Team Finance

Last Update - June 2, 2021 at 00:38

Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Advocates

[ 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 ] [ Page Top ] [ Close / Open Team View ]

Arena Capacity - Ticket Price Attendance - %
Arena Name	Copps Coliseum
Level 1:	2000 - $191 - 1,503 - 75.14%
Level 2:	4000 - $96 - 3,815 - 95.38%
Level 3:	5000 - $71 - 4,840 - 96.80%
Level 4:	6000 - $50 - 5,859 - 97.64%
Luxury :	1000 - $281 - 749 - 74.89%
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 - %	16,765 - 93.14%
Average Income per Game	$2,235,398
Year to Date Revenue	$62,591,148
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,897,394
Farm Players Total Salaries	$1,523,299
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,409,778
Farm Year To Date Expenses	$2,191,345
Pro Salary Cap To Date	$70,154,513
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$674,539
Pro Estimated Expenses	$674,539
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,362
Farm Estimated Expenses	$13,362
Estimated Season Expenses	$687,901
Estimated Season Salary Cap	$70,829,052
Estimate Under Maximum Salary Cap of $81,500,000	$10,670,948
Estimate Over Minimum Salary Cap of $60,200,000	$10,629,052
Current Bank Account	$149,763,444
Projected Bank Account	$149,075,543

Pro Players Salaries
Ryan Nugent-Hopkins	$7,500,000 (2)
-Salary Remaining :	$65,789
-Salary Average :	$7,500,000
-Salary Average Remaining :	$65,789
Martin Necas	$7,410,008 (2)
-Salary Remaining :	$65,000
-Salary Average :	$7,410,008
-Salary Average Remaining :	$65,000
Rickard Rakell (Out of Payroll)	$6,500,000 (2)
-Salary Remaining :	$57,018
-Salary Average :	$6,500,000
-Salary Average Remaining :	$57,018
Zach Werenski	$5,900,000 (2)
-Salary Remaining :	$51,754
-Salary Average :	$5,900,000
-Salary Average Remaining :	$51,754
Damon Severson	$5,800,000 (2)
-Salary Remaining :	$50,877
-Salary Average :	$5,800,000
-Salary Average Remaining :	$50,877
Aaron Ekblad	$5,700,000 (1)
-Salary Remaining :	$50,000
-Salary Average :	$5,700,000
-Salary Average Remaining :	$50,000
Brandon Montour	$5,600,000 (1)
-Salary Remaining :	$49,123
-Salary Average :	$5,600,000
-Salary Average Remaining :	$49,123
Jonathan Quick	$5,196,828 (2)
-Salary Remaining :	$45,586
-Salary Average :	$5,196,828
-Salary Average Remaining :	$45,586
Jordan Eberle	$4,323,228 (1)
-Salary Remaining :	$37,923
-Salary Average :	$4,323,228
-Salary Average Remaining :	$37,923
Victor Rask	$4,000,000 (1)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
Brett Connolly	$2,200,000 (1)
-Salary Remaining :	$19,298
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,298
Zach Bogosian	$2,200,000 (1)
-Salary Remaining :	$19,298
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,298
Mark Pysyk	$2,000,000 (1)
-Salary Remaining :	$17,544
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,544
Matt Benning	$2,000,000 (2)
-Salary Remaining :	$17,544
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,544
Mark Borowiecki	$1,900,000 (1)
-Salary Remaining :	$16,667
-Salary Average :	$1,900,000
-Salary Average Remaining :	$16,667
Ryan Donato	$1,639,000 (2)
-Salary Remaining :	$14,377
-Salary Average :	$1,639,000
-Salary Average Remaining :	$14,377
Vinnie Hinostroza	$1,500,000 (2)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Curtis Lazar	$1,500,000 (1)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Brandon Tanev	$1,500,000 (1)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Drake Caggiula	$1,490,000 (2)
-Salary Remaining :	$13,070
-Salary Average :	$1,490,000
-Salary Average Remaining :	$13,070
Martin Frk	$1,300,000 (1)
-Salary Remaining :	$11,404
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,404
Tyler Bertuzzi	$999,998 (1)
-Salary Remaining :	$8,772
-Salary Average :	$999,998
-Salary Average Remaining :	$8,772
Alexandre Texier	$925,000 (2)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Jason Robertson	$894,167 (3)
-Salary Remaining :	$7,844
-Salary Average :	$894,167
-Salary Average Remaining :	$7,844
Jacob Larsson	$894,166 (1)
-Salary Remaining :	$7,844
-Salary Average :	$894,166
-Salary Average Remaining :	$7,844
Carter Hart	$863,333 (2)
-Salary Remaining :	$7,573
-Salary Average :	$863,333
-Salary Average Remaining :	$7,573
Brett Howden	$863,333 (2)
-Salary Remaining :	$7,573
-Salary Average :	$863,333
-Salary Average Remaining :	$7,573
Ethan Bear	$798,333 (1)
-Salary Remaining :	$7,003
-Salary Average :	$798,333
-Salary Average Remaining :	$7,003
Total Pro Players	28
Salary Commitment
Year 12 : $83,397,394
Year 13 : $48,481,669
Year 14 : $894,167
Year 15 : $0
Salary Average Commitment
Year 12 : $83,397,394
Year 13 : $48,481,669
Year 14 : $894,167
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $83,397,394
Year 13 : $48,481,669
Year 14 : $894,167
Year 15 : $0

Farm Players Salaries
Olli Juolevi	$191,333 (2)
Salary Remaining :	$191,333
Salary Average :	$191,333
Salary Average Remaining :	$191,333
Michael Hutchinson	$162,800 (1)
Salary Remaining :	$162,800
Salary Average :	$162,800
Salary Average Remaining :	$162,800
Oliver Wahlstrom	$143,167 (4)
Salary Remaining :	$143,167
Salary Average :	$143,167
Salary Average Remaining :	$143,167
Dennis Yan	$93,583 (1)
Salary Remaining :	$93,583
Salary Average :	$93,583
Salary Average Remaining :	$93,583
Chad Krys	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jeremy Bracco	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Christoffer Ehn	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cliff Pu	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Will Bitten	$91,000 (2)
Salary Remaining :	$91,000
Salary Average :	$91,000
Salary Average Remaining :	$91,000
Max Veronneau	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ryan Gropp	$88,833 (1)
Salary Remaining :	$88,833
Salary Average :	$88,833
Salary Average Remaining :	$88,833
Josef Korenar	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tobias Geisser	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Sebastian Repo	$74,000 (1)
Salary Remaining :	$74,000
Salary Average :	$74,000
Salary Average Remaining :	$74,000
Garrett Pilon	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	15
Salary Commitment
Year 12 : $1,523,299
Year 13 : $699,083
Year 14 : $235,667
Year 15 : $143,167
Salary Average Commitment
Year 12 : $1,523,299
Year 13 : $699,083
Year 14 : $235,667
Year 15 : $143,167

Aviators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Hanger
Level 1:	3075 - $70 - 2,652 - 86.23%
Level 2:	4100 - $68 - 4,027 - 98.21%
Level 3:	5125 - $50 - 5,033 - 98.21%
Level 4:	7175 - $40 - 6,275 - 87.46%
Luxury :	1025 - $210 - 992 - 96.74%
Total Capacity :	20500
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 - %	18,979 - 92.58%
Average Income per Game	$1,751,616
Year to Date Revenue	$49,045,243
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	$79,416,841
Farm Players Total Salaries	$1,848,034
Coaches Total Salaries	$3,800,000
Luxury Taxe Total	$3,436,046
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,643,636
Farm Year To Date Expenses	$1,631,879
Pro Salary Cap To Date	$78,245,932
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$696,639
Pro Estimated Expenses	$696,639
Farm Remaining Season Days	1
Farm Expenses Per Days	$16,211
Farm Estimated Expenses	$16,211
Estimated Season Expenses	$712,850
Estimated Season Salary Cap	$78,942,571
Estimate Under Maximum Salary Cap of $81,500,000	$2,557,429
Estimate Over Minimum Salary Cap of $60,200,000	$18,742,571
Current Bank Account	$131,137,838
Projected Bank Account	$130,424,988

Pro Players Salaries
Ryan Johansen	$8,299,150 (3)
-Salary Remaining :	$72,800
-Salary Average :	$8,299,150
-Salary Average Remaining :	$72,800
Brayden Schenn	$7,233,500 (4)
-Salary Remaining :	$63,452
-Salary Average :	$7,233,500
-Salary Average Remaining :	$63,452
Alex Pietrangelo	$6,434,310 (2)
-Salary Remaining :	$56,441
-Salary Average :	$6,434,310
-Salary Average Remaining :	$56,441
Morgan Rielly	$5,888,960 (1)
-Salary Remaining :	$51,658
-Salary Average :	$5,888,960
-Salary Average Remaining :	$51,658
Jacob Markstrom	$5,837,900 (1)
-Salary Remaining :	$51,210
-Salary Average :	$5,837,900
-Salary Average Remaining :	$51,210
Jonathan Drouin	$5,500,000 (3)
-Salary Remaining :	$48,246
-Salary Average :	$5,500,000
-Salary Average Remaining :	$48,246
Tomas Tatar	$4,759,500 (2)
-Salary Remaining :	$41,750
-Salary Average :	$4,759,500
-Salary Average Remaining :	$41,750
John Klingberg	$4,247,550 (3)
-Salary Remaining :	$37,259
-Salary Average :	$4,247,550
-Salary Average Remaining :	$37,259
Marcus Johansson	$4,129,400 (1)
-Salary Remaining :	$36,223
-Salary Average :	$4,129,400
-Salary Average Remaining :	$36,223
Brenden Dillon	$4,000,000 (1)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
Nate Schmidt	$4,000,000 (1)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
Jake Debrusk	$3,404,500 (3)
-Salary Remaining :	$29,864
-Salary Average :	$3,404,500
-Salary Average Remaining :	$29,864
Dylan Strome	$3,338,333 (1)
-Salary Remaining :	$29,284
-Salary Average :	$3,338,333
-Salary Average Remaining :	$29,284
Joel Armia	$3,100,000 (2)
-Salary Remaining :	$27,193
-Salary Average :	$3,100,000
-Salary Average Remaining :	$27,193
Adin Hill	$2,581,625 (2)
-Salary Remaining :	$22,646
-Salary Average :	$2,581,625
-Salary Average Remaining :	$22,646
Nathan Beaulieu	$1,460,500 (2)
-Salary Remaining :	$12,811
-Salary Average :	$1,460,500
-Salary Average Remaining :	$12,811
Nick Suzuki	$1,325,833 (3)
-Salary Remaining :	$11,630
-Salary Average :	$1,325,833
-Salary Average Remaining :	$11,630
Michael Chaput	$1,069,110 (1)
-Salary Remaining :	$9,378
-Salary Average :	$1,069,110
-Salary Average Remaining :	$9,378
Tyler Motte	$1,050,000 (2)
-Salary Remaining :	$9,211
-Salary Average :	$1,050,000
-Salary Average Remaining :	$9,211
Tomas Nosek	$1,048,670 (2)
-Salary Remaining :	$9,199
-Salary Average :	$1,048,670
-Salary Average Remaining :	$9,199
Cristoval Nieves	$708,000 (2)
-Salary Remaining :	$6,211
-Salary Average :	$708,000
-Salary Average Remaining :	$6,211
Total Pro Players	21
Salary Commitment
Year 12 : $79,416,841
Year 13 : $51,153,138
Year 14 : $30,010,533
Year 15 : $7,233,500
Salary Average Commitment
Year 12 : $79,416,841
Year 13 : $51,153,138
Year 14 : $30,010,533
Year 15 : $7,233,500
Salary Cap with 1 Way Contract
Year 12 : $79,416,841
Year 13 : $51,153,138
Year 14 : $30,010,533
Year 15 : $7,233,500

Farm Players Salaries
Vince Dunn	$299,475 (4)
Salary Remaining :	$299,475
Salary Average :	$299,475
Salary Average Remaining :	$299,475
Adam Boqvist	$174,417 (3)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Alexander Nylander	$174,417 (4)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Matt Murray	$155,000 (1)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Mario Ferraro	$113,750 (3)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Kieffer Bellows	$110,667 (2)
Salary Remaining :	$110,667
Salary Average :	$110,667
Salary Average Remaining :	$110,667
Phillip Di Giuseppe	$97,125 (2)
Salary Remaining :	$97,125
Salary Average :	$97,125
Salary Average Remaining :	$97,125
Eric Comrie	$94,763 (2)
Salary Remaining :	$94,763
Salary Average :	$94,763
Salary Average Remaining :	$94,763
John Quenneville	$93,888 (4)
Salary Remaining :	$93,888
Salary Average :	$93,888
Salary Average Remaining :	$93,888
Thomas Novak	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jaret Anderson-Dolan	$91,333 (3)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Ben Thomas	$72,450 (3)
Salary Remaining :	$72,450
Salary Average :	$72,450
Salary Average Remaining :	$72,450
Philippe Desrosiers	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jake Leschyshyn	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Nolan Stevens	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jalen Chatfield	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Total Farm Players	16
Salary Commitment
Year 12 : $1,848,035
Year 13 : $1,554,785
Year 14 : $1,252,230
Year 15 : $567,780
Salary Average Commitment
Year 12 : $1,848,035
Year 13 : $1,554,785
Year 14 : $1,252,230
Year 15 : $567,780

Bombers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Yara Bombshelter
Level 1:	3191 - $140 - 2,301 - 72.12%
Level 2:	4255 - $105 - 3,773 - 88.67%
Level 3:	5318 - $85 - 3,793 - 71.32%
Level 4:	7446 - $58 - 4,458 - 59.88%
Luxury :	1064 - $265 - 963 - 90.50%
Total Capacity :	21274
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 - %	15,288 - 71.86%
Average Income per Game	$2,316,143
Year to Date Revenue	$64,852,006
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	$87,720,370
Farm Players Total Salaries	$3,256,128
Coaches Total Salaries	$8,200,000
Luxury Taxe Total	$6,976,746
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,024,131
Farm Year To Date Expenses	$2,838,273
Pro Salary Cap To Date	$78,101,477
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$769,477
Pro Estimated Expenses	$769,477
Farm Remaining Season Days	1
Farm Expenses Per Days	$28,563
Farm Estimated Expenses	$28,563
Estimated Season Expenses	$798,040
Estimated Season Salary Cap	$78,870,954
Estimate Under Maximum Salary Cap of $81,500,000	$2,629,046
Estimate Over Minimum Salary Cap of $60,200,000	$18,670,954
Current Bank Account	$223,428,434
Projected Bank Account	$222,630,394

Pro Players Salaries
Claude Giroux	$8,400,500 (1)
-Salary Remaining :	$73,689
-Salary Average :	$8,400,500
-Salary Average Remaining :	$73,689
Bo Horvat	$7,720,000 (2)
-Salary Remaining :	$67,719
-Salary Average :	$7,720,000
-Salary Average Remaining :	$67,719
Jakub Voracek	$6,500,003 (1)
-Salary Remaining :	$57,018
-Salary Average :	$6,500,003
-Salary Average Remaining :	$57,018
Filip Forsberg	$6,250,000 (2)
-Salary Remaining :	$54,825
-Salary Average :	$6,250,000
-Salary Average Remaining :	$54,825
Connor Hellebuyck	$5,445,000 (1)
-Salary Remaining :	$47,763
-Salary Average :	$5,445,000
-Salary Average Remaining :	$47,763
Ryan McDonagh	$5,137,000 (1)
-Salary Remaining :	$45,061
-Salary Average :	$5,137,000
-Salary Average Remaining :	$45,061
Joe Pavelski	$4,646,646 (2)
-Salary Remaining :	$40,760
-Salary Average :	$4,646,646
-Salary Average Remaining :	$40,760
Mathew Dumba	$4,290,000 (2)
-Salary Remaining :	$37,632
-Salary Average :	$4,290,000
-Salary Average Remaining :	$37,632
Tyler Bozak	$4,000,000 (1)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
David Savard	$3,910,000 (1)
-Salary Remaining :	$34,298
-Salary Average :	$3,910,000
-Salary Average Remaining :	$34,298
Mats Zuccarello	$3,900,000 (1)
-Salary Remaining :	$34,211
-Salary Average :	$3,900,000
-Salary Average Remaining :	$34,211
Elias Pettersson	$3,775,000 (2)
-Salary Remaining :	$33,114
-Salary Average :	$3,775,000
-Salary Average Remaining :	$33,114
Radko Gudas	$3,642,000 (1)
-Salary Remaining :	$31,947
-Salary Average :	$3,642,000
-Salary Average Remaining :	$31,947
Kevin Labanc	$3,500,000 (3)
-Salary Remaining :	$30,702
-Salary Average :	$3,500,000
-Salary Average Remaining :	$30,702
J.T. Compher	$3,267,000 (1)
-Salary Remaining :	$28,658
-Salary Average :	$3,267,000
-Salary Average Remaining :	$28,658
Jason Demers	$2,900,000 (1)
-Salary Remaining :	$25,439
-Salary Average :	$2,900,000
-Salary Average Remaining :	$25,439
Erik Gustafsson	$2,888,888 (1)
-Salary Remaining :	$25,341
-Salary Average :	$2,888,888
-Salary Average Remaining :	$25,341
Niklas Hjalmarsson	$2,550,000 (2)
-Salary Remaining :	$22,368
-Salary Average :	$2,550,000
-Salary Average Remaining :	$22,368
Josh Anderson	$1,550,000 (1)
-Salary Remaining :	$13,596
-Salary Average :	$1,550,000
-Salary Average Remaining :	$13,596
Chris Wagner	$1,300,000 (1)
-Salary Remaining :	$11,404
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,404
Thomas Chabot	$1,223,333 (1)
-Salary Remaining :	$10,731
-Salary Average :	$1,223,333
-Salary Average Remaining :	$10,731
Kaapo Kahkonen	$925,000 (1)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Total Pro Players	22
Salary Commitment
Year 12 : $87,720,370
Year 13 : $32,731,646
Year 14 : $3,500,000
Year 15 : $0
Salary Average Commitment
Year 12 : $87,720,370
Year 13 : $32,731,646
Year 14 : $3,500,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $87,720,370
Year 13 : $32,731,646
Year 14 : $3,500,000
Year 15 : $0

Farm Players Salaries
Ondrej Kase	$385,000 (2)
Salary Remaining :	$385,000
Salary Average :	$385,000
Salary Average Remaining :	$385,000
Mike Smith	$251,889 (1)
Salary Remaining :	$251,889
Salary Average :	$251,889
Salary Average Remaining :	$251,889
Cody Glass	$171,333 (3)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Tyson Jost	$167,333 (1)
Salary Remaining :	$167,333
Salary Average :	$167,333
Salary Average Remaining :	$167,333
Joshua Norris	$163,333 (3)
Salary Remaining :	$163,333
Salary Average :	$163,333
Salary Average Remaining :	$163,333
Emil Bemstrom	$163,333 (3)
Salary Remaining :	$163,333
Salary Average :	$163,333
Salary Average Remaining :	$163,333
Adam Erne	$155,556 (2)
Salary Remaining :	$155,556
Salary Average :	$155,556
Salary Average Remaining :	$155,556
Henrik Borgstrom	$149,167 (1)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Ross Colton	$144,444 (2)
Salary Remaining :	$144,444
Salary Average :	$144,444
Salary Average Remaining :	$144,444
Joel Farabee	$142,500 (3)
Salary Remaining :	$142,500
Salary Average :	$142,500
Salary Average Remaining :	$142,500
Timothy Liljegren	$129,417 (2)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Sammy Blais	$122,222 (2)
Salary Remaining :	$122,222
Salary Average :	$122,222
Salary Average Remaining :	$122,222
Kevin Lankinen	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Mitch Reinke	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Veini Vehvilainen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dillon Dube	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Libor Hajek	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Karson Kuhlman	$85,011 (2)
Salary Remaining :	$85,011
Salary Average :	$85,011
Salary Average Remaining :	$85,011
Alex Lyon	$82,965 (1)
Salary Remaining :	$82,965
Salary Average :	$82,965
Salary Average Remaining :	$82,965
Landon Bow	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Eric Robinson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Joey Daccord	$75,776 (1)
Salary Remaining :	$75,776
Salary Average :	$75,776
Salary Average Remaining :	$75,776
Niko Mikkola	$73,600 (2)
Salary Remaining :	$73,600
Salary Average :	$73,600
Salary Average Remaining :	$73,600
Zach Whitecloud	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Alexander True	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Total Farm Players	25
Salary Commitment
Year 12 : $3,256,128
Year 13 : $2,390,748
Year 14 : $860,499
Year 15 : $0
Salary Average Commitment
Year 12 : $3,256,128
Year 13 : $2,390,748
Year 14 : $860,499
Year 15 : $0

Bullies

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 1,867 - 93.34%
Level 2:	4000 - $98 - 3,747 - 93.66%
Level 3:	5000 - $82 - 3,869 - 77.39%
Level 4:	6000 - $46 - 5,927 - 98.79%
Luxury :	1000 - $245 - 953 - 95.31%
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 - %	16,363 - 90.91%
Average Income per Game	$2,205,150
Year to Date Revenue	$61,744,190
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	$81,608,502
Farm Players Total Salaries	$2,003,411
Coaches Total Salaries	$0
Luxury Taxe Total	$2,069,538
Special Salary Cap Value	$2,755,463
Pro Year To Date Expenses	$79,262,859
Farm Year To Date Expenses	$2,447,866
Pro Salary Cap To Date	$77,518,387
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$715,864
Pro Estimated Expenses	$715,864
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,574
Farm Estimated Expenses	$17,574
Estimated Season Expenses	$733,438
Estimated Season Salary Cap	$80,989,714
Estimate Under Maximum Salary Cap of $81,500,000	$510,286
Estimate Over Minimum Salary Cap of $60,200,000	$20,789,714
Current Bank Account	$274,678,474
Projected Bank Account	$273,945,036

Pro Players Salaries
Blake Wheeler	$8,100,000 (1)
-Salary Remaining :	$71,053
-Salary Average :	$8,100,000
-Salary Average Remaining :	$71,053
Sean Couturier	$7,200,000 (3)
-Salary Remaining :	$63,158
-Salary Average :	$7,200,000
-Salary Average Remaining :	$63,158
Mark Giordano	$6,400,000 (1)
-Salary Remaining :	$56,140
-Salary Average :	$6,400,000
-Salary Average Remaining :	$56,140
Mark Stone	$6,000,000 (2)
-Salary Remaining :	$52,632
-Salary Average :	$6,000,000
-Salary Average Remaining :	$52,632
Vladimir Tarasenko	$6,000,000 (1)
-Salary Remaining :	$52,632
-Salary Average :	$6,000,000
-Salary Average Remaining :	$52,632
Tomas Hertl	$5,550,000 (3)
-Salary Remaining :	$48,684
-Salary Average :	$5,550,000
-Salary Average Remaining :	$48,684
Dominik Kubalik	$5,100,001 (1)
-Salary Remaining :	$44,737
-Salary Average :	$5,100,001
-Salary Average Remaining :	$44,737
Marc-Andre Fleury	$5,100,001 (1)
-Salary Remaining :	$44,737
-Salary Average :	$5,100,001
-Salary Average Remaining :	$44,737
Adrian Kempe	$5,100,001 (1)
-Salary Remaining :	$44,737
-Salary Average :	$5,100,001
-Salary Average Remaining :	$44,737
Chris Tanev	$4,000,000 (1)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
Tyler Myers	$3,820,000 (1)
-Salary Remaining :	$33,509
-Salary Average :	$3,820,000
-Salary Average Remaining :	$33,509
Neal Pionk	$3,551,000 (2)
-Salary Remaining :	$31,149
-Salary Average :	$3,551,000
-Salary Average Remaining :	$31,149
Brandon Sutter	$3,250,000 (1)
-Salary Remaining :	$28,509
-Salary Average :	$3,250,000
-Salary Average Remaining :	$28,509
Ryan Dzingel	$3,000,000 (1)
-Salary Remaining :	$26,316
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,316
Marc Staal	$2,300,000 (1)
-Salary Remaining :	$20,175
-Salary Average :	$2,300,000
-Salary Average Remaining :	$20,175
Oskar Lindblom	$1,650,000 (1)
-Salary Remaining :	$14,474
-Salary Average :	$1,650,000
-Salary Average Remaining :	$14,474
Zemgus Girgensons	$1,400,000 (1)
-Salary Remaining :	$12,281
-Salary Average :	$1,400,000
-Salary Average Remaining :	$12,281
Michael McLeod	$1,363,333 (2)
-Salary Remaining :	$11,959
-Salary Average :	$1,363,333
-Salary Average Remaining :	$11,959
Pierre-Olivier Joseph	$1,075,833 (3)
-Salary Remaining :	$9,437
-Salary Average :	$1,075,833
-Salary Average Remaining :	$9,437
Alex Alexeyev	$863,333 (4)
-Salary Remaining :	$7,573
-Salary Average :	$863,333
-Salary Average Remaining :	$7,573
Connor Ingram	$785,000 (2)
-Salary Remaining :	$6,886
-Salary Average :	$785,000
-Salary Average Remaining :	$6,886
Total Pro Players	21
Salary Commitment
Year 12 : $81,608,502
Year 13 : $26,388,499
Year 14 : $14,689,166
Year 15 : $863,333
Salary Average Commitment
Year 12 : $81,608,502
Year 13 : $26,388,499
Year 14 : $14,689,166
Year 15 : $863,333
Salary Cap with 1 Way Contract
Year 12 : $81,608,502
Year 13 : $26,388,499
Year 14 : $14,689,166
Year 15 : $863,333

Farm Players Salaries
Tyson Barrie	$400,000 (1)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Andreas Athanasiou	$385,000 (1)
Salary Remaining :	$385,000
Salary Average :	$385,000
Salary Average Remaining :	$385,000
Nick Schmaltz	$336,328 (1)
Salary Remaining :	$336,328
Salary Average :	$336,328
Salary Average Remaining :	$336,328
Pekka Rinne	$325,000 (2)
Salary Remaining :	$325,000
Salary Average :	$325,000
Salary Average Remaining :	$325,000
Alexandar Georgiev	$260,000 (3)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Scott Wedgewood	$106,000 (1)
Salary Remaining :	$106,000
Salary Average :	$106,000
Salary Average Remaining :	$106,000
Nick Seeler	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ukko-Pekka Luukkonen	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Total Farm Players	8
Salary Commitment
Year 12 : $2,003,411
Year 13 : $676,083
Year 14 : $351,083
Year 15 : $0
Salary Average Commitment
Year 12 : $2,003,411
Year 13 : $676,083
Year 14 : $351,083
Year 15 : $0

Condors

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,781 - 94.53%
Level 3:	5000 - $75 - 4,770 - 95.41%
Level 4:	6000 - $45 - 5,927 - 98.78%
Luxury :	1000 - $250 - 945 - 94.50%
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 - %	17,423 - 96.80%
Average Income per Game	$2,292,899
Year to Date Revenue	$64,201,165
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	$71,435,044
Farm Players Total Salaries	$3,056,668
Coaches Total Salaries	$0
Luxury Taxe Total	$205,520
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,395,722
Farm Year To Date Expenses	$2,280,653
Pro Salary Cap To Date	$74,946,234
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$626,623
Pro Estimated Expenses	$626,623
Farm Remaining Season Days	1
Farm Expenses Per Days	$26,813
Farm Estimated Expenses	$26,813
Estimated Season Expenses	$653,436
Estimated Season Salary Cap	$75,572,857
Estimate Under Maximum Salary Cap of $81,500,000	$5,927,143
Estimate Over Minimum Salary Cap of $60,200,000	$15,372,857
Current Bank Account	$158,140,892
Projected Bank Account	$157,487,456

Pro Players Salaries
Ryan Suter	$7,500,000 (1)
-Salary Remaining :	$65,789
-Salary Average :	$7,500,000
-Salary Average Remaining :	$65,789
Seth Jones	$7,320,500 (1)
-Salary Remaining :	$64,215
-Salary Average :	$7,320,500
-Salary Average Remaining :	$64,215
Matthew Tkachuk	$7,000,000 (4)
-Salary Remaining :	$61,404
-Salary Average :	$7,000,000
-Salary Average Remaining :	$61,404
T.J. Oshie	$6,800,000 (2)
-Salary Remaining :	$59,649
-Salary Average :	$6,800,000
-Salary Average Remaining :	$59,649
Evgenii Dadonov	$5,800,000 (2)
-Salary Remaining :	$50,877
-Salary Average :	$5,800,000
-Salary Average Remaining :	$50,877
Gustav Nyquist	$4,900,000 (2)
-Salary Remaining :	$42,982
-Salary Average :	$4,900,000
-Salary Average Remaining :	$42,982
Jake Allen	$4,400,000 (2)
-Salary Remaining :	$38,596
-Salary Average :	$4,400,000
-Salary Average Remaining :	$38,596
Paul Stastny	$4,197,000 (2)
-Salary Remaining :	$36,816
-Salary Average :	$4,197,000
-Salary Average Remaining :	$36,816
Vincent Trocheck	$3,825,000 (2)
-Salary Remaining :	$33,553
-Salary Average :	$3,825,000
-Salary Average Remaining :	$33,553
Alec Martinez	$2,950,000 (2)
-Salary Remaining :	$25,877
-Salary Average :	$2,950,000
-Salary Average Remaining :	$25,877
Jordie Benn	$2,900,000 (1)
-Salary Remaining :	$25,439
-Salary Average :	$2,900,000
-Salary Average Remaining :	$25,439
Jamie Oleksiak	$2,200,000 (2)
-Salary Remaining :	$19,298
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,298
Andre Burakovsky	$2,000,000 (3)
-Salary Remaining :	$17,544
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,544
Alex Steen	$1,560,044 (2)
-Salary Remaining :	$13,685
-Salary Average :	$1,560,044
-Salary Average Remaining :	$13,685
Jack Roslovic	$1,500,000 (2)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Mark Jankowski	$1,500,000 (3)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Carter Hutton	$1,500,000 (2)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Jujhar Khaira	$1,480,000 (1)
-Salary Remaining :	$12,982
-Salary Average :	$1,480,000
-Salary Average Remaining :	$12,982
Robert Thomas	$1,177,500 (2)
-Salary Remaining :	$10,329
-Salary Average :	$1,177,500
-Salary Average Remaining :	$10,329
Roope Hintz	$925,000 (1)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Total Pro Players	20
Salary Commitment
Year 12 : $71,435,044
Year 13 : $51,309,544
Year 14 : $10,500,000
Year 15 : $7,000,000
Salary Average Commitment
Year 12 : $71,435,044
Year 13 : $51,309,544
Year 14 : $10,500,000
Year 15 : $7,000,000
Salary Cap with 1 Way Contract
Year 12 : $71,435,044
Year 13 : $51,309,544
Year 14 : $10,500,000
Year 15 : $7,000,000

Farm Players Salaries
Jack Hughes	$377,500 (3)
Salary Remaining :	$377,500
Salary Average :	$377,500
Salary Average Remaining :	$377,500
Barrett Hayton	$264,417 (3)
Salary Remaining :	$264,417
Salary Average :	$264,417
Salary Average Remaining :	$264,417
Michael Rasmussen	$171,083 (2)
Salary Remaining :	$171,083
Salary Average :	$171,083
Salary Average Remaining :	$171,083
Brett Ritchie	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Andrew Peeke	$149,167 (2)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Noah Dobson	$143,167 (3)
Salary Remaining :	$143,167
Salary Average :	$143,167
Salary Average Remaining :	$143,167
Martin Kaut	$131,917 (3)
Salary Remaining :	$131,917
Salary Average :	$131,917
Salary Average Remaining :	$131,917
Urho Vaakanainen	$130,250 (3)
Salary Remaining :	$130,250
Salary Average :	$130,250
Salary Average Remaining :	$130,250
Jakub Zboril	$128,833 (1)
Salary Remaining :	$128,833
Salary Average :	$128,833
Salary Average Remaining :	$128,833
Filip Chytil	$124,417 (2)
Salary Remaining :	$124,417
Salary Average :	$124,417
Salary Average Remaining :	$124,417
Ville Heinola	$110,667 (4)
Salary Remaining :	$110,667
Salary Average :	$110,667
Salary Average Remaining :	$110,667
German Rubtsov	$110,667 (2)
Salary Remaining :	$110,667
Salary Average :	$110,667
Salary Average Remaining :	$110,667
Riley Tufte	$99,583 (3)
Salary Remaining :	$99,583
Salary Average :	$99,583
Salary Average Remaining :	$99,583
John Hayden	$99,000 (1)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Graham Knott	$93,583 (1)
Salary Remaining :	$93,583
Salary Average :	$93,583
Salary Average Remaining :	$93,583
Ryan McLeod	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Stuart Skinner	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jakub Skarek	$91,333 (4)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Jordan Kyrou	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Alexey Toropchenko	$87,917 (3)
Salary Remaining :	$87,917
Salary Average :	$87,917
Salary Average Remaining :	$87,917
Riley Sutter	$87,167 (4)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Kody Clark	$86,333 (4)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Mikhail Berdin	$76,667 (2)
Salary Remaining :	$76,667
Salary Average :	$76,667
Salary Average Remaining :	$76,667
Dylan Gambrell	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	24
Salary Commitment
Year 12 : $3,056,668
Year 13 : $2,585,252
Year 14 : $1,702,751
Year 15 : $375,500
Salary Average Commitment
Year 12 : $3,056,668
Year 13 : $2,585,252
Year 14 : $1,702,751
Year 15 : $375,500

Gunners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $200 - 1,440 - 72.00%
Level 2:	4000 - $125 - 2,692 - 67.30%
Level 3:	5000 - $90 - 3,524 - 70.48%
Level 4:	6000 - $50 - 5,911 - 98.52%
Luxury :	1000 - $270 - 780 - 77.98%
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 - %	14,347 - 79.71%
Average Income per Game	$2,157,232
Year to Date Revenue	$60,402,507
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	$86,145,089
Farm Players Total Salaries	$2,496,821
Coaches Total Salaries	$0
Luxury Taxe Total	$3,922,862
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,945,396
Farm Year To Date Expenses	$2,758,858
Pro Salary Cap To Date	$80,580,266
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$755,659
Pro Estimated Expenses	$755,659
Farm Remaining Season Days	1
Farm Expenses Per Days	$21,902
Farm Estimated Expenses	$21,902
Estimated Season Expenses	$777,561
Estimated Season Salary Cap	$81,335,925
Estimate Under Maximum Salary Cap of $81,500,000	$164,075
Estimate Over Minimum Salary Cap of $60,200,000	$21,135,925
Current Bank Account	$176,516,849
Projected Bank Account	$175,739,288

Pro Players Salaries
Leon Draisaitl	$12,000,000 (2)
-Salary Remaining :	$105,263
-Salary Average :	$12,000,000
-Salary Average Remaining :	$105,263
Mikko Rantanen	$10,568,590 (4)
-Salary Remaining :	$92,707
-Salary Average :	$10,568,589
-Salary Average Remaining :	$92,707
Aleksander Barkov	$9,000,000 (3)
-Salary Remaining :	$78,947
-Salary Average :	$9,000,000
-Salary Average Remaining :	$78,947
Jack Eichel	$8,430,000 (1)
-Salary Remaining :	$73,947
-Salary Average :	$8,430,000
-Salary Average Remaining :	$73,947
Bryan Rust	$6,150,000 (1)
-Salary Remaining :	$53,947
-Salary Average :	$6,150,000
-Salary Average Remaining :	$53,947
Andrei Vasilevskiy	$6,100,000 (1)
-Salary Remaining :	$53,509
-Salary Average :	$6,100,000
-Salary Average Remaining :	$53,509
Shea Weber	$6,000,000 (1)
-Salary Remaining :	$52,632
-Salary Average :	$6,000,000
-Salary Average Remaining :	$52,632
Lars Eller	$4,700,000 (1)
-Salary Remaining :	$41,228
-Salary Average :	$4,700,000
-Salary Average Remaining :	$41,228
Alex Goligoski	$4,000,000 (1)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
P.K. Subban	$3,750,000 (1)
-Salary Remaining :	$32,895
-Salary Average :	$3,750,000
-Salary Average Remaining :	$32,895
Kasperi Kapanen	$2,575,000 (3)
-Salary Remaining :	$22,588
-Salary Average :	$2,575,000
-Salary Average Remaining :	$22,588
Adam Pelech	$2,500,000 (2)
-Salary Remaining :	$21,930
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,930
Casey Cizikas	$2,325,000 (1)
-Salary Remaining :	$20,395
-Salary Average :	$2,325,000
-Salary Average Remaining :	$20,395
Devon Toews	$2,080,000 (3)
-Salary Remaining :	$18,246
-Salary Average :	$2,080,000
-Salary Average Remaining :	$18,246
Luke Kunin	$1,425,000 (1)
-Salary Remaining :	$12,500
-Salary Average :	$1,425,000
-Salary Average Remaining :	$12,500
Matt Grzelcyk	$1,250,000 (2)
-Salary Remaining :	$10,965
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,965
Dmytro Timashov	$950,000 (1)
-Salary Remaining :	$8,333
-Salary Average :	$950,000
-Salary Average Remaining :	$8,333
Alexander Volkov	$925,000 (1)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Jimmy Howard	$717,500 (1)
-Salary Remaining :	$6,294
-Salary Average :	$717,500
-Salary Average Remaining :	$6,294
Andreas Johnsson	$699,000 (1)
-Salary Remaining :	$6,132
-Salary Average :	$699,000
-Salary Average Remaining :	$6,132
Total Pro Players	20
Salary Commitment
Year 12 : $86,145,089
Year 13 : $39,973,589
Year 14 : $24,223,589
Year 15 : $10,568,589
Salary Average Commitment
Year 12 : $86,145,089
Year 13 : $39,973,589
Year 14 : $24,223,589
Year 15 : $10,568,589
Salary Cap with 1 Way Contract
Year 12 : $86,145,089
Year 13 : $39,973,589
Year 14 : $24,223,589
Year 15 : $10,568,589

Farm Players Salaries
Vladislav Gavrikov	$422,744 (1)
Salary Remaining :	$422,744
Salary Average :	$422,744
Salary Average Remaining :	$422,744
Denis Gurianov	$422,744 (1)
Salary Remaining :	$422,744
Salary Average :	$422,744
Salary Average Remaining :	$422,744
Conor Garland	$295,000 (3)
Salary Remaining :	$295,000
Salary Average :	$295,000
Salary Average Remaining :	$295,000
Adam Larsson	$285,000 (1)
Salary Remaining :	$285,000
Salary Average :	$285,000
Salary Average Remaining :	$285,000
Caleb Jones	$182,500 (3)
Salary Remaining :	$182,500
Salary Average :	$182,500
Salary Average Remaining :	$182,500
Ilya Samsonov	$147,500 (2)
Salary Remaining :	$147,500
Salary Average :	$147,500
Salary Average Remaining :	$147,500
Dean Kukan	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jimmy Schuldt	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Vili Saarijarvi	$93,000 (1)
Salary Remaining :	$93,000
Salary Average :	$93,000
Salary Average Remaining :	$93,000
Martin Fehervary	$88,000 (4)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Dmitri Samorukov	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Justin Kloos	$71,500 (1)
Salary Remaining :	$71,500
Salary Average :	$71,500
Salary Average Remaining :	$71,500
Dylan Coghlan	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Otto Somppi	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Axel Jonsson-Fjallby	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	15
Salary Commitment
Year 12 : $2,496,821
Year 13 : $939,333
Year 14 : $651,833
Year 15 : $88,000
Salary Average Commitment
Year 12 : $2,496,821
Year 13 : $939,333
Year 14 : $651,833
Year 15 : $88,000

Hellpeak Demons

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $149 - 2,273 - 56.81%
Level 3:	5000 - $148 - 2,112 - 42.24%
Level 4:	6000 - $90 - 2,884 - 48.06%
Luxury :	1000 - $400 - 532 - 53.16%
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 - %	9,800 - 54.44%
Average Income per Game	$2,120,754
Year to Date Revenue	$59,381,105
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	$77,353,305
Farm Players Total Salaries	$2,217,947
Coaches Total Salaries	$6,400,000
Luxury Taxe Total	$1,727,330
Special Salary Cap Value	$1,673,246
Pro Year To Date Expenses	$78,962,448
Farm Year To Date Expenses	$2,276,059
Pro Salary Cap To Date	$78,384,383
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$678,538
Pro Estimated Expenses	$678,538
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,456
Farm Estimated Expenses	$19,456
Estimated Season Expenses	$697,994
Estimated Season Salary Cap	$80,736,167
Estimate Under Maximum Salary Cap of $81,500,000	$763,833
Estimate Over Minimum Salary Cap of $60,200,000	$20,536,167
Current Bank Account	$60,693,330
Projected Bank Account	$59,995,336

Pro Players Salaries
Ryan Getzlaf	$6,800,000 (1)
-Salary Remaining :	$59,649
-Salary Average :	$6,800,000
-Salary Average Remaining :	$59,649
Anders Lee	$6,450,000 (3)
-Salary Remaining :	$56,579
-Salary Average :	$6,450,000
-Salary Average Remaining :	$56,579
Mikko Koivu	$6,000,000 (1)
-Salary Remaining :	$52,632
-Salary Average :	$6,000,000
-Salary Average Remaining :	$52,632
Kevin Hayes	$5,750,000 (1)
-Salary Remaining :	$50,439
-Salary Average :	$5,750,000
-Salary Average Remaining :	$50,439
Eric Staal	$5,532,750 (2)
-Salary Remaining :	$48,533
-Salary Average :	$5,532,750
-Salary Average Remaining :	$48,533
Darcy Kuemper	$5,000,000 (1)
-Salary Remaining :	$43,860
-Salary Average :	$5,000,000
-Salary Average Remaining :	$43,860
Josh Bailey	$4,900,000 (1)
-Salary Remaining :	$42,982
-Salary Average :	$4,900,000
-Salary Average Remaining :	$42,982
Joe Thornton	$4,600,000 (1)
-Salary Remaining :	$40,351
-Salary Average :	$4,600,000
-Salary Average Remaining :	$40,351
Ilya Kovalchuk (Out of Payroll)	$4,250,000 (2)
-Salary Remaining :	$37,281
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,281
Justin Williams	$4,200,000 (1)
-Salary Remaining :	$36,842
-Salary Average :	$4,200,000
-Salary Average Remaining :	$36,842
Bobby Ryan	$4,000,000 (1)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
Ron Hainsey	$2,980,000 (2)
-Salary Remaining :	$26,140
-Salary Average :	$2,980,000
-Salary Average Remaining :	$26,140
Marco Scandella	$2,880,000 (1)
-Salary Remaining :	$25,263
-Salary Average :	$2,880,000
-Salary Average Remaining :	$25,263
Zack Kassian	$2,700,000 (3)
-Salary Remaining :	$23,684
-Salary Average :	$2,700,000
-Salary Average Remaining :	$23,684
Nick Ritchie	$2,600,000 (1)
-Salary Remaining :	$22,807
-Salary Average :	$2,600,000
-Salary Average Remaining :	$22,807
Mikko Koskinen	$2,555,555 (1)
-Salary Remaining :	$22,417
-Salary Average :	$2,555,555
-Salary Average Remaining :	$22,417
Jason Spezza	$2,200,000 (2)
-Salary Remaining :	$19,298
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,298
Jonathan Ericsson	$2,105,000 (1)
-Salary Remaining :	$18,465
-Salary Average :	$2,105,000
-Salary Average Remaining :	$18,465
Roman Polak	$2,000,000 (2)
-Salary Remaining :	$17,544
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,544
Braydon Coburn	$1,700,000 (2)
-Salary Remaining :	$14,912
-Salary Average :	$1,700,000
-Salary Average Remaining :	$14,912
Tanner Kero	$1,000,000 (1)
-Salary Remaining :	$8,772
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,772
Ben Gleason	$700,000 (1)
-Salary Remaining :	$6,140
-Salary Average :	$700,000
-Salary Average Remaining :	$6,140
Mike Cornell	$700,000 (1)
-Salary Remaining :	$6,140
-Salary Average :	$700,000
-Salary Average Remaining :	$6,140
Total Pro Players	23
Salary Commitment
Year 12 : $81,603,305
Year 13 : $27,812,750
Year 14 : $9,150,000
Year 15 : $0
Salary Average Commitment
Year 12 : $81,603,305
Year 13 : $27,812,750
Year 14 : $9,150,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $81,603,305
Year 13 : $27,812,750
Year 14 : $9,150,000
Year 15 : $0

Farm Players Salaries
Derek Ryan	$310,000 (1)
Salary Remaining :	$310,000
Salary Average :	$310,000
Salary Average Remaining :	$310,000
Antoine Roussel	$240,000 (1)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Troy Grosenick	$192,688 (1)
Salary Remaining :	$192,688
Salary Average :	$192,688
Salary Average Remaining :	$192,688
Lias Andersson	$174,417 (2)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Michael Amadio	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Christian Fischer	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Anders Bjork	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Antti Suomela	$110,009 (2)
Salary Remaining :	$110,009
Salary Average :	$110,009
Salary Average Remaining :	$110,009
Rasmus Kupari	$105,083 (4)
Salary Remaining :	$105,083
Salary Average :	$105,083
Salary Average Remaining :	$105,083
Joseph Blandisi	$93,000 (2)
Salary Remaining :	$93,000
Salary Average :	$93,000
Salary Average Remaining :	$93,000
Matt Villalta	$92,750 (3)
Salary Remaining :	$92,750
Salary Average :	$92,750
Salary Average Remaining :	$92,750
Morgan Frost	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Anthony Louis	$80,500 (3)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
Paul Cotter	$79,667 (4)
Salary Remaining :	$79,667
Salary Average :	$79,667
Salary Average Remaining :	$79,667
Austin Wagner	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Ryan Fitzgerald	$71,000 (1)
Salary Remaining :	$71,000
Salary Average :	$71,000
Salary Average Remaining :	$71,000
Kevin Roy	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Ben Youds	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	18
Salary Commitment
Year 12 : $2,217,947
Year 13 : $821,759
Year 14 : $444,333
Year 15 : $184,750
Salary Average Commitment
Year 12 : $2,217,947
Year 13 : $821,759
Year 14 : $444,333
Year 15 : $184,750

Honey Badgers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $164 - 1,685 - 84.26%
Level 2:	4000 - $101 - 3,677 - 91.92%
Level 3:	5000 - $80 - 4,523 - 90.46%
Level 4:	6000 - $53 - 5,103 - 85.06%
Luxury :	1000 - $267 - 899 - 89.87%
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 - %	15,887 - 88.26%
Average Income per Game	$2,278,870
Year to Date Revenue	$63,808,353
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	$91,944,831
Farm Players Total Salaries	$1,499,186
Coaches Total Salaries	$0
Luxury Taxe Total	$2,758,362
Special Salary Cap Value	$1,167,018
Pro Year To Date Expenses	$80,169,140
Farm Year To Date Expenses	$2,630,455
Pro Salary Cap To Date	$79,351,676
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$806,534
Pro Estimated Expenses	$806,534
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,151
Farm Estimated Expenses	$13,151
Estimated Season Expenses	$819,685
Estimated Season Salary Cap	$81,325,228
Estimate Under Maximum Salary Cap of $81,500,000	$174,772
Estimate Over Minimum Salary Cap of $60,200,000	$21,125,228
Current Bank Account	$258,900,555
Projected Bank Account	$258,080,870

Pro Players Salaries
Alex Ovechkin	$10,800,000 (1)
-Salary Remaining :	$94,737
-Salary Average :	$10,800,000
-Salary Average Remaining :	$94,737
Kyle Connor	$10,568,590 (4)
-Salary Remaining :	$92,707
-Salary Average :	$10,568,589
-Salary Average Remaining :	$92,707
Anze Kopitar	$7,303,205 (1)
-Salary Remaining :	$64,063
-Salary Average :	$7,303,205
-Salary Average Remaining :	$64,063
Mika Zibanejad	$6,900,000 (2)
-Salary Remaining :	$60,526
-Salary Average :	$6,900,000
-Salary Average Remaining :	$60,526
Ben Bishop	$6,500,000 (1)
-Salary Remaining :	$57,018
-Salary Average :	$6,500,000
-Salary Average Remaining :	$57,018
Pavel Buchnevich	$6,341,152 (2)
-Salary Remaining :	$55,624
-Salary Average :	$6,341,152
-Salary Average Remaining :	$55,624
Elias Lindholm	$5,445,000 (1)
-Salary Remaining :	$47,763
-Salary Average :	$5,445,000
-Salary Average Remaining :	$47,763
Jared Spurgeon	$5,221,968 (1)
-Salary Remaining :	$45,807
-Salary Average :	$5,221,968
-Salary Average Remaining :	$45,807
Alexander Edler	$5,132,586 (1)
-Salary Remaining :	$45,023
-Salary Average :	$5,132,586
-Salary Average Remaining :	$45,023
Charlie McAvoy	$4,750,000 (4)
-Salary Remaining :	$41,667
-Salary Average :	$4,750,000
-Salary Average Remaining :	$41,667
Dougie Hamilton	$4,250,000 (2)
-Salary Remaining :	$37,281
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,281
Phillip Danault	$3,410,000 (1)
-Salary Remaining :	$29,912
-Salary Average :	$3,410,000
-Salary Average Remaining :	$29,912
Pierre-Luc Dubois	$3,394,166 (1)
-Salary Remaining :	$29,773
-Salary Average :	$3,394,166
-Salary Average Remaining :	$29,773
Miro Heiskanen	$3,394,166 (2)
-Salary Remaining :	$29,773
-Salary Average :	$3,394,166
-Salary Average Remaining :	$29,773
Alex Iafallo	$2,100,000 (1)
-Salary Remaining :	$18,421
-Salary Average :	$2,100,000
-Salary Average Remaining :	$18,421
Clayton Keller	$1,673,333 (1)
-Salary Remaining :	$14,678
-Salary Average :	$1,673,333
-Salary Average Remaining :	$14,678
Casey Mittelstadt	$1,491,666 (1)
-Salary Remaining :	$13,085
-Salary Average :	$1,491,666
-Salary Average Remaining :	$13,085
Jake Walman	$925,000 (1)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Jason Dickinson	$845,000 (2)
-Salary Remaining :	$7,412
-Salary Average :	$845,000
-Salary Average Remaining :	$7,412
Colin Blackwell	$799,000 (2)
-Salary Remaining :	$7,009
-Salary Average :	$799,000
-Salary Average Remaining :	$7,009
Brandon Hagel (Out of Payroll)	$700,000 (2)
-Salary Remaining :	$6,140
-Salary Average :	$700,000
-Salary Average Remaining :	$6,140
Jonas Johansson	$700,000 (1)
-Salary Remaining :	$6,140
-Salary Average :	$700,000
-Salary Average Remaining :	$6,140
Total Pro Players	22
Salary Commitment
Year 12 : $92,644,831
Year 13 : $38,547,907
Year 14 : $15,318,589
Year 15 : $15,318,589
Salary Average Commitment
Year 12 : $92,644,831
Year 13 : $38,547,907
Year 14 : $15,318,589
Year 15 : $15,318,589
Salary Cap with 1 Way Contract
Year 12 : $92,644,831
Year 13 : $38,547,907
Year 14 : $15,318,589
Year 15 : $15,318,589

Farm Players Salaries
Nick Bjugstad	$281,819 (1)
Salary Remaining :	$281,819
Salary Average :	$281,819
Salary Average Remaining :	$281,819
Drake Batherson	$180,700 (4)
Salary Remaining :	$180,700
Salary Average :	$180,700
Salary Average Remaining :	$180,700
Sam Bennett	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Nicolas Beaudin	$110,500 (4)
Salary Remaining :	$110,500
Salary Average :	$110,500
Salary Average Remaining :	$110,500
Shane Bowers	$107,500 (3)
Salary Remaining :	$107,500
Salary Average :	$107,500
Salary Average Remaining :	$107,500
Nathan Bastian	$90,500 (2)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Simon Holmstrom	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Taylor Raddysh	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Calvin Petersen	$88,000 (4)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Jeremy Roy	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Morgan Geekie	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Alex Barre-Boulet	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mac Hollowell	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	13
Salary Commitment
Year 12 : $1,499,186
Year 13 : $1,131,034
Year 14 : $651,117
Year 15 : $468,617
Salary Average Commitment
Year 12 : $1,499,186
Year 13 : $1,131,034
Year 14 : $651,117
Year 15 : $468,617

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 2,382 - 88.18%
Level 2:	3601 - $105 - 3,577 - 99.35%
Level 3:	4502 - $80 - 4,419 - 98.17%
Level 4:	6302 - $50 - 6,022 - 95.55%
Luxury :	900 - $255 - 896 - 99.54%
Total Capacity :	18006
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 - %	17,296 - 96.06%
Average Income per Game	$2,301,283
Year to Date Revenue	$64,435,937
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,470,938
Farm Players Total Salaries	$2,185,584
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$2,003,386
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,757,168
Farm Year To Date Expenses	$2,339,445
Pro Salary Cap To Date	$78,077,343
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$653,254
Pro Estimated Expenses	$653,254
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,172
Farm Estimated Expenses	$19,172
Estimated Season Expenses	$672,426
Estimated Season Salary Cap	$78,730,597
Estimate Under Maximum Salary Cap of $81,500,000	$2,769,403
Estimate Over Minimum Salary Cap of $60,200,000	$18,530,597
Current Bank Account	$181,021,957
Projected Bank Account	$180,349,531

Pro Players Salaries
Chris Kreider (Out of Payroll)	$7,750,000 (2)
-Salary Remaining :	$67,982
-Salary Average :	$7,750,000
-Salary Average Remaining :	$67,982
Jamie Benn	$7,610,772 (1)
-Salary Remaining :	$66,761
-Salary Average :	$7,610,772
-Salary Average Remaining :	$66,761
Sean Monahan	$7,140,000 (1)
-Salary Remaining :	$62,632
-Salary Average :	$7,140,000
-Salary Average Remaining :	$62,632
Ivan Provorov	$7,100,000 (2)
-Salary Remaining :	$62,281
-Salary Average :	$7,100,000
-Salary Average Remaining :	$62,281
Patrik Laine	$7,000,000 (3)
-Salary Remaining :	$61,404
-Salary Average :	$7,000,000
-Salary Average Remaining :	$61,404
Mitch Marner	$6,500,000 (3)
-Salary Remaining :	$57,018
-Salary Average :	$6,500,000
-Salary Average Remaining :	$57,018
Darnell Nurse	$6,050,000 (1)
-Salary Remaining :	$53,070
-Salary Average :	$6,050,000
-Salary Average Remaining :	$53,070
Jacob Trouba	$5,395,000 (1)
-Salary Remaining :	$47,325
-Salary Average :	$5,395,000
-Salary Average Remaining :	$47,325
John Gibson	$5,300,000 (1)
-Salary Remaining :	$46,491
-Salary Average :	$5,300,000
-Salary Average Remaining :	$46,491
Brady Skjei	$3,751,000 (1)
-Salary Remaining :	$32,904
-Salary Average :	$3,751,000
-Salary Average Remaining :	$32,904
Calle Jarnkrok	$2,500,000 (1)
-Salary Remaining :	$21,930
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,930
Travis Dermott	$2,200,000 (3)
-Salary Remaining :	$19,298
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,298
Connor Brown	$1,900,000 (2)
-Salary Remaining :	$16,667
-Salary Average :	$1,900,000
-Salary Average Remaining :	$16,667
Sean Walker	$1,500,000 (1)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Ivan Barbashev	$1,500,000 (2)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Josh Leivo	$1,450,000 (2)
-Salary Remaining :	$12,719
-Salary Average :	$1,450,000
-Salary Average Remaining :	$12,719
Austin Czarnik	$1,367,500 (2)
-Salary Remaining :	$11,996
-Salary Average :	$1,367,500
-Salary Average Remaining :	$11,996
Erik Brannstrom	$1,313,333 (3)
-Salary Remaining :	$11,520
-Salary Average :	$1,313,333
-Salary Average Remaining :	$11,520
Brock McGinn	$1,250,000 (1)
-Salary Remaining :	$10,965
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,965
Nic Petan	$1,100,000 (1)
-Salary Remaining :	$9,649
-Salary Average :	$1,100,000
-Salary Average Remaining :	$9,649
Lucas Elvenes	$903,333 (3)
-Salary Remaining :	$7,924
-Salary Average :	$903,333
-Salary Average Remaining :	$7,924
Erik Cernak	$890,000 (1)
-Salary Remaining :	$7,807
-Salary Average :	$890,000
-Salary Average Remaining :	$7,807
Zane McIntyre	$750,000 (1)
-Salary Remaining :	$6,579
-Salary Average :	$750,000
-Salary Average Remaining :	$6,579
Total Pro Players	23
Salary Commitment
Year 12 : $82,220,938
Year 13 : $38,984,166
Year 14 : $17,916,666
Year 15 : $0
Salary Average Commitment
Year 12 : $82,220,938
Year 13 : $38,984,166
Year 14 : $17,916,666
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $82,220,938
Year 13 : $38,984,166
Year 14 : $17,916,666
Year 15 : $0

Farm Players Salaries
Mike Matheson	$375,100 (1)
Salary Remaining :	$375,100
Salary Average :	$375,100
Salary Average Remaining :	$375,100
Jesperi Kotkaniemi	$342,500 (2)
Salary Remaining :	$342,500
Salary Average :	$342,500
Salary Average Remaining :	$342,500
Stephen Johns	$235,000 (2)
Salary Remaining :	$235,000
Salary Average :	$235,000
Salary Average Remaining :	$235,000
Mathieu Joseph	$221,600 (3)
Salary Remaining :	$221,600
Salary Average :	$221,600
Salary Average Remaining :	$221,600
Moritz Seider	$174,417 (4)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Filip Zadina	$174,417 (3)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Trent Frederic	$113,750 (2)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Tobias Bjornfot	$105,250 (4)
Salary Remaining :	$105,250
Salary Average :	$105,250
Salary Average Remaining :	$105,250
Miikka Salomaki	$96,800 (1)
Salary Remaining :	$96,800
Salary Average :	$96,800
Salary Average Remaining :	$96,800
Matthew Highmore	$96,250 (2)
Salary Remaining :	$96,250
Salary Average :	$96,250
Salary Average Remaining :	$96,250
David Gustafsson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Adam Mascherin	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Mikael Hakkarainen	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	13
Salary Commitment
Year 12 : $2,185,584
Year 13 : $1,643,684
Year 14 : $768,184
Year 15 : $279,667
Salary Average Commitment
Year 12 : $2,185,584
Year 13 : $1,643,684
Year 14 : $768,184
Year 15 : $279,667

Kenobi

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2718 - $155 - 1,862 - 68.52%
Level 2:	3624 - $95 - 3,620 - 99.90%
Level 3:	4530 - $65 - 4,522 - 99.83%
Level 4:	6341 - $45 - 6,092 - 96.07%
Luxury :	906 - $300 - 705 - 77.76%
Total Capacity :	18119
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 - %	16,801 - 92.73%
Average Income per Game	$2,103,895
Year to Date Revenue	$58,909,072
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	$92,866,820
Farm Players Total Salaries	$2,537,387
Coaches Total Salaries	$500,000
Luxury Taxe Total	$7,516,574
Special Salary Cap Value	$1,034,333
Pro Year To Date Expenses	$81,217,365
Farm Year To Date Expenses	$2,605,053
Pro Salary Cap To Date	$79,649,233
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$814,621
Pro Estimated Expenses	$814,621
Farm Remaining Season Days	1
Farm Expenses Per Days	$22,258
Farm Estimated Expenses	$22,258
Estimated Season Expenses	$836,879
Estimated Season Salary Cap	$81,498,187
Estimate Under Maximum Salary Cap of $81,500,000	$1,813
Estimate Over Minimum Salary Cap of $60,200,000	$21,298,187
Current Bank Account	$161,153,112
Projected Bank Account	$160,316,233

Pro Players Salaries
Jake Guentzel	$9,696,666 (3)
-Salary Remaining :	$85,058
-Salary Average :	$9,696,666
-Salary Average Remaining :	$85,058
Nikita Kucherov	$8,899,666 (1)
-Salary Remaining :	$78,067
-Salary Average :	$8,899,666
-Salary Average Remaining :	$78,067
Steven Stamkos	$8,898,666 (3)
-Salary Remaining :	$78,058
-Salary Average :	$8,898,666
-Salary Average Remaining :	$78,058
Erik Karlsson	$7,372,666 (2)
-Salary Remaining :	$64,673
-Salary Average :	$7,372,666
-Salary Average Remaining :	$64,673
Ryan O'Reilly	$6,999,666 (2)
-Salary Remaining :	$61,401
-Salary Average :	$6,999,666
-Salary Average Remaining :	$61,401
Frederik Andersen	$5,999,666 (1)
-Salary Remaining :	$52,629
-Salary Average :	$5,999,666
-Salary Average Remaining :	$52,629
Jeff Petry	$5,888,666 (3)
-Salary Remaining :	$51,655
-Salary Average :	$5,888,666
-Salary Average Remaining :	$51,655
Zach Parise	$5,397,666 (2)
-Salary Remaining :	$47,348
-Salary Average :	$5,397,666
-Salary Average Remaining :	$47,348
Oscar Klefbom (Out of Payroll)	$4,522,666 (1)
-Salary Remaining :	$39,673
-Salary Average :	$4,522,666
-Salary Average Remaining :	$39,673
Torey Krug	$4,444,666 (3)
-Salary Remaining :	$38,988
-Salary Average :	$4,444,666
-Salary Average Remaining :	$38,988
Jaden Schwartz	$4,226,666 (2)
-Salary Remaining :	$37,076
-Salary Average :	$4,226,666
-Salary Average Remaining :	$37,076
Cam Atkinson	$4,222,666 (2)
-Salary Remaining :	$37,041
-Salary Average :	$4,222,666
-Salary Average Remaining :	$37,041
Travis Zajac	$3,301,666 (1)
-Salary Remaining :	$28,962
-Salary Average :	$3,301,666
-Salary Average Remaining :	$28,962
Jonathan Bernier	$3,270,000 (1)
-Salary Remaining :	$28,684
-Salary Average :	$3,270,000
-Salary Average Remaining :	$28,684
Danny DeKeyser	$2,793,666 (2)
-Salary Remaining :	$24,506
-Salary Average :	$2,793,666
-Salary Average Remaining :	$24,506
Zach Hyman	$2,252,666 (2)
-Salary Remaining :	$19,760
-Salary Average :	$2,252,666
-Salary Average Remaining :	$19,760
Derek Grant	$2,201,666 (1)
-Salary Remaining :	$19,313
-Salary Average :	$2,201,666
-Salary Average Remaining :	$19,313
Jay Beagle	$1,592,666 (1)
-Salary Remaining :	$13,971
-Salary Average :	$1,592,666
-Salary Average Remaining :	$13,971
Mirco Mueller	$1,500,666 (1)
-Salary Remaining :	$13,164
-Salary Average :	$1,500,666
-Salary Average Remaining :	$13,164
Colton Sceviour	$1,211,666 (2)
-Salary Remaining :	$10,629
-Salary Average :	$1,211,666
-Salary Average Remaining :	$10,629
Carl Gunnarsson	$1,150,000 (1)
-Salary Remaining :	$10,088
-Salary Average :	$1,150,000
-Salary Average Remaining :	$10,088
Alex DeBrincat	$894,166 (1)
-Salary Remaining :	$7,844
-Salary Average :	$894,166
-Salary Average Remaining :	$7,844
Radim Simek	$650,666 (1)
-Salary Remaining :	$5,708
-Salary Average :	$650,666
-Salary Average Remaining :	$5,708
Total Pro Players	23
Salary Commitment
Year 12 : $97,389,486
Year 13 : $63,405,992
Year 14 : $28,928,664
Year 15 : $0
Salary Average Commitment
Year 12 : $97,389,486
Year 13 : $63,405,992
Year 14 : $28,928,664
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $97,389,486
Year 13 : $63,405,992
Year 14 : $28,928,664
Year 15 : $0

Farm Players Salaries
Nino Niederreiter	$422,667 (1)
Salary Remaining :	$422,667
Salary Average :	$422,667
Salary Average Remaining :	$422,667
James van Riemsdyk	$422,267 (1)
Salary Remaining :	$422,267
Salary Average :	$422,267
Salary Average Remaining :	$422,267
Nikita Zadorov	$274,467 (2)
Salary Remaining :	$274,467
Salary Average :	$274,467
Salary Average Remaining :	$274,467
Devan Dubnyk	$161,167 (1)
Salary Remaining :	$161,167
Salary Average :	$161,167
Salary Average Remaining :	$161,167
Blake Lizotte	$150,167 (1)
Salary Remaining :	$150,167
Salary Average :	$150,167
Salary Average Remaining :	$150,167
Carson Soucy	$139,867 (4)
Salary Remaining :	$139,867
Salary Average :	$139,867
Salary Average Remaining :	$139,867
Dominik Simon	$126,467 (2)
Salary Remaining :	$126,467
Salary Average :	$126,467
Salary Average Remaining :	$126,467
Ville Husso	$100,367 (1)
Salary Remaining :	$100,367
Salary Average :	$100,367
Salary Average Remaining :	$100,367
Sean Day	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Jack Studnicka	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Mason Marchment	$77,767 (3)
Salary Remaining :	$77,767
Salary Average :	$77,767
Salary Average Remaining :	$77,767
Remi Elie	$77,000 (1)
Salary Remaining :	$77,000
Salary Average :	$77,000
Salary Average Remaining :	$77,000
Francis Perron	$72,500 (2)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Anton Forsberg	$70,067 (2)
Salary Remaining :	$70,067
Salary Average :	$70,067
Salary Average Remaining :	$70,067
Samuel Morin	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Darren Raddysh	$65,067 (1)
Salary Remaining :	$65,067
Salary Average :	$65,067
Salary Average Remaining :	$65,067
Jake Bischoff	$65,067 (1)
Salary Remaining :	$65,067
Salary Average :	$65,067
Salary Average Remaining :	$65,067
Gavin Bayreuther	$65,067 (1)
Salary Remaining :	$65,067
Salary Average :	$65,067
Salary Average Remaining :	$65,067
Total Farm Players	18
Salary Commitment
Year 12 : $2,537,387
Year 13 : $1,008,551
Year 14 : $303,967
Year 15 : $139,867
Salary Average Commitment
Year 12 : $2,537,387
Year 13 : $1,008,551
Year 14 : $303,967
Year 15 : $139,867

Leopards

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lake Titicaca
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,834 - 95.85%
Level 3:	5000 - $75 - 4,689 - 93.78%
Level 4:	6000 - $45 - 5,934 - 98.89%
Luxury :	1000 - $250 - 955 - 95.55%
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 - %	17,412 - 96.74%
Average Income per Game	$2,296,047
Year to Date Revenue	$64,289,315
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,282,373
Farm Players Total Salaries	$2,482,704
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,575,000
Pro Year To Date Expenses	$71,013,420
Farm Year To Date Expenses	$2,659,687
Pro Salary Cap To Date	$69,875,336
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$669,144
Pro Estimated Expenses	$669,144
Farm Remaining Season Days	1
Farm Expenses Per Days	$21,778
Farm Estimated Expenses	$21,778
Estimated Season Expenses	$690,922
Estimated Season Salary Cap	$80,119,480
Estimate Under Maximum Salary Cap of $81,500,000	$1,380,520
Estimate Over Minimum Salary Cap of $60,200,000	$19,919,480
Current Bank Account	$187,672,679
Projected Bank Account	$186,981,757

Pro Players Salaries
Sidney Crosby	$10,500,000 (2)
-Salary Remaining :	$92,105
-Salary Average :	$10,500,000
-Salary Average Remaining :	$92,105
Brock Nelson	$6,000,000 (3)
-Salary Remaining :	$52,632
-Salary Average :	$6,000,000
-Salary Average Remaining :	$52,632
Christian Dvorak	$5,321,000 (1)
-Salary Remaining :	$46,675
-Salary Average :	$5,321,000
-Salary Average Remaining :	$46,675
Max Domi	$5,102,500 (1)
-Salary Remaining :	$44,759
-Salary Average :	$5,102,500
-Salary Average Remaining :	$44,759
Mikael Granlund	$5,000,000 (2)
-Salary Remaining :	$43,860
-Salary Average :	$5,000,000
-Salary Average Remaining :	$43,860
Nikita Gusev	$4,500,000 (2)
-Salary Remaining :	$39,474
-Salary Average :	$4,500,000
-Salary Average Remaining :	$39,474
Jake Muzzin	$4,499,000 (1)
-Salary Remaining :	$39,465
-Salary Average :	$4,499,000
-Salary Average Remaining :	$39,465
Oliver Bjorkstrand	$4,227,437 (4)
-Salary Remaining :	$37,083
-Salary Average :	$4,227,437
-Salary Average Remaining :	$37,083
Keith Yandle	$4,227,436 (2)
-Salary Remaining :	$37,083
-Salary Average :	$4,227,436
-Salary Average Remaining :	$37,083
Martin Jones	$4,225,000 (1)
-Salary Remaining :	$37,061
-Salary Average :	$4,225,000
-Salary Average Remaining :	$37,061
Noah Hanifin	$4,150,000 (3)
-Salary Remaining :	$36,404
-Salary Average :	$4,150,000
-Salary Average Remaining :	$36,404
Troy Stecher	$3,123,000 (2)
-Salary Remaining :	$27,395
-Salary Average :	$3,123,000
-Salary Average Remaining :	$27,395
Craig Smith	$2,600,000 (1)
-Salary Remaining :	$22,807
-Salary Average :	$2,600,000
-Salary Average Remaining :	$22,807
Nick Jensen	$2,257,000 (1)
-Salary Remaining :	$19,798
-Salary Average :	$2,257,000
-Salary Average Remaining :	$19,798
Mattias Janmark	$1,750,000 (4)
-Salary Remaining :	$15,351
-Salary Average :	$1,750,000
-Salary Average Remaining :	$15,351
Dominik Kahun	$1,700,000 (4)
-Salary Remaining :	$14,912
-Salary Average :	$1,700,000
-Salary Average Remaining :	$14,912
Richard Panik	$1,500,000 (2)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Joakim Nordstrom	$1,250,000 (4)
-Salary Remaining :	$10,965
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,965
Vladimir Sobotka	$1,200,000 (1)
-Salary Remaining :	$10,526
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,526
Matt Roy	$1,200,000 (1)
-Salary Remaining :	$10,526
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,526
Nic Dowd	$1,200,000 (1)
-Salary Remaining :	$10,526
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,526
Anthony Stolarz	$750,000 (2)
-Salary Remaining :	$6,579
-Salary Average :	$750,000
-Salary Average Remaining :	$6,579
Total Pro Players	22
Salary Commitment
Year 12 : $76,282,373
Year 13 : $48,677,873
Year 14 : $19,077,437
Year 15 : $8,927,437
Salary Average Commitment
Year 12 : $76,282,373
Year 13 : $48,677,873
Year 14 : $19,077,437
Year 15 : $8,927,437
Salary Cap with 1 Way Contract
Year 12 : $76,282,373
Year 13 : $48,677,873
Year 14 : $19,077,437
Year 15 : $8,927,437

Farm Players Salaries
Rasmus Andersson	$300,000 (4)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Corey Perry	$245,000 (1)
Salary Remaining :	$245,000
Salary Average :	$245,000
Salary Average Remaining :	$245,000
Jordan Martinook	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Cory Schneider	$145,700 (1)
Salary Remaining :	$145,700
Salary Average :	$145,700
Salary Average Remaining :	$145,700
Carter Verhaeghe	$139,505 (3)
Salary Remaining :	$139,505
Salary Average :	$139,505
Salary Average Remaining :	$139,505
Ilya Lyubushkin	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nick Cousins	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Brennan Menell	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Matthew Peca	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Sam Lafferty	$92,750 (3)
Salary Remaining :	$92,750
Salary Average :	$92,750
Salary Average Remaining :	$92,750
Ivan Chekhovich	$90,333 (3)
Salary Remaining :	$90,333
Salary Average :	$90,333
Salary Average Remaining :	$90,333
Kasimir Kaskisuo	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Aleksi Saarela	$89,000 (1)
Salary Remaining :	$89,000
Salary Average :	$89,000
Salary Average Remaining :	$89,000
Dmitry Sokolov	$83,000 (2)
Salary Remaining :	$83,000
Salary Average :	$83,000
Salary Average Remaining :	$83,000
Kevin Stenlund	$80,700 (2)
Salary Remaining :	$80,700
Salary Average :	$80,700
Salary Average Remaining :	$80,700
Gabriel Fontaine	$80,700 (2)
Salary Remaining :	$80,700
Salary Average :	$80,700
Salary Average Remaining :	$80,700
Pierre Engvall	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
William Lagesson	$75,833 (1)
Salary Remaining :	$75,833
Salary Average :	$75,833
Salary Average Remaining :	$75,833
Ty Ronning	$75,083 (2)
Salary Remaining :	$75,083
Salary Average :	$75,083
Salary Average Remaining :	$75,083
Jani Hakanpaa	$70,100 (1)
Salary Remaining :	$70,100
Salary Average :	$70,100
Salary Average Remaining :	$70,100
Mikhail Maltsev	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Sean Durzi	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	22
Salary Commitment
Year 12 : $2,482,704
Year 13 : $1,307,071
Year 14 : $987,588
Year 15 : $300,000
Salary Average Commitment
Year 12 : $2,482,704
Year 13 : $1,307,071
Year 14 : $987,588
Year 15 : $300,000

Nokians

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nokia Centre
Level 1:	2997 - $140 - 2,298 - 76.69%
Level 2:	3996 - $120 - 2,796 - 69.96%
Level 3:	4995 - $75 - 4,783 - 95.75%
Level 4:	6992 - $40 - 6,361 - 90.98%
Luxury :	999 - $260 - 957 - 95.76%
Total Capacity :	19979
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 - %	17,194 - 86.06%
Average Income per Game	$2,263,452
Year to Date Revenue	$63,376,664
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,813,233
Farm Players Total Salaries	$2,646,358
Coaches Total Salaries	$0
Luxury Taxe Total	$500,684
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,326,125
Farm Year To Date Expenses	$2,370,013
Pro Salary Cap To Date	$77,268,231
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$673,800
Pro Estimated Expenses	$673,800
Farm Remaining Season Days	1
Farm Expenses Per Days	$23,214
Farm Estimated Expenses	$23,214
Estimated Season Expenses	$697,014
Estimated Season Salary Cap	$77,922,733
Estimate Under Maximum Salary Cap of $81,500,000	$3,577,267
Estimate Over Minimum Salary Cap of $60,200,000	$17,722,733
Current Bank Account	$275,110,170
Projected Bank Account	$274,413,156

Pro Players Salaries
Nicklas Backstrom	$7,900,000 (1)
-Salary Remaining :	$69,298
-Salary Average :	$7,900,000
-Salary Average Remaining :	$69,298
Sebastian Aho	$7,150,000 (3)
-Salary Remaining :	$62,719
-Salary Average :	$7,150,000
-Salary Average Remaining :	$62,719
David Pastrnak	$7,000,000 (1)
-Salary Remaining :	$61,404
-Salary Average :	$7,000,000
-Salary Average Remaining :	$61,404
Nazem Kadri	$6,500,000 (1)
-Salary Remaining :	$57,018
-Salary Average :	$6,500,000
-Salary Average Remaining :	$57,018
Corey Crawford	$6,050,000 (2)
-Salary Remaining :	$53,070
-Salary Average :	$6,050,000
-Salary Average Remaining :	$53,070
Jonathan Marchessault	$5,500,000 (1)
-Salary Remaining :	$48,246
-Salary Average :	$5,500,000
-Salary Average Remaining :	$48,246
Esa Lindell	$4,675,000 (2)
-Salary Remaining :	$41,009
-Salary Average :	$4,675,000
-Salary Average Remaining :	$41,009
Nick Foligno	$4,400,000 (2)
-Salary Remaining :	$38,596
-Salary Average :	$4,400,000
-Salary Average Remaining :	$38,596
John Marino	$4,393,234 (1)
-Salary Remaining :	$38,537
-Salary Average :	$4,393,234
-Salary Average Remaining :	$38,537
Nick Leddy	$3,900,000 (1)
-Salary Remaining :	$34,211
-Salary Average :	$3,900,000
-Salary Average Remaining :	$34,211
Leo Komarov	$2,600,000 (1)
-Salary Remaining :	$22,807
-Salary Average :	$2,600,000
-Salary Average Remaining :	$22,807
Anton Stralman	$2,600,000 (2)
-Salary Remaining :	$22,807
-Salary Average :	$2,600,000
-Salary Average Remaining :	$22,807
Vladislav Namestnikov	$2,300,000 (2)
-Salary Remaining :	$20,175
-Salary Average :	$2,300,000
-Salary Average Remaining :	$20,175
Scott Mayfield (Out of Payroll)	$2,200,000 (1)
-Salary Remaining :	$19,298
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,298
Lawson Crouse	$1,602,500 (1)
-Salary Remaining :	$14,057
-Salary Average :	$1,602,500
-Salary Average Remaining :	$14,057
Linus Ullmark	$1,600,000 (2)
-Salary Remaining :	$14,035
-Salary Average :	$1,600,000
-Salary Average Remaining :	$14,035
Johan Larsson	$1,525,000 (1)
-Salary Remaining :	$13,377
-Salary Average :	$1,525,000
-Salary Average Remaining :	$13,377
Colton Sissons	$1,400,000 (2)
-Salary Remaining :	$12,281
-Salary Average :	$1,400,000
-Salary Average Remaining :	$12,281
Zach Aston-Reese	$1,350,000 (1)
-Salary Remaining :	$11,842
-Salary Average :	$1,350,000
-Salary Average Remaining :	$11,842
Henri Jokiharju	$1,279,166 (2)
-Salary Remaining :	$11,221
-Salary Average :	$1,279,166
-Salary Average Remaining :	$11,221
Jonas Siegenthaler	$888,333 (1)
-Salary Remaining :	$7,792
-Salary Average :	$888,333
-Salary Average Remaining :	$7,792
Teddy Blueger (Out of Payroll)	$750,000 (1)
-Salary Remaining :	$6,579
-Salary Average :	$750,000
-Salary Average Remaining :	$6,579
Total Pro Players	22
Salary Commitment
Year 12 : $77,563,233
Year 13 : $31,454,166
Year 14 : $7,150,000
Year 15 : $0
Salary Average Commitment
Year 12 : $77,563,233
Year 13 : $31,454,166
Year 14 : $7,150,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $77,563,233
Year 13 : $31,454,166
Year 14 : $7,150,000
Year 15 : $0

Farm Players Salaries
Will Butcher	$377,500 (4)
Salary Remaining :	$377,500
Salary Average :	$377,500
Salary Average Remaining :	$377,500
Antti Raanta	$330,000 (2)
Salary Remaining :	$330,000
Salary Average :	$330,000
Salary Average Remaining :	$330,000
Dan Vladar	$211,000 (1)
Salary Remaining :	$211,000
Salary Average :	$211,000
Salary Average Remaining :	$211,000
Mike Reilly	$202,500 (2)
Salary Remaining :	$202,500
Salary Average :	$202,500
Salary Average Remaining :	$202,500
Tucker Poolman	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Kristian Vesalainen	$146,083 (3)
Salary Remaining :	$146,083
Salary Average :	$146,083
Salary Average Remaining :	$146,083
Lucas Wallmark	$138,500 (3)
Salary Remaining :	$138,500
Salary Average :	$138,500
Salary Average Remaining :	$138,500
Jake Bean	$136,333 (2)
Salary Remaining :	$136,333
Salary Average :	$136,333
Salary Average Remaining :	$136,333
Derrick Pouliot	$128,833 (1)
Salary Remaining :	$128,833
Salary Average :	$128,833
Salary Average Remaining :	$128,833
Vladislav Kamenev	$103,276 (1)
Salary Remaining :	$103,276
Salary Average :	$103,276
Salary Average Remaining :	$103,276
Valentin Zykov	$94,000 (1)
Salary Remaining :	$94,000
Salary Average :	$94,000
Salary Average Remaining :	$94,000
William Carrier	$94,000 (1)
Salary Remaining :	$94,000
Salary Average :	$94,000
Salary Average Remaining :	$94,000
Brandon Hickey	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Givani Smith	$91,333 (2)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Michael Dipietro	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Andreas Borgman	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Gabriel Carlsson	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Warren Foegele	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	18
Salary Commitment
Year 12 : $2,646,358
Year 13 : $1,603,332
Year 14 : $753,166
Year 15 : $377,500
Salary Average Commitment
Year 12 : $2,646,358
Year 13 : $1,603,332
Year 14 : $753,166
Year 15 : $377,500

Philly

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cheese Cake Factory
Level 1:	3010 - $150 - 2,268 - 75.36%
Level 2:	4013 - $100 - 3,870 - 96.43%
Level 3:	5017 - $70 - 4,815 - 95.98%
Level 4:	7023 - $50 - 6,090 - 86.71%
Luxury :	1003 - $240 - 957 - 95.40%
Total Capacity :	20066
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 - %	18,000 - 89.71%
Average Income per Game	$2,371,266
Year to Date Revenue	$66,395,444
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	$81,534,009
Farm Players Total Salaries	$2,800,105
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$3,478,280
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,747,627
Farm Year To Date Expenses	$2,811,167
Pro Salary Cap To Date	$79,911,494
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$715,211
Pro Estimated Expenses	$715,211
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,562
Farm Estimated Expenses	$24,562
Estimated Season Expenses	$739,773
Estimated Season Salary Cap	$80,626,705
Estimate Under Maximum Salary Cap of $81,500,000	$873,295
Estimate Over Minimum Salary Cap of $60,200,000	$20,426,705
Current Bank Account	$151,925,105
Projected Bank Account	$151,185,332

Pro Players Salaries
Taylor Hall	$9,000,000 (1)
-Salary Remaining :	$78,947
-Salary Average :	$9,000,000
-Salary Average Remaining :	$78,947
Dylan Larkin	$8,800,800 (2)
-Salary Remaining :	$77,200
-Salary Average :	$8,800,800
-Salary Average Remaining :	$77,200
Oliver Ekman-Larsson	$6,700,500 (1)
-Salary Remaining :	$58,776
-Salary Average :	$6,700,500
-Salary Average Remaining :	$58,776
Evgeny Kuznetsov	$6,510,800 (2)
-Salary Remaining :	$57,112
-Salary Average :	$6,510,800
-Salary Average Remaining :	$57,112
Petr Mrazek	$5,500,500 (1)
-Salary Remaining :	$48,250
-Salary Average :	$5,500,500
-Salary Average Remaining :	$48,250
Tom Wilson	$4,500,000 (2)
-Salary Remaining :	$39,474
-Salary Average :	$4,500,000
-Salary Average Remaining :	$39,474
Jeff Carter	$4,300,500 (1)
-Salary Remaining :	$37,724
-Salary Average :	$4,300,500
-Salary Average Remaining :	$37,724
Jakub Vrana	$4,000,000 (2)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
Nico Hischier	$3,775,000 (1)
-Salary Remaining :	$33,114
-Salary Average :	$3,775,000
-Salary Average Remaining :	$33,114
Olli Maatta	$3,555,555 (4)
-Salary Remaining :	$31,189
-Salary Average :	$3,555,555
-Salary Average Remaining :	$31,189
Micheal Ferland	$3,500,000 (2)
-Salary Remaining :	$30,702
-Salary Average :	$3,500,000
-Salary Average Remaining :	$30,702
Jakob Chychrun	$3,400,000 (1)
-Salary Remaining :	$29,825
-Salary Average :	$3,400,000
-Salary Average Remaining :	$29,825
Jake McCabe	$3,200,000 (3)
-Salary Remaining :	$28,070
-Salary Average :	$3,200,000
-Salary Average Remaining :	$28,070
Alexander Kerfoot	$3,063,888 (2)
-Salary Remaining :	$26,876
-Salary Average :	$3,063,888
-Salary Average Remaining :	$26,876
Cale Makar	$2,854,166 (2)
-Salary Remaining :	$25,037
-Salary Average :	$2,854,166
-Salary Average Remaining :	$25,037
Andrew Mangiapane	$2,500,500 (2)
-Salary Remaining :	$21,934
-Salary Average :	$2,500,500
-Salary Average Remaining :	$21,934
Oscar Fantenberg	$1,770,900 (2)
-Salary Remaining :	$15,534
-Salary Average :	$1,770,900
-Salary Average Remaining :	$15,534
Noel Acciari	$1,300,000 (2)
-Salary Remaining :	$11,404
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,404
Nate Thompson	$1,200,900 (2)
-Salary Remaining :	$10,534
-Salary Average :	$1,200,900
-Salary Average Remaining :	$10,534
Ryan Lindgren	$1,100,000 (2)
-Salary Remaining :	$9,649
-Salary Average :	$1,100,000
-Salary Average Remaining :	$9,649
Pavel Francouz	$1,000,000 (1)
-Salary Remaining :	$8,772
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,772
Total Pro Players	21
Salary Commitment
Year 12 : $81,534,009
Year 13 : $47,857,509
Year 14 : $6,755,555
Year 15 : $3,555,555
Salary Average Commitment
Year 12 : $81,534,009
Year 13 : $47,857,509
Year 14 : $6,755,555
Year 15 : $3,555,555
Salary Cap with 1 Way Contract
Year 12 : $81,534,009
Year 13 : $47,857,509
Year 14 : $6,755,555
Year 15 : $3,555,555

Farm Players Salaries
Dylan Sikura	$300,000 (3)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Danton Heinen	$210,000 (3)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Brendan Lemieux	$205,050 (2)
Salary Remaining :	$205,050
Salary Average :	$205,050
Salary Average Remaining :	$205,050
David Pope	$143,750 (1)
Salary Remaining :	$143,750
Salary Average :	$143,750
Salary Average Remaining :	$143,750
Tage Thompson	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Logan O'Connor	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Matthew Phillips	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Sam Montembeault	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Alex Nedeljkovic	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ryan MacInnis	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Josh Mahura	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Stelio Mattheos	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Rasmus Asplund	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Egor Korshkov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Fabian Zetterlund	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Filip Chlapik	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Nico Sturm	$88,889 (1)
Salary Remaining :	$88,889
Salary Average :	$88,889
Salary Average Remaining :	$88,889
Brendan Guhle	$88,833 (1)
Salary Remaining :	$88,833
Salary Average :	$88,833
Salary Average Remaining :	$88,833
Mikhail Vorobyev	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Hunter Miska	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Yakov Trenin	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Luke Green	$83,833 (2)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Filip Larsson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Luke Philp	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Teemu Kivihalme	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	25
Salary Commitment
Year 12 : $2,800,105
Year 13 : $1,893,883
Year 14 : $695,000
Year 15 : $0
Salary Average Commitment
Year 12 : $2,800,105
Year 13 : $1,893,883
Year 14 : $695,000
Year 15 : $0

Poutiners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	3191 - $90 - 2,526 - 79.15%
Level 2:	4255 - $80 - 4,042 - 95.00%
Level 3:	5318 - $53 - 5,036 - 94.69%
Level 4:	7446 - $40 - 6,353 - 85.32%
Luxury :	1064 - $206 - 975 - 91.65%
Total Capacity :	21274
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 - %	18,932 - 88.99%
Average Income per Game	$1,896,146
Year to Date Revenue	$53,092,087
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	$79,230,627
Farm Players Total Salaries	$1,609,125
Coaches Total Salaries	$0
Luxury Taxe Total	$197,134
Special Salary Cap Value	$5,950,000
Pro Year To Date Expenses	$75,856,319
Farm Year To Date Expenses	$1,674,827
Pro Salary Cap To Date	$74,260,902
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$695,006
Pro Estimated Expenses	$695,006
Farm Remaining Season Days	1
Farm Expenses Per Days	$14,115
Farm Estimated Expenses	$14,115
Estimated Season Expenses	$709,121
Estimated Season Salary Cap	$80,905,908
Estimate Under Maximum Salary Cap of $81,500,000	$594,092
Estimate Over Minimum Salary Cap of $60,200,000	$20,705,908
Current Bank Account	$7,200,633
Projected Bank Account	$6,491,512

Pro Players Salaries
Roman Josi	$11,250,000 (1)
-Salary Remaining :	$98,684
-Salary Average :	$11,250,000
-Salary Average Remaining :	$98,684
Patrice Bergeron	$9,300,000 (2)
-Salary Remaining :	$81,579
-Salary Average :	$9,300,000
-Salary Average Remaining :	$81,579
Ryan Ellis	$8,750,000 (1)
-Salary Remaining :	$76,754
-Salary Average :	$8,750,000
-Salary Average Remaining :	$76,754
Patrick Kane	$7,400,000 (1)
-Salary Remaining :	$64,912
-Salary Average :	$7,400,000
-Salary Average Remaining :	$64,912
Bryan Little	$5,600,000 (1)
-Salary Remaining :	$49,123
-Salary Average :	$5,600,000
-Salary Average Remaining :	$49,123
Jaroslav Halak	$4,950,000 (1)
-Salary Remaining :	$43,421
-Salary Average :	$4,950,000
-Salary Average Remaining :	$43,421
Nikita Zaitsev	$4,344,000 (1)
-Salary Remaining :	$38,105
-Salary Average :	$4,344,000
-Salary Average Remaining :	$38,105
Tyler Toffoli	$4,227,437 (2)
-Salary Remaining :	$37,083
-Salary Average :	$4,227,437
-Salary Average Remaining :	$37,083
Derek Forbort	$4,000,000 (1)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
Ondrej Palat	$3,400,000 (2)
-Salary Remaining :	$29,825
-Salary Average :	$3,400,000
-Salary Average Remaining :	$29,825
Frank Vatrano	$2,750,000 (3)
-Salary Remaining :	$24,123
-Salary Average :	$2,750,000
-Salary Average Remaining :	$24,123
Adam Lowry	$2,000,000 (1)
-Salary Remaining :	$17,544
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,544
Anthony Duclair	$1,808,563 (1)
-Salary Remaining :	$15,865
-Salary Average :	$1,808,563
-Salary Average Remaining :	$15,865
Yanni Gourde	$1,550,000 (3)
-Salary Remaining :	$13,596
-Salary Average :	$1,550,000
-Salary Average Remaining :	$13,596
Cedric Paquette	$1,520,000 (3)
-Salary Remaining :	$13,333
-Salary Average :	$1,520,000
-Salary Average Remaining :	$13,333
Jacob de La Rose	$1,400,000 (1)
-Salary Remaining :	$12,281
-Salary Average :	$1,400,000
-Salary Average Remaining :	$12,281
Jake Oettinger	$1,387,500 (3)
-Salary Remaining :	$12,171
-Salary Average :	$1,387,500
-Salary Average Remaining :	$12,171
Austin Watson	$1,357,800 (1)
-Salary Remaining :	$11,911
-Salary Average :	$1,357,800
-Salary Average Remaining :	$11,911
Luke Schenn	$1,310,327 (1)
-Salary Remaining :	$11,494
-Salary Average :	$1,310,327
-Salary Average Remaining :	$11,494
Dennis Gilbert	$925,000 (2)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Filip Hronek (Out of Payroll)	$913,333 (2)
-Salary Remaining :	$8,012
-Salary Average :	$913,333
-Salary Average Remaining :	$8,012
Total Pro Players	21
Salary Commitment
Year 12 : $80,143,960
Year 13 : $25,973,270
Year 14 : $7,207,500
Year 15 : $0
Salary Average Commitment
Year 12 : $80,143,960
Year 13 : $25,973,270
Year 14 : $7,207,500
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $80,143,960
Year 13 : $25,973,270
Year 14 : $7,207,500
Year 15 : $0

Farm Players Salaries
Zach Senyshyn	$128,833 (1)
Salary Remaining :	$128,833
Salary Average :	$128,833
Salary Average Remaining :	$128,833
Noah Juulsen	$106,333 (1)
Salary Remaining :	$106,333
Salary Average :	$106,333
Salary Average Remaining :	$106,333
Nicolas Aube-Kubel	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Malcolm Subban	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Kasper Bjorkqvist	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Bunting	$92,182 (2)
Salary Remaining :	$92,182
Salary Average :	$92,182
Salary Average Remaining :	$92,182
Keegan Kolesar	$90,500 (1)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Brandon Crawley	$86,667 (1)
Salary Remaining :	$86,667
Salary Average :	$86,667
Salary Average Remaining :	$86,667
Calvin Pickard	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Michael Dal Colle	$82,861 (2)
Salary Remaining :	$82,861
Salary Average :	$82,861
Salary Average Remaining :	$82,861
Otto Koivula	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Yegor Rykov	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Joe Morrow	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Michael Sgarbossa	$74,000 (2)
Salary Remaining :	$74,000
Salary Average :	$74,000
Salary Average Remaining :	$74,000
Mark Alt	$72,500 (2)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Dylan Blujus	$72,500 (2)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Anthony Greco	$70,875 (2)
Salary Remaining :	$70,875
Salary Average :	$70,875
Salary Average Remaining :	$70,875
Daniel Audette	$70,875 (2)
Salary Remaining :	$70,875
Salary Average :	$70,875
Salary Average Remaining :	$70,875
Gabriel Dumont	$68,500 (1)
Salary Remaining :	$68,500
Salary Average :	$68,500
Salary Average Remaining :	$68,500
Total Farm Players	19
Salary Commitment
Year 12 : $1,609,126
Year 13 : $1,033,292
Year 14 : $330,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,609,126
Year 13 : $1,033,292
Year 14 : $330,000
Year 15 : $0

Primetime

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $138 - 2,000 - 100.00%
Level 2:	4000 - $88 - 3,909 - 97.72%
Level 3:	5000 - $68 - 4,804 - 96.07%
Level 4:	6000 - $38 - 5,953 - 99.21%
Luxury :	1000 - $248 - 958 - 95.84%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,623 - 97.91%
Average Income per Game	$2,101,610
Year to Date Revenue	$58,845,082
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,289,233
Farm Players Total Salaries	$2,679,824
Coaches Total Salaries	$7,600,000
Luxury Taxe Total	$878,748
Special Salary Cap Value	-$108,928
Pro Year To Date Expenses	$75,794,164
Farm Year To Date Expenses	$2,788,765
Pro Salary Cap To Date	$75,256,224
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$660,432
Pro Estimated Expenses	$660,432
Farm Remaining Season Days	1
Farm Expenses Per Days	$23,507
Farm Estimated Expenses	$23,507
Estimated Season Expenses	$683,939
Estimated Season Salary Cap	$75,796,324
Estimate Under Maximum Salary Cap of $81,500,000	$5,703,676
Estimate Over Minimum Salary Cap of $60,200,000	$15,596,324
Current Bank Account	$90,430,848
Projected Bank Account	$89,746,909

Pro Players Salaries
Brent Burns	$8,561,342 (2)
-Salary Remaining :	$75,099
-Salary Average :	$8,561,342
-Salary Average Remaining :	$75,099
Tyler Seguin	$8,265,800 (1)
-Salary Remaining :	$72,507
-Salary Average :	$8,265,800
-Salary Average Remaining :	$72,507
Kris Letang (Out of Payroll)	$7,828,704 (2)
-Salary Remaining :	$68,673
-Salary Average :	$7,828,704
-Salary Average Remaining :	$68,673
John Tavares	$7,312,200 (3)
-Salary Remaining :	$64,142
-Salary Average :	$7,312,200
-Salary Average Remaining :	$64,142
Jonathan Toews	$7,298,655 (1)
-Salary Remaining :	$64,023
-Salary Average :	$7,298,655
-Salary Average Remaining :	$64,023
Brandon Saad	$4,750,000 (1)
-Salary Remaining :	$41,667
-Salary Average :	$4,750,000
-Salary Average Remaining :	$41,667
Carl Soderberg	$4,680,000 (1)
-Salary Remaining :	$41,053
-Salary Average :	$4,680,000
-Salary Average Remaining :	$41,053
Robin Lehner	$4,606,875 (3)
-Salary Remaining :	$40,411
-Salary Average :	$4,606,875
-Salary Average Remaining :	$40,411
Travis Hamonic	$4,227,437 (1)
-Salary Remaining :	$37,083
-Salary Average :	$4,227,437
-Salary Average Remaining :	$37,083
Jay Bouwmeester	$4,227,437 (2)
-Salary Remaining :	$37,083
-Salary Average :	$4,227,437
-Salary Average Remaining :	$37,083
Patrik Nemeth	$4,227,437 (1)
-Salary Remaining :	$37,083
-Salary Average :	$4,227,437
-Salary Average Remaining :	$37,083
Dustin Brown	$4,227,437 (2)
-Salary Remaining :	$37,083
-Salary Average :	$4,227,437
-Salary Average Remaining :	$37,083
Andy Greene	$3,140,233 (2)
-Salary Remaining :	$27,546
-Salary Average :	$3,140,233
-Salary Average Remaining :	$27,546
Jesper Fast	$1,527,000 (1)
-Salary Remaining :	$13,395
-Salary Average :	$1,527,000
-Salary Average Remaining :	$13,395
Luke Glendening	$1,387,380 (2)
-Salary Remaining :	$12,170
-Salary Average :	$1,387,380
-Salary Average Remaining :	$12,170
Lawrence Pilut (Out of Payroll)	$1,300,000 (1)
-Salary Remaining :	$11,404
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,404
David Kampf	$1,300,000 (1)
-Salary Remaining :	$11,404
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,404
Joonas Korpisalo	$1,025,000 (2)
-Salary Remaining :	$8,991
-Salary Average :	$1,025,000
-Salary Average Remaining :	$8,991
Victor Olofsson	$925,000 (1)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Mark Letestu	$900,000 (2)
-Salary Remaining :	$7,895
-Salary Average :	$900,000
-Salary Average Remaining :	$7,895
Par Lindholm	$700,000 (3)
-Salary Remaining :	$6,140
-Salary Average :	$700,000
-Salary Average Remaining :	$6,140
Thomas Gregoire	$700,000 (3)
-Salary Remaining :	$6,140
-Salary Average :	$700,000
-Salary Average Remaining :	$6,140
Total Pro Players	22
Salary Commitment
Year 12 : $83,117,937
Year 13 : $44,616,608
Year 14 : $13,319,075
Year 15 : $0
Salary Average Commitment
Year 12 : $83,117,937
Year 13 : $44,616,608
Year 14 : $13,319,075
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $83,117,937
Year 13 : $44,616,608
Year 14 : $13,319,075
Year 15 : $0

Farm Players Salaries
Anthony DeAngelo	$422,744 (1)
Salary Remaining :	$422,744
Salary Average :	$422,744
Salary Average Remaining :	$422,744
William Nylander	$380,000 (2)
Salary Remaining :	$380,000
Salary Average :	$380,000
Salary Average Remaining :	$380,000
Andrei Svechnikov	$357,500 (2)
Salary Remaining :	$357,500
Salary Average :	$357,500
Salary Average Remaining :	$357,500
Joel Kiviranta	$201,167 (1)
Salary Remaining :	$201,167
Salary Average :	$201,167
Salary Average Remaining :	$201,167
Matt Calvert	$141,900 (1)
Salary Remaining :	$141,900
Salary Average :	$141,900
Salary Average Remaining :	$141,900
Joseph Veleno	$121,292 (4)
Salary Remaining :	$121,292
Salary Average :	$121,292
Salary Average Remaining :	$121,292
Joey Keane	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nicolas Meloche	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kale Clague	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Collin Delia	$80,800 (2)
Salary Remaining :	$80,800
Salary Average :	$80,800
Salary Average Remaining :	$80,800
Adam Huska	$70,001 (3)
Salary Remaining :	$70,001
Salary Average :	$70,001
Salary Average Remaining :	$70,001
Matiss Kivlenieks	$70,001 (3)
Salary Remaining :	$70,001
Salary Average :	$70,001
Salary Average Remaining :	$70,001
Kyle Capobianco	$70,001 (1)
Salary Remaining :	$70,001
Salary Average :	$70,001
Salary Average Remaining :	$70,001
Martin Pospisil	$70,001 (1)
Salary Remaining :	$70,001
Salary Average :	$70,001
Salary Average Remaining :	$70,001
Brett Murray	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Trevor Moore	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Gage Quinney	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jacob Bryson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Francois Beauchemin	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Casey DeSmith	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	20
Salary Commitment
Year 12 : $2,679,824
Year 13 : $1,401,511
Year 14 : $423,794
Year 15 : $121,292
Salary Average Commitment
Year 12 : $2,679,824
Year 13 : $1,401,511
Year 14 : $423,794
Year 15 : $121,292

Rampage

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,864 - 96.60%
Level 3:	5000 - $75 - 4,778 - 95.57%
Level 4:	6000 - $45 - 5,888 - 98.13%
Luxury :	1000 - $250 - 956 - 95.63%
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 - %	17,487 - 97.15%
Average Income per Game	$2,307,741
Year to Date Revenue	$64,616,748
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	$77,146,666
Farm Players Total Salaries	$1,828,021
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,315,397
Farm Year To Date Expenses	$2,124,478
Pro Salary Cap To Date	$68,498,333
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$676,725
Pro Estimated Expenses	$676,725
Farm Remaining Season Days	1
Farm Expenses Per Days	$16,035
Farm Estimated Expenses	$16,035
Estimated Season Expenses	$692,760
Estimated Season Salary Cap	$69,129,693
Estimate Under Maximum Salary Cap of $81,500,000	$12,370,307
Estimate Over Minimum Salary Cap of $60,200,000	$8,929,693
Current Bank Account	$99,780,173
Projected Bank Account	$99,087,413

Pro Players Salaries
Jordan Staal	$5,500,000 (1)
-Salary Remaining :	$48,246
-Salary Average :	$5,500,000
-Salary Average Remaining :	$48,246
Timo Meier	$5,350,000 (3)
-Salary Remaining :	$46,930
-Salary Average :	$5,350,000
-Salary Average Remaining :	$46,930
Mattias Ekholm	$4,900,000 (1)
-Salary Remaining :	$42,982
-Salary Average :	$4,900,000
-Salary Average Remaining :	$42,982
Thomas Greiss	$4,300,000 (2)
-Salary Remaining :	$37,719
-Salary Average :	$4,300,000
-Salary Average Remaining :	$37,719
Brian Boyle (Out of Payroll)	$4,300,000 (1)
-Salary Remaining :	$37,719
-Salary Average :	$4,300,000
-Salary Average Remaining :	$37,719
Derick Brassard	$4,300,000 (3)
-Salary Remaining :	$37,719
-Salary Average :	$4,300,000
-Salary Average Remaining :	$37,719
Cam Talbot	$4,300,000 (4)
-Salary Remaining :	$37,719
-Salary Average :	$4,300,000
-Salary Average Remaining :	$37,719
Brayden McNabb	$4,000,000 (1)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
Dmitry Kulikov	$3,900,000 (1)
-Salary Remaining :	$34,211
-Salary Average :	$3,900,000
-Salary Average Remaining :	$34,211
Mikkel Boedker	$3,750,000 (1)
-Salary Remaining :	$32,895
-Salary Average :	$3,750,000
-Salary Average Remaining :	$32,895
Ryan Strome	$3,700,000 (1)
-Salary Remaining :	$32,456
-Salary Average :	$3,700,000
-Salary Average Remaining :	$32,456
Darren Helm	$3,650,000 (1)
-Salary Remaining :	$32,018
-Salary Average :	$3,650,000
-Salary Average Remaining :	$32,018
Travis Sanheim	$3,400,000 (4)
-Salary Remaining :	$29,825
-Salary Average :	$3,400,000
-Salary Average Remaining :	$29,825
Marcus Pettersson	$3,200,000 (4)
-Salary Remaining :	$28,070
-Salary Average :	$3,200,000
-Salary Average Remaining :	$28,070
Jared McCann	$2,400,000 (3)
-Salary Remaining :	$21,053
-Salary Average :	$2,400,000
-Salary Average Remaining :	$21,053
Johnny Boychuk	$2,350,000 (2)
-Salary Remaining :	$20,614
-Salary Average :	$2,350,000
-Salary Average Remaining :	$20,614
Trevor van Riemsdyk	$2,100,000 (4)
-Salary Remaining :	$18,421
-Salary Average :	$2,100,000
-Salary Average Remaining :	$18,421
Tyler Ennis	$2,000,000 (3)
-Salary Remaining :	$17,544
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,544
Matt Martin	$1,500,000 (4)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Jordan Weal	$1,500,000 (2)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Cal Foote	$1,425,000 (2)
-Salary Remaining :	$12,500
-Salary Average :	$1,425,000
-Salary Average Remaining :	$12,500
Frederik Gauthier	$1,300,000 (3)
-Salary Remaining :	$11,404
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,404
Andreas Englund	$1,250,000 (4)
-Salary Remaining :	$10,965
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,965
Nick Paul	$1,000,000 (1)
-Salary Remaining :	$8,772
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,772
Andrew Hammond	$900,000 (4)
-Salary Remaining :	$7,895
-Salary Average :	$900,000
-Salary Average Remaining :	$7,895
Jeremy Lauzon (Out of Payroll)	$871,666 (1)
-Salary Remaining :	$7,646
-Salary Average :	$871,666
-Salary Average Remaining :	$7,646
Total Pro Players	26
Salary Commitment
Year 12 : $77,146,666
Year 13 : $41,575,000
Year 14 : $32,000,000
Year 15 : $16,650,000
Salary Average Commitment
Year 12 : $77,146,666
Year 13 : $41,575,000
Year 14 : $32,000,000
Year 15 : $16,650,000
Salary Cap with 1 Way Contract
Year 12 : $77,146,666
Year 13 : $41,575,000
Year 14 : $32,000,000
Year 15 : $16,650,000

Farm Players Salaries
Laurent Brossoit	$275,000 (3)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Matt Beleskey	$230,000 (1)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Vitaly Kravtsov	$177,500 (3)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Aleksi Heponiemi	$177,500 (3)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Sonny Milano	$170,000 (4)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Frederick Gaudreau	$154,321 (2)
Salary Remaining :	$154,321
Salary Average :	$154,321
Salary Average Remaining :	$154,321
Brendan Leipsic	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Justin Kirkland	$97,200 (4)
Salary Remaining :	$97,200
Salary Average :	$97,200
Salary Average Remaining :	$97,200
Zack MacEwen	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jansen Harkins	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alex Formenton	$88,833 (3)
Salary Remaining :	$88,833
Salary Average :	$88,833
Salary Average Remaining :	$88,833
Christian Jaros	$80,167 (1)
Salary Remaining :	$80,167
Salary Average :	$80,167
Salary Average Remaining :	$80,167
Joseph Woll	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	13
Salary Commitment
Year 12 : $1,828,021
Year 13 : $1,425,354
Year 14 : $1,081,033
Year 15 : $362,200
Salary Average Commitment
Year 12 : $1,828,021
Year 13 : $1,425,354
Year 14 : $1,081,033
Year 15 : $362,200

Roaches

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $300 - 958 - 47.91%
Level 2:	4000 - $200 - 1,662 - 41.55%
Level 3:	5000 - $150 - 2,105 - 42.10%
Level 4:	6000 - $90 - 2,884 - 48.07%
Luxury :	1000 - $500 - 423 - 42.31%
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 - %	8,033 - 44.63%
Average Income per Game	$2,096,063
Year to Date Revenue	$58,689,759
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	$85,806,000
Farm Players Total Salaries	$1,742,317
Coaches Total Salaries	$0
Luxury Taxe Total	$3,741,084
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,163,281
Farm Year To Date Expenses	$2,006,983
Pro Salary Cap To Date	$79,848,282
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$752,684
Pro Estimated Expenses	$752,684
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,283
Farm Estimated Expenses	$15,283
Estimated Season Expenses	$767,967
Estimated Season Salary Cap	$80,600,966
Estimate Under Maximum Salary Cap of $81,500,000	$899,034
Estimate Over Minimum Salary Cap of $60,200,000	$20,400,966
Current Bank Account	$173,049,044
Projected Bank Account	$172,281,077

Pro Players Salaries
Evgeni Malkin	$9,090,000 (2)
-Salary Remaining :	$79,737
-Salary Average :	$9,090,000
-Salary Average Remaining :	$79,737
Drew Doughty	$8,878,000 (2)
-Salary Remaining :	$77,877
-Salary Average :	$8,878,000
-Salary Average Remaining :	$77,877
Tuukka Rask	$8,301,000 (2)
-Salary Remaining :	$72,816
-Salary Average :	$8,301,000
-Salary Average Remaining :	$72,816
Johnny Gaudreau	$7,700,000 (2)
-Salary Remaining :	$67,544
-Salary Average :	$7,700,000
-Salary Average Remaining :	$67,544
Mike Hoffman	$6,215,000 (2)
-Salary Remaining :	$54,518
-Salary Average :	$6,215,000
-Salary Average Remaining :	$54,518
Jordan Binnington	$5,675,000 (2)
-Salary Remaining :	$49,781
-Salary Average :	$5,675,000
-Salary Average Remaining :	$49,781
Logan Couture	$5,588,000 (2)
-Salary Remaining :	$49,018
-Salary Average :	$5,588,000
-Salary Average Remaining :	$49,018
Kyle Palmieri	$5,290,000 (2)
-Salary Remaining :	$46,404
-Salary Average :	$5,290,000
-Salary Average Remaining :	$46,404
Artem Anisimov	$3,555,000 (1)
-Salary Remaining :	$31,184
-Salary Average :	$3,555,000
-Salary Average Remaining :	$31,184
Colin Wilson	$3,300,000 (1)
-Salary Remaining :	$28,947
-Salary Average :	$3,300,000
-Salary Average Remaining :	$28,947
Ben Chiarot	$2,775,000 (2)
-Salary Remaining :	$24,342
-Salary Average :	$2,775,000
-Salary Average Remaining :	$24,342
James Neal	$2,700,000 (1)
-Salary Remaining :	$23,684
-Salary Average :	$2,700,000
-Salary Average Remaining :	$23,684
Kris Russell	$2,600,000 (1)
-Salary Remaining :	$22,807
-Salary Average :	$2,600,000
-Salary Average Remaining :	$22,807
Calvin de Haan	$2,450,000 (1)
-Salary Remaining :	$21,491
-Salary Average :	$2,450,000
-Salary Average Remaining :	$21,491
Blake Comeau	$2,029,000 (1)
-Salary Remaining :	$17,798
-Salary Average :	$2,029,000
-Salary Average Remaining :	$17,798
Deryk Engelland	$1,830,000 (1)
-Salary Remaining :	$16,053
-Salary Average :	$1,830,000
-Salary Average Remaining :	$16,053
Pierre-Edouard Bellemare	$1,550,000 (1)
-Salary Remaining :	$13,596
-Salary Average :	$1,550,000
-Salary Average Remaining :	$13,596
Korbinian Holzer	$1,315,000 (1)
-Salary Remaining :	$11,535
-Salary Average :	$1,315,000
-Salary Average Remaining :	$11,535
Tim Schaller	$1,300,000 (1)
-Salary Remaining :	$11,404
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,404
Brad Richardson	$1,250,000 (1)
-Salary Remaining :	$10,965
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,965
Martin Marincin	$1,215,000 (1)
-Salary Remaining :	$10,658
-Salary Average :	$1,215,000
-Salary Average Remaining :	$10,658
Michael Grabner	$1,200,000 (1)
-Salary Remaining :	$10,526
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,526
Total Pro Players	22
Salary Commitment
Year 12 : $85,806,000
Year 13 : $59,512,000
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $85,806,000
Year 13 : $59,512,000
Year 14 : $0
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $85,806,000
Year 13 : $59,512,000
Year 14 : $0
Year 15 : $0

Farm Players Salaries
Alex Galchenyuk	$240,000 (1)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Cody Eakin	$148,900 (1)
Salary Remaining :	$148,900
Salary Average :	$148,900
Salary Average Remaining :	$148,900
Charles Hudon	$132,000 (2)
Salary Remaining :	$132,000
Salary Average :	$132,000
Salary Average Remaining :	$132,000
Cal Clutterbuck	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ryan Carpenter	$124,000 (1)
Salary Remaining :	$124,000
Salary Average :	$124,000
Salary Average Remaining :	$124,000
Carter Rowney	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Kailer Yamamoto	$112,417 (2)
Salary Remaining :	$112,417
Salary Average :	$112,417
Salary Average Remaining :	$112,417
Brandon Pirri	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Chad Ruhwedel	$95,500 (1)
Salary Remaining :	$95,500
Salary Average :	$95,500
Salary Average Remaining :	$95,500
Gustav Lindstrom	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kevin Rooney	$92,000 (1)
Salary Remaining :	$92,000
Salary Average :	$92,000
Salary Average Remaining :	$92,000
Lukas Jasek	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Adam Werner	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Louis Domingue	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jonathan Ang	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Lean Bergmann	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	16
Salary Commitment
Year 12 : $1,742,317
Year 13 : $336,917
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $1,742,317
Year 13 : $336,917
Year 14 : $0
Year 15 : $0

Samurai

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $125 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,755 - 93.88%
Level 3:	5000 - $75 - 4,788 - 95.76%
Level 4:	6000 - $50 - 5,841 - 97.36%
Luxury :	1000 - $200 - 978 - 97.80%
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 - %	17,363 - 96.46%
Average Income per Game	$2,193,706
Year to Date Revenue	$61,423,759
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,674,608
Farm Players Total Salaries	$2,128,483
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,690,451
Farm Year To Date Expenses	$2,347,206
Pro Salary Cap To Date	$77,343,078
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$663,812
Pro Estimated Expenses	$663,812
Farm Remaining Season Days	1
Farm Expenses Per Days	$18,671
Farm Estimated Expenses	$18,671
Estimated Season Expenses	$682,483
Estimated Season Salary Cap	$78,006,890
Estimate Under Maximum Salary Cap of $81,500,000	$3,493,110
Estimate Over Minimum Salary Cap of $60,200,000	$17,806,890
Current Bank Account	$64,591,293
Projected Bank Account	$63,908,810

Pro Players Salaries
Brendan Gallagher	$6,425,505 (2)
-Salary Remaining :	$56,364
-Salary Average :	$6,425,505
-Salary Average Remaining :	$56,364
Jaccob Slavin	$6,337,212 (3)
-Salary Remaining :	$55,590
-Salary Average :	$6,337,212
-Salary Average Remaining :	$55,590
Viktor Arvidsson	$5,494,815 (2)
-Salary Remaining :	$48,200
-Salary Average :	$5,494,815
-Salary Average Remaining :	$48,200
Jakob Silfverberg	$5,400,000 (1)
-Salary Remaining :	$47,368
-Salary Average :	$5,400,000
-Salary Average Remaining :	$47,368
David Perron	$5,267,500 (2)
-Salary Remaining :	$46,206
-Salary Average :	$5,267,500
-Salary Average Remaining :	$46,206
Anton Khudobin	$4,985,000 (1)
-Salary Remaining :	$43,728
-Salary Average :	$4,985,000
-Salary Average Remaining :	$43,728
Boone Jenner	$4,877,046 (1)
-Salary Remaining :	$42,781
-Salary Average :	$4,877,046
-Salary Average Remaining :	$42,781
Adam Henrique	$4,811,700 (3)
-Salary Remaining :	$42,208
-Salary Average :	$4,811,700
-Salary Average Remaining :	$42,208
Charlie Coyle	$4,462,000 (1)
-Salary Remaining :	$39,140
-Salary Average :	$4,462,000
-Salary Average Remaining :	$39,140
Marc-Edouard Vlasic	$3,972,556 (1)
-Salary Remaining :	$34,847
-Salary Average :	$3,972,556
-Salary Average Remaining :	$34,847
Cam Fowler (Out of Payroll)	$3,500,000 (1)
-Salary Remaining :	$30,702
-Salary Average :	$3,500,000
-Salary Average Remaining :	$30,702
Andrew Copp	$3,364,900 (4)
-Salary Remaining :	$29,517
-Salary Average :	$3,364,900
-Salary Average Remaining :	$29,517
Dylan DeMelo	$3,000,000 (1)
-Salary Remaining :	$26,316
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,316
Justin Braun	$2,933,422 (1)
-Salary Remaining :	$25,732
-Salary Average :	$2,933,422
-Salary Average Remaining :	$25,732
MacKenzie Weegar (Out of Payroll)	$2,800,000 (1)
-Salary Remaining :	$24,561
-Salary Average :	$2,800,000
-Salary Average Remaining :	$24,561
Curtis McElhinney	$2,500,000 (1)
-Salary Remaining :	$21,930
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,930
Michal Kempny	$2,058,952 (1)
-Salary Remaining :	$18,061
-Salary Average :	$2,058,952
-Salary Average Remaining :	$18,061
Riley Sheahan	$2,000,000 (2)
-Salary Remaining :	$17,544
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,544
Owen Tippett	$1,596,667 (3)
-Salary Remaining :	$14,006
-Salary Average :	$1,596,667
-Salary Average Remaining :	$14,006
Josh Archibald	$1,400,000 (2)
-Salary Remaining :	$12,281
-Salary Average :	$1,400,000
-Salary Average Remaining :	$12,281
Riley Nash	$1,150,000 (1)
-Salary Remaining :	$10,088
-Salary Average :	$1,150,000
-Salary Average Remaining :	$10,088
Carl Grundstrom	$925,000 (1)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Max Comtois	$925,000 (2)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Chris Driedger	$924,000 (2)
-Salary Remaining :	$8,105
-Salary Average :	$924,000
-Salary Average Remaining :	$8,105
Nicolas Hague	$863,333 (3)
-Salary Remaining :	$7,573
-Salary Average :	$863,333
-Salary Average Remaining :	$7,573
Total Pro Players	25
Salary Commitment
Year 12 : $81,974,608
Year 13 : $39,410,632
Year 14 : $16,973,812
Year 15 : $3,364,900
Salary Average Commitment
Year 12 : $81,974,608
Year 13 : $39,410,632
Year 14 : $16,973,812
Year 15 : $3,364,900
Salary Cap with 1 Way Contract
Year 12 : $81,974,608
Year 13 : $39,410,632
Year 14 : $16,973,812
Year 15 : $3,364,900

Farm Players Salaries
Igor Shesterkin	$377,500 (2)
Salary Remaining :	$377,500
Salary Average :	$377,500
Salary Average Remaining :	$377,500
Joonas Donskoi	$328,349 (2)
Salary Remaining :	$328,349
Salary Average :	$328,349
Salary Average Remaining :	$328,349
Jonathon Merrill	$288,117 (1)
Salary Remaining :	$288,117
Salary Average :	$288,117
Salary Average Remaining :	$288,117
Miles Wood	$260,000 (1)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Logan Shaw	$124,369 (2)
Salary Remaining :	$124,369
Salary Average :	$124,369
Salary Average Remaining :	$124,369
Riley Barber	$97,200 (2)
Salary Remaining :	$97,200
Salary Average :	$97,200
Salary Average Remaining :	$97,200
Antoine Morand	$92,750 (3)
Salary Remaining :	$92,750
Salary Average :	$92,750
Salary Average Remaining :	$92,750
Brett Leason	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Anderson	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Cale Fleury	$88,333 (2)
Salary Remaining :	$88,333
Salary Average :	$88,333
Salary Average Remaining :	$88,333
J.C. Beaudin	$77,865 (2)
Salary Remaining :	$77,865
Salary Average :	$77,865
Salary Average Remaining :	$77,865
Lane Pederson	$76,500 (2)
Salary Remaining :	$76,500
Salary Average :	$76,500
Salary Average Remaining :	$76,500
Pheonix Copley	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Dysin Mayo	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	14
Salary Commitment
Year 12 : $2,128,483
Year 13 : $1,425,366
Year 14 : $185,250
Year 15 : $0
Salary Average Commitment
Year 12 : $2,128,483
Year 13 : $1,425,366
Year 14 : $185,250
Year 15 : $0

Sheep

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Moai
Level 1:	3191 - $150 - 2,247 - 70.43%
Level 2:	4255 - $100 - 3,822 - 89.83%
Level 3:	5318 - $75 - 4,822 - 90.67%
Level 4:	7446 - $45 - 6,280 - 84.34%
Luxury :	1064 - $250 - 963 - 90.47%
Total Capacity :	21274
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 - %	18,135 - 85.24%
Average Income per Game	$2,390,347
Year to Date Revenue	$66,929,714
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	$83,677,500
Farm Players Total Salaries	$2,756,875
Coaches Total Salaries	$0
Luxury Taxe Total	$5,054,332
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,281,297
Farm Year To Date Expenses	$2,510,466
Pro Salary Cap To Date	$78,288,546
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$734,013
Pro Estimated Expenses	$734,013
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,183
Farm Estimated Expenses	$24,183
Estimated Season Expenses	$758,196
Estimated Season Salary Cap	$79,022,559
Estimate Under Maximum Salary Cap of $81,500,000	$2,477,441
Estimate Over Minimum Salary Cap of $60,200,000	$18,822,559
Current Bank Account	$161,685,259
Projected Bank Account	$160,927,063

Pro Players Salaries
Nathan MacKinnon	$10,500,000 (3)
-Salary Remaining :	$92,105
-Salary Average :	$10,500,000
-Salary Average Remaining :	$92,105
Victor Hedman	$9,500,000 (2)
-Salary Remaining :	$83,333
-Salary Average :	$9,500,000
-Salary Average Remaining :	$83,333
Brad Marchand	$9,000,000 (2)
-Salary Remaining :	$78,947
-Salary Average :	$9,000,000
-Salary Average Remaining :	$78,947
Auston Matthews	$8,800,000 (4)
-Salary Remaining :	$77,193
-Salary Average :	$8,800,000
-Salary Average Remaining :	$77,193
Travis Konecny	$6,215,000 (1)
-Salary Remaining :	$54,518
-Salary Average :	$6,215,000
-Salary Average Remaining :	$54,518
Mackenzie Blackwood	$6,050,000 (1)
-Salary Remaining :	$53,070
-Salary Average :	$6,050,000
-Salary Average Remaining :	$53,070
Colton Parayko	$5,800,000 (2)
-Salary Remaining :	$50,877
-Salary Average :	$5,800,000
-Salary Average Remaining :	$50,877
Jake Gardiner	$5,200,000 (1)
-Salary Remaining :	$45,614
-Salary Average :	$5,200,000
-Salary Average Remaining :	$45,614
Kevin Fiala	$4,500,000 (4)
-Salary Remaining :	$39,474
-Salary Average :	$4,500,000
-Salary Average Remaining :	$39,474
Erik Johnson	$4,300,000 (1)
-Salary Remaining :	$37,719
-Salary Average :	$4,300,000
-Salary Average Remaining :	$37,719
Justin Faulk	$4,000,000 (4)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
Juuse Saros	$3,000,000 (3)
-Salary Remaining :	$26,316
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,316
Marcus Foligno	$1,425,000 (2)
-Salary Remaining :	$12,500
-Salary Average :	$1,425,000
-Salary Average Remaining :	$12,500
Sean Kuraly	$1,200,000 (2)
-Salary Remaining :	$10,526
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,526
Kirill Maksimov	$879,167 (3)
-Salary Remaining :	$7,712
-Salary Average :	$879,167
-Salary Average Remaining :	$7,712
Victor Mete	$870,000 (1)
-Salary Remaining :	$7,632
-Salary Average :	$870,000
-Salary Average Remaining :	$7,632
Sam Steel	$863,333 (2)
-Salary Remaining :	$7,573
-Salary Average :	$863,333
-Salary Average Remaining :	$7,573
Jesper Bratt	$825,000 (1)
-Salary Remaining :	$7,237
-Salary Average :	$825,000
-Salary Average Remaining :	$7,237
Luke Witkowski	$750,000 (1)
-Salary Remaining :	$6,579
-Salary Average :	$750,000
-Salary Average Remaining :	$6,579
Jordan Nolan (Out of Payroll)	$700,000 (1)
-Salary Remaining :	$6,140
-Salary Average :	$700,000
-Salary Average Remaining :	$6,140
Total Pro Players	20
Salary Commitment
Year 12 : $84,377,500
Year 13 : $59,467,500
Year 14 : $31,679,167
Year 15 : $17,300,000
Salary Average Commitment
Year 12 : $84,377,500
Year 13 : $59,467,500
Year 14 : $31,679,167
Year 15 : $17,300,000
Salary Cap with 1 Way Contract
Year 12 : $84,377,500
Year 13 : $59,467,500
Year 14 : $31,679,167
Year 15 : $17,300,000

Farm Players Salaries
Sami Vatanen	$385,000 (1)
Salary Remaining :	$385,000
Salary Average :	$385,000
Salary Average Remaining :	$385,000
Kirby Dach	$342,500 (3)
Salary Remaining :	$342,500
Salary Average :	$342,500
Salary Average Remaining :	$342,500
T.J. Brodie	$325,000 (1)
Salary Remaining :	$325,000
Salary Average :	$325,000
Salary Average Remaining :	$325,000
Maxime Lajoie	$264,000 (3)
Salary Remaining :	$264,000
Salary Average :	$264,000
Salary Average Remaining :	$264,000
Andrew Ladd	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Denis Malgin	$140,000 (4)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Troy Brouwer	$137,500 (1)
Salary Remaining :	$137,500
Salary Average :	$137,500
Salary Average Remaining :	$137,500
Mathew Barzal	$126,333 (1)
Salary Remaining :	$126,333
Salary Average :	$126,333
Salary Average Remaining :	$126,333
Vinni Lettieri	$102,375 (3)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Sebastian AhoD	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jesper Boqvist	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jesper Lindgren	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brandon Gignac	$92,167 (2)
Salary Remaining :	$92,167
Salary Average :	$92,167
Salary Average Remaining :	$92,167
Jack Kopacka	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Maxim Sushko	$87,917 (3)
Salary Remaining :	$87,917
Salary Average :	$87,917
Salary Average Remaining :	$87,917
Parker Wotherspoon	$85,500 (1)
Salary Remaining :	$85,500
Salary Average :	$85,500
Salary Average Remaining :	$85,500
Artyom Zagidulin	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kevin Boyle	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	18
Salary Commitment
Year 12 : $2,756,875
Year 13 : $1,385,042
Year 14 : $1,029,292
Year 15 : $140,000
Salary Average Commitment
Year 12 : $2,756,875
Year 13 : $1,385,042
Year 14 : $1,029,292
Year 15 : $140,000

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 1,862 - 93.08%
Level 2:	4000 - $95 - 3,816 - 95.40%
Level 3:	5000 - $65 - 4,810 - 96.19%
Level 4:	6000 - $50 - 5,869 - 97.81%
Luxury :	1000 - $225 - 966 - 96.60%
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 - %	17,322 - 96.23%
Average Income per Game	$2,196,932
Year to Date Revenue	$61,514,084
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	$81,816,750
Farm Players Total Salaries	$2,804,667
Coaches Total Salaries	$0
Luxury Taxe Total	$1,571,578
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,248,803
Farm Year To Date Expenses	$2,839,242
Pro Salary Cap To Date	$75,739,329
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$717,691
Pro Estimated Expenses	$717,691
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,602
Farm Estimated Expenses	$24,602
Estimated Season Expenses	$742,293
Estimated Season Salary Cap	$76,457,020
Estimate Under Maximum Salary Cap of $81,500,000	$5,042,980
Estimate Over Minimum Salary Cap of $60,200,000	$16,257,020
Current Bank Account	$226,504,799
Projected Bank Account	$225,762,506

Pro Players Salaries
John Carlson	$8,500,000 (2)
-Salary Remaining :	$74,561
-Salary Average :	$8,500,000
-Salary Average Remaining :	$74,561
Rasmus Ristolainen	$7,260,000 (1)
-Salary Remaining :	$63,684
-Salary Average :	$7,260,000
-Salary Average Remaining :	$63,684
J.T. Miller	$5,800,000 (2)
-Salary Remaining :	$50,877
-Salary Average :	$5,800,000
-Salary Average Remaining :	$50,877
Anthony Mantha	$5,300,000 (2)
-Salary Remaining :	$46,491
-Salary Average :	$5,300,000
-Salary Average Remaining :	$46,491
Erik Haula	$5,000,000 (1)
-Salary Remaining :	$43,860
-Salary Average :	$5,000,000
-Salary Average Remaining :	$43,860
Teuvo Teravainen	$4,750,431 (1)
-Salary Remaining :	$41,670
-Salary Average :	$4,750,431
-Salary Average Remaining :	$41,670
Sam Reinhart	$4,725,000 (2)
-Salary Remaining :	$41,447
-Salary Average :	$4,725,000
-Salary Average Remaining :	$41,447
Pavel Zacha	$4,582,000 (3)
-Salary Remaining :	$40,193
-Salary Average :	$4,582,000
-Salary Average Remaining :	$40,193
Nikolaj Ehlers	$4,182,486 (3)
-Salary Remaining :	$36,688
-Salary Average :	$4,182,486
-Salary Average Remaining :	$36,688
Chris Tierney	$3,800,000 (1)
-Salary Remaining :	$33,333
-Salary Average :	$3,800,000
-Salary Average Remaining :	$33,333
Carey Price	$3,385,000 (2)
-Salary Remaining :	$29,693
-Salary Average :	$3,385,000
-Salary Average Remaining :	$29,693
Connor Murphy	$3,300,000 (1)
-Salary Remaining :	$28,947
-Salary Average :	$3,300,000
-Salary Average Remaining :	$28,947
Tanner Pearson	$3,275,000 (1)
-Salary Remaining :	$28,728
-Salary Average :	$3,275,000
-Salary Average Remaining :	$28,728
Ian Cole	$3,200,000 (1)
-Salary Remaining :	$28,070
-Salary Average :	$3,200,000
-Salary Average Remaining :	$28,070
Brett Pesce	$3,000,000 (1)
-Salary Remaining :	$26,316
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,316
Jean-Gabriel Pageau	$2,700,000 (1)
-Salary Remaining :	$23,684
-Salary Average :	$2,700,000
-Salary Average Remaining :	$23,684
Anthony Cirelli	$2,325,000 (2)
-Salary Remaining :	$20,395
-Salary Average :	$2,325,000
-Salary Average Remaining :	$20,395
Scott Laughton	$1,677,500 (4)
-Salary Remaining :	$14,715
-Salary Average :	$1,677,500
-Salary Average Remaining :	$14,715
Joel Eriksson Ek	$1,633,500 (3)
-Salary Remaining :	$14,329
-Salary Average :	$1,633,500
-Salary Average Remaining :	$14,329
Chandler Stephenson	$1,585,000 (4)
-Salary Remaining :	$13,904
-Salary Average :	$1,585,000
-Salary Average Remaining :	$13,904
Samuel Girard	$935,833 (1)
-Salary Remaining :	$8,209
-Salary Average :	$935,833
-Salary Average Remaining :	$8,209
Tristan Jarry	$900,000 (2)
-Salary Remaining :	$7,895
-Salary Average :	$900,000
-Salary Average Remaining :	$7,895
Total Pro Players	22
Salary Commitment
Year 12 : $81,816,750
Year 13 : $44,595,486
Year 14 : $13,660,486
Year 15 : $3,262,500
Salary Average Commitment
Year 12 : $81,816,750
Year 13 : $44,595,486
Year 14 : $13,660,486
Year 15 : $3,262,500
Salary Cap with 1 Way Contract
Year 12 : $81,816,750
Year 13 : $44,595,486
Year 14 : $13,660,486
Year 15 : $3,262,500

Farm Players Salaries
Shea Theodore	$328,000 (1)
Salary Remaining :	$328,000
Salary Average :	$328,000
Salary Average Remaining :	$328,000
Thatcher Demko	$294,167 (4)
Salary Remaining :	$294,167
Salary Average :	$294,167
Salary Average Remaining :	$294,167
Taro Hirose	$166,000 (2)
Salary Remaining :	$166,000
Salary Average :	$166,000
Salary Average Remaining :	$166,000
Egor Sharangovich	$150,000 (4)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Lucas Carlsson	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Kole Lind	$112,500 (2)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Joachim Blichfeld	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Connor Hobbs	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Conor Timmins	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mitchell Stephens	$91,917 (1)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Nathan Schnarr	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Dennis Cholowski	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Guillaume Brisebois	$88,833 (1)
Salary Remaining :	$88,833
Salary Average :	$88,833
Salary Average Remaining :	$88,833
Vitaly Abramov	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Pascal Laberge	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jonah Gadjovich	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Connor Bunnaman	$78,750 (3)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Simon Benoit	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jake Evans	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Riley Stillman	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Nikolai Knyzhov	$71,000 (1)
Salary Remaining :	$71,000
Salary Average :	$71,000
Salary Average Remaining :	$71,000
Matt Luff	$71,000 (1)
Salary Remaining :	$71,000
Salary Average :	$71,000
Salary Average Remaining :	$71,000
Keaton Middleton	$71,000 (1)
Salary Remaining :	$71,000
Salary Average :	$71,000
Salary Average Remaining :	$71,000
Kristians Rubins	$71,000 (1)
Salary Remaining :	$71,000
Salary Average :	$71,000
Salary Average Remaining :	$71,000
Leon Gawanke	$71,000 (1)
Salary Remaining :	$71,000
Salary Average :	$71,000
Salary Average Remaining :	$71,000
Oscar Dansk	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Total Farm Players	26
Salary Commitment
Year 12 : $2,804,667
Year 13 : $1,678,417
Year 14 : $698,667
Year 15 : $444,167
Salary Average Commitment
Year 12 : $2,804,667
Year 13 : $1,678,417
Year 14 : $698,667
Year 15 : $444,167

Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $235 - 1,226 - 61.28%
Level 2:	4000 - $128 - 2,665 - 66.62%
Level 3:	5000 - $95 - 3,296 - 65.92%
Level 4:	6000 - $63 - 4,015 - 66.91%
Luxury :	1000 - $330 - 657 - 65.66%
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 - %	11,858 - 65.88%
Average Income per Game	$2,103,627
Year to Date Revenue	$58,901,562
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,083,242
Farm Players Total Salaries	$2,831,126
Coaches Total Salaries	$0
Luxury Taxe Total	$1,548,328
Special Salary Cap Value	$1,750,000
Pro Year To Date Expenses	$78,394,021
Farm Year To Date Expenses	$2,704,154
Pro Salary Cap To Date	$77,877,135
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$667,397
Pro Estimated Expenses	$667,397
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,834
Farm Estimated Expenses	$24,834
Estimated Season Expenses	$692,231
Estimated Season Salary Cap	$80,294,532
Estimate Under Maximum Salary Cap of $81,500,000	$1,205,468
Estimate Over Minimum Salary Cap of $60,200,000	$20,094,532
Current Bank Account	$123,467,288
Projected Bank Account	$122,775,057

Pro Players Salaries
Mark Scheifele	$8,515,000 (2)
-Salary Remaining :	$74,693
-Salary Average :	$8,515,000
-Salary Average Remaining :	$74,693
Alex Killorn	$6,415,009 (1)
-Salary Remaining :	$56,272
-Salary Average :	$6,415,009
-Salary Average Remaining :	$56,272
Evander Kane	$6,250,000 (2)
-Salary Remaining :	$54,825
-Salary Average :	$6,250,000
-Salary Average Remaining :	$54,825
Brayden Point	$6,250,000 (3)
-Salary Remaining :	$54,825
-Salary Average :	$6,250,000
-Salary Average Remaining :	$54,825
Hampus Lindholm (Out of Payroll)	$6,231,550 (1)
-Salary Remaining :	$54,663
-Salary Average :	$6,231,550
-Salary Average Remaining :	$54,663
Artemi Panarin	$6,150,000 (1)
-Salary Remaining :	$53,947
-Salary Average :	$6,150,000
-Salary Average Remaining :	$53,947
Semyon Varlamov	$5,750,000 (1)
-Salary Remaining :	$50,439
-Salary Average :	$5,750,000
-Salary Average Remaining :	$50,439
Matt Niskanen	$4,900,000 (1)
-Salary Remaining :	$42,982
-Salary Average :	$4,900,000
-Salary Average Remaining :	$42,982
Derek Stepan	$4,250,000 (1)
-Salary Remaining :	$37,281
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,281
Reilly Smith	$3,900,000 (3)
-Salary Remaining :	$34,211
-Salary Average :	$3,900,000
-Salary Average Remaining :	$34,211
Zdeno Chara	$3,800,000 (1)
-Salary Remaining :	$33,333
-Salary Average :	$3,800,000
-Salary Average Remaining :	$33,333
Ryan Pulock	$3,475,000 (3)
-Salary Remaining :	$30,482
-Salary Average :	$3,475,000
-Salary Average Remaining :	$30,482
Blake Coleman	$3,027,000 (1)
-Salary Remaining :	$26,553
-Salary Average :	$3,027,000
-Salary Average Remaining :	$26,553
Cody Ceci	$2,500,000 (1)
-Salary Remaining :	$21,930
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,930
Carl Hagelin	$2,477,900 (1)
-Salary Remaining :	$21,736
-Salary Average :	$2,477,900
-Salary Average Remaining :	$21,736
Ilya Mikheyev	$1,811,666 (1)
-Salary Remaining :	$15,892
-Salary Average :	$1,811,666
-Salary Average Remaining :	$15,892
Adam Fox	$1,775,000 (3)
-Salary Remaining :	$15,570
-Salary Average :	$1,775,000
-Salary Average Remaining :	$15,570
Robby Fabbri	$1,106,667 (2)
-Salary Remaining :	$9,708
-Salary Average :	$1,106,667
-Salary Average Remaining :	$9,708
Christian Djoos	$1,000,000 (2)
-Salary Remaining :	$8,772
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,772
Isac Lundestrom	$925,000 (2)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Filip Gustavsson	$910,833 (2)
-Salary Remaining :	$7,990
-Salary Average :	$910,833
-Salary Average Remaining :	$7,990
Rasmus Sandin	$894,167 (3)
-Salary Remaining :	$7,844
-Salary Average :	$894,167
-Salary Average Remaining :	$7,844
Total Pro Players	22
Salary Commitment
Year 12 : $82,314,792
Year 13 : $35,001,667
Year 14 : $16,294,167
Year 15 : $0
Salary Average Commitment
Year 12 : $82,314,792
Year 13 : $35,001,667
Year 14 : $16,294,167
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $82,314,792
Year 13 : $35,001,667
Year 14 : $16,294,167
Year 15 : $0

Farm Players Salaries
David Rittich	$416,500 (2)
Salary Remaining :	$416,500
Salary Average :	$416,500
Salary Average Remaining :	$416,500
Sergei Bobrovsky	$365,000 (3)
Salary Remaining :	$365,000
Salary Average :	$365,000
Salary Average Remaining :	$365,000
Kaapo Kakko	$357,500 (3)
Salary Remaining :	$357,500
Salary Average :	$357,500
Salary Average Remaining :	$357,500
Gabriel Vilardi	$162,750 (3)
Salary Remaining :	$162,750
Salary Average :	$162,750
Salary Average Remaining :	$162,750
Troy Terry	$149,167 (1)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Sami Niku	$118,500 (3)
Salary Remaining :	$118,500
Salary Average :	$118,500
Salary Average Remaining :	$118,500
Joakim Ryan	$117,100 (2)
Salary Remaining :	$117,100
Salary Average :	$117,100
Salary Average Remaining :	$117,100
Klim Kostin	$110,667 (2)
Salary Remaining :	$110,667
Salary Average :	$110,667
Salary Average Remaining :	$110,667
Gustav Forsling	$100,101 (4)
Salary Remaining :	$100,101
Salary Average :	$100,101
Salary Average Remaining :	$100,101
Rudolfs Balcers	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Mason Appleton	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cooper Marody	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Sasha Chmelevski	$92,750 (3)
Salary Remaining :	$92,750
Salary Average :	$92,750
Salary Average Remaining :	$92,750
Johnathan Kovacevic	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Igor Shvyrev	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mason Shaw	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Josh Brook	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Rocco Grimaldi	$91,007 (2)
Salary Remaining :	$91,007
Salary Average :	$91,007
Salary Average Remaining :	$91,007
Tanner Jeannot	$81,501 (3)
Salary Remaining :	$81,501
Salary Average :	$81,501
Salary Average Remaining :	$81,501
Total Farm Players	19
Salary Commitment
Year 12 : $2,831,126
Year 13 : $2,681,959
Year 14 : $1,569,185
Year 15 : $100,101
Salary Average Commitment
Year 12 : $2,831,126
Year 13 : $2,681,959
Year 14 : $1,569,185
Year 15 : $100,101

Torpedos

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sub
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,825 - 95.62%
Level 3:	5000 - $75 - 4,743 - 94.85%
Level 4:	6000 - $45 - 5,919 - 98.65%
Luxury :	1000 - $250 - 960 - 95.96%
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 - %	17,446 - 96.92%
Average Income per Game	$2,301,157
Year to Date Revenue	$64,432,391
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	$68,481,165
Farm Players Total Salaries	$2,344,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$18,661,248
Pro Year To Date Expenses	$61,732,473
Farm Year To Date Expenses	$2,685,451
Pro Salary Cap To Date	$61,095,117
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$600,712
Pro Estimated Expenses	$600,712
Farm Remaining Season Days	1
Farm Expenses Per Days	$20,567
Farm Estimated Expenses	$20,567
Estimated Season Expenses	$621,279
Estimated Season Salary Cap	$80,335,549
Estimate Under Maximum Salary Cap of $81,500,000	$1,164,451
Estimate Over Minimum Salary Cap of $60,200,000	$20,135,549
Current Bank Account	$175,848,052
Projected Bank Account	$175,226,773

Pro Players Salaries
Jonathan Huberdeau	$8,600,000 (3)
-Salary Remaining :	$75,439
-Salary Average :	$8,600,000
-Salary Average Remaining :	$75,439
Josh Morrissey	$5,200,000 (3)
-Salary Remaining :	$45,614
-Salary Average :	$5,200,000
-Salary Average Remaining :	$45,614
Kevin Shattenkirk	$4,619,999 (1)
-Salary Remaining :	$40,526
-Salary Average :	$4,619,999
-Salary Average Remaining :	$40,526
Mikael Backlund	$4,600,000 (1)
-Salary Remaining :	$40,351
-Salary Average :	$4,600,000
-Salary Average Remaining :	$40,351
Jason Zucker	$4,250,000 (2)
-Salary Remaining :	$37,281
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,281
Patric Hornqvist	$4,250,000 (2)
-Salary Remaining :	$37,281
-Salary Average :	$4,250,000
-Salary Average Remaining :	$37,281
Jonas Brodin	$4,200,000 (3)
-Salary Remaining :	$36,842
-Salary Average :	$4,200,000
-Salary Average Remaining :	$36,842
Brady Tkachuk	$3,452,000 (2)
-Salary Remaining :	$30,281
-Salary Average :	$3,452,000
-Salary Average Remaining :	$30,281
Alex Tuch	$3,300,000 (4)
-Salary Remaining :	$28,947
-Salary Average :	$3,300,000
-Salary Average Remaining :	$28,947
Ryan Graves	$3,000,000 (3)
-Salary Remaining :	$26,316
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,316
Josh Manson	$3,000,000 (2)
-Salary Remaining :	$26,316
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,316
Jack Campbell	$3,000,000 (2)
-Salary Remaining :	$26,316
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,316
Colin White	$2,800,000 (3)
-Salary Remaining :	$24,561
-Salary Average :	$2,800,000
-Salary Average Remaining :	$24,561
Robert Hagg	$2,200,000 (3)
-Salary Remaining :	$19,298
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,298
Quinn Hughes (Out of Payroll)	$1,604,167 (2)
-Salary Remaining :	$14,072
-Salary Average :	$1,604,167
-Salary Average Remaining :	$14,072
Artturi Lehkonen	$1,550,000 (4)
-Salary Remaining :	$13,596
-Salary Average :	$1,550,000
-Salary Average Remaining :	$13,596
Haydn Fleury	$1,500,000 (4)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Matthew Nieto	$1,500,000 (3)
-Salary Remaining :	$13,158
-Salary Average :	$1,500,000
-Salary Average Remaining :	$13,158
Jordan Greenway	$1,225,000 (1)
-Salary Remaining :	$10,746
-Salary Average :	$1,225,000
-Salary Average Remaining :	$10,746
Oskar Sundqvist	$1,100,000 (2)
-Salary Remaining :	$9,649
-Salary Average :	$1,100,000
-Salary Average Remaining :	$9,649
Cayden Primeau	$966,666 (3)
-Salary Remaining :	$8,480
-Salary Average :	$966,666
-Salary Average Remaining :	$8,480
Max Jones	$863,333 (2)
-Salary Remaining :	$7,573
-Salary Average :	$863,333
-Salary Average Remaining :	$7,573
Valeri Nichushkin	$850,000 (1)
-Salary Remaining :	$7,456
-Salary Average :	$850,000
-Salary Average Remaining :	$7,456
Anders Nilsson (Out of Payroll)	$850,000 (1)
-Salary Remaining :	$7,456
-Salary Average :	$850,000
-Salary Average Remaining :	$7,456
Total Pro Players	24
Salary Commitment
Year 12 : $68,481,165
Year 13 : $56,336,166
Year 14 : $34,816,666
Year 15 : $6,350,000
Salary Average Commitment
Year 12 : $68,481,165
Year 13 : $56,336,166
Year 14 : $34,816,666
Year 15 : $6,350,000
Salary Cap with 1 Way Contract
Year 12 : $68,481,165
Year 13 : $56,336,166
Year 14 : $34,816,666
Year 15 : $6,350,000

Farm Players Salaries
Radek Faksa	$392,500 (1)
Salary Remaining :	$392,500
Salary Average :	$392,500
Salary Average Remaining :	$392,500
Jake Virtanen	$232,500 (3)
Salary Remaining :	$232,500
Salary Average :	$232,500
Salary Average Remaining :	$232,500
Adam Gaudette	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Zach Sanford	$140,000 (3)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Oliver Kylington	$140,000 (4)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Philippe Myers	$137,500 (3)
Salary Remaining :	$137,500
Salary Average :	$137,500
Salary Average Remaining :	$137,500
Nicholas Merkley	$107,583 (1)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Logan Stanley	$107,583 (2)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Tyler Steenbergen	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Philipp Kurashev	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Frederic Allard	$92,167 (2)
Salary Remaining :	$92,167
Salary Average :	$92,167
Salary Average Remaining :	$92,167
Bode Wilde	$89,667 (4)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
MacKenzie Entwistle	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Matthew Strome	$87,917 (3)
Salary Remaining :	$87,917
Salary Average :	$87,917
Salary Average Remaining :	$87,917
Isaac Ratcliffe	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Adam Ruzicka	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Noah Gregor	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nicolas Roy	$81,500 (1)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Total Farm Players	18
Salary Commitment
Year 12 : $2,344,667
Year 13 : $1,763,084
Year 14 : $1,478,334
Year 15 : $229,667
Salary Average Commitment
Year 12 : $2,344,667
Year 13 : $1,763,084
Year 14 : $1,478,334
Year 15 : $229,667

True Grit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,801 - 95.02%
Level 3:	5000 - $75 - 4,844 - 96.88%
Level 4:	6000 - $45 - 5,958 - 99.31%
Luxury :	1000 - $250 - 959 - 95.92%
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 - %	17,562 - 97.57%
Average Income per Game	$2,311,427
Year to Date Revenue	$64,719,967
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	$80,126,300
Farm Players Total Salaries	$1,709,428
Coaches Total Salaries	$0
Luxury Taxe Total	$1,314,612
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,164,292
Farm Year To Date Expenses	$1,645,416
Pro Salary Cap To Date	$78,326,422
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$702,862
Pro Estimated Expenses	$702,862
Farm Remaining Season Days	1
Farm Expenses Per Days	$14,995
Farm Estimated Expenses	$14,995
Estimated Season Expenses	$717,857
Estimated Season Salary Cap	$79,029,284
Estimate Under Maximum Salary Cap of $81,500,000	$2,470,716
Estimate Over Minimum Salary Cap of $60,200,000	$18,829,284
Current Bank Account	$126,979,983
Projected Bank Account	$126,262,126

Pro Players Salaries
Connor McDavid	$11,400,000 (3)
-Salary Remaining :	$100,000
-Salary Average :	$11,400,000
-Salary Average Remaining :	$100,000
Brock Boeser	$7,300,000 (1)
-Salary Remaining :	$64,035
-Salary Average :	$7,300,000
-Salary Average Remaining :	$64,035
Braden Holtby	$6,590,000 (2)
-Salary Remaining :	$57,807
-Salary Average :	$6,590,000
-Salary Average Remaining :	$57,807
Duncan Keith	$6,213,000 (1)
-Salary Remaining :	$54,500
-Salary Average :	$6,213,000
-Salary Average Remaining :	$54,500
Max Pacioretty	$5,800,000 (2)
-Salary Remaining :	$50,877
-Salary Average :	$5,800,000
-Salary Average Remaining :	$50,877
Dmitry Orlov	$5,450,000 (1)
-Salary Remaining :	$47,807
-Salary Average :	$5,450,000
-Salary Average Remaining :	$47,807
David Krejci	$5,320,000 (1)
-Salary Remaining :	$46,667
-Salary Average :	$5,320,000
-Salary Average Remaining :	$46,667
Kyle Turris	$3,800,000 (1)
-Salary Remaining :	$33,333
-Salary Average :	$3,800,000
-Salary Average Remaining :	$33,333
Nick Bonino	$3,760,100 (1)
-Salary Remaining :	$32,983
-Salary Average :	$3,760,100
-Salary Average Remaining :	$32,983
Tyler Johnson	$3,000,000 (2)
-Salary Remaining :	$26,316
-Salary Average :	$3,000,000
-Salary Average Remaining :	$26,316
Joel Edmundson	$2,800,000 (2)
-Salary Remaining :	$24,561
-Salary Average :	$2,800,000
-Salary Average Remaining :	$24,561
Paul Byron	$2,767,100 (3)
-Salary Remaining :	$24,273
-Salary Average :	$2,767,100
-Salary Average Remaining :	$24,273
Brian Dumoulin	$2,500,000 (2)
-Salary Remaining :	$21,930
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,930
Andrew Shaw	$2,310,000 (1)
-Salary Remaining :	$20,263
-Salary Average :	$2,310,000
-Salary Average Remaining :	$20,263
Greg Pateryn	$2,200,000 (2)
-Salary Remaining :	$19,298
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,298
James Reimer	$2,100,000 (2)
-Salary Remaining :	$18,421
-Salary Average :	$2,100,000
-Salary Average Remaining :	$18,421
Jimmy Vesey	$1,750,000 (1)
-Salary Remaining :	$15,351
-Salary Average :	$1,750,000
-Salary Average Remaining :	$15,351
Conor Sheary	$1,720,000 (1)
-Salary Remaining :	$15,088
-Salary Average :	$1,720,000
-Salary Average Remaining :	$15,088
Lukas Vejdemo	$925,000 (1)
-Salary Remaining :	$8,114
-Salary Average :	$925,000
-Salary Average Remaining :	$8,114
Slater Koekkoek	$920,100 (1)
-Salary Remaining :	$8,071
-Salary Average :	$920,100
-Salary Average Remaining :	$8,071
Seth Griffith	$751,000 (1)
-Salary Remaining :	$6,588
-Salary Average :	$751,000
-Salary Average Remaining :	$6,588
Gustav Olofsson	$750,000 (2)
-Salary Remaining :	$6,579
-Salary Average :	$750,000
-Salary Average Remaining :	$6,579
Total Pro Players	22
Salary Commitment
Year 12 : $80,126,300
Year 13 : $39,907,100
Year 14 : $14,167,100
Year 15 : $0
Salary Average Commitment
Year 12 : $80,126,300
Year 13 : $39,907,100
Year 14 : $14,167,100
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $80,126,300
Year 13 : $39,907,100
Year 14 : $14,167,100
Year 15 : $0

Farm Players Salaries
Brandon Carlo	$333,584 (1)
Salary Remaining :	$333,584
Salary Average :	$333,584
Salary Average Remaining :	$333,584
Mikhail Sergachev	$174,417 (1)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Charlie Lindgren	$160,500 (1)
Salary Remaining :	$160,500
Salary Average :	$160,500
Salary Average Remaining :	$160,500
Evan Bouchard	$159,667 (4)
Salary Remaining :	$159,667
Salary Average :	$159,667
Salary Average Remaining :	$159,667
Ryan Poehling	$149,167 (2)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Daniel Carr	$139,510 (1)
Salary Remaining :	$139,510
Salary Average :	$139,510
Salary Average Remaining :	$139,510
Eetu Luostarinen	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Lucas Johansen	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Vitek Vanecek	$90,650 (4)
Salary Remaining :	$90,650
Salary Average :	$90,650
Salary Average Remaining :	$90,650
Tyler Benson	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Brayden Burke	$82,425 (3)
Salary Remaining :	$82,425
Salary Average :	$82,425
Salary Average Remaining :	$82,425
Joona Koppanen	$77,175 (4)
Salary Remaining :	$77,175
Salary Average :	$77,175
Salary Average Remaining :	$77,175
Garret Sparks	$71,000 (1)
Salary Remaining :	$71,000
Salary Average :	$71,000
Salary Average Remaining :	$71,000
Total Farm Players	13
Salary Commitment
Year 12 : $1,709,428
Year 13 : $737,917
Year 14 : $502,417
Year 15 : $327,492
Salary Average Commitment
Year 12 : $1,709,428
Year 13 : $737,917
Year 14 : $502,417
Year 15 : $327,492

Worgs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Das Rink
Level 1:	2997 - $105 - 2,414 - 80.54%
Level 2:	3996 - $98 - 3,779 - 94.56%
Level 3:	4995 - $72 - 4,817 - 96.43%
Level 4:	6992 - $47 - 6,091 - 87.12%
Luxury :	999 - $215 - 958 - 95.87%
Total Capacity :	19979
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 - %	18,058 - 90.39%
Average Income per Game	$2,177,887
Year to Date Revenue	$60,980,834
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	$69,981,167
Farm Players Total Salaries	$2,368,579
Coaches Total Salaries	$0
Luxury Taxe Total	$114,854
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,750,438
Farm Year To Date Expenses	$2,054,813
Pro Salary Cap To Date	$74,713,471
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$613,870
Pro Estimated Expenses	$613,870
Farm Remaining Season Days	1
Farm Expenses Per Days	$20,777
Farm Estimated Expenses	$20,777
Estimated Season Expenses	$634,647
Estimated Season Salary Cap	$75,327,341
Estimate Under Maximum Salary Cap of $81,500,000	$6,172,659
Estimate Over Minimum Salary Cap of $60,200,000	$15,127,341
Current Bank Account	$186,657,232
Projected Bank Account	$186,022,585

Pro Players Salaries
Gabriel Landeskog	$8,250,000 (2)
-Salary Remaining :	$72,368
-Salary Average :	$8,250,000
-Salary Average Remaining :	$72,368
Matt Duchene	$8,250,000 (1)
-Salary Remaining :	$72,368
-Salary Average :	$8,250,000
-Salary Average Remaining :	$72,368
Alexander Radulov	$6,250,000 (1)
-Salary Remaining :	$54,825
-Salary Average :	$6,250,000
-Salary Average Remaining :	$54,825
William Karlsson	$5,500,000 (2)
-Salary Remaining :	$48,246
-Salary Average :	$5,500,000
-Salary Average Remaining :	$48,246
Shayne Gostisbehere (Out of Payroll)	$5,200,000 (2)
-Salary Remaining :	$45,614
-Salary Average :	$5,200,000
-Salary Average Remaining :	$45,614
Alexander Wennberg	$4,650,000 (1)
-Salary Remaining :	$40,789
-Salary Average :	$4,650,000
-Salary Average Remaining :	$40,789
Anthony Beauvillier	$4,537,500 (2)
-Salary Remaining :	$39,803
-Salary Average :	$4,537,500
-Salary Average Remaining :	$39,803
Frans Nielsen	$4,500,000 (1)
-Salary Remaining :	$39,474
-Salary Average :	$4,500,000
-Salary Average Remaining :	$39,474
Ryan Murray	$4,235,000 (1)
-Salary Remaining :	$37,149
-Salary Average :	$4,235,000
-Salary Average Remaining :	$37,149
Elvis Merzlikins	$4,000,000 (3)
-Salary Remaining :	$35,088
-Salary Average :	$4,000,000
-Salary Average Remaining :	$35,088
Rasmus Dahlin	$3,775,000 (2)
-Salary Remaining :	$33,114
-Salary Average :	$3,775,000
-Salary Average Remaining :	$33,114
Justin Schultz	$3,300,000 (1)
-Salary Remaining :	$28,947
-Salary Average :	$3,300,000
-Salary Average Remaining :	$28,947
Philipp Grubauer	$2,442,000 (1)
-Salary Remaining :	$21,421
-Salary Average :	$2,442,000
-Salary Average Remaining :	$21,421
Nick Holden (Out of Payroll)	$2,200,000 (1)
-Salary Remaining :	$19,298
-Salary Average :	$2,200,000
-Salary Average Remaining :	$19,298
Jordan Oesterle	$1,800,000 (1)
-Salary Remaining :	$15,789
-Salary Average :	$1,800,000
-Salary Average Remaining :	$15,789
Justin Holl	$1,600,000 (4)
-Salary Remaining :	$14,035
-Salary Average :	$1,600,000
-Salary Average Remaining :	$14,035
Dante Fabbro	$1,491,667 (2)
-Salary Remaining :	$13,085
-Salary Average :	$1,491,667
-Salary Average Remaining :	$13,085
Markus Granlund	$1,300,000 (1)
-Salary Remaining :	$11,404
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,404
Ryan Hartman	$1,300,000 (3)
-Salary Remaining :	$11,404
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,404
Garnet Hathaway	$1,100,000 (2)
-Salary Remaining :	$9,649
-Salary Average :	$1,100,000
-Salary Average Remaining :	$9,649
Carl Dahlstrom	$900,000 (1)
-Salary Remaining :	$7,895
-Salary Average :	$900,000
-Salary Average Remaining :	$7,895
Dillon Heatherington	$800,000 (1)
-Salary Remaining :	$7,018
-Salary Average :	$800,000
-Salary Average Remaining :	$7,018
Total Pro Players	22
Salary Commitment
Year 12 : $77,381,167
Year 13 : $36,754,167
Year 14 : $6,900,000
Year 15 : $1,600,000
Salary Average Commitment
Year 12 : $77,381,167
Year 13 : $36,754,167
Year 14 : $6,900,000
Year 15 : $1,600,000
Salary Cap with 1 Way Contract
Year 12 : $77,381,167
Year 13 : $36,754,167
Year 14 : $6,900,000
Year 15 : $1,600,000

Farm Players Salaries
Eeli Tolvanen	$311,500 (2)
Salary Remaining :	$311,500
Salary Average :	$311,500
Salary Average Remaining :	$311,500
Brian Elliott	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Marcus Hogberg	$220,000 (2)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Logan Brown	$157,333 (2)
Salary Remaining :	$157,333
Salary Average :	$157,333
Salary Average Remaining :	$157,333
Daniel Sprong	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Juuso Riikola	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Brandon Manning	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Julien Gauthier	$116,333 (2)
Salary Remaining :	$116,333
Salary Average :	$116,333
Salary Average Remaining :	$116,333
Glenn Gawdin	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Joshua Ho-Sang	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Ivan Prosvetov	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joey Anderson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Janne Kuokkanen	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Boris Katchouk	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Evgeny Svechnikov	$87,413 (2)
Salary Remaining :	$87,413
Salary Average :	$87,413
Salary Average Remaining :	$87,413
Jakub Lauko	$87,167 (4)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Chris Bigras	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Total Farm Players	17
Salary Commitment
Year 12 : $2,368,579
Year 13 : $1,603,579
Year 14 : $532,167
Year 15 : $87,167
Salary Average Commitment
Year 12 : $2,368,579
Year 13 : $1,603,579
Year 14 : $532,167
Year 15 : $87,167

Salary Cap Centrale

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $81,500,000 Available Cap Space	Over Minimum of $60,200,000	Pro Players	Farm Players	Total Players
Advocates	$149,763,444	$70,829,052	$10,670,948	$10,629,052	28	15	43
Aviators	$131,137,838	$78,942,571	$2,557,429	$18,742,571	21	16	37
Bombers	$223,428,434	$78,870,954	$2,629,046	$18,670,954	22	25	47
Bullies	$274,678,474	$80,989,714	$510,286	$20,789,714	21	8	29
Condors	$158,140,892	$75,572,857	$5,927,143	$15,372,857	20	24	44
Gunners	$176,516,849	$81,335,925	$164,075	$21,135,925	20	15	35
Hellpeak Demons	$60,693,330	$80,736,167	$763,833	$20,536,167	23	18	41
Honey Badgers	$258,900,555	$81,325,228	$174,772	$21,125,228	22	13	35
JMXpress	$181,021,957	$78,730,597	$2,769,403	$18,530,597	23	13	36
Kenobi	$161,153,112	$81,498,187	$1,813	$21,298,187	23	18	41
Leopards	$187,672,679	$80,119,480	$1,380,520	$19,919,480	22	22	44
Nokians	$275,110,170	$77,922,733	$3,577,267	$17,722,733	22	18	40
Philly	$151,925,105	$80,626,705	$873,295	$20,426,705	21	25	46
Poutiners	$7,200,633	$80,905,908	$594,092	$20,705,908	21	19	40
Primetime	$90,430,848	$75,796,324	$5,703,676	$15,596,324	22	20	42
Rampage	$99,780,173	$69,129,693	$12,370,307	$8,929,693	26	13	39
Roaches	$173,049,044	$80,600,966	$899,034	$20,400,966	22	16	38
Samurai	$64,591,293	$78,006,890	$3,493,110	$17,806,890	25	14	39
Sheep	$161,685,259	$79,022,559	$2,477,441	$18,822,559	20	18	38
Storm	$226,504,799	$76,457,020	$5,042,980	$16,257,020	22	26	48
Thrashers	$123,467,288	$80,294,532	$1,205,468	$20,094,532	22	19	41
Torpedos	$175,848,052	$80,335,549	$1,164,451	$20,135,549	24	18	42
True Grit	$126,979,983	$79,029,284	$2,470,716	$18,829,284	22	13	35
Worgs	$186,657,232	$75,327,341	$6,172,659	$15,127,341	22	17	39

Back to the Top

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

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 - %

Arena Capacity - Ticket Price
Attendance - %