Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 12 juillet 2018 at 08:44

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - 88 $ - 0 - 0,00%
Level 2:	6000 - 57 $ - 0 - 0,00%
Level 3:	3000 - 23 $ - 0 - 0,00%
Level 4:	5000 - 17 $ - 0 - 0,00%
Luxury :	1000 - 184 $ - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 950 000 $
Farm Players Total Salaries	2 230 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	20 963 314 $
Projected Bank Account	20 963 314 $

Pro Players Salaries
Pavel Datsyuk	7 500 000 $ (1)
Phil Kessel	7 000 000 $ (2)
P.K. Subban	6 500 000 $ (1)
John Gibson	6 000 000 $ (1)
Patrik Berglund	5 500 000 $ (3)
Mikko Koivu	5 500 000 $ (1)
Ryan Nugent-Hopkins	5 000 000 $ (2)
Erik Johnson	4 700 000 $ (2)
Dustin Byfuglien	4 500 000 $ (1)
Nail Yakupov	3 800 000 $ (1)
Ryan Strome	2 350 000 $ (1)
Jared Cowen	1 800 000 $ (1)
Brandon Bollig	1 000 000 $ (2)
Sam Reinhart	900 000 $ (2)
Alexei Marchenko	900 000 $ (1)
Max Domi	900 000 $ (1)
Alan Quine	900 000 $ (2)
Josh Anderson	900 000 $ (2)
Oscar Klefbom	900 000 $ (2)
David Rittich	725 000 $ (1)
Jujhar Khaira	675 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 950 000 $
Year 10 : 26 800 000 $
Year 11 : 5 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 67 950 000 $
Year 10 : 26 800 000 $
Year 11 : 5 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 67 950 000 $
Year 10 : 26 800 000 $
Year 11 : 5 500 000 $
Year 12 : 0 $

Farm Players Salaries
Milan Jurcina	135 000 $ (1)
Justin Holl	120 000 $ (1)
Jesse Blacker	110 000 $ (3)
Ethan Werek	110 000 $ (3)
Alexander Svitov	100 000 $ (1)
Dillon Fournier	90 000 $ (2)
Curtis Lazar	90 000 $ (3)
Carl Dahlstrom	90 000 $ (3)
Trevor Cann	85 000 $ (2)
Gaelan Patterson	85 000 $ (3)
Justin Jokinen	85 000 $ (3)
Robert Czarnik	85 000 $ (3)
Troy Rutkowski	85 000 $ (2)
X - Andru Matsoukas	80 000 $ (9)
Fredrik Pettersson-Wentzel	80 000 $ (1)
Ville Pokka	80 000 $ (3)
Pius Suter	80 000 $ (3)
Benjamin Casavant	75 000 $ (3)
Andreas Soderberg	75 000 $ (3)
Henri Ikonen	75 000 $ (3)
Geordie Wudrick	75 000 $ (1)
Lars Volden	70 000 $ (2)
Gregg Sutch	70 000 $ (1)
Steven Shipley	70 000 $ (1)
Logan Nelson	65 000 $ (3)
Andrew Campbell	65 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 9 : 2 230 000 $
Year 10 : 1 580 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 230 000 $
Year 10 : 1 580 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 55 $ - 0 - 0,00%
Level 3:	2000 - 21 $ - 0 - 0,00%
Level 4:	4000 - 14 $ - 0 - 0,00%
Luxury :	1000 - 190 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 0 - 0,00%
Farm Level 2:	1000 - 11 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	57 407 500 $
Farm Players Total Salaries	2 360 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	741 341 $
Projected Bank Account	741 341 $

Pro Players Salaries
Simon Gagne	7 500 000 $ (2)
Corey Crawford	6 000 000 $ (1)
Ryan Callahan	5 500 000 $ (2)
Dennis Wideman	4 500 000 $ (1)
Logan Couture	4 250 000 $ (1)
Lee Stempniak	4 200 000 $ (1)
Tomas Plekanec	4 000 000 $ (3)
Chris Stewart	4 000 000 $ (1)
Kyle Quincey	3 500 000 $ (3)
Paul Martin	3 150 000 $ (1)
Marek Zagrapan	2 400 000 $ (1)
Bobby Sanguinetti	2 300 000 $ (2)
Yanni Gourde	1 000 000 $ (1)
Kevin Connauton	1 000 000 $ (1)
Michael Houser	800 000 $ (1)
Maxim Mamin	757 500 $ (1)
Raphael Bussieres	700 000 $ (2)
Robert Baillargeon	700 000 $ (2)
Shane McColgan	600 000 $ (2)
Benjamin Gallacher	550 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 57 407 500 $
Year 10 : 25 350 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 57 257 500 $
Year 10 : 24 850 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 57 407 500 $
Year 10 : 25 350 000 $
Year 11 : 7 500 000 $
Year 12 : 0 $

Farm Players Salaries
Tomas Kubalik	175 000 $ (1)
Antti Raanta	175 000 $ (2)
Sven Andrighetto	175 000 $ (2)
Michael Stone	150 000 $ (1)
Nicola Riopel	150 000 $ (3)
Drew Schiestel	150 000 $ (2)
Jyrki Jokipakka	140 000 $ (1)
Andreas Nodl	140 000 $ (1)
Cal Clutterbuck	100 000 $ (2)
Colton Sceviour	100 000 $ (2)
Anton Gustafsson	95 000 $ (2)
Adam Janosik	90 000 $ (1)
Jimmy Hayes	90 000 $ (1)
Dustin Walsh	85 000 $ (3)
Dmitri Vorobiev	85 000 $ (1)
Garth Murray	80 000 $ (1)
X - Sébastien Paris-Lortie	80 000 $ (9)
Brian Ferlin	80 000 $ (1)
Nick Oliver	75 000 $ (3)
Marek Tvrdon	75 000 $ (2)
Zac Larraza	70 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 9 : 2 360 000 $
Year 10 : 1 330 000 $
Year 11 : 390 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 360 000 $
Year 10 : 1 330 000 $
Year 11 : 390 000 $
Year 12 : 80 000 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	7000 - 95 $ - 0 - 0,00%
Level 2:	6000 - 50 $ - 0 - 0,00%
Level 3:	3000 - 20 $ - 0 - 0,00%
Level 4:	5000 - 15 $ - 0 - 0,00%
Luxury :	1500 - 135 $ - 0 - 0,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 800 000 $
Farm Players Total Salaries	2 562 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	7 122 526 $
Projected Bank Account	7 122 526 $

Pro Players Salaries
Tyler Seguin	9 000 000 $ (4)
Taylor Hall	8 000 000 $ (5)
Mike Richards	7 500 000 $ (1)
Henrik Lundqvist	7 500 000 $ (3)
Brad Stuart	6 750 000 $ (2)
Ryan McDonagh	5 500 000 $ (2)
Nathan MacKinnon	4 700 000 $ (1)
Victor Hedman	4 500 000 $ (1)
Jake Dowell	1 900 000 $ (1)
Jamie Lundmark	1 800 000 $ (1)
Erik Gustafsson	1 500 000 $ (2)
Kevin Poulin	1 400 000 $ (1)
David Pastrnak	900 000 $ (2)
Alexander Wennberg	900 000 $ (2)
J.T. Miller	900 000 $ (1)
Seth Jones	900 000 $ (2)
Kevin Fiala	900 000 $ (3)
Kyle Connor	900 000 $ (3)
Jake Mccabe	900 000 $ (2)
Roman Polak	900 000 $ (1)
Henrik Tallinder	900 000 $ (1)
Matthew Peca	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 68 800 000 $
Year 10 : 43 650 000 $
Year 11 : 26 300 000 $
Year 12 : 17 000 000 $
Salary Average Commitment
Year 9 : 68 800 000 $
Year 10 : 43 650 000 $
Year 11 : 26 300 000 $
Year 12 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 800 000 $
Year 10 : 43 650 000 $
Year 11 : 26 300 000 $
Year 12 : 17 000 000 $

Farm Players Salaries
Brett Sonne	175 000 $ (3)
Michael Kostka	150 000 $ (2)
Louis Leblanc	140 000 $ (1)
Mika Noronen	120 000 $ (1)
Eric Wellwood	100 000 $ (1)
Maxim Gratchev	100 000 $ (2)
Artur Gavrus	95 000 $ (2)
Victor Antipin	92 500 $ (1)
Bryan Rust	90 000 $ (1)
Andy Andreoff	90 000 $ (3)
William Wrenn	90 000 $ (3)
Brendan Gaunce	90 000 $ (3)
Martin Frk	90 000 $ (3)
Josh Unice	90 000 $ (1)
Mark Jankowski	90 000 $ (3)
Jordon Southorn	90 000 $ (3)
Duncan Siemens	90 000 $ (3)
Griffin Reinhart	85 000 $ (3)
Dakota Mermis	80 000 $ (3)
X - Jean-François Langelier	80 000 $ (9)
Gavin Bayreuther	80 000 $ (3)
Jason Kasdorf	75 000 $ (2)
Yasin Cisse	70 000 $ (1)
Marc-Olivier Roy	70 000 $ (2)
Kevin Sundher	65 000 $ (1)
Alex Coulombe	65 000 $ (1)
Denis Kamaev	55 000 $ (2)
Fabian Gunnarsson	55 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 9 : 2 562 500 $
Year 10 : 1 730 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 562 500 $
Year 10 : 1 730 000 $
Year 11 : 1 185 000 $
Year 12 : 80 000 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 91 $ - 0 - 0,00%
Level 2:	6000 - 57 $ - 0 - 0,00%
Level 3:	2000 - 38 $ - 0 - 0,00%
Level 4:	4000 - 24 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 492 500 $
Farm Players Total Salaries	2 425 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	67 187 782 $
Projected Bank Account	67 187 782 $

Pro Players Salaries
Brad Marchand	8 000 000 $ (5)
Alexander Semin	7 500 000 $ (5)
Sergei Bobrovsky	6 500 000 $ (3)
Jason Spezza	5 750 000 $ (1)
Chris Higgins	5 500 000 $ (2)
Kyle Turris	4 900 000 $ (1)
Matt Niskanen	4 000 000 $ (2)
Ryan Ellis	4 000 000 $ (3)
Nick Foligno	3 650 000 $ (1)
Kevin Dallman	3 500 000 $ (1)
Anders Lee	2 500 000 $ (1)
Jake Gardiner	2 400 000 $ (1)
James Sheppard	1 400 000 $ (1)
Brian Strait	1 200 000 $ (2)
Mikael Tellqvist	1 100 000 $ (2)
Dale Weise	1 000 000 $ (2)
Thomas Larkin	950 000 $ (2)
Marek Viedensky	950 000 $ (2)
Ben Ryan	950 000 $ (2)
Martin Marincin	900 000 $ (1)
Niklas Lundstrom	900 000 $ (3)
Joel Armia	900 000 $ (3)
Ludvig Rensfeldt	800 000 $ (1)
Tim Schaller	775 000 $ (1)
Henrik Samuelsson	750 000 $ (3)
Vinnie Hinostroza	717 500 $ (1)
Jaynen Rissling	700 000 $ (3)
Dillon Donnelly	650 000 $ (3)
Max Friberg	600 000 $ (3)
Yannick Veilleux	550 000 $ (3)
Tyrel Seaman	500 000 $ (3)
Total Pro Players	31
Salary Commitment
Year 9 : 74 492 500 $
Year 10 : 47 200 000 $
Year 11 : 31 550 000 $
Year 12 : 15 500 000 $
Salary Average Commitment
Year 9 : 75 909 166 $
Year 10 : 47 700 000 $
Year 11 : 31 550 000 $
Year 12 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 74 492 500 $
Year 10 : 47 200 000 $
Year 11 : 31 550 000 $
Year 12 : 15 500 000 $

Farm Players Salaries
Jordan Caron	150 000 $ (2)
Alexander Urbom	150 000 $ (2)
Josh Jooris	150 000 $ (2)
Nick Spaling	140 000 $ (1)
Barry Tallackson	140 000 $ (2)
Cade Fairchild	120 000 $ (1)
Klas Dahlbeck	120 000 $ (1)
Ben Smith	120 000 $ (1)
Yannick Weber	115 000 $ (1)
Mikko Koskinen	115 000 $ (1)
Brenden Dillon	100 000 $ (1)
Philip McRae	100 000 $ (1)
Mathieu Corbeil	95 000 $ (1)
Antoine Lafleur	95 000 $ (3)
Mathieu Brodeur	80 000 $ (2)
X - Kevin Ouellette	80 000 $ (9)
Philippe Cornet	80 000 $ (2)
Tyler Pitlick	75 000 $ (1)
Bill Arnold	75 000 $ (1)
Troy Vance	70 000 $ (2)
Daniel Delisle	70 000 $ (3)
Brett Bulmer	70 000 $ (1)
Philip Tot	65 000 $ (3)
Anton Zlobin	50 000 $ (3)
Total Farm Players	24
Salary Commitment
Year 9 : 2 425 000 $
Year 10 : 1 180 000 $
Year 11 : 360 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 425 000 $
Year 10 : 1 180 000 $
Year 11 : 360 000 $
Year 12 : 80 000 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 58 $ - 0 - 0,00%
Level 3:	3000 - 26 $ - 0 - 0,00%
Level 4:	5000 - 21 $ - 0 - 0,00%
Luxury :	1500 - 134 $ - 0 - 0,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 18 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 462 500 $
Farm Players Total Salaries	2 575 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	23 417 167 $
Projected Bank Account	23 417 167 $

Pro Players Salaries
Jamie Benn	8 500 000 $ (3)
Andrei Kostitsyn	7 500 000 $ (4)
Shea Weber	7 500 000 $ (3)
Claude Giroux	7 500 000 $ (1)
Jonathan Bernier	4 600 000 $ (2)
Nikita Zaitsev	4 500 000 $ (1)
Alex Galchenyuk	4 000 000 $ (2)
Gilbert Brule	3 650 000 $ (2)
Josh Gorges	3 500 000 $ (1)
David Schlemko	3 200 000 $ (2)
Gustav Nyquist	3 200 000 $ (1)
Louie Caporusso	2 100 000 $ (2)
Karri Ramo	1 100 000 $ (1)
Danny DeKeyser	1 100 000 $ (1)
Jack Eichel	900 000 $ (2)
Boo Nieves	900 000 $ (3)
Brayden Point	900 000 $ (3)
Steve Oleksy	850 000 $ (1)
Nicolas Kerdiles	850 000 $ (3)
Christopher DiDomenico	612 500 $ (1)
Mike Winther	500 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 9 : 67 462 500 $
Year 10 : 45 100 000 $
Year 11 : 26 650 000 $
Year 12 : 7 500 000 $
Salary Average Commitment
Year 9 : 65 962 500 $
Year 10 : 43 600 000 $
Year 11 : 25 150 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 462 500 $
Year 10 : 45 100 000 $
Year 11 : 26 650 000 $
Year 12 : 7 500 000 $

Farm Players Salaries
Evgeny Medvedev	140 000 $ (1)
Justin Falk	110 000 $ (1)
Kirill Lyamin	100 000 $ (2)
Matt Tennyson	100 000 $ (2)
Adam Pardy	100 000 $ (1)
Jean-Phillipe Cote	100 000 $ (2)
Francois Bouchard	100 000 $ (2)
Olivier Roy	95 000 $ (1)
Max Nicastro	95 000 $ (1)
James Wright	95 000 $ (1)
Kyle Wilson	95 000 $ (1)
Luca Caputi	95 000 $ (3)
Kristopher Foucault	90 000 $ (1)
Philip Lane	90 000 $ (1)
Ryan Howse	90 000 $ (3)
Jake Paterson	90 000 $ (3)
Brandon Davidson	90 000 $ (3)
Ben Winnett	80 000 $ (3)
Johan Sundstrom	80 000 $ (2)
Austin Madaisky	80 000 $ (1)
X - Simon Gratton	80 000 $ (9)
Joachim Nermark	75 000 $ (2)
Martin Ouellette	75 000 $ (1)
Sebastian Collberg	75 000 $ (3)
Austen Brassard	75 000 $ (2)
Dane Fox	70 000 $ (3)
Max Gardiner	70 000 $ (1)
Samuel Kurker	70 000 $ (3)
Garrett Meurs	70 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 9 : 2 575 000 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 575 000 $
Year 10 : 1 440 000 $
Year 11 : 740 000 $
Year 12 : 80 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - 70 $ - 0 - 0,00%
Level 2:	6000 - 35 $ - 0 - 0,00%
Level 3:	3000 - 20 $ - 0 - 0,00%
Level 4:	5000 - 10 $ - 0 - 0,00%
Luxury :	1000 - 150 $ - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 050 000 $
Farm Players Total Salaries	2 245 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	46 085 101 $
Projected Bank Account	46 085 101 $

Pro Players Salaries
Eric Staal	9 000 000 $ (3)
Martin Havlat	7 750 000 $ (2)
John Tavares	7 500 000 $ (1)
Sean Monahan	5 650 000 $ (2)
Frederik Andersen	4 800 000 $ (1)
Andrej Meszaros	4 500 000 $ (2)
Roman Josi	4 500 000 $ (3)
Tom Pyatt	3 100 000 $ (2)
Sami Vatanen	3 100 000 $ (2)
Chris Kunitz	3 000 000 $ (1)
Jean Gabriel Pageau	2 800 000 $ (1)
Brett Carson	2 200 000 $ (3)
Matt Bartkowski	2 000 000 $ (3)
Trevor Van Riemsdyk	1 800 000 $ (1)
Brian Gibbons	1 800 000 $ (3)
Ryan O'Marra	1 400 000 $ (1)
David Steckel	1 300 000 $ (1)
Pavel Vorobiev	1 000 000 $ (2)
Marko Dano	900 000 $ (3)
Esa Lindell	900 000 $ (2)
Ondrej Kase	900 000 $ (3)
Cody Ceci	900 000 $ (1)
Jimmy Vesey	900 000 $ (2)
Charlie Lindgren	700 000 $ (1)
Tim Heed	650 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 9 : 73 050 000 $
Year 10 : 48 200 000 $
Year 11 : 21 300 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 72 550 000 $
Year 10 : 47 700 000 $
Year 11 : 21 300 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 73 050 000 $
Year 10 : 48 200 000 $
Year 11 : 21 300 000 $
Year 12 : 0 $

Farm Players Salaries
Andre Benoit	150 000 $ (1)
Kevin Quick	140 000 $ (2)
Shawn Matthias	140 000 $ (1)
Andreas Martinsen	115 000 $ (1)
Justin Fontaine	100 000 $ (2)
Philip Samuelsson	100 000 $ (1)
Harri Sateri	100 000 $ (1)
Corban Knight	95 000 $ (2)
Charles Hudon	90 000 $ (3)
Jacob De La Rose	90 000 $ (3)
Maxime Clermont	90 000 $ (1)
Peter Delmas	90 000 $ (1)
Jesper Pettersson	90 000 $ (2)
Justin Sefton	90 000 $ (2)
Sean Kuraly	85 000 $ (2)
X - Mathieu Roy	80 000 $ (9)
Dylan Blujus	80 000 $ (3)
Robin Kovacs	80 000 $ (3)
Tanner Richard	80 000 $ (2)
Brett Sutter	75 000 $ (1)
Julien Pelletier	75 000 $ (1)
Carter Ashton	75 000 $ (1)
Matia Marcantuoni	70 000 $ (1)
Dante Salituro	65 000 $ (2)
Total Farm Players	24
Salary Commitment
Year 9 : 2 245 000 $
Year 10 : 1 165 000 $
Year 11 : 420 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 245 000 $
Year 10 : 1 165 000 $
Year 11 : 420 000 $
Year 12 : 80 000 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 517 500 $
Farm Players Total Salaries	2 685 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	54 223 206 $
Projected Bank Account	54 223 206 $

Pro Players Salaries
Justin Williams	6 750 000 $ (3)
T.J. Oshie	6 500 000 $ (3)
Pekka Rinne	6 250 000 $ (4)
Ron Hainsey	4 875 000 $ (2)
Zach Bogosian	4 600 000 $ (2)
Frans Nielsen	4 000 000 $ (2)
Adam Henrique	4 000 000 $ (1)
TJ Brodie	3 900 000 $ (2)
Conor Sheary	3 500 000 $ (2)
Jonas Junland	2 950 000 $ (2)
Eddie Lack	2 500 000 $ (1)
Mattew Calvert	2 200 000 $ (1)
Colby Robak	2 100 000 $ (2)
Mark Flood	2 000 000 $ (1)
Dennis Rasmussen	1 500 000 $ (2)
Kevan Miller	1 400 000 $ (1)
Jeff Zatkoff	1 400 000 $ (2)
Jake Hansen	1 000 000 $ (1)
Leon Draisaitl	900 000 $ (1)
Tobias Rieder	900 000 $ (2)
Slater Koekkoek	900 000 $ (3)
Kevin Labanc	717 500 $ (1)
Josh Archibald	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 9 : 65 517 500 $
Year 10 : 50 125 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 63 967 500 $
Year 10 : 48 575 000 $
Year 11 : 18 850 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 517 500 $
Year 10 : 50 125 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $

Farm Players Salaries
Tim Kennedy	150 000 $ (1)
Justin Pogge	150 000 $ (2)
Taylor Ellington	150 000 $ (2)
Kyle Cumiskey	130 000 $ (2)
John Moore	115 000 $ (1)
Branislav Mezei	110 000 $ (2)
Jeremy Price	100 000 $ (3)
Viktor Tikhonov	100 000 $ (2)
Magnus Paajarvi	100 000 $ (1)
Brendan Mikkelson	92 500 $ (1)
Jaroslav Janus	90 000 $ (1)
Maxime Sauve	90 000 $ (1)
Bud Holloway	85 000 $ (1)
Brett Ponich	85 000 $ (3)
Aaron Marvin	85 000 $ (1)
Joe Morrow	85 000 $ (2)
Scott Timmins	82 500 $ (1)
Ivan Telegin	80 000 $ (1)
Matej Stransky	80 000 $ (3)
Daultan Leveille	80 000 $ (3)
X - Luc Chicoine	80 000 $ (9)
Kevin Lynch	75 000 $ (3)
Henrik Bjorklund	75 000 $ (2)
Brendan Woods	75 000 $ (1)
Emil Lundberg	70 000 $ (3)
Samuel Fejes	70 000 $ (3)
Joey Leach	70 000 $ (1)
Vinny Saponari	70 000 $ (1)
Lukas Sutter	60 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 9 : 2 685 000 $
Year 10 : 1 500 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 685 000 $
Year 10 : 1 500 000 $
Year 11 : 700 000 $
Year 12 : 80 000 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 50 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 140 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 450 000 $
Farm Players Total Salaries	2 100 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	5 941 215 $
Projected Bank Account	5 941 215 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (2)
Kyle Okposo	6 150 000 $ (4)
Devan Dubnyk	5 500 000 $ (2)
Derek Morris	5 500 000 $ (1)
Gabriel Landeskog	5 000 000 $ (1)
Sergei Kostitsyn	4 500 000 $ (1)
Tyler Bozak	4 150 000 $ (3)
Christian Ehrhoff	3 750 000 $ (1)
Tyler Toffoli	3 500 000 $ (3)
Valtteri Filppula	3 500 000 $ (2)
Jonas Brodin	2 950 000 $ (2)
Jakob Silfverberg	2 750 000 $ (2)
Trevor Lewis	2 300 000 $ (1)
Josh Bailey	2 250 000 $ (1)
David Savard	2 100 000 $ (2)
Matt Frattin	1 750 000 $ (1)
Jay McClement (1 Way Contract)	1 600 000 $ (1)
-1 Way Contract Salary Cap :	1 600 000 $
Brandon Mcmillan	1 400 000 $ (1)
Robert Hagg	900 000 $ (3)
Morgan Rielly	900 000 $ (2)
Laurent Brossoit	750 000 $ (1)
Anton Forsberg	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 68 450 000 $
Year 10 : 38 900 000 $
Year 11 : 14 700 000 $
Year 12 : 6 150 000 $
Salary Average Commitment
Year 9 : 67 950 000 $
Year 10 : 38 400 000 $
Year 11 : 14 700 000 $
Year 12 : 6 150 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 450 000 $
Year 10 : 38 900 000 $
Year 11 : 14 700 000 $
Year 12 : 6 150 000 $

Farm Players Salaries
Calvin de Haan	175 000 $ (3)
Frank Vatrano	140 000 $ (2)
Daniel Carr	110 000 $ (1)
Vladimir Sobotka	110 000 $ (1)
Sam Brittain	100 000 $ (2)
Dylan DeMelo	100 000 $ (2)
Sergei Korostin	100 000 $ (2)
David Kampf	90 000 $ (3)
Matthew Nieto	90 000 $ (2)
Peter Andersson	90 000 $ (2)
Ryan Button	90 000 $ (2)
Brent Regner	90 000 $ (2)
David Warsofsky	90 000 $ (2)
Calle Jarnkrok	90 000 $ (1)
Mitch Wahl	90 000 $ (2)
Reid Boucher	90 000 $ (3)
X - Guillaume Cazes	80 000 $ (9)
Kirill Kabanov	80 000 $ (1)
Eric Knodel	80 000 $ (1)
Tyler Plante	75 000 $ (1)
Linus Arnesson	75 000 $ (3)
Corey Cowick	65 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 9 : 2 100 000 $
Year 10 : 1 490 000 $
Year 11 : 510 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 100 000 $
Year 10 : 1 490 000 $
Year 11 : 510 000 $
Year 12 : 80 000 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	7000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 875 000 $
Farm Players Total Salaries	2 520 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	17 787 678 $
Projected Bank Account	17 787 678 $

Pro Players Salaries
Jeff Carter	7 500 000 $ (3)
Bryan Little	6 500 000 $ (4)
James Neal	6 000 000 $ (2)
Ondrej Pavelec	5 750 000 $ (2)
Jussi Jokinen	5 700 000 $ (2)
Sean Bergenheim	5 500 000 $ (1)
Cam Fowler	5 000 000 $ (1)
Brayden Schenn	4 500 000 $ (3)
Thomas Greiss	4 200 000 $ (1)
Ty Rattie	3 500 000 $ (4)
Tuomo Ruutu	2 150 000 $ (1)
Markus Hannikainen	1 500 000 $ (3)
Mark Barberio	1 400 000 $ (1)
Andrei Loktionov	1 400 000 $ (1)
Jim Vandermeer	1 200 000 $ (1)
Neal Pionk	925 000 $ (1)
Beau Bennett	900 000 $ (1)
Brady Skjei	900 000 $ (2)
Alex Kerfoot	900 000 $ (3)
Connor Murphy	900 000 $ (1)
Denis Bodrov	900 000 $ (3)
Jaycob Megna	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 67 875 000 $
Year 10 : 43 650 000 $
Year 11 : 25 300 000 $
Year 12 : 10 000 000 $
Salary Average Commitment
Year 9 : 67 875 000 $
Year 10 : 43 650 000 $
Year 11 : 25 300 000 $
Year 12 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 875 000 $
Year 10 : 43 650 000 $
Year 11 : 25 300 000 $
Year 12 : 10 000 000 $

Farm Players Salaries
Stephen Gionta	200 000 $ (2)
Philipp Grubauer	175 000 $ (3)
John Mitchell	160 000 $ (2)
Chris Tierney	150 000 $ (2)
Steven Kampfer	120 000 $ (1)
Seth Helgeson	100 000 $ (1)
Brad Malone	95 000 $ (1)
Dean Kukan	90 000 $ (3)
Derek Rodwell	90 000 $ (2)
Boyd Gordon	90 000 $ (1)
Chet Pickard	90 000 $ (2)
Radek Smolenak	85 000 $ (1)
Nick Ebert	80 000 $ (3)
X - Louis-Philippe DesHaies	80 000 $ (9)
Joel Gistedt	80 000 $ (1)
Mikhail Stefanovich	80 000 $ (2)
Colin Sullivan	80 000 $ (1)
Corey Trivino	80 000 $ (2)
Myles Bell	75 000 $ (2)
Patrick McNally	70 000 $ (1)
Jerome Gauthier-Leduc	70 000 $ (1)
Olivier Archambault	70 000 $ (1)
Samuel Noreau	70 000 $ (1)
Philippe Hudon	65 000 $ (1)
Brandon Hynes	65 000 $ (1)
Jay Dickman	60 000 $ (1)
Blake Clarke	50 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 9 : 2 520 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 520 000 $
Year 10 : 1 400 000 $
Year 11 : 475 000 $
Year 12 : 80 000 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	7000 - 95 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 185 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 050 000 $
Farm Players Total Salaries	2 695 333 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	23 934 957 $
Projected Bank Account	23 934 957 $

Pro Players Salaries
Olli Jokinen	8 000 000 $ (2)
Ryan Suter	7 000 000 $ (4)
Dan Girardi	5 100 000 $ (1)
Brent Seabrook	4 850 000 $ (3)
Mike Green	4 100 000 $ (2)
Nino Niederreiter	4 000 000 $ (2)
Blake Comeau	3 850 000 $ (2)
Jacob Trouba	3 500 000 $ (4)
Jay Beagle	3 100 000 $ (1)
Lars Eller	2 500 000 $ (3)
Sebastian Wannstrom	2 500 000 $ (2)
Jacob Markstrom	1 800 000 $ (1)
Ty Wishart	1 750 000 $ (2)
Cal O'Reilly (1 Way Contract)	1 350 000 $ (1)
-1 Way Contract Salary Cap :	1 350 000 $
Enver Lisin	1 250 000 $ (2)
Joonas Nattinen	1 000 000 $ (2)
Evgeny Kuznetsov	900 000 $ (1)
Matt Murray	900 000 $ (2)
Vladislav Namestnikov	900 000 $ (1)
Oliver Bjorkstrand	900 000 $ (3)
Teuvo Teravainen	900 000 $ (2)
Brock McGinn	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 9 : 61 050 000 $
Year 10 : 47 900 000 $
Year 11 : 19 650 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 60 550 000 $
Year 10 : 47 400 000 $
Year 11 : 19 650 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 050 000 $
Year 10 : 47 900 000 $
Year 11 : 19 650 000 $
Year 12 : 10 500 000 $

Farm Players Salaries
Nathan Gerbe	175 000 $ (2)
Theo Ruth	150 000 $ (2)
Zack Stortini	150 000 $ (1)
Cory Conacher	140 000 $ (2)
Anton Rodin	140 000 $ (1)
Jordan Szwarz	100 000 $ (3)
Marcel Noebels	100 000 $ (3)
John McFarland	100 000 $ (1)
Tyler Beskorowany	95 000 $ (1)
Michael Hutchinson	95 000 $ (1)
Drake Caggiula	92 500 $ (1)
Dylan Olsen	92 500 $ (2)
Mark Katic	92 500 $ (2)
Nathan Beaulieu	90 000 $ (1)
Jordan Schmaltz	90 000 $ (3)
Patrik Bartosak	90 000 $ (3)
Paul Postma	90 000 $ (2)
Cam Janssen	85 000 $ (1)
X - Sébastien Beaupré	80 000 $ (9)
Nicklas Lasu	80 000 $ (2)
Max Reinhart	80 000 $ (1)
Matt Mackenzie	80 000 $ (2)
Jason Williams	75 000 $ (1)
Colby Cohen	75 000 $ (1)
Remi Elie	72 833 $ (1)
Matt Buckles	65 000 $ (3)
Loik Leveille	60 000 $ (2)
Justin Azevedo	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 9 : 2 695 333 $
Year 10 : 1 485 000 $
Year 11 : 525 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 695 333 $
Year 10 : 1 485 000 $
Year 11 : 525 000 $
Year 12 : 80 000 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 30 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 750 000 $
Farm Players Total Salaries	2 055 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	1 741 858 $
Projected Bank Account	1 741 858 $

Pro Players Salaries
Nicklas Backstrom	8 200 000 $ (2)
Blake Wheeler	8 000 000 $ (5)
Roberto Luongo	6 200 000 $ (1)
Alexander Radulov	6 000 000 $ (2)
Dustin Brown	5 750 000 $ (1)
Tobias Enstrom	4 500 000 $ (1)
Erik Karlsson	4 000 000 $ (1)
Michael Grabner	4 000 000 $ (3)
Robin Lehner	4 000 000 $ (4)
Dominic Moore	3 500 000 $ (2)
Mika Zibanejad	3 000 000 $ (3)
Andrew Desjardins	2 000 000 $ (3)
Chris Kelly	1 500 000 $ (1)
Mason Raymond	1 200 000 $ (1)
Joshua Morrissey	900 000 $ (3)
Tanner Pearson	900 000 $ (1)
Mathew Dumba	900 000 $ (2)
Andre Burakowsky	900 000 $ (2)
Anthony Mantha	900 000 $ (2)
Connor Carrick	750 000 $ (1)
Jordan Oesterle	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 750 000 $
Year 10 : 42 300 000 $
Year 11 : 21 900 000 $
Year 12 : 12 000 000 $
Salary Average Commitment
Year 9 : 67 750 000 $
Year 10 : 42 300 000 $
Year 11 : 21 900 000 $
Year 12 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 750 000 $
Year 10 : 42 300 000 $
Year 11 : 21 900 000 $
Year 12 : 12 000 000 $

Farm Players Salaries
Christopher Tanev	175 000 $ (3)
Micheal Ferland	145 000 $ (2)
Samuel Carrier	100 000 $ (1)
John Negrin	100 000 $ (1)
Mark Borowiecki	100 000 $ (3)
Zach Redmond	90 000 $ (2)
Samu Perhonen	90 000 $ (3)
Dan Dunn	85 000 $ (1)
Timo Pielmeier	85 000 $ (2)
Drayson Bowman	85 000 $ (3)
X - Tommy Rhéaume	80 000 $ (9)
Jori Lehtera	80 000 $ (2)
Chris Doyle	80 000 $ (1)
Stanislav Galiev	80 000 $ (1)
Dale Mitchell	80 000 $ (1)
Maksim Mayorov	75 000 $ (2)
Jhonas Enroth	75 000 $ (1)
Nick Ross	75 000 $ (1)
Luke Lockhart	65 000 $ (1)
Alex Grant	65 000 $ (1)
Brett Bruneteau	65 000 $ (1)
Ben Blood	65 000 $ (1)
Zakhar Arzamastsev	65 000 $ (1)
Tyler Hill	50 000 $ (3)
Total Farm Players	24
Salary Commitment
Year 9 : 2 055 000 $
Year 10 : 1 055 000 $
Year 11 : 580 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 055 000 $
Year 10 : 1 055 000 $
Year 11 : 580 000 $
Year 12 : 80 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7000 - 96 $ - 0 - 0,00%
Level 2:	6000 - 66 $ - 0 - 0,00%
Level 3:	3000 - 37 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 17 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 925 500 $
Farm Players Total Salaries	2 850 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	97 349 368 $
Projected Bank Account	97 349 368 $

Pro Players Salaries
Joe Thornton	8 700 000 $ (1)
Cam Barker	5 500 000 $ (3)
Reilly Smith	4 500 000 $ (2)
Ben Bishop	4 500 000 $ (1)
Andrew Ladd	4 250 000 $ (2)
Brendan Gallagher	4 000 000 $ (2)
Kyle Palmieri	4 000 000 $ (3)
Ben Eager	3 750 000 $ (1)
Deryk Engelland	3 750 000 $ (2)
Brandon Dubinsky	3 500 000 $ (3)
Jason Demers	3 350 000 $ (3)
Ivan Vishnevskiy	3 300 000 $ (3)
Trevor Daley	3 250 500 $ (1)
Connor Brown	2 100 000 $ (1)
Luke Adam	1 800 000 $ (1)
Mikael Backlund	1 500 000 $ (2)
Kirill Petrov	1 500 000 $ (1)
Julien Vauclair	1 000 000 $ (1)
Rene Bourque	975 000 $ (2)
Joonas Korpisalo	900 000 $ (1)
Anthony Duclair	900 000 $ (1)
Adam Pelech	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 9 : 67 925 500 $
Year 10 : 39 525 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 67 925 500 $
Year 10 : 39 275 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 67 925 500 $
Year 10 : 39 525 000 $
Year 11 : 19 650 000 $
Year 12 : 0 $

Farm Players Salaries
Zack Kassian	215 000 $ (1)
Thomas Hickey	150 000 $ (2)
Maxim Lapierre	150 000 $ (2)
Hannu Toivonen	150 000 $ (1)
Corey Locke	140 000 $ (2)
Dave Labrecque	140 000 $ (1)
Derek Dorsett	130 000 $ (1)
Patrice Cormier	120 000 $ (2)
Jeremie Blain	120 000 $ (2)
Iiro Pakarinen	120 000 $ (1)
Cody McLeod	100 000 $ (1)
Brad Ross	95 000 $ (3)
Tomas Hyka	95 000 $ (3)
Nicklas Grossman	95 000 $ (1)
Dalton Prout	95 000 $ (1)
Sergey Kalinin	90 000 $ (1)
Anthony Peluso	85 000 $ (3)
Maxim Shalunov	85 000 $ (2)
Antoine Bibeau	80 000 $ (3)
Mark Alt	80 000 $ (1)
X - Guy Brisson	80 000 $ (9)
Harrison Ruopp	80 000 $ (2)
Nicklas Jensen	80 000 $ (2)
Calle Andersson	75 000 $ (2)
Louis-Marc Aubry	70 000 $ (1)
Maxime Lagace	65 000 $ (1)
Emil Djuse	65 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 9 : 2 850 000 $
Year 10 : 1 435 000 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 855 000 $
Year 10 : 1 440 000 $
Year 11 : 435 000 $
Year 12 : 80 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	7000 - 88 $ - 0 - 0,00%
Level 2:	5000 - 55 $ - 0 - 0,00%
Level 3:	2000 - 33 $ - 0 - 0,00%
Level 4:	4000 - 18 $ - 0 - 0,00%
Luxury :	1000 - 185 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 025 000 $
Farm Players Total Salaries	1 980 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	10 386 244 $
Projected Bank Account	10 386 244 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (1)
Daniel Sedin	8 250 000 $ (2)
David Krejci	7 000 000 $ (4)
Matt Carle	5 900 000 $ (1)
Dan Hamhuis	5 750 000 $ (2)
Marc Staal	5 500 000 $ (3)
Jakub Voracek	5 000 000 $ (1)
Chad Johnson	3 000 000 $ (1)
Matthew Stajan	2 400 000 $ (1)
Curtis McElhinney (1 Way Contract)	2 400 000 $ (1)
Roman Horak	1 800 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Stephane Da Costa	1 750 000 $ (1)
Nicolas Deslauriers	1 000 000 $ (2)
Yutaka Fukufuji	1 000 000 $ (2)
Rob O'Gara	925 000 $ (1)
Colton Gillies	900 000 $ (1)
Will Butcher	900 000 $ (3)
Ryan Tesink	900 000 $ (1)
Geoff Platt	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 025 000 $
Year 10 : 29 400 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 66 275 000 $
Year 10 : 29 650 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 025 000 $
Year 10 : 29 400 000 $
Year 11 : 13 400 000 $
Year 12 : 7 000 000 $

Farm Players Salaries
Eric O'dell	130 000 $ (1)
Brandon Archibald	100 000 $ (1)
Mark Olver	100 000 $ (2)
Vladimir Zharkov	100 000 $ (2)
Tommy Cross	95 000 $ (1)
Daniel Rahimi	90 000 $ (2)
Patrick Kaleta	80 000 $ (1)
Cody Sol	80 000 $ (1)
X - Alexandre Fortier	80 000 $ (9)
Codey Burki	80 000 $ (2)
Andre Petersson	80 000 $ (1)
Maxime Macenauer	80 000 $ (2)
John Degray	75 000 $ (2)
Simon Hjalmarsson	75 000 $ (1)
Stefan Warg	70 000 $ (1)
Sean Lorenz	70 000 $ (1)
Brett MacLean	70 000 $ (2)
Justin Kea	70 000 $ (3)
Quentin Shore	70 000 $ (3)
Brendan Leipsic	65 000 $ (1)
Etienne Brodeur	65 000 $ (1)
Ryan Rehill	65 000 $ (2)
Tomas Malec	65 000 $ (2)
Jakub Izacky	65 000 $ (1)
Matt Marshall	60 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 9 : 1 980 000 $
Year 10 : 945 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 980 000 $
Year 10 : 945 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - 85 $ - 0 - 0,00%
Level 2:	5000 - 55 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 185 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 658 750 $
Farm Players Total Salaries	2 810 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	15 128 755 $
Projected Bank Account	15 128 755 $

Pro Players Salaries
Joe Pavelski	6 000 000 $ (3)
Jaden Schwartz	6 000 000 $ (3)
Travis Zajac	6 000 000 $ (3)
Patrice Bergeron	5 500 000 $ (1)
Patric Hornqvist	5 000 000 $ (2)
David Perron	4 500 000 $ (4)
Justin Faulk	4 000 000 $ (2)
Ladislav Smid	4 000 000 $ (2)
Nick Bjugstad	4 000 000 $ (4)
Darcy Kuemper	3 350 000 $ (1)
Mike Condon	3 150 000 $ (1)
Damon Severson	3 000 000 $ (4)
Riley Nash	1 850 000 $ (1)
Brooks Laich	1 750 000 $ (1)
Torrey Mitchell	1 750 000 $ (1)
Michael Matheson	1 500 000 $ (1)
Nate Schmidt	1 500 000 $ (2)
Shaone Morrisonn	1 400 000 $ (3)
Jared McCann	900 000 $ (3)
Timo Meier	900 000 $ (3)
Matt Grzelcyk	858 750 $ (1)
Dan Blackburn	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 9 : 67 658 750 $
Year 10 : 47 950 000 $
Year 11 : 33 450 000 $
Year 12 : 11 500 000 $
Salary Average Commitment
Year 9 : 65 158 750 $
Year 10 : 45 450 000 $
Year 11 : 30 950 000 $
Year 12 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 658 750 $
Year 10 : 47 950 000 $
Year 11 : 33 450 000 $
Year 12 : 11 500 000 $

Farm Players Salaries
Alexandre R. Picard	185 000 $ (1)
Michal Repik	175 000 $ (2)
Daniel Paille	175 000 $ (2)
Jordan Binnington	150 000 $ (3)
Colin Miller	140 000 $ (2)
Nic Dowd	135 000 $ (3)
Adam Lowry	120 000 $ (1)
Jarkko Immonen	110 000 $ (1)
Mat Clark	100 000 $ (2)
Christian Folin	100 000 $ (2)
Jamie Arniel	95 000 $ (1)
Zach Budish	95 000 $ (2)
Dustin Tokarski	92 500 $ (1)
Luca Sbisa	90 000 $ (1)
Josh Leivo	90 000 $ (3)
Rocco Grimaldi	90 000 $ (1)
Shane Prince	90 000 $ (1)
Jordan Martinook	90 000 $ (3)
Matt Puempel	85 000 $ (2)
Lance Bouma	85 000 $ (1)
X - Dany Leblanc	80 000 $ (9)
Ryan Pilon	80 000 $ (1)
Jamie McBain	75 000 $ (2)
Vladimir Ruzicka	75 000 $ (1)
Anthony Camara	75 000 $ (2)
Mackenzie Weegar	67 500 $ (1)
Konstantin Glazachev	65 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 9 : 2 810 000 $
Year 10 : 1 630 000 $
Year 11 : 545 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 810 000 $
Year 10 : 1 630 000 $
Year 11 : 545 000 $
Year 12 : 80 000 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7000 - 80 $ - 0 - 0,00%
Level 2:	6000 - 45 $ - 0 - 0,00%
Level 3:	3000 - 30 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 180 $ - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 972 500 $
Farm Players Total Salaries	2 001 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	16 293 974 $
Projected Bank Account	16 293 974 $

Pro Players Salaries
Patrick Kane	8 750 000 $ (1)
Carey Price	8 500 000 $ (2)
Duncan Keith	7 250 000 $ (2)
Mark Scheifele	6 500 000 $ (4)
Derek Stepan	6 500 000 $ (1)
Joni Pitkanen	5 250 000 $ (2)
Jonathan Huberdeau	4 500 000 $ (3)
Brendan Smith	3 000 000 $ (4)
Johnny Boychuk	3 000 000 $ (2)
Alex Chiasson	2 500 000 $ (2)
Travis Hamonic (1 Way Contract)	2 500 000 $ (1)
Nick Seeler	1 800 000 $ (3)
Troy Brouwer	1 700 000 $ (2)
Derek MacKenzie	1 400 000 $ (1)
Casey Cizikas	1 400 000 $ (1)
Ian Cole	1 400 000 $ (2)
Ryan Reaves	1 400 000 $ (3)
Taylor Leier	1 350 000 $ (3)
Bill Sweatt	1 000 000 $ (3)
Kent Patterson	1 000 000 $ (3)
Oscar Fantenberg	950 000 $ (1)
Boone Jenner	900 000 $ (1)
Dan O'Regan	900 000 $ (3)
Charlie McAvoy	900 000 $ (3)
Radek Faksa	900 000 $ (2)
Danton Heinen	872 500 $ (1)
Steve Downie	850 000 $ (1)
Total Pro Players	27
Salary Commitment
Year 9 : 76 972 500 $
Year 10 : 52 850 000 $
Year 11 : 22 350 000 $
Year 12 : 9 500 000 $
Salary Average Commitment
Year 9 : 76 972 500 $
Year 10 : 52 850 000 $
Year 11 : 22 350 000 $
Year 12 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 76 972 500 $
Year 10 : 52 850 000 $
Year 11 : 22 350 000 $
Year 12 : 9 500 000 $

Farm Players Salaries
Marek Schwarz	170 000 $ (2)
Matt Irwin	150 000 $ (2)
Richard Bachman	150 000 $ (2)
Kirill Tulupov	145 000 $ (2)
Justin Braun	141 000 $ (1)
Tom Kuhnhackl	140 000 $ (3)
Joakim Andersson	125 000 $ (2)
Jim O'Brien	100 000 $ (3)
Kristoffer Berglund	90 000 $ (3)
Mattias Backman	80 000 $ (2)
X - Michael Levesque	80 000 $ (9)
Blake Coleman	80 000 $ (1)
Alec Martinez	75 000 $ (2)
Mike Morrison	75 000 $ (2)
Steven Fogarty	75 000 $ (2)
Eero Elo	70 000 $ (2)
Andrew Fritsch	70 000 $ (2)
Vyacheslav Osnovin	65 000 $ (3)
Corey Fienhage	60 000 $ (1)
Alex Belzile	60 000 $ (3)
Total Farm Players	20
Salary Commitment
Year 9 : 2 001 000 $
Year 10 : 1 720 000 $
Year 11 : 535 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 001 000 $
Year 10 : 1 720 000 $
Year 11 : 535 000 $
Year 12 : 80 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 60 $ - 0 - 0,00%
Level 3:	3000 - 30 $ - 0 - 0,00%
Level 4:	5000 - 20 $ - 0 - 0,00%
Luxury :	1500 - 150 $ - 0 - 0,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 775 000 $
Farm Players Total Salaries	2 490 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	28 427 392 $
Projected Bank Account	28 427 392 $

Pro Players Salaries
John Carlson	6 500 000 $ (5)
Matt Duchene	6 000 000 $ (2)
Keith Yandle	5 750 000 $ (1)
Johnny Gaudreau	5 500 000 $ (3)
Ondrej Palat	5 500 000 $ (2)
Scott Gomez	5 250 000 $ (2)
Brandon Saad	5 000 000 $ (1)
Sean Couturier	5 000 000 $ (4)
Brock Nelson	3 000 000 $ (1)
Jeff Petry	3 000 000 $ (2)
Marc Methot	2 900 000 $ (1)
Kris Russell	2 800 000 $ (1)
Joel Ward	2 700 000 $ (1)
Scott Darling	1 800 000 $ (1)
Sondre Olden	1 100 000 $ (1)
Lauri Korpikoski	925 000 $ (2)
Alex Iafallo	925 000 $ (1)
Henrik Karlsson	900 000 $ (1)
Petr Mrazek	900 000 $ (1)
Brandon Montour	900 000 $ (3)
Mathew Barzal	900 000 $ (3)
Dmitri Orlov	900 000 $ (1)
Scott Wilson	625 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 9 : 68 775 000 $
Year 10 : 39 475 000 $
Year 11 : 18 800 000 $
Year 12 : 11 500 000 $
Salary Average Commitment
Year 9 : 68 775 000 $
Year 10 : 39 475 000 $
Year 11 : 18 800 000 $
Year 12 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 775 000 $
Year 10 : 39 475 000 $
Year 11 : 18 800 000 $
Year 12 : 11 500 000 $

Farm Players Salaries
Paul Byron	140 000 $ (1)
Phil Varone	125 000 $ (2)
Mac Bennett	125 000 $ (2)
Joe Colborne	110 000 $ (1)
Matt Beleskey	99 500 $ (2)
Erik Condra	97 000 $ (2)
Kenny Agostino	96 500 $ (3)
Stefan Elliott	95 000 $ (2)
Brandon Manning	95 000 $ (2)
Joonas Kemppainen	95 000 $ (2)
Luca Cunti	92 500 $ (1)
Jon Merrill	90 000 $ (1)
Nikita Nesterov	90 000 $ (1)
Michael Chaput	85 000 $ (1)
Connor Brickley	85 000 $ (1)
X - Simon Godin	80 000 $ (9)
Peter Stoykewych	80 000 $ (2)
Connor Knapp	80 000 $ (1)
Steve Quailer	80 000 $ (1)
Ryan Hegarty	80 000 $ (1)
Johan Gustafsson	80 000 $ (2)
Troy Bourke	75 000 $ (1)
Taylor Aronson	75 000 $ (1)
Maxim Kitsyn	70 000 $ (1)
Joseph Labate	70 000 $ (2)
Tim Bozon	70 000 $ (3)
Matthew Finn	65 000 $ (3)
Johan Motin	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 9 : 2 490 500 $
Year 10 : 1 273 000 $
Year 11 : 311 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 490 500 $
Year 10 : 1 273 000 $
Year 11 : 311 500 $
Year 12 : 80 000 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 55 $ - 0 - 0,00%
Level 3:	3000 - 25 $ - 0 - 0,00%
Level 4:	5000 - 15 $ - 0 - 0,00%
Luxury :	1000 - 180 $ - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 32 $ - 0 - 0,00%
Farm Level 2:	1000 - 12 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 700 000 $
Farm Players Total Salaries	2 770 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	136 761 577 $
Projected Bank Account	136 761 577 $

Pro Players Salaries
Ilya Kovalchuk	9 900 000 $ (5)
James vanRiemsdyk	5 500 000 $ (4)
Noah Welch	5 500 000 $ (1)
Zach Boychuk	5 400 000 $ (3)
Christian Backman	4 500 000 $ (2)
Ryan Kesler	4 250 000 $ (1)
Mats Zuccarello (1 Way Contract)	4 000 000 $ (4)
Jaroslav Halak	3 750 000 $ (2)
Scott Hartnell	3 650 000 $ (2)
Mike Cammalleri	3 500 000 $ (3)
Braydon Coburn	3 250 000 $ (3)
Nick Leddy	2 400 000 $ (1)
Derek Ryan	1 425 000 $ (1)
Maxim Trunev	1 400 000 $ (1)
Jeff Frazee	950 000 $ (3)
Anders Bjork	925 000 $ (1)
Zemgus Girgensons	900 000 $ (2)
Brandon Carlo	900 000 $ (2)
Andrei Vasilevski	900 000 $ (1)
Markus Granlund	900 000 $ (2)
William Nylander	900 000 $ (2)
Jamieson Oleksiak	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 9 : 65 700 000 $
Year 10 : 48 900 000 $
Year 11 : 32 500 000 $
Year 12 : 19 400 000 $
Salary Average Commitment
Year 9 : 65 600 000 $
Year 10 : 48 800 000 $
Year 11 : 32 600 000 $
Year 12 : 19 400 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 700 000 $
Year 10 : 48 900 000 $
Year 11 : 32 500 000 $
Year 12 : 19 400 000 $

Farm Players Salaries
Andrew Shaw	175 000 $ (2)
Andrej Sustr	170 000 $ (2)
Peter Holland	140 000 $ (1)
Oscar Lindberg	135 000 $ (1)
Thomas McCollum	130 000 $ (1)
Joonas Rask	125 000 $ (1)
Michael Bournival	120 000 $ (1)
Patrick Wiercioch	100 000 $ (1)
Pontus Aberg	90 000 $ (3)
Brian Dumoulin	90 000 $ (2)
Alexander Petrovic	90 000 $ (1)
Oskar Sundqvist	90 000 $ (3)
Mike Reilly	90 000 $ (3)
Taylor Doherty	90 000 $ (1)
Stefan Matteau	85 000 $ (3)
Dalton Smith	85 000 $ (1)
Patrik Nemeth	85 000 $ (1)
Quinton Howden	85 000 $ (1)
Robbie Russo	85 000 $ (2)
Chris Brown	85 000 $ (3)
X - Eric Pilon	80 000 $ (9)
Greg Mckegg	80 000 $ (1)
Mikael Wikstrand	80 000 $ (3)
Jeremy Morin	80 000 $ (2)
Petter Granberg	80 000 $ (2)
Alexander Guptill	80 000 $ (1)
Philippe Paradis	75 000 $ (3)
Branden Troock	70 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 9 : 2 770 000 $
Year 10 : 1 425 000 $
Year 11 : 745 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 770 000 $
Year 10 : 1 425 000 $
Year 11 : 745 000 $
Year 12 : 80 000 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - 100 $ - 0 - 0,00%
Level 2:	6000 - 65 $ - 0 - 0,00%
Level 3:	3000 - 31 $ - 0 - 0,00%
Level 4:	5000 - 24 $ - 0 - 0,00%
Luxury :	1000 - 195 $ - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 34 $ - 0 - 0,00%
Farm Level 2:	1000 - 14 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 567 500 $
Farm Players Total Salaries	2 375 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	33 376 533 $
Projected Bank Account	33 376 533 $

Pro Players Salaries
Corey Perry	8 750 000 $ (3)
Mike York	7 100 000 $ (2)
Kari Lehtonen	6 500 000 $ (1)
Derick Brassard	5 600 000 $ (1)
Tyler Ennis	4 400 000 $ (1)
Jaccob Slavin	3 500 000 $ (4)
Nazem Kadri	3 500 000 $ (2)
TJ Brennan	3 500 000 $ (5)
Olli Maatta	3 500 000 $ (4)
Mark Pysyk	3 500 000 $ (2)
Cam Talbot	3 000 000 $ (2)
Kyle Brodziak	3 000 000 $ (2)
Jack Skille	1 850 000 $ (2)
Dmitri Jaskin	1 800 000 $ (1)
Alexander Burmistrov	1 750 000 $ (1)
Devin Shore	900 000 $ (2)
Charlie Coyle	900 000 $ (1)
Ryan Murray	900 000 $ (2)
Ryan Hartman	900 000 $ (2)
Anton Lindholm	717 500 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 65 567 500 $
Year 10 : 43 900 000 $
Year 11 : 19 250 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 64 817 500 $
Year 10 : 43 150 000 $
Year 11 : 18 500 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 567 500 $
Year 10 : 43 900 000 $
Year 11 : 19 250 000 $
Year 12 : 10 500 000 $

Farm Players Salaries
Cedric Paquette	150 000 $ (2)
Igor Grigorenko	150 000 $ (1)
Darryl Boyce	135 000 $ (1)
Adam Gilmour	120 000 $ (1)
Barry Brust	120 000 $ (2)
Mathieu Carle	110 000 $ (1)
Zack Smith	100 000 $ (2)
Simon Bertilsson	100 000 $ (1)
Corbin Mcpherson	100 000 $ (2)
Jacob Deserres	100 000 $ (2)
Stephen Michalek	90 000 $ (3)
Teemu Pulkkinen	90 000 $ (1)
Marcus Foligno	90 000 $ (2)
Dmitri Kugryshev	90 000 $ (1)
X - Sébastien Ferland	80 000 $ (9)
Geoffrey Schemitsch	80 000 $ (1)
Keegan Lowe	80 000 $ (2)
Jani Hakanpaa	80 000 $ (1)
Nigel Williams	75 000 $ (1)
Alexander Avtsin	75 000 $ (1)
Jeremy Boyce-Rotevall	70 000 $ (2)
Dominik Volek	65 000 $ (1)
Evan Rodrigues	65 000 $ (1)
Kory Nagy	55 000 $ (1)
Colin Suellentrop	55 000 $ (2)
Michael St-Croix	50 000 $ (3)
Total Farm Players	26
Salary Commitment
Year 9 : 2 375 000 $
Year 10 : 1 085 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 375 000 $
Year 10 : 1 085 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - 77 $ - 0 - 0,00%
Level 2:	5000 - 58 $ - 0 - 0,00%
Level 3:	2000 - 33 $ - 0 - 0,00%
Level 4:	4000 - 22 $ - 0 - 0,00%
Luxury :	1000 - 183 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 012 500 $
Farm Players Total Salaries	3 010 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	386 347 $
Projected Bank Account	386 347 $

Pro Players Salaries
Marian Hossa	9 000 000 $ (1)
Paul Stastny	8 000 000 $ (1)
Marian Gaborik	7 250 000 $ (2)
Kris Letang	6 500 000 $ (2)
Steve Mason	6 250 000 $ (3)
Tyler Myers	6 250 000 $ (3)
Alex Goligoski	5 000 000 $ (2)
Jason Zucker	3 200 000 $ (1)
Anders Lindback	2 000 000 $ (1)
Andrew Ebbett	1 700 000 $ (2)
Toni Rajala	1 500 000 $ (1)
Zach Hamill	1 400 000 $ (1)
Samuel Groulx	1 100 000 $ (1)
Yohann Auvitu	1 000 000 $ (1)
Nikolaj Ehlers	900 000 $ (2)
Vincent Trocheck	900 000 $ (1)
Brett Pesce	900 000 $ (2)
Clayton Keller	900 000 $ (3)
Dmitri Kalinin	900 000 $ (1)
Mikhail Grigorenko	900 000 $ (2)
Jake Dotchin	812 500 $ (1)
Darren Archibald	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 67 012 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 012 500 $
Year 10 : 35 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 67 012 500 $
Year 10 : 36 550 000 $
Year 11 : 13 400 000 $
Year 12 : 0 $

Farm Players Salaries
Kenny Ryan	170 000 $ (3)
Rickard Rakell	170 000 $ (3)
Ryan Garbutt	150 000 $ (1)
Darren Helm	143 000 $ (1)
Drew Shore	140 000 $ (2)
Bryan Bickell	130 000 $ (1)
Lukas Sedlak	112 500 $ (1)
Tyler Cuma	110 000 $ (1)
Patrick Koudys	100 000 $ (1)
John Ramage	100 000 $ (3)
Miika Salomaki	95 000 $ (1)
Andrey Makarov	90 000 $ (3)
Michal Jordan	90 000 $ (1)
Stefan Noesen	85 000 $ (2)
Mark Visentin	85 000 $ (2)
Tomas Jurco	85 000 $ (2)
Gemel Smith	85 000 $ (2)
Alexander Khokhlachev	85 000 $ (3)
Jerome Flaake	80 000 $ (1)
Tomas Vincour	80 000 $ (1)
Joey Hishon	80 000 $ (1)
Brandon Gormley	80 000 $ (1)
X - Jean-François Provencher	80 000 $ (9)
Zane McIntyre	80 000 $ (2)
Dominik Uher	80 000 $ (2)
Simon Fernholm	75 000 $ (3)
Graham Black	75 000 $ (2)
Stephen Silas	70 000 $ (1)
Luke Moffatt	70 000 $ (1)
Rasmus Bengtsson	70 000 $ (2)
Guillaume Cloutier	65 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 9 : 3 010 500 $
Year 10 : 1 620 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 945 500 $
Year 10 : 1 555 000 $
Year 11 : 770 000 $
Year 12 : 80 000 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	7000 - 75 $ - 0 - 0,00%
Level 2:	6000 - 51 $ - 0 - 0,00%
Level 3:	2000 - 30 $ - 0 - 0,00%
Level 4:	4000 - 15 $ - 0 - 0,00%
Luxury :	1000 - 165 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 900 000 $
Farm Players Total Salaries	3 245 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	20 480 200 $
Projected Bank Account	20 480 200 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (4)
Mike Ribeiro	7 500 000 $ (2)
Jeff Skinner	5 300 000 $ (1)
Jiri Hudler	5 000 000 $ (1)
Antti Niemi	5 000 000 $ (2)
Nick Bonino	5 000 000 $ (4)
Nick Holden	4 800 000 $ (3)
Alexander Steen	4 500 000 $ (1)
Kevin Bieksa	4 250 000 $ (1)
Jonathan Marchessault	3 500 000 $ (2)
Victor Rask	2 500 000 $ (3)
Damien Brunner	2 300 000 $ (2)
John Armstrong	2 200 000 $ (3)
Joonas Donskoi	1 750 000 $ (2)
Jared Spurgeon	1 700 000 $ (1)
Brock Boeser	900 000 $ (3)
Michal Kempny	900 000 $ (1)
Juuse Saros	900 000 $ (2)
Jake Guentzel	900 000 $ (3)
Derek Forbort	850 000 $ (1)
Ryan Carpenter	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 68 900 000 $
Year 10 : 45 750 000 $
Year 11 : 24 800 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 67 500 000 $
Year 10 : 44 350 000 $
Year 11 : 24 800 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 68 900 000 $
Year 10 : 45 750 000 $
Year 11 : 24 800 000 $
Year 12 : 13 500 000 $

Farm Players Salaries
TJ Galiardi	180 000 $ (3)
Teddy Purcell	160 000 $ (3)
Ryan Shannon	160 000 $ (2)
Chad Larose	150 000 $ (2)
Ben Scrivens	140 000 $ (2)
Oscar Moller	140 000 $ (3)
Matt D'Agostini	130 000 $ (2)
Brett Ritchie	120 000 $ (1)
Corey Potter	120 000 $ (2)
Taylor Chorney	120 000 $ (1)
Tom Wandell	120 000 $ (2)
Cameron Gaunce	115 000 $ (1)
Sami Aittokallio	100 000 $ (3)
Alexander Ruuttu	95 000 $ (3)
Devante Smith-Pelly	95 000 $ (1)
Michael Ratchuk	90 000 $ (2)
Kyle De Coste	85 000 $ (1)
Patrick Sieloff	85 000 $ (3)
Carl Sneep	85 000 $ (1)
X - Alain Ricard	80 000 $ (9)
Brady Calla	80 000 $ (2)
Alex Theriau	80 000 $ (3)
Jordan Nolan	80 000 $ (1)
Marco Cousineau	75 000 $ (1)
Teigan Zahn	75 000 $ (1)
Freddie Hamilton	75 000 $ (1)
Nikolai Prokhorkin	75 000 $ (1)
Kyle Beach	70 000 $ (1)
Richard Nedomlel	70 000 $ (3)
Aaron Harstad	70 000 $ (1)
Justin Daniels	65 000 $ (1)
Evgeni Krutikov	60 000 $ (3)
Total Farm Players	32
Salary Commitment
Year 9 : 3 245 000 $
Year 10 : 2 040 000 $
Year 11 : 1 050 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 245 000 $
Year 10 : 2 040 000 $
Year 11 : 1 050 000 $
Year 12 : 80 000 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 45 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 14 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 700 000 $
Farm Players Total Salaries	2 035 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	19 799 065 $
Projected Bank Account	19 799 065 $

Pro Players Salaries
Dion Phaneuf	8 000 000 $ (3)
Thomas Vanek	5 700 000 $ (1)
Antoine Vermette	5 600 000 $ (1)
Milan Lucic	4 900 000 $ (2)
Chris Kreider	4 500 000 $ (4)
Dougie Hamilton	4 500 000 $ (4)
Andrew Cogliano	4 250 000 $ (2)
Evander Kane	3 500 000 $ (3)
Jake Allen	3 500 000 $ (4)
Patrick Maroon	3 500 000 $ (3)
Al Montoya	3 000 000 $ (1)
Raphael Diaz	2 150 000 $ (1)
Karl Alzner	2 100 000 $ (2)
Spencer Machacek	1 800 000 $ (1)
Marco Scandella	1 500 000 $ (2)
Craig Smith	1 500 000 $ (2)
Kevin Hayes	1 200 000 $ (1)
Tom Gilbert	1 000 000 $ (1)
Aleksander Barkov	900 000 $ (1)
Michael Garnett	900 000 $ (2)
Tom Wilson	900 000 $ (3)
Joel Edmundson	900 000 $ (2)
Nikita Zadorov	900 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 9 : 66 700 000 $
Year 10 : 45 350 000 $
Year 11 : 29 300 000 $
Year 12 : 12 500 000 $
Salary Average Commitment
Year 9 : 66 500 000 $
Year 10 : 45 350 000 $
Year 11 : 29 300 000 $
Year 12 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 700 000 $
Year 10 : 45 350 000 $
Year 11 : 29 300 000 $
Year 12 : 12 500 000 $

Farm Players Salaries
Joseph Blandisi	170 000 $ (2)
Erik Gudbranson	150 000 $ (2)
Jiri Tlusty	150 000 $ (1)
Adam Hall	130 000 $ (1)
Keaton Ellerby	120 000 $ (1)
Cody Eakin	110 000 $ (1)
Greg Nemisz	95 000 $ (1)
Jason Missiaen	90 000 $ (1)
Nicholas Baptiste	90 000 $ (3)
Lucas Lessio	85 000 $ (1)
X - Jérémie Lizotte	80 000 $ (9)
Drew Olson	75 000 $ (2)
Niklas Lucenius	75 000 $ (2)
Zdenek Kutlak	75 000 $ (2)
Eric Chouinard	75 000 $ (2)
Adam Comrie	70 000 $ (1)
Travis Ewanyk	70 000 $ (2)
Nolan Yonkman	65 000 $ (2)
Milan Bartovic	65 000 $ (2)
Julien Demers	65 000 $ (1)
Johannes Salmonsson	65 000 $ (2)
Jay Rosehill	65 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 9 : 2 035 000 $
Year 10 : 1 120 000 $
Year 11 : 170 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 035 000 $
Year 10 : 1 120 000 $
Year 11 : 170 000 $
Year 12 : 80 000 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - 105 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2000 - 36 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 767 500 $
Farm Players Total Salaries	2 130 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	28 356 577 $
Projected Bank Account	28 356 577 $

Pro Players Salaries
Brad Richards	8 000 000 $ (1)
Rick Nash	7 750 000 $ (2)
Loui Eriksson	7 000 000 $ (1)
Zdeno Chara	7 000 000 $ (1)
Jason Pominville	6 000 000 $ (3)
Martin Jones	6 000 000 $ (2)
Dennis Persson	3 500 000 $ (3)
Jonathan Ericsson	3 000 000 $ (1)
Jannik Hansen	3 000 000 $ (2)
Andrej Sekera	3 000 000 $ (1)
Linus Omark	1 500 000 $ (3)
Tim Brent	1 400 000 $ (1)
Jonas Gustavsson	1 400 000 $ (3)
Mario Kempe	1 200 000 $ (1)
Aaron Palushaj	1 100 000 $ (1)
Johan Larsson	900 000 $ (2)
Anton Slepyshev	900 000 $ (2)
Bogdan Yakimov	850 000 $ (3)
Scott Mayfield	850 000 $ (2)
Joseph Cramarossa	850 000 $ (2)
Markus Nutivaara	817 500 $ (1)
Daniel Marmenlind	750 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 9 : 66 767 500 $
Year 10 : 34 250 000 $
Year 11 : 14 000 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 767 500 $
Year 10 : 34 250 000 $
Year 11 : 14 000 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 767 500 $
Year 10 : 34 250 000 $
Year 11 : 14 000 000 $
Year 12 : 0 $

Farm Players Salaries
Steve Bernier	130 000 $ (1)
Simon Danis-Pepin	100 000 $ (1)
Akim Aliu	100 000 $ (2)
Cody Almond	90 000 $ (1)
Chris Terry	90 000 $ (2)
Brett Kulak	90 000 $ (3)
Matt Martin	90 000 $ (2)
Dominic Toninato	90 000 $ (3)
Vladimir Mihalik	85 000 $ (1)
Andrew Welinski	80 000 $ (2)
X - Éric Denoncourt	80 000 $ (9)
Zachary Yuen	80 000 $ (1)
Viktor Svedberg	80 000 $ (2)
Curtis Valk	75 000 $ (2)
Kurt Etchegary	75 000 $ (1)
Scott Stajcer	75 000 $ (2)
Dylan Sadowy	70 000 $ (3)
Justin Shugg	70 000 $ (1)
Gleason Fournier	70 000 $ (1)
Jeff Costello	70 000 $ (2)
Hunter Smith	70 000 $ (3)
Jonny Brodzinski	65 000 $ (1)
Josh Sterk	65 000 $ (2)
Steven Delisle	65 000 $ (1)
Ryan White	60 000 $ (2)
Kristoff Kontos	60 000 $ (1)
Mitch Wheaton	55 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 9 : 2 130 000 $
Year 10 : 1 240 000 $
Year 11 : 400 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 130 000 $
Year 10 : 1 240 000 $
Year 11 : 400 000 $
Year 12 : 80 000 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	7000 - 150 $ - 0 - 0,00%
Level 2:	6000 - 100 $ - 0 - 0,00%
Level 3:	3000 - 50 $ - 0 - 0,00%
Level 4:	5000 - 40 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 622 500 $
Farm Players Total Salaries	2 487 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	34 529 523 $
Projected Bank Account	34 529 523 $

Pro Players Salaries
Brent Burns	8 000 000 $ (4)
Patrick Marleau	7 000 000 $ (2)
Mark Stone	5 500 000 $ (5)
Anton Stralman	5 000 000 $ (2)
Ryan Johansen	5 000 000 $ (2)
Ryan O'Reilly	4 500 000 $ (2)
Marc-Edouard Vlasic	4 000 000 $ (1)
Braden Holtby	4 000 000 $ (1)
Mike Hoffman	3 000 000 $ (1)
Erik Haula	3 000 000 $ (3)
Brooks Orpik	2 800 000 $ (1)
Xavier Ouellet	2 150 000 $ (2)
Matt Hendricks	1 800 000 $ (1)
Brad Richardson	1 800 000 $ (1)
Brandon Sutter	1 800 000 $ (1)
Mattias Janmark	1 750 000 $ (2)
Luke Glendening	1 750 000 $ (3)
Jeremy Smith	1 000 000 $ (1)
J.T. Compher	900 000 $ (3)
Gustav Forsling	872 500 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 65 622 500 $
Year 10 : 44 550 000 $
Year 11 : 19 150 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 65 622 500 $
Year 10 : 44 550 000 $
Year 11 : 19 150 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 622 500 $
Year 10 : 44 550 000 $
Year 11 : 19 150 000 $
Year 12 : 13 500 000 $

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

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 48 $ - 0 - 0,00%
Level 3:	3000 - 22 $ - 0 - 0,00%
Level 4:	5000 - 18 $ - 0 - 0,00%
Luxury :	1500 - 115 $ - 0 - 0,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 42 $ - 0 - 0,00%
Farm Level 2:	1000 - 22 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 300 000 $
Farm Players Total Salaries	3 560 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	133 211 438 $
Projected Bank Account	133 211 438 $

Pro Players Salaries
Sidney Crosby	9 900 000 $ (5)
Marc-Andre Fleury	8 500 000 $ (3)
Steven Stamkos	8 000 000 $ (1)
Vladimir Tarasenko	7 000 000 $ (4)
Drew Doughty	6 800 000 $ (1)
Aaron Ekblad	5 300 000 $ (2)
Shayne Gostisbehere	4 500 000 $ (4)
Tim Erixon	2 500 000 $ (1)
J.T. Brown	1 100 000 $ (1)
Connor McDavid	900 000 $ (2)
Ivan Provorov	900 000 $ (3)
Emerson Etem	900 000 $ (1)
Rasmus Ristolainen	900 000 $ (2)
Viktor Arvidsson	900 000 $ (2)
Mikko Rantanen	900 000 $ (3)
Nick Schmaltz	900 000 $ (3)
Auston Matthews	900 000 $ (3)
Patrik Laine	900 000 $ (2)
Tristan Jarry	900 000 $ (3)
Brandon Tanev	700 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 63 300 000 $
Year 10 : 43 300 000 $
Year 11 : 34 400 000 $
Year 12 : 21 400 000 $
Salary Average Commitment
Year 9 : 63 250 000 $
Year 10 : 43 300 000 $
Year 11 : 34 400 000 $
Year 12 : 21 400 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 300 000 $
Year 10 : 43 300 000 $
Year 11 : 34 400 000 $
Year 12 : 21 400 000 $

Farm Players Salaries
Yury Alexandrov	165 000 $ (3)
Riku Helenius	165 000 $ (2)
Matt Gilroy	165 000 $ (2)
Chris Wideman	150 000 $ (2)
Anton Lander	150 000 $ (2)
Brandon Pirri	140 000 $ (1)
Gabriel Bourque	140 000 $ (1)
Andrew Copp	120 000 $ (2)
Brayden McNabb	120 000 $ (1)
Dryden Hunt	115 000 $ (3)
Bruno St-Jacques	110 000 $ (2)
Prab Rai	110 000 $ (1)
Eric Tangradi	110 000 $ (1)
Kevin Marshall	110 000 $ (1)
Andrej Nestrasil	110 000 $ (1)
Colin Wilson	110 000 $ (1)
Tomas Kundratek	100 000 $ (1)
Joey MacDonald	100 000 $ (1)
Logan MacMillan	95 000 $ (2)
Miles Wood	92 500 $ (1)
Chris Wagner	92 500 $ (1)
Edward Pasquale	90 000 $ (1)
Scott Harrington	90 000 $ (2)
Scott Glennie	90 000 $ (1)
Ryan Sproul	90 000 $ (2)
JC Lipon	85 000 $ (3)
Christian Thomas	85 000 $ (1)
Dylan McIlrath	85 000 $ (1)
X - Jean-François Lapointe	80 000 $ (9)
David Musil	80 000 $ (2)
Mirko Hoefflin	75 000 $ (1)
Tyson Baillie	75 000 $ (1)
Barclay Goodrow	65 000 $ (1)
Total Farm Players	33
Salary Commitment
Year 9 : 3 560 000 $
Year 10 : 1 660 000 $
Year 11 : 445 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 560 000 $
Year 10 : 1 660 000 $
Year 11 : 445 000 $
Year 12 : 80 000 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	7000 - 100 $ - 0 - 0,00%
Level 2:	6000 - 55 $ - 0 - 0,00%
Level 3:	3000 - 40 $ - 0 - 0,00%
Level 4:	5000 - 27 $ - 0 - 0,00%
Luxury :	1500 - 200 $ - 0 - 0,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 45 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 250 000 $
Farm Players Total Salaries	2 923 750 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	12 567 251 $
Projected Bank Account	12 567 251 $

Pro Players Salaries
Ales Hemsky (1 Way Contract)	6 750 000 $ (1)
Tyler Johnson	5 000 000 $ (2)
Cody Hodgson	4 500 000 $ (4)
Joffrey Lupul	4 250 000 $ (1)
Torey Krug	4 000 000 $ (2)
Colton Parayko	3 500 000 $ (4)
Slava Voynov	3 500 000 $ (3)
Marcus Johansson	3 500 000 $ (2)
Michael Del Zotto	3 500 000 $ (2)
Mikael Granlund	3 400 000 $ (1)
Carl Soderberg	3 000 000 $ (3)
Tomas Hertl	3 000 000 $ (2)
Nate Thompson	3 000 000 $ (3)
Nikolai Kulemin	3 000 000 $ (1)
Mikkel Boedker	2 700 000 $ (1)
Viktor Stalberg	2 500 000 $ (3)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (3)
Philip Larsen	1 850 000 $ (1)
Alexei Semenov	1 500 000 $ (2)
Michael Leighton	1 400 000 $ (1)
Louis Domingue	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 250 000 $
Year 10 : 43 000 000 $
Year 11 : 22 500 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 67 250 000 $
Year 10 : 43 000 000 $
Year 11 : 22 500 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 250 000 $
Year 10 : 43 000 000 $
Year 11 : 22 500 000 $
Year 12 : 8 000 000 $

Farm Players Salaries
Chris Butler	185 000 $ (1)
Brad Hunt	180 000 $ (3)
Jonas Hiller	175 000 $ (3)
Dustin Jeffrey	150 000 $ (1)
Brett McLean	150 000 $ (1)
Jared Coreau	150 000 $ (3)
Ville Koistinen	135 000 $ (3)
Carter Rowney	135 000 $ (3)
Stefan Legein	100 000 $ (3)
Kevin Nastiuk	100 000 $ (1)
Sebastian Stefaniszin	95 000 $ (1)
Gregory Hofmann	95 000 $ (2)
Kalle Kossila	92 500 $ (1)
Jared Staal	85 000 $ (2)
X - Philippe Ducharme	80 000 $ (9)
Victor Ohman	75 000 $ (2)
Jason Clark	75 000 $ (1)
Adam Clendening	75 000 $ (1)
Joshua Turnbull	75 000 $ (3)
David Toews	72 500 $ (1)
Travis Brown	70 000 $ (3)
Matej Beran	70 000 $ (2)
Aaron Ness	70 000 $ (3)
Keven Veilleux	67 500 $ (1)
Ruslan Bashkirov	65 000 $ (3)
Joel Mustonen	65 000 $ (2)
Mikko Vainonen	65 000 $ (3)
Tomas Nosek	61 250 $ (1)
Gabryel Paquin-Boudreau	60 000 $ (2)
Andy Rogers	50 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 9 : 2 923 750 $
Year 10 : 1 750 000 $
Year 11 : 1 300 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 923 750 $
Year 10 : 1 750 000 $
Year 11 : 1 300 000 $
Year 12 : 80 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 150 $ - 0 - 0,00%
Level 2:	5000 - 100 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 46 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 225 000 $
Farm Players Total Salaries	2 242 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	10 561 943 $
Projected Bank Account	10 561 943 $

Pro Players Salaries
Jack Johnson	6 750 000 $ (3)
Peter Mueller	5 500 000 $ (2)
Freddy Meyer	5 000 000 $ (1)
Connor Hellebuyck	5 000 000 $ (4)
Martin Hanzal	4 500 000 $ (2)
Clarke MacArthur	4 150 000 $ (1)
David Backes	3 850 000 $ (1)
Matt Read	3 500 000 $ (3)
Mathieu Perreault	3 000 000 $ (2)
Cody Franson	2 500 000 $ (1)
Dmitry Kulikov	2 500 000 $ (2)
Mark McNeill	2 000 000 $ (1)
Josh Manson	1 750 000 $ (2)
David Fisher	1 700 000 $ (2)
Josh Godfrey	1 500 000 $ (2)
Linden Vey	1 400 000 $ (2)
Marcus Kruger	1 100 000 $ (1)
Nicolas Deschamps	1 000 000 $ (1)
Riley Sheahan	1 000 000 $ (2)
Vitaly Kolesnik	950 000 $ (2)
Jan Rutta	925 000 $ (1)
Joakim Nordstrom	900 000 $ (1)
Logan Shaw	800 000 $ (3)
Jack Campbell	750 000 $ (3)
Richard Nejezchleb	700 000 $ (3)
Matthew Deblouw	650 000 $ (3)
Petr Straka	650 000 $ (3)
Mitchell Moroz	650 000 $ (3)
Zack Phillips	550 000 $ (3)
Tyler Biggs	500 000 $ (3)
Kent Simpson	500 000 $ (3)
Total Pro Players	31
Salary Commitment
Year 9 : 66 225 000 $
Year 10 : 44 800 000 $
Year 11 : 21 000 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 65 475 000 $
Year 10 : 44 800 000 $
Year 11 : 21 000 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 225 000 $
Year 10 : 44 800 000 $
Year 11 : 21 000 000 $
Year 12 : 5 000 000 $

Farm Players Salaries
Nick Petrecki	100 000 $ (3)
Michael Sauer	100 000 $ (1)
Nathan Moon	100 000 $ (2)
Jon Kalinski	100 000 $ (1)
Colten Teubert	100 000 $ (2)
Zac Rinaldo	100 000 $ (1)
James Livingston	95 000 $ (2)
Bobby Farnham	95 000 $ (2)
Will Weber	95 000 $ (1)
Johan Holmqvist	95 000 $ (1)
Brandon Burlon	95 000 $ (2)
Jean-Francois Bérubé	95 000 $ (2)
Sergey Andronov	92 500 $ (1)
Carl Klingberg	90 000 $ (3)
Francis Beauvillier	85 000 $ (3)
Riley Holzapfel	85 000 $ (2)
Ian Schultz	85 000 $ (2)
Jyri Niemi	85 000 $ (1)
Joe Basaraba	80 000 $ (2)
Josh Brittain	80 000 $ (2)
Brady Vail	80 000 $ (1)
Maxime Tanguay	80 000 $ (3)
X - Stéphane Descheneaux	80 000 $ (9)
Jordan Weal	80 000 $ (1)
Zachary Hyman	70 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 9 : 2 242 500 $
Year 10 : 1 345 000 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 242 500 $
Year 10 : 1 345 000 $
Year 11 : 435 000 $
Year 12 : 80 000 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 95 $ - 0 - 0,00%
Level 2:	6000 - 46 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 29 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 498 333 $
Farm Players Total Salaries	2 545 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	6 480 453 $
Projected Bank Account	6 480 453 $

Pro Players Salaries
Evgeni Malkin	8 000 000 $ (1)
Nikita Kucherov	8 000 000 $ (4)
Jonathan Quick	6 750 000 $ (4)
Nick Boynton	5 500 000 $ (1)
Patrick Sharp	5 500 000 $ (1)
Patrick Eaves	4 500 000 $ (2)
Kevin Shattenkirk	4 300 000 $ (1)
Matt Cullen	3 700 000 $ (2)
Justin Schultz	2 700 000 $ (1)
Juraj Mikus	2 500 000 $ (2)
Scottie Upshall	2 000 000 $ (1)
David Rundblad	1 750 000 $ (3)
Tommy Wingels	1 500 000 $ (1)
Alexei Ponikarovsky	1 400 000 $ (2)
Michael Raffl	1 200 000 $ (1)
Robert Bortuzzo	1 000 000 $ (1)
Calvin Pickard	900 000 $ (2)
Mitchell Marner	900 000 $ (2)
Noel Acciari	725 000 $ (1)
Samuel Blais	673 333 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 63 498 333 $
Year 10 : 30 400 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $
Salary Average Commitment
Year 9 : 61 998 333 $
Year 10 : 28 900 000 $
Year 11 : 15 000 000 $
Year 12 : 13 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 498 333 $
Year 10 : 30 400 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $

Farm Players Salaries
Ryan Dzingel	175 000 $ (2)
Dana Tyrell	175 000 $ (2)
Adam Polasek	150 000 $ (2)
Jason Gregoire	150 000 $ (2)
Patrick Dwyer	135 000 $ (1)
Kelsey Tessier	110 000 $ (2)
Max Gaede	100 000 $ (2)
Daniel Pribyl	100 000 $ (3)
David Honzik	100 000 $ (2)
Radko Gudas	100 000 $ (1)
Kyle Clifford	95 000 $ (1)
Jakub Culek	95 000 $ (2)
Corey Tropp	85 000 $ (1)
Alex Velischek	85 000 $ (2)
Nicolas Shore	85 000 $ (1)
Nick Sorensen	80 000 $ (2)
Ryan Martindale	80 000 $ (1)
X - Mathieu Darcy	80 000 $ (9)
Greg Pateryn	80 000 $ (1)
Matt Donovan	80 000 $ (1)
Tyler Wotherspoon	80 000 $ (2)
Bradley Eidsness	70 000 $ (2)
Justin Weller	70 000 $ (1)
Curtis Hamilton	70 000 $ (1)
Troy Hesketh	65 000 $ (1)
Charles-Olivier Rousse	50 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 9 : 2 545 000 $
Year 10 : 1 600 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 545 000 $
Year 10 : 1 600 000 $
Year 11 : 180 000 $
Year 12 : 80 000 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 50 $ - 0 - 0,00%
Level 3:	2000 - 25 $ - 0 - 0,00%
Level 4:	4000 - 15 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60 525 000 $
Farm Players Total Salaries	2 650 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	3 625 549 $
Projected Bank Account	3 625 549 $

Pro Players Salaries
Alexander Edler	6 000 000 $ (3)
Jay Bouwmeester	6 000 000 $ (3)
Pierre-Marc Bouchard	5 500 000 $ (1)
Wayne Simmonds	5 000 000 $ (3)
Johnny Oduya	5 000 000 $ (1)
Michal Neuvirth	4 500 000 $ (3)
Radim Vrbata	3 500 000 $ (1)
Artem Anisimov	3 500 000 $ (3)
Anton Khudobin	3 500 000 $ (1)
Jamie McGinn	2 900 000 $ (2)
Justin Abdelkader	2 500 000 $ (1)
Éric Gélinas	2 150 000 $ (1)
Shane O'Brien	1 500 000 $ (1)
Ben Hutton	1 400 000 $ (2)
Taylor Beck	1 400 000 $ (1)
Josh Hennessy	1 000 000 $ (1)
Matt Benning	925 000 $ (1)
Ryan Spooner	900 000 $ (1)
Nick Cousins	900 000 $ (2)
Phillip Digiuseppe	900 000 $ (3)
William Karlsson	900 000 $ (2)
Tanner Fritz	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 9 : 60 525 000 $
Year 10 : 32 000 000 $
Year 11 : 25 900 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 61 125 000 $
Year 10 : 32 600 000 $
Year 11 : 26 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 60 525 000 $
Year 10 : 32 000 000 $
Year 11 : 25 900 000 $
Year 12 : 0 $

Farm Players Salaries
Alex Killorn	175 000 $ (3)
Alex Plante	170 000 $ (3)
Mark Arcobello	150 000 $ (1)
Anthony Bitetto	150 000 $ (2)
Andrew Hammond	150 000 $ (3)
Chris Summers	100 000 $ (2)
Austin Levi	100 000 $ (3)
Kamil Kreps	100 000 $ (2)
Harry Zolnierczyk	100 000 $ (2)
Joel Champagne	100 000 $ (3)
Matt Hackett	100 000 $ (2)
Jonathan Racine	100 000 $ (3)
Evgeni Dadonov	95 000 $ (1)
Daniel Brodin	90 000 $ (2)
Colin Long	85 000 $ (2)
AJ Jenks	85 000 $ (2)
Jacob Lagace	85 000 $ (2)
X - Cédric Racine	80 000 $ (9)
James Melindy	75 000 $ (3)
Jared Knight	75 000 $ (1)
Julian Melchiori	75 000 $ (1)
Justin Haché	75 000 $ (3)
Paul Carey	70 000 $ (3)
Alex Hutchings	70 000 $ (3)
Jamie Devane	70 000 $ (3)
Brent Andrews	65 000 $ (2)
Georgy Guryanov	60 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 9 : 2 650 000 $
Year 10 : 2 255 000 $
Year 11 : 1 235 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 700 000 $
Year 10 : 2 305 000 $
Year 11 : 1 235 000 $
Year 12 : 80 000 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 124 $ - 0 - 0,00%
Level 2:	6000 - 88 $ - 0 - 0,00%
Level 3:	2000 - 41 $ - 0 - 0,00%
Level 4:	4000 - 40 $ - 0 - 0,00%
Luxury :	1000 - 230 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 32 $ - 0 - 0,00%
Farm Level 2:	1000 - 14 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 775 000 $
Farm Players Total Salaries	2 589 166 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	7 510 173 $
Projected Bank Account	7 510 173 $

Pro Players Salaries
Vincent Lecavalier	8 600 000 $ (1)
Oliver Ekman Larsson	6 250 000 $ (4)
Mark Giordano	5 500 000 $ (2)
Artemi Panarin	5 500 000 $ (3)
Milan Kraft	5 250 000 $ (2)
Drew Stafford	5 000 000 $ (1)
Tuukka Rask	5 000 000 $ (1)
Bobby Ryan	5 000 000 $ (1)
Carl Gunnarsson (1 Way Contract)	3 400 000 $ (4)
Antoine Roussel	2 500 000 $ (1)
Ondrej Roman	2 250 000 $ (2)
Melker Karlsson	2 000 000 $ (1)
Nikita Nikitin	1 800 000 $ (2)
Jordan Schroeder	1 700 000 $ (1)
David Desharnais	1 700 000 $ (1)
Anders Nilsson	1 500 000 $ (3)
Luke Witkowski	1 150 000 $ (3)
Garnet Hathaway	950 000 $ (3)
Jakub Jerabek	925 000 $ (1)
Zach Werenski	900 000 $ (2)
Travis Konecny	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 9 : 67 775 000 $
Year 10 : 35 350 000 $
Year 11 : 19 650 000 $
Year 12 : 9 650 000 $
Salary Average Commitment
Year 9 : 68 025 000 $
Year 10 : 35 350 000 $
Year 11 : 19 650 000 $
Year 12 : 9 650 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 775 000 $
Year 10 : 35 350 000 $
Year 11 : 19 650 000 $
Year 12 : 9 650 000 $

Farm Players Salaries
Mark Stuart	170 000 $ (2)
Viktor Fasth	160 000 $ (2)
Ben Chiarot	150 000 $ (3)
Zbynek Michalek	130 000 $ (2)
Ryan Potulny	110 000 $ (2)
Andrew Bodnarchuk	100 000 $ (1)
Brock Beukeboom	100 000 $ (1)
Jerome Samson	95 000 $ (2)
Ryan Murphy	90 000 $ (2)
Blake Weyrick	90 000 $ (3)
Ludwig Blomstrand	90 000 $ (2)
Keith Aulie	85 000 $ (3)
Hunter Shinkaruk	85 000 $ (3)
Boris Valabik	85 000 $ (2)
Kevin Roy	80 000 $ (2)
Reece Scarlett	80 000 $ (1)
Kris Beech	80 000 $ (1)
X - Éric St-Amand	80 000 $ (9)
Curtis Mckenzie	80 000 $ (1)
Bryan Cameron	77 500 $ (2)
Daniel Muzito-Bagenda	75 000 $ (2)
Benjamin Conz	75 000 $ (2)
Zack Mitchell	75 000 $ (1)
Mackenzie MacEachern	75 000 $ (2)
Nick Petersen	70 000 $ (1)
Keegan Kanzig	70 000 $ (2)
Frederick Gaudreau	66 667 $ (1)
Jordan Messier	65 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 9 : 2 589 167 $
Year 10 : 1 872 500 $
Year 11 : 490 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 589 167 $
Year 10 : 1 872 500 $
Year 11 : 490 000 $
Year 12 : 80 000 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - 84 $ - 0 - 0,00%
Level 2:	5000 - 64 $ - 0 - 0,00%
Level 3:	2000 - 42 $ - 0 - 0,00%
Level 4:	4000 - 29 $ - 0 - 0,00%
Luxury :	1000 - 190 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 925 000 $
Farm Players Total Salaries	2 825 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	24 845 927 $
Projected Bank Account	24 845 927 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (4)
Jonathan Toews	9 250 000 $ (5)
Semyon Varlamov	5 700 000 $ (3)
Jordan Eberle	5 500 000 $ (3)
Alex Pietrangelo	5 500 000 $ (1)
Tomas Tatar	4 500 000 $ (1)
Hampus Lindholm	4 000 000 $ (2)
Adam Larsson	4 000 000 $ (2)
Sam Gagner	2 750 000 $ (2)
Seth Griffith	2 400 000 $ (3)
Brett Connolly	2 150 000 $ (1)
Simon Despres	1 750 000 $ (1)
Gabriel Dumont	1 500 000 $ (3)
Jesse Joensuu	1 300 000 $ (2)
Kieran Millan	1 000 000 $ (2)
Troy Stetcher	925 000 $ (1)
Sébastian Aho	900 000 $ (3)
Elias Lindholm	900 000 $ (2)
Dylan Larkin	900 000 $ (1)
Michael Mersch	850 000 $ (1)
Joakim Ryan	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 65 925 000 $
Year 10 : 48 700 000 $
Year 11 : 34 750 000 $
Year 12 : 18 750 000 $
Salary Average Commitment
Year 9 : 65 275 000 $
Year 10 : 48 050 000 $
Year 11 : 34 100 000 $
Year 12 : 18 100 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 925 000 $
Year 10 : 48 700 000 $
Year 11 : 34 750 000 $
Year 12 : 18 750 000 $

Farm Players Salaries
Eric Fehr	185 000 $ (1)
Jiri Novotny	180 000 $ (2)
Angelo Esposito	175 000 $ (3)
Nikita Filatov	175 000 $ (3)
Christopher Gibson	150 000 $ (3)
Alexandre Picard	130 000 $ (1)
Jeff Glass	130 000 $ (3)
Tomas Surovy	130 000 $ (1)
Ben Hanowski	100 000 $ (3)
Yann Sauve	100 000 $ (2)
Keith Seabrook	100 000 $ (3)
Justin Peters	95 000 $ (1)
Blake Geoffrion	95 000 $ (1)
Ryan Stanton	95 000 $ (3)
Zach Trotman	90 000 $ (1)
Scott Laughton	90 000 $ (3)
Ben Maxwell	90 000 $ (2)
Tye McGinn	85 000 $ (3)
Patrick Wey	85 000 $ (3)
Jarred Tinordi	85 000 $ (1)
Scott Kosmachuk	85 000 $ (3)
X - Michael Gadbois	80 000 $ (9)
Reece Willcox	80 000 $ (1)
Albert Yarullin	75 000 $ (3)
Roy Radke	70 000 $ (3)
Eddie Wittchow	70 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 9 : 2 825 000 $
Year 10 : 1 865 000 $
Year 11 : 1 495 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 825 000 $
Year 10 : 1 865 000 $
Year 11 : 1 495 000 $
Year 12 : 80 000 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6000 - 95 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 190 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 339 167 $
Farm Players Total Salaries	3 197 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	11 749 537 $
Projected Bank Account	11 749 537 $

Pro Players Salaries
Zach Parise	9 250 000 $ (5)
Alex Tanguay	9 000 000 $ (2)
Max Pacioretty	8 000 000 $ (4)
Anze Kopitar	7 000 000 $ (2)
Filip Forsberg	5 000 000 $ (5)
John Klingberg	4 500 000 $ (2)
Cory Schneider	4 500 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (3)
Leo Komarov	2 500 000 $ (1)
Mattias Ekholm	2 300 000 $ (1)
Dan Sexton	1 800 000 $ (1)
Drew Miller	1 500 000 $ (1)
Dwight King	1 400 000 $ (1)
Magnus Hellberg	1 100 000 $ (1)
Bo Horvat	900 000 $ (2)
Nikita Tryamkin	900 000 $ (2)
Derrick Pouliot	900 000 $ (3)
Sven Baertschi	900 000 $ (2)
Christian Dvorak	839 167 $ (1)
Fredrik Claesson	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 66 339 167 $
Year 10 : 49 750 000 $
Year 11 : 26 550 000 $
Year 12 : 22 250 000 $
Salary Average Commitment
Year 9 : 66 189 167 $
Year 10 : 49 600 000 $
Year 11 : 26 550 000 $
Year 12 : 22 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 66 339 167 $
Year 10 : 49 750 000 $
Year 11 : 26 550 000 $
Year 12 : 22 250 000 $

Farm Players Salaries
Robbie Earl	160 000 $ (2)
Kurtis MacDermid	160 000 $ (3)
Mike Lee	150 000 $ (2)
Ben Lovejoy	150 000 $ (1)
Craig Cunningham	140 000 $ (2)
Jonathon Blum	140 000 $ (2)
Jakub Kindl	140 000 $ (1)
Mattias Tedenby	135 000 $ (2)
David Gilbert	120 000 $ (2)
Casey Borer	100 000 $ (3)
Phil DeSimone	100 000 $ (2)
Stephen Johns	100 000 $ (2)
Leland Irving	95 000 $ (1)
Scott Wedgewood	90 000 $ (3)
Mattias Modig	90 000 $ (3)
Michael McCarron	90 000 $ (3)
Chandler Stephenson	90 000 $ (3)
Andrey Pedan	85 000 $ (3)
Evgeny Grachev	85 000 $ (1)
Tomas Kana	85 000 $ (1)
Michael Latta	85 000 $ (2)
X - Julien Gagné	80 000 $ (9)
Ryan Stoa	80 000 $ (1)
Danny Kristo	80 000 $ (2)
Michael Paliotta	80 000 $ (2)
Jean-Simon Allard	80 000 $ (1)
Danny Biega	75 000 $ (1)
Andrew Yogan	70 000 $ (1)
Adam Marsh	70 000 $ (3)
Colin Jacobs	65 000 $ (2)
Tomas Zizka	65 000 $ (1)
Matt Delahey	62 500 $ (1)
Total Farm Players	32
Salary Commitment
Year 9 : 3 197 500 $
Year 10 : 2 210 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 3 197 500 $
Year 10 : 2 210 000 $
Year 11 : 855 000 $
Year 12 : 80 000 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - 80 $ - 0 - 0,00%
Level 2:	6000 - 48 $ - 0 - 0,00%
Level 3:	3000 - 23 $ - 0 - 0,00%
Level 4:	4000 - 21 $ - 0 - 0,00%
Luxury :	1000 - 180 $ - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 700 000 $
Farm Players Total Salaries	2 761 667 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 67 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	13 144 928 $
Projected Bank Account	13 144 928 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (3)
Marc Savard	7 750 000 $ (2)
Chuck Kobasew	6 000 000 $ (1)
Jake Muzzin	5 000 000 $ (4)
Cam Ward	5 000 000 $ (1)
Tyson Barrie	4 200 000 $ (1)
Fedor Tyutin	4 000 000 $ (4)
Kevin Klein	3 500 000 $ (2)
Carl Hagelin	3 100 000 $ (2)
Cam Atkinson	3 000 000 $ (1)
Jesper Fast	3 000 000 $ (3)
Andrew Macdonald	2 400 000 $ (1)
Igor Makarov	2 000 000 $ (1)
Marc-André Bourdon	1 800 000 $ (1)
Mitch Fadden	1 500 000 $ (1)
Mark Santorelli	1 400 000 $ (2)
Landon Ferraro	1 100 000 $ (1)
Vinni Lettieri	925 000 $ (1)
Jonathan Drouin	900 000 $ (2)
Jeff Taffe	750 000 $ (1)
Aaron Dell	625 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 67 700 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $
Salary Average Commitment
Year 9 : 67 700 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 67 700 000 $
Year 10 : 38 400 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $

Farm Players Salaries
Philippe Dupuis	175 000 $ (3)
Jeff Schultz	175 000 $ (2)
Brandon Yip	175 000 $ (3)
Staffan Kronwall	150 000 $ (1)
Jason Garrison	150 000 $ (1)
Morgan Ellis	140 000 $ (1)
Yan Stastny	140 000 $ (2)
Kris Newbury	110 000 $ (2)
Mark Fayne	100 000 $ (1)
Jacob Josefson	97 500 $ (2)
Matt Mahalak	97 500 $ (3)
Cory Emmerton	95 000 $ (2)
Harrison Reed	95 000 $ (2)
Kyle Bigos	95 000 $ (1)
Jiri Sekac	90 000 $ (2)
Tyson Sexsmith	85 000 $ (3)
X - Martin Leblanc	80 000 $ (9)
Valeri Vasiliev	80 000 $ (3)
Mario Lucia	75 000 $ (3)
Erik Thorell	70 000 $ (3)
Jackson Houck	70 000 $ (3)
Edgars Kulda	70 000 $ (2)
Erik Nemec	70 000 $ (2)
Ross Johnston	66 667 $ (1)
François Tremblay	60 000 $ (2)
Maximilien Le Sieur	50 000 $ (3)
Karl Johansson	50 000 $ (3)
Seth Ambroz	50 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 9 : 2 761 667 $
Year 10 : 2 060 000 $
Year 11 : 1 057 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 761 667 $
Year 10 : 2 060 000 $
Year 11 : 1 057 500 $
Year 12 : 80 000 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 67 000 000 $	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	20 963 314 $	67 950 000 $	-950 000 $	67 950 000 $	2 230 000 $	27 770 000 $	21	26	47
BlackHawks	741 341 $	57 407 500 $	9 592 500 $	57 407 500 $	2 360 000 $	27 640 000 $	20	21	41
BlueJacket	7 122 526 $	68 800 000 $	-1 800 000 $	68 800 000 $	2 562 500 $	27 437 500 $	22	28	50
Blues	67 187 782 $	74 492 500 $	-7 492 500 $	74 492 500 $	2 425 000 $	27 575 000 $	31	24	55
Bruins	23 417 167 $	67 462 500 $	-462 500 $	67 462 500 $	2 575 000 $	27 425 000 $	21	29	50
Canadiens	46 085 101 $	73 050 000 $	-6 050 000 $	73 050 000 $	2 245 000 $	27 755 000 $	25	24	49
Canucks	54 223 206 $	65 517 500 $	1 482 500 $	65 517 500 $	2 685 000 $	27 315 000 $	23	29	52
Capitals	5 941 215 $	68 450 000 $	-1 450 000 $	68 450 000 $	2 100 000 $	27 900 000 $	22	22	44
Coyotes	17 787 678 $	67 875 000 $	-875 000 $	67 875 000 $	2 520 000 $	27 480 000 $	22	27	49
Devils	23 934 957 $	61 050 000 $	5 950 000 $	61 050 000 $	2 695 333 $	27 304 667 $	22	28	50
Ducks	1 741 858 $	67 750 000 $	-750 000 $	67 750 000 $	2 055 000 $	27 945 000 $	21	24	45
Flames	97 349 368 $	67 925 500 $	-925 500 $	67 925 500 $	2 850 000 $	27 150 000 $	22	27	49
Flyers	10 386 244 $	66 025 000 $	975 000 $	66 025 000 $	1 980 000 $	28 020 000 $	20	25	45
GoldenKnights	15 128 755 $	67 658 750 $	-658 750 $	67 658 750 $	2 810 000 $	27 190 000 $	22	27	49
Hurricanes	16 293 974 $	76 972 500 $	-9 972 500 $	76 972 500 $	2 001 000 $	27 999 000 $	27	20	47
Islanders	28 427 392 $	68 775 000 $	-1 775 000 $	68 775 000 $	2 490 500 $	27 509 500 $	23	28	51
Jets	136 761 577 $	65 700 000 $	1 300 000 $	65 700 000 $	2 770 000 $	27 230 000 $	22	28	50
Kings	33 376 533 $	65 567 500 $	1 432 500 $	65 567 500 $	2 375 000 $	27 625 000 $	20	26	46
Lightning	386 347 $	67 012 500 $	-12 500 $	67 012 500 $	3 010 500 $	26 989 500 $	22	31	53
MapleLeafs	20 480 200 $	68 900 000 $	-1 900 000 $	68 900 000 $	3 245 000 $	26 755 000 $	21	32	53
Nordiques	19 799 065 $	66 700 000 $	300 000 $	66 700 000 $	2 035 000 $	27 965 000 $	23	22	45
Oilers	28 356 577 $	66 767 500 $	232 500 $	66 767 500 $	2 130 000 $	27 870 000 $	22	27	49
Panthers	34 529 523 $	65 622 500 $	1 377 500 $	65 622 500 $	2 487 500 $	27 512 500 $	20	28	48
Penguins	133 211 438 $	63 300 000 $	3 700 000 $	63 300 000 $	3 560 000 $	26 440 000 $	20	33	53
Predators	12 567 251 $	67 250 000 $	-250 000 $	67 250 000 $	2 923 750 $	27 076 250 $	21	30	51
Rangers	10 561 943 $	66 225 000 $	775 000 $	66 225 000 $	2 242 500 $	27 757 500 $	31	25	56
RedWings	6 480 453 $	63 498 333 $	3 501 667 $	63 498 333 $	2 545 000 $	27 455 000 $	20	26	46
Sabres	3 625 549 $	60 525 000 $	6 475 000 $	60 525 000 $	2 650 000 $	27 350 000 $	22	27	49
Senators	7 510 173 $	67 775 000 $	-775 000 $	67 775 000 $	2 589 166 $	27 410 834 $	21	28	49
Sharks	24 845 927 $	65 925 000 $	1 075 000 $	65 925 000 $	2 825 000 $	27 175 000 $	21	26	47
Stars	11 749 537 $	66 339 167 $	660 833 $	66 339 167 $	3 197 500 $	26 802 500 $	20	32	52
Wild	13 144 928 $	67 700 000 $	-700 000 $	67 700 000 $	2 761 667 $	27 238 333 $	21	28	49

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 12 juillet 2018 at 08:44

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 - %