1)
Taylor Ellington	150 000 $ (2)
Jeff Zatkoff	140 000 $ (2)
Kyle Cumiskey	130 000 $ (2)
John Moore	115 000 $ (1)
Branislav Mezei	110 000 $ (2)
Jeremy Price	100 000 $ (3)
Viktor Tikhonov	100 000 $ (2)
Magnus Paajarvi	100 000 $ (1)
Brendan Mikkelson	92 500 $ (1)
Jaroslav Janus	90 000 $ (1)
Maxime Sauve	90 000 $ (1)
Bud Holloway	85 000 $ (1)
Brett Ponich	85 000 $ (3)
Aaron Marvin	85 000 $ (1)
Joe Morrow	85 000 $ (2)
Scott Timmins	82 500 $ (1)
Ivan Telegin	80 000 $ (1)
Matej Stransky	80 000 $ (3)
Daultan Leveille	80 000 $ (3)
X - Luc Chicoine	80 000 $ (9)
Kevin Lynch	75 000 $ (3)
Henrik Bjorklund	75 000 $ (2)
Brendan Woods	75 000 $ (1)
Emil Lundberg	70 000 $ (3)
Samuel Fejes	70 000 $ (3)
Joey Leach	70 000 $ (1)
Vinny Saponari	70 000 $ (1)
Lukas Sutter	60 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 9 : 2 825 000 $
Year 10 : 1 640 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 825 000 $
Year 10 : 1 640 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	7000 - 90 $ - 6 415 - 91,64%
Level 2:	5000 - 50 $ - 4 980 - 99,59%
Level 3:	2000 - 35 $ - 1 717 - 85,86%
Level 4:	4000 - 20 $ - 3 947 - 98,68%
Luxury :	1000 - 140 $ - 996 - 99,57%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 489 - 74,47%
Farm Level 2:	1000 - 20 $ - 753 - 75,31%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 054 - 95,02%
Average Income per Game	1 511 471 $
Year to Date Revenue	48 367 063 $
Farm
Home Games Left	9
Average Attendance - %	2 243 - 74,75%
Average Income per Game	115 489 $
Year to Date Revenue	3 695 646 $
Expense
Pro Players Total Salaries	62 950 000 $
Farm Players Total Salaries	2 325 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	48 877 169 $
Farm Year To Date Expenses	1 785 880 $
Pro Salary Cap To Date	48 423 989 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 603 236 $
Farm Estimated Season Revenue	1 039 400 $
Pro Remaining Season Days	46
Pro Expenses Per Days	338 032 $
Pro Estimated Expenses	15 549 472 $
Farm Remaining Season Days	46
Farm Expenses Per Days	12 899 $
Farm Estimated Expenses	593 354 $
Estimated Season Expenses	16 142 826 $
Season Salary Cap	62 950 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 050 000 $
Estimate Over Minimum Salary Cap of 0 $	62 950 000 $
Current Bank Account	7 340 875 $
Projected Bank Account	5 840 685 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (2)
Kyle Okposo	6 150 000 $ (4)
Dustin Brown	5 750 000 $ (1)
Dan Girardi	5 100 000 $ (1)
Gabriel Landeskog	5 000 000 $ (1)
Tobias Enstrom	4 500 000 $ (1)
Tyler Bozak	4 150 000 $ (3)
Christian Ehrhoff	3 750 000 $ (1)
Jonathan Marchessault	3 500 000 $ (2)
Josh Gorges	3 500 000 $ (1)
Kyle Brodziak	3 000 000 $ (2)
Jonas Brodin	2 950 000 $ (2)
Tuomo Ruutu	2 150 000 $ (1)
Matt Frattin	1 750 000 $ (1)
Brooks Laich	1 750 000 $ (1)
Charlie Coyle	900 000 $ (1)
Petr Mrazek (Out of Payroll)	900 000 $ (1)
Robert Hagg	900 000 $ (3)
Bryan Rust (Out of Payroll)	900 000 $ (1)
Anton Forsberg	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 63 850 000 $
Year 10 : 27 150 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $
Salary Average Commitment
Year 9 : 63 850 000 $
Year 10 : 27 150 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 850 000 $
Year 10 : 27 150 000 $
Year 11 : 11 200 000 $
Year 12 : 6 150 000 $

Farm Players Salaries
Calvin de Haan (Out of Payroll)	175 000 $ (3)
Jay McClement	160 000 $ (1)
Frank Vatrano	140 000 $ (2)
Vladimir Sobotka	110 000 $ (1)
Daniel Carr	110 000 $ (1)
Dylan DeMelo (Out of Payroll)	100 000 $ (2)
Sam Brittain	100 000 $ (2)
Sergei Korostin	100 000 $ (2)
Peter Andersson	90 000 $ (2)
Matthew Nieto	90 000 $ (2)
David Kampf	90 000 $ (3)
David Warsofsky	90 000 $ (2)
Brent Regner	90 000 $ (2)
Calle Jarnkrok	90 000 $ (1)
Ryan Button	90 000 $ (2)
Reid Boucher	90 000 $ (3)
Mitch Wahl	90 000 $ (2)
Andrey Pedan	85 000 $ (3)
X - Guillaume Cazes	80 000 $ (9)
Kirill Kabanov	80 000 $ (1)
Michael Paliotta	80 000 $ (2)
Eric Knodel	80 000 $ (1)
Laurent Brossoit	75 000 $ (1)
Linus Arnesson	75 000 $ (3)
Tyler Plante	75 000 $ (1)
Corey Cowick	65 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 9 : 2 500 000 $
Year 10 : 1 655 000 $
Year 11 : 595 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 500 000 $
Year 10 : 1 655 000 $
Year 11 : 595 000 $
Year 12 : 80 000 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	7000 - 100 $ - 4 890 - 69,86%
Level 2:	5000 - 60 $ - 4 152 - 83,03%
Level 3:	2000 - 40 $ - 1 508 - 75,42%
Level 4:	4000 - 35 $ - 2 188 - 54,70%
Luxury :	1000 - 200 $ - 778 - 77,82%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 500 - 75,01%
Farm Level 2:	1000 - 15 $ - 754 - 75,35%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	13 516 - 71,14%
Average Income per Game	1 408 468 $
Year to Date Revenue	45 070 975 $
Farm
Home Games Left	10
Average Attendance - %	2 254 - 75,12%
Average Income per Game	89 747 $
Year to Date Revenue	2 782 148 $
Expense
Pro Players Total Salaries	63 164 167 $
Farm Players Total Salaries	2 455 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 863 690 $
Farm Year To Date Expenses	2 058 974 $
Pro Salary Cap To Date	49 410 492 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 676 212 $
Farm Estimated Season Revenue	897 467 $
Pro Remaining Season Days	46
Pro Expenses Per Days	339 171 $
Pro Estimated Expenses	15 601 866 $
Farm Remaining Season Days	46
Farm Expenses Per Days	13 590 $
Farm Estimated Expenses	625 140 $
Estimated Season Expenses	16 227 006 $
Season Salary Cap	63 164 167 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 835 833 $
Estimate Over Minimum Salary Cap of 0 $	63 164 167 $
Current Bank Account	13 718 137 $
Projected Bank Account	11 064 810 $

Pro Players Salaries
Jeff Carter	7 500 000 $ (3)
Vladimir Tarasenko	7 000 000 $ (4)
Nick Holden	4 800 000 $ (3)
Dustin Byfuglien	4 500 000 $ (1)
Cody Hodgson	4 500 000 $ (4)
David Perron	4 500 000 $ (4)
Thomas Greiss	4 200 000 $ (1)
Olli Maatta	3 500 000 $ (4)
Ty Rattie	3 500 000 $ (4)
Gustav Nyquist (Out of Payroll)	3 200 000 $ (1)
Nikolai Kulemin	3 000 000 $ (1)
Michael Frolik	2 750 000 $ (2)
Viktor Stalberg	2 500 000 $ (3)
Raphael Diaz	2 150 000 $ (1)
Éric Gélinas	2 150 000 $ (1)
Markus Hannikainen	1 500 000 $ (3)
Neal Pionk	925 000 $ (1)
Louis Domingue	900 000 $ (1)
Dean Kukan	900 000 $ (3)
Alex Kerfoot	900 000 $ (3)
Christian Dvorak	839 167 $ (1)
Ryan Carpenter	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 66 364 167 $
Year 10 : 43 850 000 $
Year 11 : 41 100 000 $
Year 12 : 23 000 000 $
Salary Average Commitment
Year 9 : 65 864 167 $
Year 10 : 43 350 000 $
Year 11 : 40 600 000 $
Year 12 : 22 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 364 167 $
Year 10 : 43 850 000 $
Year 11 : 41 100 000 $
Year 12 : 23 000 000 $

Farm Players Salaries
Stephen Gionta	200 000 $ (2)
Philipp Grubauer	175 000 $ (3)
John Mitchell (Out of Payroll)	160 000 $ (2)
Andrei Loktionov	140 000 $ (1)
Steven Kampfer	120 000 $ (1)
Jim Vandermeer	120 000 $ (1)
Seth Helgeson	100 000 $ (1)
Brad Malone	95 000 $ (1)
Denis Bodrov	90 000 $ (3)
Chet Pickard	90 000 $ (2)
Boyd Gordon	90 000 $ (1)
Derek Rodwell	90 000 $ (2)
Radek Smolenak	85 000 $ (1)
Joel Gistedt	80 000 $ (1)
Nick Ebert	80 000 $ (3)
Colin Sullivan	80 000 $ (1)
Mikhail Stefanovich	80 000 $ (2)
X - Louis-Philippe DesHaies	80 000 $ (9)
Myles Bell	75 000 $ (2)
Jerome Gauthier-Leduc	70 000 $ (1)
Samuel Noreau	70 000 $ (1)
Olivier Archambault	70 000 $ (1)
Patrick McNally	70 000 $ (1)
Brandon Hynes	65 000 $ (1)
Ruslan Bashkirov	65 000 $ (3)
Philippe Hudon	65 000 $ (1)
Jay Dickman	60 000 $ (1)
Blake Clarke	50 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 9 : 2 615 000 $
Year 10 : 1 235 000 $
Year 11 : 540 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 615 000 $
Year 10 : 1 235 000 $
Year 11 : 540 000 $
Year 12 : 80 000 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	7000 - 95 $ - 5 385 - 76,93%
Level 2:	5000 - 60 $ - 4 345 - 86,90%
Level 3:	2000 - 40 $ - 1 552 - 77,58%
Level 4:	4000 - 25 $ - 3 117 - 77,93%
Luxury :	1000 - 185 $ - 878 - 87,77%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 480 - 73,99%
Farm Level 2:	1000 - 15 $ - 737 - 73,69%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	15 277 - 80,40%
Average Income per Game	1 469 416 $
Year to Date Revenue	47 021 327 $
Farm
Home Games Left	9
Average Attendance - %	2 217 - 73,89%
Average Income per Game	88 405 $
Year to Date Revenue	2 828 975 $
Expense
Pro Players Total Salaries	65 350 000 $
Farm Players Total Salaries	2 665 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	47 686 792 $
Farm Year To Date Expenses	2 154 794 $
Pro Salary Cap To Date	47 233 547 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 224 748 $
Farm Estimated Season Revenue	795 649 $
Pro Remaining Season Days	46
Pro Expenses Per Days	350 798 $
Pro Estimated Expenses	16 136 708 $
Farm Remaining Season Days	46
Farm Expenses Per Days	14 707 $
Farm Estimated Expenses	676 522 $
Estimated Season Expenses	16 813 230 $
Season Salary Cap	65 350 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 650 000 $
Estimate Over Minimum Salary Cap of 0 $	65 350 000 $
Current Bank Account	23 943 673 $
Projected Bank Account	21 150 840 $

Pro Players Salaries
Olli Jokinen	8 000 000 $ (2)
Pavel Datsyuk	7 500 000 $ (1)
Ryan Suter	7 000 000 $ (4)
Ales Hemsky (1 Way Contract)	6 750 000 $ (1)
Brent Seabrook	4 850 000 $ (3)
Mike Green	4 100 000 $ (2)
Blake Comeau	3 850 000 $ (2)
Jacob Trouba	3 500 000 $ (4)
Jay Beagle	3 100 000 $ (1)
Nate Thompson	3 000 000 $ (3)
Sebastian Wannstrom	2 500 000 $ (2)
Jacob Markstrom	1 800 000 $ (1)
Ty Wishart	1 750 000 $ (2)
Cal O'Reilly (1 Way Contract)	1 350 000 $ (1)
-1 Way Contract Salary Cap :	1 350 000 $
Matt Murray	900 000 $ (2)
Evgeny Kuznetsov	900 000 $ (1)
Vladislav Namestnikov	900 000 $ (1)
Brock McGinn	900 000 $ (3)
Teuvo Teravainen	900 000 $ (2)
Oliver Bjorkstrand	900 000 $ (3)
Nathan Beaulieu	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 65 350 000 $
Year 10 : 42 150 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 64 850 000 $
Year 10 : 41 650 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 350 000 $
Year 10 : 42 150 000 $
Year 11 : 20 150 000 $
Year 12 : 10 500 000 $

Farm Players Salaries
Nathan Gerbe	175 000 $ (2)
Theo Ruth	150 000 $ (2)
Zack Stortini	150 000 $ (1)
Anton Rodin	140 000 $ (1)
Cory Conacher	140 000 $ (2)
Enver Lisin	125 000 $ (2)
John McFarland	100 000 $ (1)
Jordan Szwarz	100 000 $ (3)
Marcel Noebels	100 000 $ (3)
Joonas Nattinen	100 000 $ (2)
Tyler Beskorowany (Out of Payroll)	95 000 $ (1)
Michael Hutchinson	95 000 $ (1)
Drake Caggiula	92 500 $ (1)
Mark Katic	92 500 $ (2)
Dylan Olsen (Out of Payroll)	92 500 $ (2)
Patrik Bartosak	90 000 $ (3)
Paul Postma	90 000 $ (2)
Jordan Schmaltz	90 000 $ (3)
Cam Janssen	85 000 $ (1)
Max Reinhart	80 000 $ (1)
Nicklas Lasu	80 000 $ (2)
X - Sébastien Beaupré	80 000 $ (9)
Matt Mackenzie	80 000 $ (2)
Colby Cohen	75 000 $ (1)
Jason Williams	75 000 $ (1)
Matt Buckles	65 000 $ (3)
Loik Leveille	60 000 $ (2)
Justin Azevedo	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 9 : 2 757 500 $
Year 10 : 1 710 000 $
Year 11 : 525 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 757 500 $
Year 10 : 1 710 000 $
Year 11 : 525 000 $
Year 12 : 80 000 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - 90 $ - 5 984 - 99,74%
Level 2:	5000 - 65 $ - 3 834 - 76,69%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 960 - 99,01%
Luxury :	1000 - 175 $ - 990 - 99,02%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 471 - 73,55%
Farm Level 2:	1000 - 15 $ - 738 - 73,78%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	16 769 - 93,16%
Average Income per Game	1 505 270 $
Year to Date Revenue	48 168 642 $
Farm
Home Games Left	9
Average Attendance - %	2 209 - 73,63%
Average Income per Game	88 006 $
Year to Date Revenue	2 816 205 $
Expense
Pro Players Total Salaries	65 000 000 $
Farm Players Total Salaries	3 102 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	48 385 905 $
Farm Year To Date Expenses	1 981 731 $
Pro Salary Cap To Date	47 932 719 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 547 431 $
Farm Estimated Season Revenue	792 058 $
Pro Remaining Season Days	46
Pro Expenses Per Days	348 936 $
Pro Estimated Expenses	16 051 056 $
Farm Remaining Season Days	46
Farm Expenses Per Days	17 035 $
Farm Estimated Expenses	783 610 $
Estimated Season Expenses	16 834 666 $
Season Salary Cap	65 000 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 000 000 $
Estimate Over Minimum Salary Cap of 0 $	65 000 000 $
Current Bank Account	2 359 069 $
Projected Bank Account	(136 108 $)

Pro Players Salaries
Nicklas Backstrom	8 200 000 $ (2)
Blake Wheeler	8 000 000 $ (5)
Roberto Luongo	6 200 000 $ (1)
Joni Pitkanen	5 250 000 $ (2)
Jiri Hudler	5 000 000 $ (1)
Sergei Kostitsyn	4 500 000 $ (1)
Ben Bishop	4 500 000 $ (1)
Erik Karlsson	4 000 000 $ (1)
Michael Grabner	4 000 000 $ (3)
Dominic Moore	3 500 000 $ (2)
Mika Zibanejad	3 000 000 $ (3)
Chris Kelly	1 500 000 $ (1)
Mason Raymond	1 200 000 $ (1)
Tanner Glass	1 000 000 $ (2)
Mathew Dumba	900 000 $ (2)
Dmitri Orlov	900 000 $ (1)
Joshua Morrissey	900 000 $ (3)
Anthony Mantha	900 000 $ (2)
Andre Burakowsky	900 000 $ (2)
Jordan Oesterle	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 65 000 000 $
Year 10 : 36 550 000 $
Year 11 : 15 900 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 65 000 000 $
Year 10 : 36 550 000 $
Year 11 : 15 900 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 000 000 $
Year 10 : 36 550 000 $
Year 11 : 15 900 000 $
Year 12 : 8 000 000 $

Farm Players Salaries
Dale Mitchell	800 000 $ (1)
Andrew Desjardins	200 000 $ (3)
Christopher Tanev	175 000 $ (3)
Colin Miller	140 000 $ (2)
Mark Borowiecki	100 000 $ (3)
John Negrin	100 000 $ (1)
Tanner Pearson	90 000 $ (1)
Timo Pielmeier	85 000 $ (2)
Drayson Bowman	85 000 $ (3)
Dan Dunn	85 000 $ (1)
Chris Doyle	80 000 $ (1)
X - Tommy Rhéaume	80 000 $ (9)
Jori Lehtera	80 000 $ (2)
Stanislav Galiev	80 000 $ (1)
Bryan Cameron	77 500 $ (2)
Jhonas Enroth	75 000 $ (1)
Maksim Mayorov	75 000 $ (2)
Nick Ross	75 000 $ (1)
Nick Petersen	70 000 $ (1)
Alex Coulombe	65 000 $ (1)
Zakhar Arzamastsev	65 000 $ (1)
Alex Grant	65 000 $ (1)
Ben Blood	65 000 $ (1)
Luke Lockhart	65 000 $ (1)
Brett Bruneteau	65 000 $ (1)
Denis Kamaev	55 000 $ (2)
Fabian Gunnarsson	55 000 $ (3)
Tyler Hill	50 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 9 : 3 102 500 $
Year 10 : 1 257 500 $
Year 11 : 745 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 102 500 $
Year 10 : 1 257 500 $
Year 11 : 745 000 $
Year 12 : 80 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7000 - 96 $ - 5 100 - 72,86%
Level 2:	6000 - 66 $ - 3 771 - 62,85%
Level 3:	3000 - 37 $ - 1 672 - 55,72%
Level 4:	4000 - 30 $ - 2 471 - 61,76%
Luxury :	1000 - 175 $ - 986 - 98,61%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 528 - 76,42%
Farm Level 2:	1000 - 17 $ - 747 - 74,69%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	14 000 - 66,67%
Average Income per Game	1 430 539 $
Year to Date Revenue	45 777 262 $
Farm
Home Games Left	9
Average Attendance - %	2 275 - 75,84%
Average Income per Game	93 127 $
Year to Date Revenue	2 980 065 $
Expense
Pro Players Total Salaries	66 067 500 $
Farm Players Total Salaries	3 232 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 263 221 $
Farm Year To Date Expenses	2 441 539 $
Pro Salary Cap To Date	48 810 021 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 874 855 $
Farm Estimated Season Revenue	838 143 $
Pro Remaining Season Days	46
Pro Expenses Per Days	354 614 $
Pro Estimated Expenses	16 312 244 $
Farm Remaining Season Days	46
Farm Expenses Per Days	17 726 $
Farm Estimated Expenses	815 396 $
Estimated Season Expenses	17 127 640 $
Season Salary Cap	66 067 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	932 500 $
Estimate Over Minimum Salary Cap of 0 $	66 067 500 $
Current Bank Account	94 401 935 $
Projected Bank Account	90 987 293 $

Pro Players Salaries
Joe Thornton	8 700 000 $ (1)
Rick Nash	7 750 000 $ (2)
Cam Barker	5 500 000 $ (3)
Tomas Tatar	4 500 000 $ (1)
Andrew Ladd	4 250 000 $ (2)
Robin Lehner	4 000 000 $ (4)
Alex Galchenyuk	4 000 000 $ (2)
Deryk Engelland	3 750 000 $ (2)
Gilbert Brule	3 650 000 $ (2)
Jason Demers	3 350 000 $ (3)
Ivan Vishnevskiy	3 300 000 $ (3)
Chris Kunitz	3 000 000 $ (1)
Connor Brown	2 100 000 $ (1)
Simon Despres	1 750 000 $ (1)
Kirill Petrov	1 500 000 $ (1)
Micheal Ferland	1 450 000 $ (2)
Joonas Korpisalo	900 000 $ (1)
Sergey Kalinin	900 000 $ (1)
Jimmy Vesey	900 000 $ (2)
Markus Nutivaara	817 500 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 067 500 $
Year 10 : 41 900 000 $
Year 11 : 16 150 000 $
Year 12 : 4 000 000 $
Salary Average Commitment
Year 9 : 66 067 500 $
Year 10 : 41 900 000 $
Year 11 : 16 150 000 $
Year 12 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 067 500 $
Year 10 : 41 900 000 $
Year 11 : 16 150 000 $
Year 12 : 4 000 000 $

Farm Players Salaries
Zack Kassian	215 000 $ (1)
Mikael Backlund	150 000 $ (2)
Thomas Hickey	150 000 $ (2)
Maxim Lapierre	150 000 $ (2)
Hannu Toivonen	150 000 $ (1)
Corey Locke	140 000 $ (2)
Dave Labrecque	140 000 $ (1)
Derek Dorsett	130 000 $ (1)
Michal Barinka	125 000 $ (1)
Iiro Pakarinen	120 000 $ (1)
Jeremie Blain	120 000 $ (2)
Patrice Cormier	120 000 $ (2)
Cody McLeod	100 000 $ (1)
Julien Vauclair	100 000 $ (1)
Rene Bourque	97 500 $ (2)
Brad Ross	95 000 $ (3)
Tomas Hyka	95 000 $ (3)
Dalton Prout	95 000 $ (1)
Nicklas Grossman	95 000 $ (1)
Anthony Peluso	85 000 $ (3)
Maxim Shalunov	85 000 $ (2)
Antoine Bibeau	80 000 $ (3)
Nicklas Jensen	80 000 $ (2)
X - Guy Brisson	80 000 $ (9)
Mark Alt	80 000 $ (1)
Harrison Ruopp	80 000 $ (2)
Calle Andersson	75 000 $ (2)
Louis-Marc Aubry	70 000 $ (1)
Maxime Lagace	65 000 $ (1)
Emil Djuse	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 9 : 3 232 500 $
Year 10 : 1 682 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 212 500 $
Year 10 : 1 662 500 $
Year 11 : 435 000 $
Year 12 : 80 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	7000 - 88 $ - 6 492 - 92,74%
Level 2:	5000 - 55 $ - 4 965 - 99,29%
Level 3:	2000 - 33 $ - 1 836 - 91,81%
Level 4:	4000 - 18 $ - 3 976 - 99,41%
Luxury :	1000 - 185 $ - 851 - 85,09%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 460 - 73,00%
Farm Level 2:	1000 - 15 $ - 719 - 71,91%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	18 120 - 95,37%
Average Income per Game	1 549 766 $
Year to Date Revenue	48 042 753 $
Farm
Home Games Left	9
Average Attendance - %	2 179 - 72,63%
Average Income per Game	87 056 $
Year to Date Revenue	2 785 778 $
Expense
Pro Players Total Salaries	66 175 000 $
Farm Players Total Salaries	3 695 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 845 199 $
Farm Year To Date Expenses	1 707 761 $
Pro Salary Cap To Date	49 392 044 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 497 662 $
Farm Estimated Season Revenue	783 500 $
Pro Remaining Season Days	46
Pro Expenses Per Days	355 186 $
Pro Estimated Expenses	16 338 556 $
Farm Remaining Season Days	46
Farm Expenses Per Days	20 186 $
Farm Estimated Expenses	928 556 $
Estimated Season Expenses	17 267 112 $
Season Salary Cap	66 175 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	825 000 $
Estimate Over Minimum Salary Cap of 0 $	66 175 000 $
Current Bank Account	9 661 815 $
Projected Bank Account	8 675 865 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (1)
Daniel Sedin	8 250 000 $ (2)
David Krejci	7 000 000 $ (4)
Dan Hamhuis	5 750 000 $ (2)
Marc Staal	5 500 000 $ (3)
Jakub Voracek	5 000 000 $ (1)
Kevin Bieksa	4 250 000 $ (1)
Tom Pyatt	3 100 000 $ (2)
Chad Johnson	3 000 000 $ (1)
Curtis McElhinney (1 Way Contract)	2 400 000 $ (1)
Ryan Strome	2 350 000 $ (1)
Roman Horak	1 800 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Stephane Da Costa	1 750 000 $ (1)
Nicolas Deslauriers	1 000 000 $ (2)
Rob O'Gara	925 000 $ (1)
Will Butcher	900 000 $ (3)
Colton Gillies	900 000 $ (1)
Geoff Platt	850 000 $ (1)
Brendan Leipsic	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 175 000 $
Year 10 : 31 500 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 66 425 000 $
Year 10 : 31 750 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 175 000 $
Year 10 : 31 500 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $

Farm Players Salaries
Vladimir Zharkov	1 000 000 $ (2)
Tommy Cross (Out of Payroll)	950 000 $ (1)
Brandon Archibald	100 000 $ (1)
Mark Olver	100 000 $ (2)
Yutaka Fukufuji	100 000 $ (2)
Daniel Rahimi	90 000 $ (2)
Patrick Kaleta	80 000 $ (1)
Cody Sol	80 000 $ (1)
X - Alexandre Fortier (Out of Payroll)	80 000 $ (9)
Codey Burki	80 000 $ (2)
Andre Petersson (Out of Payroll)	80 000 $ (1)
Maxime Macenauer	80 000 $ (2)
John Degray	75 000 $ (2)
Simon Hjalmarsson	75 000 $ (1)
Stefan Warg	70 000 $ (1)
Brett MacLean	70 000 $ (2)
Sean Lorenz	70 000 $ (1)
Quentin Shore	70 000 $ (3)
Derek Grant	70 000 $ (1)
Justin Kea	70 000 $ (3)
Etienne Brodeur	65 000 $ (1)
Jambon d'urgence 10	65 000 $ (1)
Ryan Rehill	65 000 $ (2)
Tomas Malec	65 000 $ (2)
Jakub Izacky	65 000 $ (1)
Matt Marshall	60 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 9 : 3 775 000 $
Year 10 : 1 045 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 775 000 $
Year 10 : 1 045 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - 88 $ - 6 486 - 92,65%
Level 2:	5000 - 58 $ - 4 489 - 89,79%
Level 3:	2000 - 35 $ - 1 802 - 90,10%
Level 4:	4000 - 25 $ - 3 134 - 78,34%
Luxury :	1000 - 190 $ - 828 - 82,84%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 522 - 76,08%
Farm Level 2:	1000 - 25 $ - 783 - 78,33%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	16 739 - 88,10%
Average Income per Game	1 524 510 $
Year to Date Revenue	47 259 796 $
Farm
Home Games Left	9
Average Attendance - %	2 305 - 76,83%
Average Income per Game	121 620 $
Year to Date Revenue	3 891 836 $
Expense
Pro Players Total Salaries	66 358 750 $
Farm Players Total Salaries	2 780 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 429 192 $
Farm Year To Date Expenses	2 241 206 $
Pro Salary Cap To Date	48 976 036 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 245 095 $
Farm Estimated Season Revenue	1 094 579 $
Pro Remaining Season Days	46
Pro Expenses Per Days	356 164 $
Pro Estimated Expenses	16 383 544 $
Farm Remaining Season Days	46
Farm Expenses Per Days	15 319 $
Farm Estimated Expenses	704 674 $
Estimated Season Expenses	17 088 218 $
Season Salary Cap	66 358 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $	641 250 $
Estimate Over Minimum Salary Cap of 0 $	66 358 750 $
Current Bank Account	14 609 989 $
Projected Bank Account	13 861 445 $

Pro Players Salaries
James Neal	6 000 000 $ (2)
Jaden Schwartz	6 000 000 $ (3)
Travis Zajac	6 000 000 $ (3)
Joe Pavelski	6 000 000 $ (3)
Mikko Koivu	5 500 000 $ (1)
Patrice Bergeron	5 500 000 $ (1)
Patric Hornqvist	5 000 000 $ (2)
Justin Faulk	4 000 000 $ (2)
Ladislav Smid	4 000 000 $ (2)
Darcy Kuemper	3 350 000 $ (1)
Mike Condon	3 150 000 $ (1)
Riley Nash	1 850 000 $ (1)
Torrey Mitchell	1 750 000 $ (1)
Michael Matheson	1 500 000 $ (1)
Nate Schmidt	1 500 000 $ (2)
Mark Barberio	1 400 000 $ (1)
Adam Lowry	1 200 000 $ (1)
Timo Meier	900 000 $ (3)
Jared McCann	900 000 $ (3)
Matt Grzelcyk	858 750 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 358 750 $
Year 10 : 40 300 000 $
Year 11 : 19 800 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 64 358 750 $
Year 10 : 38 300 000 $
Year 11 : 17 800 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 358 750 $
Year 10 : 40 300 000 $
Year 11 : 19 800 000 $
Year 12 : 0 $

Farm Players Salaries
Daniel Paille	175 000 $ (2)
Michal Repik	175 000 $ (2)
Jordan Binnington	150 000 $ (3)
Shaone Morrisonn	140 000 $ (3)
Nic Dowd	135 000 $ (3)
Jarkko Immonen	110 000 $ (1)
Samuel Carrier	100 000 $ (1)
Christian Folin (Out of Payroll)	100 000 $ (2)
Mat Clark	100 000 $ (2)
Jamie Arniel	95 000 $ (1)
Devante Smith-Pelly	95 000 $ (1)
Zach Budish	95 000 $ (2)
Dustin Tokarski	92 500 $ (1)
Josh Leivo	90 000 $ (3)
Carl Dahlstrom	90 000 $ (3)
Shane Prince	90 000 $ (1)
Rocco Grimaldi	90 000 $ (1)
Ryan Murphy	90 000 $ (2)
Luca Sbisa	90 000 $ (1)
Jordan Martinook	90 000 $ (3)
Matt Puempel	85 000 $ (2)
Lance Bouma	85 000 $ (1)
Ryan Pilon	80 000 $ (1)
X - Dany Leblanc	80 000 $ (9)
Dan Blackburn	75 000 $ (3)
Vladimir Ruzicka	75 000 $ (1)
Jamie McBain	75 000 $ (2)
Mackenzie Weegar	67 500 $ (1)
Konstantin Glazachev	65 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 9 : 2 880 000 $
Year 10 : 1 810 000 $
Year 11 : 850 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 880 000 $
Year 10 : 1 810 000 $
Year 11 : 850 000 $
Year 12 : 80 000 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7000 - 80 $ - 6 459 - 92,27%
Level 2:	6000 - 45 $ - 5 358 - 89,30%
Level 3:	3000 - 30 $ - 2 273 - 75,76%
Level 4:	4000 - 20 $ - 3 929 - 98,22%
Luxury :	1000 - 180 $ - 976 - 97,59%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 496 - 74,81%
Farm Level 2:	1000 - 15 $ - 747 - 74,65%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 995 - 90,45%
Average Income per Game	1 477 504 $
Year to Date Revenue	47 280 143 $
Farm
Home Games Left	9
Average Attendance - %	2 243 - 74,76%
Average Income per Game	89 424 $
Year to Date Revenue	2 861 555 $
Expense
Pro Players Total Salaries	64 022 500 $
Farm Players Total Salaries	3 046 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	48 436 145 $
Farm Year To Date Expenses	2 226 414 $
Pro Salary Cap To Date	47 982 956 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 297 540 $
Farm Estimated Season Revenue	804 812 $
Pro Remaining Season Days	46
Pro Expenses Per Days	343 737 $
Pro Estimated Expenses	15 811 902 $
Farm Remaining Season Days	46
Farm Expenses Per Days	16 734 $
Farm Estimated Expenses	769 764 $
Estimated Season Expenses	16 581 666 $
Season Salary Cap	64 022 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	2 977 500 $
Estimate Over Minimum Salary Cap of 0 $	64 022 500 $
Current Bank Account	15 773 113 $
Projected Bank Account	13 293 799 $

Pro Players Salaries
Patrick Kane	8 750 000 $ (1)
Taylor Hall	8 000 000 $ (5)
Duncan Keith	7 250 000 $ (2)
Mark Scheifele	6 500 000 $ (4)
Jonathan Huberdeau	4 500 000 $ (3)
Jake Allen	3 500 000 $ (4)
Tyler Toffoli	3 500 000 $ (3)
Johnny Boychuk	3 000 000 $ (2)
Brendan Smith	3 000 000 $ (4)
Alex Chiasson	2 500 000 $ (2)
Travis Hamonic (1 Way Contract)	2 500 000 $ (1)
David Savard	2 100 000 $ (2)
Marek Schwarz	1 700 000 $ (2)
Danny DeKeyser	1 100 000 $ (1)
Bill Sweatt	1 000 000 $ (3)
Kyle Connor	900 000 $ (3)
Mark Jankowski	900 000 $ (3)
Radek Faksa	900 000 $ (2)
Charlie McAvoy	900 000 $ (3)
Danton Heinen	872 500 $ (1)
Jonny Brodzinski	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 64 022 500 $
Year 10 : 50 150 000 $
Year 11 : 32 700 000 $
Year 12 : 21 000 000 $
Salary Average Commitment
Year 9 : 64 022 500 $
Year 10 : 50 150 000 $
Year 11 : 32 700 000 $
Year 12 : 21 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 022 500 $
Year 10 : 50 150 000 $
Year 11 : 32 700 000 $
Year 12 : 21 000 000 $

Farm Players Salaries
Steve Downie (Out of Payroll)	850 000 $ (1)
Nick Seeler	180 000 $ (3)
Troy Brouwer	170 000 $ (2)
Matt Irwin	150 000 $ (2)
Richard Bachman	150 000 $ (2)
Kirill Tulupov	145 000 $ (2)
Justin Braun	141 000 $ (1)
Ryan Reaves	140 000 $ (3)
Derek MacKenzie	140 000 $ (1)
Ian Cole	140 000 $ (2)
Tom Kuhnhackl	140 000 $ (3)
Taylor Leier	135 000 $ (3)
Joakim Andersson	125 000 $ (2)
Kent Patterson	100 000 $ (3)
Jim O'Brien	100 000 $ (3)
Oscar Fantenberg	95 000 $ (1)
Kristoffer Berglund	90 000 $ (3)
Blake Coleman	80 000 $ (1)
X - Michael Levesque	80 000 $ (9)
Mattias Backman	80 000 $ (2)
Alec Martinez	75 000 $ (2)
Mike Morrison	75 000 $ (2)
Steven Fogarty	75 000 $ (2)
Andrew Fritsch	70 000 $ (2)
Eero Elo	70 000 $ (2)
Petr Straka	65 000 $ (3)
Vyacheslav Osnovin	65 000 $ (3)
Corey Fienhage	60 000 $ (1)
Alex Belzile	60 000 $ (3)
Tyler Biggs	50 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 9 : 3 896 000 $
Year 10 : 2 530 000 $
Year 11 : 1 205 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 896 000 $
Year 10 : 2 530 000 $
Year 11 : 1 205 000 $
Year 12 : 80 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	7000 - 90 $ - 6 575 - 93,92%
Level 2:	6000 - 60 $ - 4 195 - 69,92%
Level 3:	3000 - 30 $ - 2 342 - 78,08%
Level 4:	5000 - 20 $ - 4 206 - 84,13%
Luxury :	1500 - 150 $ - 1 053 - 70,21%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 507 - 75,33%
Farm Level 2:	1000 - 15 $ - 761 - 76,13%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 372 - 81,65%
Average Income per Game	1 580 595 $
Year to Date Revenue	50 579 055 $
Farm
Home Games Left	9
Average Attendance - %	2 268 - 75,60%
Average Income per Game	90 255 $
Year to Date Revenue	2 888 147 $
Expense
Pro Players Total Salaries	59 100 000 $
Farm Players Total Salaries	2 533 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	50 601 509 $
Farm Year To Date Expenses	1 995 220 $
Pro Salary Cap To Date	50 148 253 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 225 359 $
Farm Estimated Season Revenue	812 291 $
Pro Remaining Season Days	46
Pro Expenses Per Days	317 553 $
Pro Estimated Expenses	14 607 438 $
Farm Remaining Season Days	46
Farm Expenses Per Days	14 005 $
Farm Estimated Expenses	644 230 $
Estimated Season Expenses	15 251 668 $
Season Salary Cap	59 100 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	7 900 000 $
Estimate Over Minimum Salary Cap of 0 $	59 100 000 $
Current Bank Account	28 297 865 $
Projected Bank Account	28 083 847 $

Pro Players Salaries
Max Pacioretty (Out of Payroll)	8 000 000 $ (4)
Matt Duchene	6 000 000 $ (2)
Alex Pietrangelo	5 500 000 $ (1)
Johnny Gaudreau	5 500 000 $ (3)
Ondrej Palat	5 500 000 $ (2)
Devan Dubnyk	5 500 000 $ (2)
Scott Gomez	5 250 000 $ (2)
Sean Couturier	5 000 000 $ (4)
Brock Nelson	3 000 000 $ (1)
Marc Methot	2 900 000 $ (1)
Kris Russell	2 800 000 $ (1)
Joel Ward	2 700 000 $ (1)
Scott Darling	1 800 000 $ (1)
Paul Byron	1 400 000 $ (1)
Sondre Olden	1 100 000 $ (1)
Alex Iafallo	925 000 $ (1)
Joel Edmundson	900 000 $ (2)
Mathew Barzal	900 000 $ (3)
Morgan Rielly	900 000 $ (2)
Brandon Montour	900 000 $ (3)
Scott Wilson	625 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 100 000 $
Year 10 : 44 350 000 $
Year 11 : 20 300 000 $
Year 12 : 13 000 000 $
Salary Average Commitment
Year 9 : 67 100 000 $
Year 10 : 44 350 000 $
Year 11 : 20 300 000 $
Year 12 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 100 000 $
Year 10 : 44 350 000 $
Year 11 : 20 300 000 $
Year 12 : 13 000 000 $

Farm Players Salaries
Mac Bennett	125 000 $ (2)
Phil Varone	125 000 $ (2)
Joe Colborne	110 000 $ (1)
Matt Beleskey	99 500 $ (2)
Erik Condra	97 000 $ (2)
Kenny Agostino	96 500 $ (3)
Joonas Kemppainen	95 000 $ (2)
Stefan Elliott	95 000 $ (2)
Brandon Manning	95 000 $ (2)
Luca Cunti	92 500 $ (1)
Lauri Korpikoski	92 500 $ (2)
Nikita Nesterov	90 000 $ (1)
Jon Merrill	90 000 $ (1)
Henrik Karlsson	90 000 $ (1)
Michael Chaput	85 000 $ (1)
Connor Brickley	85 000 $ (1)
Connor Knapp	80 000 $ (1)
Steve Quailer	80 000 $ (1)
Peter Stoykewych	80 000 $ (2)
Johan Gustafsson	80 000 $ (2)
X - Simon Godin	80 000 $ (9)
Ryan Hegarty	80 000 $ (1)
Taylor Aronson	75 000 $ (1)
Troy Bourke	75 000 $ (1)
Tim Bozon	70 000 $ (3)
Maxim Kitsyn	70 000 $ (1)
Joseph Labate	70 000 $ (2)
Matthew Finn	65 000 $ (3)
Johan Motin	65 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 9 : 2 533 000 $
Year 10 : 1 365 500 $
Year 11 : 311 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 533 000 $
Year 10 : 1 365 500 $
Year 11 : 311 500 $
Year 12 : 80 000 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - 92 $ - 5 753 - 82,19%
Level 2:	6000 - 56 $ - 5 274 - 87,89%
Level 3:	3000 - 25 $ - 2 366 - 78,88%
Level 4:	5000 - 15 $ - 4 361 - 87,22%
Luxury :	1000 - 182 $ - 916 - 91,64%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 32 $ - 1 510 - 75,52%
Farm Level 2:	1000 - 12 $ - 746 - 74,58%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 671 - 84,87%
Average Income per Game	1 511 670 $
Year to Date Revenue	48 373 445 $
Farm
Home Games Left	9
Average Attendance - %	2 256 - 75,21%
Average Income per Game	80 555 $
Year to Date Revenue	2 577 771 $
Expense
Pro Players Total Salaries	61 125 000 $
Farm Players Total Salaries	3 775 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	48 363 416 $
Farm Year To Date Expenses	2 485 266 $
Pro Salary Cap To Date	47 910 259 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 605 031 $
Farm Estimated Season Revenue	724 998 $
Pro Remaining Season Days	46
Pro Expenses Per Days	328 324 $
Pro Estimated Expenses	15 102 904 $
Farm Remaining Season Days	46
Farm Expenses Per Days	20 612 $
Farm Estimated Expenses	948 152 $
Estimated Season Expenses	16 051 056 $
Season Salary Cap	61 125 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	5 875 000 $
Estimate Over Minimum Salary Cap of 0 $	61 125 000 $
Current Bank Account	136 864 111 $
Projected Bank Account	135 143 084 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (5)
James vanRiemsdyk	5 500 000 $ (4)
Noah Welch	5 500 000 $ (1)
Zach Boychuk	5 400 000 $ (3)
Christian Backman (Out of Payroll)	4 500 000 $ (2)
Ryan Kesler	4 250 000 $ (1)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (4)
Jaroslav Halak	3 750 000 $ (2)
Scott Hartnell	3 650 000 $ (2)
Mike Cammalleri	3 500 000 $ (3)
Braydon Coburn	3 250 000 $ (3)
Nick Leddy	2 400 000 $ (1)
Luke Adam	1 800 000 $ (1)
Derek Ryan	1 425 000 $ (1)
Maxim Trunev	1 400 000 $ (1)
Zemgus Girgensons	900 000 $ (2)
Andrei Vasilevski	900 000 $ (1)
Brandon Carlo (Out of Payroll)	900 000 $ (2)
Mike Reilly	900 000 $ (3)
William Nylander	900 000 $ (2)
Jamieson Oleksiak	900 000 $ (2)
Markus Granlund	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 9 : 66 525 000 $
Year 10 : 48 850 000 $
Year 11 : 32 450 000 $
Year 12 : 19 400 000 $
Salary Average Commitment
Year 9 : 66 425 000 $
Year 10 : 48 750 000 $
Year 11 : 32 550 000 $
Year 12 : 19 400 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 525 000 $
Year 10 : 48 850 000 $
Year 11 : 32 450 000 $
Year 12 : 19 400 000 $

Farm Players Salaries
Anders Bjork	925 000 $ (1)
Andrew Shaw	175 000 $ (2)
Andrej Sustr	170 000 $ (2)
Peter Holland	140 000 $ (1)
Oscar Lindberg	135 000 $ (1)
Thomas McCollum	130 000 $ (1)
Joonas Rask	125 000 $ (1)
Michael Bournival	120 000 $ (1)
Patrick Wiercioch	100 000 $ (1)
Jeff Frazee	95 000 $ (3)
Pontus Aberg	90 000 $ (3)
Brian Dumoulin	90 000 $ (2)
Alexander Petrovic	90 000 $ (1)
Oskar Sundqvist	90 000 $ (3)
Taylor Doherty	90 000 $ (1)
Quinton Howden	85 000 $ (1)
Dalton Smith	85 000 $ (1)
Stefan Matteau	85 000 $ (3)
Patrik Nemeth	85 000 $ (1)
Chris Brown	85 000 $ (3)
Robbie Russo	85 000 $ (2)
Greg Mckegg	80 000 $ (1)
X - Eric Pilon	80 000 $ (9)
Alexander Guptill	80 000 $ (1)
Jeremy Morin	80 000 $ (2)
Mikael Wikstrand	80 000 $ (3)
Petter Granberg	80 000 $ (2)
Philippe Paradis	75 000 $ (3)
Jambon d'urgence 1	75 000 $ (1)
Branden Troock	70 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 9 : 3 775 000 $
Year 10 : 1 430 000 $
Year 11 : 750 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 775 000 $
Year 10 : 1 430 000 $
Year 11 : 750 000 $
Year 12 : 80 000 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - 90 $ - 6 090 - 87,01%
Level 2:	6000 - 55 $ - 4 894 - 81,57%
Level 3:	3000 - 26 $ - 2 317 - 77,23%
Level 4:	5000 - 19 $ - 3 887 - 77,74%
Luxury :	1000 - 185 $ - 821 - 82,14%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 34 $ - 1 521 - 76,03%
Farm Level 2:	1000 - 14 $ - 747 - 74,72%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	18 010 - 81,86%
Average Income per Game	1 564 624 $
Year to Date Revenue	48 503 351 $
Farm
Home Games Left	9
Average Attendance - %	2 268 - 75,59%
Average Income per Game	87 453 $
Year to Date Revenue	2 798 494 $
Expense
Pro Players Total Salaries	59 317 500 $
Farm Players Total Salaries	2 960 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	700 000 $
Pro Year To Date Expenses	49 556 042 $
Farm Year To Date Expenses	2 011 883 $
Pro Salary Cap To Date	49 102 843 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	15 646 242 $
Farm Estimated Season Revenue	787 076 $
Pro Remaining Season Days	46
Pro Expenses Per Days	318 710 $
Pro Estimated Expenses	14 660 660 $
Farm Remaining Season Days	46
Farm Expenses Per Days	16 277 $
Farm Estimated Expenses	748 742 $
Estimated Season Expenses	15 409 402 $
Season Salary Cap	60 017 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	6 982 500 $
Estimate Over Minimum Salary Cap of 0 $	60 017 500 $
Current Bank Account	32 558 645 $
Projected Bank Account	33 582 561 $

Pro Players Salaries
Corey Perry	8 750 000 $ (3)
Mike Ribeiro	7 500 000 $ (2)
Mike York	7 100 000 $ (2)
Kari Lehtonen	6 500 000 $ (1)
Derick Brassard	5 600 000 $ (1)
Tyler Ennis	4 400 000 $ (1)
TJ Brennan	3 500 000 $ (5)
Nazem Kadri	3 500 000 $ (2)
Jaccob Slavin	3 500 000 $ (4)
Mark Pysyk	3 500 000 $ (2)
Cam Talbot	3 000 000 $ (2)
Trevor Lewis (Out of Payroll)	2 300 000 $ (1)
Alexander Burmistrov	1 750 000 $ (1)
Cedric Paquette	1 500 000 $ (2)
Darryl Boyce	1 350 000 $ (1)
Ryan Hartman	900 000 $ (2)
Devin Shore	900 000 $ (2)
Ryan Murray	900 000 $ (2)
Anton Lindholm	717 500 $ (1)
Evan Rodrigues	650 000 $ (1)
Dominik Volek	650 000 $ (1)
Jaycob Megna	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 69 117 500 $
Year 10 : 44 550 000 $
Year 11 : 15 750 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 67 367 500 $
Year 10 : 42 800 000 $
Year 11 : 15 000 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 117 500 $
Year 10 : 44 550 000 $
Year 11 : 15 750 000 $
Year 12 : 7 000 000 $

Farm Players Salaries
Mathieu Carle	1 100 000 $ (1)
Igor Grigorenko	150 000 $ (1)
Adam Gilmour	120 000 $ (1)
Barry Brust	120 000 $ (2)
Simon Bertilsson	100 000 $ (1)
Corbin Mcpherson	100 000 $ (2)
Jacob Deserres	100 000 $ (2)
Zack Smith	100 000 $ (2)
Teemu Pulkkinen (Out of Payroll)	90 000 $ (1)
Marcus Foligno	90 000 $ (2)
Dmitri Kugryshev	90 000 $ (1)
Stephen Michalek	90 000 $ (3)
Geoffrey Schemitsch	80 000 $ (1)
X - Sébastien Ferland	80 000 $ (9)
Keegan Lowe	80 000 $ (2)
Jani Hakanpaa	80 000 $ (1)
Alexander Avtsin	75 000 $ (1)
Nigel Williams	75 000 $ (1)
Jeremy Boyce-Rotevall	70 000 $ (2)
Kory Nagy	55 000 $ (1)
Colin Suellentrop	55 000 $ (2)
Michael St-Croix	50 000 $ (3)
Tyrel Seaman	50 000 $ (3)
Anton Zlobin	50 000 $ (3)
Total Farm Players	24
Salary Commitment
Year 9 : 3 050 000 $
Year 10 : 1 035 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 050 000 $
Year 10 : 1 035 000 $
Year 11 : 320 000 $
Year 12 : 80 000 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - 84 $ - 6 554 - 93,62%
Level 2:	5000 - 59 $ - 4 265 - 85,30%
Level 3:	2000 - 35 $ - 1 758 - 87,92%
Level 4:	4000 - 23 $ - 3 260 - 81,49%
Luxury :	1000 - 186 $ - 860 - 86,03%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 512 - 75,60%
Farm Level 2:	1000 - 25 $ - 748 - 74,83%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	16 697 - 87,88%
Average Income per Game	1 476 934 $
Year to Date Revenue	47 261 886 $
Farm
Home Games Left	9
Average Attendance - %	2 260 - 75,34%
Average Income per Game	122 053 $
Year to Date Revenue	3 905 689 $
Expense
Pro Players Total Salaries	66 112 500 $
Farm Players Total Salaries	4 110 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	47 851 486 $
Farm Year To Date Expenses	2 380 652 $
Pro Salary Cap To Date	47 398 267 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 292 405 $
Farm Estimated Season Revenue	1 098 475 $
Pro Remaining Season Days	46
Pro Expenses Per Days	354 854 $
Pro Estimated Expenses	16 323 284 $
Farm Remaining Season Days	46
Farm Expenses Per Days	22 396 $
Farm Estimated Expenses	1 030 216 $
Estimated Season Expenses	17 353 500 $
Season Salary Cap	66 112 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	887 500 $
Estimate Over Minimum Salary Cap of 0 $	66 112 500 $
Current Bank Account	1 321 784 $
Projected Bank Account	(1 640 836 $)

Pro Players Salaries
Marian Hossa	9 000 000 $ (1)
Paul Stastny	8 000 000 $ (1)
Marian Gaborik	7 250 000 $ (2)
Kris Letang	6 500 000 $ (2)
Tyler Myers	6 250 000 $ (3)
Steve Mason	6 250 000 $ (3)
Alex Goligoski	5 000 000 $ (2)
Jason Zucker	3 200 000 $ (1)
Al Montoya	3 000 000 $ (1)
Andrew Ebbett	1 700 000 $ (2)
Toni Rajala	1 500 000 $ (1)
Zach Hamill	1 400 000 $ (1)
Samuel Groulx	1 100 000 $ (1)
Vincent Trocheck	900 000 $ (1)
Nikolaj Ehlers	900 000 $ (2)
Mikhail Grigorenko	900 000 $ (2)
Brett Pesce	900 000 $ (2)
Clayton Keller	900 000 $ (3)
Jake Dotchin	812 500 $ (1)
Darren Archibald	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 65 112 500 $
Year 10 : 35 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 112 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $

Farm Players Salaries
Tyler Cuma	1 100 000 $ (1)
Rickard Rakell	170 000 $ (3)
Kenny Ryan	170 000 $ (3)
Ryan Garbutt	150 000 $ (1)
Darren Helm	143 000 $ (1)
Drew Shore	140 000 $ (2)
Bryan Bickell	130 000 $ (1)
Lukas Sedlak	112 500 $ (1)
John Ramage	100 000 $ (3)
Yohann Auvitu	100 000 $ (1)
Patrick Koudys	100 000 $ (1)
Miika Salomaki	95 000 $ (1)
Andrey Makarov	90 000 $ (3)
Dmitri Kalinin	90 000 $ (1)
Michal Jordan	90 000 $ (1)
Tomas Jurco	85 000 $ (2)
Stefan Noesen	85 000 $ (2)
Alexander Khokhlachev	85 000 $ (3)
Mark Visentin	85 000 $ (2)
Gemel Smith	85 000 $ (2)
X - Jean-François Provencher (Out of Payroll)	80 000 $ (9)
Joey Hishon	80 000 $ (1)
Brandon Gormley	80 000 $ (1)
Tomas Vincour	80 000 $ (1)
Zane McIntyre	80 000 $ (2)
Dominik Uher	80 000 $ (2)
Jerome Flaake	80 000 $ (1)
Simon Fernholm	75 000 $ (3)
Graham Black	75 000 $ (2)
Luke Moffatt	70 000 $ (1)
Stephen Silas	70 000 $ (1)
Rasmus Bengtsson	70 000 $ (2)
Guillaume Cloutier	65 000 $ (2)
Total Farm Players	33
Salary Commitment
Year 9 : 4 190 500 $
Year 10 : 1 620 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 125 500 $
Year 10 : 1 555 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	7000 - 70 $ - 6 594 - 94,20%
Level 2:	6000 - 45 $ - 5 396 - 89,93%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 4 000 - 100,00%
Luxury :	1000 - 160 $ - 988 - 98,77%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 24 $ - 1 526 - 76,29%
Farm Level 2:	1000 - 8 $ - 769 - 76,93%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 978 - 94,89%
Average Income per Game	1 374 376 $
Year to Date Revenue	43 980 019 $
Farm
Home Games Left	9
Average Attendance - %	2 295 - 76,50%
Average Income per Game	70 737 $
Year to Date Revenue	2 263 574 $
Expense
Pro Players Total Salaries	58 150 000 $
Farm Players Total Salaries	3 435 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
Pro Year To Date Expenses	49 602 946 $
Farm Year To Date Expenses	2 481 727 $
Pro Salary Cap To Date	49 149 727 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 369 380 $
Farm Estimated Season Revenue	636 630 $
Pro Remaining Season Days	46
Pro Expenses Per Days	312 500 $
Pro Estimated Expenses	14 375 000 $
Farm Remaining Season Days	46
Farm Expenses Per Days	18 803 $
Farm Estimated Expenses	864 938 $
Estimated Season Expenses	15 239 938 $
Season Salary Cap	60 650 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	6 350 000 $
Estimate Over Minimum Salary Cap of 0 $	60 650 000 $
Current Bank Account	11 389 120 $
Projected Bank Account	9 155 192 $

Pro Players Salaries
Eric Staal	9 000 000 $ (3)
Vincent Lecavalier	8 600 000 $ (1)
Sean Bergenheim	5 500 000 $ (1)
Nick Bonino	5 000 000 $ (4)
Antti Niemi (Out of Payroll)	5 000 000 $ (2)
Dougie Hamilton	4 500 000 $ (4)
Alexander Steen	4 500 000 $ (1)
Valtteri Filppula	3 500 000 $ (2)
Jakob Silfverberg	2 750 000 $ (2)
Matthew Stajan	2 400 000 $ (1)
Damien Brunner	2 300 000 $ (2)
Mattias Ekholm	2 300 000 $ (1)
Chris Tierney	1 500 000 $ (2)
Corey Potter	1 200 000 $ (2)
Michal Kempny	900 000 $ (1)
Brock Boeser	900 000 $ (3)
Jake Guentzel	900 000 $ (3)
Juuse Saros	900 000 $ (2)
Derek Forbort	850 000 $ (1)
Tim Heed	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 63 150 000 $
Year 10 : 37 450 000 $
Year 11 : 20 300 000 $
Year 12 : 9 500 000 $
Salary Average Commitment
Year 9 : 62 500 000 $
Year 10 : 36 550 000 $
Year 11 : 20 300 000 $
Year 12 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 150 000 $
Year 10 : 37 450 000 $
Year 11 : 20 300 000 $
Year 12 : 9 500 000 $

Farm Players Salaries
John Armstrong	220 000 $ (3)
Alexandre R. Picard	185 000 $ (1)
TJ Galiardi	180 000 $ (3)
Teddy Purcell	160 000 $ (3)
Ryan Shannon	160 000 $ (2)
Chad Larose	150 000 $ (2)
Ben Scrivens	140 000 $ (2)
Oscar Moller	140 000 $ (3)
Matt D'Agostini	130 000 $ (2)
Tom Wandell	120 000 $ (2)
Brett Ritchie	120 000 $ (1)
Taylor Chorney	120 000 $ (1)
Cameron Gaunce	115 000 $ (1)
Sami Aittokallio	100 000 $ (3)
Alexander Ruuttu	95 000 $ (3)
Michael Ratchuk	90 000 $ (2)
Kyle De Coste	85 000 $ (1)
Patrick Sieloff	85 000 $ (3)
Carl Sneep	85 000 $ (1)
X - Alain Ricard	80 000 $ (9)
Jordan Nolan	80 000 $ (1)
Alex Theriau	80 000 $ (3)
Brady Calla	80 000 $ (2)
Marco Cousineau	75 000 $ (1)
Teigan Zahn	75 000 $ (1)
Freddie Hamilton	75 000 $ (1)
Nikolai Prokhorkin	75 000 $ (1)
Richard Nedomlel	70 000 $ (3)
Kyle Beach	70 000 $ (1)
Aaron Harstad	70 000 $ (1)
Justin Daniels	65 000 $ (1)
Evgeni Krutikov	60 000 $ (3)
Total Farm Players	32
Salary Commitment
Year 9 : 3 435 000 $
Year 10 : 2 140 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 435 000 $
Year 10 : 2 140 000 $
Year 11 : 1 270 000 $
Year 12 : 80 000 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	6000 - 85 $ - 5 500 - 91,67%
Level 2:	5000 - 60 $ - 3 952 - 79,04%
Level 3:	2000 - 40 $ - 1 451 - 72,53%
Level 4:	4000 - 20 $ - 3 416 - 85,40%
Luxury :	1000 - 175 $ - 937 - 93,69%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 499 - 74,97%
Farm Level 2:	1000 - 17 $ - 746 - 74,55%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	15 256 - 84,75%
Average Income per Game	1 473 379 $
Year to Date Revenue	45 674 754 $
Farm
Home Games Left	9
Average Attendance - %	2 245 - 74,83%
Average Income per Game	83 986 $
Year to Date Revenue	2 687 564 $
Expense
Pro Players Total Salaries	61 400 000 $
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	48 102 716 $
Farm Year To Date Expenses	2 220 653 $
Pro Salary Cap To Date	47 649 532 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 733 792 $
Farm Estimated Season Revenue	755 877 $
Pro Remaining Season Days	46
Pro Expenses Per Days	329 787 $
Pro Estimated Expenses	15 170 202 $
Farm Remaining Season Days	46
Farm Expenses Per Days	14 282 $
Farm Estimated Expenses	656 972 $
Estimated Season Expenses	15 827 174 $
Season Salary Cap	61 400 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	5 600 000 $
Estimate Over Minimum Salary Cap of 0 $	61 400 000 $
Current Bank Account	18 838 014 $
Projected Bank Account	18 500 509 $

Pro Players Salaries
Brad Richards	8 000 000 $ (1)
Henrik Lundqvist	7 500 000 $ (3)
Thomas Vanek (Out of Payroll)	5 700 000 $ (1)
Antoine Vermette	5 600 000 $ (1)
Mark Giordano	5 500 000 $ (2)
Cam Fowler	5 000 000 $ (1)
Chris Kreider	4 500 000 $ (4)
Andrew Cogliano	4 250 000 $ (2)
Evander Kane	3 500 000 $ (3)
Patrick Maroon	3 500 000 $ (3)
Kris Versteeg (Out of Payroll)	2 800 000 $ (1)
Karl Alzner	2 100 000 $ (2)
Anders Lindback	2 000 000 $ (1)
Craig Smith	1 500 000 $ (2)
Kevin Hayes	1 200 000 $ (1)
Aaron Palushaj	1 100 000 $ (1)
Dan O'Regan	900 000 $ (3)
Nikita Zadorov	900 000 $ (3)
Beau Bennett	900 000 $ (1)
Derrick Pouliot	900 000 $ (3)
Dylan Larkin	900 000 $ (1)
Ryan Tesink	900 000 $ (1)
Connor Carrick	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 9 : 69 900 000 $
Year 10 : 35 050 000 $
Year 11 : 21 700 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 69 700 000 $
Year 10 : 35 050 000 $
Year 11 : 21 700 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 900 000 $
Year 10 : 35 050 000 $
Year 11 : 21 700 000 $
Year 12 : 4 500 000 $

Farm Players Salaries
Angelo Esposito	175 000 $ (3)
Nikita Filatov	175 000 $ (3)
Marco Scandella	150 000 $ (2)
Erik Gudbranson	150 000 $ (2)
Adam Hall	130 000 $ (1)
Keaton Ellerby	120 000 $ (1)
Cody Eakin	110 000 $ (1)
Tom Gilbert	100 000 $ (1)
Nigel Dawes	100 000 $ (2)
Greg Nemisz	95 000 $ (1)
Michael Garnett	90 000 $ (2)
Nicholas Baptiste	90 000 $ (3)
Jason Missiaen	90 000 $ (1)
Lucas Lessio	85 000 $ (1)
X - Jérémie Lizotte	80 000 $ (9)
Andy Chiodo	80 000 $ (1)
Drew Olson	75 000 $ (2)
Niklas Lucenius	75 000 $ (2)
Zdenek Kutlak	75 000 $ (2)
Eric Chouinard	75 000 $ (2)
Adam Comrie	70 000 $ (1)
Travis Ewanyk	70 000 $ (2)
Milan Bartovic	65 000 $ (2)
Nolan Yonkman	65 000 $ (2)
Julien Demers	65 000 $ (1)
Jay Rosehill	65 000 $ (2)
Johannes Salmonsson	65 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 9 : 2 585 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 585 000 $
Year 10 : 1 640 000 $
Year 11 : 520 000 $
Year 12 : 80 000 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - 90 $ - 6 026 - 86,09%
Level 2:	5000 - 65 $ - 3 772 - 75,44%
Level 3:	2000 - 35 $ - 1 731 - 86,57%
Level 4:	4000 - 25 $ - 2 926 - 73,16%
Luxury :	1000 - 175 $ - 933 - 93,35%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 439 - 71,94%
Farm Level 2:	1000 - 15 $ - 722 - 72,21%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	15 390 - 81,00%
Average Income per Game	1 536 684 $
Year to Date Revenue	49 173 893 $
Farm
Home Games Left	9
Average Attendance - %	2 161 - 72,03%
Average Income per Game	86 048 $
Year to Date Revenue	2 753 535 $
Expense
Pro Players Total Salaries	61 000 000 $
Farm Players Total Salaries	3 315 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	46 074 865 $
Farm Year To Date Expenses	2 319 679 $
Pro Salary Cap To Date	45 621 647 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 830 157 $
Farm Estimated Season Revenue	774 432 $
Pro Remaining Season Days	46
Pro Expenses Per Days	327 660 $
Pro Estimated Expenses	15 072 360 $
Farm Remaining Season Days	46
Farm Expenses Per Days	18 165 $
Farm Estimated Expenses	835 590 $
Estimated Season Expenses	15 907 950 $
Season Salary Cap	61 000 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	6 000 000 $
Estimate Over Minimum Salary Cap of 0 $	61 000 000 $
Current Bank Account	31 889 461 $
Projected Bank Account	30 586 100 $

Pro Players Salaries
Zdeno Chara	7 000 000 $ (1)
Jason Pominville	6 000 000 $ (3)
Martin Jones	6 000 000 $ (2)
Milan Lucic	4 900 000 $ (2)
Shayne Gostisbehere (Out of Payroll)	4 500 000 $ (4)
Joffrey Lupul	4 250 000 $ (1)
Ben Eager	3 750 000 $ (1)
Dennis Persson	3 500 000 $ (3)
Jannik Hansen	3 000 000 $ (2)
Jonathan Ericsson	3 000 000 $ (1)
Andrej Sekera	3 000 000 $ (1)
Lars Eller	2 500 000 $ (3)
Spencer Machacek	1 800 000 $ (1)
Linus Omark	1 500 000 $ (3)
Tim Brent	1 400 000 $ (1)
Jonas Gustavsson	1 400 000 $ (3)
Cody Almond	900 000 $ (1)
Anton Slepyshev	900 000 $ (2)
Bogdan Yakimov	850 000 $ (3)
Scott Mayfield	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 61 000 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 61 250 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 000 000 $
Year 10 : 35 900 000 $
Year 11 : 20 250 000 $
Year 12 : 4 500 000 $

Farm Players Salaries
Mario Kempe	1 200 000 $ (1)
Steve Bernier	130 000 $ (1)
Simon Danis-Pepin	100 000 $ (1)
Akim Aliu	100 000 $ (2)
Brett Kulak	90 000 $ (3)
Chris Terry	90 000 $ (2)
Matt Martin	90 000 $ (2)
Dominic Toninato (Out of Payroll)	90 000 $ (3)
Joseph Cramarossa	85 000 $ (2)
Vladimir Mihalik	85 000 $ (1)
Zachary Yuen	80 000 $ (1)
X - Éric Denoncourt	80 000 $ (9)
Viktor Svedberg	80 000 $ (2)
Andrew Welinski	80 000 $ (2)
Curtis Valk	75 000 $ (2)
Scott Stajcer	75 000 $ (2)
Kurt Etchegary	75 000 $ (1)
Daniel Marmenlind	75 000 $ (3)
Hunter Smith	70 000 $ (3)
Dylan Sadowy	70 000 $ (3)
Justin Shugg	70 000 $ (1)
Jambon d'urgence 2	70 000 $ (1)
Jeff Costello	70 000 $ (2)
Gleason Fournier	70 000 $ (1)
Steven Delisle	65 000 $ (1)
Josh Sterk	65 000 $ (2)
Kristoff Kontos	60 000 $ (1)
Ryan White	60 000 $ (2)
Mitch Wheaton	55 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 9 : 3 405 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 405 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	7000 - 100 $ - 4 969 - 70,99%
Level 2:	6000 - 60 $ - 4 204 - 70,07%
Level 3:	3000 - 40 $ - 1 543 - 51,42%
Level 4:	5000 - 30 $ - 2 799 - 55,97%
Luxury :	1000 - 200 $ - 782 - 78,20%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 532 - 76,60%
Farm Level 2:	1000 - 25 $ - 758 - 75,82%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	14 296 - 64,98%
Average Income per Game	1 452 628 $
Year to Date Revenue	45 031 473 $
Farm
Home Games Left	9
Average Attendance - %	2 290 - 76,34%
Average Income per Game	123 667 $
Year to Date Revenue	3 957 349 $
Expense
Pro Players Total Salaries	59 022 500 $
Farm Players Total Salaries	2 387 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	48 624 713 $
Farm Year To Date Expenses	1 887 431 $
Pro Salary Cap To Date	48 171 510 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 526 282 $
Farm Estimated Season Revenue	1 113 004 $
Pro Remaining Season Days	46
Pro Expenses Per Days	317 141 $
Pro Estimated Expenses	14 588 486 $
Farm Remaining Season Days	46
Farm Expenses Per Days	13 231 $
Farm Estimated Expenses	608 626 $
Estimated Season Expenses	15 197 112 $
Season Salary Cap	59 022 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	7 977 500 $
Estimate Over Minimum Salary Cap of 0 $	59 022 500 $
Current Bank Account	33 006 201 $
Projected Bank Account	33 448 375 $

Pro Players Salaries
Brent Burns	8 000 000 $ (4)
Patrick Marleau	7 000 000 $ (2)
Mark Stone	5 500 000 $ (5)
Ryan Nugent-Hopkins (Out of Payroll)	5 000 000 $ (2)
Anton Stralman	5 000 000 $ (2)
Ryan O'Reilly	4 500 000 $ (2)
Marc-Edouard Vlasic	4 000 000 $ (1)
Braden Holtby	4 000 000 $ (1)
Mike Hoffman (Out of Payroll)	3 000 000 $ (1)
Xavier Ouellet	2 150 000 $ (2)
Brad Richardson	1 800 000 $ (1)
Matt Hendricks	1 800 000 $ (1)
Brandon Sutter	1 800 000 $ (1)
Nikita Nikitin	1 800 000 $ (2)
Chris Bourque	1 800 000 $ (1)
Matt Hunwick	1 800 000 $ (1)
Mattias Janmark	1 750 000 $ (2)
Luke Glendening	1 750 000 $ (3)
Jeremy Smith	1 000 000 $ (1)
J.T. Compher	900 000 $ (3)
Nick Schmaltz	900 000 $ (3)
Alexei Marchenko	900 000 $ (1)
Gustav Forsling	872 500 $ (1)
Total Pro Players	23
Salary Commitment
Year 9 : 67 022 500 $
Year 10 : 44 250 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 67 022 500 $
Year 10 : 44 250 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 022 500 $
Year 10 : 44 250 000 $
Year 11 : 17 050 000 $
Year 12 : 13 500 000 $

Farm Players Salaries
John Gilmour	150 000 $ (3)
Jordie Benn	140 000 $ (2)
Max Campbell	110 000 $ (1)
Nick Palmieri	110 000 $ (1)
Richard Panik	100 000 $ (1)
Zac Dalpe	100 000 $ (1)
Cody Goloubef (Out of Payroll)	100 000 $ (2)
Markus Sorensen	95 000 $ (1)
Tucker Poolman	92 500 $ (1)
Nick Jensen	90 000 $ (1)
Austin Watson	85 000 $ (1)
Philip Danault	85 000 $ (1)
Colton Sissons	85 000 $ (1)
Allen York	85 000 $ (1)
Linden Rowat	85 000 $ (1)
Josh Birkholz	85 000 $ (1)
X - Dan Rhéaume	80 000 $ (9)
Kevin Gravel	80 000 $ (1)
Adam Morrison	80 000 $ (1)
Stuart Percy	80 000 $ (2)
Mike Hoeffel	80 000 $ (1)
Brendan Serville	75 000 $ (1)
Blair Jones	75 000 $ (1)
Fredrik Forsberg	70 000 $ (3)
Alexander Fallstrom	70 000 $ (1)
Patrick White	70 000 $ (1)
Michael Downing	70 000 $ (3)
Brandon Prophet	60 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 9 : 2 487 500 $
Year 10 : 750 000 $
Year 11 : 430 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 482 500 $
Year 10 : 750 000 $
Year 11 : 430 000 $
Year 12 : 80 000 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	7000 - 80 $ - 6 696 - 95,65%
Level 2:	6000 - 42 $ - 5 647 - 94,12%
Level 3:	3000 - 15 $ - 2 655 - 88,51%
Level 4:	5000 - 14 $ - 4 633 - 92,67%
Luxury :	1500 - 105 $ - 1 133 - 75,56%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 42 $ - 1 473 - 73,66%
Farm Level 2:	1000 - 22 $ - 756 - 75,62%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	20 765 - 92,29%
Average Income per Game	1 410 959 $
Year to Date Revenue	43 739 741 $
Farm
Home Games Left	9
Average Attendance - %	2 229 - 74,31%
Average Income per Game	110 404 $
Year to Date Revenue	3 532 938 $
Expense
Pro Players Total Salaries	66 900 500 $
Farm Players Total Salaries	3 295 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 554 804 $
Farm Year To Date Expenses	2 665 259 $
Pro Salary Cap To Date	49 101 596 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 109 594 $
Farm Estimated Season Revenue	993 639 $
Pro Remaining Season Days	46
Pro Expenses Per Days	359 045 $
Pro Estimated Expenses	16 516 070 $
Farm Remaining Season Days	46
Farm Expenses Per Days	18 059 $
Farm Estimated Expenses	830 714 $
Estimated Season Expenses	17 346 784 $
Season Salary Cap	66 900 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $	99 500 $
Estimate Over Minimum Salary Cap of 0 $	66 900 500 $
Current Bank Account	128 264 054 $
Projected Bank Account	126 020 503 $

Pro Players Salaries
Sidney Crosby	9 900 000 $ (5)
Marc-Andre Fleury	8 500 000 $ (3)
Steven Stamkos	8 000 000 $ (1)
Drew Doughty	6 800 000 $ (1)
Aaron Ekblad	5 300 000 $ (2)
Drew Stafford	5 000 000 $ (1)
David Backes	3 850 000 $ (1)
Trevor Daley	3 250 500 $ (1)
Erik Haula	3 000 000 $ (3)
Tim Erixon	2 500 000 $ (1)
Chris Wideman	1 500 000 $ (2)
Andrew Copp	1 200 000 $ (2)
Ivan Provorov	900 000 $ (3)
Rasmus Ristolainen	900 000 $ (2)
Connor McDavid	900 000 $ (2)
Tristan Jarry	900 000 $ (3)
Patrik Laine	900 000 $ (2)
Auston Matthews	900 000 $ (3)
Mikko Rantanen	900 000 $ (3)
Viktor Arvidsson	900 000 $ (2)
Emerson Etem	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 66 900 500 $
Year 10 : 36 600 000 $
Year 11 : 25 000 000 $
Year 12 : 9 900 000 $
Salary Average Commitment
Year 9 : 66 850 500 $
Year 10 : 36 600 000 $
Year 11 : 25 000 000 $
Year 12 : 9 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 900 500 $
Year 10 : 36 600 000 $
Year 11 : 25 000 000 $
Year 12 : 9 900 000 $

Farm Players Salaries
Brett Sonne	175 000 $ (3)
Matt Gilroy	165 000 $ (2)
Riku Helenius	165 000 $ (2)
Yury Alexandrov	165 000 $ (3)
Anton Lander	150 000 $ (2)
Gabriel Bourque	140 000 $ (1)
Brandon Pirri	140 000 $ (1)
Brayden McNabb	120 000 $ (1)
Dryden Hunt	115 000 $ (3)
Eric Tangradi (Out of Payroll)	110 000 $ (1)
Prab Rai	110 000 $ (1)
Bruno St-Jacques	110 000 $ (2)
Kevin Marshall	110 000 $ (1)
Colin Wilson	110 000 $ (1)
Andrej Nestrasil	110 000 $ (1)
J.T. Brown	110 000 $ (1)
Tomas Kundratek	100 000 $ (1)
Joey MacDonald	100 000 $ (1)
Miles Wood	92 500 $ (1)
Chris Wagner	92 500 $ (1)
Scott Harrington (Out of Payroll)	90 000 $ (2)
Edward Pasquale	90 000 $ (1)
Scott Glennie	90 000 $ (1)
Ryan Sproul	90 000 $ (2)
Christian Thomas	85 000 $ (1)
JC Lipon	85 000 $ (3)
Dylan McIlrath	85 000 $ (1)
David Musil	80 000 $ (2)
X - Jean-François Lapointe	80 000 $ (9)
Tyson Baillie	75 000 $ (1)
Barclay Goodrow	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 9 : 3 405 000 $
Year 10 : 1 470 000 $
Year 11 : 620 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 405 000 $
Year 10 : 1 470 000 $
Year 11 : 620 000 $
Year 12 : 80 000 $

Predators

Predators is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	7000 - 90 $ - 6 474 - 92,49%
Level 2:	6000 - 55 $ - 5 453 - 90,89%
Level 3:	3000 - 25 $ - 2 407 - 80,22%
Level 4:	5000 - 16 $ - 4 302 - 86,05%
Luxury :	1500 - 160 $ - 1 034 - 68,95%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 45 $ - 1 526 - 76,32%
Farm Level 2:	1000 - 25 $ - 769 - 76,85%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	19 671 - 87,42%
Average Income per Game	1 625 578 $
Year to Date Revenue	52 018 497 $
Farm
Home Games Left	10
Average Attendance - %	2 295 - 76,49%
Average Income per Game	123 652 $
Year to Date Revenue	3 833 222 $
Expense
Pro Players Total Salaries	68 650 000 $
Farm Players Total Salaries	2 898 750 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 622 476 $
Farm Year To Date Expenses	2 270 499 $
Pro Salary Cap To Date	49 169 268 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 630 202 $
Farm Estimated Season Revenue	1 236 523 $
Pro Remaining Season Days	46
Pro Expenses Per Days	368 351 $
Pro Estimated Expenses	16 944 146 $
Farm Remaining Season Days	46
Farm Expenses Per Days	15 951 $
Farm Estimated Expenses	733 746 $
Estimated Season Expenses	17 677 892 $
Season Salary Cap	68 650 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	-1 650 000 $
Estimate Over Minimum Salary Cap of 0 $	68 650 000 $
Current Bank Account	16 525 995 $
Projected Bank Account	14 714 828 $

Pro Players Salaries
Loui Eriksson	7 000 000 $ (1)
Bryan Little	6 500 000 $ (4)
Ondrej Pavelec	5 750 000 $ (2)
Tyler Johnson	5 000 000 $ (2)
Torey Krug	4 000 000 $ (2)
Nino Niederreiter	4 000 000 $ (2)
Colton Parayko	3 500 000 $ (4)
Marcus Johansson	3 500 000 $ (2)
Slava Voynov	3 500 000 $ (3)
Michael Del Zotto	3 500 000 $ (2)
Mikael Granlund	3 400 000 $ (1)
Carl Soderberg	3 000 000 $ (3)
Tomas Hertl	3 000 000 $ (2)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (3)
Josh Bailey	2 250 000 $ (1)
Philip Larsen	1 850 000 $ (1)
Jack Skille	1 850 000 $ (2)
Brad Hunt	1 800 000 $ (3)
Sebastian Stefaniszin	950 000 $ (1)
Johan Larsson	900 000 $ (2)
Sven Baertschi	900 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 9 : 68 650 000 $
Year 10 : 53 200 000 $
Year 11 : 20 800 000 $
Year 12 : 10 000 000 $
Salary Average Commitment
Year 9 : 68 650 000 $
Year 10 : 53 200 000 $
Year 11 : 20 800 000 $
Year 12 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 650 000 $
Year 10 : 53 200 000 $
Year 11 : 20 800 000 $
Year 12 : 10 000 000 $

Farm Players Salaries
Chris Butler	185 000 $ (1)
Jonas Hiller	175 000 $ (3)
Dustin Jeffrey	150 000 $ (1)
Alexei Semenov	150 000 $ (2)
Brett McLean	150 000 $ (1)
Jared Coreau	150 000 $ (3)
Mike Lee	150 000 $ (2)
Carter Rowney	135 000 $ (3)
Ville Koistinen	135 000 $ (3)
Chris Conner	100 000 $ (3)
Mike Lundin	100 000 $ (3)
Gregory Hofmann	95 000 $ (2)
Kalle Kossila	92 500 $ (1)
Jared Staal	85 000 $ (2)
Corey Trivino	80 000 $ (2)
X - Philippe Ducharme	80 000 $ (9)
Joshua Turnbull	75 000 $ (3)
Adam Clendening	75 000 $ (1)
Jason Clark	75 000 $ (1)
Victor Ohman	75 000 $ (2)
Joe Lavin	75 000 $ (1)
David Toews	72 500 $ (1)
Aaron Ness	70 000 $ (3)
Travis Brown (Out of Payroll)	70 000 $ (3)
Keven Veilleux	67 500 $ (1)
Joel Mustonen	65 000 $ (2)
Mikko Vainonen	65 000 $ (3)
Tomas Nosek	61 250 $ (1)
Gabryel Paquin-Boudreau	60 000 $ (2)
Andy Rogers	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 9 : 2 968 750 $
Year 10 : 1 915 000 $
Year 11 : 1 155 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 968 750 $
Year 10 : 1 915 000 $
Year 11 : 1 155 000 $
Year 12 : 80 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 150 $ - 3 247 - 54,12%
Level 2:	5000 - 100 $ - 2 442 - 48,85%
Level 3:	2000 - 50 $ - 1 213 - 60,65%
Level 4:	4000 - 46 $ - 1 657 - 41,43%
Luxury :	1000 - 250 $ - 612 - 61,19%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 470 - 73,51%
Farm Level 2:	1000 - 15 $ - 730 - 73,03%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	9 171 - 50,95%
Average Income per Game	1 394 710 $
Year to Date Revenue	44 630 730 $
Farm
Home Games Left	10
Average Attendance - %	2 201 - 73,35%
Average Income per Game	87 781 $
Year to Date Revenue	2 721 221 $
Expense
Pro Players Total Salaries	61 225 000 $
Farm Players Total Salaries	2 672 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	43 204 000 $
Farm Year To Date Expenses	2 081 125 $
Pro Salary Cap To Date	42 750 800 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 552 393 $
Farm Estimated Season Revenue	877 813 $
Pro Remaining Season Days	46
Pro Expenses Per Days	328 856 $
Pro Estimated Expenses	15 127 376 $
Farm Remaining Season Days	46
Farm Expenses Per Days	14 747 $
Farm Estimated Expenses	678 362 $
Estimated Season Expenses	15 805 738 $
Season Salary Cap	61 225 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	5 775 000 $
Estimate Over Minimum Salary Cap of 0 $	61 225 000 $
Current Bank Account	10 628 769 $
Projected Bank Account	8 253 237 $

Pro Players Salaries
Jack Johnson	6 750 000 $ (3)
Peter Mueller	5 500 000 $ (2)
Freddy Meyer	5 000 000 $ (1)
Connor Hellebuyck	5 000 000 $ (4)
Martin Hanzal	4 500 000 $ (2)
Clarke MacArthur	4 150 000 $ (1)
Matt Read	3 500 000 $ (3)
Mathieu Perreault	3 000 000 $ (2)
Cody Franson	2 500 000 $ (1)
Dmitry Kulikov	2 500 000 $ (2)
Ondrej Roman	2 250 000 $ (2)
Mark McNeill	2 000 000 $ (1)
Dmitri Jaskin	1 800 000 $ (1)
Josh Manson	1 750 000 $ (2)
David Fisher	1 700 000 $ (2)
Casey Cizikas	1 400 000 $ (1)
Linden Vey	1 400 000 $ (2)
Marcus Kruger	1 100 000 $ (1)
Nicolas Deschamps	1 000 000 $ (1)
Johan Holmqvist	950 000 $ (1)
Jan Rutta	925 000 $ (1)
Joakim Nordstrom	900 000 $ (1)
Ian Schultz	850 000 $ (2)
Brady Vail	800 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 9 : 61 225 000 $
Year 10 : 38 700 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 60 475 000 $
Year 10 : 38 700 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 225 000 $
Year 10 : 38 700 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $

Farm Players Salaries
Josh Godfrey	150 000 $ (2)
Nathan Moon	100 000 $ (2)
Jon Kalinski	100 000 $ (1)
Michael Sauer	100 000 $ (1)
Zac Rinaldo	100 000 $ (1)
Chris Summers	100 000 $ (2)
Nick Petrecki	100 000 $ (3)
Colten Teubert	100 000 $ (2)
Jonathan Racine	100 000 $ (3)
Jean-Francois Bérubé	95 000 $ (2)
James Livingston	95 000 $ (2)
Will Weber	95 000 $ (1)
Vitaly Kolesnik	95 000 $ (2)
Brandon Burlon	95 000 $ (2)
Bobby Farnham	95 000 $ (2)
Sergey Andronov	92 500 $ (1)
Carl Klingberg	90 000 $ (3)
Riley Holzapfel	85 000 $ (2)
Francis Beauvillier	85 000 $ (3)
Joe Basaraba	80 000 $ (2)
Josh Brittain	80 000 $ (2)
Jordan Weal	80 000 $ (1)
Maxime Tanguay	80 000 $ (3)
X - Stéphane Descheneaux	80 000 $ (9)
Jack Campbell	75 000 $ (3)
Zachary Hyman	70 000 $ (1)
Richard Nejezchleb	70 000 $ (3)
Matthew Deblouw	65 000 $ (3)
Mitchell Moroz	65 000 $ (3)
Zack Phillips	55 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 9 : 2 672 500 $
Year 10 : 2 035 000 $
Year 11 : 865 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 672 500 $
Year 10 : 2 035 000 $
Year 11 : 865 000 $
Year 12 : 80 000 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 95 $ - 5 141 - 73,45%
Level 2:	6000 - 46 $ - 5 351 - 89,18%
Level 3:	2000 - 40 $ - 1 487 - 74,34%
Level 4:	4000 - 29 $ - 2 580 - 64,49%
Luxury :	1000 - 250 $ - 598 - 59,83%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 508 - 75,40%
Farm Level 2:	1000 - 15 $ - 744 - 74,38%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	15 157 - 75,78%
Average Income per Game	1 392 751 $
Year to Date Revenue	44 568 026 $
Farm
Home Games Left	10
Average Attendance - %	2 252 - 75,06%
Average Income per Game	79 320 $
Year to Date Revenue	2 458 919 $
Expense
Pro Players Total Salaries	62 048 333 $
Farm Players Total Salaries	2 710 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	48 152 184 $
Farm Year To Date Expenses	1 954 538 $
Pro Salary Cap To Date	47 699 012 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 534 757 $
Farm Estimated Season Revenue	793 200 $
Pro Remaining Season Days	46
Pro Expenses Per Days	333 236 $
Pro Estimated Expenses	15 328 856 $
Farm Remaining Season Days	46
Farm Expenses Per Days	14 947 $
Farm Estimated Expenses	687 562 $
Estimated Season Expenses	16 016 418 $
Season Salary Cap	62 048 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 951 667 $
Estimate Over Minimum Salary Cap of 0 $	62 048 333 $
Current Bank Account	3 400 676 $
Projected Bank Account	712 215 $

Pro Players Salaries
Nikita Kucherov	8 000 000 $ (4)
Evgeni Malkin	8 000 000 $ (1)
Jonathan Quick	6 750 000 $ (4)
Nick Boynton	5 500 000 $ (1)
Patrick Sharp	5 500 000 $ (1)
Patrick Eaves	4 500 000 $ (2)
Kevin Shattenkirk (Out of Payroll)	4 300 000 $ (1)
Matt Cullen	3 700 000 $ (2)
Alexei Emelin	3 500 000 $ (2)
Justin Schultz	2 700 000 $ (1)
Juraj Mikus	2 500 000 $ (2)
Scottie Upshall	2 000 000 $ (1)
David Rundblad	1 750 000 $ (3)
Ryan Dzingel	1 750 000 $ (2)
Tommy Wingels	1 500 000 $ (1)
Michael Raffl	1 200 000 $ (1)
Mitchell Marner	900 000 $ (2)
Calvin Pickard	900 000 $ (2)
Noel Acciari	725 000 $ (1)
Samuel Blais	673 333 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 348 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $
Salary Average Commitment
Year 9 : 64 848 333 $
Year 10 : 32 750 000 $
Year 11 : 15 000 000 $
Year 12 : 13 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 348 333 $
Year 10 : 34 250 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $

Farm Players Salaries
Dana Tyrell	175 000 $ (2)
Adam Polasek	150 000 $ (2)
Jason Gregoire	150 000 $ (2)
Alexei Ponikarovsky	140 000 $ (2)
Patrick Dwyer	135 000 $ (1)
Kelsey Tessier	110 000 $ (2)
Robert Bortuzzo	100 000 $ (1)
Max Gaede	100 000 $ (2)
Daniel Pribyl	100 000 $ (3)
David Honzik	100 000 $ (2)
Kevin Nastiuk	100 000 $ (1)
Radko Gudas	100 000 $ (1)
Kyle Clifford	95 000 $ (1)
Jakub Culek	95 000 $ (2)
Nicolas Shore	85 000 $ (1)
Corey Tropp	85 000 $ (1)
Alex Velischek	85 000 $ (2)
X - Benoît Pilon	80 000 $ (9)
Ryan Martindale	80 000 $ (1)
Nick Sorensen	80 000 $ (2)
Tyler Wotherspoon	80 000 $ (2)
Greg Pateryn	80 000 $ (1)
Matt Donovan	80 000 $ (1)
Justin Weller	70 000 $ (1)
Bradley Eidsness	70 000 $ (2)
Curtis Hamilton	70 000 $ (1)
Troy Hesketh	65 000 $ (1)
Charles-Olivier Rousse	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 9 : 2 710 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 710 000 $
Year 10 : 1 565 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	7000 - 90 $ - 6 635 - 94,78%
Level 2:	5000 - 50 $ - 4 997 - 99,94%
Level 3:	2000 - 25 $ - 2 000 - 100,00%
Level 4:	4000 - 15 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 781 - 78,09%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 529 - 76,44%
Farm Level 2:	1000 - 15 $ - 754 - 75,43%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	18 413 - 96,91%
Average Income per Game	1 521 303 $
Year to Date Revenue	48 681 704 $
Farm
Home Games Left	9
Average Attendance - %	2 283 - 76,10%
Average Income per Game	91 165 $
Year to Date Revenue	2 917 273 $
Expense
Pro Players Total Salaries	65 675 000 $
Farm Players Total Salaries	3 065 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	45 862 520 $
Farm Year To Date Expenses	2 356 452 $
Pro Salary Cap To Date	45 409 307 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 691 729 $
Farm Estimated Season Revenue	820 483 $
Pro Remaining Season Days	46
Pro Expenses Per Days	352 527 $
Pro Estimated Expenses	16 216 242 $
Farm Remaining Season Days	46
Farm Expenses Per Days	16 835 $
Farm Estimated Expenses	774 410 $
Estimated Season Expenses	16 990 652 $
Season Salary Cap	65 675 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	1 325 000 $
Estimate Over Minimum Salary Cap of 0 $	65 675 000 $
Current Bank Account	7 005 554 $
Projected Bank Account	4 527 114 $

Pro Players Salaries
Jay Bouwmeester	6 000 000 $ (3)
Alexander Edler	6 000 000 $ (3)
Pierre-Marc Bouchard	5 500 000 $ (1)
Derek Morris	5 500 000 $ (1)
Wayne Simmonds	5 000 000 $ (3)
Johnny Oduya	5 000 000 $ (1)
Erik Johnson	4 700 000 $ (2)
Michal Neuvirth (Out of Payroll)	4 500 000 $ (3)
Artem Anisimov	3 500 000 $ (3)
Anton Khudobin	3 500 000 $ (1)
Radim Vrbata	3 500 000 $ (1)
Jamie McGinn	2 900 000 $ (2)
Justin Abdelkader	2 500 000 $ (1)
Ben Hutton	1 400 000 $ (2)
Joel Champagne	1 000 000 $ (3)
Matt Benning	925 000 $ (1)
Nick Cousins	900 000 $ (2)
Ryan Spooner	900 000 $ (1)
Phillip Digiuseppe	900 000 $ (3)
William Karlsson	900 000 $ (2)
Tanner Fritz	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 65 675 000 $
Year 10 : 37 700 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 275 000 $
Year 10 : 38 300 000 $
Year 11 : 27 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 65 675 000 $
Year 10 : 37 700 000 $
Year 11 : 26 900 000 $
Year 12 : 0 $

Farm Players Salaries
Alex Killorn	175 000 $ (3)
Alex Plante	170 000 $ (3)
Anthony Bitetto	150 000 $ (2)
Mark Arcobello	150 000 $ (1)
Andrew Hammond	150 000 $ (3)
Taylor Beck	140 000 $ (1)
Andrew Bodnarchuk	100 000 $ (1)
Kamil Kreps	100 000 $ (2)
Riley Sheahan	100 000 $ (2)
Brock Beukeboom	100 000 $ (1)
Josh Hennessy	100 000 $ (1)
Austin Levi	100 000 $ (3)
Matt Hackett	100 000 $ (2)
Evgeni Dadonov	95 000 $ (1)
Jyri Niemi	85 000 $ (1)
Colin Long	85 000 $ (2)
AJ Jenks	85 000 $ (2)
Tyson Sexsmith	85 000 $ (3)
Jacob Lagace	85 000 $ (2)
X - Cédric Racine	80 000 $ (9)
Logan Shaw	80 000 $ (3)
James Melindy	75 000 $ (3)
Justin Haché	75 000 $ (3)
Julian Melchiori	75 000 $ (1)
Jared Knight	75 000 $ (1)
Alex Hutchings	70 000 $ (3)
Paul Carey	70 000 $ (3)
Jamie Devane	70 000 $ (3)
Logan Nelson	65 000 $ (3)
Brent Andrews	65 000 $ (2)
Georgy Guryanov	60 000 $ (2)
Kent Simpson	50 000 $ (3)
Total Farm Players	32
Salary Commitment
Year 9 : 3 065 000 $
Year 10 : 2 145 000 $
Year 11 : 1 315 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 115 000 $
Year 10 : 2 195 000 $
Year 11 : 1 315 000 $
Year 12 : 80 000 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 93 $ - 5 418 - 77,40%
Level 2:	6000 - 56 $ - 5 054 - 84,23%
Level 3:	2000 - 42 $ - 1 468 - 73,42%
Level 4:	4000 - 31 $ - 2 439 - 60,98%
Luxury :	1000 - 222 $ - 684 - 68,38%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 32 $ - 1 518 - 75,91%
Farm Level 2:	1000 - 14 $ - 750 - 74,95%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	15 063 - 75,32%
Average Income per Game	1 486 939 $
Year to Date Revenue	47 582 034 $
Farm
Home Games Left	9
Average Attendance - %	2 268 - 75,59%
Average Income per Game	83 075 $
Year to Date Revenue	2 658 392 $
Expense
Pro Players Total Salaries	62 775 000 $
Farm Players Total Salaries	3 814 167 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 967 388 $
Farm Year To Date Expenses	2 241 040 $
Pro Salary Cap To Date	49 514 174 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 382 447 $
Farm Estimated Season Revenue	747 673 $
Pro Remaining Season Days	46
Pro Expenses Per Days	337 101 $
Pro Estimated Expenses	15 506 646 $
Farm Remaining Season Days	46
Farm Expenses Per Days	20 820 $
Farm Estimated Expenses	957 720 $
Estimated Season Expenses	16 464 366 $
Season Salary Cap	62 775 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 225 000 $
Estimate Over Minimum Salary Cap of 0 $	62 775 000 $
Current Bank Account	5 542 171 $
Projected Bank Account	3 207 925 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (4)
Dion Phaneuf	8 000 000 $ (3)
Mike Richards	7 500 000 $ (1)
Alexander Radulov	6 000 000 $ (2)
Patrik Berglund	5 500 000 $ (3)
Milan Kraft	5 250 000 $ (2)
Tuukka Rask	5 000 000 $ (1)
Carl Gunnarsson (1 Way Contract)	3 400 000 $ (4)
Antoine Roussel	2 500 000 $ (1)
Melker Karlsson (Out of Payroll)	2 000 000 $ (1)
David Desharnais	1 700 000 $ (1)
Jordan Schroeder	1 700 000 $ (1)
Viktor Fasth	1 600 000 $ (2)
Jakub Jerabek	925 000 $ (1)
Max Domi	900 000 $ (1)
Alexander Wennberg	900 000 $ (2)
Travis Konecny	900 000 $ (3)
Connor Murphy	900 000 $ (1)
Zach Werenski	900 000 $ (2)
Brandon Tanev	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 64 775 000 $
Year 10 : 40 950 000 $
Year 11 : 26 300 000 $
Year 12 : 11 900 000 $
Salary Average Commitment
Year 9 : 64 775 000 $
Year 10 : 40 950 000 $
Year 11 : 26 300 000 $
Year 12 : 11 900 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 775 000 $
Year 10 : 40 950 000 $
Year 11 : 26 300 000 $
Year 12 : 11 900 000 $

Farm Players Salaries
Jerome Samson	950 000 $ (2)
Mark Stuart	170 000 $ (2)
Ben Chiarot	150 000 $ (3)
Anders Nilsson	150 000 $ (3)
Zbynek Michalek	130 000 $ (2)
Konstantin Koltsov	125 000 $ (3)
Jakub Klepis	125 000 $ (3)
Luke Witkowski	115 000 $ (3)
Ryan Potulny	110 000 $ (2)
Harry Zolnierczyk	100 000 $ (2)
Garnet Hathaway	95 000 $ (3)
Victor Antipin	92 500 $ (1)
Ludwig Blomstrand	90 000 $ (2)
Blake Weyrick	90 000 $ (3)
Zach Redmond	90 000 $ (2)
Keith Aulie	85 000 $ (3)
Boris Valabik	85 000 $ (2)
Hunter Shinkaruk	85 000 $ (3)
Kevin Roy	80 000 $ (2)
Kris Beech	80 000 $ (1)
X - Éric St-Amand	80 000 $ (9)
Reece Scarlett	80 000 $ (1)
Curtis Mckenzie	80 000 $ (1)
Daniel Muzito-Bagenda	75 000 $ (2)
Zack Mitchell	75 000 $ (1)
Benjamin Conz	75 000 $ (2)
Anthony Camara	75 000 $ (2)
Mackenzie MacEachern	75 000 $ (2)
Keegan Kanzig	70 000 $ (2)
Frederick Gaudreau	66 667 $ (1)
Jordan Messier	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 9 : 3 814 167 $
Year 10 : 2 420 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 814 167 $
Year 10 : 2 420 000 $
Year 11 : 1 100 000 $
Year 12 : 80 000 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - 80 $ - 6 487 - 92,67%
Level 2:	5000 - 58 $ - 4 335 - 86,70%
Level 3:	2000 - 33 $ - 1 732 - 86,58%
Level 4:	4000 - 23 $ - 3 345 - 83,63%
Luxury :	1000 - 180 $ - 946 - 94,63%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 502 - 75,08%
Farm Level 2:	1000 - 15 $ - 761 - 76,09%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	16 845 - 88,66%
Average Income per Game	1 480 836 $
Year to Date Revenue	47 386 764 $
Farm
Home Games Left	9
Average Attendance - %	2 263 - 75,42%
Average Income per Game	89 964 $
Year to Date Revenue	2 878 834 $
Expense
Pro Players Total Salaries	66 925 000 $
Farm Players Total Salaries	2 265 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	48 617 683 $
Farm Year To Date Expenses	2 706 714 $
Pro Salary Cap To Date	48 164 500 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 327 527 $
Farm Estimated Season Revenue	809 672 $
Pro Remaining Season Days	46
Pro Expenses Per Days	359 176 $
Pro Estimated Expenses	16 522 096 $
Farm Remaining Season Days	46
Farm Expenses Per Days	12 580 $
Farm Estimated Expenses	578 680 $
Estimated Season Expenses	17 100 776 $
Season Salary Cap	66 925 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $	75 000 $
Estimate Over Minimum Salary Cap of 0 $	66 925 000 $
Current Bank Account	23 787 128 $
Projected Bank Account	20 823 551 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (4)
Jonathan Toews	9 250 000 $ (5)
John Carlson	6 500 000 $ (5)
Semyon Varlamov	5 700 000 $ (3)
Jordan Eberle	5 500 000 $ (3)
Kyle Palmieri	4 000 000 $ (3)
Hampus Lindholm	4 000 000 $ (2)
Adam Larsson	4 000 000 $ (2)
Brandon Dubinsky	3 500 000 $ (3)
Seth Griffith	2 400 000 $ (3)
Brett Connolly	2 150 000 $ (1)
Eric Fehr	1 850 000 $ (1)
Gabriel Dumont (Out of Payroll)	1 500 000 $ (3)
Jesse Joensuu	1 300 000 $ (2)
Kieran Millan	1 000 000 $ (2)
Troy Stetcher	925 000 $ (1)
Sébastian Aho	900 000 $ (3)
Aleksander Barkov	900 000 $ (1)
Elias Lindholm	900 000 $ (2)
Cody Ceci	900 000 $ (1)
Adam Pelech	900 000 $ (2)
Jarred Tinordi	850 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 68 425 000 $
Year 10 : 60 850 000 $
Year 11 : 48 750 000 $
Year 12 : 25 250 000 $
Salary Average Commitment
Year 9 : 67 775 000 $
Year 10 : 60 200 000 $
Year 11 : 48 100 000 $
Year 12 : 24 600 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 425 000 $
Year 10 : 60 850 000 $
Year 11 : 48 750 000 $
Year 12 : 25 250 000 $

Farm Players Salaries
Jiri Novotny (Out of Payroll)	180 000 $ (2)
Joseph Blandisi	170 000 $ (2)
Jiri Tlusty	150 000 $ (1)
Christopher Gibson	150 000 $ (3)
Alexandre Picard	130 000 $ (1)
Jeff Glass	130 000 $ (3)
Tomas Surovy	130 000 $ (1)
Yann Sauve	100 000 $ (2)
Ben Hanowski	100 000 $ (3)
Keith Seabrook	100 000 $ (3)
Justin Peters	95 000 $ (1)
Blake Geoffrion	95 000 $ (1)
Ryan Stanton	95 000 $ (3)
Zach Trotman (Out of Payroll)	90 000 $ (1)
Scott Laughton	90 000 $ (3)
Ben Maxwell	90 000 $ (2)
Tye McGinn	85 000 $ (3)
Michael Mersch	85 000 $ (1)
Scott Kosmachuk	85 000 $ (3)
Patrick Wey	85 000 $ (3)
X - Michael Gadbois	80 000 $ (9)
Reece Willcox	80 000 $ (1)
Albert Yarullin (Out of Payroll)	75 000 $ (3)
Roy Radke	70 000 $ (3)
Eddie Wittchow	70 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 9 : 2 610 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 610 000 $
Year 10 : 1 685 000 $
Year 11 : 1 145 000 $
Year 12 : 80 000 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6000 - 95 $ - 5 333 - 88,89%
Level 2:	5000 - 65 $ - 3 947 - 78,93%
Level 3:	2000 - 40 $ - 1 593 - 79,64%
Level 4:	4000 - 25 $ - 3 084 - 77,10%
Luxury :	1000 - 190 $ - 839 - 83,85%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 511 - 75,56%
Farm Level 2:	1000 - 15 $ - 752 - 75,20%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	14 795 - 82,20%
Average Income per Game	1 453 580 $
Year to Date Revenue	46 514 559 $
Farm
Home Games Left	9
Average Attendance - %	2 263 - 75,44%
Average Income per Game	90 257 $
Year to Date Revenue	2 888 208 $
Expense
Pro Players Total Salaries	63 628 333 $
Farm Players Total Salaries	2 842 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	50 513 478 $
Farm Year To Date Expenses	2 332 589 $
Pro Salary Cap To Date	50 060 266 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 082 220 $
Farm Estimated Season Revenue	812 308 $
Pro Remaining Season Days	46
Pro Expenses Per Days	341 640 $
Pro Estimated Expenses	15 715 440 $
Farm Remaining Season Days	46
Farm Expenses Per Days	15 652 $
Farm Estimated Expenses	719 992 $
Estimated Season Expenses	16 435 432 $
Season Salary Cap	63 628 333 $
Estimate Under Maximum Salary Cap of 67 000 000 $	3 371 667 $
Estimate Over Minimum Salary Cap of 0 $	63 628 333 $
Current Bank Account	8 306 237 $
Projected Bank Account	5 765 333 $

Pro Players Salaries
Zach Parise	9 250 000 $ (5)
Alex Tanguay	9 000 000 $ (2)
Anze Kopitar	7 000 000 $ (2)
Ryan Johansen	5 000 000 $ (2)
Filip Forsberg	5 000 000 $ (5)
John Klingberg (Out of Payroll)	4 500 000 $ (2)
Cory Schneider	4 500 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (3)
Jeff Petry	3 000 000 $ (2)
Leo Komarov	2 500 000 $ (1)
Jake Dowell	1 900 000 $ (1)
Dan Sexton	1 800 000 $ (1)
Joonas Donskoi	1 750 000 $ (2)
Jared Spurgeon	1 700 000 $ (1)
Drew Miller	1 500 000 $ (1)
Ben Lovejoy	1 500 000 $ (1)
Michael Leighton	1 400 000 $ (1)
Jake Mccabe	900 000 $ (2)
Brady Skjei	900 000 $ (2)
Tom Wilson	900 000 $ (3)
Remi Elie	728 333 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 68 128 333 $
Year 10 : 50 600 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Average Commitment
Year 9 : 67 978 333 $
Year 10 : 50 450 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 128 333 $
Year 10 : 50 600 000 $
Year 11 : 18 550 000 $
Year 12 : 14 250 000 $

Farm Players Salaries
Kurtis MacDermid	160 000 $ (3)
Robbie Earl	160 000 $ (2)
Jonathon Blum	140 000 $ (2)
Craig Cunningham	140 000 $ (2)
Jakub Kindl	140 000 $ (1)
Mattias Tedenby	135 000 $ (2)
David Gilbert	120 000 $ (2)
Magnus Hellberg	110 000 $ (1)
Casey Borer	100 000 $ (3)
Phil DeSimone	100 000 $ (2)
Stephen Johns	100 000 $ (2)
Leland Irving	95 000 $ (1)
Mattias Modig	90 000 $ (3)
Chandler Stephenson	90 000 $ (3)
Michael McCarron	90 000 $ (3)
Scott Wedgewood	90 000 $ (3)
Evgeny Grachev	85 000 $ (1)
Tomas Kana	85 000 $ (1)
Michael Latta	85 000 $ (2)
Ryan Stoa	80 000 $ (1)
X - Julien Gagné	80 000 $ (9)
Danny Kristo	80 000 $ (2)
Jean-Simon Allard	80 000 $ (1)
Danny Biega	75 000 $ (1)
Adam Marsh	70 000 $ (3)
Andrew Yogan	70 000 $ (1)
Colin Jacobs	65 000 $ (2)
Tomas Zizka	65 000 $ (1)
Matt Delahey	62 500 $ (1)
Total Farm Players	29
Salary Commitment
Year 9 : 2 842 500 $
Year 10 : 1 895 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 842 500 $
Year 10 : 1 895 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - 90 $ - 6 438 - 91,97%
Level 2:	6000 - 55 $ - 5 529 - 92,14%
Level 3:	3000 - 23 $ - 2 414 - 80,47%
Level 4:	4000 - 22 $ - 3 779 - 94,47%
Luxury :	1000 - 185 $ - 878 - 87,83%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 1 498 - 74,91%
Farm Level 2:	1000 - 15 $ - 755 - 75,55%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	19 038 - 90,66%
Average Income per Game	1 580 862 $
Year to Date Revenue	50 587 571 $
Farm
Home Games Left	9
Average Attendance - %	2 254 - 75,12%
Average Income per Game	87 287 $
Year to Date Revenue	2 793 185 $
Expense
Pro Players Total Salaries	62 366 667 $
Farm Players Total Salaries	2 890 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	49 761 777 $
Farm Year To Date Expenses	2 298 166 $
Pro Salary Cap To Date	49 308 549 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 227 754 $
Farm Estimated Season Revenue	785 583 $
Pro Remaining Season Days	46
Pro Expenses Per Days	334 929 $
Pro Estimated Expenses	15 406 734 $
Farm Remaining Season Days	46
Farm Expenses Per Days	15 904 $
Farm Estimated Expenses	731 584 $
Estimated Season Expenses	16 138 318 $
Season Salary Cap	62 366 667 $
Estimate Under Maximum Salary Cap of 67 000 000 $	4 633 333 $
Estimate Over Minimum Salary Cap of 0 $	62 366 667 $
Current Bank Account	14 465 741 $
Projected Bank Account	13 340 760 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (3)
Marc Savard	7 750 000 $ (2)
Chuck Kobasew	6 000 000 $ (1)
Jake Muzzin	5 000 000 $ (4)
Cam Ward (Out of Payroll)	5 000 000 $ (1)
Tyson Barrie	4 200 000 $ (1)
Matt Niskanen	4 000 000 $ (2)
Nick Foligno	3 650 000 $ (1)
Kevin Klein	3 500 000 $ (2)
Carl Hagelin	3 100 000 $ (2)
Cam Atkinson	3 000 000 $ (1)
Igor Makarov	2 000 000 $ (1)
Marc-André Bourdon	1 800 000 $ (1)
Mitch Fadden	1 500 000 $ (1)
Jason Garrison	1 500 000 $ (1)
Mark Santorelli	1 400 000 $ (2)
Landon Ferraro	1 100 000 $ (1)
Vinni Lettieri	925 000 $ (1)
Jonathan Drouin	900 000 $ (2)
Ross Johnston	666 667 $ (1)
Aaron Dell	625 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 366 667 $
Year 10 : 35 400 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 67 366 667 $
Year 10 : 35 400 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 366 667 $
Year 10 : 35 400 000 $
Year 11 : 14 750 000 $
Year 12 : 5 000 000 $

Farm Players Salaries
Cade Fairchild (Out of Payroll)	1 200 000 $ (1)
Philippe Dupuis	175 000 $ (3)
Jeff Schultz	175 000 $ (2)
Brandon Yip	175 000 $ (3)
Staffan Kronwall	150 000 $ (1)
Rostislav Olesz	140 000 $ (1)
Morgan Ellis	140 000 $ (1)
Yan Stastny	140 000 $ (2)
Maxim Kondratiev	120 000 $ (1)
Kris Newbury	110 000 $ (2)
Micheal Wall (Out of Payroll)	100 000 $ (1)
Mark Fayne	100 000 $ (1)
Jacob Josefson	97 500 $ (2)
Matt Mahalak	97 500 $ (3)
Kyle Bigos	95 000 $ (1)
Cory Emmerton	95 000 $ (2)
Harrison Reed	95 000 $ (2)
Jiri Sekac	90 000 $ (2)
Valeri Vasiliev	80 000 $ (3)
X - Martin Leblanc (Out of Payroll)	80 000 $ (9)
Carlo Colaiacovo	75 000 $ (1)
Jeff Taffe	75 000 $ (1)
Mario Lucia	75 000 $ (3)
Edgars Kulda	70 000 $ (2)
Erik Thorell	70 000 $ (3)
Jackson Houck	70 000 $ (3)
Erik Nemec	70 000 $ (2)
François Tremblay	60 000 $ (2)
Seth Ambroz	50 000 $ (3)
Maximilien Le Sieur	50 000 $ (3)
Karl Johansson	50 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 9 : 4 170 000 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 4 170 000 $
Year 10 : 1 975 000 $
Year 11 : 972 500 $
Year 12 : 80 000 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 67 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	24 718 685 $	63 075 000 $	3 925 000 $	63 075 000 $	4 025 000 $	25 975 000 $	20	32	52
BlackHawks	6 148 373 $	55 850 000 $	11 150 000 $	55 850 000 $	1 975 750 $	28 024 250 $	24	23	47
BlueJacket	1 483 496 $	66 650 000 $	350 000 $	66 650 000 $	2 335 000 $	27 665 000 $	23	26	49
Blues	67 066 287 $	62 792 500 $	4 207 500 $	62 792 500 $	3 000 000 $	27 000 000 $	20	33	53
Bruins	24 021 294 $	65 887 500 $	1 112 500 $	65 887 500 $	3 945 000 $	26 055 000 $	20	31	51
Canadiens	37 242 814 $	65 850 000 $	1 150 000 $	65 850 000 $	3 000 000 $	27 000 000 $	20	28	48
Canucks	53 618 814 $	62 017 500 $	4 982 500 $	62 017 500 $	2 825 000 $	27 175 000 $	22	30	52
Capitals	7 340 875 $	62 950 000 $	4 050 000 $	62 950 000 $	2 325 000 $	27 675 000 $	20	26	46
Coyotes	13 718 137 $	63 164 167 $	3 835 833 $	63 164 167 $	2 455 000 $	27 545 000 $	22	28	50
Devils	23 943 673 $	65 350 000 $	1 650 000 $	65 350 000 $	2 665 000 $	27 335 000 $	21	28	49
Ducks	2 359 069 $	65 000 000 $	2 000 000 $	65 000 000 $	3 102 500 $	26 897 500 $	20	28	48
Flames	94 401 935 $	66 067 500 $	932 500 $	66 067 500 $	3 232 500 $	26 767 500 $	20	30	50
Flyers	9 661 815 $	66 175 000 $	825 000 $	66 175 000 $	3 695 000 $	26 305 000 $	20	26	46
GoldenKnights	14 609 989 $	66 358 750 $	641 250 $	66 358 750 $	2 780 000 $	27 220 000 $	20	29	49
Hurricanes	15 773 113 $	64 022 500 $	2 977 500 $	64 022 500 $	3 046 000 $	26 954 000 $	21	30	51
Islanders	28 297 865 $	59 100 000 $	7 900 000 $	59 100 000 $	2 533 000 $	27 467 000 $	21	29	50
Jets	136 864 111 $	61 125 000 $	5 875 000 $	61 125 000 $	3 775 000 $	26 225 000 $	22	30	52
Kings	32 558 645 $	60 017 500 $	6 982 500 $	60 017 500 $	2 960 000 $	27 040 000 $	22	24	46
Lightning	1 321 784 $	66 112 500 $	887 500 $	66 112 500 $	4 110 500 $	25 889 500 $	20	33	53
MapleLeafs	11 389 120 $	60 650 000 $	6 350 000 $	60 650 000 $	3 435 000 $	26 565 000 $	20	32	52
Nordiques	18 838 014 $	61 400 000 $	5 600 000 $	61 400 000 $	2 585 000 $	27 415 000 $	23	27	50
Oilers	31 889 461 $	61 000 000 $	6 000 000 $	61 000 000 $	3 315 000 $	26 685 000 $	20	29	49
Panthers	33 006 201 $	59 022 500 $	7 977 500 $	59 022 500 $	2 387 500 $	27 612 500 $	23	28	51
Penguins	128 264 054 $	66 900 500 $	99 500 $	66 900 500 $	3 295 000 $	26 705 000 $	21	31	52
Predators	16 525 995 $	68 650 000 $	-1 650 000 $	68 650 000 $	2 898 750 $	27 101 250 $	21	30	51
Rangers	10 628 769 $	61 225 000 $	5 775 000 $	61 225 000 $	2 672 500 $	27 327 500 $	24	30	54
RedWings	3 400 676 $	62 048 333 $	4 951 667 $	62 048 333 $	2 710 000 $	27 290 000 $	20	28	48
Sabres	7 005 554 $	65 675 000 $	1 325 000 $	65 675 000 $	3 065 000 $	26 935 000 $	21	32	53
Senators	5 542 171 $	62 775 000 $	4 225 000 $	62 775 000 $	3 814 167 $	26 185 833 $	20	31	51
Sharks	23 787 128 $	66 925 000 $	75 000 $	66 925 000 $	2 265 000 $	27 735 000 $	22	25	47
Stars	8 306 237 $	63 628 333 $	3 371 667 $	63 628 333 $	2 842 500 $	27 157 500 $	21	29	50
Wild	14 465 741 $	62 366 667 $	4 633 333 $	62 366 667 $	2 890 000 $	27 110 000 $	21	31	52

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 22 janvier 2019 at 10:43

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %