Team Finance

Last Update - April 9, 2023 at 23:37

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 - 1,613 - 80.66%
Level 2:	4000 - $96 - 3,897 - 97.42%
Level 3:	5000 - $71 - 4,909 - 98.17%
Level 4:	6000 - $50 - 5,964 - 99.40%
Luxury :	1000 - $281 - 782 - 78.25%
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 - %	17,165 - 95.36%
Average Income per Game	$2,307,700
Year to Date Revenue	$94,615,716
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	$76,715,001
Farm Players Total Salaries	$1,814,138
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,885,211
Farm Year To Date Expenses	$1,894,537
Pro Salary Cap To Date	$75,807,993
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$453,935
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,735
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$75,807,993
Estimate Under Maximum Salary Cap of $82,500,000	$6,692,007
Estimate Over Minimum Salary Cap of $61,000,000	$14,807,993
Current Bank Account	$187,939,777
Projected Bank Account	$187,939,777

Pro Players Salaries
Martin Necas	$7,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Zach Werenski	$7,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Damon Severson	$6,600,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,600,000
-Salary Average Remaining :	$0
T.J. Oshie	$5,940,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,940,000
-Salary Average Remaining :	$0
Ryan Nugent-Hopkins	$5,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Mike Smith	$5,234,167 (1)
-Salary Remaining :	$0
-Salary Average :	$5,234,167
-Salary Average Remaining :	$0
Samuel Girard	$3,950,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,950,000
-Salary Average Remaining :	$0
Alexis Lafreniere	$3,775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Jordan Eberle	$3,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
Cody Ceci	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Carter Hart	$3,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Brandon Montour	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Ethan Bear	$2,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Jacob Larsson	$2,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Victor Rask	$1,875,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,875,000
-Salary Average Remaining :	$0
Dylan Cozens	$1,744,167 (2)
-Salary Remaining :	$0
-Salary Average :	$1,744,167
-Salary Average Remaining :	$0
Zach Bogosian	$1,450,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,450,000
-Salary Average Remaining :	$0
Vinnie Hinostroza	$1,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Brett Howden	$1,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Dylan Samberg	$1,175,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,175,000
-Salary Average Remaining :	$0
Mason Appleton	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Mattias Samuelsson	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Kevin Bahl	$902,500 (2)
-Salary Remaining :	$0
-Salary Average :	$902,500
-Salary Average Remaining :	$0
Jason Robertson	$894,167 (1)
-Salary Remaining :	$0
-Salary Average :	$894,167
-Salary Average Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 14 : $76,715,001
Year 15 : $47,271,667
Year 16 : $3,500,000
Year 17 : $0
Salary Average Commitment
Year 14 : $76,715,001
Year 15 : $47,271,667
Year 16 : $3,500,000
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $76,715,001
Year 15 : $47,271,667
Year 16 : $3,500,000
Year 17 : $0

Farm Players Salaries
Chris Driedger	$240,000 (1)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Matt Murray	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Oliver Wahlstrom	$143,167 (2)
Salary Remaining :	$143,167
Salary Average :	$143,167
Salary Average Remaining :	$143,167
Will Bitten	$99,000 (1)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Jack Drury	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Drew Helleson	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Curtis Hall	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Max Gildon	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Colten Ellis	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Benoit-Olivier Groulx	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Olle Eriksson Ek	$87,889 (1)
Salary Remaining :	$87,889
Salary Average :	$87,889
Salary Average Remaining :	$87,889
Jonah Gadjovich	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Ryan Suzuki	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jacob Perreault	$86,333 (4)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Josef Korenar	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Oskar Steen	$79,000 (2)
Salary Remaining :	$79,000
Salary Average :	$79,000
Salary Average Remaining :	$79,000
Mitchell Vande Sompel	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Total Farm Players	17
Salary Commitment
Year 14 : $1,814,138
Year 15 : $1,028,416
Year 16 : $542,666
Year 17 : $178,833
Salary Average Commitment
Year 14 : $1,814,138
Year 15 : $1,028,416
Year 16 : $542,666
Year 17 : $178,833

Aviators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Hanger
Level 1:	3075 - $70 - 2,783 - 90.51%
Level 2:	4100 - $68 - 4,098 - 99.95%
Level 3:	5125 - $50 - 5,118 - 99.87%
Level 4:	7175 - $40 - 6,605 - 92.06%
Luxury :	1025 - $210 - 1,014 - 98.88%
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 - %	19,618 - 95.70%
Average Income per Game	$1,797,609
Year to Date Revenue	$73,701,969
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	$79,058,587
Farm Players Total Salaries	$1,602,383
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,915,867
Farm Year To Date Expenses	$1,546,711
Pro Salary Cap To Date	$78,400,062
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$467,802
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,482
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,400,062
Estimate Under Maximum Salary Cap of $82,500,000	$4,099,938
Estimate Over Minimum Salary Cap of $61,000,000	$17,400,062
Current Bank Account	$119,498,798
Projected Bank Account	$119,498,798

Pro Players Salaries
Jack Eichel	$9,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,650,000
-Salary Average Remaining :	$0
Ryan Johansen	$8,299,150 (1)
-Salary Remaining :	$0
-Salary Average :	$8,299,150
-Salary Average Remaining :	$0
Brayden Schenn	$7,233,500 (2)
-Salary Remaining :	$0
-Salary Average :	$7,233,500
-Salary Average Remaining :	$0
Pavel Buchnevich	$6,839,400 (4)
-Salary Remaining :	$0
-Salary Average :	$6,839,400
-Salary Average Remaining :	$0
Morgan Rielly	$5,505,452 (3)
-Salary Remaining :	$0
-Salary Average :	$5,505,452
-Salary Average Remaining :	$0
Alexander Wennberg	$4,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,650,000
-Salary Average Remaining :	$0
Nate Schmidt	$3,969,567 (1)
-Salary Remaining :	$0
-Salary Average :	$3,969,567
-Salary Average Remaining :	$0
Jordan Binnington	$3,699,000 (4)
-Salary Remaining :	$0
-Salary Average :	$3,699,000
-Salary Average Remaining :	$0
Dylan Strome	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Jake DeBrusk	$3,404,500 (1)
-Salary Remaining :	$0
-Salary Average :	$3,404,500
-Salary Average Remaining :	$0
Ben Chiarot	$3,347,100 (1)
-Salary Remaining :	$0
-Salary Average :	$3,347,100
-Salary Average Remaining :	$0
Tomas Tatar	$3,262,750 (2)
-Salary Remaining :	$0
-Salary Average :	$3,262,750
-Salary Average Remaining :	$0
Matt Grzelcyk	$2,350,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,350,000
-Salary Average Remaining :	$0
Robert Hagg	$2,100,500 (1)
-Salary Remaining :	$0
-Salary Average :	$2,100,500
-Salary Average Remaining :	$0
Evan Rodrigues	$1,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Adam Boqvist	$1,744,167 (1)
-Salary Remaining :	$0
-Salary Average :	$1,744,167
-Salary Average Remaining :	$0
Philip Broberg	$1,713,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,713,333
-Salary Average Remaining :	$0
Kyle Capobianco	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Nick Suzuki	$1,325,833 (1)
-Salary Remaining :	$0
-Salary Average :	$1,325,833
-Salary Average Remaining :	$0
Eric Comrie	$1,223,125 (1)
-Salary Remaining :	$0
-Salary Average :	$1,223,125
-Salary Average Remaining :	$0
Ryan Reaves	$1,141,210 (2)
-Salary Remaining :	$0
-Salary Average :	$1,141,210
-Salary Average Remaining :	$0
Sebastian AhoD	$850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$850,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 14 : $79,058,587
Year 15 : $33,494,645
Year 16 : $19,507,185
Year 17 : $10,538,400
Salary Average Commitment
Year 14 : $79,058,587
Year 15 : $33,494,645
Year 16 : $19,507,185
Year 17 : $10,538,400
Salary Cap with 1 Way Contract
Year 14 : $79,058,587
Year 15 : $33,494,645
Year 16 : $19,507,185
Year 17 : $10,538,400

Farm Players Salaries
Nathan Smith	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Dylan Holloway	$144,167 (3)
Salary Remaining :	$144,167
Salary Average :	$144,167
Salary Average Remaining :	$144,167
Kieffer Bellows	$100,216 (2)
Salary Remaining :	$100,216
Salary Average :	$100,216
Salary Average Remaining :	$100,216
Jonas Johansson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Thomas Novak	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Grant Mismash	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Zachary Jones	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jaret Anderson-Dolan	$91,333 (1)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Serron Noel	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Axel Andersson	$87,167 (2)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Brayden Tracey	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Alexander True	$86,250 (4)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Hunter Shepard	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Alexander Nylander	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jake Leschyshyn	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Nolan Stevens	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	16
Salary Commitment
Year 14 : $1,602,383
Year 15 : $853,550
Year 16 : $316,750
Year 17 : $86,250
Salary Average Commitment
Year 14 : $1,602,383
Year 15 : $853,550
Year 16 : $316,750
Year 17 : $86,250

Bombers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Yara Bombshelter
Level 1:	3191 - $140 - 2,458 - 77.02%
Level 2:	4255 - $105 - 4,078 - 95.83%
Level 3:	5318 - $85 - 4,057 - 76.30%
Level 4:	7446 - $58 - 4,790 - 64.33%
Luxury :	1064 - $265 - 1,026 - 96.45%
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 - %	16,409 - 77.13%
Average Income per Game	$2,483,641
Year to Date Revenue	$101,829,301
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	$80,589,719
Farm Players Total Salaries	$2,868,740
Coaches Total Salaries	$3,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,052,965
Farm Year To Date Expenses	$2,736,154
Pro Salary Cap To Date	$80,522,641
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$476,862
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,975
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$80,522,641
Estimate Under Maximum Salary Cap of $82,500,000	$1,977,359
Estimate Over Minimum Salary Cap of $61,000,000	$19,522,641
Current Bank Account	$289,925,273
Projected Bank Account	$289,925,273

Pro Players Salaries
Bo Horvat	$8,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,250,000
-Salary Average Remaining :	$0
Filip Forsberg	$8,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Claude Giroux	$7,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Elias Pettersson	$6,750,000 (4)
-Salary Remaining :	$0
-Salary Average :	$6,750,000
-Salary Average Remaining :	$0
Connor Hellebuyck	$6,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Shayne Gostisbehere	$5,750,011 (1)
-Salary Remaining :	$0
-Salary Average :	$5,750,011
-Salary Average Remaining :	$0
Joe Pavelski	$5,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Thomas Chabot	$5,610,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,610,000
-Salary Average Remaining :	$0
Ryan McDonagh	$5,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Mathew Dumba	$4,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
J.T. Compher	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Valeri Nichushkin	$2,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,400,000
-Salary Average Remaining :	$0
Trevor Zegras	$1,775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Joshua Norris	$1,633,333 (1)
-Salary Remaining :	$0
-Salary Average :	$1,633,333
-Salary Average Remaining :	$0
Eric Robinson	$1,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Joel Farabee	$1,425,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,425,000
-Salary Average Remaining :	$0
Matt Boldy	$1,325,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,325,000
-Salary Average Remaining :	$0
K'Andre Miller	$1,275,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,275,000
-Salary Average Remaining :	$0
Zach Whitecloud	$1,078,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,078,000
-Salary Average Remaining :	$0
Kaapo Kahkonen	$1,068,375 (2)
-Salary Remaining :	$0
-Salary Average :	$1,068,375
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 14 : $80,589,719
Year 15 : $45,921,375
Year 16 : $8,250,000
Year 17 : $6,750,000
Salary Average Commitment
Year 14 : $80,589,719
Year 15 : $45,921,375
Year 16 : $8,250,000
Year 17 : $6,750,000
Salary Cap with 1 Way Contract
Year 14 : $80,589,719
Year 15 : $45,921,375
Year 16 : $8,250,000
Year 17 : $6,750,000

Farm Players Salaries
Brady Skjei	$385,000 (1)
Salary Remaining :	$385,000
Salary Average :	$385,000
Salary Average Remaining :	$385,000
Ondrej Kase	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Ross Colton	$180,000 (1)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Cal Clutterbuck	$177,778 (1)
Salary Remaining :	$177,778
Salary Average :	$177,778
Salary Average Remaining :	$177,778
Niko Mikkola	$170,000 (2)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Tyson Jost	$167,333 (2)
Salary Remaining :	$167,333
Salary Average :	$167,333
Salary Average Remaining :	$167,333
Timothy Liljegren	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Karel Vejmelka	$154,000 (1)
Salary Remaining :	$154,000
Salary Average :	$154,000
Salary Average Remaining :	$154,000
Dillon Dube	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Ty Smith	$126,333 (2)
Salary Remaining :	$126,333
Salary Average :	$126,333
Salary Average Remaining :	$126,333
Wyatt Kalynuk	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Mitch Reinke	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Morgan Barron	$98,889 (2)
Salary Remaining :	$98,889
Salary Average :	$98,889
Salary Average Remaining :	$98,889
Spencer Martin	$94,500 (3)
Salary Remaining :	$94,500
Salary Average :	$94,500
Salary Average Remaining :	$94,500
Akil Thomas	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Joey Daccord	$79,565 (2)
Salary Remaining :	$79,565
Salary Average :	$79,565
Salary Average Remaining :	$79,565
Kyle Keyser	$76,510 (1)
Salary Remaining :	$76,510
Salary Average :	$76,510
Salary Average Remaining :	$76,510
Matthew Murray	$76,500 (1)
Salary Remaining :	$76,500
Salary Average :	$76,500
Salary Average Remaining :	$76,500
Lucas Johansen	$76,250 (3)
Salary Remaining :	$76,250
Salary Average :	$76,250
Salary Average Remaining :	$76,250
Rasmus Korhonen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Connor Dewar	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	21
Salary Commitment
Year 14 : $2,868,740
Year 15 : $1,198,952
Year 16 : $465,750
Year 17 : $0
Salary Average Commitment
Year 14 : $2,868,740
Year 15 : $1,198,952
Year 16 : $465,750
Year 17 : $0

Bullies

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 1,964 - 98.19%
Level 2:	4000 - $98 - 3,962 - 99.04%
Level 3:	5000 - $82 - 4,201 - 84.01%
Level 4:	6000 - $46 - 6,000 - 100.00%
Luxury :	1000 - $245 - 992 - 99.17%
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 - %	17,117 - 95.10%
Average Income per Game	$2,318,490
Year to Date Revenue	$95,058,091
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	$77,852,021
Farm Players Total Salaries	$3,239,416
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,311,459
Farm Year To Date Expenses	$2,525,313
Pro Salary Cap To Date	$78,934,831
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$460,663
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,168
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,934,831
Estimate Under Maximum Salary Cap of $82,500,000	$3,565,169
Estimate Over Minimum Salary Cap of $61,000,000	$17,934,831
Current Bank Account	$315,804,557
Projected Bank Account	$315,804,557

Pro Players Salaries
Jack Campbell	$7,750,001 (1)
-Salary Remaining :	$0
-Salary Average :	$7,750,001
-Salary Average Remaining :	$0
Tyler Seguin	$7,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,100,000
-Salary Average Remaining :	$0
Nick Schmaltz	$6,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Vladimir Tarasenko	$5,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Anthony Cirelli	$5,300,000 (4)
-Salary Remaining :	$0
-Salary Average :	$5,300,000
-Salary Average Remaining :	$0
Adrian Kempe	$5,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,200,000
-Salary Average Remaining :	$0
Tyson Barrie	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Sean Durzi	$4,201,288 (1)
-Salary Remaining :	$0
-Salary Average :	$4,201,288
-Salary Average Remaining :	$0
Dominik Kubalik	$4,110,731 (2)
-Salary Remaining :	$0
-Salary Average :	$4,110,731
-Salary Average Remaining :	$0
Andreas Athanasiou (Out of Payroll)	$4,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,100,000
-Salary Average Remaining :	$0
Tyler Myers	$3,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
Neal Pionk	$3,650,000 (4)
-Salary Remaining :	$0
-Salary Average :	$3,650,000
-Salary Average Remaining :	$0
Victor Olofsson	$3,465,001 (1)
-Salary Remaining :	$0
-Salary Average :	$3,465,001
-Salary Average Remaining :	$0
Artem Zub	$3,350,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,350,000
-Salary Average Remaining :	$0
Martin Jones	$2,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,700,000
-Salary Average Remaining :	$0
Pius Suter	$2,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,550,000
-Salary Average Remaining :	$0
Patrik Nemeth	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Zemgus Girgensons	$2,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Michael McLeod	$1,850,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,850,000
-Salary Average Remaining :	$0
Oskar Lindblom	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Nick Seeler	$775,000 (3)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 14 : $81,952,021
Year 15 : $32,435,731
Year 16 : $20,925,000
Year 17 : $10,800,000
Salary Average Commitment
Year 14 : $81,952,021
Year 15 : $32,435,731
Year 16 : $20,925,000
Year 17 : $10,800,000
Salary Cap with 1 Way Contract
Year 14 : $81,952,021
Year 15 : $32,435,731
Year 16 : $20,925,000
Year 17 : $10,800,000

Farm Players Salaries
Marcus Johansson	$385,000 (2)
Salary Remaining :	$385,000
Salary Average :	$385,000
Salary Average Remaining :	$385,000
Tanner Pearson	$360,000 (3)
Salary Remaining :	$360,000
Salary Average :	$360,000
Salary Average Remaining :	$360,000
Anton Khudobin	$350,000 (1)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Erik Gudbranson	$285,000 (2)
Salary Remaining :	$285,000
Salary Average :	$285,000
Salary Average Remaining :	$285,000
Alexandar Georgiev	$260,000 (1)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Jacob Bryson	$190,000 (1)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Nathan Bastian	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Alex Vlasic	$149,167 (3)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Ty Dellandrea	$135,000 (4)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Sam Montembeault	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Pierre-Olivier Joseph	$107,583 (1)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Ukko-Pekka Luukkonen	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Nikita Okhotyuk	$90,500 (3)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Matthew Robertson	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Alexander Alexeyev	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Nolan Foote	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Connor Bunnaman	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Connor Ingram	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Marian Studenic	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
David Rittich	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	20
Salary Commitment
Year 14 : $3,239,416
Year 15 : $1,667,000
Year 16 : $910,667
Year 17 : $135,000
Salary Average Commitment
Year 14 : $3,239,416
Year 15 : $1,667,000
Year 16 : $910,667
Year 17 : $135,000

Condors

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,881 - 97.03%
Level 3:	5000 - $75 - 4,923 - 98.47%
Level 4:	6000 - $45 - 5,981 - 99.69%
Luxury :	1000 - $250 - 977 - 97.75%
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 - %	17,764 - 98.69%
Average Income per Game	$2,340,653
Year to Date Revenue	$95,966,776
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	$78,483,568
Farm Players Total Salaries	$2,928,384
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,171,883
Farm Year To Date Expenses	$2,846,074
Pro Salary Cap To Date	$78,764,491
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$464,400
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,328
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,764,491
Estimate Under Maximum Salary Cap of $82,500,000	$3,735,509
Estimate Over Minimum Salary Cap of $61,000,000	$17,764,491
Current Bank Account	$207,653,868
Projected Bank Account	$207,653,868

Pro Players Salaries
Mattias Ekholm	$7,150,234 (1)
-Salary Remaining :	$0
-Salary Average :	$7,150,234
-Salary Average Remaining :	$0
Seth Jones	$6,350,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,350,000
-Salary Average Remaining :	$0
Semyon Varlamov	$6,340,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,340,000
-Salary Average Remaining :	$0
Robert Thomas	$5,750,000 (4)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Gustav Nyquist	$5,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Vincent Trocheck	$5,400,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,400,000
-Salary Average Remaining :	$0
Jordan Kyrou	$4,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Paul Stastny	$4,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,100,000
-Salary Average Remaining :	$0
Jack Hughes	$3,775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Evgenii Dadonov	$3,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,400,000
-Salary Average Remaining :	$0
Jake Allen	$3,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,400,000
-Salary Average Remaining :	$0
Jack Roslovic	$3,250,000 (4)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Jamie Oleksiak	$3,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,100,000
-Salary Average Remaining :	$0
Andrew Peeke	$2,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Barrett Hayton	$2,644,167 (1)
-Salary Remaining :	$0
-Salary Average :	$2,644,167
-Salary Average Remaining :	$0
Andre Burakovsky	$2,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Alec Martinez	$2,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Michael Rasmussen	$1,900,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,900,000
-Salary Average Remaining :	$0
Jujhar Khaira	$1,490,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,490,000
-Salary Average Remaining :	$0
Noah Dobson	$1,431,667 (1)
-Salary Remaining :	$0
-Salary Average :	$1,431,667
-Salary Average Remaining :	$0
Urho Vaakanainen	$1,302,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,302,500
-Salary Average Remaining :	$0
Jakub Zboril	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 14 : $78,483,568
Year 15 : $52,640,000
Year 16 : $23,300,000
Year 17 : $9,000,000
Salary Average Commitment
Year 14 : $78,483,568
Year 15 : $52,640,000
Year 16 : $23,300,000
Year 17 : $9,000,000
Salary Cap with 1 Way Contract
Year 14 : $78,483,568
Year 15 : $52,640,000
Year 16 : $23,300,000
Year 17 : $9,000,000

Farm Players Salaries
Stuart Skinner	$210,000 (3)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Filip Chytil	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Mark Jankowski	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Lukas Reichel	$133,750 (3)
Salary Remaining :	$133,750
Salary Average :	$133,750
Salary Average Remaining :	$133,750
Braden Schneider	$132,500 (3)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Martin Kaut	$131,917 (1)
Salary Remaining :	$131,917
Salary Average :	$131,917
Salary Average Remaining :	$131,917
Liam Foudy	$126,917 (1)
Salary Remaining :	$126,917
Salary Average :	$126,917
Salary Average Remaining :	$126,917
Sampo Ranta	$120,833 (2)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Ville Heinola	$110,667 (2)
Salary Remaining :	$110,667
Salary Average :	$110,667
Salary Average Remaining :	$110,667
Dylan Gambrell	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Riley Tufte	$99,583 (1)
Salary Remaining :	$99,583
Salary Average :	$99,583
Salary Average Remaining :	$99,583
John Hayden	$98,000 (1)
Salary Remaining :	$98,000
Salary Average :	$98,000
Salary Average Remaining :	$98,000
Evan Fitzpatrick	$95,800 (3)
Salary Remaining :	$95,800
Salary Average :	$95,800
Salary Average Remaining :	$95,800
Ryan McLeod	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Oskar Back	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jonatan Berggren	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyler Madden	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Gage Goncalves	$91,917 (3)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Jakub Skarek	$91,333 (2)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Adam Beckman	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Nikita Alexandrov	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Riley Sutter	$87,167 (2)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Kody Clark	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Curtis Douglas	$83,750 (3)
Salary Remaining :	$83,750
Salary Average :	$83,750
Salary Average Remaining :	$83,750
Mikhail Berdin	$80,500 (3)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
Callum Booth	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Colton White	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	27
Salary Commitment
Year 14 : $2,928,384
Year 15 : $2,079,467
Year 16 : $1,390,634
Year 17 : $0
Salary Average Commitment
Year 14 : $2,928,384
Year 15 : $2,079,467
Year 16 : $1,390,634
Year 17 : $0

Gunners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $200 - 1,565 - 78.23%
Level 2:	4000 - $125 - 2,920 - 73.00%
Level 3:	5000 - $90 - 3,840 - 76.80%
Level 4:	6000 - $50 - 5,992 - 99.86%
Luxury :	1000 - $270 - 833 - 83.34%
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 - %	15,150 - 84.17%
Average Income per Game	$2,306,700
Year to Date Revenue	$94,574,709
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	$89,649,799
Farm Players Total Salaries	$1,763,149
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,454,665
Farm Year To Date Expenses	$2,778,626
Pro Salary Cap To Date	$82,365,466
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$530,472
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,433
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,365,466
Estimate Under Maximum Salary Cap of $82,500,000	$134,534
Estimate Over Minimum Salary Cap of $61,000,000	$21,365,466
Current Bank Account	$228,457,721
Projected Bank Account	$228,457,721

Pro Players Salaries
Leon Draisaitl	$12,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$12,500,000
-Salary Average Remaining :	$0
Mikko Rantanen	$10,568,590 (2)
-Salary Remaining :	$0
-Salary Average :	$10,568,589
-Salary Average Remaining :	$0
Aleksander Barkov	$9,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,000,000
-Salary Average Remaining :	$0
Andrei Vasilevskiy	$8,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,850,000
-Salary Average Remaining :	$0
Alex Pietrangelo	$6,896,107 (2)
-Salary Remaining :	$0
-Salary Average :	$6,896,107
-Salary Average Remaining :	$0
Mikael Granlund	$6,175,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,175,000
-Salary Average Remaining :	$0
Bryan Rust	$5,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Tom Wilson	$5,450,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,450,000
-Salary Average Remaining :	$0
John Klingberg	$4,247,550 (1)
-Salary Remaining :	$0
-Salary Average :	$4,247,550
-Salary Average Remaining :	$0
Adam Pelech	$3,950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,950,000
-Salary Average Remaining :	$0
Adam Larsson	$3,125,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,125,000
-Salary Average Remaining :	$0
Jeff Skinner	$2,325,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,325,000
-Salary Average Remaining :	$0
Devon Toews	$2,080,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,080,000
-Salary Average Remaining :	$0
Casey Cizikas	$1,650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,650,000
-Salary Average Remaining :	$0
Kailer Yamamoto	$1,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Carter Verhaeghe	$1,395,053 (1)
-Salary Remaining :	$0
-Salary Average :	$1,395,053
-Salary Average Remaining :	$0
Ryan Hartman	$1,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,300,000
-Salary Average Remaining :	$0
Mario Ferraro	$1,137,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,137,500
-Salary Average Remaining :	$0
Craig Anderson	$900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$900,000
-Salary Average Remaining :	$0
Brandon Duhaime	$850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$850,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 14 : $89,649,799
Year 15 : $40,889,696
Year 16 : $14,000,000
Year 17 : $0
Salary Average Commitment
Year 14 : $89,649,799
Year 15 : $40,889,696
Year 16 : $14,000,000
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $89,649,799
Year 15 : $40,889,696
Year 16 : $14,000,000
Year 17 : $0

Farm Players Salaries
Marcus Foligno	$420,149 (1)
Salary Remaining :	$420,149
Salary Average :	$420,149
Salary Average Remaining :	$420,149
Nick Foligno	$157,500 (2)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Andreas Johnsson	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Dylan Coghlan	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Jack Dugan	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Connor Zary	$100,500 (4)
Salary Remaining :	$100,500
Salary Average :	$100,500
Salary Average Remaining :	$100,500
Markus Niemelainen	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Pavel Dorofeyev	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alexei Melnichuk	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jack Ahcan	$89,500 (1)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Martin Fehervary	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Dmitri Samorukov	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Kesselring	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Axel Jonsson-Fjallby	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	14
Salary Commitment
Year 14 : $1,763,149
Year 15 : $763,500
Year 16 : $198,000
Year 17 : $100,500
Salary Average Commitment
Year 14 : $1,763,149
Year 15 : $763,500
Year 16 : $198,000
Year 17 : $100,500

Hellpeak Demons

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $149 - 2,415 - 60.38%
Level 3:	5000 - $148 - 2,319 - 46.38%
Level 4:	6000 - $90 - 3,143 - 52.38%
Luxury :	1000 - $400 - 571 - 57.11%
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 - %	10,448 - 58.04%
Average Income per Game	$2,256,403
Year to Date Revenue	$92,512,511
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	$76,479,058
Farm Players Total Salaries	$2,257,687
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,120,224
Pro Year To Date Expenses	$74,511,392
Farm Year To Date Expenses	$2,372,970
Pro Salary Cap To Date	$74,060,229
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$452,539
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,359
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$76,180,453
Estimate Under Maximum Salary Cap of $82,500,000	$6,319,547
Estimate Over Minimum Salary Cap of $61,000,000	$15,180,453
Current Bank Account	$111,054,813
Projected Bank Account	$111,054,813

Pro Players Salaries
Nicklas Backstrom	$6,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,750,000
-Salary Average Remaining :	$0
Anders Lee	$6,450,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,450,000
-Salary Average Remaining :	$0
Phil Kessel	$5,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,300,000
-Salary Average Remaining :	$0
Kevin Hayes	$5,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,100,000
-Salary Average Remaining :	$0
James van Riemsdyk	$4,900,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,900,000
-Salary Average Remaining :	$0
Robin Lehner	$4,606,875 (1)
-Salary Remaining :	$0
-Salary Average :	$4,606,875
-Salary Average Remaining :	$0
Josh Bailey	$4,530,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,530,000
-Salary Average Remaining :	$0
Ryan Getzlaf	$4,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,400,000
-Salary Average Remaining :	$0
Jonathan Marchessault	$4,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,300,000
-Salary Average Remaining :	$0
Lars Eller	$3,579,556 (1)
-Salary Remaining :	$0
-Salary Average :	$3,579,556
-Salary Average Remaining :	$0
Nick Ritchie	$3,400,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,400,000
-Salary Average Remaining :	$0
Zack Kassian	$2,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,700,000
-Salary Average Remaining :	$0
Ian Cole	$2,700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,700,000
-Salary Average Remaining :	$0
Jason Spezza	$2,523,294 (1)
-Salary Remaining :	$0
-Salary Average :	$2,523,294
-Salary Average Remaining :	$0
Darcy Kuemper	$2,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Radko Gudas	$2,411,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,411,000
-Salary Average Remaining :	$0
Matt Irwin	$1,900,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,900,000
-Salary Average Remaining :	$0
Mark Borowiecki	$1,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Connor Clifton	$1,730,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,730,000
-Salary Average Remaining :	$0
Robert Bortuzzo	$1,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Matt Tennyson	$1,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,300,000
-Salary Average Remaining :	$0
Jacob Bernard-Docker	$1,208,333 (2)
-Salary Remaining :	$0
-Salary Average :	$1,208,333
-Salary Average Remaining :	$0
William Borgen	$1,040,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,040,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 14 : $76,479,058
Year 15 : $42,819,333
Year 16 : $8,840,000
Year 17 : $0
Salary Average Commitment
Year 14 : $76,479,058
Year 15 : $42,819,333
Year 16 : $8,840,000
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $76,479,058
Year 15 : $42,819,333
Year 16 : $8,840,000
Year 17 : $0

Farm Players Salaries
Keith Yandle	$280,451 (1)
Salary Remaining :	$280,451
Salary Average :	$280,451
Salary Average Remaining :	$280,451
Anders Bjork	$145,000 (3)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Christian Fischer	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Michael Amadio	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Joe Veleno	$121,292 (2)
Salary Remaining :	$121,292
Salary Average :	$121,292
Salary Average Remaining :	$121,292
Kurtis MacDermid	$107,778 (2)
Salary Remaining :	$107,778
Salary Average :	$107,778
Salary Average Remaining :	$107,778
Rasmus Kupari	$105,083 (2)
Salary Remaining :	$105,083
Salary Average :	$105,083
Salary Average Remaining :	$105,083
Philip Tomasino	$100,500 (3)
Salary Remaining :	$100,500
Salary Average :	$100,500
Salary Average Remaining :	$100,500
Lias Andersson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matthew Villalta	$92,750 (1)
Salary Remaining :	$92,750
Salary Average :	$92,750
Salary Average Remaining :	$92,750
Cole Schwindt	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Artemi Kniazev	$90,500 (3)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Samuel Helenius	$90,250 (4)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Mikko Koskinen	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tanner Kero	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Austin Wagner	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Morgan Frost	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Egor Sokolov	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Paul Cotter	$79,667 (2)
Salary Remaining :	$79,667
Salary Average :	$79,667
Salary Average Remaining :	$79,667
Rourke Chartier	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Antti Suomela	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	21
Salary Commitment
Year 14 : $2,257,687
Year 15 : $1,623,153
Year 16 : $784,333
Year 17 : $90,250
Salary Average Commitment
Year 14 : $2,257,687
Year 15 : $1,623,153
Year 16 : $784,333
Year 17 : $90,250

Honey Badgers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $205 - 1,491 - 74.54%
Level 2:	4000 - $110 - 3,270 - 81.75%
Level 3:	5000 - $81 - 4,172 - 83.44%
Level 4:	6000 - $54 - 5,411 - 90.18%
Luxury :	1000 - $270 - 878 - 87.79%
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 - %	15,221 - 84.56%
Average Income per Game	$2,317,433
Year to Date Revenue	$95,014,772
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	$90,418,592
Farm Players Total Salaries	$3,224,216
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,525,813
Farm Year To Date Expenses	$2,951,453
Pro Salary Cap To Date	$82,382,776
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$535,021
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,078
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,382,776
Estimate Under Maximum Salary Cap of $82,500,000	$117,224
Estimate Over Minimum Salary Cap of $61,000,000	$21,382,776
Current Bank Account	$322,328,274
Projected Bank Account	$322,328,274

Pro Players Salaries
Kyle Connor	$10,568,590 (2)
-Salary Remaining :	$0
-Salary Average :	$10,568,589
-Salary Average Remaining :	$0
Alex Ovechkin	$9,108,250 (1)
-Salary Remaining :	$0
-Salary Average :	$9,108,250
-Salary Average Remaining :	$0
Mika Zibanejad	$8,555,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,555,000
-Salary Average Remaining :	$0
Anze Kopitar	$8,174,500 (1)
-Salary Remaining :	$0
-Salary Average :	$8,174,500
-Salary Average Remaining :	$0
Elias Lindholm	$6,999,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,999,000
-Salary Average Remaining :	$0
Miro Heiskanen	$6,302,230 (1)
-Salary Remaining :	$0
-Salary Average :	$6,302,230
-Salary Average Remaining :	$0
Alex Killorn	$5,497,800 (1)
-Salary Remaining :	$0
-Salary Average :	$5,497,800
-Salary Average Remaining :	$0
Ryan Suter	$5,330,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,330,000
-Salary Average Remaining :	$0
Clayton Keller	$4,999,998 (3)
-Salary Remaining :	$0
-Salary Average :	$4,999,998
-Salary Average Remaining :	$0
Dougie Hamilton	$4,832,100 (3)
-Salary Remaining :	$0
-Salary Average :	$4,832,100
-Salary Average Remaining :	$0
Charlie McAvoy	$4,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,750,000
-Salary Average Remaining :	$0
Sergei Bobrovsky	$3,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,650,000
-Salary Average Remaining :	$0
Phillip Danault	$3,121,125 (2)
-Salary Remaining :	$0
-Salary Average :	$3,121,125
-Salary Average Remaining :	$0
Drake Batherson	$1,807,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,807,000
-Salary Average Remaining :	$0
Anton Lundell	$1,775,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Alexandre Carrier	$1,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Jason Dickinson	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Robin Salo	$800,000 (3)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Travis Boyd	$798,000 (2)
-Salary Remaining :	$0
-Salary Average :	$798,000
-Salary Average Remaining :	$0
Felix Sandstrom	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 14 : $90,418,592
Year 15 : $49,005,812
Year 16 : $20,962,098
Year 17 : $0
Salary Average Commitment
Year 14 : $90,418,592
Year 15 : $49,005,812
Year 16 : $20,962,098
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $90,418,592
Year 15 : $49,005,812
Year 16 : $20,962,098
Year 17 : $0

Farm Players Salaries
Alexander Edler	$411,073 (1)
Salary Remaining :	$411,073
Salary Average :	$411,073
Salary Average Remaining :	$411,073
Sam Bennett	$381,950 (1)
Salary Remaining :	$381,950
Salary Average :	$381,950
Salary Average Remaining :	$381,950
Pierre-Luc Dubois	$373,703 (2)
Salary Remaining :	$373,703
Salary Average :	$373,703
Salary Average Remaining :	$373,703
Casey Mittelstadt	$352,000 (1)
Salary Remaining :	$352,000
Salary Average :	$352,000
Salary Average Remaining :	$352,000
Alex Turcotte	$244,417 (3)
Salary Remaining :	$244,417
Salary Average :	$244,417
Salary Average Remaining :	$244,417
Brandon Hagel	$210,074 (1)
Salary Remaining :	$210,074
Salary Average :	$210,074
Salary Average Remaining :	$210,074
Ronald Attard	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Cam York	$130,833 (2)
Salary Remaining :	$130,833
Salary Average :	$130,833
Salary Average Remaining :	$130,833
Calle Rosen	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Wade Allison	$113,750 (2)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Nils Hoglander	$112,500 (2)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Nicolas Beaudin	$110,500 (2)
Salary Remaining :	$110,500
Salary Average :	$110,500
Salary Average Remaining :	$110,500
Jamieson Rees	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Calen Addison	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Simon Holmstrom	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Calvin Petersen	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Noel Gunler	$87,500 (4)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Sam Poulin	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Total Farm Players	18
Salary Commitment
Year 14 : $3,224,216
Year 15 : $1,869,119
Year 16 : $509,333
Year 17 : $87,500
Salary Average Commitment
Year 14 : $3,224,216
Year 15 : $1,869,119
Year 16 : $509,333
Year 17 : $87,500

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 2,482 - 91.91%
Level 2:	3601 - $105 - 3,601 - 100.00%
Level 3:	4502 - $80 - 4,498 - 99.91%
Level 4:	6302 - $50 - 6,241 - 99.03%
Luxury :	900 - $255 - 900 - 99.99%
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 - %	17,722 - 98.42%
Average Income per Game	$2,350,222
Year to Date Revenue	$96,359,082
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	$82,479,166
Farm Players Total Salaries	$1,512,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,875,000
Pro Year To Date Expenses	$79,323,964
Farm Year To Date Expenses	$1,807,558
Pro Salary Cap To Date	$78,839,350
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$488,042
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,951
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$81,714,350
Estimate Under Maximum Salary Cap of $82,500,000	$785,650
Estimate Over Minimum Salary Cap of $61,000,000	$20,714,350
Current Bank Account	$218,052,017
Projected Bank Account	$218,052,017

Pro Players Salaries
Jonathan Huberdeau	$8,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,600,000
-Salary Average Remaining :	$0
Chris Kreider	$8,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,250,000
-Salary Average Remaining :	$0
Ivan Provorov	$7,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,100,000
-Salary Average Remaining :	$0
Patrik Laine	$7,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Mitch Marner	$6,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Darnell Nurse	$6,050,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,050,000
-Salary Average Remaining :	$0
Jamie Benn	$5,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Jacob Trouba	$4,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,750,000
-Salary Average Remaining :	$0
Anthony Stolarz	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Ivan Barbashev	$2,850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,850,000
-Salary Average Remaining :	$0
Alexander Kerfoot	$2,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
John Gibson	$2,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Jared McCann	$2,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,400,000
-Salary Average Remaining :	$0
Travis Dermott	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Trevor van Riemsdyk	$2,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,100,000
-Salary Average Remaining :	$0
Nick Paul	$1,800,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Moritz Seider	$1,713,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,713,333
-Salary Average Remaining :	$0
Zach Sanford	$1,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Brock McGinn	$1,350,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,350,000
-Salary Average Remaining :	$0
Erik Brannstrom	$1,313,333 (1)
-Salary Remaining :	$0
-Salary Average :	$1,313,333
-Salary Average Remaining :	$0
Tobias Bjornfot	$1,052,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,052,500
-Salary Average Remaining :	$0
Rudolfs Balcers	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Collin Delia	$800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 14 : $82,479,166
Year 15 : $9,515,833
Year 16 : $3,513,333
Year 17 : $0
Salary Average Commitment
Year 14 : $82,479,166
Year 15 : $9,515,833
Year 16 : $3,513,333
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $82,479,166
Year 15 : $9,515,833
Year 16 : $3,513,333
Year 17 : $0

Farm Players Salaries
Filip Zadina	$174,417 (1)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Jack McBain	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Slater Koekkoek	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Gabriel Carlsson	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Lassi Thomson	$128,833 (3)
Salary Remaining :	$128,833
Salary Average :	$128,833
Salary Average Remaining :	$128,833
Trent Frederic	$113,750 (1)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Noah Cates	$113,750 (2)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
William Lagesson	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Dominik Bokk	$107,583 (2)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Boris Katchouk	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
David Gustafsson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Simon Lundmark	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Roby Jarventie	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Total Farm Players	13
Salary Commitment
Year 14 : $1,512,750
Year 15 : $667,083
Year 16 : $310,750
Year 17 : $89,417
Salary Average Commitment
Year 14 : $1,512,750
Year 15 : $667,083
Year 16 : $310,750
Year 17 : $89,417

Kenobi

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2718 - $155 - 2,075 - 76.35%
Level 2:	3624 - $95 - 3,624 - 100.00%
Level 3:	4530 - $65 - 4,530 - 100.00%
Level 4:	6341 - $45 - 6,302 - 99.39%
Luxury :	906 - $300 - 766 - 84.50%
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 - %	17,297 - 95.46%
Average Income per Game	$2,195,710
Year to Date Revenue	$90,024,095
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	$95,965,142
Farm Players Total Salaries	$2,755,650
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,438,833
Pro Year To Date Expenses	$80,568,593
Farm Year To Date Expenses	$2,961,686
Pro Salary Cap To Date	$78,446,588
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$567,841
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,306
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$79,885,421
Estimate Under Maximum Salary Cap of $82,500,000	$2,614,579
Estimate Over Minimum Salary Cap of $61,000,000	$18,885,421
Current Bank Account	$211,775,245
Projected Bank Account	$211,775,245

Pro Players Salaries
Jake Guentzel	$9,696,666 (1)
-Salary Remaining :	$0
-Salary Average :	$9,696,666
-Salary Average Remaining :	$0
Nikita Kucherov (Out of Payroll)	$9,500,000 (4)
-Salary Remaining :	$0
-Salary Average :	$9,500,000
-Salary Average Remaining :	$0
Steven Stamkos	$8,898,666 (1)
-Salary Remaining :	$0
-Salary Average :	$8,898,666
-Salary Average Remaining :	$0
Alex DeBrincat	$7,519,666 (2)
-Salary Remaining :	$0
-Salary Average :	$7,519,666
-Salary Average Remaining :	$0
Ryan O'Reilly	$6,484,666 (2)
-Salary Remaining :	$0
-Salary Average :	$6,484,666
-Salary Average Remaining :	$0
Erik Karlsson	$6,245,666 (2)
-Salary Remaining :	$0
-Salary Average :	$6,245,666
-Salary Average Remaining :	$0
Jeff Carter (Out of Payroll)	$5,250,666 (1)
-Salary Remaining :	$0
-Salary Average :	$5,250,666
-Salary Average Remaining :	$0
Kevin Shattenkirk	$5,001,666 (1)
-Salary Remaining :	$0
-Salary Average :	$5,001,666
-Salary Average Remaining :	$0
Zach Hyman	$4,835,666 (2)
-Salary Remaining :	$0
-Salary Average :	$4,835,666
-Salary Average Remaining :	$0
Torey Krug	$4,444,666 (1)
-Salary Remaining :	$0
-Salary Average :	$4,444,666
-Salary Average Remaining :	$0
Jonathan Toews	$4,201,488 (1)
-Salary Remaining :	$0
-Salary Average :	$4,201,488
-Salary Average Remaining :	$0
Nino Niederreiter	$4,110,666 (2)
-Salary Remaining :	$0
-Salary Average :	$4,110,666
-Salary Average Remaining :	$0
Duncan Keith	$3,855,666 (1)
-Salary Remaining :	$0
-Salary Average :	$3,855,666
-Salary Average Remaining :	$0
Sean Kuraly	$3,101,666 (1)
-Salary Remaining :	$0
-Salary Average :	$3,101,666
-Salary Average Remaining :	$0
Josh Manson	$3,096,666 (3)
-Salary Remaining :	$0
-Salary Average :	$3,096,666
-Salary Average Remaining :	$0
Kyle Okposo	$2,581,666 (1)
-Salary Remaining :	$0
-Salary Average :	$2,581,666
-Salary Average Remaining :	$0
Frederick Gaudreau	$2,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,300,000
-Salary Average Remaining :	$0
Frederik Andersen	$2,299,666 (3)
-Salary Remaining :	$0
-Salary Average :	$2,299,666
-Salary Average Remaining :	$0
Noel Acciari	$1,502,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,502,000
-Salary Average Remaining :	$0
Derek Grant	$1,458,666 (1)
-Salary Remaining :	$0
-Salary Average :	$1,458,666
-Salary Average Remaining :	$0
Carson Soucy	$1,398,666 (2)
-Salary Remaining :	$0
-Salary Average :	$1,398,666
-Salary Average Remaining :	$0
Logan O'Connor	$1,001,666 (1)
-Salary Remaining :	$0
-Salary Average :	$1,001,666
-Salary Average Remaining :	$0
Jacob Middleton	$851,666 (2)
-Salary Remaining :	$0
-Salary Average :	$851,666
-Salary Average Remaining :	$0
Jiri Patera	$800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Mason Marchment	$777,666 (1)
-Salary Remaining :	$0
-Salary Average :	$777,666
-Salary Average Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 14 : $101,215,808
Year 15 : $49,442,994
Year 16 : $17,196,332
Year 17 : $9,500,000
Salary Average Commitment
Year 14 : $101,215,808
Year 15 : $49,442,994
Year 16 : $17,196,332
Year 17 : $9,500,000
Salary Cap with 1 Way Contract
Year 14 : $101,215,808
Year 15 : $49,442,994
Year 16 : $17,196,332
Year 17 : $9,500,000

Farm Players Salaries
Anton Forsberg	$304,767 (2)
Salary Remaining :	$304,767
Salary Average :	$304,767
Salary Average Remaining :	$304,767
Michael Stone	$226,667 (1)
Salary Remaining :	$226,667
Salary Average :	$226,667
Salary Average Remaining :	$226,667
Trevor Moore	$201,567 (3)
Salary Remaining :	$201,567
Salary Average :	$201,567
Salary Average Remaining :	$201,567
Jason Zucker	$170,167 (2)
Salary Remaining :	$170,167
Salary Average :	$170,167
Salary Average Remaining :	$170,167
Juuso Valimaki	$155,000 (2)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Luke Glendening	$152,167 (2)
Salary Remaining :	$152,167
Salary Average :	$152,167
Salary Average Remaining :	$152,167
Alex Stalock	$150,167 (1)
Salary Remaining :	$150,167
Salary Average :	$150,167
Salary Average Remaining :	$150,167
Pheonix Copley	$140,167 (1)
Salary Remaining :	$140,167
Salary Average :	$140,167
Salary Average Remaining :	$140,167
Blake Lizotte	$124,967 (1)
Salary Remaining :	$124,967
Salary Average :	$124,967
Salary Average Remaining :	$124,967
Jay Beagle	$119,967 (2)
Salary Remaining :	$119,967
Salary Average :	$119,967
Salary Average Remaining :	$119,967
Jesse Puljujarvi	$117,500 (1)
Salary Remaining :	$117,500
Salary Average :	$117,500
Salary Average Remaining :	$117,500
Patrick Brown	$110,800 (1)
Salary Remaining :	$110,800
Salary Average :	$110,800
Salary Average Remaining :	$110,800
Arthur Kaliyev	$103,583 (3)
Salary Remaining :	$103,583
Salary Average :	$103,583
Salary Average Remaining :	$103,583
Jalen Chatfield	$99,967 (2)
Salary Remaining :	$99,967
Salary Average :	$99,967
Salary Average Remaining :	$99,967
Vincent Desharnais	$92,067 (3)
Salary Remaining :	$92,067
Salary Average :	$92,067
Salary Average Remaining :	$92,067
Jack Studnicka	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Alex Steeves	$85,567 (2)
Salary Remaining :	$85,567
Salary Average :	$85,567
Salary Average Remaining :	$85,567
Michael Eyssimont	$80,067 (3)
Salary Remaining :	$80,067
Salary Average :	$80,067
Salary Average Remaining :	$80,067
Nicholas Robertson	$79,667 (3)
Salary Remaining :	$79,667
Salary Average :	$79,667
Salary Average Remaining :	$79,667
Vasili Ponomarev	$79,500 (4)
Salary Remaining :	$79,500
Salary Average :	$0
Salary Average Remaining :	$0
A.J. Greer	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	21
Salary Commitment
Year 14 : $2,755,654
Year 15 : $1,724,053
Year 16 : $636,451
Year 17 : $79,500
Salary Average Commitment
Year 14 : $2,676,154
Year 15 : $1,644,553
Year 16 : $556,951
Year 17 : $0

Leopards

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lake Titicaca
Level 1:	2000 - $160 - 1,891 - 94.55%
Level 2:	4000 - $110 - 3,314 - 82.85%
Level 3:	5000 - $85 - 4,116 - 82.32%
Level 4:	6000 - $55 - 5,076 - 84.60%
Luxury :	1000 - $260 - 956 - 95.62%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,353 - 85.30%
Average Income per Game	$2,236,478
Year to Date Revenue	$91,695,599
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	$79,225,823
Farm Players Total Salaries	$2,775,483
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,518,828
Pro Year To Date Expenses	$79,192,009
Farm Year To Date Expenses	$2,793,020
Pro Salary Cap To Date	$78,349,881
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$468,792
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,423
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$80,868,709
Estimate Under Maximum Salary Cap of $82,500,000	$1,631,291
Estimate Over Minimum Salary Cap of $61,000,000	$19,868,709
Current Bank Account	$216,322,825
Projected Bank Account	$216,322,825

Pro Players Salaries
Victor Hedman	$16,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$16,500,000
-Salary Average Remaining :	$0
Matt Duchene	$11,724,970 (1)
-Salary Remaining :	$0
-Salary Average :	$11,724,965
-Salary Average Remaining :	$0
Mark Stone	$6,672,095 (1)
-Salary Remaining :	$0
-Salary Average :	$6,672,095
-Salary Average Remaining :	$0
Jeremy Swayman	$5,610,010 (1)
-Salary Remaining :	$0
-Salary Average :	$5,610,010
-Salary Average Remaining :	$0
Connor Brown	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Oliver Bjorkstrand	$4,227,437 (2)
-Salary Remaining :	$0
-Salary Average :	$4,227,437
-Salary Average Remaining :	$0
Ryan Pulock	$3,475,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,475,000
-Salary Average Remaining :	$0
Rasmus Andersson	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Max Domi	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Mike Matheson	$2,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,300,000
-Salary Average Remaining :	$0
Joonas Korpisalo	$1,829,387 (1)
-Salary Remaining :	$0
-Salary Average :	$1,829,387
-Salary Average Remaining :	$0
Mattias Janmark	$1,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Jordan Martinook	$1,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Tyler Motte	$1,509,928 (1)
-Salary Remaining :	$0
-Salary Average :	$1,509,928
-Salary Average Remaining :	$0
Garnet Hathaway	$1,502,501 (1)
-Salary Remaining :	$0
-Salary Average :	$1,502,501
-Salary Average Remaining :	$0
Jani Hakanpaa	$1,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Nic Dowd	$1,450,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,450,000
-Salary Average Remaining :	$0
Matt Roy	$1,440,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,440,000
-Salary Average Remaining :	$0
Jake Walman	$1,357,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,357,000
-Salary Average Remaining :	$0
Ilya Lyubushkin	$1,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Sam Lafferty	$927,500 (1)
-Salary Remaining :	$0
-Salary Average :	$927,500
-Salary Average Remaining :	$0
Pierre Engvall	$800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Joel Kiviranta	$800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 14 : $79,225,823
Year 15 : $17,217,437
Year 16 : $1,440,000
Year 17 : $0
Salary Average Commitment
Year 14 : $79,225,823
Year 15 : $17,217,437
Year 16 : $1,440,000
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $79,225,823
Year 15 : $17,217,437
Year 16 : $1,440,000
Year 17 : $0

Farm Players Salaries
Filip Hronek	$420,149 (4)
Salary Remaining :	$420,149
Salary Average :	$420,149
Salary Average Remaining :	$420,149
Sean Monahan	$350,210 (1)
Salary Remaining :	$350,210
Salary Average :	$350,210
Salary Average Remaining :	$350,210
Matty Beniers	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Aleksi Heponiemi	$177,500 (1)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Yegor Chinakhov	$132,500 (2)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Frederik Gauthier	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Daniil Miromanov	$128,791 (4)
Salary Remaining :	$128,791
Salary Average :	$128,791
Salary Average Remaining :	$128,791
Arttu Ruotsalainen	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Shane Bowers	$107,500 (1)
Salary Remaining :	$107,500
Salary Average :	$107,500
Salary Average Remaining :	$107,500
Anton Blidh	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Linus Weissbach	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Vukojevic	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Bolduc	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Olivier Rodrigue	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Yan Kuznetsov	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
T.J. Tynan	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Kole Lind	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dustin Wolf	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Alex Barre-Boulet	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Evan Cormier	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dylan Ferguson	$73,333 (1)
Salary Remaining :	$73,333
Salary Average :	$73,333
Salary Average Remaining :	$73,333
Total Farm Players	21
Salary Commitment
Year 14 : $2,775,483
Year 15 : $1,591,940
Year 16 : $1,083,357
Year 17 : $548,940
Salary Average Commitment
Year 14 : $2,775,483
Year 15 : $1,591,940
Year 16 : $1,083,357
Year 17 : $548,940

Nokians

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nokia Centre
Level 1:	2997 - $140 - 2,504 - 83.56%
Level 2:	3996 - $120 - 3,067 - 76.74%
Level 3:	4995 - $75 - 4,947 - 99.04%
Level 4:	6992 - $40 - 6,799 - 97.24%
Luxury :	999 - $260 - 987 - 98.79%
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 - %	18,304 - 91.62%
Average Income per Game	$2,411,151
Year to Date Revenue	$98,857,199
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	$83,844,358
Farm Players Total Salaries	$2,162,249
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,430,885
Farm Year To Date Expenses	$2,404,293
Pro Salary Cap To Date	$79,882,398
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$496,120
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,794
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$79,882,398
Estimate Under Maximum Salary Cap of $82,500,000	$2,617,602
Estimate Over Minimum Salary Cap of $61,000,000	$18,882,398
Current Bank Account	$337,759,492
Projected Bank Account	$337,759,492

Pro Players Salaries
Kris Letang	$10,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$10,000,000
-Salary Average Remaining :	$0
Nazem Kadri	$8,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Tyler Bertuzzi	$7,531,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,531,000
-Salary Average Remaining :	$0
Sebastian Aho	$7,150,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,150,000
-Salary Average Remaining :	$0
David Pastrnak	$7,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Linus Ullmark	$5,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,300,000
-Salary Average Remaining :	$0
Charlie Coyle	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Alex Iafallo	$4,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
John Marino	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Anton Stralman	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Henri Jokiharju	$3,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Michael Del Zotto	$2,768,358 (1)
-Salary Remaining :	$0
-Salary Average :	$2,768,358
-Salary Average Remaining :	$0
Scott Mayfield	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Antti Raanta	$2,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,300,000
-Salary Average Remaining :	$0
Johan Larsson	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Colton Sissons	$2,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,100,000
-Salary Average Remaining :	$0
Lawson Crouse	$1,870,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,870,000
-Salary Average Remaining :	$0
Luke Kunin	$1,425,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,425,000
-Salary Average Remaining :	$0
Derek Ryan	$1,350,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,350,000
-Salary Average Remaining :	$0
Zach Aston-Reese	$1,350,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,350,000
-Salary Average Remaining :	$0
Teddy Blueger	$1,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Jonas Siegenthaler (Out of Payroll)	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 14 : $85,044,358
Year 15 : $27,775,000
Year 16 : $3,300,000
Year 17 : $0
Salary Average Commitment
Year 14 : $85,044,358
Year 15 : $27,775,000
Year 16 : $3,300,000
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $85,044,358
Year 15 : $27,775,000
Year 16 : $3,300,000
Year 17 : $0

Farm Players Salaries
Nick Leddy	$360,000 (1)
Salary Remaining :	$360,000
Salary Average :	$360,000
Salary Average Remaining :	$360,000
Logan Thompson	$280,000 (3)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Caleb Jones	$182,500 (1)
Salary Remaining :	$182,500
Salary Average :	$182,500
Salary Average Remaining :	$182,500
Tucker Poolman	$180,000 (1)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Kristian Vesalainen	$146,083 (1)
Salary Remaining :	$146,083
Salary Average :	$146,083
Salary Average Remaining :	$146,083
Warren Foegele	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Hugo Alnefelt	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jasper Weatherby	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
William Lockwood	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Scott Reedy	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Dipietro	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Daniel Vladar	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Gabriel Fortier	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Connor McMichael	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Seth Barton	$83,250 (2)
Salary Remaining :	$83,250
Salary Average :	$83,250
Salary Average Remaining :	$83,250
Hunter Jones	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	16
Salary Commitment
Year 14 : $2,162,249
Year 15 : $1,030,083
Year 16 : $583,833
Year 17 : $0
Salary Average Commitment
Year 14 : $2,162,249
Year 15 : $1,030,083
Year 16 : $583,833
Year 17 : $0

Philly

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cheese Cake Factory
Level 1:	3010 - $130 - 2,469 - 82.03%
Level 2:	4013 - $100 - 3,968 - 98.87%
Level 3:	5017 - $70 - 4,977 - 99.20%
Level 4:	7023 - $50 - 6,482 - 92.30%
Luxury :	1003 - $240 - 990 - 98.72%
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 - %	18,886 - 94.12%
Average Income per Game	$2,425,555
Year to Date Revenue	$99,447,741
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	$84,410,221
Farm Players Total Salaries	$1,881,000
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,475,000
Pro Year To Date Expenses	$79,533,794
Farm Year To Date Expenses	$2,478,406
Pro Salary Cap To Date	$78,971,933
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$499,469
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,130
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,446,933
Estimate Under Maximum Salary Cap of $82,500,000	$53,067
Estimate Over Minimum Salary Cap of $61,000,000	$21,446,933
Current Bank Account	$205,615,705
Projected Bank Account	$205,615,705

Pro Players Salaries
Cale Makar	$9,970,000 (2)
-Salary Remaining :	$0
-Salary Average :	$9,970,000
-Salary Average Remaining :	$0
Dylan Larkin	$9,250,000 (4)
-Salary Remaining :	$0
-Salary Average :	$9,250,000
-Salary Average Remaining :	$0
Evgeny Kuznetsov	$7,850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,850,000
-Salary Average Remaining :	$0
Taylor Hall	$6,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,100,000
-Salary Average Remaining :	$0
Nico Hischier	$5,600,500 (3)
-Salary Remaining :	$0
-Salary Average :	$5,600,500
-Salary Average Remaining :	$0
Tage Thompson	$5,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,600,000
-Salary Average Remaining :	$0
Jakub Vrana	$4,950,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,950,000
-Salary Average Remaining :	$0
Jakob Chychrun	$4,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Andrew Mangiapane	$4,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Robby Fabbri	$3,660,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,660,000
-Salary Average Remaining :	$0
Olli Maatta	$3,555,555 (2)
-Salary Remaining :	$0
-Salary Average :	$3,555,555
-Salary Average Remaining :	$0
Anthony Beauvillier	$3,385,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,385,000
-Salary Average Remaining :	$0
Jake McCabe (Out of Payroll)	$3,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Alex Nedeljkovic	$2,650,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,650,000
-Salary Average Remaining :	$0
Ryan Lindgren	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Cody Glass	$1,713,333 (1)
-Salary Remaining :	$0
-Salary Average :	$1,713,333
-Salary Average Remaining :	$0
Victor Soderstrom	$1,523,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,523,333
-Salary Average Remaining :	$0
Alex Newhook	$1,491,667 (2)
-Salary Remaining :	$0
-Salary Average :	$1,491,667
-Salary Average Remaining :	$0
Josh Mahura	$1,150,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,150,000
-Salary Average Remaining :	$0
Yakov Trenin	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Brendan Guhle	$950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$950,000
-Salary Average Remaining :	$0
Nico Daws	$925,000 (3)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Fabian Zetterlund	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Joel Hofer	$910,833 (2)
-Salary Remaining :	$0
-Salary Average :	$910,833
-Salary Average Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 14 : $87,610,221
Year 15 : $65,621,888
Year 16 : $33,093,833
Year 17 : $9,250,000
Salary Average Commitment
Year 14 : $87,610,221
Year 15 : $65,621,888
Year 16 : $33,093,833
Year 17 : $9,250,000
Salary Cap with 1 Way Contract
Year 14 : $87,610,221
Year 15 : $65,621,888
Year 16 : $33,093,833
Year 17 : $9,250,000

Farm Players Salaries
Ilya Samsonov	$240,000 (3)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Alexander Barabanov	$225,000 (1)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Danton Heinen	$210,000 (1)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Pavel Francouz	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Rasmus Asplund	$141,000 (2)
Salary Remaining :	$141,000
Salary Average :	$141,000
Salary Average Remaining :	$141,000
Matthew Phillips	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Nico Sturm	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Pyotr Kochetkov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Evan Barratt	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Raphael Lavoie	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matias Maccelli	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Erik Kallgren	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Filip Kral	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Donovan Sebrango	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	14
Salary Commitment
Year 14 : $1,881,000
Year 15 : $1,206,000
Year 16 : $695,000
Year 17 : $0
Salary Average Commitment
Year 14 : $1,881,000
Year 15 : $1,206,000
Year 16 : $695,000
Year 17 : $0

Poutiners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	3191 - $90 - 2,772 - 86.87%
Level 2:	4255 - $80 - 4,205 - 98.83%
Level 3:	5318 - $53 - 5,282 - 99.33%
Level 4:	7446 - $40 - 6,836 - 91.81%
Luxury :	1064 - $206 - 1,048 - 98.52%
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 - %	20,144 - 94.69%
Average Income per Game	$2,019,361
Year to Date Revenue	$82,793,788
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	$81,355,166
Farm Players Total Salaries	$2,619,417
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,217,895
Farm Year To Date Expenses	$2,645,282
Pro Salary Cap To Date	$80,236,904
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$481,392
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,500
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$80,236,904
Estimate Under Maximum Salary Cap of $82,500,000	$2,263,096
Estimate Over Minimum Salary Cap of $61,000,000	$19,236,904
Current Bank Account	$35,748,418
Projected Bank Account	$35,748,418

Pro Players Salaries
Brent Burns	$12,690,000 (1)
-Salary Remaining :	$0
-Salary Average :	$12,690,000
-Salary Average Remaining :	$0
Patrick Kane	$9,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,600,000
-Salary Average Remaining :	$0
Patrice Bergeron	$8,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,500,000
-Salary Average Remaining :	$0
Sean Couturier	$7,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,200,000
-Salary Average Remaining :	$0
Roman Josi	$6,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,100,000
-Salary Average Remaining :	$0
Jeff Petry	$5,888,666 (1)
-Salary Remaining :	$0
-Salary Average :	$5,888,666
-Salary Average Remaining :	$0
Ondrej Palat	$5,779,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,779,000
-Salary Average Remaining :	$0
Christian Dvorak	$4,620,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,620,000
-Salary Average Remaining :	$0
Dmitry Orlov	$3,910,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,910,000
-Salary Average Remaining :	$0
Adam Lowry	$2,734,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,734,000
-Salary Average Remaining :	$0
Mathieu Joseph	$2,302,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,302,000
-Salary Average Remaining :	$0
Nicolas Meloche	$1,664,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,664,000
-Salary Average Remaining :	$0
Jordie Benn	$1,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Yanni Gourde	$1,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,550,000
-Salary Average Remaining :	$0
Tomas Nosek	$1,450,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,450,000
-Salary Average Remaining :	$0
Jake Oettinger	$1,387,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,387,500
-Salary Average Remaining :	$0
Austin Watson	$1,330,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,330,000
-Salary Average Remaining :	$0
Keegan Kolesar	$1,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Nicolas Aube-Kubel	$950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$950,000
-Salary Average Remaining :	$0
Calvin Pickard	$850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$850,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 14 : $81,355,166
Year 15 : $7,350,000
Year 16 : $1,250,000
Year 17 : $0
Salary Average Commitment
Year 14 : $81,355,166
Year 15 : $7,350,000
Year 16 : $1,250,000
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $81,355,166
Year 15 : $7,350,000
Year 16 : $1,250,000
Year 17 : $0

Farm Players Salaries
Nikita Zaitsev	$380,000 (2)
Salary Remaining :	$380,000
Salary Average :	$380,000
Salary Average Remaining :	$380,000
Quinton Byfield	$354,417 (3)
Salary Remaining :	$354,417
Salary Average :	$354,417
Salary Average Remaining :	$354,417
Frank Vatrano	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Nikita Zadorov	$252,500 (2)
Salary Remaining :	$252,500
Salary Average :	$252,500
Salary Average Remaining :	$252,500
Spencer Knight	$249,167 (2)
Salary Remaining :	$249,167
Salary Average :	$249,167
Salary Average Remaining :	$249,167
Michael Bunting	$231,000 (3)
Salary Remaining :	$231,000
Salary Average :	$231,000
Salary Average Remaining :	$231,000
Cody Eakin	$160,000 (1)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Cedric Paquette	$152,000 (1)
Salary Remaining :	$152,000
Salary Average :	$152,000
Salary Average Remaining :	$152,000
Thomas Harley	$128,833 (3)
Salary Remaining :	$128,833
Salary Average :	$128,833
Salary Average Remaining :	$128,833
Santeri Hatakka	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Radim Simek	$91,500 (1)
Salary Remaining :	$91,500
Salary Average :	$91,500
Salary Average Remaining :	$91,500
Otto Koivula	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Zachary Senyshyn	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Noah Juulsen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	14
Salary Commitment
Year 14 : $2,619,417
Year 15 : $1,595,917
Year 16 : $714,250
Year 17 : $0
Salary Average Commitment
Year 14 : $2,619,417
Year 15 : $1,595,917
Year 16 : $714,250
Year 17 : $0

Primetime

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $138 - 2,000 - 100.00%
Level 2:	4000 - $88 - 3,985 - 99.62%
Level 3:	5000 - $68 - 4,978 - 99.56%
Level 4:	6000 - $38 - 6,000 - 100.00%
Luxury :	1000 - $248 - 994 - 99.37%
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 - %	17,957 - 99.76%
Average Income per Game	$2,145,019
Year to Date Revenue	$87,945,785
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	$110,515,843
Farm Players Total Salaries	$1,266,918
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,366,423
Farm Year To Date Expenses	$2,849,985
Pro Salary Cap To Date	$82,366,423
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$653,940
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$7,497
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,366,423
Estimate Under Maximum Salary Cap of $82,500,000	$133,577
Estimate Over Minimum Salary Cap of $61,000,000	$21,366,423
Current Bank Account	$123,092,575
Projected Bank Account	$123,092,575

Pro Players Salaries
Kirill Kaprizov	$16,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$16,500,000
-Salary Average Remaining :	$0
J.T. Miller	$9,090,909 (1)
-Salary Remaining :	$0
-Salary Average :	$9,090,909
-Salary Average Remaining :	$0
Sidney Crosby	$8,900,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,900,000
-Salary Average Remaining :	$0
Cam Fowler	$7,784,929 (1)
-Salary Remaining :	$0
-Salary Average :	$7,784,929
-Salary Average Remaining :	$0
John Tavares	$7,312,200 (1)
-Salary Remaining :	$0
-Salary Average :	$7,312,200
-Salary Average Remaining :	$0
Andrei Svechnikov	$6,490,008 (3)
-Salary Remaining :	$0
-Salary Average :	$6,490,008
-Salary Average Remaining :	$0
Roope Hintz	$6,488,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,488,000
-Salary Average Remaining :	$0
Marc-Andre Fleury	$5,799,666 (2)
-Salary Remaining :	$0
-Salary Average :	$5,799,666
-Salary Average Remaining :	$0
William Nylander	$5,710,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,710,000
-Salary Average Remaining :	$0
Jordan Staal	$4,201,488 (2)
-Salary Remaining :	$0
-Salary Average :	$4,201,488
-Salary Average Remaining :	$0
Nick Holden	$4,201,488 (2)
-Salary Remaining :	$0
-Salary Average :	$4,201,488
-Salary Average Remaining :	$0
Esa Lindell	$4,201,488 (1)
-Salary Remaining :	$0
-Salary Average :	$4,201,488
-Salary Average Remaining :	$0
Vladislav Gavrikov	$3,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,850,000
-Salary Average Remaining :	$0
Chris Tanev	$3,808,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,808,000
-Salary Average Remaining :	$0
Brandon Saad	$2,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Erik Johnson	$2,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,650,000
-Salary Average Remaining :	$0
Alexandre Texier	$2,610,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,610,000
-Salary Average Remaining :	$0
Nick Jensen	$2,550,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,550,000
-Salary Average Remaining :	$0
Jimmy Vesey	$1,680,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,680,000
-Salary Average Remaining :	$0
Jon Merrill	$1,588,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,588,000
-Salary Average Remaining :	$0
David Kampf	$1,430,001 (2)
-Salary Remaining :	$0
-Salary Average :	$1,430,001
-Salary Average Remaining :	$0
Ville Husso	$869,666 (3)
-Salary Remaining :	$0
-Salary Average :	$869,666
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 14 : $110,515,843
Year 15 : $38,250,317
Year 16 : $7,359,674
Year 17 : $0
Salary Average Commitment
Year 14 : $110,515,843
Year 15 : $38,250,317
Year 16 : $7,359,674
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $110,515,843
Year 15 : $38,250,317
Year 16 : $7,359,674
Year 17 : $0

Farm Players Salaries
Daniil Tarasov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joey Keane	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Logan Hutsko	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alec Regula	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jacob Ingham	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Samuel Ersson	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Trey Fix-Wolansky	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Martin Pospisil	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Parker Kelly	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Reese Johnson	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Emilio Pettersen	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jackson Cates	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Alexey Toropchenko	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jacob Moverare	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Adam Huska	$70,001 (1)
Salary Remaining :	$70,001
Salary Average :	$70,001
Salary Average Remaining :	$70,001
Casey DeSmith	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	16
Salary Commitment
Year 14 : $1,266,918
Year 15 : $866,917
Year 16 : $525,000
Year 17 : $0
Salary Average Commitment
Year 14 : $1,266,918
Year 15 : $866,917
Year 16 : $525,000
Year 17 : $0

Rampage

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,933 - 98.33%
Level 3:	5000 - $75 - 4,878 - 97.56%
Level 4:	6000 - $45 - 5,994 - 99.90%
Luxury :	1000 - $250 - 972 - 97.20%
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 - %	17,777 - 98.76%
Average Income per Game	$2,342,139
Year to Date Revenue	$96,027,714
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	$78,107,500
Farm Players Total Salaries	$3,186,200
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,956,158
Farm Year To Date Expenses	$2,969,105
Pro Salary Cap To Date	$79,079,230
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$462,175
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,853
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$79,079,230
Estimate Under Maximum Salary Cap of $82,500,000	$3,420,770
Estimate Over Minimum Salary Cap of $61,000,000	$18,079,230
Current Bank Account	$135,638,725
Projected Bank Account	$135,638,725

Pro Players Salaries
Timo Meier	$5,350,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,350,000
-Salary Average Remaining :	$0
Cam Talbot	$4,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,300,000
-Salary Average Remaining :	$0
Derick Brassard	$4,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,300,000
-Salary Average Remaining :	$0
Anthony Mantha	$4,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,100,000
-Salary Average Remaining :	$0
Mike Hoffman	$4,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Craig Smith	$4,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
David Savard	$4,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Sam Gagner	$4,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Josh Anderson	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Reilly Smith	$3,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,900,000
-Salary Average Remaining :	$0
Marco Scandella	$3,850,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,850,000
-Salary Average Remaining :	$0
Will Butcher	$3,775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Travis Sanheim	$3,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,400,000
-Salary Average Remaining :	$0
Erik Cernak	$3,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Brayden McNabb	$3,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Marcus Pettersson	$3,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Dmitry Kulikov	$3,050,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,050,000
-Salary Average Remaining :	$0
Conor Sheary	$3,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Denis Gurianov	$2,900,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,900,000
-Salary Average Remaining :	$0
Darren Helm	$2,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,550,000
-Salary Average Remaining :	$0
Petr Mrazek	$1,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,550,000
-Salary Average Remaining :	$0
Seth Jarvis	$1,394,167 (3)
-Salary Remaining :	$0
-Salary Average :	$1,394,167
-Salary Average Remaining :	$0
Alex Formenton	$888,333 (1)
-Salary Remaining :	$0
-Salary Average :	$888,333
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 14 : $78,107,500
Year 15 : $48,169,167
Year 16 : $30,444,167
Year 17 : $0
Salary Average Commitment
Year 14 : $78,107,500
Year 15 : $48,169,167
Year 16 : $30,444,167
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $78,107,500
Year 15 : $48,169,167
Year 16 : $30,444,167
Year 17 : $0

Farm Players Salaries
Alex Chiasson	$400,000 (3)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Ryan Dzingel	$320,000 (3)
Salary Remaining :	$320,000
Salary Average :	$320,000
Salary Average Remaining :	$320,000
Laurent Brossoit	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Jeremy Lauzon	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Tyler Ennis	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Callan Foote	$187,500 (4)
Salary Remaining :	$187,500
Salary Average :	$187,500
Salary Average Remaining :	$187,500
Ian Mitchell	$177,500 (2)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Sonny Milano	$170,000 (2)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Matt Martin	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Greg McKegg	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Jordan Harris	$113,750 (2)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Jansen Harkins	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Justin Kirkland	$97,200 (2)
Salary Remaining :	$97,200
Salary Average :	$97,200
Salary Average Remaining :	$97,200
Zack MacEwen	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Joseph Woll	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Layton Ahac	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Helge Grans	$90,250 (4)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Christian Jaros	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Fredrik Karlstrom	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Andreas Englund	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	20
Salary Commitment
Year 14 : $3,186,200
Year 15 : $2,711,200
Year 16 : $1,757,750
Year 17 : $372,750
Salary Average Commitment
Year 14 : $3,186,200
Year 15 : $2,711,200
Year 16 : $1,757,750
Year 17 : $372,750

Roaches

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $300 - 1,045 - 52.23%
Level 2:	4000 - $200 - 1,853 - 46.33%
Level 3:	5000 - $150 - 2,297 - 45.93%
Level 4:	6000 - $90 - 3,133 - 52.22%
Luxury :	1000 - $500 - 470 - 46.96%
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 - %	8,797 - 48.87%
Average Income per Game	$2,302,489
Year to Date Revenue	$94,402,032
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	$80,818,000
Farm Players Total Salaries	$2,073,396
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,039,073
Farm Year To Date Expenses	$1,970,833
Pro Salary Cap To Date	$79,828,590
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$478,213
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,269
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$79,828,590
Estimate Under Maximum Salary Cap of $82,500,000	$2,671,410
Estimate Over Minimum Salary Cap of $61,000,000	$18,828,590
Current Bank Account	$242,993,822
Projected Bank Account	$242,993,822

Pro Players Salaries
John Carlson	$9,625,000 (2)
-Salary Remaining :	$0
-Salary Average :	$9,625,000
-Salary Average Remaining :	$0
Drew Doughty	$8,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,500,000
-Salary Average Remaining :	$0
Johnny Gaudreau	$8,265,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,265,000
-Salary Average Remaining :	$0
Evgeni Malkin	$8,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,100,000
-Salary Average Remaining :	$0
Ryan Strome	$5,490,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,490,000
-Salary Average Remaining :	$0
Rickard Rakell	$5,460,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,460,000
-Salary Average Remaining :	$0
Cam Atkinson	$5,450,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,450,000
-Salary Average Remaining :	$0
Jacob Markstrom	$4,938,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,938,000
-Salary Average Remaining :	$0
Troy Terry	$4,370,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,370,000
-Salary Average Remaining :	$0
Derek Forbort	$3,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Joel Edmundson	$2,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,700,000
-Salary Average Remaining :	$0
Calvin de Haan	$2,559,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,559,000
-Salary Average Remaining :	$0
Jesper Fast	$2,550,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,550,000
-Salary Average Remaining :	$0
Barclay Goodrow	$2,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,100,000
-Salary Average Remaining :	$0
Kris Russell	$1,662,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,662,000
-Salary Average Remaining :	$0
Ryan Carpenter	$1,400,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,500
-Salary Average Remaining :	$0
Pierre-Edouard Bellemare	$1,370,600 (1)
-Salary Remaining :	$0
-Salary Average :	$1,370,600
-Salary Average Remaining :	$0
Kevin Lankinen	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Kevin Rooney	$1,027,900 (1)
-Salary Remaining :	$0
-Salary Average :	$1,027,900
-Salary Average Remaining :	$0
Juho Lammikko	$850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$850,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 14 : $80,818,000
Year 15 : $27,478,000
Year 16 : $4,938,000
Year 17 : $0
Salary Average Commitment
Year 14 : $80,818,000
Year 15 : $27,478,000
Year 16 : $4,938,000
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $80,818,000
Year 15 : $27,478,000
Year 16 : $4,938,000
Year 17 : $0

Farm Players Salaries
Corey Perry	$385,000 (1)
Salary Remaining :	$385,000
Salary Average :	$385,000
Salary Average Remaining :	$385,000
Derek Stepan	$143,000 (1)
Salary Remaining :	$143,000
Salary Average :	$143,000
Salary Average Remaining :	$143,000
Carter Rowney	$132,847 (1)
Salary Remaining :	$132,847
Salary Average :	$132,847
Salary Average Remaining :	$132,847
Colin Blackwell	$121,000 (1)
Salary Remaining :	$121,000
Salary Average :	$121,000
Salary Average Remaining :	$121,000
Gustav Lindstrom	$117,800 (1)
Salary Remaining :	$117,800
Salary Average :	$117,800
Salary Average Remaining :	$117,800
Ben Harpur	$103,000 (1)
Salary Remaining :	$103,000
Salary Average :	$103,000
Salary Average Remaining :	$103,000
Drew O'Connor	$98,000 (1)
Salary Remaining :	$98,000
Salary Average :	$98,000
Salary Average Remaining :	$98,000
Kyle Burroughs	$94,000 (1)
Salary Remaining :	$94,000
Salary Average :	$94,000
Salary Average Remaining :	$94,000
Austin Strand	$93,500 (1)
Salary Remaining :	$93,500
Salary Average :	$93,500
Salary Average Remaining :	$93,500
Joe Snively	$86,300 (3)
Salary Remaining :	$86,300
Salary Average :	$86,300
Salary Average Remaining :	$86,300
Charlie Lindgren	$86,250 (3)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Adam Werner	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Nathan Walker	$80,200 (1)
Salary Remaining :	$80,200
Salary Average :	$80,200
Salary Average Remaining :	$80,200
Marc McLaughlin	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Gerald Mayhew	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Zachary Fucale	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tuukka Rask	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Charles Hudon	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tyler Angle	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	19
Salary Commitment
Year 14 : $2,073,396
Year 15 : $247,550
Year 16 : $172,550
Year 17 : $0
Salary Average Commitment
Year 14 : $2,073,396
Year 15 : $247,550
Year 16 : $172,550
Year 17 : $0

Samurai

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $125 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,971 - 99.29%
Level 3:	5000 - $75 - 4,961 - 99.23%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $200 - 999 - 99.93%
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 - %	17,932 - 99.62%
Average Income per Game	$2,263,461
Year to Date Revenue	$92,801,894
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	$78,856,355
Farm Players Total Salaries	$1,465,722
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,097,643
Farm Year To Date Expenses	$1,568,388
Pro Salary Cap To Date	$76,612,845
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$466,606
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,673
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$76,612,845
Estimate Under Maximum Salary Cap of $82,500,000	$5,887,155
Estimate Over Minimum Salary Cap of $61,000,000	$15,612,845
Current Bank Account	$121,836,597
Projected Bank Account	$121,836,597

Pro Players Salaries
Igor Shesterkin	$8,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Jaccob Slavin	$6,337,212 (1)
-Salary Remaining :	$0
-Salary Average :	$6,337,212
-Salary Average Remaining :	$0
Jakub Voracek	$6,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
David Perron	$5,692,750 (2)
-Salary Remaining :	$0
-Salary Average :	$5,692,750
-Salary Average Remaining :	$0
Boone Jenner	$5,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
MacKenzie Weegar	$5,075,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,075,000
-Salary Average Remaining :	$0
Adam Henrique	$4,811,700 (1)
-Salary Remaining :	$0
-Salary Average :	$4,811,700
-Salary Average Remaining :	$0
Viktor Arvidsson	$4,446,250 (2)
-Salary Remaining :	$0
-Salary Average :	$4,446,250
-Salary Average Remaining :	$0
Scott Wedgewood (Out of Payroll)	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Jakob Silfverberg	$3,711,260 (1)
-Salary Remaining :	$0
-Salary Average :	$3,711,260
-Salary Average Remaining :	$0
Andrew Copp	$3,364,900 (2)
-Salary Remaining :	$0
-Salary Average :	$3,364,900
-Salary Average Remaining :	$0
Justin Braun	$3,361,037 (1)
-Salary Remaining :	$0
-Salary Average :	$3,361,037
-Salary Average Remaining :	$0
Brendan Gallagher	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Dylan DeMelo	$2,800,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Michael Anderson	$2,375,764 (3)
-Salary Remaining :	$0
-Salary Average :	$2,375,764
-Salary Average Remaining :	$0
Jack Quinn	$1,713,333 (4)
-Salary Remaining :	$0
-Salary Average :	$1,713,333
-Salary Average Remaining :	$0
Owen Tippett	$1,596,667 (1)
-Salary Remaining :	$0
-Salary Average :	$1,596,667
-Salary Average Remaining :	$0
Riley Sheahan	$1,575,355 (2)
-Salary Remaining :	$0
-Salary Average :	$1,575,355
-Salary Average Remaining :	$0
Joonas Donskoi	$1,555,961 (1)
-Salary Remaining :	$0
-Salary Average :	$1,555,961
-Salary Average Remaining :	$0
Peyton Krebs	$1,275,833 (3)
-Salary Remaining :	$0
-Salary Average :	$1,275,833
-Salary Average Remaining :	$0
Justus Annunen	$1,050,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,050,000
-Salary Average Remaining :	$0
Nicolas Hague	$863,333 (1)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Michal Kempny	$750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 14 : $78,856,355
Year 15 : $46,619,185
Year 16 : $26,739,930
Year 17 : $9,713,333
Salary Average Commitment
Year 14 : $78,856,355
Year 15 : $46,619,185
Year 16 : $26,739,930
Year 17 : $9,713,333
Salary Cap with 1 Way Contract
Year 14 : $78,856,355
Year 15 : $46,619,185
Year 16 : $26,739,930
Year 17 : $9,713,333

Farm Players Salaries
Max Comtois	$180,000 (4)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Cale Fleury	$146,138 (4)
Salary Remaining :	$146,138
Salary Average :	$146,138
Salary Average Remaining :	$146,138
Carl Grundstrom	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Justin Barron	$115,833 (3)
Salary Remaining :	$115,833
Salary Average :	$115,833
Salary Average Remaining :	$115,833
Jett Woo	$104,417 (2)
Salary Remaining :	$104,417
Salary Average :	$104,417
Salary Average Remaining :	$104,417
Logan Shaw	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Antoine Morand	$92,750 (1)
Salary Remaining :	$92,750
Salary Average :	$92,750
Salary Average Remaining :	$92,750
Brett Leason	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michal Teply	$91,917 (3)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Jonas Rondbjerg	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jared McIsaac	$89,667 (2)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Lane Pederson	$82,000 (4)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Cole Reinhardt	$81,333 (3)
Salary Remaining :	$81,333
Salary Average :	$81,333
Salary Average Remaining :	$81,333
Aidan Dudas	$79,167 (2)
Salary Remaining :	$79,167
Salary Average :	$79,167
Salary Average Remaining :	$79,167
Total Farm Players	14
Salary Commitment
Year 14 : $1,465,722
Year 15 : $1,090,472
Year 16 : $817,221
Year 17 : $408,138
Salary Average Commitment
Year 14 : $1,465,722
Year 15 : $1,090,472
Year 16 : $817,221
Year 17 : $408,138

Sheep

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Moai
Level 1:	3191 - $150 - 2,491 - 78.06%
Level 2:	4255 - $100 - 4,106 - 96.51%
Level 3:	5318 - $75 - 5,126 - 96.39%
Level 4:	7446 - $45 - 6,572 - 88.26%
Luxury :	1064 - $250 - 1,025 - 96.33%
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 - %	19,320 - 90.82%
Average Income per Game	$2,563,867
Year to Date Revenue	$105,118,560
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	$82,914,576
Farm Players Total Salaries	$1,416,125
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,480,401
Farm Year To Date Expenses	$2,001,567
Pro Salary Cap To Date	$73,644,231
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$490,619
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,379
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$73,644,231
Estimate Under Maximum Salary Cap of $82,500,000	$8,855,769
Estimate Over Minimum Salary Cap of $61,000,000	$12,644,231
Current Bank Account	$227,299,953
Projected Bank Account	$227,299,953

Pro Players Salaries
Nathan MacKinnon	$10,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$10,500,000
-Salary Average Remaining :	$0
Auston Matthews	$8,800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,800,000
-Salary Average Remaining :	$0
Brad Marchand	$7,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Mathew Barzal	$5,703,088 (3)
-Salary Remaining :	$0
-Salary Average :	$5,703,088
-Salary Average Remaining :	$0
Anthony Duclair	$5,110,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,110,000
-Salary Average Remaining :	$0
Colton Parayko	$4,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Kevin Fiala	$4,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Travis Konecny	$4,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Jaycob Megna	$4,201,488 (1)
-Salary Remaining :	$0
-Salary Average :	$4,201,488
-Salary Average Remaining :	$0
Justin Faulk	$4,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
T.J. Brodie	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Kirby Dach (Out of Payroll)	$3,425,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,425,000
-Salary Average Remaining :	$0
Hampus Lindholm	$3,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Juuse Saros	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Anthony DeAngelo	$2,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Mackenzie Blackwood	$2,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Victor Mete	$1,625,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,625,000
-Salary Average Remaining :	$0
Alex Galchenyuk	$1,465,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,465,000
-Salary Average Remaining :	$0
Nick Cousins	$1,450,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,450,000
-Salary Average Remaining :	$0
Sam Steel	$1,335,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,335,000
-Salary Average Remaining :	$0
Luke Schenn	$1,050,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,050,000
-Salary Average Remaining :	$0
Jesper Boqvist	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Kyle Rau	$750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 14 : $86,339,576
Year 15 : $47,228,088
Year 16 : $16,553,088
Year 17 : $0
Salary Average Commitment
Year 14 : $86,339,576
Year 15 : $47,228,088
Year 16 : $16,553,088
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $86,339,576
Year 15 : $47,228,088
Year 16 : $16,553,088
Year 17 : $0

Farm Players Salaries
Max Lajoie	$264,000 (1)
Salary Remaining :	$264,000
Salary Average :	$264,000
Salary Average Remaining :	$264,000
Cole Sillinger	$163,333 (3)
Salary Remaining :	$163,333
Salary Average :	$163,333
Salary Average Remaining :	$163,333
Vinni Lettieri	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Mads Sogaard	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kaedan Korczak	$90,500 (3)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Vladislav Kolyachonok	$90,500 (3)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Maksim Sushko	$87,917 (1)
Salary Remaining :	$87,917
Salary Average :	$87,917
Salary Average Remaining :	$87,917
Oskari Laaksonen	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Matthew Peca	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ben McCartney	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Parker Wotherspoon	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ty Ronning	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mackenzie MacEachern	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Luke Witkowski	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	14
Salary Commitment
Year 14 : $1,416,125
Year 15 : $961,833
Year 16 : $736,833
Year 17 : $0
Salary Average Commitment
Year 14 : $1,416,125
Year 15 : $961,833
Year 16 : $736,833
Year 17 : $0

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 1,967 - 98.34%
Level 2:	4000 - $95 - 3,962 - 99.06%
Level 3:	5000 - $65 - 4,975 - 99.50%
Level 4:	6000 - $50 - 5,999 - 99.99%
Luxury :	1000 - $225 - 998 - 99.82%
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 - %	17,902 - 99.45%
Average Income per Game	$2,278,532
Year to Date Revenue	$93,419,824
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	$88,586,298
Farm Players Total Salaries	$1,694,091
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,619,163
Farm Year To Date Expenses	$1,920,691
Pro Salary Cap To Date	$82,228,338
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$524,179
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,024
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,228,338
Estimate Under Maximum Salary Cap of $82,500,000	$271,662
Estimate Over Minimum Salary Cap of $61,000,000	$21,228,338
Current Bank Account	$275,060,524
Projected Bank Account	$275,060,524

Pro Players Salaries
Rasmus Ristolainen	$6,800,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,800,000
-Salary Average Remaining :	$0
Sam Reinhart	$6,589,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,589,000
-Salary Average Remaining :	$0
Aaron Ekblad	$6,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,250,000
-Salary Average Remaining :	$0
Tristan Jarry	$6,105,750 (3)
-Salary Remaining :	$0
-Salary Average :	$6,105,750
-Salary Average Remaining :	$0
Brock Nelson	$6,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Logan Couture	$5,827,750 (2)
-Salary Remaining :	$0
-Salary Average :	$5,827,750
-Salary Average Remaining :	$0
Tomas Hertl	$5,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,550,000
-Salary Average Remaining :	$0
Brett Pesce	$4,991,914 (2)
-Salary Remaining :	$0
-Salary Average :	$4,991,914
-Salary Average Remaining :	$0
Teuvo Teravainen	$4,750,431 (3)
-Salary Remaining :	$0
-Salary Average :	$4,750,431
-Salary Average Remaining :	$0
Ilya Mikheyev	$4,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Jean-Gabriel Pageau	$4,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,200,000
-Salary Average Remaining :	$0
Nikolaj Ehlers	$4,182,486 (1)
-Salary Remaining :	$0
-Salary Average :	$4,182,486
-Salary Average Remaining :	$0
Noah Hanifin	$4,150,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,150,000
-Salary Average Remaining :	$0
Shea Theodore	$3,968,800 (3)
-Salary Remaining :	$0
-Salary Average :	$3,968,800
-Salary Average Remaining :	$0
Connor Murphy	$3,370,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,370,000
-Salary Average Remaining :	$0
Thatcher Demko	$2,941,667 (2)
-Salary Remaining :	$0
-Salary Average :	$2,941,667
-Salary Average Remaining :	$0
Scott Laughton	$1,677,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,677,500
-Salary Average Remaining :	$0
Joel Eriksson Ek	$1,633,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,633,500
-Salary Average Remaining :	$0
Chandler Stephenson	$1,585,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,585,000
-Salary Average Remaining :	$0
Jake Evans	$1,512,500 (3)
-Salary Remaining :	$0
-Salary Average :	$1,512,500
-Salary Average Remaining :	$0
Yegor Sharangovich	$1,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Dysin Mayo	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 14 : $88,586,298
Year 15 : $52,500,312
Year 16 : $33,976,481
Year 17 : $0
Salary Average Commitment
Year 14 : $88,586,298
Year 15 : $52,500,312
Year 16 : $33,976,481
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $88,586,298
Year 15 : $52,500,312
Year 16 : $33,976,481
Year 17 : $0

Farm Players Salaries
Grigori Denisenko	$177,500 (2)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Gabriel Vilardi	$162,750 (1)
Salary Remaining :	$162,750
Salary Average :	$162,750
Salary Average Remaining :	$162,750
Jesse Ylonen	$132,500 (2)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Arvid Soderblom	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Bobby Brink	$113,750 (3)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Mitchell Stephens	$106,164 (1)
Salary Remaining :	$106,164
Salary Average :	$106,164
Salary Average Remaining :	$106,164
Joachim Blichfeld	$105,000 (3)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Nick Perbix	$101,250 (2)
Salary Remaining :	$101,250
Salary Average :	$101,250
Salary Average Remaining :	$101,250
Taro Hirose	$94,500 (2)
Salary Remaining :	$94,500
Salary Average :	$94,500
Salary Average Remaining :	$94,500
Lukas Dostal	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Nate Schnarr	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Leon Gawanke	$85,910 (3)
Salary Remaining :	$85,910
Salary Average :	$85,910
Salary Average Remaining :	$85,910
Lucas Carlsson	$84,656 (1)
Salary Remaining :	$84,656
Salary Average :	$84,656
Salary Average Remaining :	$84,656
Arturs Silovs	$79,611 (3)
Salary Remaining :	$79,611
Salary Average :	$79,611
Salary Average Remaining :	$79,611
Carey Price	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Connor Mackey	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	16
Salary Commitment
Year 14 : $1,694,091
Year 15 : $1,176,104
Year 16 : $384,271
Year 17 : $0
Salary Average Commitment
Year 14 : $1,694,091
Year 15 : $1,176,104
Year 16 : $384,271
Year 17 : $0

Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $235 - 1,355 - 67.73%
Level 2:	4000 - $128 - 2,866 - 71.66%
Level 3:	5000 - $95 - 3,678 - 73.55%
Level 4:	6000 - $63 - 4,463 - 74.38%
Luxury :	1000 - $330 - 689 - 68.86%
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 - %	13,050 - 72.50%
Average Income per Game	$2,299,085
Year to Date Revenue	$94,262,477
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	$76,079,035
Farm Players Total Salaries	$2,514,511
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,028,741
Farm Year To Date Expenses	$2,680,838
Pro Salary Cap To Date	$80,413,645
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$450,172
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,879
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$80,413,645
Estimate Under Maximum Salary Cap of $82,500,000	$2,086,355
Estimate Over Minimum Salary Cap of $61,000,000	$19,413,645
Current Bank Account	$200,845,122
Projected Bank Account	$200,845,122

Pro Players Salaries
Artemi Panarin	$9,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$9,000,000
-Salary Average Remaining :	$0
Mark Scheifele	$8,275,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,275,000
-Salary Average Remaining :	$0
Matthew Tkachuk	$7,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Evander Kane	$6,800,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,800,000
-Salary Average Remaining :	$0
Brayden Point	$6,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,250,000
-Salary Average Remaining :	$0
Ilya Sorokin	$5,675,000 (4)
-Salary Remaining :	$0
-Salary Average :	$5,675,000
-Salary Average Remaining :	$0
Jared Spurgeon	$5,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,550,000
-Salary Average Remaining :	$0
Jaden Schwartz	$4,152,260 (1)
-Salary Remaining :	$0
-Salary Average :	$4,152,260
-Salary Average Remaining :	$0
Jake Muzzin	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Calle Jarnkrok	$3,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Akira Schmid	$2,109,090 (1)
-Salary Remaining :	$0
-Salary Average :	$2,109,090
-Salary Average Remaining :	$0
Adam Fox	$1,775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Isac Lundestrom	$1,590,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,590,000
-Salary Average Remaining :	$0
Brandon Tanev	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Filip Gustavsson	$1,475,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,475,000
-Salary Average Remaining :	$0
Sami Niku	$1,185,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,185,000
-Salary Average Remaining :	$0
Alexander Romanov	$1,177,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,177,500
-Salary Average Remaining :	$0
Gustav Forsling	$1,001,009 (2)
-Salary Remaining :	$0
-Salary Average :	$1,001,009
-Salary Average Remaining :	$0
Sasha Chmelevski	$927,500 (1)
-Salary Remaining :	$0
-Salary Average :	$927,500
-Salary Average Remaining :	$0
Jordan Spence	$919,167 (3)
-Salary Remaining :	$0
-Salary Average :	$919,167
-Salary Average Remaining :	$0
Jan Jenik	$902,500 (2)
-Salary Remaining :	$0
-Salary Average :	$902,500
-Salary Average Remaining :	$0
Tanner Jeannot	$815,009 (1)
-Salary Remaining :	$0
-Salary Average :	$815,009
-Salary Average Remaining :	$0
Klim Kostin	$750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 14 : $76,079,035
Year 15 : $43,387,676
Year 16 : $16,459,167
Year 17 : $8,740,000
Salary Average Commitment
Year 14 : $76,079,035
Year 15 : $43,387,676
Year 16 : $16,459,167
Year 17 : $8,740,000
Salary Cap with 1 Way Contract
Year 14 : $76,079,035
Year 15 : $43,387,676
Year 16 : $16,459,167
Year 17 : $8,740,000

Farm Players Salaries
Kaapo Kakko	$357,500 (1)
Salary Remaining :	$357,500
Salary Average :	$357,500
Salary Average Remaining :	$357,500
Adin Hill	$268,588 (1)
Salary Remaining :	$268,588
Salary Average :	$268,588
Salary Average Remaining :	$268,588
Jake Bean	$240,600 (1)
Salary Remaining :	$240,600
Salary Average :	$240,600
Salary Average Remaining :	$240,600
Jacob Peterson	$240,552 (1)
Salary Remaining :	$240,552
Salary Average :	$240,552
Salary Average Remaining :	$240,552
Matt Benning	$225,000 (2)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Marco Rossi	$171,333 (4)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Simon Benoit	$130,000 (4)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Jack Rathbone	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cam Dineen	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Reilly Walsh	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Graeme Clarke	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Fagemo	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
John-Jason Peterka	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Rasmus Sandin	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Declan Chisholm	$77,011 (1)
Salary Remaining :	$77,011
Salary Average :	$77,011
Salary Average Remaining :	$77,011
Felix Robert	$77,011 (1)
Salary Remaining :	$77,011
Salary Average :	$77,011
Salary Average Remaining :	$77,011
Riley Damiani	$77,000 (3)
Salary Remaining :	$77,000
Salary Average :	$77,000
Salary Average Remaining :	$77,000
Total Farm Players	17
Salary Commitment
Year 14 : $2,514,512
Year 15 : $1,163,833
Year 16 : $660,250
Year 17 : $490,750
Salary Average Commitment
Year 14 : $2,514,512
Year 15 : $1,163,833
Year 16 : $660,250
Year 17 : $490,750

Torpedos

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sub
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,907 - 97.68%
Level 3:	5000 - $75 - 4,878 - 97.56%
Level 4:	6000 - $45 - 5,979 - 99.65%
Luxury :	1000 - $250 - 978 - 97.76%
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 - %	17,742 - 98.57%
Average Income per Game	$2,339,367
Year to Date Revenue	$95,914,056
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	$71,234,641
Farm Players Total Salaries	$3,084,050
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,225,000
Pro Year To Date Expenses	$72,043,340
Farm Year To Date Expenses	$2,833,290
Pro Salary Cap To Date	$71,453,575
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$421,507
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,249
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$77,678,575
Estimate Under Maximum Salary Cap of $82,500,000	$4,821,425
Estimate Over Minimum Salary Cap of $61,000,000	$16,678,575
Current Bank Account	$219,565,287
Projected Bank Account	$219,565,287

Pro Players Salaries
Brady Tkachuk	$8,402,975 (1)
-Salary Remaining :	$0
-Salary Average :	$8,402,975
-Salary Average Remaining :	$0
Quinn Hughes	$8,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Josh Morrissey	$5,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,200,000
-Salary Average Remaining :	$0
Tyler Toffoli	$5,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Radek Faksa	$4,400,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,400,000
-Salary Average Remaining :	$0
Mikael Backlund	$4,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,400,000
-Salary Average Remaining :	$0
Jonas Brodin	$4,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,200,000
-Salary Average Remaining :	$0
Tim Stutzle	$3,425,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,425,000
-Salary Average Remaining :	$0
Alex Tuch	$3,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Ryan Graves	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Jordan Greenway	$2,900,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,900,000
-Salary Average Remaining :	$0
Colin White	$2,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Jaroslav Halak	$2,225,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,225,000
-Salary Average Remaining :	$0
Adam Gaudette	$2,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Logan Stanley	$1,800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Artturi Lehkonen	$1,550,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,550,000
-Salary Average Remaining :	$0
Haydn Fleury	$1,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Oliver Kylington	$1,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Philippe Myers	$1,375,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,375,000
-Salary Average Remaining :	$0
Nicolas Roy	$1,240,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,240,000
-Salary Average Remaining :	$0
Curtis Lazar	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Cayden Primeau	$966,666 (1)
-Salary Remaining :	$0
-Salary Average :	$966,666
-Salary Average Remaining :	$0
Trent Miner	$950,000 (2)
-Salary Remaining :	$0
-Salary Average :	$950,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 14 : $71,234,641
Year 15 : $35,465,000
Year 16 : $21,540,000
Year 17 : $8,000,000
Salary Average Commitment
Year 14 : $71,234,641
Year 15 : $35,465,000
Year 16 : $21,540,000
Year 17 : $8,000,000
Salary Cap with 1 Way Contract
Year 14 : $71,234,641
Year 15 : $35,465,000
Year 16 : $21,540,000
Year 17 : $8,000,000

Farm Players Salaries
Jesperi Kotkaniemi	$275,000 (4)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Yegor Zamula	$225,000 (3)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Nils Lundkvist	$177,500 (3)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Vasily Podkolzin	$177,500 (3)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Alexander Holtz	$174,417 (4)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Emil Bemstrom	$163,333 (1)
Salary Remaining :	$163,333
Salary Average :	$163,333
Salary Average Remaining :	$163,333
Cole Perfetti	$162,750 (3)
Salary Remaining :	$162,750
Salary Average :	$162,750
Salary Average Remaining :	$162,750
Noah Gregor	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Cole Caufield	$130,833 (2)
Salary Remaining :	$130,833
Salary Average :	$130,833
Salary Average Remaining :	$130,833
Marc Del Gaizo	$115,000 (3)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Aarne Talvitie	$112,500 (2)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Alex Beaucage	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Maxim Cajkovic	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Philipp Kurashev	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Lucas Elvenes	$90,333 (1)
Salary Remaining :	$90,333
Salary Average :	$90,333
Salary Average Remaining :	$90,333
Egor Afanasyev	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Mackenzie Entwistle	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Aliaksei Protas	$88,833 (3)
Salary Remaining :	$88,833
Salary Average :	$88,833
Salary Average Remaining :	$88,833
Ostap Safin	$87,917 (1)
Salary Remaining :	$87,917
Salary Average :	$87,917
Salary Average Remaining :	$87,917
Isaac Ratcliffe	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Adam Ruzicka	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Frederic Allard	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Isaiah Saville	$84,967 (3)
Salary Remaining :	$84,967
Salary Average :	$84,967
Salary Average Remaining :	$84,967
Jonathan Gruden	$80,250 (2)
Salary Remaining :	$80,250
Salary Average :	$80,250
Salary Average Remaining :	$80,250
Scott Perunovich	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 14 : $3,084,050
Year 15 : $2,389,217
Year 16 : $1,990,634
Year 17 : $449,417
Salary Average Commitment
Year 14 : $3,084,050
Year 15 : $2,389,217
Year 16 : $1,990,634
Year 17 : $449,417

True Grit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,970 - 99.25%
Level 3:	5000 - $75 - 4,964 - 99.29%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 983 - 98.35%
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 - %	17,918 - 99.54%
Average Income per Game	$2,361,940
Year to Date Revenue	$96,839,533
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	$91,489,333
Farm Players Total Salaries	$1,661,017
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,354,316
Farm Year To Date Expenses	$2,379,599
Pro Salary Cap To Date	$78,291,549
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$541,357
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,829
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,291,549
Estimate Under Maximum Salary Cap of $82,500,000	$4,208,451
Estimate Over Minimum Salary Cap of $61,000,000	$17,291,549
Current Bank Account	$158,049,756
Projected Bank Account	$158,049,756

Pro Players Salaries
Connor McDavid	$11,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$11,400,000
-Salary Average Remaining :	$0
Brock Boeser	$7,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,300,000
-Salary Average Remaining :	$0
Blake Wheeler (Out of Payroll)	$7,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,200,000
-Salary Average Remaining :	$0
Mats Zuccarello	$6,513,106 (1)
-Salary Remaining :	$0
-Salary Average :	$6,513,106
-Salary Average Remaining :	$0
Max Pacioretty	$6,054,163 (1)
-Salary Remaining :	$0
-Salary Average :	$6,054,163
-Salary Average Remaining :	$0
Jonathan Quick	$5,125,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,125,000
-Salary Average Remaining :	$0
Mark Giordano	$4,651,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,651,000
-Salary Average Remaining :	$0
Oliver Ekman-Larsson (Out of Payroll)	$4,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,650,000
-Salary Average Remaining :	$0
Mikhail Sergachev	$4,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,200,000
-Salary Average Remaining :	$0
Nick Bonino	$3,883,981 (1)
-Salary Remaining :	$0
-Salary Average :	$3,883,981
-Salary Average Remaining :	$0
Brandon Carlo	$3,669,421 (3)
-Salary Remaining :	$0
-Salary Average :	$3,669,421
-Salary Average Remaining :	$0
Brian Dumoulin	$3,155,965 (1)
-Salary Remaining :	$0
-Salary Average :	$3,155,965
-Salary Average Remaining :	$0
Marc Staal	$2,832,925 (1)
-Salary Remaining :	$0
-Salary Average :	$2,832,925
-Salary Average Remaining :	$0
Paul Byron (Out of Payroll)	$2,767,100 (1)
-Salary Remaining :	$0
-Salary Average :	$2,767,100
-Salary Average Remaining :	$0
Andrew Cogliano	$2,391,838 (1)
-Salary Remaining :	$0
-Salary Average :	$2,391,838
-Salary Average Remaining :	$0
Jack Johnson	$2,350,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,350,000
-Salary Average Remaining :	$0
Tyler Johnson	$2,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,300,000
-Salary Average Remaining :	$0
Joel Armia	$1,950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,950,000
-Salary Average Remaining :	$0
Jamie Drysdale	$1,775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Andrew Ladd	$1,600,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Evan Bouchard	$1,596,667 (2)
-Salary Remaining :	$0
-Salary Average :	$1,596,667
-Salary Average Remaining :	$0
Ryan Poehling	$1,491,667 (4)
-Salary Remaining :	$0
-Salary Average :	$1,491,667
-Salary Average Remaining :	$0
Eetu Luostarinen	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Vitek Vanecek	$906,500 (2)
-Salary Remaining :	$0
-Salary Average :	$906,500
-Salary Average Remaining :	$0
Rafael Harvey-Pinard	$800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 14 : $91,489,333
Year 15 : $34,864,255
Year 16 : $12,461,088
Year 17 : $1,491,667
Salary Average Commitment
Year 14 : $91,489,333
Year 15 : $34,864,255
Year 16 : $12,461,088
Year 17 : $1,491,667
Salary Cap with 1 Way Contract
Year 14 : $91,489,333
Year 15 : $34,864,255
Year 16 : $12,461,088
Year 17 : $1,491,667

Farm Players Salaries
James Reimer	$400,000 (1)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Bowen Byram	$339,417 (2)
Salary Remaining :	$339,417
Salary Average :	$339,417
Salary Average Remaining :	$339,417
Ryan Merkley	$116,333 (2)
Salary Remaining :	$116,333
Salary Average :	$116,333
Salary Average Remaining :	$116,333
Eetu Makiniemi	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Danila Klimovich	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Brayden Burke	$82,425 (1)
Salary Remaining :	$82,425
Salary Average :	$82,425
Salary Average Remaining :	$82,425
Joel Teasdale	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Lukas Vejdemo	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tyce Thompson	$78,750 (2)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Joona Koppanen	$77,175 (2)
Salary Remaining :	$77,175
Salary Average :	$77,175
Salary Average Remaining :	$77,175
Malcolm Subban	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ilya Solovyov	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tyler Benson	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	13
Salary Commitment
Year 14 : $1,661,017
Year 15 : $1,098,592
Year 16 : $89,417
Year 17 : $89,417
Salary Average Commitment
Year 14 : $1,661,017
Year 15 : $1,098,592
Year 16 : $89,417
Year 17 : $89,417

Worgs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Das Rink
Level 1:	2997 - $102 - 2,588 - 86.37%
Level 2:	3996 - $98 - 3,936 - 98.49%
Level 3:	4995 - $80 - 4,886 - 97.82%
Level 4:	6992 - $52 - 5,410 - 77.37%
Luxury :	999 - $225 - 992 - 99.29%
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 - %	17,812 - 89.15%
Average Income per Game	$2,296,664
Year to Date Revenue	$94,163,205
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	$81,895,917
Farm Players Total Salaries	$2,927,231
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,026,876
Farm Year To Date Expenses	$2,814,754
Pro Salary Cap To Date	$79,402,468
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$484,591
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,321
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$79,402,468
Estimate Under Maximum Salary Cap of $82,500,000	$3,097,532
Estimate Over Minimum Salary Cap of $61,000,000	$18,402,468
Current Bank Account	$238,016,114
Projected Bank Account	$238,016,114

Pro Players Salaries
Gabriel Landeskog	$10,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$10,500,000
-Salary Average Remaining :	$0
Jesper Bratt	$7,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Rasmus Dahlin	$6,600,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,600,000
-Salary Average Remaining :	$0
Philipp Grubauer	$6,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Jonathan Drouin	$5,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
William Karlsson	$5,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Pavel Zacha	$4,582,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,582,000
-Salary Average Remaining :	$0
Elvis Merzlikins	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Lucas Raymond	$3,425,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,425,000
-Salary Average Remaining :	$0
Vince Dunn	$2,994,750 (2)
-Salary Remaining :	$0
-Salary Average :	$2,994,750
-Salary Average Remaining :	$0
Conor Garland	$2,950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,950,000
-Salary Average Remaining :	$0
Ryan Murray	$2,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,850,000
-Salary Average Remaining :	$0
Dante Fabbro	$2,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Justin Schultz	$2,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,700,000
-Salary Average Remaining :	$0
Kasperi Kapanen	$2,575,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,575,000
-Salary Average Remaining :	$0
Erik Gustafsson (Out of Payroll)	$1,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Eeli Tolvanen	$1,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,650,000
-Salary Average Remaining :	$0
Andrew Poturalski	$1,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Justin Holl	$1,600,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Daniel Sprong	$1,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,550,000
-Salary Average Remaining :	$0
Dawson Mercer	$1,294,167 (3)
-Salary Remaining :	$0
-Salary Average :	$1,294,167
-Salary Average Remaining :	$0
Janne Kuokkanen	$1,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Janis Moser	$925,000 (3)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 14 : $81,895,917
Year 15 : $31,338,917
Year 16 : $20,244,167
Year 17 : $0
Salary Average Commitment
Year 14 : $81,895,917
Year 15 : $31,338,917
Year 16 : $20,244,167
Year 17 : $0
Salary Cap with 1 Way Contract
Year 14 : $81,895,917
Year 15 : $31,338,917
Year 16 : $20,244,167
Year 17 : $0

Farm Players Salaries
Taylor Raddysh	$138,649 (1)
Salary Remaining :	$138,649
Salary Average :	$138,649
Salary Average Remaining :	$138,649
Morgan Geekie	$138,649 (1)
Salary Remaining :	$138,649
Salary Average :	$138,649
Salary Average Remaining :	$138,649
Logan Brown	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Julien Gauthier	$116,350 (3)
Salary Remaining :	$116,350
Salary Average :	$116,350
Salary Average Remaining :	$116,350
Mark Kastelic	$102,500 (1)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Evgeny Svechnikov	$102,500 (2)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Libor Hajek	$102,500 (1)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Glenn Gawdin	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ivan Prosvetov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matej Pekar	$91,333 (2)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Nathan Legare	$90,500 (3)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Tarmo Reunanen	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Brandon Bussi	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jean-Luc Foudy	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jakub Lauko	$87,167 (2)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Jakob Pelletier	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Dmitry Zavgorodniy	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Damien Giroux	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Isaak Phillips	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Semyon Der-Arguchintsev	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Cameron Hillis	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Pavel Gogolev	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Blade Jenkins	$80,333 (2)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Jet Greaves	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kevin Mandolese	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Filip Lindberg	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Joey Anderson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Mason Shaw	$76,000 (1)
Salary Remaining :	$76,000
Salary Average :	$76,000
Salary Average Remaining :	$76,000
Filip Hallander	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Amir Miftakhov	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Philippe Daoust	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tyler Wall	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	32
Salary Commitment
Year 14 : $2,927,231
Year 15 : $833,933
Year 16 : $472,600
Year 17 : $179,417
Salary Average Commitment
Year 14 : $2,927,231
Year 15 : $833,933
Year 16 : $472,600
Year 17 : $179,417

Salary Cap Centrale

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $82,500,000 Available Cap Space	Over Minimum of $61,000,000	Pro Players	Farm Players	Total Players
Advocates	$187,939,777	$75,807,993	$6,692,007	$14,807,993	24	17	41
Aviators	$119,498,798	$78,400,062	$4,099,938	$17,400,062	22	16	38
Bombers	$289,925,273	$80,522,641	$1,977,359	$19,522,641	20	21	41
Bullies	$315,804,557	$78,934,831	$3,565,169	$17,934,831	21	20	41
Condors	$207,653,868	$78,764,491	$3,735,509	$17,764,491	22	27	49
Gunners	$228,457,721	$82,365,466	$134,534	$21,365,466	20	14	34
Hellpeak Demons	$111,054,813	$76,180,453	$6,319,547	$15,180,453	23	21	44
Honey Badgers	$322,328,274	$82,382,776	$117,224	$21,382,776	20	18	38
JMXpress	$218,052,017	$81,714,350	$785,650	$20,714,350	23	13	36
Kenobi	$211,775,245	$79,885,421	$2,614,579	$18,885,421	25	21	46
Leopards	$216,322,825	$80,868,709	$1,631,291	$19,868,709	23	21	44
Nokians	$337,759,492	$79,882,398	$2,617,602	$18,882,398	22	16	38
Philly	$205,615,705	$82,446,933	$53,067	$21,446,933	24	14	38
Poutiners	$35,748,418	$80,236,904	$2,263,096	$19,236,904	20	14	34
Primetime	$123,092,575	$82,366,423	$133,577	$21,366,423	22	16	38
Rampage	$135,638,725	$79,079,230	$3,420,770	$18,079,230	23	20	43
Roaches	$242,993,822	$79,828,590	$2,671,410	$18,828,590	20	19	39
Samurai	$121,836,597	$76,612,845	$5,887,155	$15,612,845	23	14	37
Sheep	$227,299,953	$73,644,231	$8,855,769	$12,644,231	23	14	37
Storm	$275,060,524	$82,228,338	$271,662	$21,228,338	22	16	38
Thrashers	$200,845,122	$80,413,645	$2,086,355	$19,413,645	23	17	40
Torpedos	$219,565,287	$77,678,575	$4,821,425	$16,678,575	23	25	48
True Grit	$158,049,756	$78,291,549	$4,208,451	$17,291,549	25	13	38
Worgs	$238,016,114	$79,402,468	$3,097,532	$18,402,468	23	32	55

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 - %