Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 1 septembre 2019 at 11:33

Simulating a Pre-Season

Avalanches

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - 90 $ - 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	68 800 000 $
Farm Players Total Salaries	2 475 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	13 891 289 $
Projected Bank Account	13 891 289 $

Pro Players Salaries
Oliver Ekman Larsson	6 250 000 $ (3)
John Gibson	6 000 000 $ (1)
Keith Yandle	5 750 000 $ (2)
Artemi Panarin	5 500 000 $ (2)
Ryan McDonagh	5 500 000 $ (1)
Brandon Saad	5 350 000 $ (1)
Brayden Schenn	4 500 000 $ (2)
Martin Hanzal	4 500 000 $ (1)
Jonathan Huberdeau	4 500 000 $ (2)
Justin Faulk	4 000 000 $ (1)
Nail Yakupov	3 800 000 $ (1)
Brad Richardson	3 500 000 $ (1)
Viktor Stalberg	1 800 000 $ (1)
David Rittich	1 800 000 $ (1)
Nate Schmidt	1 500 000 $ (1)
Jared Boll	1 000 000 $ (1)
Bo Horvat	900 000 $ (1)
Nick Ritchie	900 000 $ (3)
Alan Quine	900 000 $ (1)
Griffin Reinhart	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 68 800 000 $
Year 11 : 28 250 000 $
Year 12 : 7 150 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 68 800 000 $
Year 11 : 28 250 000 $
Year 12 : 7 150 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 68 800 000 $
Year 11 : 28 250 000 $
Year 12 : 7 150 000 $
Year 13 : 0 $

Farm Players Salaries
Jeremy Smith	125 000 $ (2)
Justin Holl	120 000 $ (1)
Ethan Werek	110 000 $ (2)
Brandon Bollig	100 000 $ (1)
Ryan Pilon (Out of Payroll)	100 000 $ (3)
Fredrik Pettersson-Wentzel	95 000 $ (2)
Martin Frk	90 000 $ (2)
Jimmy Hayes	90 000 $ (3)
Dillon Fournier	90 000 $ (1)
Nikita Tryamkin	90 000 $ (1)
Curtis Lazar	90 000 $ (2)
Trevor Cann	85 000 $ (1)
Steven Shipley	85 000 $ (2)
Gaelan Patterson	85 000 $ (2)
Robert Czarnik	85 000 $ (2)
Troy Rutkowski	85 000 $ (1)
Justin Jokinen	85 000 $ (2)
Ville Pokka	80 000 $ (2)
Pius Suter	80 000 $ (2)
Henri Ikonen (Out of Payroll)	75 000 $ (2)
Benjamin Casavant	75 000 $ (2)
Beau Starrett	75 000 $ (3)
Tobias Eder	75 000 $ (3)
Rasmus Bengtsson	75 000 $ (3)
Geordie Wudrick	75 000 $ (3)
Jack Sadek	75 000 $ (3)
Andreas Soderberg	75 000 $ (2)
Peter Hrehorcak	75 000 $ (3)
Lars Volden	70 000 $ (1)
Gregg Sutch	70 000 $ (3)
Andrew Campbell	65 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 10 : 2 650 000 $
Year 11 : 1 945 000 $
Year 12 : 710 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 650 000 $
Year 11 : 1 945 000 $
Year 12 : 710 000 $
Year 13 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 55 $ - 0 - 0,00%
Level 3:	2000 - 21 $ - 0 - 0,00%
Level 4:	4000 - 14 $ - 0 - 0,00%
Luxury :	1000 - 190 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 28 $ - 0 - 0,00%
Farm Level 2:	1000 - 11 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 000 000 $
Farm Players Total Salaries	2 657 500 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	5 852 510 $
Projected Bank Account	5 852 510 $

Pro Players Salaries
Logan Couture	6 000 000 $ (4)
Bobby Ryan	5 500 000 $ (2)
Chris Higgins	5 500 000 $ (1)
Ryan Callahan	5 500 000 $ (1)
Erik Johnson	4 700 000 $ (1)
Yanni Gourde	4 650 000 $ (2)
Corey Crawford	4 250 000 $ (3)
Kyle Quincey	3 500 000 $ (2)
Artem Anisimov	3 500 000 $ (2)
Valtteri Filppula	3 500 000 $ (1)
Dennis Seidenberg	3 500 000 $ (2)
Brandon Dubinsky	3 500 000 $ (2)
Mikkel Boedker	2 600 000 $ (2)
Bobby Sanguinetti	2 300 000 $ (1)
Andreas Martinsen	1 800 000 $ (1)
Jared Cowen	1 800 000 $ (1)
Alex Killorn	1 750 000 $ (2)
Dana Tyrell	1 750 000 $ (1)
Antti Raanta	1 750 000 $ (1)
Sven Andrighetto	1 750 000 $ (1)
Kevin Quick	1 400 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 70 500 000 $
Year 11 : 38 750 000 $
Year 12 : 10 250 000 $
Year 13 : 6 000 000 $
Salary Average Commitment
Year 10 : 70 500 000 $
Year 11 : 38 750 000 $
Year 12 : 10 250 000 $
Year 13 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 500 000 $
Year 11 : 38 750 000 $
Year 12 : 10 250 000 $
Year 13 : 6 000 000 $

Farm Players Salaries
Michael Stone	175 000 $ (3)
Alexei Semenov	150 000 $ (1)
Kyle Chipchura	150 000 $ (3)
Drew Schiestel	150 000 $ (1)
Nicola Riopel	150 000 $ (2)
Adam Janosik	150 000 $ (3)
Jonathon Blum	140 000 $ (1)
Brandon Mcmillan	140 000 $ (2)
Tomas Kubalik	140 000 $ (2)
Kevin Connauton	140 000 $ (2)
Cal Clutterbuck	100 000 $ (1)
John Lee	100 000 $ (2)
John Armstrong (Out of Payroll)	100 000 $ (3)
Michael Houser	100 000 $ (3)
Anton Gustafsson	95 000 $ (1)
Brian Ferlin	90 000 $ (3)
Allen York	90 000 $ (3)
Nick Oliver	75 000 $ (2)
Marek Tvrdon	75 000 $ (1)
Brian Hart	72 500 $ (2)
Raphael Bussieres	70 000 $ (1)
Zac Larraza	70 000 $ (1)
Robert Baillargeon	70 000 $ (1)
Shane McColgan	60 000 $ (1)
Benjamin Gallacher	55 000 $ (1)
Tony DeHart	50 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 2 757 500 $
Year 11 : 1 722 500 $
Year 12 : 855 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 757 500 $
Year 11 : 1 722 500 $
Year 12 : 855 000 $
Year 13 : 0 $

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	7000 - 95 $ - 0 - 0,00%
Level 2:	6000 - 50 $ - 0 - 0,00%
Level 3:	3000 - 20 $ - 0 - 0,00%
Level 4:	5000 - 15 $ - 0 - 0,00%
Luxury :	1500 - 135 $ - 0 - 0,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 950 000 $
Farm Players Total Salaries	2 620 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	3 890 463 $
Projected Bank Account	3 890 463 $

Pro Players Salaries
Tyler Seguin	9 000 000 $ (3)
Carey Price	8 500 000 $ (1)
Claude Giroux	8 000 000 $ (4)
Nathan MacKinnon	7 750 000 $ (2)
Victor Hedman	7 000 000 $ (5)
Jussi Jokinen	5 700 000 $ (1)
Joni Pitkanen	5 250 000 $ (1)
Kevin Poulin	2 400 000 $ (1)
Joakim Nordstrom	2 150 000 $ (2)
Riley Nash	1 800 000 $ (1)
Brandon Sutter	1 800 000 $ (1)
Calvin de Haan	1 750 000 $ (2)
Erik Gustafsson	1 500 000 $ (1)
Artur Gavrus	950 000 $ (1)
David Pastrnak	900 000 $ (1)
Alex Debrincat	900 000 $ (3)
Noah Hanifin	900 000 $ (3)
Jakub Vrana	900 000 $ (3)
Sam Reinhart	900 000 $ (1)
Seth Jones	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 950 000 $
Year 11 : 38 350 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 950 000 $
Year 11 : 38 350 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 950 000 $
Year 11 : 38 350 000 $
Year 12 : 26 700 000 $
Year 13 : 15 000 000 $

Farm Players Salaries
Eric Wellwood	150 000 $ (2)
Thomas Hickey	150 000 $ (3)
Calle Jarnkrok	150 000 $ (2)
Fredrik Claesson	150 000 $ (2)
Josh Unice	150 000 $ (3)
Brock Beukeboom	120 000 $ (2)
Andy Andreoff	90 000 $ (2)
Samu Perhonen	90 000 $ (2)
Daniel Brodin	90 000 $ (1)
Duncan Siemens	90 000 $ (2)
Brendan Gaunce	90 000 $ (2)
Adam Pardy	90 000 $ (1)
Dakota Mermis	80 000 $ (2)
Gavin Bayreuther	80 000 $ (2)
Martin Reway	75 000 $ (3)
Evan Allen	75 000 $ (3)
Filip Sandberg	75 000 $ (3)
Vyacheslav Leshchenko	75 000 $ (3)
Alex Kile	75 000 $ (3)
Rushan Rafikov	75 000 $ (3)
Gage Ausmus	75 000 $ (3)
Jason Kasdorf	75 000 $ (1)
Andreas Borgman	75 000 $ (3)
Ruzal Galeyev	75 000 $ (3)
Morgan Klimchuk	75 000 $ (3)
Sergey Tolchinsky	75 000 $ (3)
Zach Nastasiuk	75 000 $ (3)
Viktor Crus-Rydberg	75 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 10 : 2 620 000 $
Year 11 : 2 365 000 $
Year 12 : 1 275 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 620 000 $
Year 11 : 2 365 000 $
Year 12 : 1 275 000 $
Year 13 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 88 $ - 0 - 0,00%
Level 2:	6000 - 55 $ - 0 - 0,00%
Level 3:	3000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 23 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 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	66 350 000 $
Farm Players Total Salaries	3 020 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	62 435 026 $
Projected Bank Account	62 435 026 $

Pro Players Salaries
Brad Marchand	8 000 000 $ (4)
Alexander Semin	7 500 000 $ (4)
Sergei Bobrovsky	6 500 000 $ (2)
Jason Spezza	6 000 000 $ (3)
Kyle Turris	5 500 000 $ (3)
Anders Lee (Out of Payroll)	5 000 000 $ (5)
Jake Gardiner	4 000 000 $ (1)
Ryan Ellis	4 000 000 $ (2)
Evander Kane	3 500 000 $ (2)
Jesper Fast	3 000 000 $ (2)
Xavier Ouellet	2 150 000 $ (1)
Vinnie Hinostroza	2 000 000 $ (1)
Tim Schaller	2 000 000 $ (1)
Simon Despres	1 900 000 $ (1)
Michael Leighton	1 850 000 $ (2)
Jordan Caron	1 500 000 $ (1)
Martin Marincin	1 200 000 $ (1)
Klas Dahlbeck	1 200 000 $ (1)
Mikael Tellqvist	1 100 000 $ (1)
Ben Ryan	950 000 $ (1)
Joel Armia	900 000 $ (2)
Philip McRae	900 000 $ (3)
Brett Bulmer	700 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 10 : 71 350 000 $
Year 11 : 53 350 000 $
Year 12 : 33 600 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 71 350 000 $
Year 11 : 53 350 000 $
Year 12 : 33 600 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 350 000 $
Year 11 : 53 350 000 $
Year 12 : 33 600 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Miikka Salomaki	265 000 $ (3)
Spencer Machacek	165 000 $ (3)
Nikolai Kulemin	165 000 $ (3)
James Sheppard	155 000 $ (3)
Alexander Urbom	150 000 $ (1)
Josh Jooris	150 000 $ (1)
Mathieu Corbeil	120 000 $ (1)
Brian Strait	120 000 $ (1)
Alexei Marchenko	120 000 $ (1)
Ben Smith	110 000 $ (3)
Brenden Dillon	100 000 $ (1)
Dale Weise	100 000 $ (1)
Antoine Lafleur	95 000 $ (2)
Marek Viedensky	95 000 $ (1)
Thomas Larkin	95 000 $ (1)
Ludvig Rensfeldt	85 000 $ (2)
Mathieu Brodeur	80 000 $ (1)
Philippe Cornet	80 000 $ (1)
Tyler Pitlick	75 000 $ (2)
Erik Karlsson (foward)	75 000 $ (3)
Dexter Dancs	75 000 $ (3)
Henrik Samuelsson	75 000 $ (2)
Jaynen Rissling	70 000 $ (2)
Troy Vance	70 000 $ (1)
Bill Arnold	70 000 $ (1)
Daniel Delisle	70 000 $ (2)
Dillon Donnelly	65 000 $ (2)
Philip Tot	65 000 $ (2)
Max Friberg	60 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 10 : 3 020 000 $
Year 11 : 1 670 000 $
Year 12 : 1 010 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 020 000 $
Year 11 : 1 670 000 $
Year 12 : 1 010 000 $
Year 13 : 0 $

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	68 450 000 $
Farm Players Total Salaries	2 465 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	25 356 136 $
Projected Bank Account	25 356 136 $

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

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

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - 150 $ - 0 - 0,00%
Level 2:	6000 - 100 $ - 0 - 0,00%
Level 3:	3000 - 50 $ - 0 - 0,00%
Level 4:	5000 - 49 $ - 0 - 0,00%
Luxury :	1000 - 250 $ - 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	68 200 000 $
Farm Players Total Salaries	2 495 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	50 275 142 $
Projected Bank Account	50 275 142 $

Pro Players Salaries
Taylor Hall	8 000 000 $ (4)
John Tavares	7 750 000 $ (1)
Martin Havlat	7 750 000 $ (1)
Frederik Andersen	5 800 000 $ (3)
Sean Monahan	5 650 000 $ (1)
Jeff Skinner	5 350 000 $ (1)
Andrej Meszaros	4 500 000 $ (1)
Deryk Engelland	3 750 000 $ (1)
Jean Gabriel Pageau	3 400 000 $ (1)
Sami Vatanen	3 100 000 $ (1)
Connor Murphy	2 800 000 $ (1)
Tim Erixon	2 300 000 $ (1)
Charlie Lindgren	1 800 000 $ (1)
Esa Lindell	900 000 $ (1)
Jacob De La Rose	900 000 $ (2)
Ondrej Kase	900 000 $ (2)
Sam Bennett	900 000 $ (3)
Anthony Cirelli	900 000 $ (3)
Andreas Johnsson	900 000 $ (3)
Sean Kuraly	850 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 200 000 $
Year 11 : 18 300 000 $
Year 12 : 16 500 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 67 700 000 $
Year 11 : 18 300 000 $
Year 12 : 16 500 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 200 000 $
Year 11 : 18 300 000 $
Year 12 : 16 500 000 $
Year 13 : 8 000 000 $

Farm Players Salaries
Matt Bartkowski	200 000 $ (2)
Brian Gibbons	180 000 $ (2)
Wojtek Wolski	170 000 $ (2)
Eric O'dell	140 000 $ (2)
Peter Delmas	140 000 $ (3)
Harri Sateri	140 000 $ (3)
Christopher DiDomenico	130 000 $ (3)
Jyrki Jokipakka	110 000 $ (2)
Pavel Vorobiev	100 000 $ (1)
Justin Fontaine	100 000 $ (1)
Lukas Krajicek	100 000 $ (2)
Jordan Weal	100 000 $ (3)
Maxime Clermont	100 000 $ (1)
Corban Knight	95 000 $ (1)
Julien Pelletier	95 000 $ (3)
Justin Sefton	90 000 $ (1)
Jesper Pettersson (Out of Payroll)	90 000 $ (1)
Frederick Gaudreau (Out of Payroll)	85 000 $ (1)
Dylan Blujus	80 000 $ (2)
Robin Kovacs	80 000 $ (2)
David Musil (Out of Payroll)	80 000 $ (1)
Tanner Richard	80 000 $ (1)
Matia Marcantuoni	80 000 $ (3)
Chris Bigras	75 000 $ (3)
Blake Speers	75 000 $ (3)
Carter Ashton	70 000 $ (1)
Dante Salituro	65 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 850 000 $
Year 11 : 1 895 000 $
Year 12 : 835 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 850 000 $
Year 11 : 1 895 000 $
Year 12 : 835 000 $
Year 13 : 0 $

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	61 850 000 $
Farm Players Total Salaries	2 310 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	50 235 546 $
Projected Bank Account	50 235 546 $

Pro Players Salaries
Leon Draisaitl (Out of Payroll)	8 000 000 $ (3)
Justin Williams	6 750 000 $ (2)
Pekka Rinne	6 250 000 $ (3)
Tyler Ennis	5 500 000 $ (4)
Adam Henrique	5 000 000 $ (3)
Nick Bonino	5 000 000 $ (3)
Ron Hainsey	4 875 000 $ (1)
Zach Bogosian (Out of Payroll)	4 600 000 $ (1)
TJ Brodie	3 900 000 $ (1)
Conor Sheary	3 500 000 $ (1)
Jonas Junland	2 950 000 $ (1)
Colby Robak	2 100 000 $ (1)
Andrei Loktionov	1 825 000 $ (1)
Taylor Ellington	1 500 000 $ (1)
Josh Archibald	1 500 000 $ (3)
Jake Hansen	1 500 000 $ (3)
Dennis Rasmussen	1 500 000 $ (1)
Jaroslav Janus	900 000 $ (1)
Tobias Rieder	900 000 $ (1)
Mark Jankowski	900 000 $ (2)
Mirco Mueller	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 850 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 69 600 000 $
Year 11 : 41 050 000 $
Year 12 : 33 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 850 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Justin Pogge	150 000 $ (1)
Jeff Zatkoff	140 000 $ (1)
Kyle Cumiskey	130 000 $ (1)
John Moore	120 000 $ (1)
Branislav Mezei	110 000 $ (1)
Jeremy Price	100 000 $ (2)
Viktor Tikhonov	100 000 $ (1)
Magnus Paajarvi	90 000 $ (1)
Slater Koekkoek	90 000 $ (2)
Joe Morrow	85 000 $ (1)
Brett Ponich	85 000 $ (2)
Matej Stransky	80 000 $ (2)
Joey Leach	80 000 $ (2)
Brendan Woods	80 000 $ (2)
Daultan Leveille	80 000 $ (2)
Maxime Sauve	80 000 $ (1)
Sebastian Stefaniszin	75 000 $ (1)
Dale Mitchell	75 000 $ (1)
Kevin Lynch	75 000 $ (2)
Henrik Bjorklund	75 000 $ (1)
Emile Poirier	75 000 $ (3)
Emil Lundberg	70 000 $ (2)
Samuel Fejes	70 000 $ (2)
Ivan Telegin	70 000 $ (2)
Marcel Hossa	65 000 $ (1)
Lukas Sutter	60 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 2 310 000 $
Year 11 : 1 015 000 $
Year 12 : 75 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 310 000 $
Year 11 : 1 015 000 $
Year 12 : 75 000 $
Year 13 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	7000 - 90 $ - 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	64 500 000 $
Farm Players Total Salaries	2 190 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	5 810 481 $
Projected Bank Account	5 810 481 $

Pro Players Salaries
Jordan Staal	6 500 000 $ (1)
Kyle Okposo	6 150 000 $ (3)
Gabriel Landeskog	5 800 000 $ (1)
Dustin Brown	5 250 000 $ (2)
Petr Mrazek	4 300 000 $ (1)
Tyler Bozak	4 150 000 $ (2)
Jonathan Marchessault	3 500 000 $ (1)
David Backes	3 250 000 $ (2)
Kyle Brodziak	3 000 000 $ (1)
Jonas Brodin	2 950 000 $ (1)
Dmitri Orlov	2 800 000 $ (1)
Jacob Markstrom	2 500 000 $ (3)
Dwight King	2 500 000 $ (3)
Justin Braun	2 300 000 $ (2)
Nikita Nikitin	1 800 000 $ (1)
Ty Wishart	1 750 000 $ (1)
Vladislav Namestnikov	1 500 000 $ (2)
Matthew Nieto	900 000 $ (1)
David Warsofsky	900 000 $ (1)
Robert Hagg	900 000 $ (2)
Tyler Motte	900 000 $ (3)
Reid Boucher	900 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 10 : 64 500 000 $
Year 11 : 30 300 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 64 500 000 $
Year 11 : 30 300 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 64 500 000 $
Year 11 : 30 300 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $

Farm Players Salaries
Frank Vatrano	140 000 $ (1)
Bryan Rust	120 000 $ (2)
Sergei Korostin	100 000 $ (1)
Dylan DeMelo	100 000 $ (1)
Sam Brittain	100 000 $ (1)
Laurent Brossoit	90 000 $ (2)
David Kampf	90 000 $ (2)
Dick Axelsson	90 000 $ (3)
Peter Andersson	90 000 $ (1)
Daniel Carr	90 000 $ (2)
Alexandre Picard	90 000 $ (3)
Brent Regner (Out of Payroll)	90 000 $ (1)
Mitch Wahl	90 000 $ (1)
Ryan Button	90 000 $ (1)
Francis Beauvillier	85 000 $ (2)
Andrey Pedan	85 000 $ (2)
Kirill Kabanov	80 000 $ (2)
Eric Knodel	80 000 $ (3)
Michael Paliotta	80 000 $ (1)
Marcel Goc	80 000 $ (3)
Oscar Dansk	75 000 $ (3)
Linus Arnesson	75 000 $ (2)
Bobby Butler	70 000 $ (3)
Corey Cowick	70 000 $ (3)
Jozef Balej	65 000 $ (2)
Brett Sutter	65 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 2 280 000 $
Year 11 : 1 400 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 280 000 $
Year 11 : 1 400 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	7000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 850 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	7 346 777 $
Projected Bank Account	7 346 777 $

Pro Players Salaries
Corey Perry	8 750 000 $ (2)
Dion Phaneuf	8 000 000 $ (2)
Jeff Carter	7 500 000 $ (2)
Vladimir Tarasenko	7 000 000 $ (3)
Dustin Byfuglien	6 500 000 $ (5)
Paul Byron	5 000 000 $ (5)
Neal Pionk	4 000 000 $ (5)
Louis Domingue	3 700 000 $ (2)
Michael Del Zotto	3 500 000 $ (1)
Ty Rattie	3 500 000 $ (3)
Miles Wood	1 800 000 $ (1)
Brad Hunt	1 800 000 $ (2)
Jacob Deserres	1 000 000 $ (1)
Alexander Wennberg	900 000 $ (1)
Derek Rodwell	900 000 $ (1)
Derrick Pouliot	900 000 $ (2)
Alex Kerfoot	900 000 $ (2)
Mikhail Stefanovich	800 000 $ (1)
Myles Bell	750 000 $ (1)
Blair Jones	650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 67 850 000 $
Year 11 : 57 550 000 $
Year 12 : 26 000 000 $
Year 13 : 15 500 000 $
Salary Average Commitment
Year 10 : 67 100 000 $
Year 11 : 56 800 000 $
Year 12 : 26 000 000 $
Year 13 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 850 000 $
Year 11 : 57 550 000 $
Year 12 : 26 000 000 $
Year 13 : 15 500 000 $

Farm Players Salaries
John Mitchell	160 000 $ (1)
Markus Hannikainen	150 000 $ (2)
Cedric Paquette	150 000 $ (1)
Oskars Bartulis	110 000 $ (2)
Seth Helgeson	100 000 $ (1)
Jerome Gauthier-Leduc	95 000 $ (3)
Christian Thomas	95 000 $ (1)
Mark Alt	90 000 $ (3)
Rostislav Olesz	90 000 $ (3)
Conor Garland	90 000 $ (3)
Frederik Gauthier	90 000 $ (3)
Denis Bodrov	90 000 $ (2)
Chet Pickard	90 000 $ (1)
Linden Rowat	90 000 $ (3)
Brad Malone	90 000 $ (1)
Colin Sullivan	85 000 $ (2)
Patrick McNally	85 000 $ (2)
Nick Ebert	80 000 $ (2)
Tomas Surovy	80 000 $ (3)
Nick Magyar	75 000 $ (3)
Samuel Noreau	75 000 $ (3)
Edwin Minney	75 000 $ (3)
Philippe Hudon	75 000 $ (3)
Olivier Archambault	70 000 $ (3)
Michael Downing	70 000 $ (2)
Ryan Martindale	65 000 $ (2)
Ruslan Bashkirov	65 000 $ (2)
Brandon Hynes	55 000 $ (3)
Blake Clarke	50 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 10 : 2 585 000 $
Year 11 : 1 900 000 $
Year 12 : 1 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 585 000 $
Year 11 : 1 900 000 $
Year 12 : 1 050 000 $
Year 13 : 0 $

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	69 025 000 $
Farm Players Total Salaries	2 464 500 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	34 340 032 $
Projected Bank Account	34 340 032 $

Pro Players Salaries
Olli Jokinen	8 000 000 $ (1)
Pavel Datsyuk	7 650 000 $ (2)
Ryan Suter	7 000 000 $ (3)
Evgeny Kuznetsov	7 000 000 $ (5)
Alexander Radulov	6 000 000 $ (1)
Brent Seabrook	4 850 000 $ (2)
Charlie Coyle	4 500 000 $ (3)
Mike Green	4 100 000 $ (1)
Jacob Trouba	3 500 000 $ (3)
Nate Thompson	3 000 000 $ (2)
Sebastian Wannstrom	2 500 000 $ (1)
Anton Forsberg	1 800 000 $ (1)
Theo Ruth	1 500 000 $ (1)
Nathan Beaulieu	1 200 000 $ (1)
Jordan Szwarz	1 000 000 $ (2)
Mark Katic	925 000 $ (1)
Matt Murray	900 000 $ (1)
Brock McGinn	900 000 $ (2)
Teuvo Teravainen	900 000 $ (1)
Oliver Bjorkstrand	900 000 $ (2)
Pavel Buchnevich	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 025 000 $
Year 11 : 41 200 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 68 525 000 $
Year 11 : 41 200 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 025 000 $
Year 11 : 41 200 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $

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

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - 90 $ - 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	68 250 000 $
Farm Players Total Salaries	2 932 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	4 596 968 $
Projected Bank Account	4 596 968 $

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

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

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7000 - 96 $ - 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	68 150 000 $
Farm Players Total Salaries	3 035 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	87 220 165 $
Projected Bank Account	87 220 165 $

Pro Players Salaries
Joe Thornton	7 850 000 $ (2)
Rick Nash	7 750 000 $ (1)
Matt Carle	5 750 000 $ (2)
Cam Barker	5 500 000 $ (2)
Tomas Tatar	5 500 000 $ (5)
Andrew Ladd	4 250 000 $ (1)
Alex Galchenyuk	4 000 000 $ (1)
Gilbert Brule	3 650 000 $ (1)
Joonas Korpisalo	3 500 000 $ (3)
Jason Demers	3 350 000 $ (2)
Antoine Roussel	2 400 000 $ (2)
Zack Kassian	2 400 000 $ (1)
Markus Nutivaara	2 100 000 $ (2)
Scott Darling	2 000 000 $ (2)
Connor Brown	1 800 000 $ (1)
Steven Kampfer	1 600 000 $ (2)
Mikael Backlund	1 500 000 $ (1)
Micheal Ferland	1 450 000 $ (1)
Shea Theodore	900 000 $ (3)
Jimmy Vesey	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 150 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 67 900 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 150 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries
Jonas Hiller	175 000 $ (2)
Maxim Lapierre	150 000 $ (1)
Ben Chiarot	150 000 $ (2)
Dalton Prout	140 000 $ (3)
Iiro Pakarinen	140 000 $ (2)
Corey Locke	140 000 $ (1)
Ville Koistinen	135 000 $ (2)
Patrice Cormier	120 000 $ (1)
Maxime Lagace	120 000 $ (2)
Jeremie Blain	120 000 $ (1)
Sergey Kalinin	120 000 $ (2)
Chris Conner	100 000 $ (2)
Rene Bourque	97 500 $ (1)
Brad Ross	95 000 $ (2)
Tomas Hyka	95 000 $ (2)
Mathieu Carle	92 500 $ (2)
Anthony Peluso	85 000 $ (2)
Maxim Shalunov	85 000 $ (1)
Nicklas Jensen	80 000 $ (1)
Antoine Bibeau	80 000 $ (2)
Harrison Ruopp	80 000 $ (1)
Calle Andersson	75 000 $ (1)
Ryan Macinnis	75 000 $ (3)
Benjamin Conz	75 000 $ (1)
Louis-Marc Aubry	70 000 $ (2)
Eric Roy	70 000 $ (2)
Dalton Smith	70 000 $ (2)
Corey Fienhage	67 500 $ (1)
Emil Djuse	67 500 $ (1)
Andrej Sastny	65 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 3 035 000 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 040 000 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	7000 - 88 $ - 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	61 900 000 $
Farm Players Total Salaries	1 855 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	9 060 986 $
Projected Bank Account	9 060 986 $

Pro Players Salaries
Ryan Getzlaf	9 000 000 $ (4)
Daniel Sedin	8 250 000 $ (1)
Jakub Voracek	7 150 000 $ (2)
David Krejci	7 000 000 $ (3)
Dan Hamhuis	5 750 000 $ (1)
Marc Staal	5 500 000 $ (2)
Tom Pyatt	3 100 000 $ (1)
Jay Beagle	2 800 000 $ (1)
James Reimer	2 800 000 $ (1)
Chad Johnson	2 800 000 $ (1)
Adam McQuaid	2 300 000 $ (1)
Ryan Strome (Out of Payroll)	2 300 000 $ (1)
Kevan Miller	1 950 000 $ (1)
Roman Horak	1 800 000 $ (1)
Luke Schenn	1 800 000 $ (1)
Brendan Leipsic	1 750 000 $ (3)
Vladimir Zharkov	1 000 000 $ (1)
Yan-Pavel Laplante	1 000 000 $ (1)
Steven Hodges	1 000 000 $ (1)
Brock Boeser	900 000 $ (2)
Dylan Strome	900 000 $ (3)
Will Butcher	900 000 $ (2)
John Degray	750 000 $ (1)
Dustin Boyd	700 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 10 : 73 200 000 $
Year 11 : 33 100 000 $
Year 12 : 18 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 73 450 000 $
Year 11 : 33 100 000 $
Year 12 : 18 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 200 000 $
Year 11 : 33 100 000 $
Year 12 : 18 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries
Jay Dickman	100 000 $ (1)
Nicolas Deslauriers	100 000 $ (1)
Mark Olver	100 000 $ (1)
Yutaka Fukufuji	100 000 $ (1)
Jimmy Lodge	100 000 $ (1)
Daniel Rahimi	90 000 $ (1)
Brandon Archibald	90 000 $ (1)
Rob O'Gara	90 000 $ (1)
Tommy Cross	90 000 $ (1)
Codey Burki	80 000 $ (1)
Cody Sol (Out of Payroll)	80 000 $ (1)
Maxime Macenauer	80 000 $ (1)
Hannu Toivonen	80 000 $ (2)
Andre Petersson	80 000 $ (1)
Sean Lorenz	70 000 $ (1)
Brett MacLean	70 000 $ (1)
Justin Kea	70 000 $ (2)
Stefan Warg	70 000 $ (1)
Derek Grant	70 000 $ (1)
Quentin Shore	70 000 $ (2)
Ryan Rehill	65 000 $ (1)
Tomas Malec	65 000 $ (1)
Etienne Brodeur	65 000 $ (2)
Jakub Izacky	60 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 10 : 1 935 000 $
Year 11 : 285 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 935 000 $
Year 11 : 285 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - 88 $ - 0 - 0,00%
Level 2:	6000 - 58 $ - 0 - 0,00%
Level 3:	3000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 190 $ - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 45 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 550 000 $
Farm Players Total Salaries	2 822 500 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	11 041 112 $
Projected Bank Account	11 041 112 $

Pro Players Salaries
Tuukka Rask	7 600 000 $ (4)
Patrice Bergeron	7 000 000 $ (4)
Jay Bouwmeester	6 000 000 $ (2)
Travis Zajac	6 000 000 $ (2)
Joe Pavelski	6 000 000 $ (2)
Jaden Schwartz	6 000 000 $ (2)
Patric Hornqvist	5 000 000 $ (1)
Ladislav Smid	4 000 000 $ (1)
Darcy Kuemper	3 300 000 $ (1)
Michael Matheson	2 800 000 $ (1)
Adam Lowry	2 500 000 $ (3)
Matt Grzelcyk	2 300 000 $ (1)
Maxim Trunev (Out of Payroll)	1 800 000 $ (1)
Mackenzie Weegar	1 750 000 $ (3)
Michal Repik	1 750 000 $ (1)
Jesse Blacker	1 100 000 $ (2)
Josh Anderson	900 000 $ (1)
Kevin Fiala	900 000 $ (2)
Timo Meier	900 000 $ (2)
Jared McCann	900 000 $ (2)
Matt Puempel	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 69 350 000 $
Year 11 : 46 650 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 67 950 000 $
Year 11 : 45 250 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 350 000 $
Year 11 : 46 650 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $

Farm Players Salaries
Daniel Paille	175 000 $ (1)
Rocco Grimaldi	150 000 $ (2)
Shane Prince	150 000 $ (2)
Jordan Binnington	150 000 $ (2)
Dustin Tokarski	150 000 $ (3)
Zach Hamill (Out of Payroll)	145 000 $ (3)
Samuel Carrier	140 000 $ (1)
Ben Hutton	140 000 $ (1)
Shaone Morrisonn	140 000 $ (2)
Nic Dowd	135 000 $ (2)
Dustin Jeffrey	130 000 $ (2)
Kris Newbury	110 000 $ (1)
Jared Knight	107 500 $ (2)
Luca Sbisa	100 000 $ (3)
Christian Folin	100 000 $ (1)
Mat Clark	100 000 $ (1)
Zach Budish	95 000 $ (1)
Jordan Martinook	90 000 $ (2)
Josh Leivo	90 000 $ (2)
Carl Dahlstrom	90 000 $ (2)
Lance Bouma	90 000 $ (3)
Ryan Murphy	90 000 $ (1)
Devante Smith-Pelly	80 000 $ (2)
Jon Gillies	75 000 $ (3)
Dan Blackburn	75 000 $ (2)
Erik Nemec	70 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 10 : 2 967 500 $
Year 11 : 1 947 500 $
Year 12 : 560 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 967 500 $
Year 11 : 1 947 500 $
Year 12 : 560 000 $
Year 13 : 0 $

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	68 700 000 $
Farm Players Total Salaries	3 255 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	13 131 833 $
Projected Bank Account	13 131 833 $

Pro Players Salaries
Patrick Kane	10 000 000 $ (5)
Duncan Keith	7 250 000 $ (1)
Mark Scheifele	6 500 000 $ (3)
T.J. Oshie	6 500 000 $ (2)
Reilly Smith	4 500 000 $ (1)
Roman Josi	4 500 000 $ (2)
Nick Bjugstad	4 000 000 $ (3)
Danton Heinen	3 500 000 $ (1)
Jake Allen	3 500 000 $ (3)
Mattew Calvert	2 650 000 $ (2)
Alex Chiasson	2 500 000 $ (1)
Victor Rask	2 500 000 $ (2)
David Savard	2 100 000 $ (1)
Travis Hamonic (1 Way Contract)	1 900 000 $ (1)
Marek Schwarz	1 700 000 $ (1)
Mario Kempe	1 500 000 $ (2)
Kyle Connor	900 000 $ (2)
Charlie McAvoy	900 000 $ (2)
Radek Faksa	900 000 $ (1)
Oscar Klefbom	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 700 000 $
Year 11 : 43 450 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 67 400 000 $
Year 11 : 42 150 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 700 000 $
Year 11 : 43 450 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $

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

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 60 $ - 0 - 0,00%
Level 3:	3000 - 30 $ - 0 - 0,00%
Level 4:	5000 - 20 $ - 0 - 0,00%
Luxury :	1500 - 150 $ - 0 - 0,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 550 000 $
Farm Players Total Salaries	2 547 500 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	34 882 250 $
Projected Bank Account	34 882 250 $

Pro Players Salaries
Max Pacioretty	8 000 000 $ (3)
Brad Stuart	6 750 000 $ (1)
Alex Pietrangelo	6 250 000 $ (4)
Matt Duchene	6 000 000 $ (1)
Johnny Gaudreau	5 500 000 $ (2)
Ondrej Palat	5 500 000 $ (1)
Devan Dubnyk	5 500 000 $ (1)
Mikko Koivu	5 300 000 $ (1)
Sean Couturier	5 000 000 $ (3)
Brock Nelson	2 800 000 $ (1)
Marc Methot	2 750 000 $ (2)
Tomas Nosek	1 800 000 $ (1)
Alex Iafallo	1 200 000 $ (1)
William Carrier	900 000 $ (3)
Jake Virtanen	900 000 $ (3)
Mathew Barzal	900 000 $ (2)
Brandon Montour	900 000 $ (2)
Morgan Rielly	900 000 $ (1)
Joel Edmundson	900 000 $ (1)
Johan Gustafsson	800 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 550 000 $
Year 11 : 31 100 000 $
Year 12 : 21 050 000 $
Year 13 : 6 250 000 $
Salary Average Commitment
Year 10 : 68 550 000 $
Year 11 : 31 100 000 $
Year 12 : 21 050 000 $
Year 13 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 550 000 $
Year 11 : 31 100 000 $
Year 12 : 21 050 000 $
Year 13 : 6 250 000 $

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

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - 98 $ - 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 :	1000 - 200 $ - 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	68 300 000 $
Farm Players Total Salaries	2 605 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	133 592 011 $
Projected Bank Account	133 592 011 $

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

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

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 55 $ - 0 - 0,00%
Level 3:	3000 - 26 $ - 0 - 0,00%
Level 4:	5000 - 19 $ - 0 - 0,00%
Luxury :	1000 - 185 $ - 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	60 850 000 $
Farm Players Total Salaries	2 610 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	38 857 570 $
Projected Bank Account	38 857 570 $

Pro Players Salaries
Derick Brassard	7 500 000 $ (5)
Mike Ribeiro	7 500 000 $ (1)
Mike York	7 100 000 $ (1)
Mikko Koskinen	5 250 000 $ (5)
Gustav Nyquist	4 500 000 $ (4)
David Perron	4 500 000 $ (3)
Kevin Labanc	4 500 000 $ (5)
TJ Brennan	3 500 000 $ (4)
Jaccob Slavin	3 500 000 $ (3)
Mark Pysyk	3 500 000 $ (1)
Cam Talbot	3 000 000 $ (1)
Jakob Silfverberg	2 750 000 $ (1)
Alexander Burmistrov	2 000 000 $ (1)
Jack Skille	1 850 000 $ (1)
Jaycob Megna	1 200 000 $ (1)
Evan Rodrigues	1 200 000 $ (1)
Anton Lindholm	1 000 000 $ (1)
Ivan Barbashev	900 000 $ (3)
Ryan Hartman	900 000 $ (1)
Ryan Murray	900 000 $ (1)
Devin Shore	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 67 950 000 $
Year 11 : 34 150 000 $
Year 12 : 34 150 000 $
Year 13 : 25 250 000 $
Salary Average Commitment
Year 10 : 66 450 000 $
Year 11 : 33 650 000 $
Year 12 : 33 650 000 $
Year 13 : 25 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 950 000 $
Year 11 : 34 150 000 $
Year 12 : 34 150 000 $
Year 13 : 25 250 000 $

Farm Players Salaries
Philipp Grubauer	175 000 $ (2)
David Desharnais	150 000 $ (3)
Luke Adam	150 000 $ (3)
Geoffrey Schemitsch	150 000 $ (3)
Teemu Pulkkinen	120 000 $ (1)
John Negrin	120 000 $ (3)
Adam Gilmour	120 000 $ (1)
Barry Brust	120 000 $ (1)
Simon Bertilsson	120 000 $ (1)
Jani Hakanpaa	100 000 $ (3)
Corbin Mcpherson	100 000 $ (1)
Dmitri Kugryshev	100 000 $ (3)
Philip Samuelsson	100 000 $ (3)
Lasse Kukkonen	100 000 $ (2)
Zack Smith	100 000 $ (1)
Alexander Avtsin	95 000 $ (3)
Marcus Foligno	90 000 $ (1)
Stephen Michalek	90 000 $ (2)
Dustin Walsh	85 000 $ (2)
Keegan Lowe	80 000 $ (1)
Kory Nagy	75 000 $ (3)
Dominik Volek	75 000 $ (3)
Jeremy Boyce-Rotevall	70 000 $ (1)
Colin Suellentrop	55 000 $ (1)
Michael St-Croix	50 000 $ (2)
Tyrel Seaman	50 000 $ (2)
Anton Zlobin	50 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 10 : 2 690 000 $
Year 11 : 1 715 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 690 000 $
Year 11 : 1 715 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - 85 $ - 0 - 0,00%
Level 2:	5000 - 59 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 21 $ - 0 - 0,00%
Luxury :	1000 - 186 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 45 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 800 000 $
Farm Players Total Salaries	3 220 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	18 851 340 $
Projected Bank Account	18 851 340 $

Pro Players Salaries
Paul Stastny	9 000 000 $ (5)
Marian Gaborik	7 250 000 $ (1)
Kris Letang	6 500 000 $ (1)
Tyler Myers	6 250 000 $ (2)
Steve Mason	6 250 000 $ (2)
Vincent Trocheck	6 000 000 $ (4)
Alex Goligoski	5 000 000 $ (1)
Jason Zucker	3 650 000 $ (2)
Aaron Dell	2 800 000 $ (1)
Darren Archibald	2 500 000 $ (3)
Jake Dotchin	1 800 000 $ (1)
Toni Rajala	1 800 000 $ (1)
Andrew Ebbett	1 700 000 $ (1)
Rickard Rakell	1 700 000 $ (2)
Samuel Groulx	1 100 000 $ (1)
Nikolaj Ehlers	900 000 $ (1)
Brett Pesce	900 000 $ (1)
Mikhail Grigorenko	900 000 $ (1)
Clayton Keller	900 000 $ (2)
Elias Pettersson	900 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 10 : 67 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 66 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $

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

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	7000 - 70 $ - 0 - 0,00%
Level 2:	6000 - 45 $ - 0 - 0,00%
Level 3:	2000 - 30 $ - 0 - 0,00%
Level 4:	4000 - 15 $ - 0 - 0,00%
Luxury :	1000 - 160 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 24 $ - 0 - 0,00%
Farm Level 2:	1000 - 8 $ - 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	65 450 000 $
Farm Players Total Salaries	3 230 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	8 652 322 $
Projected Bank Account	8 652 322 $

Pro Players Salaries
Eric Staal	9 000 000 $ (2)
Sean Bergenheim	7 500 000 $ (4)
Derek Stepan	7 500 000 $ (4)
Mattias Ekholm	5 500 000 $ (5)
Jordan Eberle	5 500 000 $ (2)
Milan Kraft	5 250 000 $ (1)
Antti Niemi	5 000 000 $ (1)
Dougie Hamilton	4 500 000 $ (3)
Cody Ceci	2 500 000 $ (3)
Michal Kempny (Out of Payroll)	1 900 000 $ (1)
Brett Ritchie	1 900 000 $ (1)
Andrej Nestrasil	1 800 000 $ (1)
Brandon Pirri	1 800 000 $ (1)
Derek Forbort	1 400 000 $ (1)
Juuse Saros	900 000 $ (1)
Viktor Arvidsson	900 000 $ (1)
Artturi Lehkonen	900 000 $ (3)
Nikita Zadorov	900 000 $ (2)
Jake Guentzel	900 000 $ (2)
Kasperi Kapanen	900 000 $ (3)
Thomas Chabot	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 67 350 000 $
Year 11 : 46 500 000 $
Year 12 : 30 200 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 66 950 000 $
Year 11 : 46 500 000 $
Year 12 : 30 200 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 350 000 $
Year 11 : 46 500 000 $
Year 12 : 30 200 000 $
Year 13 : 20 500 000 $

Farm Players Salaries
Joonas Rask	190 000 $ (3)
TJ Galiardi	180 000 $ (2)
Cameron Gaunce	175 000 $ (3)
Teddy Purcell	160 000 $ (2)
Jared Aulin	160 000 $ (3)
Mark Letestu	150 000 $ (2)
Chad Larose	150 000 $ (1)
Oscar Moller	140 000 $ (2)
Jerome Flaake	140 000 $ (3)
Matt D'Agostini	130 000 $ (1)
Riku Helenius	125 000 $ (3)
Corey Potter	120 000 $ (1)
Tom Wandell	120 000 $ (1)
Peter Regin	110 000 $ (3)
Teigan Zahn	100 000 $ (3)
Marco Cousineau	100 000 $ (3)
Sami Aittokallio	100 000 $ (2)
Alexander Ruuttu	95 000 $ (2)
Michael Ratchuk	90 000 $ (1)
Patrick Sieloff	85 000 $ (2)
Brady Calla	80 000 $ (1)
Aaron Harstad	80 000 $ (2)
Scott Timmins	80 000 $ (2)
Kyle De Coste	80 000 $ (1)
Jamie Arniel	80 000 $ (2)
Alex Theriau	80 000 $ (2)
Freddie Hamilton (Out of Payroll)	80 000 $ (2)
Richard Nedomlel	70 000 $ (2)
Evgeni Krutikov	60 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 10 : 3 310 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 310 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	7000 - 80 $ - 0 - 0,00%
Level 2:	5000 - 41 $ - 0 - 0,00%
Level 3:	2000 - 30 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 120 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 28 $ - 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	70 150 000 $
Farm Players Total Salaries	2 160 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	12 193 519 $
Projected Bank Account	12 193 519 $

Pro Players Salaries
Brad Richards	8 000 000 $ (3)
Dylan Larkin	7 500 000 $ (5)
Henrik Lundqvist	7 500 000 $ (2)
Thomas Vanek	5 700 000 $ (4)
Mark Giordano	5 500 000 $ (1)
Nick Holden	4 800 000 $ (2)
Cam Fowler	4 700 000 $ (2)
Chris Kreider	4 500 000 $ (3)
Nazem Kadri	3 500 000 $ (1)
Brian Boyle	3 200 000 $ (1)
Karl Alzner	2 100 000 $ (1)
Quinton Howden	1 800 000 $ (1)
Joakim Ryan	1 800 000 $ (1)
Beau Bennett	1 800 000 $ (1)
Angelo Esposito	1 750 000 $ (2)
Connor Carrick	1 700 000 $ (3)
Craig Cunningham	1 400 000 $ (1)
Lucas Lessio	1 000 000 $ (1)
Aaron Palushaj	1 000 000 $ (1)
Calvin Pickard	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 70 150 000 $
Year 11 : 46 150 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 70 150 000 $
Year 11 : 46 150 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 150 000 $
Year 11 : 46 150 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $

Farm Players Salaries
Nikita Filatov	175 000 $ (2)
Marco Scandella	150 000 $ (1)
Erik Gudbranson	150 000 $ (1)
Cody Eakin	130 000 $ (1)
Nigel Dawes	100 000 $ (1)
Jason Missiaen	100 000 $ (1)
Dan O'Regan	90 000 $ (2)
Nicholas Baptiste	90 000 $ (2)
Michael Garnett	90 000 $ (1)
Ryan Tesink	90 000 $ (1)
Greg Nemisz	80 000 $ (1)
Nikita Scherbak	75 000 $ (3)
Drew Olson	75 000 $ (1)
Chase de Leo	75 000 $ (3)
Zdenek Kutlak	75 000 $ (1)
Niklas Lucenius	75 000 $ (1)
Eric Chouinard	75 000 $ (1)
Adam Comrie	70 000 $ (1)
Travis Ewanyk	70 000 $ (1)
Jay Rosehill	65 000 $ (1)
Milan Bartovic	65 000 $ (1)
Johannes Salmonsson	65 000 $ (1)
Julien Demers	65 000 $ (1)
Nolan Yonkman	65 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 10 : 2 160 000 $
Year 11 : 505 000 $
Year 12 : 150 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 160 000 $
Year 11 : 505 000 $
Year 12 : 150 000 $
Year 13 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 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	49 200 000 $
Farm Players Total Salaries	2 000 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	45 115 942 $
Projected Bank Account	45 115 942 $

Pro Players Salaries
Zdeno Chara	7 300 000 $ (1)
Martin Jones	6 000 000 $ (1)
Jason Pominville	6 000 000 $ (2)
Milan Lucic	4 900 000 $ (1)
Shayne Gostisbehere	4 500 000 $ (3)
Dennis Persson	3 500 000 $ (2)
Jannik Hansen	3 000 000 $ (1)
Lars Eller	2 500 000 $ (2)
Linus Omark (Out of Payroll)	1 500 000 $ (2)
Jonas Gustavsson	1 400 000 $ (2)
Cody Almond	1 100 000 $ (2)
Akim Aliu	1 000 000 $ (1)
Anthony DeAngelo	900 000 $ (3)
Brett Kulak	900 000 $ (2)
Alex Tuch	900 000 $ (3)
Kurt Etchegary	900 000 $ (3)
Chris Terry	900 000 $ (1)
Zachary Sanford	900 000 $ (3)
Anton Slepyshev	900 000 $ (1)
Bogdan Yakimov	850 000 $ (2)
Scott Mayfield	850 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 10 : 50 700 000 $
Year 11 : 25 850 000 $
Year 12 : 8 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 50 700 000 $
Year 11 : 25 850 000 $
Year 12 : 8 100 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 50 700 000 $
Year 11 : 25 850 000 $
Year 12 : 8 100 000 $
Year 13 : 0 $

Farm Players Salaries
Zachary Yuen	100 000 $ (3)
Matt Martin	90 000 $ (1)
Dominic Toninato	90 000 $ (2)
Ian Schultz	85 000 $ (1)
Riley Holzapfel	85 000 $ (1)
Joseph Cramarossa	85 000 $ (1)
Viktor Svedberg	80 000 $ (1)
Andrew Welinski	80 000 $ (1)
Mason Geertsen	75 000 $ (3)
Tyler Lewington	75 000 $ (3)
Stephen Desrochers	75 000 $ (3)
Philippe Desrosiers	75 000 $ (3)
Brendan Harms	75 000 $ (3)
Jaedon Descheneau	75 000 $ (3)
Scott Stajcer	75 000 $ (1)
Curtis Valk	75 000 $ (1)
Daniel Marmenlind	75 000 $ (2)
Jeff Costello	70 000 $ (1)
Dylan Sadowy	70 000 $ (2)
Hunter Smith	70 000 $ (2)
Josh Sterk	65 000 $ (1)
Steven Delisle	65 000 $ (3)
Justin Shugg	60 000 $ (2)
Kristoff Kontos	60 000 $ (2)
Ryan White	60 000 $ (1)
Zack Phillips	55 000 $ (2)
Mitch Wheaton	55 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 000 000 $
Year 11 : 1 095 000 $
Year 12 : 615 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 000 000 $
Year 11 : 1 095 000 $
Year 12 : 615 000 $
Year 13 : 0 $

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	66 000 000 $
Farm Players Total Salaries	2 210 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	44 322 385 $
Projected Bank Account	44 322 385 $

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

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

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	7000 - 80 $ - 0 - 0,00%
Level 2:	6000 - 42 $ - 0 - 0,00%
Level 3:	3000 - 15 $ - 0 - 0,00%
Level 4:	5000 - 14 $ - 0 - 0,00%
Luxury :	1500 - 105 $ - 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	65 950 000 $
Farm Players Total Salaries	3 770 000 $
Coaches Total Salaries	700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	115 053 449 $
Projected Bank Account	115 053 449 $

Pro Players Salaries
Steven Stamkos	10 350 000 $ (5)
Sidney Crosby	9 900 000 $ (4)
Marc-Andre Fleury	8 500 000 $ (2)
Drew Doughty	6 800 000 $ (1)
Aaron Ekblad	5 300 000 $ (1)
Dan Girardi	5 000 000 $ (3)
Cody Hodgson	4 500 000 $ (3)
Erik Haula	3 000 000 $ (2)
Prab Rai	1 800 000 $ (1)
Emerson Etem	1 800 000 $ (1)
Darnell Nurse	900 000 $ (3)
Ivan Provorov	900 000 $ (2)
Rasmus Ristolainen	900 000 $ (1)
Connor McDavid	900 000 $ (1)
Jake DeBrusk	900 000 $ (3)
Auston Matthews	900 000 $ (2)
Mikko Rantanen	900 000 $ (2)
Patrik Laine	900 000 $ (1)
Matthew Tkachuk	900 000 $ (3)
Tristan Jarry	900 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 10 : 65 950 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 65 950 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 950 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $

Farm Players Salaries
Chris Bourque	210 000 $ (3)
Stephen Gionta	200 000 $ (1)
Dmitri Jaskin	175 000 $ (3)
Brett Sonne	175 000 $ (2)
Matt Gilroy	165 000 $ (1)
Jordan Nolan	165 000 $ (3)
Yury Alexandrov	165 000 $ (2)
Anton Lander	150 000 $ (1)
Chris Wideman	150 000 $ (1)
Dylan McIlrath	140 000 $ (3)
Colin Wilson	140 000 $ (2)
Dryden Hunt	115 000 $ (2)
Trevor Van Riemsdyk	115 000 $ (1)
Barclay Goodrow	110 000 $ (1)
Bruno St-Jacques	110 000 $ (1)
Tomas Kundratek	110 000 $ (1)
Edward Pasquale	110 000 $ (1)
Brayden McNabb	110 000 $ (1)
J.T. Brown	110 000 $ (1)
David Booth	100 000 $ (3)
Gabriel Bourque	100 000 $ (3)
Zack Mitchell	100 000 $ (3)
Scott Glennie	95 000 $ (3)
Scott Harrington	90 000 $ (1)
Ryan Sproul	90 000 $ (1)
JC Lipon	85 000 $ (2)
Tyson Baillie	85 000 $ (3)
Ales Stezka	75 000 $ (3)
Eamon McAdam	75 000 $ (3)
Chris Wagner	75 000 $ (1)
Daniel Catenacci	75 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 10 : 3 770 000 $
Year 11 : 2 075 000 $
Year 12 : 1 395 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 745 000 $
Year 11 : 2 050 000 $
Year 12 : 1 370 000 $
Year 13 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	7000 - 100 $ - 0 - 0,00%
Level 2:	6000 - 65 $ - 0 - 0,00%
Level 3:	3000 - 40 $ - 0 - 0,00%
Level 4:	5000 - 27 $ - 0 - 0,00%
Luxury :	1500 - 200 $ - 0 - 0,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - 45 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 000 000 $
Farm Players Total Salaries	3 010 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	20 218 081 $
Projected Bank Account	20 218 081 $

Pro Players Salaries
Loui Eriksson	8 000 000 $ (4)
Bryan Little	6 500 000 $ (3)
Ondrej Pavelec	5 750 000 $ (1)
Mikael Granlund	5 700 000 $ (2)
Tyler Johnson	5 000 000 $ (1)
Torey Krug	4 000 000 $ (1)
Matt Niskanen	4 000 000 $ (1)
Derek Ryan	3 700 000 $ (4)
Marcus Johansson	3 500 000 $ (1)
Colton Parayko	3 500 000 $ (3)
Philip Larsen	3 000 000 $ (4)
Carl Soderberg	3 000 000 $ (2)
Brendan Smith	3 000 000 $ (3)
Tomas Hertl	3 000 000 $ (1)
Éric Gélinas	2 400 000 $ (1)
Carter Rowney	1 350 000 $ (2)
Nic Petan	900 000 $ (3)
Johan Larsson	900 000 $ (1)
Anthony Stolarz	900 000 $ (3)
Sven Baertschi	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 69 000 000 $
Year 11 : 39 550 000 $
Year 12 : 29 500 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 69 000 000 $
Year 11 : 39 550 000 $
Year 12 : 29 500 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 000 000 $
Year 11 : 39 550 000 $
Year 12 : 29 500 000 $
Year 13 : 14 700 000 $

Farm Players Salaries
Adam Clendening	175 000 $ (3)
Mike Lee	150 000 $ (1)
Jared Coreau	150 000 $ (2)
Mark Fayne	140 000 $ (3)
Mark Flood	140 000 $ (3)
Colin Greening	135 000 $ (3)
Petr Vrana	135 000 $ (3)
Cal O'Reilly	135 000 $ (3)
Lauri Tukonen	135 000 $ (3)
Brett Carson	135 000 $ (3)
Keaton Ellerby	135 000 $ (3)
Patrick Dwyer	120 000 $ (3)
Mike Lundin	100 000 $ (2)
Gregory Hofmann	95 000 $ (1)
Zach Redmond	90 000 $ (1)
Jared Staal	85 000 $ (1)
Vladimir Ruzicka	85 000 $ (3)
Joe Lavin	80 000 $ (3)
Justin Azevedo	80 000 $ (3)
Corey Trivino	80 000 $ (1)
Nikolai Glukhov	75 000 $ (3)
Zachary Fucale	75 000 $ (3)
Jason Clark (Out of Payroll)	75 000 $ (2)
Joshua Turnbull	75 000 $ (2)
Victor Ohman	75 000 $ (1)
Travis Brown	70 000 $ (2)
Aaron Ness	70 000 $ (2)
Mikko Vainonen	65 000 $ (2)
Joel Mustonen	65 000 $ (1)
Gabryel Paquin-Boudreau	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 3 085 000 $
Year 11 : 2 385 000 $
Year 12 : 1 780 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 085 000 $
Year 11 : 2 385 000 $
Year 12 : 1 780 000 $
Year 13 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 142 $ - 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 - 45 $ - 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	59 150 000 $
Farm Players Total Salaries	2 600 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	8 763 482 $
Projected Bank Account	8 763 482 $

Pro Players Salaries
Jack Johnson	6 750 000 $ (2)
Peter Mueller	5 500 000 $ (1)
Connor Hellebuyck	5 000 000 $ (3)
Clarke MacArthur	5 000 000 $ (3)
Brett Connolly	4 500 000 $ (5)
Tyler Toffoli	3 500 000 $ (2)
Matt Read	3 500 000 $ (2)
Mathieu Perreault	3 000 000 $ (1)
Dmitry Kulikov	2 500 000 $ (1)
Seth Griffith	2 400 000 $ (2)
Jan Rutta	1 800 000 $ (1)
Mark McNeill	1 800 000 $ (1)
Josh Manson	1 750 000 $ (1)
David Fisher	1 700 000 $ (1)
Marcus Kruger	1 500 000 $ (3)
Richard Bachman	1 500 000 $ (1)
Casey Cizikas	1 500 000 $ (3)
Josh Godfrey	1 500 000 $ (1)
Linden Vey	1 400 000 $ (1)
Nicolas Deschamps	1 200 000 $ (1)
Brady Vail	950 000 $ (3)
Ben Harpur	900 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 10 : 59 150 000 $
Year 11 : 35 500 000 $
Year 12 : 19 350 000 $
Year 13 : 4 500 000 $
Salary Average Commitment
Year 10 : 59 150 000 $
Year 11 : 35 500 000 $
Year 12 : 19 350 000 $
Year 13 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 59 150 000 $
Year 11 : 35 500 000 $
Year 12 : 19 350 000 $
Year 13 : 4 500 000 $

Farm Players Salaries
Andrew Copp	120 000 $ (1)
Thomas Vannelli	100 000 $ (1)
Jonathan Racine	100 000 $ (2)
Chris Summers	100 000 $ (1)
Nick Petrecki	100 000 $ (2)
Nathan Moon	100 000 $ (1)
Guillaume Cloutier	100 000 $ (1)
Ben Blood	100 000 $ (1)
Colten Teubert	100 000 $ (1)
Sergey Andronov	100 000 $ (1)
Zac Rinaldo	100 000 $ (1)
Vitaly Kolesnik	95 000 $ (1)
James Livingston	95 000 $ (1)
Brandon Burlon	95 000 $ (1)
Jean-Francois Bérubé	95 000 $ (1)
Bobby Farnham	95 000 $ (1)
Carl Klingberg	90 000 $ (2)
Marko Dano	90 000 $ (2)
Zachary Hyman	90 000 $ (3)
Maxime Tanguay	80 000 $ (2)
Stuart Percy	80 000 $ (1)
Joe Basaraba	80 000 $ (1)
Brandon Whitney	75 000 $ (3)
Dalton Thrower	75 000 $ (3)
Chris Calnan	75 000 $ (3)
Daniil Zharkov	75 000 $ (3)
Richard Nejezchleb	70 000 $ (2)
Mitchell Moroz	65 000 $ (2)
Kale Kessy	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 10 : 2 600 000 $
Year 11 : 985 000 $
Year 12 : 390 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 600 000 $
Year 11 : 985 000 $
Year 12 : 390 000 $
Year 13 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - 90 $ - 0 - 0,00%
Level 2:	6000 - 48 $ - 0 - 0,00%
Level 3:	2000 - 43 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 245 $ - 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	68 900 000 $
Farm Players Total Salaries	2 812 500 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	11 673 660 $
Projected Bank Account	11 673 660 $

Pro Players Salaries
Evgeni Malkin	9 000 000 $ (5)
Nikita Kucherov	8 000 000 $ (3)
Jonathan Quick	6 750 000 $ (3)
Kevin Shattenkirk	5 250 000 $ (4)
Patrick Eaves	4 500 000 $ (1)
Jaroslav Halak	3 750 000 $ (1)
Scott Hartnell	3 650 000 $ (1)
Alexei Emelin	3 500 000 $ (1)
Olli Maatta	3 500 000 $ (3)
Leo Komarov	2 950 000 $ (2)
Justin Schultz	2 800 000 $ (1)
Michael Frolik	2 750 000 $ (1)
Kevin Hayes	2 500 000 $ (3)
Alexander Petrovic	1 800 000 $ (1)
Oscar Lindberg	1 800 000 $ (1)
Ryan Dzingel	1 750 000 $ (1)
David Rundblad	1 750 000 $ (2)
Kelsey Tessier	1 100 000 $ (1)
Zemgus Girgensons	900 000 $ (1)
Mitchell Marner	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 900 000 $
Year 11 : 39 700 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 67 400 000 $
Year 11 : 38 200 000 $
Year 12 : 33 500 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 900 000 $
Year 11 : 39 700 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $

Farm Players Salaries
Samuel Blais	175 000 $ (3)
Nicolas Shore	150 000 $ (2)
Adam Polasek	150 000 $ (1)
Jason Gregoire	150 000 $ (1)
Radko Gudas	150 000 $ (3)
Alexei Ponikarovsky	140 000 $ (1)
Torrey Mitchell	135 000 $ (3)
Igor Makarov	115 000 $ (3)
Jonathan Matsumoto	115 000 $ (3)
Max Gaede	100 000 $ (1)
Daniel Pribyl	100 000 $ (2)
David Honzik	100 000 $ (1)
Kyle Clifford	100 000 $ (3)
Jakub Culek	95 000 $ (1)
Jhonas Enroth	95 000 $ (3)
Ryan Garbutt	95 000 $ (3)
Matt Donovan	90 000 $ (3)
Greg Pateryn	90 000 $ (3)
Alex Velischek	85 000 $ (1)
Tyler Wotherspoon	80 000 $ (1)
Nick Sorensen	80 000 $ (1)
Zack Stortini	77 500 $ (3)
Yasin Cisse	75 000 $ (3)
Jan Kostalek	75 000 $ (3)
Matt Murphy	75 000 $ (3)
Bradley Eidsness	70 000 $ (1)
Charles-Olivier Rousse	50 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 10 : 2 812 500 $
Year 11 : 1 712 500 $
Year 12 : 1 462 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 812 500 $
Year 11 : 1 712 500 $
Year 12 : 1 462 500 $
Year 13 : 0 $

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	64 450 000 $
Farm Players Total Salaries	2 525 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	5 743 499 $
Projected Bank Account	5 743 499 $

Pro Players Salaries
Simon Gagne	7 500 000 $ (1)
Pierre-Marc Bouchard	6 500 000 $ (3)
Alexander Edler	6 000 000 $ (2)
James Neal	6 000 000 $ (1)
Wayne Simmonds	5 000 000 $ (2)
Michal Neuvirth	4 500 000 $ (2)
Josh Bailey (Out of Payroll)	4 150 000 $ (2)
Kyle Palmieri	4 000 000 $ (2)
Mike Condon	3 650 000 $ (2)
Ryan Spooner	3 500 000 $ (3)
Matt Benning	3 500 000 $ (4)
Jeff Petry	3 000 000 $ (1)
Damon Severson	3 000 000 $ (3)
Taylor Beck	1 800 000 $ (1)
Mark Barberio	1 800 000 $ (1)
Joel Champagne	1 000 000 $ (2)
Riley Sheahan	1 000 000 $ (1)
Phillip Digiuseppe	900 000 $ (2)
William Karlsson	900 000 $ (1)
Nick Cousins	900 000 $ (1)
Christian Djoos (Out of Payroll)	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 500 000 $
Year 11 : 46 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 69 000 000 $
Year 11 : 46 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 500 000 $
Year 11 : 46 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $

Farm Players Salaries
Tanner Fritz	175 000 $ (3)
Matt Frattin	175 000 $ (2)
Alex Plante	170 000 $ (2)
Anthony Bitetto	150 000 $ (1)
Mark Arcobello	150 000 $ (2)
Shane O'Brien	120 000 $ (1)
Austin Levi	100 000 $ (2)
Maxim Gratchev	100 000 $ (1)
Matt Hackett	100 000 $ (1)
Kamil Kreps	100 000 $ (1)
Yann Sauve	100 000 $ (1)
Julian Melchiori (Out of Payroll)	95 000 $ (3)
Mirko Hoefflin	95 000 $ (3)
William Wrenn	90 000 $ (2)
Tyson Sexsmith	85 000 $ (2)
Colin Long	85 000 $ (1)
AJ Jenks	85 000 $ (1)
Logan Shaw	80 000 $ (2)
Timotej Sille	75 000 $ (3)
James Melindy	75 000 $ (2)
Justin Haché	75 000 $ (2)
Elvis Merzlikins	75 000 $ (3)
Curtis Hamilton	75 000 $ (3)
Paul Carey	70 000 $ (2)
Alex Hutchings	70 000 $ (2)
Jamie Devane	70 000 $ (2)
Logan Nelson	65 000 $ (2)
Brent Andrews	65 000 $ (1)
Georgy Guryanov	60 000 $ (1)
Kent Simpson	50 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 10 : 2 880 000 $
Year 11 : 1 915 000 $
Year 12 : 590 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 930 000 $
Year 11 : 1 915 000 $
Year 12 : 590 000 $
Year 13 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - 93 $ - 0 - 0,00%
Level 2:	6000 - 56 $ - 0 - 0,00%
Level 3:	2000 - 42 $ - 0 - 0,00%
Level 4:	4000 - 31 $ - 0 - 0,00%
Luxury :	1000 - 222 $ - 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	68 350 000 $
Farm Players Total Salaries	2 925 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	10 293 389 $
Projected Bank Account	10 293 389 $

Pro Players Salaries
Andrei Markov	8 500 000 $ (3)
Mike Richards	7 650 000 $ (2)
Evgeni Dadonov	6 650 000 $ (5)
Patrik Berglund	5 500 000 $ (2)
Max Domi	5 000 000 $ (5)
Tomas Plekanec	4 000 000 $ (2)
Robin Lehner	4 000 000 $ (3)
Patrick Maroon	3 500 000 $ (2)
Carl Gunnarsson (1 Way Contract)	3 400 000 $ (3)
Marc-Andre Gragnani (1 Way Contract)	2 500 000 $ (2)
Melker Karlsson	2 500 000 $ (3)
Anthony Duclair	2 500 000 $ (3)
Christian Dvorak	2 400 000 $ (1)
Jakub Jerabek	2 100 000 $ (2)
Jordan Schroeder	2 100 000 $ (2)
Christopher Tanev	1 750 000 $ (2)
Viktor Fasth	1 600 000 $ (1)
Travis Konecny	900 000 $ (2)
Dean Kukan	900 000 $ (2)
Zach Werenski (Out of Payroll)	900 000 $ (1)
Pierre-Luc Dubois	900 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 10 : 69 250 000 $
Year 11 : 64 350 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Average Commitment
Year 10 : 69 250 000 $
Year 11 : 64 350 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 250 000 $
Year 11 : 64 350 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $

Farm Players Salaries
Anders Nilsson	150 000 $ (2)
Ryan Shannon	150 000 $ (3)
Victor Antipin	140 000 $ (2)
Zbynek Michalek	130 000 $ (1)
Jakub Klepis	125 000 $ (2)
Konstantin Koltsov	125 000 $ (2)
Luke Witkowski	115 000 $ (2)
Ryan Potulny	110 000 $ (1)
Reece Scarlett	100 000 $ (3)
Harry Zolnierczyk	100 000 $ (1)
Colton Sceviour	100 000 $ (1)
Maxim Mamin	100 000 $ (3)
Jerome Samson	95 000 $ (1)
Garnet Hathaway	95 000 $ (2)
Ludwig Blomstrand	90 000 $ (1)
Andrew Mangiapane	90 000 $ (3)
Charles Hudon	90 000 $ (2)
Blake Weyrick	90 000 $ (2)
Boris Valabik	85 000 $ (1)
Keith Aulie	85 000 $ (2)
Hunter Shinkaruk	85 000 $ (2)
Kevin Roy	80 000 $ (1)
Anthony Camara	75 000 $ (1)
Simon Hjalmarsson	75 000 $ (3)
Ebbe Sionas	75 000 $ (3)
Daniel Muzito-Bagenda	75 000 $ (1)
Gustav Olofsson (Out of Payroll)	75 000 $ (3)
Marc McNulty	75 000 $ (3)
Mackenzie MacEachern	75 000 $ (1)
Geoff Platt	75 000 $ (3)
Keegan Kanzig	70 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 10 : 3 000 000 $
Year 11 : 1 915 000 $
Year 12 : 815 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 975 000 $
Year 11 : 1 890 000 $
Year 12 : 790 000 $
Year 13 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - 80 $ - 0 - 0,00%
Level 2:	5000 - 58 $ - 0 - 0,00%
Level 3:	2000 - 33 $ - 0 - 0,00%
Level 4:	4000 - 23 $ - 0 - 0,00%
Luxury :	1000 - 180 $ - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 550 000 $
Farm Players Total Salaries	2 490 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	19 139 035 $
Projected Bank Account	19 139 035 $

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (3)
Jonathan Toews (Out of Payroll)	9 250 000 $ (4)
Aleksander Barkov	7 500 000 $ (5)
John Carlson	6 500 000 $ (4)
Semyon Varlamov	5 700 000 $ (2)
Adam Larsson	4 000 000 $ (1)
Nino Niederreiter	4 000 000 $ (1)
Hampus Lindholm	4 000 000 $ (1)
Johnny Boychuk	3 000 000 $ (1)
Ondrej Roman	2 250 000 $ (1)
Eric Fehr	1 750 000 $ (3)
Joseph Blandisi	1 700 000 $ (1)
Christopher Gibson	1 500 000 $ (2)
Gabriel Dumont	1 500 000 $ (2)
Michael Mersch	1 000 000 $ (3)
Ryan Stanton	950 000 $ (2)
Elias Lindholm	900 000 $ (1)
Erik Cernak	900 000 $ (3)
Sébastian Aho	900 000 $ (2)
Scott Laughton (Out of Payroll)	900 000 $ (2)
Ben Maxwell	900 000 $ (1)
Adam Pelech	900 000 $ (1)
Jordan Subban	750 000 $ (3)
Jarrod Maidens	750 000 $ (3)
Roy Radke	700 000 $ (2)
Total Pro Players	25
Salary Commitment
Year 10 : 71 700 000 $
Year 11 : 50 050 000 $
Year 12 : 37 900 000 $
Year 13 : 23 250 000 $
Salary Average Commitment
Year 10 : 71 050 000 $
Year 11 : 49 400 000 $
Year 12 : 37 250 000 $
Year 13 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 700 000 $
Year 11 : 50 050 000 $
Year 12 : 37 900 000 $
Year 13 : 23 250 000 $

Farm Players Salaries
Jiri Novotny	180 000 $ (1)
Stephane Da Costa	160 000 $ (3)
Matt Moulson	150 000 $ (3)
Troy Stetcher	150 000 $ (2)
Zach Trotman	150 000 $ (3)
Jim Slater	150 000 $ (3)
Jarred Tinordi	130 000 $ (2)
Jeff Glass	130 000 $ (2)
Jesse Joensuu	130 000 $ (1)
Keith Seabrook	100 000 $ (2)
Ben Hanowski	100 000 $ (2)
Reece Willcox	100 000 $ (3)
Lukas Kaspar	100 000 $ (2)
Kieran Millan	100 000 $ (1)
John Hayden	90 000 $ (3)
Eddie Wittchow (Out of Payroll)	90 000 $ (3)
Tye McGinn	85 000 $ (2)
Jacob Lagace	85 000 $ (1)
Scott Kosmachuk	85 000 $ (2)
Patrick Wey	85 000 $ (2)
Marek Zagrapan	80 000 $ (1)
Zachary Sawchenko	75 000 $ (3)
Albert Yarullin	75 000 $ (2)
Total Farm Players	23
Salary Commitment
Year 10 : 2 580 000 $
Year 11 : 2 005 000 $
Year 12 : 965 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 580 000 $
Year 11 : 2 005 000 $
Year 12 : 965 000 $
Year 13 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	7000 - 95 $ - 0 - 0,00%
Level 2:	6000 - 65 $ - 0 - 0,00%
Level 3:	3000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 190 $ - 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	68 750 000 $
Farm Players Total Salaries	2 940 000 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	21 097 575 $
Projected Bank Account	21 097 575 $

Pro Players Salaries
Zach Parise	9 250 000 $ (4)
Alex Tanguay	9 000 000 $ (1)
Anze Kopitar	7 000 000 $ (1)
Jared Spurgeon	6 000 000 $ (5)
Cory Schneider	5 750 000 $ (3)
Filip Forsberg	5 000 000 $ (4)
Ryan Johansen	5 000 000 $ (1)
John Klingberg	4 500 000 $ (1)
Niklas Hjalmarsson	3 400 000 $ (2)
Blake Comeau	2 300 000 $ (1)
Matthew Peca	1 800 000 $ (1)
Joonas Donskoi	1 750 000 $ (1)
Craig Smith	1 500 000 $ (1)
Magnus Hellberg	1 100 000 $ (1)
Travis Sanheim	900 000 $ (3)
Andre Burakowsky	900 000 $ (1)
Chandler Stephenson	900 000 $ (2)
Brady Skjei	900 000 $ (1)
Tom Wilson	900 000 $ (2)
Jake Mccabe	900 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 10 : 68 750 000 $
Year 11 : 32 100 000 $
Year 12 : 26 900 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 68 600 000 $
Year 11 : 32 100 000 $
Year 12 : 26 900 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 750 000 $
Year 11 : 32 100 000 $
Year 12 : 26 900 000 $
Year 13 : 20 250 000 $

Farm Players Salaries
Tim Brent	170 000 $ (2)
Kurtis MacDermid	160 000 $ (2)
Robbie Earl	160 000 $ (1)
Remi Elie	140 000 $ (2)
Mattias Tedenby	135 000 $ (1)
Justin Weller (Out of Payroll)	130 000 $ (2)
Evgeny Medvedev	120 000 $ (3)
David Gilbert	120 000 $ (1)
Taylor Doherty	100 000 $ (1)
Stephen Johns	100 000 $ (1)
Mike Blunden	100 000 $ (3)
Casey Borer	100 000 $ (2)
Mike Hoeffel	100 000 $ (3)
Steve Oleksy	100 000 $ (3)
Evgeny Grachev	100 000 $ (3)
Rod Pelley	100 000 $ (2)
Phil DeSimone	100 000 $ (1)
Mattias Modig	90 000 $ (2)
Valeri Nichushkin	90 000 $ (3)
Scott Wedgewood	90 000 $ (2)
Michael McCarron	90 000 $ (2)
Michael Latta	85 000 $ (1)
Andrew Yogan	85 000 $ (2)
Danny Kristo	80 000 $ (1)
Danny Biega	80 000 $ (2)
Evan Cowley	75 000 $ (3)
Dillon Heatherington	75 000 $ (3)
Adam Marsh	70 000 $ (2)
Colin Jacobs	65 000 $ (1)
Matt Delahey	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 10 : 3 070 000 $
Year 11 : 2 065 000 $
Year 12 : 760 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 070 000 $
Year 11 : 2 065 000 $
Year 12 : 760 000 $
Year 13 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - 85 $ - 0 - 0,00%
Level 2:	6000 - 50 $ - 0 - 0,00%
Level 3:	3000 - 21 $ - 0 - 0,00%
Level 4:	4000 - 19 $ - 0 - 0,00%
Luxury :	1000 - 180 $ - 0 - 0,00%
Total Capacity :	21000
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	69 725 000 $
Farm Players Total Salaries	2 347 500 $
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 69 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	15 222 380 $
Projected Bank Account	15 222 380 $

Pro Players Salaries
Henrik Zetterberg (1 Way Contract)	9 750 000 $ (2)
Marc Savard	7 750 000 $ (1)
Mike Smith	5 750 000 $ (2)
Tyson Barrie	5 400 000 $ (1)
Jake Muzzin	5 000 000 $ (3)
Cam Atkinson	5 000 000 $ (5)
Sergei Kostitsyn	4 250 000 $ (2)
Kevin Klein	3 500 000 $ (1)
Slava Voynov	3 500 000 $ (2)
Carl Hagelin	3 100 000 $ (1)
Jamie McGinn	2 900 000 $ (1)
Marc-André Bourdon (Out of Payroll)	2 100 000 $ (2)
Jason Garrison	1 800 000 $ (1)
Tommy Wingels	1 800 000 $ (1)
Brandon Yip	1 750 000 $ (2)
Andrew Hammond	1 500 000 $ (2)
Morgan Ellis	1 500 000 $ (2)
Landon Ferraro	1 200 000 $ (1)
Matt Mahalak	975 000 $ (2)
Vinni Lettieri	950 000 $ (1)
Jonathan Drouin	900 000 $ (1)
Adam Tambellini	750 000 $ (3)
Simon Danis-Pepin	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 10 : 71 825 000 $
Year 11 : 41 825 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 71 825 000 $
Year 11 : 41 825 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 825 000 $
Year 11 : 41 825 000 $
Year 12 : 10 750 000 $
Year 13 : 5 000 000 $

Farm Players Salaries
Philippe Dupuis	175 000 $ (2)
Jeff Schultz	175 000 $ (1)
Mark Santorelli	140 000 $ (1)
Yan Stastny	140 000 $ (1)
Matt Hunwick	130 000 $ (2)
Shawn Lalonde	100 000 $ (3)
Jacob Josefson	97 500 $ (1)
Cory Emmerton	95 000 $ (1)
Harrison Reed	95 000 $ (1)
Jiri Sekac	90 000 $ (1)
Ross Johnston	85 000 $ (1)
Valeri Vasiliev	80 000 $ (2)
Taylor Chorney	80 000 $ (3)
Darby Llewellyn	75 000 $ (3)
Mario Lucia	75 000 $ (2)
Kyle Jenkins	75 000 $ (3)
Kyle Beach	75 000 $ (3)
Steve Bernier	75 000 $ (2)
Erik Thorell	70 000 $ (2)
Edgars Kulda	70 000 $ (1)
Micheal Wall	70 000 $ (2)
Jackson Houck	70 000 $ (2)
François Tremblay	60 000 $ (1)
Seth Ambroz	50 000 $ (2)
Maximilien Le Sieur	50 000 $ (2)
Karl Johansson	50 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 10 : 2 347 500 $
Year 11 : 1 300 000 $
Year 12 : 405 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 347 500 $
Year 11 : 1 300 000 $
Year 12 : 405 000 $
Year 13 : 0 $

Salary Cap Centrale

Team	Current Fund	Season Salary Cap	Under Maximum of 69 000 000 $ Available Cap Space	Over Minimum of 0 $	Farm Salary Cap	Under Maximum of 30 000 000 $	Pro Players	Farm Players	Total Players
Avalanches	13 891 289 $	68 800 000 $	200 000 $	68 800 000 $	2 475 000 $	27 525 000 $	20	31	51
BlackHawks	5 852 510 $	67 000 000 $	2 000 000 $	67 000 000 $	2 657 500 $	27 342 500 $	21	26	47
BlueJacket	3 890 463 $	68 950 000 $	50 000 $	68 950 000 $	2 620 000 $	27 380 000 $	20	28	48
Blues	62 435 026 $	66 350 000 $	2 650 000 $	66 350 000 $	3 020 000 $	26 980 000 $	23	29	52
Bruins	25 356 136 $	68 450 000 $	550 000 $	68 450 000 $	2 465 000 $	27 535 000 $	20	30	50
Canadiens	50 275 142 $	68 200 000 $	800 000 $	68 200 000 $	2 495 000 $	27 505 000 $	20	27	47
Canucks	50 235 546 $	61 850 000 $	7 150 000 $	61 850 000 $	2 310 000 $	27 690 000 $	21	26	47
Capitals	5 810 481 $	64 500 000 $	4 500 000 $	64 500 000 $	2 190 000 $	27 810 000 $	22	26	48
Coyotes	7 346 777 $	67 850 000 $	1 150 000 $	67 850 000 $	2 585 000 $	27 415 000 $	20	29	49
Devils	34 340 032 $	69 025 000 $	-25 000 $	69 025 000 $	2 464 500 $	27 535 500 $	21	28	49
Ducks	4 596 968 $	68 250 000 $	750 000 $	68 250 000 $	2 932 500 $	27 067 500 $	20	31	51
Flames	87 220 165 $	68 150 000 $	850 000 $	68 150 000 $	3 035 000 $	26 965 000 $	20	30	50
Flyers	9 060 986 $	61 900 000 $	7 100 000 $	61 900 000 $	1 855 000 $	28 145 000 $	24	24	48
GoldenKnights	11 041 112 $	67 550 000 $	1 450 000 $	67 550 000 $	2 822 500 $	27 177 500 $	21	26	47
Hurricanes	13 131 833 $	68 700 000 $	300 000 $	68 700 000 $	3 255 000 $	26 745 000 $	20	30	50
Islanders	34 882 250 $	68 550 000 $	450 000 $	68 550 000 $	2 547 500 $	27 452 500 $	20	29	49
Jets	133 592 011 $	68 300 000 $	700 000 $	68 300 000 $	2 605 000 $	27 395 000 $	22	27	49
Kings	38 857 570 $	60 850 000 $	8 150 000 $	60 850 000 $	2 610 000 $	27 390 000 $	21	27	48
Lightning	18 851 340 $	67 800 000 $	1 200 000 $	67 800 000 $	3 220 000 $	26 780 000 $	20	32	52
MapleLeafs	8 652 322 $	65 450 000 $	3 550 000 $	65 450 000 $	3 230 000 $	26 770 000 $	21	29	50
Nordiques	12 193 519 $	70 150 000 $	-1 150 000 $	70 150 000 $	2 160 000 $	27 840 000 $	20	24	44
Oilers	45 115 942 $	49 200 000 $	19 800 000 $	49 200 000 $	2 000 000 $	28 000 000 $	21	27	48
Panthers	44 322 385 $	66 000 000 $	3 000 000 $	66 000 000 $	2 210 000 $	27 790 000 $	20	27	47
Penguins	115 053 449 $	65 950 000 $	3 050 000 $	65 950 000 $	3 770 000 $	26 230 000 $	20	31	51
Predators	20 218 081 $	69 000 000 $	0 $	69 000 000 $	3 010 000 $	26 990 000 $	20	30	50
Rangers	8 763 482 $	59 150 000 $	9 850 000 $	59 150 000 $	2 600 000 $	27 400 000 $	22	29	51
RedWings	11 673 660 $	68 900 000 $	100 000 $	68 900 000 $	2 812 500 $	27 187 500 $	20	27	47
Sabres	5 743 499 $	64 450 000 $	4 550 000 $	64 450 000 $	2 525 000 $	27 475 000 $	21	30	51
Senators	10 293 389 $	68 350 000 $	650 000 $	68 350 000 $	2 925 000 $	27 075 000 $	21	31	52
Sharks	19 139 035 $	61 550 000 $	7 450 000 $	61 550 000 $	2 490 000 $	27 510 000 $	25	23	48
Stars	21 097 575 $	68 750 000 $	250 000 $	68 750 000 $	2 940 000 $	27 060 000 $	20	30	50
Wild	15 222 380 $	69 725 000 $	-725 000 $	69 725 000 $	2 347 500 $	27 652 500 $	23	26	49

Back to the Top

Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 1 septembre 2019 at 11:33

Simulating a Pre-Season

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

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 - %