Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 16 janvier 2022 at 16:57

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - 87 $ - 7 654 - 95,67%
Level 2:	6000 - 52 $ - 5 645 - 94,09%
Level 3:	3000 - 21 $ - 2 703 - 90,10%
Level 4:	5000 - 14 $ - 4 750 - 94,99%
Luxury :	1000 - 177 $ - 865 - 86,50%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 902 - 95,10%
Farm Level 2:	1000 - 19 $ - 671 - 67,09%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	21 617 - 93,98%
Average Income per Game	1 730 101 $
Year to Date Revenue	13 840 808 $
Farm
Home Games Left	12
Average Attendance - %	2 573 - 85,76%
Average Income per Game	112 252 $
Year to Date Revenue	1 010 264 $
Expense
Pro Players Total Salaries	73 400 100 $
Farm Players Total Salaries	2 960 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 195 557 $
Farm Year To Date Expenses	1 197 418 $
Pro Salary Cap To Date	28 998 927 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	22 491 313 $
Farm Estimated Season Revenue	1 347 019 $
Pro Remaining Season Days	54
Pro Expenses Per Days	830 338 $
Pro Estimated Expenses	44 838 252 $
Farm Remaining Season Days	54
Farm Expenses Per Days	34 382 $
Farm Estimated Expenses	1 856 628 $
Estimated Season Expenses	46 694 880 $
Season Salary Cap	73 400 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	599 900 $
Estimate Over Minimum Salary Cap of 0 $	73 400 100 $
Current Bank Account	42 836 514 $
Projected Bank Account	19 979 966 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (3)
Taylor Hall	8 000 000 $ (2)
John Gibson	7 650 000 $ (2)
Tyson Barrie	7 500 000 $ (4)
Duncan Keith	7 000 000 $ (2)
Niklas Hjalmarsson	5 050 000 $ (1)
Max Domi	5 000 000 $ (3)
Bo Horvat	5 000 000 $ (2)
Sean Couturier	5 000 000 $ (1)
Pius Suter	2 650 000 $ (2)
Patrick Maroon	1 800 000 $ (1)
Ryan Carpenter	1 400 000 $ (1)
Andreas Soderberg	1 000 000 $ (3)
Brian Dumoulin	900 100 $ (1)
Jake DeBrusk	900 000 $ (1)
Ethan Bear	900 000 $ (2)
Artturi Lehkonen	900 000 $ (1)
Jack Roslovic	900 000 $ (2)
Kyle Beach	750 000 $ (1)
Jack Lafontaine	750 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 13 : 73 400 100 $
Year 14 : 56 700 000 $
Year 15 : 24 600 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 73 400 100 $
Year 14 : 56 700 000 $
Year 15 : 24 600 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 400 100 $
Year 14 : 56 700 000 $
Year 15 : 24 600 000 $
Year 16 : 7 500 000 $

Farm Players Salaries
Dominik Kubalik	250 000 $ (3)
Sean Kuraly	210 000 $ (2)
Andrej Sustr	190 000 $ (2)
Jakub Jerabek	170 000 $ (2)
Griffin Reinhart	140 000 $ (2)
Maxim Shalunov	110 000 $ (1)
Fredrik Pettersson-Wentzel	110 000 $ (2)
Michael Hutchinson	100 000 $ (1)
Mat Clark	100 000 $ (2)
Dayton Rasmussen	90 000 $ (2)
Ville Pokka	90 000 $ (3)
Matthew Highmore	90 000 $ (1)
Ville Husso	90 000 $ (2)
Steven Shipley	90 000 $ (3)
Adam Samuelsson	85 000 $ (3)
Jordan Martinook	80 000 $ (1)
Dominik Volek	75 000 $ (1)
Beau Starrett	75 000 $ (1)
Tobias Eder	75 000 $ (1)
Peter Hrehorcak	75 000 $ (1)
Michael Pastujov	75 000 $ (3)
Eric Florchuk	75 000 $ (2)
Maxim Golod	75 000 $ (2)
Andrei Svetlakov	75 000 $ (3)
Peter Stratis	75 000 $ (3)
Tim Wahlgren	75 000 $ (3)
Tyler Tucker	75 000 $ (2)
Jamie Arniel	70 000 $ (1)
Gregg Sutch	70 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 13 : 2 960 000 $
Year 14 : 2 140 000 $
Year 15 : 815 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 960 000 $
Year 14 : 2 140 000 $
Year 15 : 815 000 $
Year 16 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - 85 $ - 7 775 - 97,19%
Level 2:	6000 - 50 $ - 5 345 - 89,09%
Level 3:	2000 - 21 $ - 2 000 - 100,00%
Level 4:	4000 - 14 $ - 4 000 - 100,00%
Luxury :	1000 - 175 $ - 863 - 86,27%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 28 $ - 1 964 - 98,21%
Farm Level 2:	1000 - 11 $ - 996 - 99,57%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 983 - 95,16%
Average Income per Game	1 647 944 $
Year to Date Revenue	14 831 495 $
Farm
Home Games Left	12
Average Attendance - %	2 960 - 98,66%
Average Income per Game	95 624 $
Year to Date Revenue	860 614 $
Expense
Pro Players Total Salaries	69 750 100 $
Farm Players Total Salaries	2 335 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 907 342 $
Farm Year To Date Expenses	1 093 146 $
Pro Salary Cap To Date	26 710 712 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 775 327 $
Farm Estimated Season Revenue	1 147 485 $
Pro Remaining Season Days	54
Pro Expenses Per Days	789 327 $
Pro Estimated Expenses	42 623 658 $
Farm Remaining Season Days	54
Farm Expenses Per Days	27 360 $
Farm Estimated Expenses	1 477 440 $
Estimated Season Expenses	44 101 098 $
Season Salary Cap	69 750 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	4 249 900 $
Estimate Over Minimum Salary Cap of 0 $	69 750 100 $
Current Bank Account	45 832 337 $
Projected Bank Account	22 654 051 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (2)
Evgeny Kuznetsov	7 000 000 $ (3)
Yanni Gourde	7 000 000 $ (4)
Alexander Edler	4 650 000 $ (2)
Dougie Hamilton	4 500 000 $ (1)
Kevin Fiala	4 500 000 $ (4)
Robert Hagg	4 150 000 $ (2)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (1)
Sami Vatanen (Out of Payroll)	3 800 000 $ (1)
Jared McCann	3 650 000 $ (2)
Hampus Lindholm	3 650 000 $ (2)
Cedric Paquette	3 150 000 $ (2)
Pavel Francouz	2 000 000 $ (2)
Brian Gibbons	1 900 000 $ (3)
Ryan Hartman	1 800 000 $ (1)
Joakim Nordstrom	1 800 000 $ (1)
Fredrik Claesson	1 800 000 $ (1)
Jordan Binnington	1 500 000 $ (1)
Jordan Szwarz	1 500 000 $ (3)
Alan Quine	1 200 000 $ (1)
Dillon Fournier	1 100 000 $ (1)
Dustin Brown	900 100 $ (1)
Jayce Hawryluk (Out of Payroll)	900 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 13 : 74 450 100 $
Year 14 : 52 050 000 $
Year 15 : 21 900 000 $
Year 16 : 11 500 000 $
Salary Average Commitment
Year 13 : 74 450 100 $
Year 14 : 52 050 000 $
Year 15 : 21 900 000 $
Year 16 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 450 100 $
Year 14 : 52 050 000 $
Year 15 : 21 900 000 $
Year 16 : 11 500 000 $

Farm Players Salaries
Jujhar Khaira	175 000 $ (1)
Jaroslav Janus	150 000 $ (2)
Sven Andrighetto	120 000 $ (1)
David Fisher	110 000 $ (1)
Gabriel Bourque	100 000 $ (1)
Taro Hirose	90 000 $ (3)
Brian Ferlin	90 000 $ (1)
Gavin Bayreuther	90 000 $ (3)
Jacob Middleton	90 000 $ (2)
Robert Baillargeon	90 000 $ (2)
Cody Almond	90 000 $ (1)
Frederick Gaudreau	90 000 $ (1)
Allen York	90 000 $ (1)
Raphael Bussieres	80 000 $ (2)
Marek Tvrdon	80 000 $ (2)
Eddie Lack	80 000 $ (1)
Henri Ikonen	80 000 $ (3)
Glenn Gawdin	75 000 $ (3)
Dennis Yan	75 000 $ (3)
Gustav Bouramman	75 000 $ (3)
Nikolai Glukhov	75 000 $ (1)
Matthew Spencer	75 000 $ (3)
Justin Bailey	75 000 $ (2)
Kevin Roy	65 000 $ (1)
Kevin Lynch	65 000 $ (1)
Dakota Mermis	60 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 13 : 2 335 000 $
Year 14 : 1 125 000 $
Year 15 : 560 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 335 000 $
Year 14 : 1 125 000 $
Year 15 : 560 000 $
Year 16 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - 90 $ - 6 196 - 77,45%
Level 2:	6000 - 55 $ - 5 402 - 90,04%
Level 3:	3000 - 30 $ - 2 406 - 80,20%
Level 4:	5000 - 20 $ - 4 201 - 84,02%
Luxury :	1500 - 115 $ - 1 143 - 76,17%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 574 - 78,69%
Farm Level 2:	1000 - 15 $ - 940 - 94,00%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 348 - 82,33%
Average Income per Game	1 599 307 $
Year to Date Revenue	14 393 764 $
Farm
Home Games Left	12
Average Attendance - %	2 514 - 83,79%
Average Income per Game	100 314 $
Year to Date Revenue	902 829 $
Expense
Pro Players Total Salaries	71 950 100 $
Farm Players Total Salaries	2 791 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 387 677 $
Farm Year To Date Expenses	1 253 136 $
Pro Salary Cap To Date	28 191 048 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 191 685 $
Farm Estimated Season Revenue	1 203 772 $
Pro Remaining Season Days	54
Pro Expenses Per Days	814 046 $
Pro Estimated Expenses	43 958 484 $
Farm Remaining Season Days	54
Farm Expenses Per Days	32 483 $
Farm Estimated Expenses	1 754 082 $
Estimated Season Expenses	45 712 566 $
Season Salary Cap	71 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	2 049 900 $
Estimate Over Minimum Salary Cap of 0 $	71 950 100 $
Current Bank Account	50 941 386 $
Projected Bank Account	25 624 277 $

Pro Players Salaries
Carey Price (Out of Payroll)	9 250 000 $ (4)
Tyler Seguin	9 000 000 $ (1)
Nathan MacKinnon	8 650 000 $ (2)
Rick Nash	8 250 000 $ (2)
David Pastrnak	8 000 000 $ (4)
John Carlson	6 500 000 $ (2)
Ryan Kesler	5 500 000 $ (2)
Will Butcher	4 150 000 $ (2)
Mackenzie Weegar	1 750 000 $ (1)
Ethan Werek	1 400 000 $ (2)
Antti Suomela	1 100 000 $ (2)
Chris Terry	1 100 000 $ (1)
Michael Houser	1 000 000 $ (1)
Joe Pavelski	900 100 $ (1)
Jakub Vrana	900 000 $ (1)
Cale Makar	900 000 $ (2)
Haydn Fleury	900 000 $ (2)
Alex Tuch	900 000 $ (1)
Kirill Kaprizov	900 000 $ (3)
Noah Hanifin	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 71 950 100 $
Year 14 : 55 500 000 $
Year 15 : 18 150 000 $
Year 16 : 17 250 000 $
Salary Average Commitment
Year 13 : 71 950 100 $
Year 14 : 55 500 000 $
Year 15 : 18 150 000 $
Year 16 : 17 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 950 100 $
Year 14 : 55 500 000 $
Year 15 : 18 150 000 $
Year 16 : 17 250 000 $

Farm Players Salaries
Brendan Gaunce	210 000 $ (2)
Brock Beukeboom	170 000 $ (3)
Nathan Gerbe	140 000 $ (1)
Duncan Siemens (Out of Payroll)	140 000 $ (2)
Bobby Sanguinetti	140 000 $ (1)
Carl Dahlstrom	140 000 $ (2)
Jakob Lilja	110 000 $ (2)
Anton Rodin	110 000 $ (2)
Roman Horak	110 000 $ (2)
Anton Lander (Out of Payroll)	110 000 $ (2)
Mattias Tedenby	110 000 $ (1)
Dustin Boyd	110 000 $ (1)
Matt Frattin	110 000 $ (2)
Cody Goloubef	100 000 $ (1)
Jori Lehtera	91 000 $ (1)
Rasmus Asplund	90 000 $ (3)
Adam Erne	90 000 $ (1)
Jason Kasdorf	90 000 $ (2)
Carter Verhaeghe	90 000 $ (2)
Sonny Milano (Out of Payroll)	90 000 $ (2)
Libor Hajek	90 000 $ (3)
Lukas Kaspar	90 000 $ (1)
Andreas Borgman	75 000 $ (1)
Rushan Rafikov	75 000 $ (1)
Gage Ausmus	75 000 $ (1)
Vyacheslav Leshchenko	75 000 $ (1)
Sergey Tolchinsky	75 000 $ (1)
Dmitri Yudin	75 000 $ (2)
Ryan Macinnis	75 000 $ (1)
Mason McDonald	75 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 13 : 3 131 000 $
Year 14 : 1 810 000 $
Year 15 : 425 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 131 000 $
Year 14 : 1 810 000 $
Year 15 : 425 000 $
Year 16 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - 90 $ - 6 176 - 77,20%
Level 2:	6000 - 55 $ - 5 443 - 90,71%
Level 3:	3000 - 35 $ - 1 877 - 62,56%
Level 4:	4000 - 20 $ - 3 932 - 98,29%
Luxury :	1500 - 170 $ - 864 - 57,58%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 1 575 - 78,76%
Farm Level 2:	1000 - 25 $ - 519 - 51,87%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 291 - 81,29%
Average Income per Game	1 601 679 $
Year to Date Revenue	14 415 114 $
Farm
Home Games Left	12
Average Attendance - %	2 094 - 69,80%
Average Income per Game	98 744 $
Year to Date Revenue	888 699 $
Expense
Pro Players Total Salaries	72 250 100 $
Farm Players Total Salaries	4 005 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 568 582 $
Farm Year To Date Expenses	1 651 569 $
Pro Salary Cap To Date	28 371 952 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 220 152 $
Farm Estimated Season Revenue	1 184 932 $
Pro Remaining Season Days	54
Pro Expenses Per Days	817 417 $
Pro Estimated Expenses	44 140 518 $
Farm Remaining Season Days	54
Farm Expenses Per Days	46 124 $
Farm Estimated Expenses	2 490 696 $
Estimated Season Expenses	46 631 214 $
Season Salary Cap	72 250 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 749 900 $
Estimate Over Minimum Salary Cap of 0 $	72 250 100 $
Current Bank Account	90 892 090 $
Projected Bank Account	64 665 960 $

Pro Players Salaries
Alexander Semin	7 500 000 $ (2)
Ryan Strome	7 000 000 $ (4)
Sergei Bobrovsky	7 000 000 $ (3)
Kyle Turris	5 500 000 $ (1)
Evander Kane	5 000 000 $ (3)
Anders Lee	5 000 000 $ (3)
Boone Jenner	4 500 000 $ (3)
Jake Gardiner	4 500 000 $ (2)
Xavier Ouellet	3 150 000 $ (2)
Joel Armia	3 000 000 $ (3)
Simon Despres	2 650 000 $ (2)
Martin Marincin	2 650 000 $ (2)
Jesper Fast	2 650 000 $ (2)
Tim Schaller	2 500 000 $ (2)
J.T. Brown	1 900 000 $ (3)
Dale Weise	1 850 000 $ (2)
Teddy Blueger	1 800 000 $ (1)
Brenden Dillon	1 700 000 $ (2)
Anders Lindback	1 500 000 $ (1)
Ben Chiarot	900 100 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 72 250 100 $
Year 14 : 62 550 000 $
Year 15 : 33 400 000 $
Year 16 : 7 000 000 $
Salary Average Commitment
Year 13 : 72 250 100 $
Year 14 : 62 550 000 $
Year 15 : 33 400 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 250 100 $
Year 14 : 62 550 000 $
Year 15 : 33 400 000 $
Year 16 : 7 000 000 $

Farm Players Salaries
Miikka Salomaki	265 000 $ (1)
Klas Dahlbeck	250 000 $ (3)
Vladimir Sobotka (Out of Payroll)	212 500 $ (3)
Jesse Joensuu	210 000 $ (3)
Jeff Glass	175 000 $ (3)
Jordan Caron	175 000 $ (3)
Oscar Moller	175 000 $ (3)
Raphael Diaz	172 500 $ (3)
Alexei Marchenko	170 000 $ (3)
Alexander Urbom	170 000 $ (2)
Spencer Machacek	165 000 $ (1)
Keith Kinkaid	165 000 $ (2)
James Sheppard	155 000 $ (1)
Thomas Larkin	150 000 $ (2)
Ludvig Rensfeldt	150 000 $ (3)
Kirill Lyamin	115 000 $ (2)
Cody McLeod	115 000 $ (3)
Ben Smith	110 000 $ (1)
Tyler Pitlick	110 000 $ (2)
Marek Viedensky	100 000 $ (2)
Anthony Peluso	97 500 $ (3)
Chet Pickard	95 000 $ (3)
Zach Whitecloud	90 000 $ (1)
Yann Sauve	90 000 $ (3)
Philip McRae	90 000 $ (1)
Erik Karlsson (foward)	75 000 $ (1)
Dexter Dancs	75 000 $ (1)
Daniel Audette	75 000 $ (2)
Henrik Samuelsson	75 000 $ (3)
Brett Lernout	75 000 $ (2)
Brett Bulmer	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 4 217 500 $
Year 14 : 3 122 500 $
Year 15 : 2 162 500 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 4 217 500 $
Year 14 : 3 122 500 $
Year 15 : 2 162 500 $
Year 16 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - 92 $ - 6 177 - 77,22%
Level 2:	6000 - 57 $ - 4 363 - 72,72%
Level 3:	3000 - 26 $ - 2 512 - 83,74%
Level 4:	5000 - 21 $ - 4 143 - 82,85%
Luxury :	1500 - 133 $ - 1 108 - 73,87%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 38 $ - 1 426 - 71,29%
Farm Level 2:	1000 - 17 $ - 773 - 77,34%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 304 - 77,89%
Average Income per Game	1 563 384 $
Year to Date Revenue	14 070 458 $
Farm
Home Games Left	13
Average Attendance - %	2 199 - 73,30%
Average Income per Game	97 623 $
Year to Date Revenue	780 980 $
Expense
Pro Players Total Salaries	72 150 100 $
Farm Players Total Salaries	2 475 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 419 694 $
Farm Year To Date Expenses	1 081 744 $
Pro Salary Cap To Date	28 223 064 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 760 611 $
Farm Estimated Season Revenue	1 269 092 $
Pro Remaining Season Days	54
Pro Expenses Per Days	816 293 $
Pro Estimated Expenses	44 079 822 $
Farm Remaining Season Days	54
Farm Expenses Per Days	28 933 $
Farm Estimated Expenses	1 562 382 $
Estimated Season Expenses	45 642 204 $
Season Salary Cap	72 150 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 849 900 $
Estimate Over Minimum Salary Cap of 0 $	72 150 100 $
Current Bank Account	28 636 489 $
Projected Bank Account	3 023 988 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (4)
Jack Eichel	9 000 000 $ (3)
P.K. Subban	8 000 000 $ (3)
Brayden Schenn	6 500 000 $ (3)
Tyler Toffoli	6 000 000 $ (5)
Logan Couture	6 000 000 $ (2)
Adam Larsson	5 150 000 $ (1)
Carson Soucy	3 000 000 $ (3)
Nick Jensen	2 850 000 $ (1)
Jay Beagle	2 700 000 $ (1)
Matt Mahalak	2 650 000 $ (2)
Maxim Trunev	2 650 000 $ (1)
Victor Rask	1 800 000 $ (1)
Artur Gavrus	1 100 000 $ (1)
Kris Russell	900 100 $ (1)
Andrew Mangiapane	900 000 $ (1)
Boo Nieves	900 000 $ (1)
Marcus Pettersson	900 000 $ (1)
Mackenzie Blackwood	900 000 $ (2)
Peter Cehlarik	750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 13 : 72 150 100 $
Year 14 : 52 300 000 $
Year 15 : 42 000 000 $
Year 16 : 15 500 000 $
Salary Average Commitment
Year 13 : 72 150 100 $
Year 14 : 52 300 000 $
Year 15 : 42 000 000 $
Year 16 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 150 100 $
Year 14 : 52 300 000 $
Year 15 : 42 000 000 $
Year 16 : 15 500 000 $

Farm Players Salaries
Johan Sundstrom	170 000 $ (3)
Austin Madaisky (Out of Payroll)	170 000 $ (3)
Kristopher Foucault	150 000 $ (2)
Martin Ouellette	150 000 $ (3)
Philip Lane	150 000 $ (3)
Jonathon Blum (Out of Payroll)	120 000 $ (1)
Colby Robak	110 000 $ (1)
Jakub Klepis	110 000 $ (2)
Max Nicastro	100 000 $ (1)
James Wright	100 000 $ (1)
Dillon Donnelly	100 000 $ (2)
Joachim Nermark	90 000 $ (1)
Alexandre R. Picard	90 000 $ (1)
John Quenneville	90 000 $ (2)
Tom Gilbert	90 000 $ (1)
Sebastian Aho (DEF)	90 000 $ (2)
Barry Brust	90 000 $ (2)
Nicolas Kerdiles	80 000 $ (1)
Patrick Russell	80 000 $ (1)
Austen Brassard	80 000 $ (1)
Max Gardiner	75 000 $ (3)
Julien Nantel	75 000 $ (3)
Luke Philp	75 000 $ (2)
Tye McGinn	70 000 $ (1)
Olivier Archambault	70 000 $ (1)
Samuel Kurker	65 000 $ (2)
Sebastian Collberg	65 000 $ (2)
Jake Paterson	60 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 13 : 2 765 000 $
Year 14 : 1 685 000 $
Year 15 : 790 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 765 000 $
Year 14 : 1 685 000 $
Year 15 : 790 000 $
Year 16 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - 70 $ - 7 863 - 98,29%
Level 2:	6000 - 50 $ - 5 403 - 90,04%
Level 3:	3000 - 30 $ - 2 326 - 77,54%
Level 4:	5000 - 10 $ - 4 825 - 96,51%
Luxury :	1000 - 90 $ - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 20 $ - 1 995 - 99,76%
Farm Level 2:	1000 - 7 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	21 417 - 93,12%
Average Income per Game	1 440 038 $
Year to Date Revenue	12 960 346 $
Farm
Home Games Left	12
Average Attendance - %	2 995 - 99,84%
Average Income per Game	68 008 $
Year to Date Revenue	612 074 $
Expense
Pro Players Total Salaries	73 950 100 $
Farm Players Total Salaries	3 085 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 325 883 $
Farm Year To Date Expenses	1 279 221 $
Pro Salary Cap To Date	29 129 253 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 280 461 $
Farm Estimated Season Revenue	816 099 $
Pro Remaining Season Days	54
Pro Expenses Per Days	836 518 $
Pro Estimated Expenses	45 171 972 $
Farm Remaining Season Days	54
Farm Expenses Per Days	35 787 $
Farm Estimated Expenses	1 932 498 $
Estimated Season Expenses	47 104 470 $
Season Salary Cap	73 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	49 900 $
Estimate Over Minimum Salary Cap of 0 $	73 950 100 $
Current Bank Account	64 249 999 $
Projected Bank Account	35 242 089 $

Pro Players Salaries
Jonathan Toews	9 250 000 $ (2)
Shea Weber	8 500 000 $ (4)
Artemi Panarin	8 500 000 $ (4)
Martin Havlat	7 900 000 $ (1)
T.J. Oshie	7 500 000 $ (3)
John Klingberg	6 000 000 $ (3)
Frederik Andersen	5 800 000 $ (1)
Jason Zucker	4 150 000 $ (2)
Esa Lindell	3 650 000 $ (2)
Matt Benning	2 300 000 $ (1)
Victor Antipin	1 800 000 $ (1)
David Rittich	1 800 000 $ (1)
John Moore	900 100 $ (1)
Anthony Beauvillier	900 000 $ (2)
Dustin Jeffrey	900 000 $ (3)
Nick Ritchie	900 000 $ (1)
Anthony Cirelli	900 000 $ (1)
Andreas Johnsson	900 000 $ (1)
Carter Ashton	800 000 $ (2)
Robin Kovacs	600 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 73 950 100 $
Year 14 : 50 150 000 $
Year 15 : 31 400 000 $
Year 16 : 17 000 000 $
Salary Average Commitment
Year 13 : 73 950 100 $
Year 14 : 50 150 000 $
Year 15 : 31 400 000 $
Year 16 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 950 100 $
Year 14 : 50 150 000 $
Year 15 : 31 400 000 $
Year 16 : 17 000 000 $

Farm Players Salaries
Pierre Engvall	210 000 $ (2)
Jordan Nolan	165 000 $ (1)
Kyle Chipchura	150 000 $ (1)
Edward Pasquale	150 000 $ (1)
Zach Hamill	145 000 $ (1)
Trevor Moore	140 000 $ (2)
Harri Sateri	140 000 $ (1)
Christopher DiDomenico	130 000 $ (1)
Jeremy Smith	110 000 $ (2)
Jyrki Jokipakka	110 000 $ (1)
Jesper Pettersson	110 000 $ (2)
Corban Knight	100 000 $ (2)
Julien Pelletier	95 000 $ (1)
Justin Sefton	90 000 $ (2)
Carsen Twarynski	90 000 $ (2)
Lucas Carlsson (Out of Payroll)	90 000 $ (3)
Eric Comrie	90 000 $ (2)
Matia Marcantuoni	80 000 $ (1)
David Musil	80 000 $ (1)
Dylan Blujus	80 000 $ (1)
Dylan Sadowy	80 000 $ (3)
Oliver Okuliar	75 000 $ (3)
Brad Morrison	75 000 $ (3)
Xavier Simoneau	75 000 $ (3)
Blake Speers	75 000 $ (1)
Chris Bigras	75 000 $ (1)
Guillaume Brisebois	75 000 $ (3)
Maxim Letunov	75 000 $ (2)
Alexander Dergachyov	75 000 $ (2)
Dante Salituro	70 000 $ (2)
Tanner Richard	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 3 175 000 $
Year 14 : 1 630 000 $
Year 15 : 470 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 175 000 $
Year 14 : 1 630 000 $
Year 15 : 470 000 $
Year 16 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - 100 $ - 5 567 - 79,53%
Level 2:	5000 - 60 $ - 4 313 - 86,27%
Level 3:	2000 - 35 $ - 1 822 - 91,08%
Level 4:	4000 - 20 $ - 3 956 - 98,89%
Luxury :	1000 - 200 $ - 741 - 74,14%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 547 - 77,35%
Farm Level 2:	1000 - 15 $ - 985 - 98,46%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	16 400 - 86,31%
Average Income per Game	1 549 378 $
Year to Date Revenue	13 944 406 $
Farm
Home Games Left	13
Average Attendance - %	2 532 - 84,39%
Average Income per Game	99 926 $
Year to Date Revenue	799 406 $
Expense
Pro Players Total Salaries	72 850 100 $
Farm Players Total Salaries	2 285 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 851 148 $
Farm Year To Date Expenses	894 894 $
Pro Salary Cap To Date	28 654 518 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 592 541 $
Farm Estimated Season Revenue	1 299 035 $
Pro Remaining Season Days	54
Pro Expenses Per Days	824 158 $
Pro Estimated Expenses	44 504 532 $
Farm Remaining Season Days	54
Farm Expenses Per Days	26 798 $
Farm Estimated Expenses	1 447 092 $
Estimated Season Expenses	45 951 624 $
Season Salary Cap	72 850 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 149 900 $
Estimate Over Minimum Salary Cap of 0 $	72 850 100 $
Current Bank Account	70 587 720 $
Projected Bank Account	44 527 672 $

Pro Players Salaries
Leon Draisaitl	8 000 000 $ (1)
Steve Mason	7 500 000 $ (4)
Ryan Ellis	6 500 000 $ (2)
TJ Brodie	6 000 000 $ (3)
Tyler Ennis	5 500 000 $ (2)
Zach Bogosian	5 500 000 $ (2)
Nick Bonino	5 000 000 $ (1)
Conor Sheary	4 150 000 $ (1)
Ryan Graves	4 000 000 $ (3)
Tobias Rieder	2 650 000 $ (2)
Mark Jankowski	2 650 000 $ (2)
Jordan Oesterle	2 650 000 $ (2)
Aaron Dell	2 650 000 $ (1)
Anthony Duclair	2 500 000 $ (1)
Melker Karlsson	2 500 000 $ (1)
Josh Archibald	1 500 000 $ (1)
Alex Killorn	900 100 $ (1)
Andrei Svechnikov	900 000 $ (2)
Jason Dickinson	900 000 $ (2)
Mirco Mueller	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 72 850 100 $
Year 14 : 44 750 000 $
Year 15 : 17 500 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 72 850 100 $
Year 14 : 44 750 000 $
Year 15 : 17 500 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 850 100 $
Year 14 : 44 750 000 $
Year 15 : 17 500 000 $
Year 16 : 7 500 000 $

Farm Players Salaries
Brendan Woods	150 000 $ (3)
Scott Darling	150 000 $ (1)
Nigel Dawes	140 000 $ (1)
Jonas Hiller	140 000 $ (1)
Damien Brunner	140 000 $ (1)
Joe Morrow	110 000 $ (1)
Dennis Gilbert	100 000 $ (3)
Aaron Ness	100 000 $ (3)
Timo Pielmeier	100 000 $ (2)
Daniel Rahimi	100 000 $ (3)
Dennis Rasmussen (Out of Payroll)	90 000 $ (1)
Slater Koekkoek	90 000 $ (1)
Ivan Telegin	90 000 $ (3)
Niclas Bergfors	80 000 $ (2)
Joey Leach	80 000 $ (2)
Artem Artemov	75 000 $ (3)
Miles Gendron	75 000 $ (2)
Connor Chatham	75 000 $ (2)
Emile Poirier	75 000 $ (1)
Sergey Zborovskiy	75 000 $ (3)
Henrik Bjorklund	70 000 $ (1)
Matej Stransky	70 000 $ (2)
Milan Kytnar	70 000 $ (2)
Samuel Fejes	65 000 $ (2)
Emil Lundberg	65 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 13 : 2 375 000 $
Year 14 : 1 370 000 $
Year 15 : 690 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 375 000 $
Year 14 : 1 370 000 $
Year 15 : 690 000 $
Year 16 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - 90 $ - 6 404 - 80,05%
Level 2:	5000 - 50 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 1 880 - 94,01%
Level 4:	4000 - 20 $ - 3 975 - 99,38%
Luxury :	1000 - 140 $ - 996 - 99,63%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 188 - 59,42%
Farm Level 2:	1000 - 20 $ - 638 - 63,78%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	18 256 - 91,28%
Average Income per Game	1 555 659 $
Year to Date Revenue	12 445 272 $
Farm
Home Games Left	13
Average Attendance - %	1 826 - 60,87%
Average Income per Game	96 036 $
Year to Date Revenue	768 290 $
Expense
Pro Players Total Salaries	68 300 100 $
Farm Players Total Salaries	2 535 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 560 717 $
Farm Year To Date Expenses	972 419 $
Pro Salary Cap To Date	28 364 087 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 223 567 $
Farm Estimated Season Revenue	1 248 471 $
Pro Remaining Season Days	54
Pro Expenses Per Days	773 035 $
Pro Estimated Expenses	41 743 890 $
Farm Remaining Season Days	54
Farm Expenses Per Days	29 607 $
Farm Estimated Expenses	1 598 778 $
Estimated Season Expenses	43 342 668 $
Season Salary Cap	68 300 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	5 699 900 $
Estimate Over Minimum Salary Cap of 0 $	68 300 100 $
Current Bank Account	20 374 901 $
Projected Bank Account	(1 495 729 $)

Pro Players Salaries
Gabriel Landeskog	8 500 000 $ (5)
Jordan Staal	6 500 000 $ (2)
Jonathan Marchessault	6 500 000 $ (3)
Petr Mrazek	6 250 000 $ (4)
Kyle Okposo	6 150 000 $ (1)
Jeff Petry (Out of Payroll)	5 500 000 $ (3)
Bryan Rust	4 500 000 $ (4)
Mike Hoffman	4 500 000 $ (3)
Tyler Bozak	3 800 000 $ (1)
Dmitri Orlov	3 650 000 $ (2)
Justin Holl	3 150 000 $ (2)
Philippe Myers	3 150 000 $ (2)
Dylan DeMelo	2 850 000 $ (1)
Pierre-Edouard Bellemare	2 500 000 $ (1)
Vinnie Hinostroza	1 800 000 $ (1)
Cam Talbot	900 100 $ (1)
Ryan Tesink	900 000 $ (1)
Mario Ferraro	900 000 $ (3)
Sam Bennett (Out of Payroll)	900 000 $ (1)
Daniel Sprong	900 000 $ (3)
Joshua Norris	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 13 : 74 700 100 $
Year 14 : 54 900 000 $
Year 15 : 38 450 000 $
Year 16 : 19 250 000 $
Salary Average Commitment
Year 13 : 74 700 100 $
Year 14 : 54 900 000 $
Year 15 : 38 450 000 $
Year 16 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 700 100 $
Year 14 : 54 900 000 $
Year 15 : 38 450 000 $
Year 16 : 19 250 000 $

Farm Players Salaries
Oscar Lindberg	180 000 $ (3)
Laurent Brossoit	170 000 $ (3)
Hunter Shinkaruk (Out of Payroll)	150 000 $ (3)
Daniel Carr	150 000 $ (3)
David Desharnais	140 000 $ (2)
Linus Omark	110 000 $ (2)
Sam Brittain	110 000 $ (1)
Mathieu Brodeur	100 000 $ (1)
Richard Nedomlel	100 000 $ (3)
Alex Grant	100 000 $ (3)
Juraj Mikus	100 000 $ (3)
Ryan Button	90 000 $ (2)
Peter Andersson	90 000 $ (2)
Dick Axelsson	90 000 $ (1)
Andrey Pedan	90 000 $ (1)
Alexandre Picard	90 000 $ (1)
Michael Paliotta	90 000 $ (2)
Marcel Goc	80 000 $ (1)
Linus Arnesson	80 000 $ (3)
Eric Knodel	80 000 $ (1)
Oscar Dansk	75 000 $ (1)
Daniel Moynihan	75 000 $ (2)
Bobby Butler	70 000 $ (1)
Corey Cowick	70 000 $ (1)
Kirill Kabanov	70 000 $ (1)
Albert Yarullin	70 000 $ (1)
Francis Beauvillier	65 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 13 : 2 685 000 $
Year 14 : 1 690 000 $
Year 15 : 1 030 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 685 000 $
Year 14 : 1 690 000 $
Year 15 : 1 030 000 $
Year 16 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - 79 $ - 7 500 - 93,75%
Level 2:	5000 - 57 $ - 5 000 - 100,00%
Level 3:	2000 - 32 $ - 1 823 - 91,13%
Level 4:	4000 - 20 $ - 3 896 - 97,41%
Luxury :	1000 - 167 $ - 982 - 98,15%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 29 $ - 1 921 - 96,03%
Farm Level 2:	1000 - 12 $ - 966 - 96,59%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	19 201 - 96,00%
Average Income per Game	1 636 951 $
Year to Date Revenue	13 095 608 $
Farm
Home Games Left	12
Average Attendance - %	2 887 - 96,22%
Average Income per Game	97 714 $
Year to Date Revenue	879 430 $
Expense
Pro Players Total Salaries	67 350 100 $
Farm Players Total Salaries	2 645 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 333 190 $
Farm Year To Date Expenses	1 072 976 $
Pro Salary Cap To Date	27 136 561 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 280 363 $
Farm Estimated Season Revenue	1 172 573 $
Pro Remaining Season Days	54
Pro Expenses Per Days	762 361 $
Pro Estimated Expenses	41 167 494 $
Farm Remaining Season Days	54
Farm Expenses Per Days	30 843 $
Farm Estimated Expenses	1 665 522 $
Estimated Season Expenses	42 833 016 $
Season Salary Cap	67 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	6 649 900 $
Estimate Over Minimum Salary Cap of 0 $	67 350 100 $
Current Bank Account	38 713 886 $
Projected Bank Account	18 333 806 $

Pro Players Salaries
Corey Perry	9 500 000 $ (4)
Zach Parise	9 250 000 $ (2)
Oliver Ekman Larsson	6 250 000 $ (1)
Elias Lindholm	6 000 000 $ (3)
Jake Allen	5 500 000 $ (3)
Alexander Wennberg	4 500 000 $ (3)
Michael Del Zotto (Out of Payroll)	4 000 000 $ (2)
Neal Pionk	4 000 000 $ (3)
Nick Holden	2 800 000 $ (1)
Victor Olofsson	2 650 000 $ (2)
Miles Wood	2 650 000 $ (2)
Josh Anderson	2 650 000 $ (2)
Nathan Beaulieu	2 300 000 $ (1)
Radim Simek	1 800 000 $ (1)
Johan Larsson	1 800 000 $ (1)
Matt Bartkowski	1 700 000 $ (1)
Mike Smith	900 100 $ (1)
Conor Garland	900 000 $ (1)
Tomas Surovy	800 000 $ (1)
Tomas Hyka	700 000 $ (1)
Ryan Martindale	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 71 350 100 $
Year 14 : 50 700 000 $
Year 15 : 29 500 000 $
Year 16 : 9 500 000 $
Salary Average Commitment
Year 13 : 71 350 100 $
Year 14 : 50 700 000 $
Year 15 : 29 500 000 $
Year 16 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 350 100 $
Year 14 : 50 700 000 $
Year 15 : 29 500 000 $
Year 16 : 9 500 000 $

Farm Players Salaries
Chris Driedger	210 000 $ (2)
Beau Bennett	175 000 $ (2)
Teemu Pulkkinen	140 000 $ (2)
Seth Helgeson	140 000 $ (1)
Adam Polasek	125 000 $ (1)
Brad Malone	110 000 $ (1)
Jeremy Morin	100 000 $ (2)
Linden Rowat	90 000 $ (1)
Myles Bell	90 000 $ (2)
Mark Alt	90 000 $ (1)
Nick Ebert	90 000 $ (2)
Christoffer Ehn	90 000 $ (1)
Rostislav Olesz	90 000 $ (1)
Michael McCarron	90 000 $ (1)
Nic Petan	90 000 $ (1)
Derek Rodwell (Out of Payroll)	80 000 $ (2)
Michael Downing	80 000 $ (1)
Chase de Leo	75 000 $ (1)
Jack Dougherty	75 000 $ (2)
Nick Magyar	75 000 $ (1)
Deven Sideroff	75 000 $ (2)
Julius Honka	75 000 $ (2)
Samuel Noreau	75 000 $ (1)
Edwin Minney	75 000 $ (1)
Zac Larraza	70 000 $ (1)
Patrick McNally	70 000 $ (1)
Nick Petersen	65 000 $ (1)
Travis Ewanyk	60 000 $ (1)
Brandon Hynes	55 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 13 : 2 725 000 $
Year 14 : 1 110 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 725 000 $
Year 14 : 1 110 000 $
Year 15 : 0 $
Year 16 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 95 $ - 5 821 - 72,77%
Level 2:	5000 - 60 $ - 4 160 - 83,20%
Level 3:	2000 - 40 $ - 1 601 - 80,04%
Level 4:	4000 - 25 $ - 2 848 - 71,19%
Luxury :	1000 - 185 $ - 759 - 75,86%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 527 - 76,35%
Farm Level 2:	1000 - 15 $ - 950 - 94,99%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	15 189 - 75,94%
Average Income per Game	1 509 489 $
Year to Date Revenue	13 585 404 $
Farm
Home Games Left	12
Average Attendance - %	2 477 - 82,56%
Average Income per Game	98 155 $
Year to Date Revenue	883 399 $
Expense
Pro Players Total Salaries	69 700 100 $
Farm Players Total Salaries	2 675 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 601 162 $
Farm Year To Date Expenses	1 096 684 $
Pro Salary Cap To Date	27 404 532 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 113 872 $
Farm Estimated Season Revenue	1 177 865 $
Pro Remaining Season Days	54
Pro Expenses Per Days	788 765 $
Pro Estimated Expenses	42 593 310 $
Farm Remaining Season Days	54
Farm Expenses Per Days	31 180 $
Farm Estimated Expenses	1 683 720 $
Estimated Season Expenses	44 277 030 $
Season Salary Cap	69 700 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	4 299 900 $
Estimate Over Minimum Salary Cap of 0 $	69 700 100 $
Current Bank Account	51 093 286 $
Projected Bank Account	26 107 993 $

Pro Players Salaries
Ryan Suter	7 000 000 $ (1)
Bryan Little	6 500 000 $ (1)
Teuvo Teravainen	6 000 000 $ (4)
Jussi Jokinen	6 000 000 $ (2)
Matt Murray	5 750 000 $ (2)
Brent Seabrook	5 000 000 $ (3)
Oliver Bjorkstrand	4 650 000 $ (2)
Chris Kreider	4 500 000 $ (1)
Cal Clutterbuck	4 000 000 $ (1)
Jacob Trouba	3 500 000 $ (1)
Luke Glendening	3 150 000 $ (2)
Matt Irwin	2 650 000 $ (2)
Nic Dowd	2 300 000 $ (1)
Kevin Connauton	1 800 000 $ (1)
Brock McGinn	1 800 000 $ (1)
Mark Olver	1 500 000 $ (3)
Anton Khudobin	900 100 $ (1)
Mikhail Sergachev	900 000 $ (2)
Pavel Zacha	900 000 $ (3)
John McFarland	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 69 700 100 $
Year 14 : 36 500 000 $
Year 15 : 13 400 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 69 700 100 $
Year 14 : 36 500 000 $
Year 15 : 13 400 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 69 700 100 $
Year 14 : 36 500 000 $
Year 15 : 13 400 000 $
Year 16 : 6 000 000 $

Farm Players Salaries
Linden Vey	210 000 $ (2)
Drake Caggiula	170 000 $ (1)
Richard Bachman	150 000 $ (3)
Marcel Noebels	140 000 $ (2)
Brandon Manning	110 000 $ (1)
Max Reinhart	100 000 $ (3)
Corey Tropp	90 000 $ (2)
Ryan Lindgren	90 000 $ (3)
Evgeny Svechnikov	90 000 $ (3)
Alexandre Carrier	90 000 $ (3)
Jordan Schmaltz	90 000 $ (1)
Nicholas Merkley	90 000 $ (3)
Mikhail Vorobyev	80 000 $ (1)
James Livingston	80 000 $ (1)
Avery Peterson	75 000 $ (1)
Anthony Florentino	75 000 $ (1)
Connor Hurley (Out of Payroll)	75 000 $ (2)
Brandon Hickey (Out of Payroll)	75 000 $ (2)
Ryan Fitzgerald	75 000 $ (1)
Niklas Hansson	75 000 $ (1)
Taylor Cammarata	75 000 $ (1)
Jordy Stallard	75 000 $ (1)
Mitchell Stephens	75 000 $ (3)
Sami Niku	75 000 $ (3)
Keaton Thompson	75 000 $ (3)
Patrik Bartosak	70 000 $ (1)
Loik Leveille	70 000 $ (2)
Matt Mackenzie	70 000 $ (1)
Maksim Mayorov	70 000 $ (1)
Petr Straka	70 000 $ (1)
Tyson Sexsmith	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 2 825 000 $
Year 14 : 1 495 000 $
Year 15 : 835 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 825 000 $
Year 14 : 1 495 000 $
Year 15 : 835 000 $
Year 16 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - 90 $ - 6 285 - 89,79%
Level 2:	5000 - 65 $ - 3 905 - 78,10%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 962 - 99,06%
Luxury :	1000 - 175 $ - 839 - 83,92%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 512 - 75,59%
Farm Level 2:	1000 - 15 $ - 956 - 95,59%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	16 992 - 89,43%
Average Income per Game	1 547 865 $
Year to Date Revenue	13 930 784 $
Farm
Home Games Left	12
Average Attendance - %	2 468 - 82,26%
Average Income per Game	97 519 $
Year to Date Revenue	877 672 $
Expense
Pro Players Total Salaries	73 775 100 $
Farm Players Total Salaries	3 315 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 209 320 $
Farm Year To Date Expenses	1 322 697 $
Pro Salary Cap To Date	29 012 690 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 574 379 $
Farm Estimated Season Revenue	1 170 229 $
Pro Remaining Season Days	54
Pro Expenses Per Days	834 552 $
Pro Estimated Expenses	45 065 808 $
Farm Remaining Season Days	54
Farm Expenses Per Days	38 371 $
Farm Estimated Expenses	2 072 034 $
Estimated Season Expenses	47 137 842 $
Season Salary Cap	73 775 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	224 900 $
Estimate Over Minimum Salary Cap of 0 $	73 775 100 $
Current Bank Account	26 741 235 $
Projected Bank Account	(651 999 $)

Pro Players Salaries
Nicklas Backstrom	9 500 000 $ (4)
Erik Karlsson	8 500 000 $ (1)
Blake Wheeler	8 000 000 $ (2)
Mika Zibanejad	7 000 000 $ (5)
Ben Bishop	6 500 000 $ (3)
J.T. Miller	6 000 000 $ (3)
Joshua Morrissey	4 650 000 $ (2)
Anthony Mantha	4 500 000 $ (3)
Justin Schultz	4 000 000 $ (2)
Erik Gustafsson	2 650 000 $ (2)
Brandon Tanev	2 650 000 $ (2)
Justin Abdelkader	1 500 000 $ (2)
Jake Hansen	1 500 000 $ (1)
Martin Erat	1 425 000 $ (1)
Joonas Donskoi	900 100 $ (1)
Rasmus Andersson	900 000 $ (2)
Marcus Hogberg	900 000 $ (2)
Lawson Crouse	900 000 $ (2)
Ryan Pulock	900 000 $ (1)
Lucas Wallmark	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 73 775 100 $
Year 14 : 59 650 000 $
Year 15 : 33 500 000 $
Year 16 : 16 500 000 $
Salary Average Commitment
Year 13 : 73 775 100 $
Year 14 : 59 650 000 $
Year 15 : 33 500 000 $
Year 16 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 775 100 $
Year 14 : 59 650 000 $
Year 15 : 33 500 000 $
Year 16 : 16 500 000 $

Farm Players Salaries
Stanislav Galiev	175 000 $ (1)
Colton Sissons	170 000 $ (2)
Maxime Lagace	170 000 $ (3)
Nikolai Kulemin	165 000 $ (1)
Jacob Deserres	150 000 $ (3)
Mark Borowiecki	150 000 $ (3)
Cory Conacher	142 500 $ (1)
Matt Tennyson	140 000 $ (1)
Justin Peters	120 000 $ (1)
Jakub Kindl	120 000 $ (1)
Matt Puempel	110 000 $ (1)
Cory Emmerton	102 500 $ (1)
Luca Sbisa	100 000 $ (1)
Kevin Marshall	100 000 $ (1)
Zack Mitchell	100 000 $ (1)
Nicolas Roy	90 000 $ (3)
Brendan Perlini	90 000 $ (2)
Nikolai Prokhorkin	90 000 $ (2)
Marc-Olivier Roy	80 000 $ (2)
Wiley Sherman	75 000 $ (1)
Noah Juulsen	75 000 $ (3)
Luke Lockhart	75 000 $ (2)
Zakhar Arzamastsev	75 000 $ (2)
Zach Gallant	75 000 $ (3)
Anton Gustafsson	75 000 $ (1)
Alex Coulombe	75 000 $ (2)
Viktor Crus-Rydberg	75 000 $ (1)
Evan Allen	75 000 $ (1)
Shane Eiserman	75 000 $ (2)
Eric Cornel	75 000 $ (2)
Conner Bleackley	75 000 $ (2)
Francois Tremblay	50 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 13 : 3 315 000 $
Year 14 : 1 590 000 $
Year 15 : 710 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 315 000 $
Year 14 : 1 590 000 $
Year 15 : 710 000 $
Year 16 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - 95 $ - 5 872 - 73,40%
Level 2:	6000 - 67 $ - 3 818 - 63,64%
Level 3:	3000 - 38 $ - 1 685 - 56,17%
Level 4:	4000 - 28 $ - 2 590 - 64,76%
Luxury :	1000 - 185 $ - 760 - 76,03%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 36 $ - 1 525 - 76,25%
Farm Level 2:	1000 - 18 $ - 746 - 74,63%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	14 726 - 66,94%
Average Income per Game	1 527 248 $
Year to Date Revenue	13 745 233 $
Farm
Home Games Left	12
Average Attendance - %	2 271 - 75,71%
Average Income per Game	99 084 $
Year to Date Revenue	891 758 $
Expense
Pro Players Total Salaries	72 350 100 $
Farm Players Total Salaries	3 272 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 491 324 $
Farm Year To Date Expenses	1 341 849 $
Pro Salary Cap To Date	28 294 694 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 326 977 $
Farm Estimated Season Revenue	1 189 011 $
Pro Remaining Season Days	54
Pro Expenses Per Days	818 540 $
Pro Estimated Expenses	44 201 160 $
Farm Remaining Season Days	54
Farm Expenses Per Days	37 893 $
Farm Estimated Expenses	2 046 222 $
Estimated Season Expenses	46 247 382 $
Season Salary Cap	72 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 649 900 $
Estimate Over Minimum Salary Cap of 0 $	72 350 100 $
Current Bank Account	78 598 123 $
Projected Bank Account	51 866 729 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (1)
Mikael Granlund	7 000 000 $ (4)
Antti Niemi	5 750 000 $ (2)
Marc Staal	5 650 000 $ (2)
Tomas Tatar	5 500 000 $ (3)
Tom Wilson	4 500 000 $ (4)
Zack Kassian	3 650 000 $ (1)
Markus Nutivaara	3 500 000 $ (4)
Brandon Montour	3 500 000 $ (3)
Micheal Ferland	3 150 000 $ (2)
Troy Terry	3 000 000 $ (3)
Colin Miller	2 650 000 $ (2)
Reid Boucher	2 650 000 $ (2)
Iiro Pakarinen	2 650 000 $ (2)
Adam Lowry	2 500 000 $ (1)
Joakim Ryan	2 100 000 $ (2)
Viktor Tikhonov	1 500 000 $ (1)
Andrej Sekera	900 100 $ (1)
Kaapo Kahkonen	900 000 $ (3)
Shea Theodore	900 000 $ (1)
Dylan Strome	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 72 350 100 $
Year 14 : 52 500 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $
Salary Average Commitment
Year 13 : 72 350 100 $
Year 14 : 52 500 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 350 100 $
Year 14 : 52 500 000 $
Year 15 : 27 900 000 $
Year 16 : 15 000 000 $

Farm Players Salaries
Joseph Blandisi	250 000 $ (3)
Adam Gaudette	250 000 $ (3)
Jeremie Blain	210 000 $ (2)
Kevin Poulin	170 000 $ (2)
Marcus Kruger	150 000 $ (1)
Connor Brown	140 000 $ (1)
Scott Harrington	140 000 $ (1)
Dan Sexton	140 000 $ (2)
Dalton Prout	140 000 $ (1)
Maxim Lapierre	135 000 $ (1)
Joel Kellman	100 000 $ (3)
Tom Wandell	95 000 $ (1)
Nicklas Jensen	90 000 $ (1)
Harrison Ruopp	90 000 $ (1)
Antoine Samuel	90 000 $ (2)
Carl Grundstrom	90 000 $ (3)
Austin Strand	90 000 $ (3)
Brandon Mcmillan	87 500 $ (2)
Ben Maxwell	80 000 $ (1)
Carl Klingberg	80 000 $ (2)
Antoine Bibeau	80 000 $ (1)
Samuel Morin	75 000 $ (2)
Jake Walman	75 000 $ (2)
Fredrik Forsberg	75 000 $ (2)
Oliver Kylington	75 000 $ (3)
Joseph Cecconi (Out of Payroll)	75 000 $ (3)
Joni Tuulola	75 000 $ (3)
Yannick Veilleux	70 000 $ (2)
Max Friberg	70 000 $ (1)
Dalton Smith	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 13 : 3 347 500 $
Year 14 : 2 077 500 $
Year 15 : 1 005 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 347 500 $
Year 14 : 2 077 500 $
Year 15 : 1 005 000 $
Year 16 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - 88 $ - 7 746 - 96,83%
Level 2:	5000 - 55 $ - 4 986 - 99,73%
Level 3:	2000 - 33 $ - 1 937 - 96,85%
Level 4:	4000 - 18 $ - 3 978 - 99,45%
Luxury :	1000 - 185 $ - 787 - 78,69%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 501 - 75,04%
Farm Level 2:	1000 - 15 $ - 965 - 96,49%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 435 - 97,17%
Average Income per Game	1 731 819 $
Year to Date Revenue	15 586 373 $
Farm
Home Games Left	13
Average Attendance - %	2 466 - 82,19%
Average Income per Game	97 149 $
Year to Date Revenue	777 192 $
Expense
Pro Players Total Salaries	65 350 100 $
Farm Players Total Salaries	2 442 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 130 100 $
Farm Year To Date Expenses	995 166 $
Pro Salary Cap To Date	27 933 470 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 781 831 $
Farm Estimated Season Revenue	1 262 937 $
Pro Remaining Season Days	54
Pro Expenses Per Days	739 889 $
Pro Estimated Expenses	39 954 006 $
Farm Remaining Season Days	54
Farm Expenses Per Days	28 567 $
Farm Estimated Expenses	1 542 618 $
Estimated Season Expenses	41 496 624 $
Season Salary Cap	65 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	8 649 900 $
Estimate Over Minimum Salary Cap of 0 $	65 350 100 $
Current Bank Account	45 490 840 $
Projected Bank Account	26 038 984 $

Pro Players Salaries
Paul Stastny	9 000 000 $ (3)
Brad Marchand	8 000 000 $ (2)
Marian Gaborik	7 650 000 $ (1)
Ryan Johansen	6 650 000 $ (1)
Tyler Johnson	6 000 000 $ (4)
Brock Boeser	5 500 000 $ (4)
Ryan McDonagh	5 400 000 $ (1)
Torey Krug	5 000 000 $ (3)
Nick Bjugstad	4 000 000 $ (1)
Darcy Kuemper	3 800 000 $ (1)
Steven Kampfer	2 300 000 $ (1)
Tommy Wingels	1 800 000 $ (1)
Brendan Leipsic	1 750 000 $ (1)
Patrice Cormier	1 200 000 $ (1)
Wayne Simmonds	900 100 $ (1)
Pavel Buchnevich	900 000 $ (1)
Filip Hronek	900 000 $ (2)
Quinn Hughes	900 000 $ (2)
Anthony DeAngelo	900 000 $ (1)
Max Comtois	900 000 $ (3)
Malcolm Subban	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 74 350 100 $
Year 14 : 36 200 000 $
Year 15 : 26 400 000 $
Year 16 : 11 500 000 $
Salary Average Commitment
Year 13 : 74 350 100 $
Year 14 : 36 200 000 $
Year 15 : 26 400 000 $
Year 16 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 350 100 $
Year 14 : 36 200 000 $
Year 15 : 26 400 000 $
Year 16 : 11 500 000 $

Farm Players Salaries
Devon Toews	250 000 $ (3)
Michal Repik	182 500 $ (2)
Eric Robinson	180 000 $ (1)
Rob O'Gara	140 000 $ (2)
Cody Sol	100 000 $ (2)
Brandon Archibald	100 000 $ (2)
Nathan Noel	100 000 $ (3)
Dan Blackburn	100 000 $ (3)
Marek Langhamer	90 000 $ (2)
Nicolas Deslauriers	90 000 $ (1)
Jakub Zboril (Out of Payroll)	90 000 $ (3)
Scott Timmins	80 000 $ (3)
Tim Bozon	80 000 $ (3)
Johan Motin	80 000 $ (3)
Graham Knott	80 000 $ (3)
Mattias Modig	80 000 $ (3)
Spencer Watson	80 000 $ (3)
Andre Petersson	80 000 $ (1)
Zachary Senyshyn	75 000 $ (3)
Ben Thomas	75 000 $ (3)
Brycen Martin (Out of Payroll)	75 000 $ (2)
Michael Bunting	75 000 $ (2)
Filip Chlapik (Out of Payroll)	75 000 $ (3)
Joel Mustonen	70 000 $ (1)
Nicklas Lasu	70 000 $ (1)
Justin Kea	65 000 $ (2)
Jakub Izacky	60 000 $ (2)
Ryan Rehill	60 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 13 : 2 682 500 $
Year 14 : 2 192 500 $
Year 15 : 1 245 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 682 500 $
Year 14 : 2 192 500 $
Year 15 : 1 245 000 $
Year 16 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - 90 $ - 6 243 - 78,04%
Level 2:	6000 - 60 $ - 4 300 - 71,66%
Level 3:	3000 - 32 $ - 2 401 - 80,04%
Level 4:	4000 - 25 $ - 2 910 - 72,76%
Luxury :	1000 - 188 $ - 780 - 77,98%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 208 - 60,41%
Farm Level 2:	1000 - 25 $ - 507 - 50,65%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	16 634 - 75,61%
Average Income per Game	1 562 479 $
Year to Date Revenue	14 062 308 $
Farm
Home Games Left	13
Average Attendance - %	1 715 - 57,15%
Average Income per Game	97 191 $
Year to Date Revenue	777 526 $
Expense
Pro Players Total Salaries	69 800 100 $
Farm Players Total Salaries	3 007 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 383 173 $
Farm Year To Date Expenses	1 273 404 $
Pro Salary Cap To Date	27 186 545 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 749 744 $
Farm Estimated Season Revenue	1 263 480 $
Pro Remaining Season Days	54
Pro Expenses Per Days	789 889 $
Pro Estimated Expenses	42 654 006 $
Farm Remaining Season Days	54
Farm Expenses Per Days	34 916 $
Farm Estimated Expenses	1 885 464 $
Estimated Season Expenses	44 539 470 $
Season Salary Cap	69 800 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	4 199 900 $
Estimate Over Minimum Salary Cap of 0 $	69 800 100 $
Current Bank Account	37 098 882 $
Projected Bank Account	12 572 636 $

Pro Players Salaries
Brad Richards	8 000 000 $ (1)
Tuukka Rask	7 600 000 $ (2)
Patrice Bergeron	7 000 000 $ (2)
James Neal	6 500 000 $ (2)
Travis Konecny	5 150 000 $ (2)
Charlie Coyle	4 500 000 $ (1)
Ladislav Smid	4 150 000 $ (1)
John Marino	3 650 000 $ (2)
Matt Grzelcyk	3 500 000 $ (2)
Ilya Mikheyev	2 650 000 $ (2)
Joel Edmundson	2 650 000 $ (2)
Jacob Markstrom	2 500 000 $ (1)
Anders Bjork	2 100 000 $ (1)
Noel Acciari	2 100 000 $ (2)
Par Lindholm	1 800 000 $ (1)
Tim Heed	1 750 000 $ (1)
Vladislav Namestnikov	1 500 000 $ (1)
Ondrej Palat	900 100 $ (1)
Travis Dermott	900 000 $ (2)
Ivan Barbashev	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 69 800 100 $
Year 14 : 41 700 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 69 800 100 $
Year 14 : 41 700 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 69 800 100 $
Year 14 : 41 700 000 $
Year 15 : 0 $
Year 16 : 0 $

Farm Players Salaries
Nicolas Shore	210 000 $ (3)
Ben Hutton	180 000 $ (1)
Tomas Nosek	180 000 $ (1)
Curtis Lazar	180 000 $ (1)
Derek Forbort (Out of Payroll)	170 000 $ (2)
Connor Clifton	170 000 $ (3)
David Rundblad	160 000 $ (1)
Jesse Blacker	150 000 $ (2)
Josh Leivo	150 000 $ (3)
Peter Delmas	140 000 $ (1)
Brad Ross	115 000 $ (3)
Joona Luoto	100 000 $ (3)
Luca Cunti	97 500 $ (2)
Julien Gauthier	90 000 $ (3)
William Carrier	90 000 $ (1)
Jeremy Lauzon	90 000 $ (3)
Trent Frederic	90 000 $ (3)
Samu Perhonen	90 000 $ (3)
Erik Brannstrom	90 000 $ (3)
Filip Ahl	87 500 $ (3)
Josh Wesley	87 500 $ (3)
Mark Arcobello	85 000 $ (2)
Jonathan Dahlen	75 000 $ (2)
Jakob Forsbacka Karlsson	75 000 $ (3)
Oskar Steen	75 000 $ (3)
Tobias Geisser	75 000 $ (3)
Jon Gillies	75 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 13 : 3 177 500 $
Year 14 : 2 172 500 $
Year 15 : 1 595 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 177 500 $
Year 14 : 2 172 500 $
Year 15 : 1 595 000 $
Year 16 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - 81 $ - 7 513 - 93,91%
Level 2:	6000 - 51 $ - 5 228 - 87,13%
Level 3:	3000 - 45 $ - 1 394 - 46,48%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 150 $ - 989 - 98,89%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 547 - 77,36%
Farm Level 2:	1000 - 15 $ - 906 - 90,57%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 123 - 86,92%
Average Income per Game	1 632 689 $
Year to Date Revenue	14 694 201 $
Farm
Home Games Left	12
Average Attendance - %	2 453 - 81,76%
Average Income per Game	98 220 $
Year to Date Revenue	883 978 $
Expense
Pro Players Total Salaries	73 950 100 $
Farm Players Total Salaries	2 820 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 444 988 $
Farm Year To Date Expenses	1 130 989 $
Pro Salary Cap To Date	28 248 358 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 592 268 $
Farm Estimated Season Revenue	1 178 637 $
Pro Remaining Season Days	54
Pro Expenses Per Days	836 518 $
Pro Estimated Expenses	45 171 972 $
Farm Remaining Season Days	54
Farm Expenses Per Days	32 815 $
Farm Estimated Expenses	1 772 010 $
Estimated Season Expenses	46 943 982 $
Season Salary Cap	73 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	49 900 $
Estimate Over Minimum Salary Cap of 0 $	73 950 100 $
Current Bank Account	50 847 430 $
Projected Bank Account	24 674 353 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (3)
Roman Josi	8 000 000 $ (5)
Johnny Gaudreau	7 150 000 $ (2)
Mark Scheifele	6 500 000 $ (1)
Jean Gabriel Pageau	5 500 000 $ (3)
Connor Hellebuyck	5 000 000 $ (1)
Seth Jones	4 650 000 $ (2)
Charlie McAvoy	4 150 000 $ (2)
Tristan Jarry	4 150 000 $ (2)
Nino Niederreiter	3 650 000 $ (1)
Jake Mccabe	3 500 000 $ (2)
Alex Iafallo	3 000 000 $ (3)
Travis Hamonic (1 Way Contract)	2 500 000 $ (2)
Andrew Desjardins	1 100 000 $ (2)
Calvin de Haan	900 100 $ (1)
Roope Hintz	900 000 $ (2)
Kasperi Kapanen	900 000 $ (1)
Jake Virtanen	900 000 $ (1)
Morgan Klimchuk	750 000 $ (1)
Austin Poganski	750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 13 : 73 950 100 $
Year 14 : 55 350 000 $
Year 15 : 26 500 000 $
Year 16 : 8 000 000 $
Salary Average Commitment
Year 13 : 73 950 100 $
Year 14 : 55 350 000 $
Year 15 : 26 500 000 $
Year 16 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 950 100 $
Year 14 : 55 350 000 $
Year 15 : 26 500 000 $
Year 16 : 8 000 000 $

Farm Players Salaries
Danny DeKeyser	175 000 $ (1)
Jason Garrison	160 000 $ (2)
Andrew Macdonald	160 000 $ (2)
Nick Seeler	150 000 $ (3)
Mattias Backman	110 000 $ (1)
Andy Andreoff	100 500 $ (2)
Gabriel Dumont	100 000 $ (3)
Logan O'Connor	100 000 $ (3)
Nicola Riopel	100 000 $ (3)
David Warsofsky	100 000 $ (2)
Milan Bartovic	100 000 $ (2)
Jack Campbell	100 000 $ (3)
David Toews	95 000 $ (1)
Quentin Shore (Out of Payroll)	90 000 $ (2)
Zachary Hyman	90 000 $ (1)
Calle Andersson	90 000 $ (2)
Tomas Vincour	80 000 $ (3)
Marc-Antoine Pouliot	80 000 $ (1)
Curtis Mckenzie	80 000 $ (1)
Victor Ohman	80 000 $ (3)
Jacob Lagace	80 000 $ (3)
Dominik Masin	75 000 $ (2)
Brent Pedersen	75 000 $ (2)
Alex Belzile	70 000 $ (3)
Nikolas Brouillard	70 000 $ (2)
Steven Fogarty	70 000 $ (1)
Coda Gordon	70 000 $ (1)
Robin Figren	65 000 $ (1)
Mike Morrison	65 000 $ (1)
Andrew Fritsch	65 000 $ (1)
Daniel Catenacci	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 2 910 500 $
Year 14 : 1 880 500 $
Year 15 : 860 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 910 500 $
Year 14 : 1 880 500 $
Year 15 : 860 000 $
Year 16 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - 90 $ - 6 035 - 75,44%
Level 2:	6000 - 60 $ - 4 286 - 71,44%
Level 3:	3000 - 30 $ - 2 402 - 80,08%
Level 4:	5000 - 20 $ - 4 297 - 85,94%
Luxury :	1500 - 150 $ - 1 090 - 72,70%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 521 - 76,04%
Farm Level 2:	1000 - 15 $ - 921 - 92,11%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 111 - 77,07%
Average Income per Game	1 570 679 $
Year to Date Revenue	14 136 108 $
Farm
Home Games Left	12
Average Attendance - %	2 442 - 81,40%
Average Income per Game	97 219 $
Year to Date Revenue	874 974 $
Expense
Pro Players Total Salaries	71 360 100 $
Farm Players Total Salaries	2 710 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 104 535 $
Farm Year To Date Expenses	1 260 680 $
Pro Salary Cap To Date	27 907 905 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 848 144 $
Farm Estimated Season Revenue	1 166 632 $
Pro Remaining Season Days	54
Pro Expenses Per Days	807 417 $
Pro Estimated Expenses	43 600 518 $
Farm Remaining Season Days	54
Farm Expenses Per Days	31 573 $
Farm Estimated Expenses	1 704 942 $
Estimated Season Expenses	45 305 460 $
Season Salary Cap	71 360 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	2 639 900 $
Estimate Over Minimum Salary Cap of 0 $	71 360 100 $
Current Bank Account	56 258 547 $
Projected Bank Account	30 967 863 $

Pro Players Salaries
Mike Ribeiro	8 150 000 $ (1)
Max Pacioretty	8 000 000 $ (1)
Matt Duchene	7 500 000 $ (2)
Devan Dubnyk	7 000 000 $ (2)
Alex Pietrangelo	6 250 000 $ (2)
Morgan Rielly	6 150 000 $ (1)
Mathew Barzal	6 000 000 $ (4)
Sam Reinhart	4 650 000 $ (1)
Justin Faulk	4 650 000 $ (2)
Damon Severson	3 000 000 $ (1)
Scott Wilson	1 400 000 $ (1)
Chris Wideman	1 210 000 $ (1)
Phil Varone	1 100 000 $ (1)
Erik Johnson	900 100 $ (1)
Zachary Sanford	900 000 $ (1)
Scott Wedgewood	900 000 $ (1)
Valeri Nichushkin	900 000 $ (1)
Adrian Kempe	900 000 $ (3)
Eeli Tolvanen	900 000 $ (3)
Colin White	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 13 : 71 360 100 $
Year 14 : 34 100 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 71 360 100 $
Year 14 : 34 100 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 360 100 $
Year 14 : 34 100 000 $
Year 15 : 8 700 000 $
Year 16 : 6 000 000 $

Farm Players Salaries
Chandler Stephenson	250 000 $ (3)
Jon Merrill (Out of Payroll)	180 000 $ (1)
Nick Cousins (Out of Payroll)	180 000 $ (1)
Mac Bennett	150 000 $ (2)
Ryan Sproul (Out of Payroll)	150 000 $ (2)
Mikkel Boedker	140 000 $ (2)
Korbanian Holzer	140 000 $ (2)
Peter Stoykewych	110 000 $ (1)
Stefan Elliott	110 000 $ (1)
Kenny Agostino	110 000 $ (2)
Nikita Nesterov	100 000 $ (1)
Connor Knapp	90 000 $ (1)
Taylor Aronson	90 000 $ (3)
Troy Bourke	90 000 $ (1)
Lance Bouma	90 000 $ (1)
Michael Dal Colle	90 000 $ (2)
Viktor Fasth	90 000 $ (1)
Brandon Davidson	90 000 $ (1)
Mikhail Maltsev (Out of Payroll)	90 000 $ (3)
Antoine Lafleur	80 000 $ (2)
Jeremy Gregoire	75 000 $ (2)
Josh Ho-Sang	75 000 $ (2)
Kelly Summers	75 000 $ (2)
Matthew Finn	75 000 $ (3)
Adam Musil	75 000 $ (3)
Christopher Wilkie	75 000 $ (3)
Joseph Labate	75 000 $ (2)
Kerby Rychel	75 000 $ (1)
Paul Bittner	75 000 $ (3)
Radovan Bondra	75 000 $ (3)
Andrei Kuzmenko	75 000 $ (2)
Maxim Kitsyn	65 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 13 : 3 310 000 $
Year 14 : 2 040 000 $
Year 15 : 805 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 310 000 $
Year 14 : 2 040 000 $
Year 15 : 805 000 $
Year 16 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - 88 $ - 7 512 - 93,90%
Level 2:	6000 - 48 $ - 5 493 - 91,54%
Level 3:	3000 - 25 $ - 2 496 - 83,18%
Level 4:	5000 - 18 $ - 4 341 - 86,82%
Luxury :	1000 - 185 $ - 798 - 79,75%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 32 $ - 1 742 - 87,12%
Farm Level 2:	1000 - 18 $ - 667 - 66,69%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	20 638 - 89,73%
Average Income per Game	1 661 704 $
Year to Date Revenue	13 293 634 $
Farm
Home Games Left	12
Average Attendance - %	2 409 - 80,31%
Average Income per Game	102 046 $
Year to Date Revenue	918 411 $
Expense
Pro Players Total Salaries	62 450 100 $
Farm Players Total Salaries	2 510 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 179 254 $
Farm Year To Date Expenses	1 029 210 $
Pro Salary Cap To Date	25 982 627 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 602 155 $
Farm Estimated Season Revenue	1 224 548 $
Pro Remaining Season Days	54
Pro Expenses Per Days	707 304 $
Pro Estimated Expenses	38 194 416 $
Farm Remaining Season Days	54
Farm Expenses Per Days	29 326 $
Farm Estimated Expenses	1 583 604 $
Estimated Season Expenses	39 778 020 $
Season Salary Cap	62 450 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	11 549 900 $
Estimate Over Minimum Salary Cap of 0 $	62 450 100 $
Current Bank Account	199 537 186 $
Projected Bank Account	182 585 869 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (2)
Evgeni Malkin	9 000 000 $ (3)
Andrei Vasilevski	5 750 000 $ (1)
Mattias Ekholm	5 500 000 $ (3)
Christian Backman (Out of Payroll)	5 500 000 $ (2)
James vanRiemsdyk	5 500 000 $ (1)
Brandon Carlo (Out of Payroll)	5 000 000 $ (3)
Alex Galchenyuk	4 650 000 $ (2)
William Nylander	4 500 000 $ (3)
Alex Chiasson	3 000 000 $ (2)
Alex Kerfoot	2 650 000 $ (2)
Patrik Nemeth	2 100 000 $ (2)
Brad Richardson	1 800 000 $ (1)
Marc-Edouard Vlasic	900 100 $ (1)
Jordan Greenway	900 000 $ (2)
Andreas Englund	900 000 $ (2)
Dmytro Timashov	900 000 $ (2)
Stefan Matteau	900 000 $ (2)
Vince Dunn	900 000 $ (1)
Andreas Athanasiou	900 000 $ (1)
Dante Fabbro	900 000 $ (3)
Jonas Johansson	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 13 : 72 950 100 $
Year 14 : 57 200 000 $
Year 15 : 25 800 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 72 950 100 $
Year 14 : 57 200 000 $
Year 15 : 25 800 000 $
Year 16 : 0 $
Salary Cap with 1 Way Contract
Year 13 : 72 950 100 $
Year 14 : 57 200 000 $
Year 15 : 25 800 000 $
Year 16 : 0 $

Farm Players Salaries
Pontus Aberg	180 000 $ (1)
Michael Bournival	170 000 $ (3)
Josh Jooris	120 000 $ (1)
Kent Patterson	110 000 $ (2)
Robbie Russo	110 000 $ (1)
Magnus Paajarvi	110 000 $ (2)
Mike Reilly	110 000 $ (2)
Oskar Sundqvist	110 000 $ (2)
Eric Gelinas	100 000 $ (1)
Gabriel Carlsson	90 000 $ (3)
Kelsey Tessier	90 000 $ (1)
Greg Mckegg	90 000 $ (3)
Spencer Martin	90 000 $ (2)
Valentin Zykov	90 000 $ (1)
Scott Stajcer	90 000 $ (2)
Joakim Nygard	90 000 $ (1)
Robby Fabbri	90 000 $ (2)
Ludwig Bystrom	75 000 $ (1)
Juuso Ikonen	75 000 $ (1)
Andrei Mironov	75 000 $ (1)
Pavel Kraskovsky	75 000 $ (3)
Julius Nattinen	75 000 $ (3)
Jeremy Bracco	75 000 $ (3)
Anthony Richard	75 000 $ (3)
Vladimir Tkachyov	75 000 $ (2)
Mikael Wikstrand	70 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 13 : 2 510 000 $
Year 14 : 1 435 000 $
Year 15 : 650 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 510 000 $
Year 14 : 1 435 000 $
Year 15 : 650 000 $
Year 16 : 0 $

Kings

Kings is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - 90 $ - 6 108 - 76,35%
Level 2:	6000 - 55 $ - 5 234 - 87,24%
Level 3:	3000 - 26 $ - 2 528 - 84,27%
Level 4:	5000 - 19 $ - 4 325 - 86,49%
Luxury :	1000 - 185 $ - 790 - 78,98%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 34 $ - 1 930 - 96,51%
Farm Level 2:	1000 - 14 $ - 955 - 95,51%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 985 - 82,54%
Average Income per Game	1 584 305 $
Year to Date Revenue	14 258 749 $
Farm
Home Games Left	12
Average Attendance - %	2 885 - 96,18%
Average Income per Game	114 549 $
Year to Date Revenue	1 030 939 $
Expense
Pro Players Total Salaries	75 200 100 $
Farm Players Total Salaries	2 335 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 886 554 $
Farm Year To Date Expenses	978 199 $
Pro Salary Cap To Date	28 689 924 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 011 665 $
Farm Estimated Season Revenue	1 374 585 $
Pro Remaining Season Days	54
Pro Expenses Per Days	850 563 $
Pro Estimated Expenses	45 930 402 $
Farm Remaining Season Days	54
Farm Expenses Per Days	27 360 $
Farm Estimated Expenses	1 477 440 $
Estimated Season Expenses	47 407 842 $
Season Salary Cap	75 200 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	-1 200 100 $
Estimate Over Minimum Salary Cap of 0 $	75 200 100 $
Current Bank Account	73 923 092 $
Projected Bank Account	46 901 500 $

Pro Players Salaries
Claude Giroux	8 000 000 $ (2)
Derick Brassard	7 500 000 $ (3)
Jonathan Quick	6 750 000 $ (1)
Jaden Schwartz	6 150 000 $ (2)
Jakob Silfverberg	5 000 000 $ (4)
Paul Byron	5 000 000 $ (3)
Gustav Nyquist	4 500 000 $ (2)
Brendan Gallagher	4 500 000 $ (2)
Philipp Grubauer	4 000 000 $ (4)
Jaccob Slavin	3 500 000 $ (1)
TJ Brennan	3 500 000 $ (2)
Mark Pysyk	3 150 000 $ (2)
Darren Helm	2 300 000 $ (1)
Kevin Rooney	1 800 000 $ (1)
Jaycob Megna	1 800 000 $ (1)
Geoffrey Schemitsch	1 500 000 $ (1)
Thomas McCollum	1 500 000 $ (2)
Anton Lindholm	1 200 000 $ (1)
Dmitri Kugryshev	1 000 000 $ (1)
Marco Scandella	900 100 $ (1)
Mario Kempe	900 000 $ (1)
Juho Lammikko	750 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 13 : 75 200 100 $
Year 14 : 53 550 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $
Salary Average Commitment
Year 13 : 75 200 100 $
Year 14 : 53 550 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 75 200 100 $
Year 14 : 53 550 000 $
Year 15 : 21 500 000 $
Year 16 : 9 000 000 $

Farm Players Salaries
Evan Rodrigues	210 000 $ (2)
Luke Adam	150 000 $ (1)
John Negrin	120 000 $ (1)
Leland Irving	100 000 $ (2)
Marcus Foligno	100 000 $ (2)
Nick Ross	100 000 $ (3)
Philip Samuelsson	100 000 $ (1)
Jani Hakanpaa (Out of Payroll)	100 000 $ (1)
Alexander Avtsin	95 000 $ (1)
Adam Brooks	90 000 $ (3)
Ivan Vishnevskiy	90 000 $ (1)
Stephen Michalek	90 000 $ (3)
Anthony Camara	90 000 $ (2)
Tyler Soy	80 000 $ (3)
Keegan Lowe	80 000 $ (1)
Daniel Brodin	80 000 $ (3)
Jeremy Boyce-Rotevall	80 000 $ (2)
Paul Carey	80 000 $ (3)
Kory Nagy	75 000 $ (1)
Ian McCoshen	75 000 $ (2)
Shane Gersich	75 000 $ (3)
Casey Fitzgerald (Out of Payroll)	75 000 $ (3)
Nikita Serebryakov	75 000 $ (3)
Michael St-Croix	70 000 $ (3)
Erik Foley	65 000 $ (1)
Colin Suellentrop	65 000 $ (2)
Tyrel Seaman	50 000 $ (3)
Anton Zlobin	50 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 13 : 2 510 000 $
Year 14 : 1 635 000 $
Year 15 : 915 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 510 000 $
Year 14 : 1 635 000 $
Year 15 : 915 000 $
Year 16 : 0 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - 80 $ - 7 502 - 93,77%
Level 2:	5000 - 41 $ - 5 000 - 100,00%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 962 - 99,04%
Luxury :	1000 - 120 $ - 1 000 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 1 932 - 96,59%
Farm Level 2:	1000 - 17 $ - 741 - 74,09%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 463 - 97,32%
Average Income per Game	1 490 098 $
Year to Date Revenue	13 410 880 $
Farm
Home Games Left	12
Average Attendance - %	2 673 - 89,09%
Average Income per Game	96 698 $
Year to Date Revenue	870 279 $
Expense
Pro Players Total Salaries	73 200 100 $
Farm Players Total Salaries	2 240 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 167 445 $
Farm Year To Date Expenses	1 096 798 $
Pro Salary Cap To Date	27 970 815 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 881 173 $
Farm Estimated Season Revenue	1 160 372 $
Pro Remaining Season Days	54
Pro Expenses Per Days	828 091 $
Pro Estimated Expenses	44 716 914 $
Farm Remaining Season Days	54
Farm Expenses Per Days	26 292 $
Farm Estimated Expenses	1 419 768 $
Estimated Season Expenses	46 136 682 $
Season Salary Cap	73 200 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	799 900 $
Estimate Over Minimum Salary Cap of 0 $	73 200 100 $
Current Bank Account	23 773 858 $
Projected Bank Account	(3 321 279 $)

Pro Players Salaries
Jonathan Huberdeau	9 000 000 $ (5)
Dylan Larkin	7 500 000 $ (3)
Derek Stepan	7 500 000 $ (2)
Oscar Klefbom	5 750 000 $ (3)
Kyle Palmieri	5 000 000 $ (4)
Patric Hornqvist	4 600 000 $ (3)
Kevin Labanc	4 500 000 $ (3)
Calvin Pickard	4 150 000 $ (2)
Michael Matheson	4 000 000 $ (3)
Mathew Dumba	3 500 000 $ (3)
Ryan Spooner (Out of Payroll)	3 500 000 $ (1)
Frank Vatrano	2 650 000 $ (2)
Nikita Tryamkin	2 650 000 $ (2)
Connor Carrick	1 700 000 $ (1)
Michal Jordan	1 500 000 $ (2)
Jonny Brodzinski	1 400 000 $ (1)
Jarred Tinordi	1 300 000 $ (1)
Sam Lafferty	1 200 000 $ (1)
Jonathan Bernier	900 100 $ (1)
Max Jones	900 000 $ (3)
Jacob Larsson	900 000 $ (3)
Denis Malgin	900 000 $ (2)
John Hayden	900 000 $ (1)
Gleason Fournier	800 000 $ (3)
Total Pro Players	24
Salary Commitment
Year 13 : 76 700 100 $
Year 14 : 65 800 000 $
Year 15 : 46 450 000 $
Year 16 : 14 000 000 $
Salary Average Commitment
Year 13 : 76 700 100 $
Year 14 : 65 800 000 $
Year 15 : 46 450 000 $
Year 16 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 76 700 100 $
Year 14 : 65 800 000 $
Year 15 : 46 450 000 $
Year 16 : 14 000 000 $

Farm Players Salaries
Jared Coreau (Out of Payroll)	140 000 $ (2)
Erik Gudbranson	140 000 $ (1)
Colin Greening	135 000 $ (1)
Brett Carson	135 000 $ (1)
Lucas Lessio	110 000 $ (1)
Zach Budish	90 000 $ (2)
Lars Volden	80 000 $ (2)
Jamie Devane	80 000 $ (3)
Ryan Bourque	80 000 $ (1)
Ryan Stoa	80 000 $ (1)
Jeremy Williams	80 000 $ (3)
Ryan White	80 000 $ (3)
Alex Hutchings	80 000 $ (3)
Ben Blood	80 000 $ (3)
Stefan Warg	80 000 $ (3)
Jay Dickman	80 000 $ (3)
Robert Czarnik	80 000 $ (3)
Niklas Lucenius	80 000 $ (3)
Benjamin Conz	80 000 $ (2)
Louis-Marc Aubry	80 000 $ (3)
Nikita Scherbak	75 000 $ (1)
Chris Calnan	75 000 $ (1)
Connor Rankin	75 000 $ (2)
Marc McNulty	75 000 $ (1)
Andrew Bodnarchuk	70 000 $ (1)
Philippe Cornet	70 000 $ (1)
Danick Paquette	70 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 13 : 2 380 000 $
Year 14 : 1 335 000 $
Year 15 : 800 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 380 000 $
Year 14 : 1 335 000 $
Year 15 : 800 000 $
Year 16 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - 88 $ - 7 547 - 94,33%
Level 2:	5000 - 58 $ - 4 432 - 88,64%
Level 3:	2000 - 35 $ - 1 900 - 95,01%
Level 4:	4000 - 23 $ - 3 133 - 78,33%
Luxury :	1000 - 177 $ - 847 - 84,71%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 507 - 75,33%
Farm Level 2:	1000 - 15 $ - 973 - 97,27%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17 859 - 89,30%
Average Income per Game	1 693 535 $
Year to Date Revenue	13 548 281 $
Farm
Home Games Left	12
Average Attendance - %	2 479 - 82,64%
Average Income per Game	97 619 $
Year to Date Revenue	878 568 $
Expense
Pro Players Total Salaries	73 800 100 $
Farm Players Total Salaries	2 795 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 865 761 $
Farm Year To Date Expenses	1 305 679 $
Pro Salary Cap To Date	27 669 131 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	22 015 957 $
Farm Estimated Season Revenue	1 171 424 $
Pro Remaining Season Days	54
Pro Expenses Per Days	834 833 $
Pro Estimated Expenses	45 080 982 $
Farm Remaining Season Days	54
Farm Expenses Per Days	32 528 $
Farm Estimated Expenses	1 756 512 $
Estimated Season Expenses	46 837 494 $
Season Salary Cap	73 800 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	199 900 $
Estimate Over Minimum Salary Cap of 0 $	73 800 100 $
Current Bank Account	40 151 886 $
Projected Bank Account	16 501 773 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (2)
Kris Letang (Out of Payroll)	8 500 000 $ (4)
Tyler Myers	7 500 000 $ (4)
Pekka Rinne	6 250 000 $ (1)
Nikolaj Ehlers	6 150 000 $ (2)
Vincent Trocheck	6 000 000 $ (2)
Nick Foligno	4 150 000 $ (1)
Clayton Keller	4 150 000 $ (2)
Brett Pesce	3 650 000 $ (2)
Rickard Rakell	3 650 000 $ (2)
Lukas Sedlak	1 700 000 $ (1)
Louis Leblanc	1 700 000 $ (1)
Samuel Groulx (Out of Payroll)	1 700 000 $ (2)
Tyler Cuma	1 700 000 $ (1)
Yohann Auvitu	1 700 000 $ (1)
Mark Visentin	1 400 000 $ (1)
Juuso Riikola	1 200 000 $ (1)
Brayden McNabb (Out of Payroll)	900 100 $ (1)
Oskar Lindblom	900 000 $ (2)
Samuel Girard	900 000 $ (3)
Jesper Bratt	900 000 $ (3)
Dylan Gambrell	900 000 $ (3)
Elias Pettersson	900 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 75 500 100 $
Year 14 : 53 900 000 $
Year 15 : 18 700 000 $
Year 16 : 16 000 000 $
Salary Average Commitment
Year 13 : 75 500 100 $
Year 14 : 53 900 000 $
Year 15 : 18 700 000 $
Year 16 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 75 500 100 $
Year 14 : 53 900 000 $
Year 15 : 18 700 000 $
Year 16 : 16 000 000 $

Farm Players Salaries
Darren Archibald	250 000 $ (1)
Kenny Ryan	210 000 $ (2)
Mikhail Grigorenko (Out of Payroll)	170 000 $ (2)
Patrick Koudys	140 000 $ (1)
Gemel Smith	120 000 $ (1)
Zane McIntyre	110 000 $ (1)
Zac Rinaldo	110 000 $ (2)
Tomas Jurco	110 000 $ (1)
Stefan Noesen	110 000 $ (1)
Brandon Gormley	100 000 $ (3)
Jonas Gustavsson	100 000 $ (1)
Jansen Harkins	90 000 $ (3)
Sergey Kalinin	90 000 $ (2)
Micheal Haley	90 000 $ (2)
Michael Amadio (Out of Payroll)	90 000 $ (2)
Andrey Makarov	90 000 $ (3)
Joey Hishon	90 000 $ (3)
Aaron Palushaj	90 000 $ (2)
Stephen Silas	80 000 $ (1)
Alexander Khokhlachev	80 000 $ (1)
Roberts Lipsbergs	75 000 $ (1)
Thomas Schemitsch	75 000 $ (3)
Wilhelm Westlund	75 000 $ (1)
Jeremy Roy	75 000 $ (3)
Laurent Dauphin	75 000 $ (1)
Nick Wolff	75 000 $ (3)
Trevor Carrick	75 000 $ (1)
Graham Black	70 000 $ (1)
Dominik Uher	70 000 $ (1)
Simon Fernholm	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 13 : 3 055 000 $
Year 14 : 1 445 000 $
Year 15 : 595 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 055 000 $
Year 14 : 1 445 000 $
Year 15 : 595 000 $
Year 16 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - 88 $ - 7 512 - 93,89%
Level 2:	6000 - 60 $ - 4 222 - 70,37%
Level 3:	2000 - 38 $ - 1 678 - 83,89%
Level 4:	4000 - 20 $ - 3 937 - 98,42%
Luxury :	1000 - 165 $ - 992 - 99,16%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 30 $ - 1 899 - 94,93%
Farm Level 2:	1000 - 15 $ - 943 - 94,28%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 340 - 87,33%
Average Income per Game	1 708 618 $
Year to Date Revenue	15 377 559 $
Farm
Home Games Left	12
Average Attendance - %	2 841 - 94,71%
Average Income per Game	103 093 $
Year to Date Revenue	927 834 $
Expense
Pro Players Total Salaries	68 100 100 $
Farm Players Total Salaries	3 320 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 925 881 $
Farm Year To Date Expenses	1 473 316 $
Pro Salary Cap To Date	27 729 251 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 503 412 $
Farm Estimated Season Revenue	1 237 112 $
Pro Remaining Season Days	54
Pro Expenses Per Days	770 788 $
Pro Estimated Expenses	41 622 552 $
Farm Remaining Season Days	54
Farm Expenses Per Days	38 427 $
Farm Estimated Expenses	2 075 058 $
Estimated Season Expenses	43 697 610 $
Season Salary Cap	68 100 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	5 899 900 $
Estimate Over Minimum Salary Cap of 0 $	68 100 100 $
Current Bank Account	16 053 366 $
Projected Bank Account	(5 903 720 $)

Pro Players Salaries
Auston Matthews	8 750 000 $ (4)
Sean Bergenheim	7 500 000 $ (2)
Viktor Arvidsson	7 000 000 $ (5)
Pierre-Marc Bouchard (Out of Payroll)	6 500 000 $ (1)
Ivan Provorov	6 000 000 $ (3)
Nazem Kadri	6 000 000 $ (4)
Reilly Smith	5 500 000 $ (4)
Juuse Saros	4 000 000 $ (3)
Nikita Zadorov	3 650 000 $ (2)
Barclay Goodrow	3 150 000 $ (2)
Brett Ritchie	2 650 000 $ (2)
Michal Kempny	2 500 000 $ (2)
Zac Dalpe	2 000 000 $ (3)
Ryan Dzingel	1 800 000 $ (1)
Cameron Gaunce	1 750 000 $ (1)
Vladimir Zharkov	1 400 000 $ (1)
Jordan Weal	1 000 000 $ (1)
Ian Cole	900 100 $ (1)
Janne Kuokkanen	900 000 $ (3)
Thomas Chabot	900 000 $ (1)
Luka Gracnar	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 74 600 100 $
Year 14 : 59 600 000 $
Year 15 : 40 150 000 $
Year 16 : 27 250 000 $
Salary Average Commitment
Year 13 : 74 600 100 $
Year 14 : 59 600 000 $
Year 15 : 40 150 000 $
Year 16 : 27 250 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 600 100 $
Year 14 : 59 600 000 $
Year 15 : 40 150 000 $
Year 16 : 27 250 000 $

Farm Players Salaries
Nick Paul	250 000 $ (3)
Sami Aittokallio (Out of Payroll)	250 000 $ (3)
Brad Hunt	200 000 $ (3)
Joonas Rask	190 000 $ (1)
Justin Dowling	185 000 $ (2)
Andrew Agozzino	180 000 $ (2)
Jared Aulin	160 000 $ (1)
Alexander Ruuttu	150 000 $ (3)
Sondre Olden	150 000 $ (1)
Teddy Purcell (Out of Payroll)	140 000 $ (2)
Jerome Flaake	140 000 $ (1)
Riku Helenius	125 000 $ (1)
Joonas Nattinen	110 000 $ (3)
Peter Regin	110 000 $ (1)
Patrick Sieloff	110 000 $ (2)
Teigan Zahn	100 000 $ (1)
Marco Cousineau	100 000 $ (1)
Keith Aulie	100 000 $ (2)
Givani Smith	90 000 $ (3)
Vladislav Gavrikov	90 000 $ (2)
Alex Theriau	90 000 $ (3)
Austin Wagner	90 000 $ (3)
T.J. Tynan	90 000 $ (3)
Luke Witkowski	85 000 $ (2)
Freddie Hamilton	80 000 $ (3)
William Lagesson	75 000 $ (2)
Nikita Cherepanov	75 000 $ (2)
Maxime Fortier	75 000 $ (3)
Aaron Harstad	70 000 $ (2)
Evgeni Krutikov	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 13 : 3 710 000 $
Year 14 : 2 585 000 $
Year 15 : 1 475 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 710 000 $
Year 14 : 2 585 000 $
Year 15 : 1 475 000 $
Year 16 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - 100 $ - 5 617 - 70,22%
Level 2:	5000 - 70 $ - 3 557 - 71,14%
Level 3:	2000 - 40 $ - 1 609 - 80,46%
Level 4:	4000 - 30 $ - 2 526 - 63,15%
Luxury :	1000 - 180 $ - 814 - 81,43%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 1 949 - 97,46%
Farm Level 2:	1000 - 15 $ - 943 - 94,26%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	14 124 - 70,62%
Average Income per Game	1 536 464 $
Year to Date Revenue	13 828 178 $
Farm
Home Games Left	12
Average Attendance - %	2 892 - 96,39%
Average Income per Game	105 287 $
Year to Date Revenue	947 581 $
Expense
Pro Players Total Salaries	68 950 100 $
Farm Players Total Salaries	2 720 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 801 720 $
Farm Year To Date Expenses	1 137 469 $
Pro Salary Cap To Date	28 605 090 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 437 571 $
Farm Estimated Season Revenue	1 263 441 $
Pro Remaining Season Days	54
Pro Expenses Per Days	780 338 $
Pro Estimated Expenses	42 138 252 $
Farm Remaining Season Days	54
Farm Expenses Per Days	31 685 $
Farm Estimated Expenses	1 710 990 $
Estimated Season Expenses	43 849 242 $
Season Salary Cap	68 950 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	5 049 900 $
Estimate Over Minimum Salary Cap of 0 $	68 950 100 $
Current Bank Account	74 758 234 $
Projected Bank Account	50 610 004 $

Pro Players Salaries
Andrei Kostitsyn	7 500 000 $ (1)
Brayden Point	7 500 000 $ (4)
Dustin Byfuglien	6 500 000 $ (3)
Martin Jones	6 500 000 $ (2)
Alexander Radulov	5 350 000 $ (1)
Shayne Gostisbehere (Out of Payroll)	4 500 000 $ (1)
Alexander Steen (1 Way Contract)	4 500 000 $ (1)
Scott Mayfield	4 150 000 $ (1)
Mikael Backlund	4 000 000 $ (3)
Drake Batherson	4 000 000 $ (3)
Adam Pelech	3 900 000 $ (1)
Brandon Sutter	2 800 000 $ (1)
Anton Slepyshev	2 650 000 $ (2)
Alexander Burmistrov	2 650 000 $ (2)
Anthony Bitetto (Out of Payroll)	1 800 000 $ (1)
Chad Ruhwedel	1 800 000 $ (1)
Joseph Cramarossa	1 100 000 $ (1)
Erik Haula	900 100 $ (1)
Adin Hill	900 000 $ (2)
Egor Korshkov	750 000 $ (3)
Andrew Nielsen	750 000 $ (3)
Chaz Reddekopp	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 13 : 75 250 100 $
Year 14 : 36 950 000 $
Year 15 : 24 250 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 75 250 100 $
Year 14 : 36 950 000 $
Year 15 : 24 250 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 75 250 100 $
Year 14 : 36 950 000 $
Year 15 : 24 250 000 $
Year 16 : 7 500 000 $

Farm Players Salaries
Marcus Sorensen	170 000 $ (3)
Daniel Marmenlind	150 000 $ (3)
Thomas Hickey	150 000 $ (1)
Zachary Yuen	100 000 $ (1)
Viktor Svedberg	100 000 $ (2)
Dominic Toninato	100 000 $ (3)
Kevin Stenlund	90 000 $ (3)
Kurt Etchegary	90 000 $ (1)
Keegan Kolesar	90 000 $ (3)
Brendan Lemieux	90 000 $ (2)
Christian Fischer	90 000 $ (3)
Nathan Bastian	90 000 $ (3)
Tage Thompson	90 000 $ (3)
Devante Smith-Pelly	90 000 $ (3)
Frederik Gauthier	90 000 $ (1)
Andrew Welinski	90 000 $ (1)
Marek Zagrapan	80 000 $ (1)
Bogdan Yakimov	80 000 $ (1)
Curtis Valk	80 000 $ (1)
Chris Brown	80 000 $ (1)
Francis Perron	75 000 $ (2)
Stephen Desrochers	75 000 $ (1)
Tyler Lewington	75 000 $ (1)
Mason Geertsen	75 000 $ (1)
Jaedon Descheneau	75 000 $ (1)
A.J. Greer	75 000 $ (3)
Philippe Desrosiers	75 000 $ (1)
Hunter Smith	70 000 $ (2)
Micheal Wall	70 000 $ (1)
Steven Delisle	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 13 : 2 720 000 $
Year 14 : 1 370 000 $
Year 15 : 1 035 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 720 000 $
Year 14 : 1 370 000 $
Year 15 : 1 035 000 $
Year 16 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - 85 $ - 7 502 - 93,77%
Level 2:	6000 - 45 $ - 5 691 - 94,86%
Level 3:	3000 - 30 $ - 2 456 - 81,86%
Level 4:	5000 - 20 $ - 4 221 - 84,41%
Luxury :	1000 - 180 $ - 823 - 82,26%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 33 $ - 1 930 - 96,52%
Farm Level 2:	1000 - 15 $ - 845 - 84,46%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	20 692 - 89,97%
Average Income per Game	1 679 876 $
Year to Date Revenue	15 118 880 $
Farm
Home Games Left	12
Average Attendance - %	2 775 - 92,50%
Average Income per Game	110 424 $
Year to Date Revenue	993 816 $
Expense
Pro Players Total Salaries	73 450 100 $
Farm Players Total Salaries	2 370 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 744 979 $
Farm Year To Date Expenses	983 381 $
Pro Salary Cap To Date	28 548 349 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 158 507 $
Farm Estimated Season Revenue	1 325 088 $
Pro Remaining Season Days	54
Pro Expenses Per Days	830 900 $
Pro Estimated Expenses	44 868 600 $
Farm Remaining Season Days	54
Farm Expenses Per Days	27 753 $
Farm Estimated Expenses	1 498 662 $
Estimated Season Expenses	46 367 262 $
Season Salary Cap	73 450 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	549 900 $
Estimate Over Minimum Salary Cap of 0 $	73 450 100 $
Current Bank Account	109 453 260 $
Projected Bank Account	84 569 593 $

Pro Players Salaries
Brent Burns	8 000 000 $ (1)
Ryan O'Reilly	7 500 000 $ (4)
Braden Holtby	6 650 000 $ (3)
Mark Stone	5 500 000 $ (2)
Ryan Nugent-Hopkins	5 150 000 $ (1)
Kyle Connor	5 150 000 $ (2)
Nate Schmidt	4 500 000 $ (3)
Timo Meier	4 150 000 $ (2)
Nick Schmaltz	4 150 000 $ (2)
Colton Parayko	3 500 000 $ (1)
Gustav Forsling	3 150 000 $ (2)
Mattias Janmark	2 650 000 $ (1)
Mathieu Joseph	2 650 000 $ (2)
Philip Danault	2 650 000 $ (1)
J.T. Compher	1 800 000 $ (1)
Quinton Howden	1 800 000 $ (1)
Christopher Tanev	900 100 $ (1)
Thatcher Demko	900 000 $ (2)
Caleb Jones	900 000 $ (2)
Luke Kunin	900 000 $ (3)
Jason Robertson	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 13 : 73 450 100 $
Year 14 : 47 000 000 $
Year 15 : 20 450 000 $
Year 16 : 7 500 000 $
Salary Average Commitment
Year 13 : 73 450 100 $
Year 14 : 47 000 000 $
Year 15 : 20 450 000 $
Year 16 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 450 100 $
Year 14 : 47 000 000 $
Year 15 : 20 450 000 $
Year 16 : 7 500 000 $

Farm Players Salaries
Tucker Poolman	180 000 $ (1)
Zach Aston-Reese	180 000 $ (1)
Mason Appleton	100 000 $ (3)
Kevin Gravel	90 000 $ (1)
Dennis Cholowski	90 000 $ (3)
Dan O'Regan	90 000 $ (3)
Riley Stillman	90 000 $ (3)
Taylor Leier	90 000 $ (3)
Adam Morrison	90 000 $ (2)
Steven Santini	90 000 $ (1)
Brendan Serville	80 000 $ (1)
Lucas Johansen	75 000 $ (3)
Brett Pollock	75 000 $ (2)
Justin Kirkland (Out of Payroll)	75 000 $ (2)
Nikita Korostelev	75 000 $ (2)
Joey Anderson	75 000 $ (3)
Joseph Woll	75 000 $ (3)
Hudson Fasching	75 000 $ (1)
Sean Malone	75 000 $ (1)
Benjamin Gleason	75 000 $ (3)
Jacob Moverare	75 000 $ (3)
Petter Granberg	70 000 $ (1)
Vyacheslav Osnovin	65 000 $ (1)
Dane Fox	65 000 $ (1)
Mikko Vainonen	65 000 $ (1)
Vinny Saponari	65 000 $ (1)
Brendan Harms	65 000 $ (1)
Erik Thorell	65 000 $ (1)
Niklas Lundstrom	65 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 13 : 2 445 000 $
Year 14 : 1 150 000 $
Year 15 : 835 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 445 000 $
Year 14 : 1 150 000 $
Year 15 : 835 000 $
Year 16 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - 72 $ - 7 708 - 96,35%
Level 2:	6000 - 40 $ - 5 699 - 94,98%
Level 3:	3000 - 15 $ - 2 816 - 93,87%
Level 4:	5000 - 10 $ - 4 759 - 95,18%
Luxury :	1500 - 78 $ - 1 214 - 80,91%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 25 $ - 1 951 - 97,54%
Farm Level 2:	1000 - 10 $ - 994 - 99,38%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	22 196 - 94,45%
Average Income per Game	1 354 413 $
Year to Date Revenue	12 189 716 $
Farm
Home Games Left	13
Average Attendance - %	2 945 - 98,15%
Average Income per Game	85 124 $
Year to Date Revenue	680 992 $
Expense
Pro Players Total Salaries	72 800 100 $
Farm Players Total Salaries	3 380 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 371 952 $
Farm Year To Date Expenses	1 405 500 $
Pro Salary Cap To Date	28 175 322 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 252 955 $
Farm Estimated Season Revenue	1 106 612 $
Pro Remaining Season Days	54
Pro Expenses Per Days	823 597 $
Pro Estimated Expenses	44 474 238 $
Farm Remaining Season Days	54
Farm Expenses Per Days	39 101 $
Farm Estimated Expenses	2 111 454 $
Estimated Season Expenses	46 585 692 $
Season Salary Cap	72 800 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 199 900 $
Estimate Over Minimum Salary Cap of 0 $	72 800 100 $
Current Bank Account	163 043 411 $
Projected Bank Account	133 817 286 $

Pro Players Salaries
Connor McDavid	10 800 000 $ (5)
Sidney Crosby	9 900 000 $ (2)
Drew Doughty	8 000 000 $ (3)
Mikko Rantanen	8 000 000 $ (5)
Aaron Ekblad	7 500 000 $ (3)
Patrik Laine	5 650 000 $ (1)
Matt Carle	5 650 000 $ (2)
Robin Lehner	4 000 000 $ (1)
Kirill Petrov	2 000 000 $ (3)
Martin Frk	1 800 000 $ (1)
Dylan McIlrath	1 400 000 $ (1)
Jeff Carter	900 100 $ (1)
Joel Eriksson Ek	900 000 $ (2)
Carter Hart	900 000 $ (2)
Nicolas Hague	900 000 $ (3)
Matthew Tkachuk	900 000 $ (1)
Darnell Nurse	900 000 $ (1)
Chris Wagner	900 000 $ (2)
Nick Suzuki	900 000 $ (3)
Joel Farabee	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 13 : 72 800 100 $
Year 14 : 57 250 000 $
Year 15 : 39 000 000 $
Year 16 : 18 800 000 $
Salary Average Commitment
Year 13 : 72 800 100 $
Year 14 : 57 250 000 $
Year 15 : 39 000 000 $
Year 16 : 18 800 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 800 100 $
Year 14 : 57 250 000 $
Year 15 : 39 000 000 $
Year 16 : 18 800 000 $

Farm Players Salaries
Peter Holland	210 000 $ (3)
Toni Rajala	200 000 $ (3)
Marko Dano	180 000 $ (1)
Matt Luff	180 000 $ (1)
Nicholas Baptiste	175 000 $ (3)
Yury Alexandrov	170 000 $ (3)
Taylor Fedun	155 000 $ (1)
Kalle Kossila	150 000 $ (1)
Alex Biega	140 000 $ (1)
Jason Missiaen	140 000 $ (3)
Gaetan Haas	135 000 $ (2)
David Kampf (Out of Payroll)	120 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (1)
Brady Vail	95 000 $ (1)
Dylan Coghlan	90 000 $ (3)
Ben Harpur	90 000 $ (1)
Ryan Donato	90 000 $ (2)
Brett Howden	90 000 $ (3)
Nicolas Aube-Kubel	90 000 $ (2)
Dryden Hunt	90 000 $ (3)
Brayden Burke	75 000 $ (3)
Ryan Gropp	75 000 $ (3)
Adam Helewka	75 000 $ (2)
Ales Stezka	75 000 $ (1)
Pavel Karnaukhov	75 000 $ (3)
Veeti Vainio	75 000 $ (3)
Ryan Collins	75 000 $ (2)
Vaclav Karabacek	75 000 $ (2)
Eamon McAdam	75 000 $ (1)
Jack Glover	75 000 $ (2)
Emil Djuse	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 3 500 000 $
Year 14 : 2 080 000 $
Year 15 : 1 465 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 500 000 $
Year 14 : 2 080 000 $
Year 15 : 1 465 000 $
Year 16 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - 90 $ - 6 070 - 75,87%
Level 2:	6000 - 55 $ - 5 294 - 88,23%
Level 3:	3000 - 30 $ - 2 368 - 78,94%
Level 4:	5000 - 20 $ - 4 150 - 83,00%
Luxury :	1500 - 160 $ - 1 049 - 69,94%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - 35 $ - 1 503 - 75,16%
Farm Level 2:	1000 - 20 $ - 660 - 66,02%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 931 - 80,56%
Average Income per Game	1 623 110 $
Year to Date Revenue	14 607 992 $
Farm
Home Games Left	12
Average Attendance - %	2 163 - 72,11%
Average Income per Game	95 430 $
Year to Date Revenue	858 866 $
Expense
Pro Players Total Salaries	70 125 100 $
Farm Players Total Salaries	2 587 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 894 706 $
Farm Year To Date Expenses	1 216 264 $
Pro Salary Cap To Date	26 698 076 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 477 323 $
Farm Estimated Season Revenue	1 145 155 $
Pro Remaining Season Days	54
Pro Expenses Per Days	793 540 $
Pro Estimated Expenses	42 851 160 $
Farm Remaining Season Days	54
Farm Expenses Per Days	30 197 $
Farm Estimated Expenses	1 630 638 $
Estimated Season Expenses	44 481 798 $
Season Salary Cap	70 125 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	3 874 900 $
Estimate Over Minimum Salary Cap of 0 $	70 125 100 $
Current Bank Account	44 428 779 $
Projected Bank Account	20 569 459 $

Pro Players Salaries
Jeff Skinner	6 650 000 $ (2)
Jordan Eberle	6 000 000 $ (4)
Tomas Hertl	5 500 000 $ (2)
Louis Domingue	5 500 000 $ (3)
Matt Niskanen	5 000 000 $ (2)
Cody Hodgson	4 500 000 $ (1)
Marcus Johansson	4 500 000 $ (3)
Alec Martinez	4 500 000 $ (3)
Derek Ryan	3 700 000 $ (2)
Carl Soderberg	3 500 000 $ (3)
Andy Greene	3 150 000 $ (1)
Philip Larsen	3 000 000 $ (2)
Cody Ceci	2 500 000 $ (1)
Travis Boyd	2 100 000 $ (2)
Rocco Grimaldi	1 800 000 $ (1)
Robbie Earl	1 525 000 $ (2)
Rudolfs Balcers	1 400 000 $ (2)
Cal O'Reilly	1 350 000 $ (1)
Simon Bertilsson	1 250 000 $ (1)
Keith Yandle (Out of Payroll)	900 100 $ (1)
Ross Colton	900 000 $ (3)
Anthony Stolarz	900 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 13 : 70 125 100 $
Year 14 : 53 775 000 $
Year 15 : 24 900 000 $
Year 16 : 6 000 000 $
Salary Average Commitment
Year 13 : 70 125 100 $
Year 14 : 53 775 000 $
Year 15 : 24 900 000 $
Year 16 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 70 125 100 $
Year 14 : 53 775 000 $
Year 15 : 24 900 000 $
Year 16 : 6 000 000 $

Farm Players Salaries
Erik Condra	152 500 $ (2)
Jack Skille	152 500 $ (2)
Mike Lee	150 000 $ (2)
Joakim Lindstrom	150 000 $ (1)
Mark Flood	140 000 $ (1)
Mark Fayne (Out of Payroll)	140 000 $ (1)
Keaton Ellerby (Out of Payroll)	135 000 $ (1)
Lauri Tukonen (Out of Payroll)	135 000 $ (1)
Petr Vrana	135 000 $ (1)
Patrick Dwyer	120 000 $ (1)
Mark Katic	102 500 $ (2)
Sergey Andronov	102 500 $ (2)
Joonas Kemppainen	102 500 $ (2)
Tyler Beskorowany (Out of Payroll)	100 000 $ (2)
Ryan Pilon	100 000 $ (1)
Jonas Junland	95 000 $ (1)
Danny Kristo	92 500 $ (2)
Eero Elo	92 500 $ (2)
Gregory Hofmann	90 000 $ (1)
Lauri Korpikoski	90 000 $ (2)
Vladimir Ruzicka	85 000 $ (1)
Justin Azevedo	80 000 $ (1)
Joe Lavin	80 000 $ (1)
Corey Trivino	80 000 $ (2)
Philippe Hudon	75 000 $ (1)
Emil Johansson	75 000 $ (2)
Zachary Fucale	75 000 $ (1)
Colin Sullivan	70 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 13 : 2 997 500 $
Year 14 : 1 292 500 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 997 500 $
Year 14 : 1 292 500 $
Year 15 : 0 $
Year 16 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 150 $ - 3 774 - 53,91%
Level 2:	5000 - 100 $ - 2 478 - 49,55%
Level 3:	2000 - 50 $ - 1 317 - 65,85%
Level 4:	4000 - 46 $ - 1 620 - 40,51%
Luxury :	1000 - 250 $ - 582 - 58,16%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 1 184 - 59,19%
Farm Level 2:	1000 - 18 $ - 704 - 70,36%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	9 770 - 51,42%
Average Income per Game	1 539 435 $
Year to Date Revenue	13 854 915 $
Farm
Home Games Left	13
Average Attendance - %	1 887 - 62,91%
Average Income per Game	95 604 $
Year to Date Revenue	764 835 $
Expense
Pro Players Total Salaries	73 200 100 $
Farm Players Total Salaries	2 445 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 696 666 $
Farm Year To Date Expenses	1 022 982 $
Pro Salary Cap To Date	27 500 036 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 473 220 $
Farm Estimated Season Revenue	1 242 857 $
Pro Remaining Season Days	54
Pro Expenses Per Days	828 091 $
Pro Estimated Expenses	44 716 914 $
Farm Remaining Season Days	54
Farm Expenses Per Days	28 596 $
Farm Estimated Expenses	1 544 184 $
Estimated Season Expenses	46 261 098 $
Season Salary Cap	73 200 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	799 900 $
Estimate Over Minimum Salary Cap of 0 $	73 200 100 $
Current Bank Account	27 847 620 $
Projected Bank Account	1 302 599 $

Pro Players Salaries
Jack Johnson	7 500 000 $ (3)
Peter Mueller	7 000 000 $ (4)
Jake Guentzel	6 150 000 $ (2)
Christian Dvorak	4 000 000 $ (2)
Joonas Korpisalo	3 500 000 $ (1)
Josh Manson	3 500 000 $ (3)
Ty Rattie	3 500 000 $ (1)
Olli Maatta	3 500 000 $ (1)
Derrick Pouliot	3 150 000 $ (2)
Alexandar Georgiev	3 150 000 $ (2)
Chris Tierney	3 000 000 $ (3)
Seth Griffith	2 650 000 $ (2)
Ryan Murray	2 650 000 $ (2)
Dominik Simon	2 650 000 $ (2)
Shane Prince	2 650 000 $ (2)
Jan Rutta	2 500 000 $ (2)
Mark McNeill	2 100 000 $ (1)
Antoine Roussel	2 100 000 $ (2)
Michael Raffl	1 800 000 $ (1)
Remi Elie	1 800 000 $ (1)
Dmitri Jaskin	1 750 000 $ (1)
Josh Bailey	900 100 $ (1)
Jakob Chychrun	900 000 $ (3)
Brent Andrews	800 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 13 : 73 200 100 $
Year 14 : 54 350 000 $
Year 15 : 21 900 000 $
Year 16 : 7 000 000 $
Salary Average Commitment
Year 13 : 73 200 100 $
Year 14 : 54 350 000 $
Year 15 : 21 900 000 $
Year 16 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 200 100 $
Year 14 : 54 350 000 $
Year 15 : 21 900 000 $
Year 16 : 7 000 000 $

Farm Players Salaries
Tom Kuhnhackl	170 000 $ (3)
Jonathan Racine	150 000 $ (3)
Stuart Percy	150 000 $ (3)
Adam Janosik	150 000 $ (1)
Scott Sabourin	100 000 $ (3)
Marek Schwarz	100 000 $ (2)
Jean-Francois Berube	100 000 $ (2)
Tomas Zizka	100 000 $ (2)
Tyson Baillie	85 000 $ (1)
Henrik Karlsson	80 000 $ (2)
Daniel Muzito-Bagenda (Out of Payroll)	75 000 $ (2)
David Levin	75 000 $ (2)
Kale Kessy	75 000 $ (2)
Niklas Tikkinen (Out of Payroll)	75 000 $ (2)
Dalton Thrower	75 000 $ (1)
Brandon Whitney	75 000 $ (1)
Daniil Zharkov	75 000 $ (1)
Troy Rutkowski	75 000 $ (2)
Anderson Macdonald	75 000 $ (3)
Keegan Iverson	75 000 $ (3)
Linus Nyman	75 000 $ (3)
Jacob Neveu	75 000 $ (3)
Aaron Haydon	75 000 $ (3)
Ondrej Kachyna	75 000 $ (3)
Johnathan Mcleod	75 000 $ (3)
Joshua Jacobs	75 000 $ (2)
William Knierim	70 000 $ (3)
Garrett Meurs	70 000 $ (1)
Logan Nelson	70 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 13 : 2 595 000 $
Year 14 : 2 065 000 $
Year 15 : 1 235 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 595 000 $
Year 14 : 2 065 000 $
Year 15 : 1 235 000 $
Year 16 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - 70 $ - 7 602 - 95,03%
Level 2:	6000 - 55 $ - 5 300 - 88,33%
Level 3:	2000 - 40 $ - 1 635 - 81,76%
Level 4:	4000 - 28 $ - 2 657 - 66,42%
Luxury :	1000 - 175 $ - 846 - 84,64%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 33 $ - 1 933 - 96,65%
Farm Level 2:	1000 - 17 $ - 783 - 78,32%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	18 040 - 85,91%
Average Income per Game	1 556 193 $
Year to Date Revenue	14 005 740 $
Farm
Home Games Left	12
Average Attendance - %	2 716 - 90,54%
Average Income per Game	110 513 $
Year to Date Revenue	994 621 $
Expense
Pro Players Total Salaries	68 450 100 $
Farm Players Total Salaries	2 327 500 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 035 158 $
Farm Year To Date Expenses	1 121 235 $
Pro Salary Cap To Date	26 838 529 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 674 320 $
Farm Estimated Season Revenue	1 326 161 $
Pro Remaining Season Days	54
Pro Expenses Per Days	774 720 $
Pro Estimated Expenses	41 834 880 $
Farm Remaining Season Days	54
Farm Expenses Per Days	27 275 $
Farm Estimated Expenses	1 472 850 $
Estimated Season Expenses	43 307 730 $
Season Salary Cap	68 450 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	5 549 900 $
Estimate Over Minimum Salary Cap of 0 $	68 450 100 $
Current Bank Account	37 589 218 $
Projected Bank Account	14 281 969 $

Pro Players Salaries
Eric Staal	9 500 000 $ (4)
Vladimir Tarasenko	7 000 000 $ (1)
Zach Boychuk	6 500 000 $ (4)
Mikko Koskinen	5 250 000 $ (3)
Kevin Shattenkirk (Out of Payroll)	5 250 000 $ (2)
Filip Forsberg	5 000 000 $ (2)
Jamieson Oleksiak	4 650 000 $ (2)
Danton Heinen	4 150 000 $ (2)
Brady Skjei	3 650 000 $ (1)
Dominik Kahun	3 500 000 $ (3)
Markus Granlund	2 650 000 $ (2)
Alexander Petrovic	2 650 000 $ (2)
Jared Cowen	2 100 000 $ (1)
Sean Walker	1 800 000 $ (1)
Charles Hudon	1 800 000 $ (1)
Samuel Blais	1 750 000 $ (1)
Zemgus Girgensons	1 700 000 $ (2)
Tyler Wotherspoon	1 500 000 $ (2)
Colin Blackwell	1 500 000 $ (3)
Calle Jarnkrok	900 100 $ (1)
Calvin Petersen	900 000 $ (2)
Colton White (Out of Payroll)	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 13 : 74 450 100 $
Year 14 : 55 450 000 $
Year 15 : 27 000 000 $
Year 16 : 16 000 000 $
Salary Average Commitment
Year 13 : 74 450 100 $
Year 14 : 55 450 000 $
Year 15 : 27 000 000 $
Year 16 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 450 100 $
Year 14 : 55 450 000 $
Year 15 : 27 000 000 $
Year 16 : 16 000 000 $

Farm Players Salaries
David Honzik	170 000 $ (2)
Justin Pogge	150 000 $ (2)
Eric O'dell (Out of Payroll)	150 000 $ (2)
Brandon Yip	140 000 $ (2)
Torrey Mitchell	135 000 $ (1)
Phillip Digiuseppe	120 000 $ (1)
Jonathan Matsumoto (Out of Payroll)	115 000 $ (1)
Igor Makarov	115 000 $ (1)
Oskars Bartulis	110 000 $ (2)
Max Gaede	100 000 $ (2)
AJ Jenks	100 000 $ (2)
Kyle Clifford	100 000 $ (1)
Shawn Lalonde	100 000 $ (1)
Jhonas Enroth	95 000 $ (1)
Ryan Garbutt	95 000 $ (1)
Greg Pateryn	90 000 $ (1)
Jakub Culek (Out of Payroll)	90 000 $ (2)
Matt Donovan	90 000 $ (1)
Kieffer Bellows	90 000 $ (3)
Nick Sorensen (Out of Payroll)	90 000 $ (2)
Zack Stortini	77 500 $ (1)
Blake Siebenaler	75 000 $ (2)
Yasin Cisse	75 000 $ (1)
Zach Nastasiuk	75 000 $ (1)
Rourke Chartier (Out of Payroll)	75 000 $ (2)
Martin Reway	75 000 $ (1)
Otto Koivula	75 000 $ (3)
Jan Kostalek (Out of Payroll)	75 000 $ (1)
Matt Murphy	75 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 13 : 2 922 500 $
Year 14 : 1 415 000 $
Year 15 : 165 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 922 500 $
Year 14 : 1 415 000 $
Year 15 : 165 000 $
Year 16 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - 95 $ - 5 708 - 71,35%
Level 2:	5000 - 55 $ - 4 945 - 98,90%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 961 - 99,02%
Luxury :	1000 - 215 $ - 682 - 68,16%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 40 $ - 1 413 - 70,66%
Farm Level 2:	1000 - 15 $ - 961 - 96,07%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17 295 - 86,48%
Average Income per Game	1 539 949 $
Year to Date Revenue	13 859 545 $
Farm
Home Games Left	12
Average Attendance - %	2 374 - 79,13%
Average Income per Game	102 861 $
Year to Date Revenue	925 752 $
Expense
Pro Players Total Salaries	72 750 100 $
Farm Players Total Salaries	3 520 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	29 075 885 $
Farm Year To Date Expenses	1 361 967 $
Pro Salary Cap To Date	28 879 255 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 479 393 $
Farm Estimated Season Revenue	1 234 336 $
Pro Remaining Season Days	54
Pro Expenses Per Days	823 035 $
Pro Estimated Expenses	44 443 890 $
Farm Remaining Season Days	54
Farm Expenses Per Days	40 674 $
Farm Estimated Expenses	2 196 396 $
Estimated Season Expenses	46 640 286 $
Season Salary Cap	72 750 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	1 249 900 $
Estimate Over Minimum Salary Cap of 0 $	72 750 100 $
Current Bank Account	17 000 959 $
Projected Bank Account	(9 925 598 $)

Pro Players Salaries
Marc-Andre Fleury	8 000 000 $ (3)
Phil Kessel	8 000 000 $ (4)
David Krejci	7 000 000 $ (1)
William Karlsson	5 650 000 $ (2)
Brock Nelson	5 500 000 $ (3)
Cam Fowler	5 000 000 $ (3)
Alex Goligoski	4 700 000 $ (2)
Craig Smith	3 650 000 $ (1)
Nick Leddy	3 500 000 $ (3)
Jonas Brodin	3 500 000 $ (3)
Ondrej Kase	3 150 000 $ (2)
Jacob De La Rose	2 650 000 $ (2)
Kevin Hayes	2 500 000 $ (1)
Andrew Copp	2 500 000 $ (2)
Tanner Fritz	1 750 000 $ (1)
Anton Forsberg	1 600 000 $ (1)
Taylor Beck	1 400 000 $ (1)
Bobby Ryan	900 100 $ (1)
Christian Djoos	900 000 $ (1)
Madison Bowey	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 72 750 100 $
Year 14 : 52 150 000 $
Year 15 : 33 500 000 $
Year 16 : 8 000 000 $
Salary Average Commitment
Year 13 : 72 750 100 $
Year 14 : 52 150 000 $
Year 15 : 33 500 000 $
Year 16 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 72 750 100 $
Year 14 : 52 150 000 $
Year 15 : 33 500 000 $
Year 16 : 8 000 000 $

Farm Players Salaries
Nikita Gusev	250 000 $ (3)
Oscar Fantenberg	180 000 $ (1)
Ilya Lyubushkin	180 000 $ (1)
Adam Clendening	175 000 $ (1)
Christian Folin	150 000 $ (2)
Jordan Schroeder	150 000 $ (2)
Austin Levi	150 000 $ (3)
Riley Sheahan	140 000 $ (2)
Andrej Nestrasil	140 000 $ (1)
Carter Rowney	135 000 $ (1)
Cody Franson	130 000 $ (1)
Maxime Clermont	120 000 $ (1)
Markus Hannikainen	120 000 $ (1)
Nicolas Deschamps	110 000 $ (2)
Joel Champagne	100 000 $ (3)
Julian Melchiori	95 000 $ (1)
Mirko Hoefflin	95 000 $ (1)
Scott Glennie	95 000 $ (1)
Austin Lotz	90 000 $ (2)
John Armstrong	90 000 $ (1)
Logan Shaw	90 000 $ (3)
Dave Labrecque	80 000 $ (1)
Nikolay Goldobin	75 000 $ (2)
Matthew Berkovitz	75 000 $ (2)
Jack Sadek	75 000 $ (1)
Elvis Merzlikins	75 000 $ (1)
Timotej Sille	75 000 $ (1)
Geordie Wudrick	75 000 $ (1)
Ty Ronning	75 000 $ (3)
Dominic Turgeon	75 000 $ (2)
Kent Simpson	55 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 3 520 000 $
Year 14 : 1 530 000 $
Year 15 : 665 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 520 000 $
Year 14 : 1 530 000 $
Year 15 : 665 000 $
Year 16 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - 85 $ - 7 714 - 96,43%
Level 2:	6000 - 55 $ - 5 460 - 91,01%
Level 3:	2000 - 27 $ - 2 000 - 100,00%
Level 4:	4000 - 22 $ - 3 298 - 82,46%
Luxury :	1000 - 185 $ - 796 - 79,56%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 32 $ - 1 876 - 93,81%
Farm Level 2:	1000 - 14 $ - 956 - 95,58%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 268 - 91,75%
Average Income per Game	1 721 659 $
Year to Date Revenue	15 494 931 $
Farm
Home Games Left	12
Average Attendance - %	2 832 - 94,40%
Average Income per Game	106 459 $
Year to Date Revenue	958 131 $
Expense
Pro Players Total Salaries	60 150 100 $
Farm Players Total Salaries	2 795 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	27 599 475 $
Farm Year To Date Expenses	1 111 120 $
Pro Salary Cap To Date	27 402 845 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 659 908 $
Farm Estimated Season Revenue	1 277 508 $
Pro Remaining Season Days	54
Pro Expenses Per Days	681 462 $
Pro Estimated Expenses	36 798 948 $
Farm Remaining Season Days	54
Farm Expenses Per Days	32 528 $
Farm Estimated Expenses	1 756 512 $
Estimated Season Expenses	38 555 460 $
Season Salary Cap	60 150 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	13 849 900 $
Estimate Over Minimum Salary Cap of 0 $	60 150 100 $
Current Bank Account	56 546 872 $
Projected Bank Account	39 928 828 $

Pro Players Salaries
Andrei Markov (Out of Payroll)	8 500 000 $ (1)
Evgeni Dadonov	6 650 000 $ (3)
Andre Burakowsky	6 000 000 $ (3)
Adam Henrique	5 000 000 $ (1)
Zach Werenski (Out of Payroll)	5 000 000 $ (3)
Nail Yakupov	4 650 000 $ (2)
David Perron	4 500 000 $ (1)
Igor Shesterkin	4 000 000 $ (4)
Nikita Zaitsev	4 000 000 $ (3)
Tim Erixon	3 500 000 $ (2)
Radek Faksa	3 150 000 $ (2)
John Gilmour	3 000 000 $ (3)
Austin Watson	3 000 000 $ (3)
Sebastian Wannstrom	2 650 000 $ (1)
David Savard	2 500 000 $ (2)
Blaze Lizotte	2 500 000 $ (3)
Eric Fehr	1 750 000 $ (1)
Anders Nilsson	1 500 000 $ (1)
Patrik Berglund	900 100 $ (1)
Pierre-Luc Dubois	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 73 650 100 $
Year 14 : 47 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $
Salary Average Commitment
Year 13 : 73 650 100 $
Year 14 : 47 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 650 100 $
Year 14 : 47 950 000 $
Year 15 : 34 150 000 $
Year 16 : 4 000 000 $

Farm Players Salaries
Josh Brown	210 000 $ (2)
Ryan Shannon	150 000 $ (1)
Casey Cizikas	150 000 $ (1)
JC Lipon	140 000 $ (2)
Garnet Hathaway	140 000 $ (2)
David Booth	100 000 $ (1)
Maxim Mamin	100 000 $ (1)
Reece Scarlett	100 000 $ (1)
Blake Weyrick	90 000 $ (3)
Mackenzie MacEachern	90 000 $ (2)
Ryan Murphy	90 000 $ (1)
Thomas(Chase) Perry	90 000 $ (2)
Alexander Younan	75 000 $ (2)
Aleksi Saarela	75 000 $ (2)
Ebbe Sionas	75 000 $ (1)
Jesper Lindgren	75 000 $ (3)
Geoff Platt	75 000 $ (1)
Gustav Olofsson	75 000 $ (1)
Keegan Kanzig	75 000 $ (2)
Sean Day	75 000 $ (3)
Adam Ollas-Mattsson	75 000 $ (3)
Alex Kile	75 000 $ (1)
Filip Sandberg	75 000 $ (1)
Ruzal Galeyev	75 000 $ (1)
Thomas Novak	75 000 $ (3)
Alexis Binner	75 000 $ (2)
Lukas Zetterberg	75 000 $ (2)
Anton Karlsson	75 000 $ (2)
Simon Hjalmarsson	75 000 $ (1)
Ludwig Blomstrand	70 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 13 : 2 795 000 $
Year 14 : 1 510 000 $
Year 15 : 390 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 795 000 $
Year 14 : 1 510 000 $
Year 15 : 390 000 $
Year 16 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - 90 $ - 6 036 - 75,45%
Level 2:	5000 - 70 $ - 3 439 - 68,77%
Level 3:	2000 - 43 $ - 1 377 - 68,86%
Level 4:	4000 - 31 $ - 2 054 - 51,34%
Luxury :	1000 - 188 $ - 732 - 73,23%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 38 $ - 1 392 - 69,62%
Farm Level 2:	1000 - 19 $ - 684 - 68,42%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	13 638 - 68,19%
Average Income per Game	1 546 967 $
Year to Date Revenue	13 922 705 $
Farm
Home Games Left	12
Average Attendance - %	2 077 - 69,22%
Average Income per Game	95 568 $
Year to Date Revenue	860 111 $
Expense
Pro Players Total Salaries	68 150 100 $
Farm Players Total Salaries	2 385 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 956 224 $
Farm Year To Date Expenses	1 069 324 $
Pro Salary Cap To Date	26 759 596 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 563 607 $
Farm Estimated Season Revenue	1 146 815 $
Pro Remaining Season Days	54
Pro Expenses Per Days	771 349 $
Pro Estimated Expenses	41 652 846 $
Farm Remaining Season Days	54
Farm Expenses Per Days	27 921 $
Farm Estimated Expenses	1 507 734 $
Estimated Season Expenses	43 160 580 $
Season Salary Cap	68 150 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	5 849 900 $
Estimate Over Minimum Salary Cap of 0 $	68 150 100 $
Current Bank Account	64 145 791 $
Projected Bank Account	40 695 633 $

Pro Players Salaries
John Tavares	9 000 000 $ (3)
Sebastian Aho (Out of Payroll)	8 500 000 $ (5)
Mitchell Marner	7 500 000 $ (3)
Aleksander Barkov	7 500 000 $ (3)
Victor Hedman (Out of Payroll)	7 000 000 $ (3)
Rasmus Ristolainen	5 750 000 $ (3)
Semyon Varlamov	5 650 000 $ (2)
Tanner Pearson	3 650 000 $ (1)
Connor Murphy	3 500 000 $ (3)
Troy Stetcher	2 650 000 $ (2)
Tyler Bertuzzi	2 650 000 $ (2)
Jimmy Vesey	2 100 000 $ (1)
Scott Laughton	1 800 000 $ (1)
Matt Moulson	1 500 000 $ (1)
Zach Trotman	1 500 000 $ (1)
Scott Kosmachuk	1 400 000 $ (2)
Ondrej Roman	1 400 000 $ (1)
Mathieu Perreault	900 100 $ (1)
Jeff Zatkoff	900 000 $ (1)
Jordan Kyrou	900 000 $ (3)
Erik Cernak	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 76 650 100 $
Year 14 : 62 000 000 $
Year 15 : 49 650 000 $
Year 16 : 8 500 000 $
Salary Average Commitment
Year 13 : 76 650 100 $
Year 14 : 62 000 000 $
Year 15 : 49 650 000 $
Year 16 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 76 650 100 $
Year 14 : 62 000 000 $
Year 15 : 49 650 000 $
Year 16 : 8 500 000 $

Farm Players Salaries
Patrick Wiercioch (Out of Payroll)	170 000 $ (3)
Stephane Da Costa	160 000 $ (1)
Jim Slater	150 000 $ (1)
Chris Stewart	140 000 $ (1)
Tomas Kubalik	140 000 $ (1)
Alexei Emelin	120 000 $ (1)
Matt D'Agostini	110 000 $ (1)
Mike Blunden	100 000 $ (1)
Reece Willcox	100 000 $ (1)
Michael Mersch	100 000 $ (1)
Karl Johansson	100 000 $ (3)
Jeff Frazee	90 000 $ (3)
Eddie Wittchow	90 000 $ (1)
Colin Jacobs	80 000 $ (3)
Rasmus Bengtsson	80 000 $ (3)
Brett Sutter	80 000 $ (3)
Justin Hache	80 000 $ (3)
Darby Llewellyn	75 000 $ (1)
Jordan Subban	75 000 $ (1)
Curtis Hamilton	75 000 $ (1)
Zachary Sawchenko	75 000 $ (1)
Jared Hauf	75 000 $ (1)
Jarrod Maidens	75 000 $ (1)
David Kase	75 000 $ (3)
Evgeny Artyukhin	70 000 $ (1)
Hannu Toivonen	70 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 13 : 2 555 000 $
Year 14 : 755 000 $
Year 15 : 755 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 555 000 $
Year 14 : 755 000 $
Year 15 : 755 000 $
Year 16 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - 90 $ - 6 264 - 78,30%
Level 2:	6000 - 55 $ - 5 491 - 91,52%
Level 3:	3000 - 35 $ - 1 802 - 60,06%
Level 4:	4000 - 25 $ - 3 025 - 75,62%
Luxury :	1000 - 190 $ - 782 - 78,18%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 35 $ - 1 521 - 76,05%
Farm Level 2:	1000 - 15 $ - 962 - 96,18%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17 363 - 78,92%
Average Income per Game	1 614 158 $
Year to Date Revenue	12 913 264 $
Farm
Home Games Left	13
Average Attendance - %	2 483 - 82,76%
Average Income per Game	98 109 $
Year to Date Revenue	784 872 $
Expense
Pro Players Total Salaries	65 350 100 $
Farm Players Total Salaries	2 785 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	26 874 750 $
Farm Year To Date Expenses	1 201 294 $
Pro Salary Cap To Date	26 678 131 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 984 054 $
Farm Estimated Season Revenue	1 275 417 $
Pro Remaining Season Days	54
Pro Expenses Per Days	739 889 $
Pro Estimated Expenses	39 954 006 $
Farm Remaining Season Days	54
Farm Expenses Per Days	32 416 $
Farm Estimated Expenses	1 750 464 $
Estimated Season Expenses	41 704 470 $
Season Salary Cap	65 350 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	8 649 900 $
Estimate Over Minimum Salary Cap of 0 $	65 350 100 $
Current Bank Account	65 733 177 $
Projected Bank Account	46 288 178 $

Pro Players Salaries
Anze Kopitar	10 350 000 $ (4)
Jakub Voracek	8 500 000 $ (5)
Nikita Kucherov (Out of Payroll)	8 000 000 $ (1)
Sean Monahan	8 000 000 $ (3)
Brandon Saad	6 150 000 $ (2)
Jared Spurgeon	6 000 000 $ (3)
Cory Schneider	5 750 000 $ (1)
Cam Atkinson	5 000 000 $ (3)
Matt Roy	2 650 000 $ (2)
Michael Stone	1 750 000 $ (1)
Jamie McGinn	1 500 000 $ (1)
Justin Fontaine	1 500 000 $ (2)
Michael Chaput	1 000 000 $ (1)
Patrick Marleau	900 100 $ (1)
Jonas Siegenthaler	900 000 $ (2)
Adam Fox	900 000 $ (2)
Alex Nedeljkovic	900 000 $ (3)
Denis Gurianov	900 000 $ (3)
Martin Necas	900 000 $ (3)
Tyler Motte	900 000 $ (1)
Travis Sanheim	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 73 350 100 $
Year 14 : 52 650 000 $
Year 15 : 40 550 000 $
Year 16 : 18 850 000 $
Salary Average Commitment
Year 13 : 73 350 100 $
Year 14 : 52 650 000 $
Year 15 : 40 550 000 $
Year 16 : 18 850 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 350 100 $
Year 14 : 52 650 000 $
Year 15 : 40 550 000 $
Year 16 : 18 850 000 $

Farm Players Salaries
Matthew Peca (Out of Payroll)	250 000 $ (3)
Karson Kuhlman	170 000 $ (3)
Christopher Gibson	160 000 $ (3)
Viktor Stalberg	150 000 $ (2)
Chris Bourque	125 000 $ (1)
Stephen Johns	120 000 $ (1)
Evgeny Medvedev	120 000 $ (1)
Andreas Martinsen	120 000 $ (2)
Kurtis MacDermid	110 000 $ (2)
Blake Coleman	100 000 $ (1)
Mike Hoeffel	100 000 $ (1)
Matt Beleskey	100 000 $ (1)
Andrew Yogan	100 000 $ (3)
Steve Oleksy	100 000 $ (1)
Evgeny Grachev	100 000 $ (1)
Magnus Hellberg	100 000 $ (3)
Rem Pitlick	90 000 $ (3)
David Gilbert	90 000 $ (2)
Michael Latta	90 000 $ (2)
Denis Bodrov (Out of Payroll)	90 000 $ (2)
Mitch Wahl	80 000 $ (1)
Danny Biega	80 000 $ (2)
Rickard Hugg	75 000 $ (2)
Dillon Heatherington	75 000 $ (1)
Julius Bergman	75 000 $ (2)
Evan Cowley	75 000 $ (1)
Stepan Falkovsky	75 000 $ (3)
Dysin Mayo	75 000 $ (3)
Jonathan Davidsson	75 000 $ (3)
Adam Marsh	55 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 13 : 3 125 000 $
Year 14 : 1 975 000 $
Year 15 : 1 095 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 125 000 $
Year 14 : 1 975 000 $
Year 15 : 1 095 000 $
Year 16 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - 85 $ - 7 471 - 93,39%
Level 2:	6000 - 50 $ - 5 473 - 91,21%
Level 3:	3000 - 25 $ - 2 496 - 83,20%
Level 4:	4000 - 17 $ - 3 597 - 89,92%
Luxury :	1000 - 170 $ - 848 - 84,77%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 30 $ - 1 665 - 83,24%
Farm Level 2:	1000 - 17 $ - 701 - 70,10%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	19 884 - 90,38%
Average Income per Game	1 667 691 $
Year to Date Revenue	15 009 215 $
Farm
Home Games Left	13
Average Attendance - %	2 366 - 78,86%
Average Income per Game	98 579 $
Year to Date Revenue	788 633 $
Expense
Pro Players Total Salaries	73 750 100 $
Farm Players Total Salaries	3 390 000 $
Coaches Total Salaries	600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	28 506 219 $
Farm Year To Date Expenses	1 277 024 $
Pro Salary Cap To Date	28 309 589 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 012 287 $
Farm Estimated Season Revenue	1 281 529 $
Pro Remaining Season Days	54
Pro Expenses Per Days	834 271 $
Pro Estimated Expenses	45 050 634 $
Farm Remaining Season Days	54
Farm Expenses Per Days	39 213 $
Farm Estimated Expenses	2 117 502 $
Estimated Season Expenses	47 168 136 $
Season Salary Cap	73 750 100 $
Estimate Under Maximum Salary Cap of 74 000 000 $	249 900 $
Estimate Over Minimum Salary Cap of 0 $	73 750 100 $
Current Bank Account	43 049 567 $
Projected Bank Account	17 175 247 $

Pro Players Salaries
Mike Richards	7 650 000 $ (2)
Mark Giordano	7 000 000 $ (4)
Thomas Greiss	5 750 000 $ (1)
Jonathan Drouin	5 150 000 $ (2)
Jake Muzzin	5 000 000 $ (1)
Mikko Koivu	4 750 000 $ (2)
Morgan Ellis	4 000 000 $ (4)
Brian Boyle	3 500 000 $ (2)
Landon Ferraro	3 500 000 $ (3)
Lars Eller	3 500 000 $ (1)
Derek Grant (1 Way Contract)	3 300 000 $ (1)
Linus Ullmark	3 150 000 $ (2)
Justin Braun	3 000 000 $ (1)
Devin Shore	2 800 000 $ (1)
Sven Baertschi	2 650 000 $ (2)
Brett Kulak	2 650 000 $ (2)
Matthew Nieto	2 300 000 $ (1)
Colton Sceviour	2 300 000 $ (1)
Cam Barker	900 100 $ (1)
Alex Debrincat	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 13 : 73 750 100 $
Year 14 : 44 000 000 $
Year 15 : 14 500 000 $
Year 16 : 11 000 000 $
Salary Average Commitment
Year 13 : 73 750 100 $
Year 14 : 44 000 000 $
Year 15 : 14 500 000 $
Year 16 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 13 : 73 750 100 $
Year 14 : 44 000 000 $
Year 15 : 14 500 000 $
Year 16 : 11 000 000 $

Farm Players Salaries
Zack MacEwen	250 000 $ (3)
Charlie Lindgren	210 000 $ (2)
Dean Kukan	210 000 $ (2)
Johan Gustafsson (Out of Payroll)	170 000 $ (3)
Radko Gudas	150 000 $ (1)
Vinni Lettieri	150 000 $ (3)
Jacob Josefson	150 000 $ (2)
Marc-Andre Gragnani	140 000 $ (2)
Valeri Vasiliev	110 000 $ (2)
Andrew Ebbett	110 000 $ (1)
Jiri Sekac	110 000 $ (1)
Christian Thomas	110 000 $ (1)
Ross Johnston	100 000 $ (2)
Will Weber	100 000 $ (2)
Warren Foegele	90 000 $ (2)
Yakov Trenin	90 000 $ (3)
Jake Evans	90 000 $ (2)
Taylor Chorney	80 000 $ (1)
Adam Tambellini	75 000 $ (1)
Kyle Jenkins	75 000 $ (1)
Luc Snuggerud	75 000 $ (2)
Matthew Strome	75 000 $ (3)
Jens Looke	75 000 $ (2)
Cooper Marody	75 000 $ (3)
Roland Mckeown	75 000 $ (2)
Linus Soderstrom	75 000 $ (3)
Connor Hobbs	75 000 $ (3)
Chris Martenet	75 000 $ (3)
Austen Keating	75 000 $ (3)
Michael Spacek	75 000 $ (2)
Radek Smolenak	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 13 : 3 390 000 $
Year 14 : 2 610 000 $
Year 15 : 1 110 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 390 000 $
Year 14 : 2 610 000 $
Year 15 : 1 110 000 $
Year 16 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 74 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	42 836 514 $	73 400 100 $	599 900 $	73 400 100 $	2 960 000 $	27 040 000 $	20	29	49
BlackHawks	45 832 337 $	69 750 100 $	4 249 900 $	69 750 100 $	2 335 000 $	27 665 000 $	23	26	49
BlueJacket	50 941 386 $	71 950 100 $	2 049 900 $	71 950 100 $	2 791 000 $	27 209 000 $	20	30	50
Blues	90 892 090 $	72 250 100 $	1 749 900 $	72 250 100 $	4 005 000 $	25 995 000 $	20	31	51
Bruins	28 636 489 $	72 150 100 $	1 849 900 $	72 150 100 $	2 475 000 $	27 525 000 $	20	28	48
Canadiens	64 249 999 $	73 950 100 $	49 900 $	73 950 100 $	3 085 000 $	26 915 000 $	20	31	51
Canucks	70 587 720 $	72 850 100 $	1 149 900 $	72 850 100 $	2 285 000 $	27 715 000 $	20	25	45
Capitals	20 374 901 $	68 300 100 $	5 699 900 $	68 300 100 $	2 535 000 $	27 465 000 $	21	27	48
Coyotes	38 713 886 $	67 350 100 $	6 649 900 $	67 350 100 $	2 645 000 $	27 355 000 $	21	29	50
Devils	51 093 286 $	69 700 100 $	4 299 900 $	69 700 100 $	2 675 000 $	27 325 000 $	20	31	51
Ducks	26 741 235 $	73 775 100 $	224 900 $	73 775 100 $	3 315 000 $	26 685 000 $	20	32	52
Flames	78 598 123 $	72 350 100 $	1 649 900 $	72 350 100 $	3 272 500 $	26 727 500 $	21	30	51
Flyers	45 490 840 $	65 350 100 $	8 649 900 $	65 350 100 $	2 442 500 $	27 557 500 $	21	28	49
GoldenKnights	37 098 882 $	69 800 100 $	4 199 900 $	69 800 100 $	3 007 500 $	26 992 500 $	20	27	47
Hurricanes	50 847 430 $	73 950 100 $	49 900 $	73 950 100 $	2 820 500 $	27 179 500 $	20	31	51
Islanders	56 258 547 $	71 360 100 $	2 639 900 $	71 360 100 $	2 710 000 $	27 290 000 $	20	32	52
Jets	199 537 186 $	62 450 100 $	11 549 900 $	62 450 100 $	2 510 000 $	27 490 000 $	22	26	48
Kings	73 923 092 $	75 200 100 $	-1 200 100 $	75 200 100 $	2 335 000 $	27 665 000 $	22	28	50
Kraken	23 773 858 $	73 200 100 $	799 900 $	73 200 100 $	2 240 000 $	27 760 000 $	24	27	51
Lightning	40 151 886 $	73 800 100 $	199 900 $	73 800 100 $	2 795 000 $	27 205 000 $	23	30	53
MapleLeafs	16 053 366 $	68 100 100 $	5 899 900 $	68 100 100 $	3 320 000 $	26 680 000 $	21	30	51
Oilers	74 758 234 $	68 950 100 $	5 049 900 $	68 950 100 $	2 720 000 $	27 280 000 $	22	30	52
Panthers	109 453 260 $	73 450 100 $	549 900 $	73 450 100 $	2 370 000 $	27 630 000 $	21	29	50
Penguins	163 043 411 $	72 800 100 $	1 199 900 $	72 800 100 $	3 380 000 $	26 620 000 $	20	31	51
Predators	44 428 779 $	70 125 100 $	3 874 900 $	70 125 100 $	2 587 500 $	27 412 500 $	22	28	50
Rangers	27 847 620 $	73 200 100 $	799 900 $	73 200 100 $	2 445 000 $	27 555 000 $	24	29	53
RedWings	37 589 218 $	68 450 100 $	5 549 900 $	68 450 100 $	2 327 500 $	27 672 500 $	22	29	51
Sabres	17 000 959 $	72 750 100 $	1 249 900 $	72 750 100 $	3 520 000 $	26 480 000 $	20	31	51
Senators	56 546 872 $	60 150 100 $	13 849 900 $	60 150 100 $	2 795 000 $	27 205 000 $	20	30	50
Sharks	64 145 791 $	68 150 100 $	5 849 900 $	68 150 100 $	2 385 000 $	27 615 000 $	21	26	47
Stars	65 733 177 $	65 350 100 $	8 649 900 $	65 350 100 $	2 785 000 $	27 215 000 $	21	30	51
Wild	43 049 567 $	73 750 100 $	249 900 $	73 750 100 $	3 390 000 $	26 610 000 $	20	31	51

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 16 janvier 2022 at 16:57

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 - %