Team Finance

Last Update - June 13, 2022 at 22:47

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 - 0 - 0.00%
Level 2:	4000 - $96 - 0 - 0.00%
Level 3:	5000 - $71 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $281 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,234,169
Farm Players Total Salaries	$2,472,639
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$171,103,809
Projected Bank Account	$171,103,809

Pro Players Salaries
Ryan Nugent-Hopkins	$7,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Martin Necas	$7,410,008 (1)
-Salary Remaining :	$0
-Salary Average :	$7,410,008
-Salary Average Remaining :	$0
Rickard Rakell	$6,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Zach Werenski	$5,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,900,000
-Salary Average Remaining :	$0
Damon Severson	$5,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,800,000
-Salary Average Remaining :	$0
Jonathan Quick	$5,196,828 (1)
-Salary Remaining :	$0
-Salary Average :	$5,196,828
-Salary Average Remaining :	$0
Jordan Eberle	$4,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Samuel Girard	$3,950,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,950,000
-Salary Average Remaining :	$0
Cody Ceci	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Brandon Montour	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Ethan Bear	$2,800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Matt Murray	$2,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Matt Benning	$2,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Jacob Larsson	$2,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Victor Rask	$1,875,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,875,000
-Salary Average Remaining :	$0
Ryan Donato	$1,639,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,639,000
-Salary Average Remaining :	$0
Vinnie Hinostroza	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Zach Bogosian	$1,450,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,450,000
-Salary Average Remaining :	$0
Mark Pysyk	$1,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Mason Appleton	$1,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Mattias Samuelsson	$925,000 (3)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Alexandre Texier	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Brett Howden	$863,333 (1)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $73,234,169
Year 14 : $20,500,000
Year 15 : $4,875,000
Year 16 : $0
Salary Average Commitment
Year 13 : $73,234,169
Year 14 : $20,500,000
Year 15 : $4,875,000
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $73,234,169
Year 14 : $20,500,000
Year 15 : $4,875,000
Year 16 : $0

Farm Players Salaries
Alexis Lafreniere	$377,500 (3)
Salary Remaining :	$377,500
Salary Average :	$377,500
Salary Average Remaining :	$377,500
Olli Juolevi	$191,333 (1)
Salary Remaining :	$191,333
Salary Average :	$191,333
Salary Average Remaining :	$191,333
Dylan Cozens	$174,417 (3)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Drake Caggiula	$149,000 (1)
Salary Remaining :	$149,000
Salary Average :	$149,000
Salary Average Remaining :	$149,000
Oliver Wahlstrom	$143,167 (3)
Salary Remaining :	$143,167
Salary Average :	$143,167
Salary Average Remaining :	$143,167
Mikhail Grigorenko	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Dylan Samberg	$117,500 (3)
Salary Remaining :	$117,500
Salary Average :	$117,500
Salary Average Remaining :	$117,500
Curtis Hall	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Benoit-Olivier Groulx	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Cliff Pu	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Will Bitten	$91,000 (1)
Salary Remaining :	$91,000
Salary Average :	$91,000
Salary Average Remaining :	$91,000
Kevin Bahl	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Jason Robertson	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Olle Eriksson Ek	$87,889 (2)
Salary Remaining :	$87,889
Salary Average :	$87,889
Salary Average Remaining :	$87,889
Jonah Gadjovich	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Ryan Suzuki	$86,333 (4)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Carter Hart	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Martin Frk	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Oskar Steen	$75,001 (1)
Salary Remaining :	$75,001
Salary Average :	$75,001
Salary Average Remaining :	$75,001
Josef Korenar	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mitchell Vande Sompel	$72,500 (2)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Total Farm Players	21
Salary Commitment
Year 13 : $2,472,639
Year 14 : $1,508,889
Year 15 : $1,172,750
Year 16 : $178,833
Salary Average Commitment
Year 13 : $2,472,639
Year 14 : $1,508,889
Year 15 : $1,172,750
Year 16 : $178,833

Aviators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Hanger
Level 1:	3075 - $70 - 0 - 0.00%
Level 2:	4100 - $68 - 0 - 0.00%
Level 3:	5125 - $50 - 0 - 0.00%
Level 4:	7175 - $40 - 0 - 0.00%
Luxury :	1025 - $210 - 0 - 0.00%
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 - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,741,226
Farm Players Total Salaries	$1,822,626
Coaches Total Salaries	$3,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$126,259,407
Projected Bank Account	$126,259,407

Pro Players Salaries
Ryan Johansen	$8,299,150 (2)
-Salary Remaining :	$0
-Salary Average :	$8,299,150
-Salary Average Remaining :	$0
Brayden Schenn	$7,233,500 (3)
-Salary Remaining :	$0
-Salary Average :	$7,233,500
-Salary Average Remaining :	$0
Alex Pietrangelo	$6,434,310 (1)
-Salary Remaining :	$0
-Salary Average :	$6,434,310
-Salary Average Remaining :	$0
Pavel Buchnevich	$6,341,152 (1)
-Salary Remaining :	$0
-Salary Average :	$6,341,152
-Salary Average Remaining :	$0
Jordan Binnington	$5,675,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,675,000
-Salary Average Remaining :	$0
Morgan Rielly	$5,505,452 (4)
-Salary Remaining :	$0
-Salary Average :	$5,505,452
-Salary Average Remaining :	$0
Jonathan Drouin	$5,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Tomas Tatar	$4,759,500 (1)
-Salary Remaining :	$0
-Salary Average :	$4,759,500
-Salary Average Remaining :	$0
John Klingberg	$4,247,550 (2)
-Salary Remaining :	$0
-Salary Average :	$4,247,550
-Salary Average Remaining :	$0
Nate Schmidt	$3,969,567 (2)
-Salary Remaining :	$0
-Salary Average :	$3,969,567
-Salary Average Remaining :	$0
Dylan Strome	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Jake Debrusk	$3,404,500 (2)
-Salary Remaining :	$0
-Salary Average :	$3,404,500
-Salary Average Remaining :	$0
Joel Armia	$3,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,100,000
-Salary Average Remaining :	$0
Brenden Dillon	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Vince Dunn	$2,994,750 (3)
-Salary Remaining :	$0
-Salary Average :	$2,994,750
-Salary Average Remaining :	$0
Adam Boqvist	$1,744,167 (2)
-Salary Remaining :	$0
-Salary Average :	$1,744,167
-Salary Average Remaining :	$0
Nathan Beaulieu	$1,460,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,460,500
-Salary Average Remaining :	$0
Nick Suzuki	$1,325,833 (2)
-Salary Remaining :	$0
-Salary Average :	$1,325,833
-Salary Average Remaining :	$0
Ryan Reaves	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Tyler Motte	$1,050,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,050,000
-Salary Average Remaining :	$0
Tomas Nosek	$1,048,670 (1)
-Salary Remaining :	$0
-Salary Average :	$1,048,670
-Salary Average Remaining :	$0
Eric Comrie	$947,625 (1)
-Salary Remaining :	$0
-Salary Average :	$947,625
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 13 : $82,741,226
Year 14 : $47,724,469
Year 15 : $15,733,702
Year 16 : $5,505,452
Salary Average Commitment
Year 13 : $82,741,226
Year 14 : $47,724,469
Year 15 : $15,733,702
Year 16 : $5,505,452
Salary Cap with 1 Way Contract
Year 13 : $82,741,226
Year 14 : $47,724,469
Year 15 : $15,733,702
Year 16 : $5,505,452

Farm Players Salaries
Adin Hill	$258,163 (1)
Salary Remaining :	$258,163
Salary Average :	$258,163
Salary Average Remaining :	$258,163
Hunter Shepard	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Alex D'Orio	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Kailer Yamamoto	$112,417 (1)
Salary Remaining :	$112,417
Salary Average :	$112,417
Salary Average Remaining :	$112,417
Kieffer Bellows	$110,667 (1)
Salary Remaining :	$110,667
Salary Average :	$110,667
Salary Average Remaining :	$110,667
Alexander True	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Phillip Di Giuseppe	$97,125 (1)
Salary Remaining :	$97,125
Salary Average :	$97,125
Salary Average Remaining :	$97,125
John Quenneville	$93,888 (3)
Salary Remaining :	$93,888
Salary Average :	$93,888
Salary Average Remaining :	$93,888
Zachary Jones	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tommy Novak	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jaret Anderson-Dolan	$91,333 (2)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Serron Noel	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Axel Andersson	$87,167 (3)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Sebastian AhoD	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ben Thomas	$72,450 (2)
Salary Remaining :	$72,450
Salary Average :	$72,450
Salary Average Remaining :	$72,450
Nolan Stevens	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jake Leschyshyn	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	17
Salary Commitment
Year 13 : $1,822,626
Year 14 : $844,255
Year 15 : $362,972
Year 16 : $0
Salary Average Commitment
Year 13 : $1,822,626
Year 14 : $844,255
Year 15 : $362,972
Year 16 : $0

Bombers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Yara Bombshelter
Level 1:	3191 - $140 - 2,820 - 88.36%
Level 2:	4255 - $105 - 4,249 - 99.86%
Level 3:	5318 - $85 - 4,579 - 86.11%
Level 4:	7446 - $58 - 5,415 - 72.72%
Luxury :	1064 - $265 - 1,064 - 100.00%
Total Capacity :	21274
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,127 - 85.21%
Average Income per Game	$2,720,950
Year to Date Revenue	$10,883,801
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	$82,441,021
Farm Players Total Salaries	$3,090,004
Coaches Total Salaries	$8,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$271,885,091
Projected Bank Account	$271,885,091

Pro Players Salaries
Bo Horvat	$7,720,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,720,000
-Salary Average Remaining :	$0
Claude Giroux	$7,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Jakub Voracek	$7,120,001 (1)
-Salary Remaining :	$0
-Salary Average :	$7,120,001
-Salary Average Remaining :	$0
Connor Hellebuyck	$6,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Filip Forsberg	$6,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,250,000
-Salary Average Remaining :	$0
Thomas Chabot	$5,610,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,610,000
-Salary Average Remaining :	$0
Joe Pavelski	$4,646,646 (1)
-Salary Remaining :	$0
-Salary Average :	$4,646,646
-Salary Average Remaining :	$0
Ryan McDonagh	$4,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Mathew Dumba	$4,290,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,290,000
-Salary Average Remaining :	$0
Patric Hornqvist	$4,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Josh Anderson	$4,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Elias Pettersson	$3,775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Tyler Bozak	$2,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
J.T. Compher	$2,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,300,000
-Salary Average Remaining :	$0
Tyson Jost	$1,673,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,673,333
-Salary Average Remaining :	$0
Joshua Norris	$1,633,333 (2)
-Salary Remaining :	$0
-Salary Average :	$1,633,333
-Salary Average Remaining :	$0
Joel Farabee	$1,425,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,425,000
-Salary Average Remaining :	$0
K'Andre Miller	$1,275,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,275,000
-Salary Average Remaining :	$0
Ty Smith	$1,263,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,263,333
-Salary Average Remaining :	$0
Chris Wagner	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Kaapo Kahkonen	$1,068,375 (3)
-Salary Remaining :	$0
-Salary Average :	$1,068,375
-Salary Average Remaining :	$0
Nathan Bastian	$905,000 (1)
-Salary Remaining :	$0
-Salary Average :	$905,000
-Salary Average Remaining :	$0
Niko Mikkola	$736,000 (1)
-Salary Remaining :	$0
-Salary Average :	$736,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $82,441,021
Year 14 : $24,448,374
Year 15 : $5,280,041
Year 16 : $0
Salary Average Commitment
Year 13 : $82,441,021
Year 14 : $24,448,374
Year 15 : $5,280,041
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $82,441,021
Year 14 : $24,448,374
Year 15 : $5,280,041
Year 16 : $0

Farm Players Salaries
Ondrej Kase	$385,000 (1)
Salary Remaining :	$385,000
Salary Average :	$385,000
Salary Average Remaining :	$385,000
Trevor Zegras	$177,500 (3)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Adam Erne	$155,556 (1)
Salary Remaining :	$155,556
Salary Average :	$155,556
Salary Average Remaining :	$155,556
Ross Colton	$144,444 (1)
Salary Remaining :	$144,444
Salary Average :	$144,444
Salary Average Remaining :	$144,444
Matthew Boldy	$132,500 (3)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Timothy Liljegren	$129,417 (1)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Sammy Blais	$122,222 (1)
Salary Remaining :	$122,222
Salary Average :	$122,222
Salary Average Remaining :	$122,222
Wyatt Kalynuk	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Zach Whitecloud	$107,800 (3)
Salary Remaining :	$107,800
Salary Average :	$107,800
Salary Average Remaining :	$107,800
Mitch Reinke	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Veini Vehvilainen	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Akil Thomas	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Dillon Dube	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Libor Hajek	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Karson Kuhlman	$85,011 (1)
Salary Remaining :	$85,011
Salary Average :	$85,011
Salary Average Remaining :	$85,011
Landon Bow	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Eric Robinson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Colin Blackwell	$79,900 (1)
Salary Remaining :	$79,900
Salary Average :	$79,900
Salary Average Remaining :	$79,900
Joey Daccord	$79,565 (3)
Salary Remaining :	$79,565
Salary Average :	$79,565
Salary Average Remaining :	$79,565
Spencer Martin	$75,007 (1)
Salary Remaining :	$75,007
Salary Average :	$75,007
Salary Average Remaining :	$75,007
Tyce Thompson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Andrew Shortridge	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jacob Christiansen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Joseph Duszak	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Connor Dewar	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Brett Brochu	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Will Cranley	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Filip Kral	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mac Hollowell	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	29
Salary Commitment
Year 13 : $3,090,005
Year 14 : $883,448
Year 15 : $588,448
Year 16 : $0
Salary Average Commitment
Year 13 : $3,090,005
Year 14 : $883,448
Year 15 : $588,448
Year 16 : $0

Bullies

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 2,000 - 100.00%
Level 2:	4000 - $98 - 4,000 - 100.00%
Level 3:	5000 - $82 - 4,836 - 96.72%
Level 4:	6000 - $46 - 6,000 - 100.00%
Luxury :	1000 - $245 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,836 - 99.09%
Average Income per Game	$2,413,133
Year to Date Revenue	$4,826,265
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,476,631
Farm Players Total Salaries	$1,357,983
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$919,192
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$303,583,238
Projected Bank Account	$303,583,238

Pro Players Salaries
Tyler Seguin	$7,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,100,000
-Salary Average Remaining :	$0
Blake Wheeler	$6,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,900,000
-Salary Average Remaining :	$0
Vladimir Tarasenko	$5,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Adrian Kempe	$5,200,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,200,000
-Salary Average Remaining :	$0
Tyson Barrie	$5,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Tyler Myers	$4,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,600,000
-Salary Average Remaining :	$0
Nick Schmaltz	$4,125,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,125,000
-Salary Average Remaining :	$0
Artem Zub	$4,110,732 (1)
-Salary Remaining :	$0
-Salary Average :	$4,110,732
-Salary Average Remaining :	$0
Dominik Kubalik	$4,110,731 (3)
-Salary Remaining :	$0
-Salary Average :	$4,110,731
-Salary Average Remaining :	$0
Andreas Athanasiou	$3,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,800,000
-Salary Average Remaining :	$0
Neal Pionk	$3,551,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,551,000
-Salary Average Remaining :	$0
Anton Khudobin	$3,500,001 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,001
-Salary Average Remaining :	$0
Victor Olofsson	$3,465,001 (2)
-Salary Remaining :	$0
-Salary Average :	$3,465,001
-Salary Average Remaining :	$0
Pius Suter	$2,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Alexandar Georgiev	$2,600,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,600,000
-Salary Average Remaining :	$0
Anthony Cirelli	$2,325,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,325,000
-Salary Average Remaining :	$0
Patrik Nemeth	$2,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Michael McLeod	$1,363,333 (1)
-Salary Remaining :	$0
-Salary Average :	$1,363,333
-Salary Average Remaining :	$0
Oskar Lindblom	$1,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Pierre-Olivier Joseph	$1,075,833 (2)
-Salary Remaining :	$0
-Salary Average :	$1,075,833
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 13 : $74,476,631
Year 14 : $40,951,566
Year 15 : $9,310,731
Year 16 : $0
Salary Average Commitment
Year 13 : $74,476,631
Year 14 : $40,951,566
Year 15 : $9,310,731
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $74,476,631
Year 14 : $40,951,566
Year 15 : $9,310,731
Year 16 : $0

Farm Players Salaries
Martin Jones	$160,000 (1)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Ty Dellandrea	$140,083 (3)
Salary Remaining :	$140,083
Salary Average :	$140,083
Salary Average Remaining :	$140,083
Ukko-Pekka Luukkonen	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Nikita Okhotyuk	$90,500 (4)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Alex Alexeyev	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Nolan Foote	$86,333 (4)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
David Rittich	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Rem Pitlick	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Marian Studenic	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Trey Fix-Wolansky	$78,800 (1)
Salary Remaining :	$78,800
Salary Average :	$78,800
Salary Average Remaining :	$78,800
Nicholas Caamano	$78,800 (1)
Salary Remaining :	$78,800
Salary Average :	$78,800
Salary Average Remaining :	$78,800
Joel Teasdale	$78,800 (1)
Salary Remaining :	$78,800
Salary Average :	$78,800
Salary Average Remaining :	$78,800
Connor Bunnaman	$78,750 (2)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Connor Ingram	$78,500 (1)
Salary Remaining :	$78,500
Salary Average :	$78,500
Salary Average Remaining :	$78,500
Matiss Kivlenieks	$70,001 (2)
Salary Remaining :	$70,001
Salary Average :	$70,001
Salary Average Remaining :	$70,001
Total Farm Players	15
Salary Commitment
Year 13 : $1,357,983
Year 14 : $643,083
Year 15 : $403,249
Year 16 : $176,833
Salary Average Commitment
Year 13 : $1,357,983
Year 14 : $643,083
Year 15 : $403,249
Year 16 : $176,833

Condors

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,848,667
Farm Players Total Salaries	$2,492,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$193,705,049
Projected Bank Account	$193,705,049

Pro Players Salaries
Matthew Tkachuk	$7,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
T.J. Oshie	$6,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,800,000
-Salary Average Remaining :	$0
Seth Jones	$6,350,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,350,000
-Salary Average Remaining :	$0
Evgenii Dadonov	$5,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,800,000
-Salary Average Remaining :	$0
Jake Allen	$4,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,400,000
-Salary Average Remaining :	$0
Paul Stastny	$4,197,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,197,000
-Salary Average Remaining :	$0
Vincent Trocheck	$3,825,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,825,000
-Salary Average Remaining :	$0
Jack Hughes	$3,775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Alec Martinez	$2,950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,950,000
-Salary Average Remaining :	$0
Jamie Oleksiak	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Andre Burakovsky	$2,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Michael Rasmussen	$1,710,833 (1)
-Salary Remaining :	$0
-Salary Average :	$1,710,833
-Salary Average Remaining :	$0
Mark Jankowski	$1,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Jack Roslovic	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Andrew Peeke	$1,491,667 (1)
-Salary Remaining :	$0
-Salary Average :	$1,491,667
-Salary Average Remaining :	$0
Jujhar Khaira	$1,490,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,490,000
-Salary Average Remaining :	$0
Noah Dobson	$1,431,667 (2)
-Salary Remaining :	$0
-Salary Average :	$1,431,667
-Salary Average Remaining :	$0
Urho Vaakanainen	$1,302,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,302,500
-Salary Average Remaining :	$0
Jordie Benn	$1,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,300,000
-Salary Average Remaining :	$0
Jakub Zboril	$1,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Stuart Skinner	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Dylan Gambrell	$700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$700,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 13 : $63,848,667
Year 14 : $26,049,167
Year 15 : $14,840,000
Year 16 : $0
Salary Average Commitment
Year 13 : $63,848,667
Year 14 : $26,049,167
Year 15 : $14,840,000
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $63,848,667
Year 14 : $26,049,167
Year 15 : $14,840,000
Year 16 : $0

Farm Players Salaries
Barrett Hayton	$264,417 (2)
Salary Remaining :	$264,417
Salary Average :	$264,417
Salary Average Remaining :	$264,417
Carter Hutton	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Martin Kaut	$131,917 (2)
Salary Remaining :	$131,917
Salary Average :	$131,917
Salary Average Remaining :	$131,917
Liam Foudy	$126,917 (2)
Salary Remaining :	$126,917
Salary Average :	$126,917
Salary Average Remaining :	$126,917
Filip Chytil	$124,417 (1)
Salary Remaining :	$124,417
Salary Average :	$124,417
Salary Average Remaining :	$124,417
Sampo Ranta	$120,833 (3)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Robert Thomas	$117,750 (1)
Salary Remaining :	$117,750
Salary Average :	$117,750
Salary Average Remaining :	$117,750
Brett Ritchie	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Ville Heinola	$110,667 (3)
Salary Remaining :	$110,667
Salary Average :	$110,667
Salary Average Remaining :	$110,667
Riley Tufte	$99,583 (2)
Salary Remaining :	$99,583
Salary Average :	$99,583
Salary Average Remaining :	$99,583
John Hayden	$98,000 (2)
Salary Remaining :	$98,000
Salary Average :	$98,000
Salary Average Remaining :	$98,000
Ryan McLeod	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyler Madden	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jakub Skarek	$91,333 (3)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Evan Fitzpatrick	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Adam Beckman	$89,417 (4)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Nikita Alexandrov	$88,000 (4)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Jordan Kyrou	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Riley Sutter	$87,167 (3)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Kody Clark	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Mikhail Berdin	$76,667 (1)
Salary Remaining :	$76,667
Salary Average :	$76,667
Salary Average Remaining :	$76,667
Callum Booth	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jacob Moverare	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	23
Salary Commitment
Year 13 : $2,492,501
Year 14 : $1,729,584
Year 15 : $766,250
Year 16 : $177,417
Salary Average Commitment
Year 13 : $2,492,501
Year 14 : $1,729,584
Year 15 : $766,250
Year 16 : $177,417

Gunners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $200 - 1,822 - 91.08%
Level 2:	4000 - $125 - 3,279 - 81.98%
Level 3:	5000 - $90 - 4,204 - 84.08%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $270 - 950 - 95.03%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,255 - 90.31%
Average Income per Game	$2,546,708
Year to Date Revenue	$7,640,124
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	$97,403,642
Farm Players Total Salaries	$2,216,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$219,116,303
Projected Bank Account	$219,116,303

Pro Players Salaries
Leon Draisaitl	$12,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$12,000,000
-Salary Average Remaining :	$0
Mikko Rantanen	$10,568,590 (3)
-Salary Remaining :	$0
-Salary Average :	$10,568,589
-Salary Average Remaining :	$0
Jack Eichel	$9,650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$9,650,000
-Salary Average Remaining :	$0
Aleksander Barkov	$9,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$9,000,000
-Salary Average Remaining :	$0
Andrei Vasilevskiy	$8,850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,850,000
-Salary Average Remaining :	$0
Bryan Rust	$5,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Shea Weber	$5,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Mikael Granlund	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Anthony Beauvillier	$4,537,500 (1)
-Salary Remaining :	$0
-Salary Average :	$4,537,500
-Salary Average Remaining :	$0
Nick Foligno	$4,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,400,000
-Salary Average Remaining :	$0
Mattias Ekholm	$4,110,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,110,000
-Salary Average Remaining :	$0
Adam Larsson	$3,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Erik Haula	$3,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Adam Pelech	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Devon Toews	$2,080,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,080,000
-Salary Average Remaining :	$0
Casey Cizikas	$1,650,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,650,000
-Salary Average Remaining :	$0
Ilya Samsonov	$1,475,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,475,000
-Salary Average Remaining :	$0
Carter Verhaeghe	$1,395,053 (2)
-Salary Remaining :	$0
-Salary Average :	$1,395,053
-Salary Average Remaining :	$0
Ryan Hartman	$1,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,300,000
-Salary Average Remaining :	$0
Mario Ferraro	$1,137,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,137,500
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 13 : $97,403,642
Year 14 : $51,131,142
Year 15 : $12,218,589
Year 16 : $0
Salary Average Commitment
Year 13 : $97,403,642
Year 14 : $51,131,142
Year 15 : $12,218,589
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $97,403,642
Year 14 : $51,131,142
Year 15 : $12,218,589
Year 16 : $0

Farm Players Salaries
Tyler Pitlick	$220,000 (1)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Evan Rodrigues	$175,000 (4)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
John Leonard	$145,000 (1)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Andreas Johnsson	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Jack Dugan	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Matt Grzelcyk	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Markus Niemelainen	$97,500 (4)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Alexander Volkov	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Pavel Dorofeyev	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mason Shaw	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alexei Melnichuk	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Craig Anderson	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jack Ahcan	$89,500 (2)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Martin Fehervary	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Brayden Tracey	$86,333 (4)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Oskari Laaksonen	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dean Kukan	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Michael Kesselring	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Otto Somppi	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jimmy Schuldt	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dylan Coghlan	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	21
Salary Commitment
Year 13 : $2,216,333
Year 14 : $1,073,833
Year 15 : $539,333
Year 16 : $358,833
Salary Average Commitment
Year 13 : $2,216,333
Year 14 : $1,073,833
Year 15 : $539,333
Year 16 : $358,833

Hellpeak Demons

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $149 - 0 - 0.00%
Level 3:	5000 - $148 - 0 - 0.00%
Level 4:	6000 - $90 - 0 - 0.00%
Luxury :	1000 - $400 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,509,885
Farm Players Total Salaries	$1,985,870
Coaches Total Salaries	$6,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$98,446,888
Projected Bank Account	$98,446,888

Pro Players Salaries
Anders Lee	$6,450,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,450,000
-Salary Average Remaining :	$0
Eric Staal	$5,532,750 (1)
-Salary Remaining :	$0
-Salary Average :	$5,532,750
-Salary Average Remaining :	$0
Kevin Hayes	$5,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,100,000
-Salary Average Remaining :	$0
Josh Bailey	$4,530,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,530,000
-Salary Average Remaining :	$0
Ryan Getzlaf	$4,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,400,000
-Salary Average Remaining :	$0
Keith Yandle	$4,298,945 (1)
-Salary Remaining :	$0
-Salary Average :	$4,298,945
-Salary Average Remaining :	$0
Joe Thornton	$3,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,600,000
-Salary Average Remaining :	$0
Lars Eller	$3,592,190 (1)
-Salary Remaining :	$0
-Salary Average :	$3,592,190
-Salary Average Remaining :	$0
Nick Ritchie	$3,400,000 (4)
-Salary Remaining :	$0
-Salary Average :	$3,400,000
-Salary Average Remaining :	$0
Bobby Ryan	$3,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Zack Kassian	$2,700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,700,000
-Salary Average Remaining :	$0
Darcy Kuemper	$2,500,000 (4)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Radko Gudas	$2,411,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,411,000
-Salary Average Remaining :	$0
Jason Spezza	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Matt Irwin	$1,900,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,900,000
-Salary Average Remaining :	$0
Connor Clifton	$1,730,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,730,000
-Salary Average Remaining :	$0
Braydon Coburn	$1,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,700,000
-Salary Average Remaining :	$0
Anders Bjork	$1,450,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,450,000
-Salary Average Remaining :	$0
Robert Bortuzzo	$1,400,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Christian Fischer	$1,350,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,350,000
-Salary Average Remaining :	$0
Matt Tennyson	$1,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,300,000
-Salary Average Remaining :	$0
William Borgen	$1,040,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,040,000
-Salary Average Remaining :	$0
Ken Appleby	$725,000 (2)
-Salary Remaining :	$0
-Salary Average :	$725,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $66,509,885
Year 14 : $44,236,000
Year 15 : $21,661,000
Year 16 : $10,290,000
Salary Average Commitment
Year 13 : $66,509,885
Year 14 : $44,236,000
Year 15 : $21,661,000
Year 16 : $10,290,000
Salary Cap with 1 Way Contract
Year 13 : $66,509,885
Year 14 : $44,236,000
Year 15 : $21,661,000
Year 16 : $10,290,000

Farm Players Salaries
Lias Andersson	$174,417 (1)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Derek Ryan	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Michael Amadio	$130,000 (3)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Antti Suomela	$110,009 (1)
Salary Remaining :	$110,009
Salary Average :	$110,009
Salary Average Remaining :	$110,009
Kurtis MacDermid	$107,778 (3)
Salary Remaining :	$107,778
Salary Average :	$107,778
Salary Average Remaining :	$107,778
Rasmus Kupari	$105,083 (3)
Salary Remaining :	$105,083
Salary Average :	$105,083
Salary Average Remaining :	$105,083
Philip Tomasino	$100,500 (4)
Salary Remaining :	$100,500
Salary Average :	$100,500
Salary Average Remaining :	$100,500
Alex Biega	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Joseph Blandisi	$93,000 (1)
Salary Remaining :	$93,000
Salary Average :	$93,000
Salary Average Remaining :	$93,000
Matt Villalta	$92,750 (2)
Salary Remaining :	$92,750
Salary Average :	$92,750
Salary Average Remaining :	$92,750
Mikko Koskinen	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tanner Kero	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Austin Wagner	$87,000 (4)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Morgan Frost	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Yegor Sokolov	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Angus Crookshank	$83,833 (4)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Anthony Louis	$80,500 (2)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
Kevin Roy	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Paul Cotter	$79,667 (3)
Salary Remaining :	$79,667
Salary Average :	$79,667
Salary Average Remaining :	$79,667
Ryan Fitzgerald	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	20
Salary Commitment
Year 13 : $1,985,870
Year 14 : $1,608,444
Year 15 : $1,138,861
Year 16 : $451,333
Salary Average Commitment
Year 13 : $1,985,870
Year 14 : $1,608,444
Year 15 : $1,138,861
Year 16 : $451,333

Honey Badgers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $245 - 1,546 - 77.30%
Level 2:	4000 - $148 - 2,939 - 73.47%
Level 3:	5000 - $108 - 3,703 - 74.05%
Level 4:	6000 - $68 - 4,743 - 79.04%
Luxury :	1000 - $290 - 870 - 87.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,800 - 76.67%
Average Income per Game	$2,689,132
Year to Date Revenue	$8,067,396
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	$99,043,189
Farm Players Total Salaries	$2,070,300
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$312,790,768
Projected Bank Account	$312,790,768

Pro Players Salaries
Kyle Connor	$10,568,590 (3)
-Salary Remaining :	$0
-Salary Average :	$10,568,589
-Salary Average Remaining :	$0
Alex Ovechkin	$9,108,250 (2)
-Salary Remaining :	$0
-Salary Average :	$9,108,250
-Salary Average Remaining :	$0
Anze Kopitar	$8,174,500 (2)
-Salary Remaining :	$0
-Salary Average :	$8,174,500
-Salary Average Remaining :	$0
Elias Lindholm	$6,999,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,999,000
-Salary Average Remaining :	$0
Mika Zibanejad	$6,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,900,000
-Salary Average Remaining :	$0
Mike Smith	$6,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Jared Spurgeon	$5,550,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,550,000
-Salary Average Remaining :	$0
Alex Killorn	$5,497,800 (2)
-Salary Remaining :	$0
-Salary Average :	$5,497,800
-Salary Average Remaining :	$0
Clayton Keller	$4,999,998 (4)
-Salary Remaining :	$0
-Salary Average :	$4,999,998
-Salary Average Remaining :	$0
Charlie McAvoy	$4,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,750,000
-Salary Average Remaining :	$0
Dougie Hamilton	$4,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Alexander Edler	$4,110,732 (2)
-Salary Remaining :	$0
-Salary Average :	$4,110,732
-Salary Average Remaining :	$0
Pierre-Luc Dubois	$3,737,029 (3)
-Salary Remaining :	$0
-Salary Average :	$3,737,029
-Salary Average Remaining :	$0
Miro Heiskanen	$3,394,166 (1)
-Salary Remaining :	$0
-Salary Average :	$3,394,166
-Salary Average Remaining :	$0
Casey Mittelstadt	$3,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Phillip Danault	$3,121,125 (3)
-Salary Remaining :	$0
-Salary Average :	$3,121,125
-Salary Average Remaining :	$0
Travis Hamonic	$2,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,600,000
-Salary Average Remaining :	$0
Niklas Hjalmarsson	$2,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,550,000
-Salary Average Remaining :	$0
Drake Batherson	$1,807,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,807,000
-Salary Average Remaining :	$0
Calvin Petersen	$880,000 (3)
-Salary Remaining :	$0
-Salary Average :	$880,000
-Salary Average Remaining :	$0
Jason Dickinson	$845,000 (1)
-Salary Remaining :	$0
-Salary Average :	$845,000
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 13 : $99,043,189
Year 14 : $69,304,023
Year 15 : $36,862,741
Year 16 : $4,999,998
Salary Average Commitment
Year 13 : $99,043,189
Year 14 : $69,304,023
Year 15 : $36,862,741
Year 16 : $4,999,998
Salary Cap with 1 Way Contract
Year 13 : $99,043,189
Year 14 : $69,304,023
Year 15 : $36,862,741
Year 16 : $4,999,998

Farm Players Salaries
Alex Turcotte	$244,417 (4)
Salary Remaining :	$244,417
Salary Average :	$244,417
Salary Average Remaining :	$244,417
Ian Cole	$220,000 (1)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Sam Bennett	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Alexandre Carrier	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Cameron York	$130,833 (3)
Salary Remaining :	$130,833
Salary Average :	$130,833
Salary Average Remaining :	$130,833
Wade Allison	$113,750 (3)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Nils Hoglander	$112,500 (3)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Nicolas Beaudin	$110,500 (3)
Salary Remaining :	$110,500
Salary Average :	$110,500
Salary Average Remaining :	$110,500
Shane Bowers	$107,500 (2)
Salary Remaining :	$107,500
Salary Average :	$107,500
Salary Average Remaining :	$107,500
Calen Addison	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Jamieson Rees	$91,083 (4)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Simon Holmstrom	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Taylor Raddysh	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Morgan Geekie	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Travis Boyd	$79,800 (3)
Salary Remaining :	$79,800
Salary Average :	$79,800
Salary Average Remaining :	$79,800
Alex Barre-Boulet	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Felix Sandstrom	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Brandon Hagel	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	18
Salary Commitment
Year 13 : $2,070,300
Year 14 : $1,460,883
Year 15 : $1,063,383
Year 16 : $335,500
Salary Average Commitment
Year 13 : $2,070,300
Year 14 : $1,460,883
Year 15 : $1,063,383
Year 16 : $335,500

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 2,641 - 97.78%
Level 2:	3601 - $105 - 3,601 - 100.00%
Level 3:	4502 - $80 - 4,502 - 100.00%
Level 4:	6302 - $50 - 6,302 - 100.00%
Luxury :	900 - $255 - 900 - 100.00%
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 - %	17,946 - 99.67%
Average Income per Game	$2,383,680
Year to Date Revenue	$7,151,039
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	$83,663,333
Farm Players Total Salaries	$1,885,833
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$205,699,457
Projected Bank Account	$205,699,457

Pro Players Salaries
Jonathan Huberdeau	$8,600,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,600,000
-Salary Average Remaining :	$0
Chris Kreider	$7,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,750,000
-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 (2)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Mitch Marner	$6,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Darnell Nurse	$6,050,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,050,000
-Salary Average Remaining :	$0
Jamie Benn	$5,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Sean Monahan	$5,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Jacob Trouba	$4,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,750,000
-Salary Average Remaining :	$0
Thomas Greiss	$4,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,300,000
-Salary Average Remaining :	$0
Reilly Smith	$3,900,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,900,000
-Salary Average Remaining :	$0
Erik Cernak	$3,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Connor Brown	$1,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,900,000
-Salary Average Remaining :	$0
Sean Walker	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Ivan Barbashev	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Zach Sanford	$1,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Brock McGinn	$1,350,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,350,000
-Salary Average Remaining :	$0
Erik Brannstrom	$1,313,333 (2)
-Salary Remaining :	$0
-Salary Average :	$1,313,333
-Salary Average Remaining :	$0
Trent Frederic	$1,137,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,137,500
-Salary Average Remaining :	$0
Rudolfs Balcers	$1,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Matthew Highmore	$962,500 (1)
-Salary Remaining :	$0
-Salary Average :	$962,500
-Salary Average Remaining :	$0
Scott Wedgewood	$850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$850,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 13 : $83,663,333
Year 14 : $56,663,333
Year 15 : $0
Year 16 : $0
Salary Average Commitment
Year 13 : $83,663,333
Year 14 : $56,663,333
Year 15 : $0
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $83,663,333
Year 14 : $56,663,333
Year 15 : $0
Year 16 : $0

Farm Players Salaries
John Gibson	$275,000 (2)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Travis Dermott	$220,000 (2)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Filip Zadina	$174,417 (2)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Mathieu Perreault	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Josh Leivo	$145,000 (1)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Austin Czarnik	$136,750 (1)
Salary Remaining :	$136,750
Salary Average :	$136,750
Salary Average Remaining :	$136,750
Lassi Thomson	$128,833 (4)
Salary Remaining :	$128,833
Salary Average :	$128,833
Salary Average Remaining :	$128,833
Dominik Bokk	$107,583 (3)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Tobias Bjornfot	$105,250 (3)
Salary Remaining :	$105,250
Salary Average :	$105,250
Salary Average Remaining :	$105,250
David Gustafsson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Andrei Altybarmakyan	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Adam Mascherin	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Hayden Verbeek	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Steven Lorentz	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	14
Salary Commitment
Year 13 : $1,885,833
Year 14 : $1,196,083
Year 15 : $341,666
Year 16 : $128,833
Salary Average Commitment
Year 13 : $1,885,833
Year 14 : $1,196,083
Year 15 : $341,666
Year 16 : $128,833

Kenobi

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2718 - $155 - 2,676 - 98.47%
Level 2:	3624 - $95 - 3,624 - 100.00%
Level 3:	4530 - $65 - 4,530 - 100.00%
Level 4:	6341 - $45 - 6,341 - 100.00%
Luxury :	906 - $300 - 884 - 97.61%
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 - %	18,056 - 99.65%
Average Income per Game	$2,390,294
Year to Date Revenue	$21,512,643
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	$93,135,759
Farm Players Total Salaries	$2,660,115
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$206,720,262
Projected Bank Account	$206,720,262

Pro Players Salaries
Jake Guentzel	$9,696,666 (2)
-Salary Remaining :	$0
-Salary Average :	$9,696,666
-Salary Average Remaining :	$0
Steven Stamkos	$8,898,666 (2)
-Salary Remaining :	$0
-Salary Average :	$8,898,666
-Salary Average Remaining :	$0
Alex DeBrincat	$7,519,666 (3)
-Salary Remaining :	$0
-Salary Average :	$7,519,666
-Salary Average Remaining :	$0
Erik Karlsson	$7,372,666 (1)
-Salary Remaining :	$0
-Salary Average :	$7,372,666
-Salary Average Remaining :	$0
Ryan O'Reilly	$6,999,666 (1)
-Salary Remaining :	$0
-Salary Average :	$6,999,666
-Salary Average Remaining :	$0
Cam Fowler	$6,400,666 (1)
-Salary Remaining :	$0
-Salary Average :	$6,400,666
-Salary Average Remaining :	$0
Jeff Carter	$5,184,707 (1)
-Salary Remaining :	$0
-Salary Average :	$5,184,707
-Salary Average Remaining :	$0
James van Riemsdyk	$5,072,666 (1)
-Salary Remaining :	$0
-Salary Average :	$5,072,666
-Salary Average Remaining :	$0
Torey Krug	$4,444,666 (2)
-Salary Remaining :	$0
-Salary Average :	$4,444,666
-Salary Average Remaining :	$0
Jaden Schwartz	$4,226,666 (1)
-Salary Remaining :	$0
-Salary Average :	$4,226,666
-Salary Average Remaining :	$0
Cam Atkinson	$4,222,666 (1)
-Salary Remaining :	$0
-Salary Average :	$4,222,666
-Salary Average Remaining :	$0
Josh Manson	$4,110,732 (1)
-Salary Remaining :	$0
-Salary Average :	$4,110,732
-Salary Average Remaining :	$0
Nino Niederreiter	$4,110,666 (3)
-Salary Remaining :	$0
-Salary Average :	$4,110,666
-Salary Average Remaining :	$0
Jonathan Bernier	$2,877,666 (2)
-Salary Remaining :	$0
-Salary Average :	$2,877,666
-Salary Average Remaining :	$0
Nikita Zadorov	$2,744,666 (1)
-Salary Remaining :	$0
-Salary Average :	$2,744,666
-Salary Average Remaining :	$0
Zach Hyman	$2,252,666 (1)
-Salary Remaining :	$0
-Salary Average :	$2,252,666
-Salary Average Remaining :	$0
Jay Beagle	$1,422,666 (1)
-Salary Remaining :	$0
-Salary Average :	$1,422,666
-Salary Average Remaining :	$0
Carson Soucy	$1,398,666 (3)
-Salary Remaining :	$0
-Salary Average :	$1,398,666
-Salary Average Remaining :	$0
Derek Grant	$1,335,666 (1)
-Salary Remaining :	$0
-Salary Average :	$1,335,666
-Salary Average Remaining :	$0
Colton Sceviour	$1,211,666 (1)
-Salary Remaining :	$0
-Salary Average :	$1,211,666
-Salary Average Remaining :	$0
Trevor Moore	$930,666 (1)
-Salary Remaining :	$0
-Salary Average :	$930,666
-Salary Average Remaining :	$0
Anton Forsberg	$700,666 (1)
-Salary Remaining :	$0
-Salary Average :	$700,666
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 13 : $93,135,759
Year 14 : $38,946,662
Year 15 : $13,028,998
Year 16 : $0
Salary Average Commitment
Year 13 : $93,135,759
Year 14 : $38,946,662
Year 15 : $13,028,998
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $93,135,759
Year 14 : $38,946,662
Year 15 : $13,028,998
Year 16 : $0

Farm Players Salaries
Dmitry Orlov	$411,073 (1)
Salary Remaining :	$411,073
Salary Average :	$411,073
Salary Average Remaining :	$411,073
Danny DeKeyser	$279,367 (1)
Salary Remaining :	$279,367
Salary Average :	$279,367
Salary Average Remaining :	$279,367
Kyle Okposo	$258,167 (2)
Salary Remaining :	$258,167
Salary Average :	$258,167
Salary Average Remaining :	$258,167
Frederik Andersen	$229,967 (4)
Salary Remaining :	$229,967
Salary Average :	$229,967
Salary Average Remaining :	$229,967
Juuso Valimaki	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Jarred Tinordi	$129,067 (1)
Salary Remaining :	$129,067
Salary Average :	$129,067
Salary Average Remaining :	$129,067
Dominik Simon	$126,467 (1)
Salary Remaining :	$126,467
Salary Average :	$126,467
Salary Average Remaining :	$126,467
Blake Lizotte	$124,967 (2)
Salary Remaining :	$124,967
Salary Average :	$124,967
Salary Average Remaining :	$124,967
Jesse Puljujarvi	$117,500 (2)
Salary Remaining :	$117,500
Salary Average :	$117,500
Salary Average Remaining :	$117,500
Arthur Kaliyev	$103,583 (4)
Salary Remaining :	$103,583
Salary Average :	$103,583
Salary Average Remaining :	$103,583
Sean Day	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Jack Studnicka	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jacob Middleton	$85,167 (3)
Salary Remaining :	$85,167
Salary Average :	$85,167
Salary Average Remaining :	$85,167
Jiri Patera	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nicholas Robertson	$79,667 (4)
Salary Remaining :	$79,667
Salary Average :	$79,667
Salary Average Remaining :	$79,667
Mark Friedman	$77,767 (1)
Salary Remaining :	$77,767
Salary Average :	$77,767
Salary Average Remaining :	$77,767
Mason Marchment	$77,767 (2)
Salary Remaining :	$77,767
Salary Average :	$77,767
Salary Average Remaining :	$77,767
Tyler Parsons	$77,175 (2)
Salary Remaining :	$77,175
Salary Average :	$77,175
Salary Average Remaining :	$77,175
Samuel Morin	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	19
Salary Commitment
Year 13 : $2,660,117
Year 14 : $1,475,293
Year 15 : $733,384
Year 16 : $413,217
Salary Average Commitment
Year 13 : $2,660,117
Year 14 : $1,475,293
Year 15 : $733,384
Year 16 : $413,217

Leopards

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lake Titicaca
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,909,103
Farm Players Total Salaries	$3,492,928
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,113,718
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$208,878,102
Projected Bank Account	$208,878,102

Pro Players Salaries
Kirill Kaprizov	$16,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$16,300,000
-Salary Average Remaining :	$0
Ryan Strome	$6,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,650,000
-Salary Average Remaining :	$0
Zach Parise	$5,397,666 (1)
-Salary Remaining :	$0
-Salary Average :	$5,397,666
-Salary Average Remaining :	$0
Anthony Mantha	$5,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,300,000
-Salary Average Remaining :	$0
Jeremy Swayman	$5,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,100,000
-Salary Average Remaining :	$0
Oliver Bjorkstrand	$4,227,437 (3)
-Salary Remaining :	$0
-Salary Average :	$4,227,437
-Salary Average Remaining :	$0
Noah Hanifin	$4,150,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,150,000
-Salary Average Remaining :	$0
Ryan Pulock	$3,475,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,475,000
-Salary Average Remaining :	$0
Anthony Duclair	$3,386,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,386,000
-Salary Average Remaining :	$0
Jeff Skinner	$2,325,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,325,000
-Salary Average Remaining :	$0
Mike Matheson	$2,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,300,000
-Salary Average Remaining :	$0
Brad Richardson	$2,008,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,008,000
-Salary Average Remaining :	$0
Mattias Janmark	$1,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Jani Hakanpaa	$1,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Matt Roy	$1,440,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,440,000
-Salary Average Remaining :	$0
Nic Dowd	$1,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Ilya Lyubushkin	$1,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Joakim Nordstrom	$1,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Curtis Lazar	$1,150,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,150,000
-Salary Average Remaining :	$0
Anton Blidh	$1,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Pierre Engvall	$800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Zane McIntyre	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 13 : $72,909,103
Year 14 : $25,467,437
Year 15 : $15,792,437
Year 16 : $1,440,000
Salary Average Commitment
Year 13 : $72,909,103
Year 14 : $25,467,437
Year 15 : $15,792,437
Year 16 : $1,440,000
Salary Cap with 1 Way Contract
Year 13 : $72,909,103
Year 14 : $25,467,437
Year 15 : $15,792,437
Year 16 : $1,440,000

Farm Players Salaries
Andy Greene	$314,023 (1)
Salary Remaining :	$314,023
Salary Average :	$314,023
Salary Average Remaining :	$314,023
Troy Stecher	$312,300 (1)
Salary Remaining :	$312,300
Salary Average :	$312,300
Salary Average Remaining :	$312,300
Max Domi	$300,000 (3)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Rasmus Andersson	$300,000 (3)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Arttu Ruotsalainen	$288,989 (1)
Salary Remaining :	$288,989
Salary Average :	$288,989
Salary Average Remaining :	$288,989
Dominik Kahun	$170,000 (3)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Jordan Martinook	$160,000 (2)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Richard Panik	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Joel Kiviranta	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Slater Koekkoek	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Kole Lind	$112,500 (1)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Sam Lafferty	$92,750 (2)
Salary Remaining :	$92,750
Salary Average :	$92,750
Salary Average Remaining :	$92,750
Michael Vukojevic	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Bolduc	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ivan Chekhovich	$90,333 (2)
Salary Remaining :	$90,333
Salary Average :	$90,333
Salary Average Remaining :	$90,333
T.J. Tynan	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dmitry Sokolov	$83,000 (1)
Salary Remaining :	$83,000
Salary Average :	$83,000
Salary Average Remaining :	$83,000
Dustin Wolf	$82,500 (4)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Kevin Stenlund	$80,700 (1)
Salary Remaining :	$80,700
Salary Average :	$80,700
Salary Average Remaining :	$80,700
William Lagesson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Mikhail Maltsev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sean Durzi	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Anthony Stolarz	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dylan Ferguson	$73,333 (2)
Salary Remaining :	$73,333
Salary Average :	$73,333
Salary Average Remaining :	$73,333
Nikita Nesterov	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	25
Salary Commitment
Year 13 : $3,492,928
Year 14 : $1,538,916
Year 15 : $1,037,500
Year 16 : $175,000
Salary Average Commitment
Year 13 : $3,492,928
Year 14 : $1,538,916
Year 15 : $1,037,500
Year 16 : $175,000

Nokians

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nokia Centre
Level 1:	2997 - $140 - 2,862 - 95.51%
Level 2:	3996 - $120 - 3,748 - 93.79%
Level 3:	4995 - $75 - 4,995 - 100.00%
Level 4:	6992 - $40 - 6,992 - 100.00%
Luxury :	999 - $260 - 999 - 100.00%
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 - %	19,596 - 98.09%
Average Income per Game	$2,629,172
Year to Date Revenue	$18,404,204
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	$72,699,167
Farm Players Total Salaries	$3,244,582
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$321,737,471
Projected Bank Account	$321,737,471

Pro Players Salaries
Sebastian Aho	$7,150,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,150,000
-Salary Average Remaining :	$0
David Pastrnak	$7,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Nicklas Backstrom	$7,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Alex Iafallo	$5,000,001 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,001
-Salary Average Remaining :	$0
Nazem Kadri	$4,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,700,000
-Salary Average Remaining :	$0
Esa Lindell	$4,675,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,675,000
-Salary Average Remaining :	$0
Nick Leddy	$4,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,200,000
-Salary Average Remaining :	$0
Jonathan Marchessault	$4,050,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,050,000
-Salary Average Remaining :	$0
Charlie Coyle	$3,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,600,000
-Salary Average Remaining :	$0
John Marino	$3,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Tanner Pearson	$3,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,400,000
-Salary Average Remaining :	$0
Scott Mayfield	$2,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,600,000
-Salary Average Remaining :	$0
Logan Thompson	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Mike Reilly	$2,025,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,025,000
-Salary Average Remaining :	$0
Lawson Crouse	$1,870,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,870,000
-Salary Average Remaining :	$0
Linus Ullmark	$1,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Colton Sissons	$1,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Johan Larsson	$1,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Zach Aston-Reese	$1,350,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,350,000
-Salary Average Remaining :	$0
Henri Jokiharju	$1,279,166 (1)
-Salary Remaining :	$0
-Salary Average :	$1,279,166
-Salary Average Remaining :	$0
Jonas Siegenthaler	$1,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Teddy Blueger	$1,200,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 13 : $72,699,167
Year 14 : $23,270,000
Year 15 : $13,050,000
Year 16 : $0
Salary Average Commitment
Year 13 : $72,699,167
Year 14 : $23,270,000
Year 15 : $13,050,000
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $72,699,167
Year 14 : $23,270,000
Year 15 : $13,050,000
Year 16 : $0

Farm Players Salaries
Will Butcher	$377,500 (3)
Salary Remaining :	$377,500
Salary Average :	$377,500
Salary Average Remaining :	$377,500
Antti Raanta	$330,000 (1)
Salary Remaining :	$330,000
Salary Average :	$330,000
Salary Average Remaining :	$330,000
Anton Stralman	$260,000 (1)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Vladislav Namestnikov	$230,000 (1)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Tucker Poolman	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Kristian Vesalainen	$146,083 (2)
Salary Remaining :	$146,083
Salary Average :	$146,083
Salary Average Remaining :	$146,083
Luke Kunin	$142,500 (3)
Salary Remaining :	$142,500
Salary Average :	$142,500
Salary Average Remaining :	$142,500
Lucas Wallmark	$138,500 (2)
Salary Remaining :	$138,500
Salary Average :	$138,500
Salary Average Remaining :	$138,500
Jake Bean	$136,333 (1)
Salary Remaining :	$136,333
Salary Average :	$136,333
Salary Average Remaining :	$136,333
Warren Foegele	$125,000 (4)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Matt Calvert	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Nicolas Deslauriers	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Scott Reedy	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
William Lockwood	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Zayde Wisdom	$91,917 (4)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Givani Smith	$91,333 (1)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Michael DiPietro	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Dan Vladar	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Andreas Borgman	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Gabriel Fortier	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Connor McMichael	$86,333 (4)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Hunter Jones	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Julius Honka	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	23
Salary Commitment
Year 13 : $3,244,582
Year 14 : $1,821,916
Year 15 : $1,093,750
Year 16 : $303,250
Salary Average Commitment
Year 13 : $3,244,582
Year 14 : $1,821,916
Year 15 : $1,093,750
Year 16 : $303,250

Philly

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cheese Cake Factory
Level 1:	3010 - $130 - 2,893 - 96.12%
Level 2:	4013 - $100 - 4,013 - 100.00%
Level 3:	5017 - $70 - 5,017 - 100.00%
Level 4:	7023 - $50 - 6,978 - 99.36%
Luxury :	1003 - $240 - 1,003 - 100.00%
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 - %	19,904 - 99.19%
Average Income per Game	$2,560,166
Year to Date Revenue	$10,240,665
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,927,385
Farm Players Total Salaries	$3,516,256
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$191,655,164
Projected Bank Account	$191,655,164

Pro Players Salaries
Dylan Larkin	$8,800,800 (1)
-Salary Remaining :	$0
-Salary Average :	$8,800,800
-Salary Average Remaining :	$0
Evgeny Kuznetsov	$6,510,800 (1)
-Salary Remaining :	$0
-Salary Average :	$6,510,800
-Salary Average Remaining :	$0
Taylor Hall	$6,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,100,000
-Salary Average Remaining :	$0
Ryan Suter	$5,779,009 (1)
-Salary Remaining :	$0
-Salary Average :	$5,779,009
-Salary Average Remaining :	$0
Nico Hischier	$5,600,500 (4)
-Salary Remaining :	$0
-Salary Average :	$5,600,500
-Salary Average Remaining :	$0
Jakob Chychrun	$4,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Tom Wilson	$4,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Jakub Vrana	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Petr Mrazek	$3,950,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,950,000
-Salary Average Remaining :	$0
Olli Maatta	$3,555,555 (3)
-Salary Remaining :	$0
-Salary Average :	$3,555,555
-Salary Average Remaining :	$0
Jake McCabe	$3,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Alexander Kerfoot	$3,063,888 (1)
-Salary Remaining :	$0
-Salary Average :	$3,063,888
-Salary Average Remaining :	$0
Cale Makar	$2,854,166 (1)
-Salary Remaining :	$0
-Salary Average :	$2,854,166
-Salary Average Remaining :	$0
Erik Gudbranson	$2,500,500 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,500
-Salary Average Remaining :	$0
Andrew Mangiapane	$2,500,500 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,500
-Salary Average Remaining :	$0
Chris Tierney	$2,255,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,255,000
-Salary Average Remaining :	$0
Danton Heinen	$2,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,100,000
-Salary Average Remaining :	$0
Robby Fabbri	$1,106,667 (1)
-Salary Remaining :	$0
-Salary Average :	$1,106,667
-Salary Average Remaining :	$0
Ryan Lindgren	$1,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,100,000
-Salary Average Remaining :	$0
Alex Nedeljkovic	$950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$950,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 13 : $74,927,385
Year 14 : $29,006,055
Year 15 : $13,656,055
Year 16 : $5,600,500
Salary Average Commitment
Year 13 : $74,927,385
Year 14 : $29,006,055
Year 15 : $13,656,055
Year 16 : $5,600,500
Salary Cap with 1 Way Contract
Year 13 : $74,927,385
Year 14 : $29,006,055
Year 15 : $13,656,055
Year 16 : $5,600,500

Farm Players Salaries
Dylan Sikura	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Brendan Lemieux	$205,050 (1)
Salary Remaining :	$205,050
Salary Average :	$205,050
Salary Average Remaining :	$205,050
Cody Glass	$171,333 (2)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Victor Soderstrom	$152,333 (4)
Salary Remaining :	$152,333
Salary Average :	$152,333
Salary Average Remaining :	$152,333
Alex Newhook	$149,167 (3)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Tage Thompson	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Radim Zohorna	$125,050 (1)
Salary Remaining :	$125,050
Salary Average :	$125,050
Salary Average Remaining :	$125,050
Alexander Barabanov	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nate Thompson	$120,090 (1)
Salary Remaining :	$120,090
Salary Average :	$120,090
Salary Average Remaining :	$120,090
Logan O'Connor	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Nico Sturm	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Matthew Phillips	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Josh Mahura	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cooper Marody	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Yakov Trenin	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Morgan Barron	$99,050 (1)
Salary Remaining :	$99,050
Salary Average :	$99,050
Salary Average Remaining :	$99,050
Brendan Guhle	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ryan MacInnis	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Sam Montembeault	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Evan Barratt	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Raphael Lavoie	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Rasmus Asplund	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Fabian Zetterlund	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joel Hofer	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Mike Hardman	$80,050 (1)
Salary Remaining :	$80,050
Salary Average :	$80,050
Salary Average Remaining :	$80,050
Adam Brooks	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Teemu Kivihalme	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Timothy Gettinger	$78,000 (1)
Salary Remaining :	$78,000
Salary Average :	$78,000
Salary Average Remaining :	$78,000
Arsen Khisamutdinov	$75,050 (1)
Salary Remaining :	$75,050
Salary Average :	$75,050
Salary Average Remaining :	$75,050
Callahan Burke	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Declan McDonnell	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	31
Salary Commitment
Year 13 : $3,516,256
Year 14 : $1,456,416
Year 15 : $577,583
Year 16 : $152,333
Salary Average Commitment
Year 13 : $3,516,256
Year 14 : $1,456,416
Year 15 : $577,583
Year 16 : $152,333

Poutiners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	3191 - $90 - 3,173 - 99.45%
Level 2:	4255 - $80 - 4,255 - 100.00%
Level 3:	5318 - $53 - 5,318 - 100.00%
Level 4:	7446 - $40 - 7,446 - 100.00%
Luxury :	1064 - $206 - 1,064 - 100.00%
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 - %	21,256 - 99.92%
Average Income per Game	$2,123,072
Year to Date Revenue	$23,353,792
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	$91,462,436
Farm Players Total Salaries	$1,840,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,817,807
Projected Bank Account	$36,817,807

Pro Players Salaries
Marc-Andre Fleury	$11,229,000 (1)
-Salary Remaining :	$0
-Salary Average :	$11,229,000
-Salary Average Remaining :	$0
Patrick Kane	$9,600,000 (2)
-Salary Remaining :	$0
-Salary Average :	$9,600,000
-Salary Average Remaining :	$0
Patrice Bergeron	$9,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,300,000
-Salary Average Remaining :	$0
Sean Couturier	$7,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,200,000
-Salary Average Remaining :	$0
Christian Dvorak	$6,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,550,000
-Salary Average Remaining :	$0
Roman Josi	$6,100,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,100,000
-Salary Average Remaining :	$0
Jeff Petry	$5,888,666 (2)
-Salary Remaining :	$0
-Salary Average :	$5,888,666
-Salary Average Remaining :	$0
Ryan Ellis (Out of Payroll)	$4,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Tyler Toffoli	$4,227,437 (1)
-Salary Remaining :	$0
-Salary Average :	$4,227,437
-Salary Average Remaining :	$0
Nikita Zaitsev	$3,800,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,800,000
-Salary Average Remaining :	$0
Quinton Byfield	$3,544,167 (4)
-Salary Remaining :	$0
-Salary Average :	$3,544,167
-Salary Average Remaining :	$0
Ondrej Palat	$3,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,400,000
-Salary Average Remaining :	$0
Adam Lowry	$2,734,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,734,000
-Salary Average Remaining :	$0
Derek Forbort (Out of Payroll)	$2,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,600,000
-Salary Average Remaining :	$0
Corey Perry	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Carl Gunnarsson	$1,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,650,000
-Salary Average Remaining :	$0
Yanni Gourde	$1,550,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,550,000
-Salary Average Remaining :	$0
Riley Nash	$1,550,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,550,000
-Salary Average Remaining :	$0
Cedric Paquette	$1,520,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,520,000
-Salary Average Remaining :	$0
Jake Oettinger	$1,387,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,387,500
-Salary Average Remaining :	$0
Austin Watson	$1,330,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,330,000
-Salary Average Remaining :	$0
Thomas Harley	$1,288,333 (4)
-Salary Remaining :	$0
-Salary Average :	$1,288,333
-Salary Average Remaining :	$0
Filip Hronek	$913,333 (1)
-Salary Remaining :	$0
-Salary Average :	$913,333
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $94,062,436
Year 14 : $50,442,666
Year 15 : $19,232,500
Year 16 : $4,832,500
Salary Average Commitment
Year 13 : $94,062,436
Year 14 : $50,442,666
Year 15 : $19,232,500
Year 16 : $4,832,500
Salary Cap with 1 Way Contract
Year 13 : $94,062,436
Year 14 : $50,442,666
Year 15 : $19,232,500
Year 16 : $4,832,500

Farm Players Salaries
Frank Vatrano	$275,000 (2)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Spencer Knight	$249,167 (3)
Salary Remaining :	$249,167
Salary Average :	$249,167
Salary Average Remaining :	$249,167
Jacob de La Rose	$112,500 (1)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Nicolas Aube-Kubel	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Dennis Gilbert	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Bunting	$92,182 (1)
Salary Remaining :	$92,182
Salary Average :	$92,182
Salary Average Remaining :	$92,182
Olivier Rodrigue	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Calvin Pickard	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Michael Dal Colle	$82,861 (1)
Salary Remaining :	$82,861
Salary Average :	$82,861
Salary Average Remaining :	$82,861
Ty Ronning	$75,083 (1)
Salary Remaining :	$75,083
Salary Average :	$75,083
Salary Average Remaining :	$75,083
Otto Koivula	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Zach Senyshyn	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Noah Juulsen	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Keegan Kolesar	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Michael Sgarbossa	$74,000 (1)
Salary Remaining :	$74,000
Salary Average :	$74,000
Salary Average Remaining :	$74,000
Dylan Blujus	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Mark Alt	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Anthony Greco	$70,875 (1)
Salary Remaining :	$70,875
Salary Average :	$70,875
Salary Average Remaining :	$70,875
Total Farm Players	18
Salary Commitment
Year 13 : $1,840,250
Year 14 : $1,020,250
Year 15 : $340,250
Year 16 : $0
Salary Average Commitment
Year 13 : $1,840,250
Year 14 : $1,020,250
Year 15 : $340,250
Year 16 : $0

Primetime

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $138 - 2,000 - 100.00%
Level 2:	4000 - $88 - 4,000 - 100.00%
Level 3:	5000 - $68 - 5,000 - 100.00%
Level 4:	6000 - $38 - 6,000 - 100.00%
Luxury :	1000 - $248 - 1,000 - 100.00%
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 - %	18,000 - 100.00%
Average Income per Game	$2,151,560
Year to Date Revenue	$10,757,800
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	$104,252,473
Farm Players Total Salaries	$1,883,383
Coaches Total Salaries	$7,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$120,363,198
Projected Bank Account	$120,363,198

Pro Players Salaries
Sidney Crosby	$10,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$10,500,000
-Salary Average Remaining :	$0
Roope Hintz	$9,108,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,108,000
-Salary Average Remaining :	$0
Alexander Radulov	$8,980,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,980,000
-Salary Average Remaining :	$0
Brent Burns	$8,561,342 (1)
-Salary Remaining :	$0
-Salary Average :	$8,561,342
-Salary Average Remaining :	$0
Kris Letang	$7,828,704 (1)
-Salary Remaining :	$0
-Salary Average :	$7,828,704
-Salary Average Remaining :	$0
John Tavares	$7,312,200 (2)
-Salary Remaining :	$0
-Salary Average :	$7,312,200
-Salary Average Remaining :	$0
Mark Stone	$6,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Mark Giordano	$5,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,300,000
-Salary Average Remaining :	$0
Robin Lehner	$4,606,875 (2)
-Salary Remaining :	$0
-Salary Average :	$4,606,875
-Salary Average Remaining :	$0
Dustin Brown	$4,227,437 (1)
-Salary Remaining :	$0
-Salary Average :	$4,227,437
-Salary Average Remaining :	$0
Vladislav Gavrikov	$4,110,732 (1)
-Salary Remaining :	$0
-Salary Average :	$4,110,732
-Salary Average Remaining :	$0
Chris Tanev	$4,110,731 (1)
-Salary Remaining :	$0
-Salary Average :	$4,110,731
-Salary Average Remaining :	$0
William Nylander	$3,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,800,000
-Salary Average Remaining :	$0
Andrei Svechnikov	$3,575,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,575,000
-Salary Average Remaining :	$0
Travis Zajac	$3,208,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,208,000
-Salary Average Remaining :	$0
Brandon Saad	$2,800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Nick Jensen	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
David Backes	$2,008,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,008,000
-Salary Average Remaining :	$0
David Kampf	$1,430,001 (3)
-Salary Remaining :	$0
-Salary Average :	$1,430,001
-Salary Average Remaining :	$0
Luke Glendening	$1,387,380 (1)
-Salary Remaining :	$0
-Salary Average :	$1,387,380
-Salary Average Remaining :	$0
Jacob Bryson	$1,298,001 (1)
-Salary Remaining :	$0
-Salary Average :	$1,298,001
-Salary Average Remaining :	$0
Trevor Lewis	$1,200,070 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,070
-Salary Average Remaining :	$0
Casey DeSmith	$700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$700,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $104,252,473
Year 14 : $18,857,076
Year 15 : $1,430,001
Year 16 : $0
Salary Average Commitment
Year 13 : $104,252,473
Year 14 : $18,857,076
Year 15 : $1,430,001
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $104,252,473
Year 14 : $18,857,076
Year 15 : $1,430,001
Year 16 : $0

Farm Players Salaries
Hampus Lindholm	$320,000 (2)
Salary Remaining :	$320,000
Salary Average :	$320,000
Salary Average Remaining :	$320,000
Anthony DeAngelo	$196,000 (1)
Salary Remaining :	$196,000
Salary Average :	$196,000
Salary Average Remaining :	$196,000
Jonathon Merrill	$158,800 (2)
Salary Remaining :	$158,800
Salary Average :	$158,800
Salary Average Remaining :	$158,800
Joseph Veleno	$121,292 (3)
Salary Remaining :	$121,292
Salary Average :	$121,292
Salary Average Remaining :	$121,292
Joonas Korpisalo	$102,500 (1)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Daniil Tarasov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joey Keane	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alec Regula	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Kale Clague	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Mathias Emilio Pettersen	$88,989 (1)
Salary Remaining :	$88,989
Salary Average :	$88,989
Salary Average Remaining :	$88,989
Ville Husso	$86,967 (4)
Salary Remaining :	$86,967
Salary Average :	$86,967
Salary Average Remaining :	$86,967
Jacob Ingham	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Martin Pospisil	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Kyle Capobianco	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Adam Huska	$70,001 (2)
Salary Remaining :	$70,001
Salary Average :	$70,001
Salary Average Remaining :	$70,001
Par Lindholm	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Brett Murray	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	17
Salary Commitment
Year 13 : $1,883,383
Year 14 : $1,186,477
Year 15 : $382,676
Year 16 : $86,967
Salary Average Commitment
Year 13 : $1,883,383
Year 14 : $1,186,477
Year 15 : $382,676
Year 16 : $86,967

Rampage

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,658,211
Farm Players Total Salaries	$2,808,533
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$122,536,274
Projected Bank Account	$122,536,274

Pro Players Salaries
Mike Hoffman	$6,215,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,215,000
-Salary Average Remaining :	$0
Timo Meier	$5,350,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,350,000
-Salary Average Remaining :	$0
Cam Talbot	$4,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,300,000
-Salary Average Remaining :	$0
Derick Brassard	$4,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,300,000
-Salary Average Remaining :	$0
Alex Chiasson	$4,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
David Savard	$4,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Craig Smith	$4,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Sam Gagner	$4,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Brady Skjei	$3,850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,850,000
-Salary Average Remaining :	$0
Marco Scandella	$3,850,000 (4)
-Salary Remaining :	$0
-Salary Average :	$3,850,000
-Salary Average Remaining :	$0
Travis Sanheim	$3,400,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,400,000
-Salary Average Remaining :	$0
Brayden McNabb	$3,300,000 (4)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Marcus Pettersson	$3,200,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Ryan Dzingel	$3,200,000 (4)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Dmitry Kulikov	$3,050,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,050,000
-Salary Average Remaining :	$0
Conor Sheary	$3,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Laurent Brossoit	$2,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Darren Helm	$2,550,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,550,000
-Salary Average Remaining :	$0
Jeremy Lauzon	$2,500,000 (4)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Jared McCann	$2,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,400,000
-Salary Average Remaining :	$0
Trevor van Riemsdyk	$2,100,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,100,000
-Salary Average Remaining :	$0
Nick Paul	$1,800,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Frederick Gaudreau	$1,543,211 (1)
-Salary Remaining :	$0
-Salary Average :	$1,543,211
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $78,658,211
Year 14 : $70,900,000
Year 15 : $49,700,000
Year 16 : $33,650,000
Salary Average Commitment
Year 13 : $78,658,211
Year 14 : $70,900,000
Year 15 : $49,700,000
Year 16 : $33,650,000
Salary Cap with 1 Way Contract
Year 13 : $78,658,211
Year 14 : $70,900,000
Year 15 : $49,700,000
Year 16 : $33,650,000

Farm Players Salaries
Denis Gurianov	$290,000 (4)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Tyler Ennis	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Caleb Jones	$182,500 (2)
Salary Remaining :	$182,500
Salary Average :	$182,500
Salary Average Remaining :	$182,500
Ian Mitchell	$177,500 (3)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Aleksi Heponiemi	$177,500 (2)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Vitaly Kravtsov	$177,500 (2)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Sonny Milano	$170,000 (3)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Jordan Weal	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Matt Martin	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Cal Foote	$142,500 (1)
Salary Remaining :	$142,500
Salary Average :	$142,500
Salary Average Remaining :	$142,500
Greg McKegg	$135,000 (4)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Frederik Gauthier	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Jansen Harkins	$97,500 (4)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Justin Kirkland	$97,200 (3)
Salary Remaining :	$97,200
Salary Average :	$97,200
Salary Average Remaining :	$97,200
Zack MacEwen	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Layton Ahac	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Christian Jaros	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Alex Formenton	$88,833 (2)
Salary Remaining :	$88,833
Salary Average :	$88,833
Salary Average Remaining :	$88,833
Michael Hutchinson	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Joseph Woll	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	20
Salary Commitment
Year 13 : $2,808,533
Year 14 : $2,351,033
Year 15 : $1,394,700
Year 16 : $705,000
Salary Average Commitment
Year 13 : $2,808,533
Year 14 : $2,351,033
Year 15 : $1,394,700
Year 16 : $705,000

Roaches

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $300 - 1,316 - 65.80%
Level 2:	4000 - $200 - 2,275 - 56.88%
Level 3:	5000 - $150 - 2,917 - 58.33%
Level 4:	6000 - $90 - 3,747 - 62.45%
Luxury :	1000 - $500 - 572 - 57.20%
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 - %	10,827 - 60.15%
Average Income per Game	$2,846,690
Year to Date Revenue	$8,540,070
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	$88,171,555
Farm Players Total Salaries	$1,512,980
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$231,601,696
Projected Bank Account	$231,601,696

Pro Players Salaries
Tyler Bertuzzi	$9,099,090 (1)
-Salary Remaining :	$0
-Salary Average :	$9,099,090
-Salary Average Remaining :	$0
Evgeni Malkin	$9,090,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,090,000
-Salary Average Remaining :	$0
Drew Doughty	$8,878,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,878,000
-Salary Average Remaining :	$0
Tuukka Rask	$8,301,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,301,000
-Salary Average Remaining :	$0
Johnny Gaudreau	$7,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,700,000
-Salary Average Remaining :	$0
Logan Couture	$5,588,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,588,000
-Salary Average Remaining :	$0
Kyle Palmieri	$5,290,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,290,000
-Salary Average Remaining :	$0
Jacob Markstrom	$4,938,000 (4)
-Salary Remaining :	$0
-Salary Average :	$4,938,000
-Salary Average Remaining :	$0
Ben Chiarot	$2,775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,775,000
-Salary Average Remaining :	$0
Calvin de Haan	$2,770,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,770,000
-Salary Average Remaining :	$0
Ben Hutton	$2,690,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,690,000
-Salary Average Remaining :	$0
Jesper Fast	$2,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,650,000
-Salary Average Remaining :	$0
Kris Russell	$2,574,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,574,000
-Salary Average Remaining :	$0
Brandon Sutter	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Mark Borowiecki	$2,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,100,000
-Salary Average Remaining :	$0
Barclay Goodrow	$2,002,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,002,000
-Salary Average Remaining :	$0
Blake Comeau	$1,950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,950,000
-Salary Average Remaining :	$0
Alex Galchenyuk	$1,382,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,382,500
-Salary Average Remaining :	$0
Pierre-Edouard Bellemare	$1,370,600 (2)
-Salary Remaining :	$0
-Salary Average :	$1,370,600
-Salary Average Remaining :	$0
Carter Rowney	$1,328,465 (2)
-Salary Remaining :	$0
-Salary Average :	$1,328,465
-Salary Average Remaining :	$0
Chad Ruhwedel	$1,267,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,267,000
-Salary Average Remaining :	$0
Josh Brown	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Cal Clutterbuck (Out of Payroll)	$1,190,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,190,000
-Salary Average Remaining :	$0
Kevin Rooney	$1,027,900 (2)
-Salary Remaining :	$0
-Salary Average :	$1,027,900
-Salary Average Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 13 : $89,361,555
Year 14 : $8,664,965
Year 15 : $4,938,000
Year 16 : $4,938,000
Salary Average Commitment
Year 13 : $89,361,555
Year 14 : $8,664,965
Year 15 : $4,938,000
Year 16 : $4,938,000
Salary Cap with 1 Way Contract
Year 13 : $89,361,555
Year 14 : $8,664,965
Year 15 : $4,938,000
Year 16 : $4,938,000

Farm Players Salaries
Ryan Carpenter	$140,050 (2)
Salary Remaining :	$140,050
Salary Average :	$140,050
Salary Average Remaining :	$140,050
Cody Eakin	$121,000 (1)
Salary Remaining :	$121,000
Salary Average :	$121,000
Salary Average Remaining :	$121,000
Kevin Lankinen	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Gustav Lindstrom	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Drew O'Connor	$88,880 (1)
Salary Remaining :	$88,880
Salary Average :	$88,880
Salary Average Remaining :	$88,880
Joseph Snively	$86,300 (4)
Salary Remaining :	$86,300
Salary Average :	$86,300
Salary Average Remaining :	$86,300
Charlie Lindgren	$86,250 (4)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Mathias Brome	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Juho Lammikko	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Adam Werner	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Lukas Jasek	$75,500 (1)
Salary Remaining :	$75,500
Salary Average :	$75,500
Salary Average Remaining :	$75,500
Zachary Fucale	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Lean Bergmann	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Justin Kapelmaster	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Brandon Pirri	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tyler Angle	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Fredrik Handemark	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	17
Salary Commitment
Year 13 : $1,512,980
Year 14 : $835,100
Year 15 : $172,550
Year 16 : $172,550
Salary Average Commitment
Year 13 : $1,512,980
Year 14 : $835,100
Year 15 : $172,550
Year 16 : $172,550

Samurai

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $125 - 2,000 - 100.00%
Level 2:	4000 - $100 - 4,000 - 100.00%
Level 3:	5000 - $75 - 5,000 - 100.00%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,272,250
Year to Date Revenue	$6,816,750
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	$78,696,415
Farm Players Total Salaries	$1,639,851
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$107,700,734
Projected Bank Account	$107,700,734

Pro Players Salaries
Brendan Gallagher	$6,425,505 (1)
-Salary Remaining :	$0
-Salary Average :	$6,425,505
-Salary Average Remaining :	$0
Jaccob Slavin	$6,337,212 (2)
-Salary Remaining :	$0
-Salary Average :	$6,337,212
-Salary Average Remaining :	$0
Boone Jenner	$5,500,000 (4)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Viktor Arvidsson	$5,494,815 (1)
-Salary Remaining :	$0
-Salary Average :	$5,494,815
-Salary Average Remaining :	$0
David Perron	$5,267,500 (1)
-Salary Remaining :	$0
-Salary Average :	$5,267,500
-Salary Average Remaining :	$0
MacKenzie Weegar	$5,075,000 (4)
-Salary Remaining :	$0
-Salary Average :	$5,075,000
-Salary Average Remaining :	$0
Adam Henrique	$4,811,700 (2)
-Salary Remaining :	$0
-Salary Average :	$4,811,700
-Salary Average Remaining :	$0
Jakob Silfverberg	$4,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Zdeno Chara	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Miles Wood	$3,997,363 (1)
-Salary Remaining :	$0
-Salary Average :	$3,997,363
-Salary Average Remaining :	$0
Justin Braun	$3,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,800,000
-Salary Average Remaining :	$0
Igor Shesterkin	$3,775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Andrew Copp	$3,364,900 (3)
-Salary Remaining :	$0
-Salary Average :	$3,364,900
-Salary Average Remaining :	$0
Joonas Donskoi	$3,283,490 (1)
-Salary Remaining :	$0
-Salary Average :	$3,283,490
-Salary Average Remaining :	$0
Dylan DeMelo	$2,800,000 (4)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Michael Anderson	$2,375,764 (4)
-Salary Remaining :	$0
-Salary Average :	$2,375,764
-Salary Average Remaining :	$0
Riley Sheahan	$2,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Josh Archibald	$1,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Peyton Krebs	$1,275,833 (4)
-Salary Remaining :	$0
-Salary Average :	$1,275,833
-Salary Average Remaining :	$0
Max Comtois	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Chris Driedger	$924,000 (1)
-Salary Remaining :	$0
-Salary Average :	$924,000
-Salary Average Remaining :	$0
Nicolas Hague	$863,333 (2)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Keith Kinkaid	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $78,696,415
Year 14 : $32,403,742
Year 15 : $20,391,497
Year 16 : $17,026,597
Salary Average Commitment
Year 13 : $78,696,415
Year 14 : $32,403,742
Year 15 : $20,391,497
Year 16 : $17,026,597
Salary Cap with 1 Way Contract
Year 13 : $78,696,415
Year 14 : $32,403,742
Year 15 : $20,391,497
Year 16 : $17,026,597

Farm Players Salaries
Owen Tippett	$159,667 (2)
Salary Remaining :	$159,667
Salary Average :	$159,667
Salary Average Remaining :	$159,667
Logan Shaw	$124,369 (1)
Salary Remaining :	$124,369
Salary Average :	$124,369
Salary Average Remaining :	$124,369
Carl Grundstrom	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Justus Annunen	$105,000 (3)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Jett Woo	$104,417 (3)
Salary Remaining :	$104,417
Salary Average :	$104,417
Salary Average Remaining :	$104,417
Riley Barber	$97,200 (1)
Salary Remaining :	$97,200
Salary Average :	$97,200
Salary Average Remaining :	$97,200
Antoine Morand	$92,750 (2)
Salary Remaining :	$92,750
Salary Average :	$92,750
Salary Average Remaining :	$92,750
Brett Leason	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ian Scott	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Jonas Rondbjerg	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jared McIsaac	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Cale Fleury	$88,333 (1)
Salary Remaining :	$88,333
Salary Average :	$88,333
Salary Average Remaining :	$88,333
Cole Reinhardt	$81,333 (4)
Salary Remaining :	$81,333
Salary Average :	$81,333
Salary Average Remaining :	$81,333
Aidan Dudas	$79,167 (3)
Salary Remaining :	$79,167
Salary Average :	$79,167
Salary Average Remaining :	$79,167
J.C. Beaudin	$77,865 (1)
Salary Remaining :	$77,865
Salary Average :	$77,865
Salary Average Remaining :	$77,865
Lane Pederson	$76,500 (1)
Salary Remaining :	$76,500
Salary Average :	$76,500
Salary Average Remaining :	$76,500
Pheonix Copley	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	17
Salary Commitment
Year 13 : $1,639,851
Year 14 : $1,105,584
Year 15 : $579,584
Year 16 : $201,333
Salary Average Commitment
Year 13 : $1,639,851
Year 14 : $1,105,584
Year 15 : $579,584
Year 16 : $201,333

Sheep

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Moai
Level 1:	3191 - $150 - 2,521 - 79.00%
Level 2:	4255 - $100 - 4,225 - 99.28%
Level 3:	5318 - $75 - 5,305 - 99.75%
Level 4:	7446 - $45 - 7,446 - 100.00%
Luxury :	1064 - $250 - 1,064 - 100.00%
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 - %	20,560 - 96.64%
Average Income per Game	$2,681,266
Year to Date Revenue	$5,362,532
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,209,796
Farm Players Total Salaries	$1,642,175
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$198,663,361
Projected Bank Account	$198,663,361

Pro Players Salaries
Nathan MacKinnon	$10,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$10,500,000
-Salary Average Remaining :	$0
Victor Hedman	$9,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,500,000
-Salary Average Remaining :	$0
Brad Marchand	$9,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,000,000
-Salary Average Remaining :	$0
Auston Matthews	$8,800,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,800,000
-Salary Average Remaining :	$0
Mathew Barzal	$8,221,463 (1)
-Salary Remaining :	$0
-Salary Average :	$8,221,463
-Salary Average Remaining :	$0
Colton Parayko	$5,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,800,000
-Salary Average Remaining :	$0
Travis Konecny	$4,500,000 (4)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Kevin Fiala	$4,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Justin Faulk	$4,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
T.J. Brodie	$3,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Kirby Dach	$3,425,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,425,000
-Salary Average Remaining :	$0
Juuse Saros	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Erik Johnson	$2,650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,650,000
-Salary Average Remaining :	$0
Mackenzie Blackwood	$2,500,000 (4)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Victor Mete	$1,625,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,625,000
-Salary Average Remaining :	$0
Nick Cousins	$1,450,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,450,000
-Salary Average Remaining :	$0
Marcus Foligno	$1,425,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,425,000
-Salary Average Remaining :	$0
Sean Kuraly	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Sam Steel	$863,333 (1)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Kyle Rau	$750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 13 : $87,209,796
Year 14 : $51,200,000
Year 15 : $30,175,000
Year 16 : $7,000,000
Salary Average Commitment
Year 13 : $87,209,796
Year 14 : $51,200,000
Year 15 : $30,175,000
Year 16 : $7,000,000
Salary Cap with 1 Way Contract
Year 13 : $87,209,796
Year 14 : $51,200,000
Year 15 : $30,175,000
Year 16 : $7,000,000

Farm Players Salaries
Max Lajoie	$264,000 (2)
Salary Remaining :	$264,000
Salary Average :	$264,000
Salary Average Remaining :	$264,000
Jake Gardiner	$240,000 (3)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Luke Schenn	$105,000 (4)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Vinni Lettieri	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Mads Sogaard	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jesper Boqvist	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jack Kopacka	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Kaedan Korczak	$90,500 (4)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Vladislav Kolyachonok	$90,500 (4)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Maxim Sushko	$87,917 (2)
Salary Remaining :	$87,917
Salary Average :	$87,917
Salary Average Remaining :	$87,917
Collin Delia	$80,800 (1)
Salary Remaining :	$80,800
Salary Average :	$80,800
Salary Average Remaining :	$80,800
Artyom Zagidulin	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matthew Peca	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Parker Wotherspoon	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Luke Witkowski	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	15
Salary Commitment
Year 13 : $1,642,175
Year 14 : $1,390,292
Year 15 : $843,500
Year 16 : $378,500
Salary Average Commitment
Year 13 : $1,642,175
Year 14 : $1,390,292
Year 15 : $843,500
Year 16 : $378,500

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 2,000 - 100.00%
Level 2:	4000 - $95 - 4,000 - 100.00%
Level 3:	5000 - $65 - 5,000 - 100.00%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $225 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,294,600
Year to Date Revenue	$16,062,200
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,908,298
Farm Players Total Salaries	$2,541,369
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$266,180,554
Projected Bank Account	$266,180,554

Pro Players Salaries
John Carlson	$8,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,500,000
-Salary Average Remaining :	$0
Rasmus Ristolainen	$6,800,000 (4)
-Salary Remaining :	$0
-Salary Average :	$6,800,000
-Salary Average Remaining :	$0
Jordan Staal	$6,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,300,000
-Salary Average Remaining :	$0
Aaron Ekblad	$6,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,250,000
-Salary Average Remaining :	$0
Brock Nelson	$6,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Tomas Hertl	$5,550,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,550,000
-Salary Average Remaining :	$0
Brett Pesce	$4,991,914 (3)
-Salary Remaining :	$0
-Salary Average :	$4,991,914
-Salary Average Remaining :	$0
Teuvo Teravainen	$4,750,431 (4)
-Salary Remaining :	$0
-Salary Average :	$4,750,431
-Salary Average Remaining :	$0
Sam Reinhart	$4,725,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,725,000
-Salary Average Remaining :	$0
Pavel Zacha	$4,582,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,582,000
-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 (2)
-Salary Remaining :	$0
-Salary Average :	$4,182,486
-Salary Average Remaining :	$0
Shea Theodore	$3,968,800 (4)
-Salary Remaining :	$0
-Salary Average :	$3,968,800
-Salary Average Remaining :	$0
Connor Murphy	$3,370,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,370,000
-Salary Average Remaining :	$0
Thatcher Demko	$2,941,667 (3)
-Salary Remaining :	$0
-Salary Average :	$2,941,667
-Salary Average Remaining :	$0
Scott Laughton	$1,677,500 (3)
-Salary Remaining :	$0
-Salary Average :	$1,677,500
-Salary Average Remaining :	$0
Joel Eriksson Ek	$1,633,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,633,500
-Salary Average Remaining :	$0
Chandler Stephenson	$1,585,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,585,000
-Salary Average Remaining :	$0
Egor Sharangovich	$1,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Tristan Jarry	$900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$900,000
-Salary Average Remaining :	$0
Jake Evans	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Riley Stillman	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 13 : $85,908,298
Year 14 : $59,783,298
Year 15 : $28,215,312
Year 16 : $15,519,231
Salary Average Commitment
Year 13 : $85,908,298
Year 14 : $59,783,298
Year 15 : $28,215,312
Year 16 : $15,519,231
Salary Cap with 1 Way Contract
Year 13 : $85,908,298
Year 14 : $59,783,298
Year 15 : $28,215,312
Year 16 : $15,519,231

Farm Players Salaries
Carey Price	$338,500 (1)
Salary Remaining :	$338,500
Salary Average :	$338,500
Salary Average Remaining :	$338,500
Grigori Denisenko	$177,500 (3)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Taro Hirose	$166,000 (1)
Salary Remaining :	$166,000
Salary Average :	$166,000
Salary Average Remaining :	$166,000
Gabriel Vilardi	$162,750 (2)
Salary Remaining :	$162,750
Salary Average :	$162,750
Salary Average Remaining :	$162,750
Jesse Ylonen	$132,500 (3)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Nikolai Knyzhov	$122,177 (3)
Salary Remaining :	$122,177
Salary Average :	$122,177
Salary Average Remaining :	$122,177
Lucas Carlsson	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Mitchell Stephens	$106,164 (2)
Salary Remaining :	$106,164
Salary Average :	$106,164
Salary Average Remaining :	$106,164
Joachim Blichfeld	$105,000 (4)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Conor Timmins	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Johnathan Kovacevic	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Lukas Dostal	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Rocco Grimaldi	$91,007 (1)
Salary Remaining :	$91,007
Salary Average :	$91,007
Salary Average Remaining :	$91,007
Nate Schnarr	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Dennis Cholowski	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Vitaly Abramov	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Pascal Laberge	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Leon Gawanke	$85,910 (4)
Salary Remaining :	$85,910
Salary Average :	$85,910
Salary Average Remaining :	$85,910
Arturs Silovs	$79,611 (4)
Salary Remaining :	$79,611
Salary Average :	$79,611
Salary Average Remaining :	$79,611
Dysin Mayo	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Simon Benoit	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Connor Mackey	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 13 : $2,541,368
Year 14 : $1,302,111
Year 15 : $793,780
Year 16 : $270,521
Salary Average Commitment
Year 13 : $2,541,368
Year 14 : $1,302,111
Year 15 : $793,780
Year 16 : $270,521

Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $235 - 1,849 - 92.45%
Level 2:	4000 - $128 - 3,808 - 95.20%
Level 3:	5000 - $95 - 4,812 - 96.23%
Level 4:	6000 - $63 - 5,787 - 96.46%
Luxury :	1000 - $330 - 930 - 93.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,186 - 95.48%
Average Income per Game	$3,055,305
Year to Date Revenue	$39,718,968
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	$83,042,194
Farm Players Total Salaries	$2,494,632
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,082,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$190,292,224
Projected Bank Account	$190,292,224

Pro Players Salaries
Artemi Panarin	$9,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$9,000,000
-Salary Average Remaining :	$0
Mark Scheifele	$8,515,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,515,000
-Salary Average Remaining :	$0
Semyon Varlamov	$7,150,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,150,000
-Salary Average Remaining :	$0
Brayden Point	$6,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,250,000
-Salary Average Remaining :	$0
Evander Kane	$6,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,250,000
-Salary Average Remaining :	$0
J.T. Miller	$5,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,800,000
-Salary Average Remaining :	$0
Phil Kessel	$5,150,500 (1)
-Salary Remaining :	$0
-Salary Average :	$5,150,500
-Salary Average Remaining :	$0
Alex Goligoski	$5,001,009 (1)
-Salary Remaining :	$0
-Salary Average :	$5,001,009
-Salary Average Remaining :	$0
Oliver Ekman-Larsson	$4,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Jake Muzzin	$4,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Blake Coleman	$3,275,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,275,000
-Salary Average Remaining :	$0
Calle Jarnkrok	$3,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Carl Hagelin	$2,438,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,438,000
-Salary Average Remaining :	$0
Ilya Sorokin	$2,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Adam Fox	$1,775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Brandon Tanev	$1,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Shane Pinto	$1,325,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,325,000
-Salary Average Remaining :	$0
Noel Acciari	$1,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,300,000
-Salary Average Remaining :	$0
Alexander Romanov	$1,177,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,177,500
-Salary Average Remaining :	$0
Gustav Forsling	$1,001,009 (3)
-Salary Remaining :	$0
-Salary Average :	$1,001,009
-Salary Average Remaining :	$0
Isac Lundestrom	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Rasmus Sandin	$894,167 (2)
-Salary Remaining :	$0
-Salary Average :	$894,167
-Salary Average Remaining :	$0
Tanner Jeannot	$815,009 (2)
-Salary Remaining :	$0
-Salary Average :	$815,009
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $83,042,194
Year 14 : $34,262,685
Year 15 : $11,326,009
Year 16 : $0
Salary Average Commitment
Year 13 : $83,042,194
Year 14 : $34,262,685
Year 15 : $11,326,009
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $83,042,194
Year 14 : $34,262,685
Year 15 : $11,326,009
Year 16 : $0

Farm Players Salaries
Sergei Bobrovsky	$365,000 (2)
Salary Remaining :	$365,000
Salary Average :	$365,000
Salary Average Remaining :	$365,000
Kaapo Kakko	$357,500 (2)
Salary Remaining :	$357,500
Salary Average :	$357,500
Salary Average Remaining :	$357,500
Jack Rathbone	$246,391 (1)
Salary Remaining :	$246,391
Salary Average :	$246,391
Salary Average Remaining :	$246,391
Riley Damiani	$206,391 (1)
Salary Remaining :	$206,391
Salary Average :	$206,391
Salary Average Remaining :	$206,391
Troy Terry	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Sami Niku	$118,500 (2)
Salary Remaining :	$118,500
Salary Average :	$118,500
Salary Average Remaining :	$118,500
Joakim Ryan	$117,100 (1)
Salary Remaining :	$117,100
Salary Average :	$117,100
Salary Average Remaining :	$117,100
Christian Djoos	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Sasha Chmelevski	$92,750 (2)
Salary Remaining :	$92,750
Salary Average :	$92,750
Salary Average Remaining :	$92,750
Max Gildon	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Reilly Walsh	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Graeme Clarke	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Filip Gustavsson	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Samuel Fagemo	$91,083 (3)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Josh Brook	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Jan Jenik	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Cam Dineen	$75,001 (1)
Salary Remaining :	$75,001
Salary Average :	$75,001
Salary Average Remaining :	$75,001
Total Farm Players	17
Salary Commitment
Year 13 : $2,494,632
Year 14 : $1,483,666
Year 15 : $458,833
Year 16 : $92,500
Salary Average Commitment
Year 13 : $2,494,632
Year 14 : $1,483,666
Year 15 : $458,833
Year 16 : $92,500

Torpedos

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sub
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,706,167
Farm Players Total Salaries	$2,713,666
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,127,234
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$204,377,861
Projected Bank Account	$204,377,861

Pro Players Salaries
Josh Morrissey	$5,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,200,000
-Salary Average Remaining :	$0
Marc-Edouard Vlasic	$4,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Mikael Backlund	$4,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,400,000
-Salary Average Remaining :	$0
Radek Faksa	$4,400,000 (4)
-Salary Remaining :	$0
-Salary Average :	$4,400,000
-Salary Average Remaining :	$0
Jason Zucker	$4,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Jonas Brodin	$4,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,200,000
-Salary Average Remaining :	$0
Kevin Labanc	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Brady Tkachuk	$3,452,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,452,000
-Salary Average Remaining :	$0
Jesperi Kotkaniemi	$3,425,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,425,000
-Salary Average Remaining :	$0
Tim Stutzle	$3,425,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,425,000
-Salary Average Remaining :	$0
Alex Tuch	$3,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Ryan Graves	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Jack Campbell	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Jordan Greenway	$2,900,000 (4)
-Salary Remaining :	$0
-Salary Average :	$2,900,000
-Salary Average Remaining :	$0
Colin White	$2,800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Valeri Nichushkin	$2,400,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,400,000
-Salary Average Remaining :	$0
Jaroslav Halak	$2,225,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,225,000
-Salary Average Remaining :	$0
Robert Hagg	$2,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Quinn Hughes	$1,604,167 (1)
-Salary Remaining :	$0
-Salary Average :	$1,604,167
-Salary Average Remaining :	$0
Artturi Lehkonen	$1,550,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,550,000
-Salary Average Remaining :	$0
Matthew Nieto	$1,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Philippe Myers	$1,375,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,375,000
-Salary Average Remaining :	$0
Oskar Sundqvist	$1,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,100,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $69,706,167
Year 14 : $52,875,000
Year 15 : $17,975,000
Year 16 : $7,300,000
Salary Average Commitment
Year 13 : $69,706,167
Year 14 : $52,875,000
Year 15 : $17,975,000
Year 16 : $7,300,000
Salary Cap with 1 Way Contract
Year 13 : $69,706,167
Year 14 : $52,875,000
Year 15 : $17,975,000
Year 16 : $7,300,000

Farm Players Salaries
Yegor Zamula	$225,000 (4)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Adam Gaudette	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Emil Bemstrom	$163,333 (2)
Salary Remaining :	$163,333
Salary Average :	$163,333
Salary Average Remaining :	$163,333
Haydn Fleury	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Oliver Kylington	$140,000 (3)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Cole Caufield	$130,833 (3)
Salary Remaining :	$130,833
Salary Average :	$130,833
Salary Average Remaining :	$130,833
Nicolas Roy	$124,000 (4)
Salary Remaining :	$124,000
Salary Average :	$124,000
Salary Average Remaining :	$124,000
Marc Del Gaizo	$115,000 (4)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Aarne Talvitie	$112,500 (3)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Logan Stanley	$107,583 (1)
Salary Remaining :	$107,583
Salary Average :	$107,583
Salary Average Remaining :	$107,583
Cayden Primeau	$96,667 (2)
Salary Remaining :	$96,667
Salary Average :	$96,667
Salary Average Remaining :	$96,667
Trent Miner	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Philipp Kurashev	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Frederic Allard	$92,167 (1)
Salary Remaining :	$92,167
Salary Average :	$92,167
Salary Average Remaining :	$92,167
Lukas Elvenes	$90,333 (2)
Salary Remaining :	$90,333
Salary Average :	$90,333
Salary Average Remaining :	$90,333
Bode Wilde	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Mackenzie Entwistle	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Alexei Protas	$88,833 (4)
Salary Remaining :	$88,833
Salary Average :	$88,833
Salary Average Remaining :	$88,833
Ostap Safin	$87,917 (2)
Salary Remaining :	$87,917
Salary Average :	$87,917
Salary Average Remaining :	$87,917
Isaac Ratcliffe	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Max Jones	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Noah Gregor	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Adam Ruzicka	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jonathan Gruden	$80,250 (3)
Salary Remaining :	$80,250
Salary Average :	$80,250
Salary Average Remaining :	$80,250
Total Farm Players	24
Salary Commitment
Year 13 : $2,713,666
Year 14 : $2,342,583
Year 15 : $1,351,083
Year 16 : $552,833
Salary Average Commitment
Year 13 : $2,713,666
Year 14 : $2,342,583
Year 15 : $1,351,083
Year 16 : $552,833

True Grit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,658,021
Farm Players Total Salaries	$1,822,929
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$143,944,138
Projected Bank Account	$143,944,138

Pro Players Salaries
Connor McDavid	$11,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$11,400,000
-Salary Average Remaining :	$0
Brock Boeser	$7,300,000 (4)
-Salary Remaining :	$0
-Salary Average :	$7,300,000
-Salary Average Remaining :	$0
Braden Holtby	$6,590,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,590,000
-Salary Average Remaining :	$0
Max Pacioretty	$5,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,800,000
-Salary Average Remaining :	$0
Duncan Keith	$5,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,600,000
-Salary Average Remaining :	$0
David Krejci	$5,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,400,000
-Salary Average Remaining :	$0
Mats Zuccarello	$4,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,600,000
-Salary Average Remaining :	$0
Mikhail Sergachev	$4,200,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,200,000
-Salary Average Remaining :	$0
P.K. Subban	$3,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,800,000
-Salary Average Remaining :	$0
Brandon Carlo	$3,669,421 (4)
-Salary Remaining :	$0
-Salary Average :	$3,669,421
-Salary Average Remaining :	$0
Nick Bonino	$3,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,400,000
-Salary Average Remaining :	$0
Carl Soderberg	$3,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,100,000
-Salary Average Remaining :	$0
Marc Staal	$2,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,900,000
-Salary Average Remaining :	$0
Joel Edmundson	$2,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Paul Byron	$2,767,100 (2)
-Salary Remaining :	$0
-Salary Average :	$2,767,100
-Salary Average Remaining :	$0
Brian Dumoulin	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Andrew Cogliano	$2,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,400,000
-Salary Average Remaining :	$0
Greg Pateryn	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
James Reimer	$2,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,100,000
-Salary Average Remaining :	$0
Tobias Rieder	$1,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Devin Shore	$1,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,100,000
-Salary Average Remaining :	$0
Eetu Luostarinen	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Vitek Vanecek	$906,500 (3)
-Salary Remaining :	$0
-Salary Average :	$906,500
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $86,658,021
Year 14 : $34,268,021
Year 15 : $16,075,921
Year 16 : $10,969,421
Salary Average Commitment
Year 13 : $86,658,021
Year 14 : $34,268,021
Year 15 : $16,075,921
Year 16 : $10,969,421
Salary Cap with 1 Way Contract
Year 13 : $86,658,021
Year 14 : $34,268,021
Year 15 : $16,075,921
Year 16 : $10,969,421

Farm Players Salaries
Bowen Byram	$339,417 (3)
Salary Remaining :	$339,417
Salary Average :	$339,417
Salary Average Remaining :	$339,417
Tyler Johnson	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Jamie Drysdale	$177,500 (3)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Evan Bouchard	$159,667 (3)
Salary Remaining :	$159,667
Salary Average :	$159,667
Salary Average Remaining :	$159,667
Ryan Poehling	$149,167 (1)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Ryan Merkley	$116,333 (3)
Salary Remaining :	$116,333
Salary Average :	$116,333
Salary Average Remaining :	$116,333
John Ludvig	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nolan Patrick	$87,413 (1)
Salary Remaining :	$87,413
Salary Average :	$87,413
Salary Average Remaining :	$87,413
Tyler Benson	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Brayden Burke	$82,425 (2)
Salary Remaining :	$82,425
Salary Average :	$82,425
Salary Average Remaining :	$82,425
Lukas Vejdemo	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Joona Koppanen	$77,175 (3)
Salary Remaining :	$77,175
Salary Average :	$77,175
Salary Average Remaining :	$77,175
Gustav Olofsson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	13
Salary Commitment
Year 13 : $1,822,929
Year 14 : $1,125,017
Year 15 : $1,042,592
Year 16 : $0
Salary Average Commitment
Year 13 : $1,822,929
Year 14 : $1,125,017
Year 15 : $1,042,592
Year 16 : $0

Worgs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Das Rink
Level 1:	2997 - $105 - 2,997 - 100.00%
Level 2:	3996 - $98 - 3,996 - 100.00%
Level 3:	4995 - $72 - 4,995 - 100.00%
Level 4:	6992 - $47 - 6,938 - 99.23%
Luxury :	999 - $215 - 999 - 100.00%
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 - %	19,925 - 99.73%
Average Income per Game	$2,394,152
Year to Date Revenue	$11,970,761
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	$78,400,833
Farm Players Total Salaries	$1,634,329
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$226,694,539
Projected Bank Account	$226,694,539

Pro Players Salaries
Gabriel Landeskog	$8,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,250,000
-Salary Average Remaining :	$0
Jesper Bratt	$7,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Philipp Grubauer	$6,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Matt Duchene	$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
Shayne Gostisbehere	$5,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,200,000
-Salary Average Remaining :	$0
Alexander Wennberg	$4,650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,650,000
-Salary Average Remaining :	$0
Elvis Merzlikins	$4,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Rasmus Dahlin	$3,775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,775,000
-Salary Average Remaining :	$0
Kevin Shattenkirk	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Eeli Tolvanen	$3,115,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,115,000
-Salary Average Remaining :	$0
Conor Garland	$2,950,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,950,000
-Salary Average Remaining :	$0
Ryan Murray	$2,850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,850,000
-Salary Average Remaining :	$0
Justin Schultz	$2,700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,700,000
-Salary Average Remaining :	$0
Kasperi Kapanen	$2,575,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,575,000
-Salary Average Remaining :	$0
Justin Holl	$1,600,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Daniel Sprong	$1,550,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,550,000
-Salary Average Remaining :	$0
Kyle Turris	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Dante Fabbro	$1,491,667 (1)
-Salary Remaining :	$0
-Salary Average :	$1,491,667
-Salary Average Remaining :	$0
Ilya Mikheyev	$1,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Garnet Hathaway	$1,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,100,000
-Salary Average Remaining :	$0
Janne Kuokkanen	$894,166 (1)
-Salary Remaining :	$0
-Salary Average :	$894,166
-Salary Average Remaining :	$0
Joey Anderson	$800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 13 : $78,400,833
Year 14 : $30,175,000
Year 15 : $8,100,000
Year 16 : $0
Salary Average Commitment
Year 13 : $78,400,833
Year 14 : $30,175,000
Year 15 : $8,100,000
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $78,400,833
Year 14 : $30,175,000
Year 15 : $8,100,000
Year 16 : $0

Farm Players Salaries
Marcus Hogberg	$220,000 (1)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Logan Brown	$157,333 (1)
Salary Remaining :	$157,333
Salary Average :	$157,333
Salary Average Remaining :	$157,333
Julien Gauthier	$116,333 (1)
Salary Remaining :	$116,333
Salary Average :	$116,333
Salary Average Remaining :	$116,333
Glenn Gawdin	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ivan Prosvetov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matej Pekar	$91,333 (3)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Boris Katchouk	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Pavel Gogolev	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Evgeny Svechnikov	$87,413 (1)
Salary Remaining :	$87,413
Salary Average :	$87,413
Salary Average Remaining :	$87,413
Jakub Lauko	$87,167 (3)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Isaak Phillips	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dmitry Zavgorodniy	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Cameron Hillis	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Damien Giroux	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tarmo Reunanen	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Blade Jenkins	$80,333 (3)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Total Farm Players	16
Salary Commitment
Year 13 : $1,634,328
Year 14 : $791,333
Year 15 : $258,833
Year 16 : $0
Salary Average Commitment
Year 13 : $1,634,328
Year 14 : $791,333
Year 15 : $258,833
Year 16 : $0

Back to the Top

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %