Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 19 avril 2018 at 16:06

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	61 050 000 $
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 66 000 000 $	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)
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)
Alexei Marchenko	900 000 $ (1)
Sam Reinhart	900 000 $ (2)
Max Domi	900 000 $ (1)
Oscar Klefbom	900 000 $ (2)
Josh Anderson	900 000 $ (2)
Alan Quine	900 000 $ (2)
Total Pro Players	18
Salary Commitment
Year 9 : 61 050 000 $
Year 10 : 21 300 000 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 61 050 000 $
Year 10 : 21 300 000 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 61 050 000 $
Year 10 : 21 300 000 $
Year 11 : 0 $
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)
Troy Rutkowski	85 000 $ (2)
Justin Jokinen	85 000 $ (3)
Robert Czarnik	85 000 $ (3)
Pius Suter	80 000 $ (3)
Ville Pokka	80 000 $ (3)
X - Andru Matsoukas	80 000 $ (9)
Fredrik Pettersson-Wentzel	80 000 $ (1)
Henri Ikonen	75 000 $ (3)
Benjamin Casavant	75 000 $ (3)
Geordie Wudrick	75 000 $ (1)
Andreas Soderberg	75 000 $ (3)
Gregg Sutch	70 000 $ (1)
Lars Volden	70 000 $ (2)
Steven Shipley	70 000 $ (1)
Logan Nelson	65 000 $ (3)
Andrew Campbell	65 000 $ (2)
Joe Lavin	0 $ (0)
Total Farm Players	27
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 - 85 $ - 0 - 0,00%
Level 2:	6000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 215 $ - 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	49 150 000 $
Farm Players Total Salaries	2 050 000 $
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 66 000 000 $	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)
Antoine Vermette	5 600 000 $ (1)
Jiri Hudler	5 000 000 $ (1)
Milan Lucic	4 900 000 $ (2)
Dennis Wideman	4 500 000 $ (1)
Logan Couture	4 250 000 $ (1)
Chris Stewart	4 000 000 $ (1)
Kyle Quincey	3 500 000 $ (3)
Paul Martin	3 150 000 $ (1)
Marek Zagrapan	2 400 000 $ (1)
Kevin Connauton	1 000 000 $ (1)
Michael Houser	800 000 $ (1)
Raphael Bussieres	700 000 $ (2)
Robert Baillargeon	700 000 $ (2)
Shane McColgan	600 000 $ (2)
Benjamin Gallacher	550 000 $ (2)
Total Pro Players	16
Salary Commitment
Year 9 : 49 150 000 $
Year 10 : 18 450 000 $
Year 11 : 3 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 49 000 000 $
Year 10 : 17 950 000 $
Year 11 : 3 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 49 150 000 $
Year 10 : 18 450 000 $
Year 11 : 3 500 000 $
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)
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)
Dmitri Vorobiev	85 000 $ (1)
X - Sébastien Paris-Lortie	80 000 $ (9)
Brian Ferlin	80 000 $ (1)
Garth Murray	80 000 $ (1)
Marek Tvrdon	75 000 $ (2)
Zac Larraza	70 000 $ (2)
Dustin Walsh	0 $ (0)
Nicola Riopel	0 $ (0)
Nick Oliver	0 $ (0)
Total Farm Players	21
Salary Commitment
Year 9 : 2 050 000 $
Year 10 : 1 020 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 050 000 $
Year 10 : 1 020 000 $
Year 11 : 80 000 $
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	62 450 000 $
Farm Players Total Salaries	2 585 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	10 210 026 $
Projected Bank Account	10 210 026 $

Pro Players Salaries
Tyler Seguin	9 000 000 $ (4)
Taylor Hall	8 000 000 $ (5)
Henrik Lundqvist	7 500 000 $ (3)
Claude Giroux	7 500 000 $ (1)
Brad Stuart	6 750 000 $ (2)
Nathan MacKinnon	4 700 000 $ (1)
Roman Josi	4 500 000 $ (3)
Victor Hedman	4 500 000 $ (1)
Kevin Poulin	1 400 000 $ (1)
Louis Leblanc	1 400 000 $ (1)
Ryan Spooner	900 000 $ (1)
Alexander Wennberg	900 000 $ (2)
David Pastrnak	900 000 $ (2)
Will Butcher	900 000 $ (3)
Kevin Fiala	900 000 $ (3)
Jake Mccabe	900 000 $ (2)
Seth Jones	900 000 $ (2)
Kyle Connor	900 000 $ (3)
Total Pro Players	18
Salary Commitment
Year 9 : 62 450 000 $
Year 10 : 42 050 000 $
Year 11 : 31 700 000 $
Year 12 : 17 000 000 $
Salary Average Commitment
Year 9 : 62 450 000 $
Year 10 : 42 050 000 $
Year 11 : 31 700 000 $
Year 12 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 62 450 000 $
Year 10 : 42 050 000 $
Year 11 : 31 700 000 $
Year 12 : 17 000 000 $

Farm Players Salaries
Michael Kostka	150 000 $ (2)
Erik Gustafsson	150 000 $ (2)
Mika Noronen	120 000 $ (1)
John Ramage	100 000 $ (3)
Maxim Gratchev	100 000 $ (2)
Artur Gavrus	95 000 $ (2)
Brendan Gaunce	90 000 $ (3)
Bryan Rust	90 000 $ (1)
Andy Andreoff	90 000 $ (3)
William Wrenn	90 000 $ (3)
Duncan Siemens	90 000 $ (3)
Martin Frk	90 000 $ (3)
Josh Unice	90 000 $ (1)
Jordon Southorn	90 000 $ (3)
Mark Jankowski	90 000 $ (3)
Griffin Reinhart	85 000 $ (3)
Dakota Mermis	80 000 $ (3)
Gavin Bayreuther	80 000 $ (3)
X - Jean-François Langelier	80 000 $ (9)
Danick Paquette	75 000 $ (1)
Jason Kasdorf	75 000 $ (2)
Bill Arnold	75 000 $ (1)
Yasin Cisse	70 000 $ (1)
Marc-Olivier Roy	70 000 $ (2)
Alex Coulombe	65 000 $ (1)
Kevin Sundher	65 000 $ (1)
Goran Bezina	65 000 $ (2)
Krys Kolanos	65 000 $ (2)
Fabian Gunnarsson	55 000 $ (3)
Denis Kamaev	55 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 9 : 2 585 000 $
Year 10 : 1 935 000 $
Year 11 : 1 110 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 585 000 $
Year 10 : 1 935 000 $
Year 11 : 1 110 000 $
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	61 600 000 $
Farm Players Total Salaries	2 140 000 $
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 66 000 000 $	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)
Sergei Bobrovsky	6 500 000 $ (3)
Jason Spezza	5 750 000 $ (1)
Chris Higgins	5 500 000 $ (2)
Kyle Turris	4 900 000 $ (1)
Ryan Ellis	4 000 000 $ (3)
Matt Niskanen	4 000 000 $ (2)
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)
Mikael Tellqvist	1 100 000 $ (2)
Dale Weise	1 000 000 $ (2)
Ben Ryan	950 000 $ (2)
Martin Marincin	900 000 $ (1)
Niklas Lundstrom	900 000 $ (3)
Joel Armia	900 000 $ (3)
Henrik Samuelsson	750 000 $ (3)
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)
Marek Viedensky	0 $ (0)
Thomas Larkin	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 9 : 61 600 000 $
Year 10 : 36 600 000 $
Year 11 : 24 050 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 63 016 666 $
Year 10 : 37 100 000 $
Year 11 : 24 050 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 600 000 $
Year 10 : 36 600 000 $
Year 11 : 24 050 000 $
Year 12 : 8 000 000 $

Farm Players Salaries
Jordan Caron	150 000 $ (2)
Josh Jooris	150 000 $ (2)
Alexander Urbom	150 000 $ (2)
Nick Spaling	140 000 $ (1)
Barry Tallackson	140 000 $ (2)
Klas Dahlbeck	120 000 $ (1)
Ben Smith	120 000 $ (1)
Yannick Weber	115 000 $ (1)
Mikko Koskinen	115 000 $ (1)
Philip McRae	100 000 $ (1)
Brenden Dillon	100 000 $ (1)
Mathieu Corbeil	95 000 $ (1)
Mathieu Brodeur	80 000 $ (2)
Philippe Cornet	80 000 $ (2)
X - Kevin Ouellette	80 000 $ (9)
Tyler Pitlick	75 000 $ (1)
Daniel Delisle	70 000 $ (3)
Troy Vance	70 000 $ (2)
Brett Bulmer	70 000 $ (1)
Philip Tot	65 000 $ (3)
Colin Suellentrop	55 000 $ (2)
Antoine Lafleur	0 $ (0)
Cade Fairchild	0 $ (0)
Total Farm Players	23
Salary Commitment
Year 9 : 2 140 000 $
Year 10 : 1 090 000 $
Year 11 : 215 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 140 000 $
Year 10 : 1 090 000 $
Year 11 : 215 000 $
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	55 450 000 $
Farm Players Total Salaries	2 615 000 $
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 66 000 000 $	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)
Shea Weber	7 500 000 $ (3)
Mike Richards	7 500 000 $ (1)
Andrei Kostitsyn	7 500 000 $ (4)
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)
Danny DeKeyser	1 100 000 $ (1)
Francois Bouchard	1 000 000 $ (2)
Brayden Point	900 000 $ (3)
Boo Nieves	900 000 $ (3)
Jack Eichel	900 000 $ (2)
Jonathan Bernier	0 $ (0)
Shawn Lalonde	0 $ (0)
Total Pro Players	17
Salary Commitment
Year 9 : 55 450 000 $
Year 10 : 40 150 000 $
Year 11 : 25 300 000 $
Year 12 : 7 500 000 $
Salary Average Commitment
Year 9 : 53 950 000 $
Year 10 : 38 650 000 $
Year 11 : 23 800 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 55 450 000 $
Year 10 : 40 150 000 $
Year 11 : 25 300 000 $
Year 12 : 7 500 000 $

Farm Players Salaries
Evgeny Medvedev	140 000 $ (1)
Justin Falk	110 000 $ (1)
Matt Tennyson	100 000 $ (2)
Kirill Lyamin	100 000 $ (2)
Jean-Phillipe Cote	100 000 $ (2)
Adam Pardy	100 000 $ (1)
Luca Caputi	95 000 $ (3)
James Wright	95 000 $ (1)
Max Nicastro	95 000 $ (1)
Olivier Roy	95 000 $ (1)
Kyle Wilson	95 000 $ (1)
Kristopher Foucault	90 000 $ (1)
Ryan Howse	90 000 $ (3)
Jake Paterson	90 000 $ (3)
Philip Lane	90 000 $ (1)
Brandon Davidson	90 000 $ (3)
Nicolas Kerdiles	85 000 $ (3)
X - Simon Gratton	80 000 $ (9)
Johan Sundstrom	80 000 $ (2)
Ben Winnett	80 000 $ (3)
Austin Madaisky	80 000 $ (1)
Austen Brassard	75 000 $ (2)
Joachim Nermark	75 000 $ (2)
Sebastian Collberg	75 000 $ (3)
Martin Ouellette	75 000 $ (1)
Samuel Kurker	70 000 $ (3)
Max Gardiner	70 000 $ (1)
Dane Fox	70 000 $ (3)
Garrett Meurs	70 000 $ (2)
Ales Kilnar	55 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 9 : 2 615 000 $
Year 10 : 1 480 000 $
Year 11 : 880 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 615 000 $
Year 10 : 1 480 000 $
Year 11 : 880 000 $
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	60 950 000 $
Farm Players Total Salaries	2 325 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	48 085 101 $
Projected Bank Account	48 085 101 $

Pro Players Salaries
Eric Staal	9 000 000 $ (3)
John Tavares	7 500 000 $ (1)
Sean Monahan	5 650 000 $ (2)
Ryan McDonagh	5 500 000 $ (2)
Pierre-Marc Bouchard	5 500 000 $ (1)
Frederik Andersen	4 800 000 $ (1)
Andrej Meszaros	4 500 000 $ (2)
Sami Vatanen	3 100 000 $ (2)
Tom Pyatt	3 100 000 $ (2)
Jean Gabriel Pageau	2 800 000 $ (1)
Trevor Van Riemsdyk	1 800 000 $ (1)
Roman Horak	1 800 000 $ (1)
Ryan O'Marra	1 400 000 $ (1)
Esa Lindell	900 000 $ (2)
Charles Hudon	900 000 $ (3)
Jacob De La Rose	900 000 $ (3)
Cody Ceci	900 000 $ (1)
Ondrej Kase	900 000 $ (3)
Total Pro Players	18
Salary Commitment
Year 9 : 60 950 000 $
Year 10 : 34 450 000 $
Year 11 : 11 700 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 60 450 000 $
Year 10 : 33 950 000 $
Year 11 : 11 700 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 60 950 000 $
Year 10 : 34 450 000 $
Year 11 : 11 700 000 $
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)
Nick Cousins	90 000 $ (2)
Jimmy Vesey	90 000 $ (2)
Peter Delmas	90 000 $ (1)
Maxime Clermont	90 000 $ (1)
Jesper Pettersson	90 000 $ (2)
Justin Sefton	90 000 $ (2)
Sean Kuraly	85 000 $ (2)
Dylan Blujus	80 000 $ (3)
X - Mathieu Roy	80 000 $ (9)
Tanner Richard	80 000 $ (2)
Robin Kovacs	80 000 $ (3)
Curtis Mckenzie	80 000 $ (1)
Carter Ashton	75 000 $ (1)
Brett Sutter	75 000 $ (1)
Julien Pelletier	75 000 $ (1)
Matia Marcantuoni	70 000 $ (1)
Dante Salituro	65 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 9 : 2 325 000 $
Year 10 : 1 165 000 $
Year 11 : 240 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 325 000 $
Year 10 : 1 165 000 $
Year 11 : 240 000 $
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	44 250 000 $
Farm Players Total Salaries	1 650 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	54 223 206 $
Projected Bank Account	54 223 206 $

Pro Players Salaries
T.J. Oshie	6 500 000 $ (3)
Pekka Rinne	6 250 000 $ (4)
Zach Bogosian	4 600 000 $ (2)
Adam Henrique	4 000 000 $ (1)
TJ Brodie	3 900 000 $ (2)
Conor Sheary	3 500 000 $ (2)
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)
Leon Draisaitl	900 000 $ (1)
Tobias Rieder	900 000 $ (2)
Slater Koekkoek	900 000 $ (3)
Stefan Noesen	850 000 $ (2)
Brendan Woods	750 000 $ (1)
Emil Lundberg	700 000 $ (3)
Samuel Fejes	700 000 $ (3)
Lukas Sutter	600 000 $ (3)
Total Pro Players	19
Salary Commitment
Year 9 : 44 250 000 $
Year 10 : 33 000 000 $
Year 11 : 15 650 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 42 700 000 $
Year 10 : 31 450 000 $
Year 11 : 14 100 000 $
Year 12 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 44 250 000 $
Year 10 : 33 000 000 $
Year 11 : 15 650 000 $
Year 12 : 6 250 000 $

Farm Players Salaries
Tim Kennedy	150 000 $ (1)
Taylor Ellington	150 000 $ (2)
Kyle Cumiskey	130 000 $ (2)
Branislav Mezei	110 000 $ (2)
Viktor Tikhonov	100 000 $ (2)
Jake Hansen	100 000 $ (1)
Brendan Mikkelson	92 500 $ (1)
Jaroslav Janus	90 000 $ (1)
Maxime Sauve	90 000 $ (1)
Joe Morrow	85 000 $ (2)
Bud Holloway	85 000 $ (1)
Aaron Marvin	85 000 $ (1)
Scott Timmins	82 500 $ (1)
Ivan Telegin	80 000 $ (1)
X - Luc Chicoine	80 000 $ (9)
Joey Leach	70 000 $ (1)
Vinny Saponari	70 000 $ (1)
Brett Ponich	0 $ (0)
Kevin Lynch	0 $ (0)
Daultan Leveille	0 $ (0)
Jeremy Price	0 $ (0)
John Moore	0 $ (0)
Total Farm Players	22
Salary Commitment
Year 9 : 1 650 000 $
Year 10 : 655 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 650 000 $
Year 10 : 655 000 $
Year 11 : 80 000 $
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	55 000 000 $
Farm Players Total Salaries	1 925 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	3 941 215 $
Projected Bank Account	3 941 215 $

Pro Players Salaries
Jeff Carter	7 500 000 $ (3)
Derek Morris	5 500 000 $ (1)
Devan Dubnyk	5 500 000 $ (2)
Gabriel Landeskog	5 000 000 $ (1)
Sergei Kostitsyn	4 500 000 $ (1)
Christian Ehrhoff	3 750 000 $ (1)
Valtteri Filppula	3 500 000 $ (2)
Tyler Toffoli	3 500 000 $ (3)
Jonas Brodin	2 950 000 $ (2)
Jakob Silfverberg	2 750 000 $ (2)
Josh Bailey	2 250 000 $ (1)
David Savard	2 100 000 $ (2)
Jay McClement (1 Way Contract)	1 600 000 $ (1)
-1 Way Contract Salary Cap :	1 600 000 $
Adam McQuaid	1 400 000 $ (1)
Brandon Mcmillan	1 400 000 $ (1)
Morgan Rielly	900 000 $ (2)
Robert Hagg	900 000 $ (3)
Total Pro Players	17
Salary Commitment
Year 9 : 55 000 000 $
Year 10 : 29 600 000 $
Year 11 : 11 900 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 54 500 000 $
Year 10 : 29 100 000 $
Year 11 : 11 900 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 55 000 000 $
Year 10 : 29 600 000 $
Year 11 : 11 900 000 $
Year 12 : 0 $

Farm Players Salaries
Frank Vatrano	140 000 $ (2)
Daniel Carr	110 000 $ (1)
Vladimir Sobotka	110 000 $ (1)
Sam Brittain	100 000 $ (2)
Sergei Korostin	100 000 $ (2)
Dylan DeMelo	100 000 $ (2)
David Kampf	90 000 $ (3)
Calle Jarnkrok	90 000 $ (1)
Matthew Nieto	90 000 $ (2)
Peter Andersson	90 000 $ (2)
Brent Regner	90 000 $ (2)
David Warsofsky	90 000 $ (2)
Ryan Button	90 000 $ (2)
Mitch Wahl	90 000 $ (2)
Reid Boucher	90 000 $ (3)
X - Guillaume Cazes	80 000 $ (9)
Eric Knodel	80 000 $ (1)
Kirill Kabanov	80 000 $ (1)
Linus Arnesson	75 000 $ (3)
Tyler Plante	75 000 $ (1)
Corey Cowick	65 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 9 : 1 925 000 $
Year 10 : 1 315 000 $
Year 11 : 335 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 925 000 $
Year 10 : 1 315 000 $
Year 11 : 335 000 $
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	64 850 000 $
Farm Players Total Salaries	2 200 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	17 787 678 $
Projected Bank Account	17 787 678 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (2)
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)
Mark Giordano	5 500 000 $ (2)
Brayden Schenn	4 500 000 $ (3)
Thomas Greiss	4 200 000 $ (1)
Ty Rattie	3 500 000 $ (4)
Tuomo Ruutu	2 150 000 $ (1)
Calvin de Haan	1 750 000 $ (3)
Mark Barberio	1 400 000 $ (1)
Andrei Loktionov	1 400 000 $ (1)
Alex Kerfoot	900 000 $ (3)
Beau Bennett	900 000 $ (1)
Brady Skjei	900 000 $ (2)
Dean Kukan	900 000 $ (3)
Connor Murphy	900 000 $ (1)
Total Pro Players	19
Salary Commitment
Year 9 : 64 850 000 $
Year 10 : 48 400 000 $
Year 11 : 18 050 000 $
Year 12 : 10 000 000 $
Salary Average Commitment
Year 9 : 64 850 000 $
Year 10 : 48 400 000 $
Year 11 : 18 050 000 $
Year 12 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 64 850 000 $
Year 10 : 48 400 000 $
Year 11 : 18 050 000 $
Year 12 : 10 000 000 $

Farm Players Salaries
Philipp Grubauer	175 000 $ (3)
Chris Tierney	150 000 $ (2)
Ben Chiarot	150 000 $ (3)
Steven Kampfer	120 000 $ (1)
Seth Helgeson	100 000 $ (1)
Brad Malone	95 000 $ (1)
Jerome Samson	95 000 $ (2)
Boyd Gordon	90 000 $ (1)
Derek Rodwell	90 000 $ (2)
Chet Pickard	90 000 $ (2)
Radek Smolenak	85 000 $ (1)
Colin Sullivan	80 000 $ (1)
Nick Ebert	80 000 $ (3)
X - Louis-Philippe DesHaies	80 000 $ (9)
Ludvig Rensfeldt	80 000 $ (1)
Joel Gistedt	80 000 $ (1)
Mikhail Stefanovich	80 000 $ (2)
Corey Trivino	80 000 $ (2)
Patrick McNally	70 000 $ (1)
Jerome Gauthier-Leduc	70 000 $ (1)
Samuel Noreau	70 000 $ (1)
Brandon Hynes	65 000 $ (1)
Philippe Hudon	65 000 $ (1)
Jay Dickman	60 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 9 : 2 200 000 $
Year 10 : 1 070 000 $
Year 11 : 485 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 200 000 $
Year 10 : 1 070 000 $
Year 11 : 485 000 $
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	52 600 000 $
Farm Players Total Salaries	1 070 000 $
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 66 000 000 $	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)
Mike Green	4 100 000 $ (2)
Nino Niederreiter	4 000 000 $ (2)
Jake Allen	3 500 000 $ (4)
Lars Eller	2 500 000 $ (3)
Sebastian Wannstrom	2 500 000 $ (2)
Ty Wishart	1 750 000 $ (2)
Cory Conacher	1 400 000 $ (2)
Anton Rodin	1 400 000 $ (1)
Cal O'Reilly (1 Way Contract)	1 350 000 $ (1)
Joonas Nattinen	1 000 000 $ (2)
Vladislav Namestnikov	900 000 $ (1)
Teuvo Teravainen	900 000 $ (2)
Evgeny Kuznetsov	900 000 $ (1)
Matt Murray	900 000 $ (2)
Ryan Sproul	900 000 $ (2)
Patrik Bartosak	900 000 $ (3)
Oliver Bjorkstrand	900 000 $ (3)
Nathan Beaulieu	900 000 $ (1)
Brock McGinn	900 000 $ (3)
Jordan Schmaltz	900 000 $ (3)
Theo Ruth	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 9 : 52 600 000 $
Year 10 : 42 050 000 $
Year 11 : 16 600 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 52 100 000 $
Year 10 : 41 550 000 $
Year 11 : 16 600 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 52 600 000 $
Year 10 : 42 050 000 $
Year 11 : 16 600 000 $
Year 12 : 10 500 000 $

Farm Players Salaries
Zack Stortini	150 000 $ (1)
John McFarland	100 000 $ (1)
Tyler Beskorowany	95 000 $ (1)
Michael Hutchinson	95 000 $ (1)
Paul Postma	90 000 $ (2)
Cam Janssen	85 000 $ (1)
Matt Mackenzie	80 000 $ (2)
X - Sébastien Beaupré	80 000 $ (9)
Max Reinhart	80 000 $ (1)
Nicklas Lasu	80 000 $ (2)
Jason Williams	75 000 $ (1)
Loik Leveille	60 000 $ (2)
John Lee	0 $ (0)
Colby Cohen	0 $ (0)
Dylan Olsen	0 $ (0)
Jordan Szwarz	0 $ (0)
Justin Azevedo	0 $ (0)
Mark Katic	0 $ (0)
Marcel Noebels	0 $ (0)
Total Farm Players	19
Salary Commitment
Year 9 : 1 070 000 $
Year 10 : 390 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 070 000 $
Year 10 : 390 000 $
Year 11 : 80 000 $
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	59 700 000 $
Farm Players Total Salaries	1 650 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	1 741 858 $
Projected Bank Account	1 741 858 $

Pro Players Salaries
Corey Perry	8 750 000 $ (3)
Joe Thornton	8 700 000 $ (1)
Nicklas Backstrom	8 200 000 $ (2)
Blake Wheeler	8 000 000 $ (5)
Kari Lehtonen	6 500 000 $ (1)
Erik Karlsson	4 000 000 $ (1)
Robin Lehner	4 000 000 $ (4)
Mika Zibanejad	3 000 000 $ (3)
Christopher Tanev	1 750 000 $ (3)
Anthony Mantha	900 000 $ (2)
Andre Burakowsky	900 000 $ (2)
Tanner Pearson	900 000 $ (1)
Zach Redmond	900 000 $ (2)
Joshua Morrissey	900 000 $ (3)
Mathew Dumba	900 000 $ (2)
Samu Perhonen	900 000 $ (3)
Tyler Hill	500 000 $ (3)
Total Pro Players	17
Salary Commitment
Year 9 : 59 700 000 $
Year 10 : 39 600 000 $
Year 11 : 27 800 000 $
Year 12 : 12 000 000 $
Salary Average Commitment
Year 9 : 58 950 000 $
Year 10 : 38 850 000 $
Year 11 : 27 050 000 $
Year 12 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 59 700 000 $
Year 10 : 39 600 000 $
Year 11 : 27 800 000 $
Year 12 : 12 000 000 $

Farm Players Salaries
Micheal Ferland	145 000 $ (2)
John Negrin	100 000 $ (1)
Samuel Carrier	100 000 $ (1)
Mark Borowiecki	100 000 $ (3)
Timo Pielmeier	85 000 $ (2)
Dan Dunn	85 000 $ (1)
Drayson Bowman	85 000 $ (3)
Chris Doyle	80 000 $ (1)
X - Tommy Rhéaume	80 000 $ (9)
Jori Lehtera	80 000 $ (2)
Dale Mitchell	80 000 $ (1)
Stanislav Galiev	80 000 $ (1)
Maksim Mayorov	75 000 $ (2)
Nick Ross	75 000 $ (1)
Jhonas Enroth	75 000 $ (1)
Ben Blood	65 000 $ (1)
Luke Lockhart	65 000 $ (1)
Brett Bruneteau	65 000 $ (1)
Zakhar Arzamastsev	65 000 $ (1)
Alex Grant	65 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 9 : 1 650 000 $
Year 10 : 650 000 $
Year 11 : 265 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 650 000 $
Year 10 : 650 000 $
Year 11 : 265 000 $
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	53 500 500 $
Farm Players Total Salaries	2 200 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	97 349 368 $
Projected Bank Account	97 349 368 $

Pro Players Salaries
Dustin Brown	5 750 000 $ (1)
Cam Barker	5 500 000 $ (3)
Reilly Smith	4 500 000 $ (2)
Ben Bishop	4 500 000 $ (1)
Tobias Enstrom	4 500 000 $ (1)
Brendan Gallagher	4 000 000 $ (2)
Ben Eager	3 750 000 $ (1)
Michael Del Zotto	3 500 000 $ (2)
Trevor Daley	3 250 500 $ (1)
Zack Kassian	2 150 000 $ (1)
Luke Adam	1 800 000 $ (1)
Kirill Petrov	1 500 000 $ (1)
Mikael Backlund	1 500 000 $ (2)
Brandon Pirri	1 400 000 $ (1)
Iiro Pakarinen	1 200 000 $ (1)
Patrice Cormier	1 200 000 $ (2)
Anthony Duclair	900 000 $ (1)
Joonas Korpisalo	900 000 $ (1)
Adam pelech	900 000 $ (2)
Antoine Bibeau	800 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 9 : 53 500 500 $
Year 10 : 21 900 000 $
Year 11 : 6 300 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 53 500 500 $
Year 10 : 21 650 000 $
Year 11 : 6 300 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 53 500 500 $
Year 10 : 21 900 000 $
Year 11 : 6 300 000 $
Year 12 : 0 $

Farm Players Salaries
Thomas Hickey	150 000 $ (2)
Hannu Toivonen	150 000 $ (1)
Dave Labrecque	140 000 $ (1)
Corey Locke	140 000 $ (2)
Derek Dorsett	130 000 $ (1)
Jeremie Blain	120 000 $ (2)
Joey MacDonald	100 000 $ (1)
Cody McLeod	100 000 $ (1)
Brad Ross	95 000 $ (3)
Tomas Hyka	95 000 $ (3)
Dalton Prout	95 000 $ (1)
Nicklas Grossman	95 000 $ (1)
Sergey Kalinin	90 000 $ (1)
Anthony Peluso	85 000 $ (3)
Maxim Shalunov	85 000 $ (2)
X - Guy Brisson	80 000 $ (9)
Nicklas Jensen	80 000 $ (2)
Harrison Ruopp	80 000 $ (2)
Mark Alt	80 000 $ (1)
Calle Andersson	75 000 $ (2)
Louis-Marc Aubry	70 000 $ (1)
Emil Djuse	65 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 9 : 2 200 000 $
Year 10 : 1 085 000 $
Year 11 : 355 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 205 000 $
Year 10 : 1 090 000 $
Year 11 : 355 000 $
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	58 500 000 $
Farm Players Total Salaries	1 540 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	7 738 744 $
Projected Bank Account	7 738 744 $

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)
Mark Letestu	2 850 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Vladimir Zharkov	1 000 000 $ (2)
Nicolas Deslauriers	1 000 000 $ (2)
J.T. Miller	900 000 $ (1)
Colton Gillies	900 000 $ (1)
Ryan Tesink	900 000 $ (1)
Simon Hjalmarsson	750 000 $ (1)
Quentin Shore	700 000 $ (3)
Justin Kea	700 000 $ (3)
Matt Marshall	600 000 $ (1)
Darcy Kuemper	0 $ (0)
Stephane Da Costa	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 9 : 58 500 000 $
Year 10 : 29 900 000 $
Year 11 : 13 900 000 $
Year 12 : 7 000 000 $
Salary Average Commitment
Year 9 : 58 750 000 $
Year 10 : 30 150 000 $
Year 11 : 13 900 000 $
Year 12 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 58 500 000 $
Year 10 : 29 900 000 $
Year 11 : 13 900 000 $
Year 12 : 7 000 000 $

Farm Players Salaries
Eric O'dell	130 000 $ (1)
Mark Olver	100 000 $ (2)
Brandon Archibald	100 000 $ (1)
Tommy Cross	95 000 $ (1)
Daniel Rahimi	90 000 $ (2)
Patrick Kaleta	80 000 $ (1)
Codey Burki	80 000 $ (2)
X - Alexandre Fortier	80 000 $ (9)
Cody Sol	80 000 $ (1)
Andre Petersson	80 000 $ (1)
Maxime Macenauer	80 000 $ (2)
John Degray	75 000 $ (2)
Sean Lorenz	70 000 $ (1)
Brett MacLean	70 000 $ (2)
Stefan Warg	70 000 $ (1)
Etienne Brodeur	65 000 $ (1)
Ryan Rehill	65 000 $ (2)
Tomas Malec	65 000 $ (2)
Jakub Izacky	65 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 9 : 1 540 000 $
Year 10 : 705 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 540 000 $
Year 10 : 705 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 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 :	18000
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	59 750 000 $
Farm Players Total Salaries	2 317 500 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	17 628 755 $
Projected Bank Account	17 628 755 $

Pro Players Salaries
Jaden Schwartz	6 000 000 $ (3)
Travis Zajac	6 000 000 $ (3)
Joe Pavelski	6 000 000 $ (3)
Patrice Bergeron	5 500 000 $ (1)
David Perron	4 500 000 $ (4)
Lee Stempniak	4 200 000 $ (1)
Nick Bjugstad	4 000 000 $ (4)
Ladislav Smid	4 000 000 $ (2)
Mike Condon	3 150 000 $ (1)
Damon Severson	3 000 000 $ (4)
Riley Nash	1 850 000 $ (1)
Alexander Burmistrov	1 750 000 $ (1)
Michael Matheson	1 500 000 $ (1)
Jordan Binnington	1 500 000 $ (3)
Nate Schmidt	1 500 000 $ (2)
Colin Miller	1 400 000 $ (2)
Adam Lowry	1 200 000 $ (1)
Timo Meier	900 000 $ (3)
Jared McCann	900 000 $ (3)
Ryan Murray	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 59 750 000 $
Year 10 : 40 600 000 $
Year 11 : 32 800 000 $
Year 12 : 11 500 000 $
Salary Average Commitment
Year 9 : 57 250 000 $
Year 10 : 38 100 000 $
Year 11 : 30 300 000 $
Year 12 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 59 750 000 $
Year 10 : 40 600 000 $
Year 11 : 32 800 000 $
Year 12 : 11 500 000 $

Farm Players Salaries
Alexandre R. Picard	185 000 $ (1)
Michal Repik	175 000 $ (2)
Daniel Paille	175 000 $ (2)
Keaton Ellerby	120 000 $ (1)
Jarkko Immonen	110 000 $ (1)
Mat Clark	100 000 $ (2)
Christian Folin	100 000 $ (2)
Zach Budish	95 000 $ (2)
Jamie Arniel	95 000 $ (1)
Dustin Tokarski	92 500 $ (1)
Josh Leivo	90 000 $ (3)
Rocco Grimaldi	90 000 $ (1)
Luca Sbisa	90 000 $ (1)
Shane Prince	90 000 $ (1)
Jordan Martinook	90 000 $ (3)
Matt Puempel	85 000 $ (2)
Lance Bouma	85 000 $ (1)
Ryan Pilon	80 000 $ (1)
X - Dany Leblanc	80 000 $ (9)
Vladimir Ruzicka	75 000 $ (1)
Anthony Camara	75 000 $ (2)
Jamie McBain	75 000 $ (2)
Konstantin Glazachev	65 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 9 : 2 317 500 $
Year 10 : 1 205 000 $
Year 11 : 260 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 317 500 $
Year 10 : 1 205 000 $
Year 11 : 260 000 $
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	69 700 000 $
Farm Players Total Salaries	1 736 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	17 723 974 $
Projected Bank Account	17 723 974 $

Pro Players Salaries
Patrick Kane	8 750 000 $ (1)
Carey Price	8 500 000 $ (2)
Duncan Keith	7 250 000 $ (2)
Derek Stepan	6 500 000 $ (1)
Mark Scheifele	6 500 000 $ (4)
Joni Pitkanen	5 250 000 $ (2)
Jonathan Huberdeau	4 500 000 $ (3)
Brendan Smith	3 000 000 $ (4)
Victor Rask	2 500 000 $ (3)
Travis Hamonic (1 Way Contract)	2 500 000 $ (1)
Alex Chiasson	2 500 000 $ (2)
Jonas Junland	2 200 000 $ (1)
Casey Cizikas	1 400 000 $ (1)
Ian Cole	1 400 000 $ (2)
Derek MacKenzie	1 400 000 $ (1)
Kent Patterson	1 000 000 $ (3)
Bill Sweatt	1 000 000 $ (3)
Boone Jenner	900 000 $ (1)
Charlie McAvoy	900 000 $ (3)
Dan O'Regan	900 000 $ (3)
Steve Downie	850 000 $ (1)
Antoine Roussel	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 9 : 69 700 000 $
Year 10 : 45 200 000 $
Year 11 : 20 300 000 $
Year 12 : 9 500 000 $
Salary Average Commitment
Year 9 : 69 700 000 $
Year 10 : 45 200 000 $
Year 11 : 20 300 000 $
Year 12 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 69 700 000 $
Year 10 : 45 200 000 $
Year 11 : 20 300 000 $
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)
Jim O'Brien	100 000 $ (3)
Kristoffer Berglund	90 000 $ (3)
X - Michael Levesque	80 000 $ (9)
Mattias Backman	80 000 $ (2)
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)
Andrej Sastny	0 $ (0)
Total Farm Players	19
Salary Commitment
Year 9 : 1 736 000 $
Year 10 : 1 455 000 $
Year 11 : 395 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 736 000 $
Year 10 : 1 455 000 $
Year 11 : 395 000 $
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	49 400 000 $
Farm Players Total Salaries	1 297 500 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	28 427 392 $
Projected Bank Account	28 427 392 $

Pro Players Salaries
Matt Duchene	6 000 000 $ (2)
Keith Yandle	5 750 000 $ (1)
Ondrej Palat	5 500 000 $ (2)
Johnny Gaudreau	5 500 000 $ (3)
Scott Gomez	5 250 000 $ (2)
Brandon Saad	5 000 000 $ (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)
Paul Byron	1 400 000 $ (1)
Petr Mrazek	900 000 $ (1)
Brandon Montour	900 000 $ (3)
Dmitri Orlov	900 000 $ (1)
Mathew Barzal	900 000 $ (3)
John Carlson	0 $ (0)
Scott Darling	0 $ (0)
Brandon Sutter	0 $ (0)
Sondre Olden	0 $ (0)
Brock Nelson	0 $ (0)
Sean Couturier	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 9 : 49 400 000 $
Year 10 : 27 050 000 $
Year 11 : 7 300 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 49 400 000 $
Year 10 : 27 050 000 $
Year 11 : 7 300 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 49 400 000 $
Year 10 : 27 050 000 $
Year 11 : 7 300 000 $
Year 12 : 0 $

Farm Players Salaries
Brandon Manning	95 000 $ (2)
Joonas Kemppainen	95 000 $ (2)
Luca Cunti	92 500 $ (1)
Jon Merrill	90 000 $ (1)
Connor Brickley	85 000 $ (1)
Michael Chaput	85 000 $ (1)
Peter Stoykewych	80 000 $ (2)
Johan Gustafsson	80 000 $ (2)
Steve Quailer	80 000 $ (1)
X - Simon Godin	80 000 $ (9)
Ryan Hegarty	80 000 $ (1)
Taylor Aronson	75 000 $ (1)
Troy Bourke	75 000 $ (1)
Maxim Kitsyn	70 000 $ (1)
Joseph Labate	70 000 $ (2)
Johan Motin	65 000 $ (1)
Connor Knapp	0 $ (0)
Mac Bennett	0 $ (0)
Joe Colborne	0 $ (0)
Stefan Elliott	0 $ (0)
Phil Varone	0 $ (0)
Total Farm Players	21
Salary Commitment
Year 9 : 1 297 500 $
Year 10 : 500 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 297 500 $
Year 10 : 500 000 $
Year 11 : 80 000 $
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	49 200 000 $
Farm Players Total Salaries	2 640 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	137 866 577 $
Projected Bank Account	137 866 577 $

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)
Braydon Coburn	3 250 000 $ (3)
Nick Leddy	2 400 000 $ (1)
Ryan Wilson	1 700 000 $ (1)
Maxim Trunev	1 400 000 $ (1)
Zemgus Girgensons	900 000 $ (2)
Brandon Carlo	900 000 $ (2)
Markus Granlund	900 000 $ (2)
Jamieson Oleksiak	900 000 $ (2)
Andrei Vasilevski	900 000 $ (1)
William Nylander	900 000 $ (2)
Total Pro Players	16
Salary Commitment
Year 9 : 49 200 000 $
Year 10 : 33 050 000 $
Year 11 : 24 050 000 $
Year 12 : 15 400 000 $
Salary Average Commitment
Year 9 : 49 100 000 $
Year 10 : 32 950 000 $
Year 11 : 24 150 000 $
Year 12 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 9 : 49 200 000 $
Year 10 : 33 050 000 $
Year 11 : 24 050 000 $
Year 12 : 15 400 000 $

Farm Players Salaries
Andrew Shaw	175 000 $ (2)
Andrej Sustr	170 000 $ (2)
Peter Holland	140 000 $ (1)
Oscar Lindberg	135 000 $ (1)
Joonas Rask	125 000 $ (1)
Michael Bournival	120 000 $ (1)
Patrick Wiercioch	100 000 $ (1)
Oskar Sundqvist	90 000 $ (3)
Brian Dumoulin	90 000 $ (2)
Pontus Aberg	90 000 $ (3)
Taylor Doherty	90 000 $ (1)
Alexander Petrovic	90 000 $ (1)
Mike Reilly	90 000 $ (3)
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)
Jeremy Morin	80 000 $ (2)
Greg Mckegg	80 000 $ (1)
Mikael Wikstrand	80 000 $ (3)
X - Eric Pilon	80 000 $ (9)
Petter Granberg	80 000 $ (2)
Alexander Guptill	80 000 $ (1)
Philippe Paradis	75 000 $ (3)
Branden Troock	70 000 $ (3)
Thomas McCollum	0 $ (0)
Total Farm Players	28
Salary Commitment
Year 9 : 2 640 000 $
Year 10 : 1 425 000 $
Year 11 : 745 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 640 000 $
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	75 200 000 $
Farm Players Total Salaries	1 640 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	39 389 033 $
Projected Bank Account	39 389 033 $

Pro Players Salaries
Mike York	7 100 000 $ (2)
Roberto Luongo	6 200 000 $ (1)
Alexander Radulov	6 000 000 $ (2)
Derick Brassard	5 600 000 $ (1)
Tyler Ennis	4 400 000 $ (1)
Justin Faulk	4 000 000 $ (2)
Nazem Kadri	3 500 000 $ (2)
TJ Brennan	3 500 000 $ (5)
Olli Maatta	3 500 000 $ (4)
Jaccob Slavin	3 500 000 $ (4)
Mark Pysyk	3 500 000 $ (2)
Kyle Brodziak	3 000 000 $ (2)
Cam Talbot	3 000 000 $ (2)
Torrey Mitchell	2 250 000 $ (1)
Jack Skille	1 850 000 $ (2)
Dmitri Jaskin	1 800 000 $ (1)
Mike Weber	1 750 000 $ (2)
Matt Frattin	1 750 000 $ (2)
Cedric Paquette	1 500 000 $ (2)
Darryl Boyce	1 350 000 $ (1)
Teemu Pulkkinen	900 000 $ (1)
Charlie Coyle	900 000 $ (1)
Devin Shore	900 000 $ (2)
Stephen Michalek	900 000 $ (3)
Ryan Hartman	900 000 $ (2)
Dominik Volek	650 000 $ (1)
Michael St-Croix	500 000 $ (3)
Anton Zlobin	500 000 $ (3)
Total Pro Players	28
Salary Commitment
Year 9 : 75 200 000 $
Year 10 : 51 150 000 $
Year 11 : 12 400 000 $
Year 12 : 10 500 000 $
Salary Average Commitment
Year 9 : 75 200 000 $
Year 10 : 51 150 000 $
Year 11 : 12 400 000 $
Year 12 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 75 200 000 $
Year 10 : 51 150 000 $
Year 11 : 12 400 000 $
Year 12 : 10 500 000 $

Farm Players Salaries
Igor Grigorenko	150 000 $ (1)
Barry Brust	120 000 $ (2)
Adam Gilmour	120 000 $ (1)
Mathieu Carle	110 000 $ (1)
Jacob Deserres	100 000 $ (2)
Simon Bertilsson	100 000 $ (1)
Corbin Mcpherson	100 000 $ (2)
Zack Smith	100 000 $ (2)
Leland Irving	95 000 $ (1)
Marcus Foligno	90 000 $ (2)
Dmitri Kugryshev	90 000 $ (1)
X - Sébastien Ferland	80 000 $ (9)
Jani Hakanpaa	80 000 $ (1)
Keegan Lowe	80 000 $ (2)
Geoffrey Schemitsch	80 000 $ (1)
Alexander Avtsin	75 000 $ (1)
Jeremy Boyce-Rotevall	70 000 $ (2)
Kory Nagy	0 $ (0)
Total Farm Players	18
Salary Commitment
Year 9 : 1 640 000 $
Year 10 : 740 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 640 000 $
Year 10 : 740 000 $
Year 11 : 80 000 $
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	66 400 000 $
Farm Players Total Salaries	2 873 000 $
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 66 000 000 $	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)
Tyler Cuma	1 100 000 $ (1)
Eric Wellwood	1 000 000 $ (1)
Brett Pesce	900 000 $ (2)
Mikhail Grigorenko	900 000 $ (2)
Nikolaj Ehlers	900 000 $ (2)
Vincent Trocheck	900 000 $ (1)
Andrey Makarov	900 000 $ (3)
Clayton keller	900 000 $ (3)
Alexander Khokhlachev	850 000 $ (3)
Jerome Flaake	800 000 $ (1)
Simon Fernholm	750 000 $ (3)
Travis Brown	700 000 $ (3)
Mikko Vainonen	650 000 $ (3)
Milan Kytnar	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 9 : 66 400 000 $
Year 10 : 40 400 000 $
Year 11 : 17 250 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 65 400 000 $
Year 10 : 39 400 000 $
Year 11 : 17 250 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 400 000 $
Year 10 : 40 400 000 $
Year 11 : 17 250 000 $
Year 12 : 0 $

Farm Players Salaries
Chris Butler	185 000 $ (1)
Rickard Rakell	170 000 $ (3)
Kenny Ryan	170 000 $ (3)
Ryan Garbutt	150 000 $ (1)
Darren Helm	143 000 $ (1)
Drew Shore	140 000 $ (2)
Bryan Bickell	130 000 $ (1)
Lukas Sedlak	112 500 $ (1)
Samuel Groulx	110 000 $ (1)
Magnus Paajarvi	100 000 $ (1)
Patrick Koudys	100 000 $ (1)
Miika Salomaki	95 000 $ (1)
Ryan Murphy	90 000 $ (2)
Michal Jordan	90 000 $ (1)
Tomas Jurco	85 000 $ (2)
Mark Visentin	85 000 $ (2)
Gemel Smith	85 000 $ (2)
X - Jean-François Provencher	80 000 $ (9)
Tomas Vincour	80 000 $ (1)
Brandon Gormley	80 000 $ (1)
Zane McIntyre	80 000 $ (2)
Dominik Uher	80 000 $ (2)
Joey Hishon	80 000 $ (1)
Graham Black	75 000 $ (2)
David Toews	72 500 $ (1)
Rasmus Bengtsson	70 000 $ (2)
Luke Moffatt	70 000 $ (1)
Guillaume Cloutier	65 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 9 : 2 873 000 $
Year 10 : 1 275 000 $
Year 11 : 420 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 808 000 $
Year 10 : 1 210 000 $
Year 11 : 420 000 $
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	65 900 000 $
Farm Players Total Salaries	2 075 000 $
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 66 000 000 $	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)
Ryan Callahan	5 500 000 $ (2)
Jeff Skinner	5 300 000 $ (1)
Nick Bonino	5 000 000 $ (4)
Antti Niemi	5 000 000 $ (2)
Nick Holden	4 800 000 $ (3)
Kevin Bieksa	4 250 000 $ (1)
Jonathan Marchessault	3 500 000 $ (2)
Mikkel Boedker	2 700 000 $ (1)
Joonas Donskoi	1 750 000 $ (2)
Jared Spurgeon	1 700 000 $ (1)
Brock Boeser	900 000 $ (3)
Jake Guentzel	900 000 $ (3)
Radek Faksa	900 000 $ (2)
Juuse Saros	900 000 $ (2)
Patrick Sieloff	850 000 $ (3)
Derek Forbort	850 000 $ (1)
Alex Theriau	800 000 $ (3)
Matej Stransky	800 000 $ (3)
Brady Calla	800 000 $ (2)
Teigan Zahn	750 000 $ (1)
Kyle Beach	700 000 $ (1)
Justin Daniels	650 000 $ (1)
Evgeni Krutikov	600 000 $ (3)
Total Pro Players	25
Salary Commitment
Year 9 : 65 900 000 $
Year 10 : 49 000 000 $
Year 11 : 23 150 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 64 500 000 $
Year 10 : 47 600 000 $
Year 11 : 23 150 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 900 000 $
Year 10 : 49 000 000 $
Year 11 : 23 150 000 $
Year 12 : 13 500 000 $

Farm Players Salaries
Ryan Shannon	160 000 $ (2)
Chad Larose	150 000 $ (2)
Ben Scrivens	140 000 $ (2)
Tom Wandell	120 000 $ (2)
Brett Ritchie	120 000 $ (1)
Taylor Chorney	120 000 $ (1)
Cameron Gaunce	115 000 $ (1)
Sami Aittokallio	100 000 $ (3)
Alexander Ruuttu	95 000 $ (3)
Devante Smith-Pelly	95 000 $ (1)
Michael Ratchuk	90 000 $ (2)
Kyle De Coste	85 000 $ (1)
Carl Sneep	85 000 $ (1)
X - Alain Ricard	80 000 $ (9)
Jordan Nolan	80 000 $ (1)
Henrik Bjorklund	75 000 $ (2)
Marco Cousineau	75 000 $ (1)
Freddie Hamilton	75 000 $ (1)
Nikolai Prokhorkin	75 000 $ (1)
Richard Nedomlel	70 000 $ (3)
Aaron Harstad	70 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 9 : 2 075 000 $
Year 10 : 1 080 000 $
Year 11 : 345 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 075 000 $
Year 10 : 1 080 000 $
Year 11 : 345 000 $
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	59 600 000 $
Farm Players Total Salaries	1 570 000 $
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 66 000 000 $	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)
Corey Crawford	6 000 000 $ (1)
Thomas Vanek	5 700 000 $ (1)
Patric Hornqvist	5 000 000 $ (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)
Jacob Trouba	3 500 000 $ (4)
Raphael Diaz	2 150 000 $ (1)
Karl Alzner	2 100 000 $ (2)
Spencer Machacek	1 800 000 $ (1)
Jacob Markstrom	1 800 000 $ (1)
Marco Scandella	1 500 000 $ (2)
Erik Gudbranson	1 500 000 $ (2)
Marcus Kruger	1 100 000 $ (1)
Tom Wilson	900 000 $ (3)
Aleksander Barkov	900 000 $ (1)
Nikita Zadorov	900 000 $ (3)
Total Pro Players	19
Salary Commitment
Year 9 : 59 600 000 $
Year 10 : 40 150 000 $
Year 11 : 25 800 000 $
Year 12 : 12 500 000 $
Salary Average Commitment
Year 9 : 59 400 000 $
Year 10 : 40 150 000 $
Year 11 : 25 800 000 $
Year 12 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 59 600 000 $
Year 10 : 40 150 000 $
Year 11 : 25 800 000 $
Year 12 : 12 500 000 $

Farm Players Salaries
Joseph Blandisi	170 000 $ (2)
Jiri Tlusty	150 000 $ (1)
Craig Smith	150 000 $ (2)
Adam Hall	130 000 $ (1)
Greg Nemisz	95 000 $ (1)
Lucas Lessio	85 000 $ (1)
Danny Kristo	80 000 $ (2)
X - Jérémie Lizotte	80 000 $ (9)
Zdenek Kutlak	75 000 $ (2)
Niklas Lucenius	75 000 $ (2)
Drew Olson	75 000 $ (2)
Eric Chouinard	75 000 $ (2)
Travis Ewanyk	70 000 $ (2)
Milan Bartovic	65 000 $ (2)
Jay Rosehill	65 000 $ (2)
Nolan Yonkman	65 000 $ (2)
Johannes Salmonsson	65 000 $ (2)
Jason Missiaen	0 $ (0)
Adam Comrie	0 $ (0)
Cody Eakin	0 $ (0)
Total Farm Players	20
Salary Commitment
Year 9 : 1 570 000 $
Year 10 : 1 110 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 570 000 $
Year 10 : 1 110 000 $
Year 11 : 80 000 $
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	55 250 000 $
Farm Players Total Salaries	1 590 000 $
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 66 000 000 $	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)
Zdeno Chara	7 000 000 $ (1)
Loui Eriksson	7 000 000 $ (1)
Martin Jones	6 000 000 $ (2)
Dennis Persson	3 500 000 $ (3)
Andrej Sekera	3 000 000 $ (1)
Jannik Hansen	3 000 000 $ (2)
Jonathan Ericsson	3 000 000 $ (1)
Tim Brent	1 400 000 $ (1)
Mario Kempe	1 200 000 $ (1)
Johan Larsson	900 000 $ (2)
Anton Slepyshev	900 000 $ (2)
Chris Terry	900 000 $ (2)
Joseph Cramarossa	850 000 $ (2)
Scott Mayfield	850 000 $ (2)
Total Pro Players	16
Salary Commitment
Year 9 : 55 250 000 $
Year 10 : 24 650 000 $
Year 11 : 3 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 55 250 000 $
Year 10 : 24 650 000 $
Year 11 : 3 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 55 250 000 $
Year 10 : 24 650 000 $
Year 11 : 3 500 000 $
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)
Matt Martin	90 000 $ (2)
Vladimir Mihalik	85 000 $ (1)
Viktor Svedberg	80 000 $ (2)
Andrew Welinski	80 000 $ (2)
Zachary Yuen	80 000 $ (1)
X - Éric Denoncourt	80 000 $ (9)
Curtis Valk	75 000 $ (2)
Kurt Etchegary	75 000 $ (1)
Scott Stajcer	75 000 $ (2)
Jeff Costello	70 000 $ (2)
Gleason Fournier	70 000 $ (1)
Justin Shugg	70 000 $ (1)
Josh Sterk	65 000 $ (2)
Kristoff Kontos	60 000 $ (1)
Ryan White	60 000 $ (2)
Mitch Wheaton	55 000 $ (2)
Mike Lee	0 $ (0)
Steven Delisle	0 $ (0)
Aaron Palushaj	0 $ (0)
Total Farm Players	23
Salary Commitment
Year 9 : 1 590 000 $
Year 10 : 830 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 590 000 $
Year 10 : 830 000 $
Year 11 : 80 000 $
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	50 150 000 $
Farm Players Total Salaries	2 030 000 $
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 66 000 000 $	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)
Mark Stone	5 500 000 $ (5)
Ryan Johansen	5 000 000 $ (2)
Anton Stralman	5 000 000 $ (2)
Ryan O'Reilly	4 500 000 $ (2)
Braden Holtby	4 000 000 $ (1)
Marc-Edouard Vlasic	4 000 000 $ (1)
Mike Hoffman	3 000 000 $ (1)
Erik Haula	3 000 000 $ (3)
Xavier Ouellet	2 150 000 $ (2)
Luke Glendening	1 750 000 $ (3)
Mattias Janmark	1 750 000 $ (2)
Jeremy Smith	1 000 000 $ (1)
J.T. Compher	900 000 $ (3)
Brandon Prophet	600 000 $ (3)
Total Pro Players	15
Salary Commitment
Year 9 : 50 150 000 $
Year 10 : 38 150 000 $
Year 11 : 19 750 000 $
Year 12 : 13 500 000 $
Salary Average Commitment
Year 9 : 50 150 000 $
Year 10 : 38 150 000 $
Year 11 : 19 750 000 $
Year 12 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 50 150 000 $
Year 10 : 38 150 000 $
Year 11 : 19 750 000 $
Year 12 : 13 500 000 $

Farm Players Salaries
Jordie Benn	140 000 $ (2)
Max Campbell	110 000 $ (1)
Nick Palmieri	110 000 $ (1)
Zac Dalpe	100 000 $ (1)
Richard Panik	100 000 $ (1)
Cody Goloubef	100 000 $ (2)
Markus Sorensen	95 000 $ (1)
Nick Jensen	90 000 $ (1)
Austin Watson	85 000 $ (1)
Philip Danault	85 000 $ (1)
Colton Sissons	85 000 $ (1)
Linden Rowat	85 000 $ (1)
Allen York	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)
Brendan Serville	75 000 $ (1)
Patrick White	70 000 $ (1)
Alexander Fallstrom	70 000 $ (1)
Fredrik Forsberg	70 000 $ (3)
Michael Downing	70 000 $ (3)
Total Farm Players	23
Salary Commitment
Year 9 : 2 030 000 $
Year 10 : 540 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 025 000 $
Year 10 : 540 000 $
Year 11 : 220 000 $
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	63 700 000 $
Farm Players Total Salaries	2 992 500 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	140 346 438 $
Projected Bank Account	140 346 438 $

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)
Andrej Nestrasil	1 100 000 $ (1)
J.T. Brown	1 100 000 $ (1)
Rasmus Ristolainen	900 000 $ (2)
Emerson Etem	900 000 $ (1)
Connor McDavid	900 000 $ (2)
Viktor Arvidsson	900 000 $ (2)
Auston Matthews	900 000 $ (3)
Mikko Rantanen	900 000 $ (3)
Nick Schmaltz	900 000 $ (3)
Patrik Laine	900 000 $ (2)
Joel Edmundson	900 000 $ (2)
Tristan Jarry	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 9 : 63 700 000 $
Year 10 : 43 300 000 $
Year 11 : 33 500 000 $
Year 12 : 21 400 000 $
Salary Average Commitment
Year 9 : 63 650 000 $
Year 10 : 43 300 000 $
Year 11 : 33 500 000 $
Year 12 : 21 400 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 700 000 $
Year 10 : 43 300 000 $
Year 11 : 33 500 000 $
Year 12 : 21 400 000 $

Farm Players Salaries
Matt Gilroy	165 000 $ (2)
Riku Helenius	165 000 $ (2)
Chris Wideman	150 000 $ (2)
Nikita Nesterov	150 000 $ (2)
Anton Lander	150 000 $ (2)
Gabriel Bourque	140 000 $ (1)
Andrew Copp	120 000 $ (2)
Brayden McNabb	120 000 $ (1)
Eric Tangradi	110 000 $ (1)
Kevin Marshall	110 000 $ (1)
Prab Rai	110 000 $ (1)
Colin Wilson	110 000 $ (1)
Tomas Kundratek	100 000 $ (1)
Brock Beukeboom	100 000 $ (1)
Logan MacMillan	95 000 $ (2)
Chris Wagner	92 500 $ (1)
David Gilbert	90 000 $ (3)
Scott Harrington	90 000 $ (2)
Scott Glennie	90 000 $ (1)
Edward Pasquale	90 000 $ (1)
Christian Thomas	85 000 $ (1)
JC Lipon	85 000 $ (3)
Dylan McIlrath	85 000 $ (1)
X - Jean-François Lapointe	80 000 $ (9)
Kenny Agostino	80 000 $ (1)
David Musil	80 000 $ (2)
Mirko Hoefflin	75 000 $ (1)
Tyson Baillie	75 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 9 : 2 992 500 $
Year 10 : 1 420 000 $
Year 11 : 255 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 992 500 $
Year 10 : 1 420 000 $
Year 11 : 255 000 $
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:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 27 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	20000
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	63 550 000 $
Farm Players Total Salaries	1 877 500 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	28 317 251 $
Projected Bank Account	28 317 251 $

Pro Players Salaries
Ales Hemsky (1 Way Contract)	6 750 000 $ (1)
Tyler Johnson	5 000 000 $ (2)
Cody Hodgson	4 500 000 $ (4)
Alexander Steen	4 500 000 $ (1)
Joffrey Lupul	4 250 000 $ (1)
Kyle Palmieri	4 000 000 $ (3)
Torey Krug	4 000 000 $ (2)
Colton Parayko	3 500 000 $ (4)
Slava Voynov	3 500 000 $ (3)
Marcus Johansson	3 500 000 $ (2)
Mikael Granlund	3 400 000 $ (1)
Carl Soderberg	3 000 000 $ (3)
Nikolai Kulemin	3 000 000 $ (1)
Tomas Hertl	3 000 000 $ (2)
Philip Larsen	1 850 000 $ (1)
Alex Killorn	1 750 000 $ (3)
Michael Leighton	1 400 000 $ (1)
Kevin Nastiuk	1 000 000 $ (1)
Louis Domingue	900 000 $ (1)
Adam Clendening	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 9 : 63 550 000 $
Year 10 : 35 750 000 $
Year 11 : 20 250 000 $
Year 12 : 8 000 000 $
Salary Average Commitment
Year 9 : 63 550 000 $
Year 10 : 35 750 000 $
Year 11 : 20 250 000 $
Year 12 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 63 550 000 $
Year 10 : 35 750 000 $
Year 11 : 20 250 000 $
Year 12 : 8 000 000 $

Farm Players Salaries
Dustin Jeffrey	150 000 $ (1)
Brett McLean	150 000 $ (1)
Zach Hamill	140 000 $ (1)
Ben Hutton	140 000 $ (2)
Stefan Legein	100 000 $ (3)
Jonathan Racine	100 000 $ (3)
Sebastian Stefaniszin	95 000 $ (1)
Gregory Hofmann	95 000 $ (2)
Jared Staal	85 000 $ (2)
X - Philippe Ducharme	80 000 $ (9)
Victor Ohman	75 000 $ (2)
Jason Clark	75 000 $ (1)
Joshua Turnbull	75 000 $ (3)
Stephen Silas	70 000 $ (1)
Aaron Ness	70 000 $ (3)
Matej Beran	70 000 $ (2)
Keven Veilleux	67 500 $ (1)
Joel Mustonen	65 000 $ (2)
Ruslan Bashkirov	65 000 $ (3)
Gabryel Paquin-Boudreau	60 000 $ (2)
Andy Rogers	50 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 9 : 1 877 500 $
Year 10 : 1 080 000 $
Year 11 : 490 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 877 500 $
Year 10 : 1 080 000 $
Year 11 : 490 000 $
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	59 050 000 $
Farm Players Total Salaries	2 172 500 $
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 66 000 000 $	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)
Josh Manson	1 750 000 $ (2)
David Fisher	1 700 000 $ (2)
Josh Godfrey	1 500 000 $ (2)
Mark Santorelli	1 400 000 $ (2)
Linden Vey	1 400 000 $ (2)
Kevin Hayes	1 200 000 $ (1)
Nicolas Deschamps	1 000 000 $ (1)
Riley Sheahan	1 000 000 $ (2)
Vitaly Kolesnik	950 000 $ (2)
Joakim Nordstrom	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 9 : 59 050 000 $
Year 10 : 40 450 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $
Salary Average Commitment
Year 9 : 58 300 000 $
Year 10 : 40 450 000 $
Year 11 : 15 250 000 $
Year 12 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 59 050 000 $
Year 10 : 40 450 000 $
Year 11 : 15 250 000 $
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)
Maxime Tanguay	80 000 $ (3)
Jordan Weal	80 000 $ (1)
Brady Vail	80 000 $ (1)
X - Éric Chaussé	80 000 $ (9)
Total Farm Players	24
Salary Commitment
Year 9 : 2 172 500 $
Year 10 : 1 345 000 $
Year 11 : 435 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 172 500 $
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	61 100 000 $
Farm Players Total Salaries	2 185 000 $
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 66 000 000 $	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)
Patrick Sharp	5 500 000 $ (1)
Nick Boynton	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)
Calvin Pickard	900 000 $ (2)
Mitchell Marner	900 000 $ (2)
Robert Bortuzzo	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 9 : 61 100 000 $
Year 10 : 30 400 000 $
Year 11 : 16 500 000 $
Year 12 : 14 750 000 $
Salary Average Commitment
Year 9 : 59 600 000 $
Year 10 : 28 900 000 $
Year 11 : 15 000 000 $
Year 12 : 13 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 61 100 000 $
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)
Max Gaede	100 000 $ (2)
David Honzik	100 000 $ (2)
Radko Gudas	100 000 $ (1)
Kyle Clifford	95 000 $ (1)
Jakub Culek	95 000 $ (2)
Nicolas Shore	85 000 $ (1)
Corey Tropp	85 000 $ (1)
Alex Velischek	85 000 $ (2)
Nick Sorensen	80 000 $ (2)
X - Mathieu Darcy	80 000 $ (9)
Ryan Martindale	80 000 $ (1)
Tyler Wotherspoon	80 000 $ (2)
Greg Pateryn	80 000 $ (1)
Curtis Hamilton	70 000 $ (1)
Justin Weller	70 000 $ (1)
Troy Hesketh	65 000 $ (1)
Charles-Olivier Rousse	50 000 $ (2)
Bradley Eidsness	0 $ (0)
Kelsey Tessier	0 $ (0)
Daniel Pribyl	0 $ (0)
Matt Donovan	0 $ (0)
Tony DeHart	0 $ (0)
Total Farm Players	27
Salary Commitment
Year 9 : 2 185 000 $
Year 10 : 1 320 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 185 000 $
Year 10 : 1 320 000 $
Year 11 : 80 000 $
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	46 600 000 $
Farm Players Total Salaries	1 590 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	3 625 549 $
Projected Bank Account	3 625 549 $

Pro Players Salaries
Martin Havlat	7 750 000 $ (2)
Jay Bouwmeester	6 000 000 $ (3)
Wayne Simmonds	5 000 000 $ (3)
Johnny Oduya	5 000 000 $ (1)
Michal Neuvirth	4 500 000 $ (3)
Radim Vrbata	3 500 000 $ (1)
Jamie McGinn	2 900 000 $ (2)
Justin Abdelkader	2 500 000 $ (1)
Éric Gélinas	2 150 000 $ (1)
Mark Arcobello	1 500 000 $ (1)
Taylor Beck	1 400 000 $ (1)
Joel Champagne	1 000 000 $ (3)
Phillip Digiuseppe	900 000 $ (3)
William Karlsson	900 000 $ (2)
AJ Jenks	850 000 $ (2)
Justin Haché	750 000 $ (3)
Total Pro Players	16
Salary Commitment
Year 9 : 46 600 000 $
Year 10 : 30 550 000 $
Year 11 : 18 150 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 47 200 000 $
Year 10 : 31 150 000 $
Year 11 : 18 750 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 46 600 000 $
Year 10 : 30 550 000 $
Year 11 : 18 150 000 $
Year 12 : 0 $

Farm Players Salaries
Alex Plante	170 000 $ (3)
Chris Summers	100 000 $ (2)
Kamil Kreps	100 000 $ (2)
Harry Zolnierczyk	100 000 $ (2)
Austin Levi	100 000 $ (3)
Matt Hackett	100 000 $ (2)
Evgeni Dadonov	95 000 $ (1)
Daniel Brodin	90 000 $ (2)
Jacob Lagace	85 000 $ (2)
Colin Long	85 000 $ (2)
X - Cédric Racine	80 000 $ (9)
Julian Melchiori	75 000 $ (1)
Jared Knight	75 000 $ (1)
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	18
Salary Commitment
Year 9 : 1 590 000 $
Year 10 : 1 345 000 $
Year 11 : 560 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 640 000 $
Year 10 : 1 395 000 $
Year 11 : 560 000 $
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	65 400 000 $
Farm Players Total Salaries	2 022 500 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	8 485 173 $
Projected Bank Account	8 485 173 $

Pro Players Salaries
Vincent Lecavalier	8 600 000 $ (1)
Oliver Ekman Larsson	6 250 000 $ (4)
Artemi Panarin	5 500 000 $ (3)
Milan Kraft	5 250 000 $ (2)
Drew Stafford	5 000 000 $ (1)
Tuukka Rask	5 000 000 $ (1)
Cam Fowler	5 000 000 $ (1)
Bobby Ryan	5 000 000 $ (1)
Chris Kunitz	3 000 000 $ (1)
Ondrej Roman	2 250 000 $ (2)
Nikita Nikitin	1 800 000 $ (2)
David Desharnais	1 700 000 $ (1)
Jordan Schroeder	1 700 000 $ (1)
Anders Nilsson	1 500 000 $ (3)
Toni Rajala	1 500 000 $ (1)
Jonathan Matsumoto	1 500 000 $ (1)
Zach Werenski	900 000 $ (2)
Blake Weyrick	900 000 $ (3)
Travis Konecny	900 000 $ (3)
Hunter Shinkaruk	850 000 $ (3)
Reece Scarlett	800 000 $ (1)
Blake Clarke	500 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 9 : 65 400 000 $
Year 10 : 26 600 000 $
Year 11 : 16 400 000 $
Year 12 : 6 250 000 $
Salary Average Commitment
Year 9 : 65 650 000 $
Year 10 : 26 600 000 $
Year 11 : 16 400 000 $
Year 12 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 400 000 $
Year 10 : 26 600 000 $
Year 11 : 16 400 000 $
Year 12 : 6 250 000 $

Farm Players Salaries
Mark Stuart	170 000 $ (2)
Viktor Fasth	160 000 $ (2)
Zbynek Michalek	130 000 $ (2)
Joakim Andersson	125 000 $ (2)
Ryan Potulny	110 000 $ (2)
Andrew Bodnarchuk	100 000 $ (1)
Ludwig Blomstrand	90 000 $ (2)
Boris Valabik	85 000 $ (2)
Keith Aulie	85 000 $ (3)
Kevin Roy	80 000 $ (2)
Kris Beech	80 000 $ (1)
X - Éric St-Amand	80 000 $ (9)
Bryan Cameron	77 500 $ (2)
Daniel Muzito-Bagenda	75 000 $ (2)
Myles Bell	75 000 $ (2)
Mackenzie MacEachern	75 000 $ (2)
Benjamin Conz	75 000 $ (2)
Zack Mitchell	75 000 $ (1)
Keegan Kanzig	70 000 $ (2)
Olivier Archambault	70 000 $ (1)
Nick Petersen	70 000 $ (1)
Jordan Messier	65 000 $ (1)
Taylor Stefishen	0 $ (0)
Total Farm Players	23
Salary Commitment
Year 9 : 2 022 500 $
Year 10 : 1 562 500 $
Year 11 : 165 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 022 500 $
Year 10 : 1 562 500 $
Year 11 : 165 000 $
Year 12 : 80 000 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavillon
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	57 300 000 $
Farm Players Total Salaries	1 240 000 $
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 66 000 000 $	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)
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)
Brett Connolly	2 150 000 $ (1)
Simon Despres	1 750 000 $ (1)
Chris Kelly	1 500 000 $ (1)
Dylan Larkin	900 000 $ (1)
Elias Lindholm	900 000 $ (2)
Scott Laughton	900 000 $ (3)
Sébastian Aho	900 000 $ (3)
Zach Trotman	900 000 $ (1)
Jarred Tinordi	850 000 $ (1)
Scott Kosmachuk	850 000 $ (3)
Roy Radke	700 000 $ (3)
Gabriel Dumont	0 $ (0)
Seth Griffith	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 9 : 57 300 000 $
Year 10 : 39 250 000 $
Year 11 : 27 600 000 $
Year 12 : 18 750 000 $
Salary Average Commitment
Year 9 : 56 650 000 $
Year 10 : 38 600 000 $
Year 11 : 26 950 000 $
Year 12 : 18 100 000 $
Salary Cap with 1 Way Contract
Year 9 : 57 300 000 $
Year 10 : 39 250 000 $
Year 11 : 27 600 000 $
Year 12 : 18 750 000 $

Farm Players Salaries
Eric Fehr	185 000 $ (1)
Tomas Surovy	130 000 $ (1)
Alexandre Picard	130 000 $ (1)
Kieran Millan	100 000 $ (2)
Yann Sauve	100 000 $ (2)
Blake Geoffrion	95 000 $ (1)
Justin Peters	95 000 $ (1)
Ben Maxwell	90 000 $ (2)
Michael Mersch	85 000 $ (1)
Reece Willcox	80 000 $ (1)
X - Michael Gadbois	80 000 $ (9)
Eddie Wittchow	70 000 $ (1)
Ryan Stanton	0 $ (0)
Christopher Gibson	0 $ (0)
Ben Hanowski	0 $ (0)
Patrick Wey	0 $ (0)
Tye McGinn	0 $ (0)
Nikita Filatov	0 $ (0)
Kale Kessy	0 $ (0)
Albert Yarullin	0 $ (0)
Angelo Esposito	0 $ (0)
Keith Seabrook	0 $ (0)
Total Farm Players	22
Salary Commitment
Year 9 : 1 240 000 $
Year 10 : 370 000 $
Year 11 : 80 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 1 240 000 $
Year 10 : 370 000 $
Year 11 : 80 000 $
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	62 950 000 $
Farm Players Total Salaries	2 447 500 $
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 66 000 000 $	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)
Mattias Ekholm	2 300 000 $ (1)
Drew Miller	1 500 000 $ (1)
Sven Baertschi	900 000 $ (2)
Bo Horvat	900 000 $ (2)
Nikita Tryamkin	900 000 $ (2)
Scott Wedgewood	900 000 $ (3)
Chandler Stephenson	900 000 $ (3)
Derrick Pouliot	900 000 $ (3)
Michael McCarron	900 000 $ (3)
Andrey Pedan	850 000 $ (3)
Adam Marsh	700 000 $ (3)
Colin Jacobs	650 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 9 : 62 950 000 $
Year 10 : 54 650 000 $
Year 11 : 30 800 000 $
Year 12 : 22 250 000 $
Salary Average Commitment
Year 9 : 62 800 000 $
Year 10 : 54 500 000 $
Year 11 : 30 800 000 $
Year 12 : 22 250 000 $
Salary Cap with 1 Way Contract
Year 9 : 62 950 000 $
Year 10 : 54 650 000 $
Year 11 : 30 800 000 $
Year 12 : 22 250 000 $

Farm Players Salaries
Robbie Earl	160 000 $ (2)
Maxim Lapierre	150 000 $ (2)
Ben Lovejoy	150 000 $ (1)
Tom Kuhnhackl	140 000 $ (3)
Jonathon Blum	140 000 $ (2)
Dwight King	140 000 $ (1)
Craig Cunningham	140 000 $ (2)
Jakub Kindl	140 000 $ (1)
Mattias Tedenby	135 000 $ (2)
Magnus Hellberg	110 000 $ (1)
Stephen Johns	100 000 $ (2)
Phil DeSimone	100 000 $ (2)
Tomas Kana	85 000 $ (1)
Evgeny Grachev	85 000 $ (1)
Michael Latta	85 000 $ (2)
X - Julien Gagné	80 000 $ (9)
Jean-Simon Allard	80 000 $ (1)
Michael Paliotta	80 000 $ (2)
Nigel Williams	75 000 $ (1)
Danny Biega	75 000 $ (1)
Andrew Yogan	70 000 $ (1)
Julien Demers	65 000 $ (1)
Matt Delahey	62 500 $ (1)
Total Farm Players	23
Salary Commitment
Year 9 : 2 447 500 $
Year 10 : 1 310 000 $
Year 11 : 220 000 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 447 500 $
Year 10 : 1 310 000 $
Year 11 : 220 000 $
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	65 600 000 $
Farm Players Total Salaries	2 015 000 $
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 66 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	14 184 928 $
Projected Bank Account	14 184 928 $

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)
Jesper Fast	3 000 000 $ (3)
Cam Atkinson	3 000 000 $ (1)
Andrew Macdonald	2 400 000 $ (1)
Mark McNeill	2 000 000 $ (1)
Marc-André Bourdon	1 800 000 $ (1)
Matt Lashoff	1 600 000 $ (1)
Mitch Fadden	1 500 000 $ (1)
Landon Ferraro	1 100 000 $ (1)
Jonathan Drouin	900 000 $ (2)
Total Pro Players	18
Salary Commitment
Year 9 : 65 600 000 $
Year 10 : 37 000 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $
Salary Average Commitment
Year 9 : 65 600 000 $
Year 10 : 37 000 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 9 : 65 600 000 $
Year 10 : 37 000 000 $
Year 11 : 21 750 000 $
Year 12 : 9 000 000 $

Farm Players Salaries
Jeff Schultz	175 000 $ (2)
Jason Garrison	150 000 $ (1)
Morgan Ellis	140 000 $ (1)
Yan Stastny	140 000 $ (2)
Kris Newbury	110 000 $ (2)
Jacob Josefson	97 500 $ (2)
Matt Mahalak	97 500 $ (3)
Kyle Bigos	95 000 $ (1)
Cory Emmerton	95 000 $ (2)
Harrison Reed	95 000 $ (2)
Jiri Sekac	90 000 $ (2)
Tyson Sexsmith	85 000 $ (3)
Valeri Vasiliev	80 000 $ (3)
X - Martin Leblanc	80 000 $ (9)
Mario Lucia	75 000 $ (3)
Erik Thorell	70 000 $ (3)
Zachary Hyman	70 000 $ (1)
Edgars Kulda	70 000 $ (2)
Erik Nemec	70 000 $ (2)
Jackson Houck	70 000 $ (3)
François Tremblay	60 000 $ (2)
Total Farm Players	21
Salary Commitment
Year 9 : 2 015 000 $
Year 10 : 1 560 000 $
Year 11 : 557 500 $
Year 12 : 80 000 $
Salary Average Commitment
Year 9 : 2 015 000 $
Year 10 : 1 560 000 $
Year 11 : 557 500 $
Year 12 : 80 000 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 66 000 000 $	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	20 963 314 $	61 050 000 $	4 950 000 $	61 050 000 $	2 230 000 $	27 770 000 $	18	27	45
BlackHawks	741 341 $	49 150 000 $	16 850 000 $	49 150 000 $	2 050 000 $	27 950 000 $	16	21	37
BlueJacket	10 210 026 $	62 450 000 $	3 550 000 $	62 450 000 $	2 585 000 $	27 415 000 $	18	30	48
Blues	67 187 782 $	61 600 000 $	4 400 000 $	61 600 000 $	2 140 000 $	27 860 000 $	26	23	49
Bruins	23 417 167 $	55 450 000 $	10 550 000 $	55 450 000 $	2 615 000 $	27 385 000 $	17	30	47
Canadiens	48 085 101 $	60 950 000 $	5 050 000 $	60 950 000 $	2 325 000 $	27 675 000 $	18	25	43
Canucks	54 223 206 $	44 250 000 $	21 750 000 $	44 250 000 $	1 650 000 $	28 350 000 $	19	22	41
Capitals	3 941 215 $	55 000 000 $	11 000 000 $	55 000 000 $	1 925 000 $	28 075 000 $	17	21	38
Coyotes	17 787 678 $	64 850 000 $	1 150 000 $	64 850 000 $	2 200 000 $	27 800 000 $	19	24	43
Devils	23 934 957 $	52 600 000 $	13 400 000 $	52 600 000 $	1 070 000 $	28 930 000 $	24	19	43
Ducks	1 741 858 $	59 700 000 $	6 300 000 $	59 700 000 $	1 650 000 $	28 350 000 $	17	20	37
Flames	97 349 368 $	53 500 500 $	12 499 500 $	53 500 500 $	2 200 000 $	27 800 000 $	20	22	42
Flyers	7 738 744 $	58 500 000 $	7 500 000 $	58 500 000 $	1 540 000 $	28 460 000 $	20	19	39
GoldenKnights	17 628 755 $	59 750 000 $	6 250 000 $	59 750 000 $	2 317 500 $	27 682 500 $	20	23	43
Hurricanes	17 723 974 $	69 700 000 $	-3 700 000 $	69 700 000 $	1 736 000 $	28 264 000 $	22	19	41
Islanders	28 427 392 $	49 400 000 $	16 600 000 $	49 400 000 $	1 297 500 $	28 702 500 $	21	21	42
Jets	137 866 577 $	49 200 000 $	16 800 000 $	49 200 000 $	2 640 000 $	27 360 000 $	16	28	44
Kings	39 389 033 $	75 200 000 $	-9 200 000 $	75 200 000 $	1 640 000 $	28 360 000 $	28	18	46
Lightning	386 347 $	66 400 000 $	-400 000 $	66 400 000 $	2 873 000 $	27 127 000 $	24	28	52
MapleLeafs	20 480 200 $	65 900 000 $	100 000 $	65 900 000 $	2 075 000 $	27 925 000 $	25	21	46
Nordiques	19 799 065 $	59 600 000 $	6 400 000 $	59 600 000 $	1 570 000 $	28 430 000 $	19	20	39
Oilers	28 356 577 $	55 250 000 $	10 750 000 $	55 250 000 $	1 590 000 $	28 410 000 $	16	23	39
Panthers	34 529 523 $	50 150 000 $	15 850 000 $	50 150 000 $	2 030 000 $	27 970 000 $	15	23	38
Penguins	140 346 438 $	63 700 000 $	2 300 000 $	63 700 000 $	2 992 500 $	27 007 500 $	20	28	48
Predators	28 317 251 $	63 550 000 $	2 450 000 $	63 550 000 $	1 877 500 $	28 122 500 $	20	21	41
Rangers	10 561 943 $	59 050 000 $	6 950 000 $	59 050 000 $	2 172 500 $	27 827 500 $	21	24	45
RedWings	6 480 453 $	61 100 000 $	4 900 000 $	61 100 000 $	2 185 000 $	27 815 000 $	18	27	45
Sabres	3 625 549 $	46 600 000 $	19 400 000 $	46 600 000 $	1 590 000 $	28 410 000 $	16	18	34
Senators	8 485 173 $	65 400 000 $	600 000 $	65 400 000 $	2 022 500 $	27 977 500 $	22	23	45
Sharks	24 845 927 $	57 300 000 $	8 700 000 $	57 300 000 $	1 240 000 $	28 760 000 $	21	22	43
Stars	11 749 537 $	62 950 000 $	3 050 000 $	62 950 000 $	2 447 500 $	27 552 500 $	20	23	43
Wild	14 184 928 $	65 600 000 $	400 000 $	65 600 000 $	2 015 000 $	27 985 000 $	18	21	39

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 19 avril 2018 at 16:06

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 - %