Team Finance

Last Update - April 2, 2024 at 00:38

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

Advocates

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Copps Coliseum
Level 1:	2000 - $191 - 1,625 - 81.25%
Level 2:	4000 - $96 - 3,956 - 98.90%
Level 3:	5000 - $71 - 4,928 - 98.56%
Level 4:	6000 - $50 - 5,955 - 99.25%
Luxury :	1000 - $281 - 795 - 79.46%
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 - %	17,259 - 95.88%
Average Income per Game	$2,326,035
Year to Date Revenue	$95,367,437
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,284,317
Farm Players Total Salaries	$2,110,166
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,199,028
Farm Year To Date Expenses	$2,413,171
Pro Salary Cap To Date	$81,006,950
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$513,929
Pro Estimated Expenses	$513,929
Farm Remaining Season Days	1
Farm Expenses Per Days	$12,867
Farm Estimated Expenses	$12,867
Estimated Season Expenses	$526,796
Estimated Season Salary Cap	$81,520,879
Estimate Under Maximum Salary Cap of $83,500,000	$1,979,121
Estimate Over Minimum Salary Cap of $61,700,000	$19,820,879
Current Bank Account	$199,695,015
Projected Bank Account	$199,168,219

Pro Players Salaries
Jason Robertson	$7,850,000 (3)
-Salary Remaining :	$47,866
-Salary Average :	$7,850,000
-Salary Average Remaining :	$47,866
Martin Necas	$7,500,000 (1)
-Salary Remaining :	$45,732
-Salary Average :	$7,500,000
-Salary Average Remaining :	$45,732
Brandon Montour	$7,500,000 (2)
-Salary Remaining :	$45,732
-Salary Average :	$7,500,000
-Salary Average Remaining :	$45,732
Zachary Werenski	$7,000,000 (1)
-Salary Remaining :	$42,683
-Salary Average :	$7,000,000
-Salary Average Remaining :	$42,683
Damon Severson	$6,600,000 (1)
-Salary Remaining :	$40,244
-Salary Average :	$6,600,000
-Salary Average Remaining :	$40,244
Teuvo Teravainen	$4,750,431 (2)
-Salary Remaining :	$28,966
-Salary Average :	$4,750,431
-Salary Average Remaining :	$28,966
Juraj Slafkovsky	$4,450,000 (3)
-Salary Remaining :	$27,134
-Salary Average :	$4,450,000
-Salary Average Remaining :	$27,134
Filip Hronek	$4,201,488 (3)
-Salary Remaining :	$25,619
-Salary Average :	$4,201,488
-Salary Average Remaining :	$25,619
Dominik Kubalik	$4,110,731 (1)
-Salary Remaining :	$25,065
-Salary Average :	$4,110,731
-Salary Average Remaining :	$25,065
Samuel Girard	$3,950,000 (1)
-Salary Remaining :	$24,085
-Salary Average :	$3,950,000
-Salary Average Remaining :	$24,085
Jordan Eberle	$3,500,000 (1)
-Salary Remaining :	$21,341
-Salary Average :	$3,500,000
-Salary Average Remaining :	$21,341
Carter Hart	$3,500,000 (2)
-Salary Remaining :	$21,341
-Salary Average :	$3,500,000
-Salary Average Remaining :	$21,341
Cody Ceci	$3,500,000 (2)
-Salary Remaining :	$21,341
-Salary Average :	$3,500,000
-Salary Average Remaining :	$21,341
Zach Bogosian	$2,000,000 (1)
-Salary Remaining :	$12,195
-Salary Average :	$2,000,000
-Salary Average Remaining :	$12,195
Jacob Larsson	$2,000,000 (1)
-Salary Remaining :	$12,195
-Salary Average :	$2,000,000
-Salary Average Remaining :	$12,195
Matt Murray	$1,750,000 (1)
-Salary Remaining :	$10,671
-Salary Average :	$1,750,000
-Salary Average Remaining :	$10,671
Sam Lafferty	$1,750,000 (2)
-Salary Remaining :	$10,671
-Salary Average :	$1,750,000
-Salary Average Remaining :	$10,671
Dylan Cozens	$1,744,167 (1)
-Salary Remaining :	$10,635
-Salary Average :	$1,744,167
-Salary Average Remaining :	$10,635
Mason Appleton	$1,600,000 (2)
-Salary Remaining :	$9,756
-Salary Average :	$1,600,000
-Salary Average Remaining :	$9,756
Vinnie Hinostroza	$1,250,000 (1)
-Salary Remaining :	$7,622
-Salary Average :	$1,250,000
-Salary Average Remaining :	$7,622
Dylan Samberg	$1,175,000 (1)
-Salary Remaining :	$7,165
-Salary Average :	$1,175,000
-Salary Average Remaining :	$7,165
Mattias Samuelsson	$925,000 (1)
-Salary Remaining :	$5,640
-Salary Average :	$925,000
-Salary Average Remaining :	$5,640
Kevin Bahl	$902,500 (1)
-Salary Remaining :	$5,503
-Salary Average :	$902,500
-Salary Average Remaining :	$5,503
Chris Driedger	$775,000 (2)
-Salary Remaining :	$4,726
-Salary Average :	$775,000
-Salary Average Remaining :	$4,726
Total Pro Players	24
Salary Commitment
Year 15 : $84,284,317
Year 16 : $39,876,919
Year 17 : $16,501,488
Year 18 : $0
Salary Average Commitment
Year 15 : $84,284,317
Year 16 : $39,876,919
Year 17 : $16,501,488
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $84,284,317
Year 16 : $39,876,919
Year 17 : $16,501,488
Year 18 : $0

Farm Players Salaries
Ryan Strome	$425,000 (1)
Salary Remaining :	$425,000
Salary Average :	$425,000
Salary Average Remaining :	$425,000
Oliver Wahlstrom	$143,167 (1)
Salary Remaining :	$143,167
Salary Average :	$143,167
Salary Average Remaining :	$143,167
Brett Howden	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Olle Eriksson Ek	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Max Gildon	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Curtis Hall	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Drew Helleson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jack Drury	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Josh Doan	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Benoit-Olivier Groulx	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Daemon Hunt	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Daniil Gushchin	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Dylan Garand	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Daniil Chayka	$88,000 (4)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Oskar Olausson	$86,333 (4)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Ryan Suzuki	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jacob Perreault	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Blake Murray	$79,167 (2)
Salary Remaining :	$79,167
Salary Average :	$79,167
Salary Average Remaining :	$79,167
Oskar Steen	$79,000 (1)
Salary Remaining :	$79,000
Salary Average :	$79,000
Salary Average Remaining :	$79,000
Total Farm Players	19
Salary Commitment
Year 15 : $2,110,166
Year 16 : $1,159,416
Year 17 : $716,416
Year 18 : $266,833
Salary Average Commitment
Year 15 : $2,110,166
Year 16 : $1,159,416
Year 17 : $716,416
Year 18 : $266,833

Aviators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Hanger
Level 1:	3075 - $70 - 2,712 - 88.20%
Level 2:	4100 - $68 - 4,078 - 99.46%
Level 3:	5125 - $50 - 5,094 - 99.39%
Level 4:	7175 - $40 - 6,631 - 92.42%
Luxury :	1025 - $210 - 995 - 97.08%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19,510 - 95.17%
Average Income per Game	$1,782,112
Year to Date Revenue	$73,066,575
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,377,936
Farm Players Total Salaries	$1,679,973
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,776,088
Farm Year To Date Expenses	$1,689,694
Pro Salary Cap To Date	$82,301,832
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$514,500
Pro Estimated Expenses	$514,500
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,244
Farm Estimated Expenses	$10,244
Estimated Season Expenses	$524,744
Estimated Season Salary Cap	$82,816,332
Estimate Under Maximum Salary Cap of $83,500,000	$683,668
Estimate Over Minimum Salary Cap of $61,700,000	$21,116,332
Current Bank Account	$108,099,591
Projected Bank Account	$107,574,847

Pro Players Salaries
Nick Suzuki	$8,525,000 (4)
-Salary Remaining :	$51,982
-Salary Average :	$8,525,000
-Salary Average Remaining :	$51,982
Jack Eichel	$7,995,663 (4)
-Salary Remaining :	$48,754
-Salary Average :	$7,995,663
-Salary Average Remaining :	$48,754
Brayden Schenn	$7,233,500 (1)
-Salary Remaining :	$44,107
-Salary Average :	$7,233,500
-Salary Average Remaining :	$44,107
Pavel Buchnevich	$6,839,400 (3)
-Salary Remaining :	$41,704
-Salary Average :	$6,839,400
-Salary Average Remaining :	$41,704
Logan Couture	$5,827,750 (1)
-Salary Remaining :	$35,535
-Salary Average :	$5,827,750
-Salary Average Remaining :	$35,535
Jake DeBrusk	$5,582,850 (3)
-Salary Remaining :	$34,042
-Salary Average :	$5,582,850
-Salary Average Remaining :	$34,042
Morgan Rielly	$5,505,452 (2)
-Salary Remaining :	$33,570
-Salary Average :	$5,505,452
-Salary Average Remaining :	$33,570
Alexander Wennberg	$5,452,913 (3)
-Salary Remaining :	$33,249
-Salary Average :	$5,452,913
-Salary Average Remaining :	$33,249
Dylan Strome	$4,975,688 (3)
-Salary Remaining :	$30,340
-Salary Average :	$4,975,688
-Salary Average Remaining :	$30,340
Tyler Myers	$4,250,000 (1)
-Salary Remaining :	$25,915
-Salary Average :	$4,250,000
-Salary Average Remaining :	$25,915
Tomas Tatar	$3,262,750 (1)
-Salary Remaining :	$19,895
-Salary Average :	$3,262,750
-Salary Average Remaining :	$19,895
Thatcher Demko	$2,941,667 (1)
-Salary Remaining :	$17,937
-Salary Average :	$2,941,667
-Salary Average Remaining :	$17,937
Matt Grzelcyk	$2,350,000 (1)
-Salary Remaining :	$14,329
-Salary Average :	$2,350,000
-Salary Average Remaining :	$14,329
Thomas Novak	$1,854,250 (2)
-Salary Remaining :	$11,306
-Salary Average :	$1,854,250
-Salary Average Remaining :	$11,306
Robert Hagg	$1,831,073 (2)
-Salary Remaining :	$11,165
-Salary Average :	$1,831,073
-Salary Average Remaining :	$11,165
Evan Rodrigues	$1,750,000 (2)
-Salary Remaining :	$10,671
-Salary Average :	$1,750,000
-Salary Average Remaining :	$10,671
Philip Broberg	$1,713,333 (2)
-Salary Remaining :	$10,447
-Salary Average :	$1,713,333
-Salary Average Remaining :	$10,447
Sebastian AhoD	$1,460,500 (1)
-Salary Remaining :	$8,905
-Salary Average :	$1,460,500
-Salary Average Remaining :	$8,905
Kyle Capobianco	$1,184,792 (2)
-Salary Remaining :	$7,224
-Salary Average :	$1,184,792
-Salary Average Remaining :	$7,224
Dakota Joshua	$1,150,145 (2)
-Salary Remaining :	$7,013
-Salary Average :	$1,150,145
-Salary Average Remaining :	$7,013
Ryan Reaves	$1,141,210 (1)
-Salary Remaining :	$6,959
-Salary Average :	$1,141,210
-Salary Average Remaining :	$6,959
Hunter Shepard	$775,000 (1)
-Salary Remaining :	$4,726
-Salary Average :	$775,000
-Salary Average Remaining :	$4,726
Eric Comrie	$775,000 (1)
-Salary Remaining :	$4,726
-Salary Average :	$775,000
-Salary Average Remaining :	$4,726
Total Pro Players	23
Salary Commitment
Year 15 : $84,377,936
Year 16 : $54,360,559
Year 17 : $39,371,514
Year 18 : $16,520,663
Salary Average Commitment
Year 15 : $84,377,936
Year 16 : $54,360,559
Year 17 : $39,371,514
Year 18 : $16,520,663
Salary Cap with 1 Way Contract
Year 15 : $84,377,936
Year 16 : $54,360,559
Year 17 : $39,371,514
Year 18 : $16,520,663

Farm Players Salaries
Adam Boqvist	$328,257 (3)
Salary Remaining :	$328,257
Salary Average :	$328,257
Salary Average Remaining :	$328,257
Simon Edvinsson	$174,417 (4)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Lukas Svejkovsky	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Jaret Anderson-Dolan	$103,500 (1)
Salary Remaining :	$103,500
Salary Average :	$103,500
Salary Average Remaining :	$103,500
Kieffer Bellows	$100,216 (1)
Salary Remaining :	$100,216
Salary Average :	$100,216
Salary Average Remaining :	$100,216
Zachary Jones	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Axel Andersson	$87,167 (1)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Jake Neighbours	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Brayden Tracey	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Alex True	$86,250 (3)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Jonas Johansson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Leschyshyn	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Smith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nolan Stevens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander Nylander	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	15
Salary Commitment
Year 15 : $1,679,973
Year 16 : $839,090
Year 17 : $675,257
Year 18 : $174,417
Salary Average Commitment
Year 15 : $1,679,973
Year 16 : $839,090
Year 17 : $675,257
Year 18 : $174,417

Bombers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Yara Bombshelter
Level 1:	3191 - $140 - 2,518 - 78.90%
Level 2:	4255 - $105 - 4,097 - 96.28%
Level 3:	5318 - $85 - 4,048 - 76.11%
Level 4:	7446 - $58 - 4,767 - 64.03%
Luxury :	1064 - $265 - 951 - 89.37%
Total Capacity :	21274
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,381 - 77.00%
Average Income per Game	$2,466,244
Year to Date Revenue	$101,115,997
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,973,177
Farm Players Total Salaries	$3,477,203
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,781,105
Farm Year To Date Expenses	$2,735,834
Pro Salary Cap To Date	$82,296,374
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$554,714
Pro Estimated Expenses	$554,714
Farm Remaining Season Days	1
Farm Expenses Per Days	$21,202
Farm Estimated Expenses	$21,202
Estimated Season Expenses	$575,916
Estimated Season Salary Cap	$82,851,088
Estimate Under Maximum Salary Cap of $83,500,000	$648,912
Estimate Over Minimum Salary Cap of $61,700,000	$21,151,088
Current Bank Account	$319,609,204
Projected Bank Account	$319,033,288

Pro Players Salaries
Connor Hellebuyck	$8,500,000 (2)
-Salary Remaining :	$51,829
-Salary Average :	$8,500,000
-Salary Average Remaining :	$51,829
Bo Horvat	$8,250,000 (1)
-Salary Remaining :	$50,305
-Salary Average :	$8,250,000
-Salary Average Remaining :	$50,305
Filip Forsberg	$7,500,000 (2)
-Salary Remaining :	$45,732
-Salary Average :	$7,500,000
-Salary Average Remaining :	$45,732
Claude Giroux	$7,000,000 (1)
-Salary Remaining :	$42,683
-Salary Average :	$7,000,000
-Salary Average Remaining :	$42,683
Elias Pettersson	$6,750,000 (3)
-Salary Remaining :	$41,159
-Salary Average :	$6,750,000
-Salary Average Remaining :	$41,159
Joe Pavelski	$6,056,469 (1)
-Salary Remaining :	$36,930
-Salary Average :	$6,056,469
-Salary Average Remaining :	$36,930
Brady Skjei	$5,800,000 (2)
-Salary Remaining :	$35,366
-Salary Average :	$5,800,000
-Salary Average Remaining :	$35,366
Kevin Shattenkirk	$5,600,000 (1)
-Salary Remaining :	$34,146
-Salary Average :	$5,600,000
-Salary Average Remaining :	$34,146
Ryan McDonagh	$5,500,000 (1)
-Salary Remaining :	$33,537
-Salary Average :	$5,500,000
-Salary Average Remaining :	$33,537
Shayne Gostisbehere	$5,500,000 (1)
-Salary Remaining :	$33,537
-Salary Average :	$5,500,000
-Salary Average Remaining :	$33,537
Mattias Ekholm	$5,500,000 (1)
-Salary Remaining :	$33,537
-Salary Average :	$5,500,000
-Salary Average Remaining :	$33,537
Nick Bonino	$3,650,000 (1)
-Salary Remaining :	$22,256
-Salary Average :	$3,650,000
-Salary Average Remaining :	$22,256
Brayden McNabb	$3,300,000 (2)
-Salary Remaining :	$20,122
-Salary Average :	$3,300,000
-Salary Average Remaining :	$20,122
Eetu Luostarinen	$2,100,000 (1)
-Salary Remaining :	$12,805
-Salary Average :	$2,100,000
-Salary Average Remaining :	$12,805
Trevor Zegras	$1,775,000 (1)
-Salary Remaining :	$10,823
-Salary Average :	$1,775,000
-Salary Average Remaining :	$10,823
Tyson Jost	$1,673,333 (1)
-Salary Remaining :	$10,203
-Salary Average :	$1,673,333
-Salary Average Remaining :	$10,203
Eric Robinson	$1,500,000 (2)
-Salary Remaining :	$9,146
-Salary Average :	$1,500,000
-Salary Average Remaining :	$9,146
Dillon Dube	$1,350,000 (2)
-Salary Remaining :	$8,232
-Salary Average :	$1,350,000
-Salary Average Remaining :	$8,232
Matthew Boldy	$1,325,000 (1)
-Salary Remaining :	$8,079
-Salary Average :	$1,325,000
-Salary Average Remaining :	$8,079
K'Andre Miller	$1,275,000 (1)
-Salary Remaining :	$7,774
-Salary Average :	$1,275,000
-Salary Average Remaining :	$7,774
Kaapo Kahkonen	$1,068,375 (1)
-Salary Remaining :	$6,514
-Salary Average :	$1,068,375
-Salary Average Remaining :	$6,514
Total Pro Players	21
Salary Commitment
Year 15 : $90,973,177
Year 16 : $34,700,000
Year 17 : $6,750,000
Year 18 : $0
Salary Average Commitment
Year 15 : $90,973,177
Year 16 : $34,700,000
Year 17 : $6,750,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $90,973,177
Year 16 : $34,700,000
Year 17 : $6,750,000
Year 18 : $0

Farm Players Salaries
Karel Vejmelka	$400,000 (2)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Mario Ferraro	$370,000 (2)
Salary Remaining :	$370,000
Salary Average :	$370,000
Salary Average Remaining :	$370,000
J.T. Compher	$350,000 (1)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Derek Forbort	$333,300 (1)
Salary Remaining :	$333,300
Salary Average :	$333,300
Salary Average Remaining :	$333,300
Ross Colton	$252,890 (3)
Salary Remaining :	$252,890
Salary Average :	$252,890
Salary Average Remaining :	$252,890
Valeri Nichushkin	$240,000 (1)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Joel Farabee	$220,000 (3)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Joshua Norris	$163,333 (4)
Salary Remaining :	$163,333
Salary Average :	$163,333
Salary Average Remaining :	$163,333
Timothy Liljegren	$160,000 (2)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Ty Smith	$126,333 (1)
Salary Remaining :	$126,333
Salary Average :	$126,333
Salary Average Remaining :	$126,333
Zach Whitecloud	$107,800 (1)
Salary Remaining :	$107,800
Salary Average :	$107,800
Salary Average Remaining :	$107,800
Morgan Barron	$98,889 (1)
Salary Remaining :	$98,889
Salary Average :	$98,889
Salary Average Remaining :	$98,889
Spencer Martin	$94,500 (2)
Salary Remaining :	$94,500
Salary Average :	$94,500
Salary Average Remaining :	$94,500
Akil Thomas	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Matthew Murray	$80,325 (1)
Salary Remaining :	$80,325
Salary Average :	$80,325
Salary Average Remaining :	$80,325
Jan Mysak	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Isaac Poulter	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Keyser	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Arvid Holm	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lucas Johansen	$76,250 (2)
Salary Remaining :	$76,250
Salary Average :	$76,250
Salary Average Remaining :	$76,250
Total Farm Players	20
Salary Commitment
Year 15 : $3,477,203
Year 16 : $1,894,473
Year 17 : $636,223
Year 18 : $163,333
Salary Average Commitment
Year 15 : $3,477,203
Year 16 : $1,894,473
Year 17 : $636,223
Year 18 : $163,333

Bullies

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 1,983 - 99.17%
Level 2:	4000 - $98 - 3,968 - 99.21%
Level 3:	5000 - $82 - 4,105 - 82.10%
Level 4:	6000 - $46 - 5,999 - 99.98%
Luxury :	1000 - $245 - 994 - 99.42%
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 - %	17,050 - 94.72%
Average Income per Game	$2,313,182
Year to Date Revenue	$94,840,467
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	$94,868,000
Farm Players Total Salaries	$2,793,012
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,803,514
Farm Year To Date Expenses	$2,919,100
Pro Salary Cap To Date	$81,803,514
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$578,463
Pro Estimated Expenses	$578,463
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,031
Farm Estimated Expenses	$17,031
Estimated Season Expenses	$595,494
Estimated Season Salary Cap	$82,381,977
Estimate Under Maximum Salary Cap of $83,500,000	$1,118,023
Estimate Over Minimum Salary Cap of $61,700,000	$20,681,977
Current Bank Account	$325,922,410
Projected Bank Account	$325,326,916

Pro Players Salaries
Cam Fowler	$8,000,000 (1)
-Salary Remaining :	$48,780
-Salary Average :	$8,000,000
-Salary Average Remaining :	$48,780
Patrice Bergeron	$7,918,000 (2)
-Salary Remaining :	$48,280
-Salary Average :	$7,918,000
-Salary Average Remaining :	$48,280
John Tavares	$7,325,000 (2)
-Salary Remaining :	$44,665
-Salary Average :	$7,325,000
-Salary Average Remaining :	$44,665
Alexandar Georgiev	$6,500,000 (1)
-Salary Remaining :	$39,634
-Salary Average :	$6,500,000
-Salary Average Remaining :	$39,634
Nick Schmaltz	$6,000,000 (2)
-Salary Remaining :	$36,585
-Salary Average :	$6,000,000
-Salary Average Remaining :	$36,585
Ryan Nugent-Hopkins	$5,750,000 (1)
-Salary Remaining :	$35,061
-Salary Average :	$5,750,000
-Salary Average Remaining :	$35,061
Vladimir Tarasenko	$5,650,000 (1)
-Salary Remaining :	$34,451
-Salary Average :	$5,650,000
-Salary Average Remaining :	$34,451
Anthony Cirelli	$5,300,000 (3)
-Salary Remaining :	$32,317
-Salary Average :	$5,300,000
-Salary Average Remaining :	$32,317
Adrian Kempe	$5,200,000 (1)
-Salary Remaining :	$31,707
-Salary Average :	$5,200,000
-Salary Average Remaining :	$31,707
Sean Durzi	$4,800,000 (4)
-Salary Remaining :	$29,268
-Salary Average :	$4,800,000
-Salary Average Remaining :	$29,268
Morgan Frost	$4,600,000 (1)
-Salary Remaining :	$28,049
-Salary Average :	$4,600,000
-Salary Average Remaining :	$28,049
Neal Pionk	$3,650,000 (3)
-Salary Remaining :	$22,256
-Salary Average :	$3,650,000
-Salary Average Remaining :	$22,256
Artem Zub	$3,350,000 (2)
-Salary Remaining :	$20,427
-Salary Average :	$3,350,000
-Salary Average Remaining :	$20,427
Victor Olofsson	$3,350,000 (1)
-Salary Remaining :	$20,427
-Salary Average :	$3,350,000
-Salary Average Remaining :	$20,427
Rafael Harvey-Pinard	$3,000,000 (1)
-Salary Remaining :	$18,293
-Salary Average :	$3,000,000
-Salary Average Remaining :	$18,293
Connor Ingram	$2,900,000 (1)
-Salary Remaining :	$17,683
-Salary Average :	$2,900,000
-Salary Average Remaining :	$17,683
Erik Gudbranson	$2,850,000 (1)
-Salary Remaining :	$17,378
-Salary Average :	$2,850,000
-Salary Average Remaining :	$17,378
Jake Bean	$2,550,000 (1)
-Salary Remaining :	$15,549
-Salary Average :	$2,550,000
-Salary Average Remaining :	$15,549
Phillip Di Giuseppe	$1,950,000 (2)
-Salary Remaining :	$11,890
-Salary Average :	$1,950,000
-Salary Average Remaining :	$11,890
Michael Mcleod	$1,850,000 (3)
-Salary Remaining :	$11,280
-Salary Average :	$1,850,000
-Salary Average Remaining :	$11,280
Pius Suter	$1,600,000 (2)
-Salary Remaining :	$9,756
-Salary Average :	$1,600,000
-Salary Average Remaining :	$9,756
Nick Seeler	$775,000 (2)
-Salary Remaining :	$4,726
-Salary Average :	$775,000
-Salary Average Remaining :	$4,726
Total Pro Players	22
Salary Commitment
Year 15 : $94,868,000
Year 16 : $44,518,000
Year 17 : $15,600,000
Year 18 : $4,800,000
Salary Average Commitment
Year 15 : $94,868,000
Year 16 : $44,518,000
Year 17 : $15,600,000
Year 18 : $4,800,000
Salary Cap with 1 Way Contract
Year 15 : $94,868,000
Year 16 : $44,518,000
Year 17 : $15,600,000
Year 18 : $4,800,000

Farm Players Salaries
Mark Giordano	$429,013 (1)
Salary Remaining :	$429,013
Salary Average :	$429,013
Salary Average Remaining :	$429,013
Tanner Pearson	$360,000 (2)
Salary Remaining :	$360,000
Salary Average :	$360,000
Salary Average Remaining :	$360,000
Samuel Montembeault	$290,000 (1)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Philipp Kurashev	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Jack Campbell	$190,000 (1)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Pierre-Olivier Joseph	$185,000 (4)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Nathan Bastian	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Alex Vlasic	$149,167 (2)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Ty Dellandrea	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Carter Savoie	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brandon Coe	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Karl Henriksson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ukko-Pekka Luukkonen	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Matthew Robertson	$89,667 (2)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Alexander Alexeyev	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Nolan Foote	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Total Farm Players	16
Salary Commitment
Year 15 : $2,793,012
Year 16 : $1,282,667
Year 17 : $320,000
Year 18 : $185,000
Salary Average Commitment
Year 15 : $2,793,012
Year 16 : $1,282,667
Year 17 : $320,000
Year 18 : $185,000

Condors

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,895 - 97.37%
Level 3:	5000 - $75 - 4,900 - 98.00%
Level 4:	6000 - $45 - 5,993 - 99.88%
Luxury :	1000 - $250 - 982 - 98.24%
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 - %	17,770 - 98.72%
Average Income per Game	$2,342,621
Year to Date Revenue	$96,047,478
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	$78,653,000
Farm Players Total Salaries	$2,564,334
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,373,361
Farm Year To Date Expenses	$2,389,321
Pro Salary Cap To Date	$76,523,303
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$479,591
Pro Estimated Expenses	$479,591
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,636
Farm Estimated Expenses	$15,636
Estimated Season Expenses	$495,227
Estimated Season Salary Cap	$76,993,809
Estimate Under Maximum Salary Cap of $83,500,000	$6,506,191
Estimate Over Minimum Salary Cap of $61,700,000	$15,293,809
Current Bank Account	$223,938,664
Projected Bank Account	$223,443,437

Pro Players Salaries
Jack Hughes	$7,100,500 (3)
-Salary Remaining :	$43,296
-Salary Average :	$7,100,500
-Salary Average Remaining :	$43,296
Seth Jones	$6,350,000 (1)
-Salary Remaining :	$38,720
-Salary Average :	$6,350,000
-Salary Average Remaining :	$38,720
Robert Thomas	$5,750,000 (3)
-Salary Remaining :	$35,061
-Salary Average :	$5,750,000
-Salary Average Remaining :	$35,061
Noah Dobson	$5,637,500 (2)
-Salary Remaining :	$34,375
-Salary Average :	$5,637,500
-Salary Average Remaining :	$34,375
Gustav Nyquist	$5,500,000 (1)
-Salary Remaining :	$33,537
-Salary Average :	$5,500,000
-Salary Average Remaining :	$33,537
Vincent Trocheck	$5,400,000 (2)
-Salary Remaining :	$32,927
-Salary Average :	$5,400,000
-Salary Average Remaining :	$32,927
Semyon Varlamov	$4,300,000 (1)
-Salary Remaining :	$26,220
-Salary Average :	$4,300,000
-Salary Average Remaining :	$26,220
Jordan Kyrou	$4,250,000 (2)
-Salary Remaining :	$25,915
-Salary Average :	$4,250,000
-Salary Average Remaining :	$25,915
Paul Stastny	$4,100,000 (1)
-Salary Remaining :	$25,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$25,000
Barrett Hayton	$3,900,000 (2)
-Salary Remaining :	$23,780
-Salary Average :	$3,900,000
-Salary Average Remaining :	$23,780
Evgeni Dadonov	$3,400,000 (1)
-Salary Remaining :	$20,732
-Salary Average :	$3,400,000
-Salary Average Remaining :	$20,732
Jack Roslovic	$3,250,000 (3)
-Salary Remaining :	$19,817
-Salary Average :	$3,250,000
-Salary Average Remaining :	$19,817
Jamie Oleksiak	$3,100,000 (1)
-Salary Remaining :	$18,902
-Salary Average :	$3,100,000
-Salary Average Remaining :	$18,902
Andrew Peeke	$2,750,000 (2)
-Salary Remaining :	$16,768
-Salary Average :	$2,750,000
-Salary Average Remaining :	$16,768
Stuart Skinner	$2,100,000 (2)
-Salary Remaining :	$12,805
-Salary Average :	$2,100,000
-Salary Average Remaining :	$12,805
Alec Martinez	$2,000,000 (1)
-Salary Remaining :	$12,195
-Salary Average :	$2,000,000
-Salary Average Remaining :	$12,195
Filip Chytil	$2,000,000 (2)
-Salary Remaining :	$12,195
-Salary Average :	$2,000,000
-Salary Average Remaining :	$12,195
Michael Rasmussen	$1,900,000 (2)
-Salary Remaining :	$11,585
-Salary Average :	$1,900,000
-Salary Average Remaining :	$11,585
Jake Sanderson	$1,850,000 (2)
-Salary Remaining :	$11,280
-Salary Average :	$1,850,000
-Salary Average Remaining :	$11,280
Jujhar Khaira (Out of Payroll)	$1,490,000 (1)
-Salary Remaining :	$9,085
-Salary Average :	$1,490,000
-Salary Average Remaining :	$9,085
Braden Schneider	$1,325,000 (2)
-Salary Remaining :	$8,079
-Salary Average :	$1,325,000
-Salary Average Remaining :	$8,079
Urho Vaakanainen (Out of Payroll)	$1,302,500 (1)
-Salary Remaining :	$7,942
-Salary Average :	$1,302,500
-Salary Average Remaining :	$7,942
Jakub Zboril	$1,200,000 (1)
-Salary Remaining :	$7,317
-Salary Average :	$1,200,000
-Salary Average Remaining :	$7,317
Total Pro Players	23
Salary Commitment
Year 15 : $79,955,500
Year 16 : $47,213,000
Year 17 : $16,100,500
Year 18 : $0
Salary Average Commitment
Year 15 : $79,955,500
Year 16 : $47,213,000
Year 17 : $16,100,500
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $79,955,500
Year 16 : $47,213,000
Year 17 : $16,100,500
Year 18 : $0

Farm Players Salaries
Jake Allen	$340,000 (1)
Salary Remaining :	$340,000
Salary Average :	$340,000
Salary Average Remaining :	$340,000
Mason McTavish	$339,417 (3)
Salary Remaining :	$339,417
Salary Average :	$339,417
Salary Average Remaining :	$339,417
Ryan McLeod	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Lukas Reichel	$133,750 (2)
Salary Remaining :	$133,750
Salary Average :	$133,750
Salary Average Remaining :	$133,750
Sampo Ranta	$120,833 (1)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Ville Heinola	$110,667 (1)
Salary Remaining :	$110,667
Salary Average :	$110,667
Salary Average Remaining :	$110,667
Dylan Gambrell	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Linus Karlsson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Oskar Back	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jonatan Berggren	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyler Madden	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cross Hanas	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Gage Goncalves	$91,917 (2)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Jakub Skarek	$91,333 (1)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Adam Beckman	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Nikita Alexandrov	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Riley Sutter	$87,167 (1)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Vincent Iorio	$86,333 (4)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Curtis Douglas	$83,750 (2)
Salary Remaining :	$83,750
Salary Average :	$83,750
Salary Average Remaining :	$83,750
Keith Petruzzelli	$81,750 (2)
Salary Remaining :	$81,750
Salary Average :	$81,750
Salary Average Remaining :	$81,750
Fredrik Olofsson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	21
Salary Commitment
Year 15 : $2,564,334
Year 16 : $1,621,834
Year 17 : $518,250
Year 18 : $86,333
Salary Average Commitment
Year 15 : $2,564,334
Year 16 : $1,621,834
Year 17 : $518,250
Year 18 : $86,333

Gunners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $200 - 1,575 - 78.73%
Level 2:	4000 - $125 - 2,941 - 73.53%
Level 3:	5000 - $90 - 3,711 - 74.22%
Level 4:	6000 - $50 - 5,996 - 99.93%
Luxury :	1000 - $270 - 849 - 84.90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,071 - 83.73%
Average Income per Game	$2,302,858
Year to Date Revenue	$94,417,183
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,934,696
Farm Players Total Salaries	$1,762,417
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$83,266,813
Farm Year To Date Expenses	$2,711,027
Pro Salary Cap To Date	$82,834,865
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$566,675
Pro Estimated Expenses	$566,675
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,746
Farm Estimated Expenses	$10,746
Estimated Season Expenses	$577,421
Estimated Season Salary Cap	$83,401,540
Estimate Under Maximum Salary Cap of $83,500,000	$98,460
Estimate Over Minimum Salary Cap of $61,700,000	$21,701,540
Current Bank Account	$258,907,351
Projected Bank Account	$258,329,930

Pro Players Salaries
Leon Draisaitl	$12,500,000 (2)
-Salary Remaining :	$76,220
-Salary Average :	$12,500,000
-Salary Average Remaining :	$76,220
Aleksander Barkov	$11,975,000 (2)
-Salary Remaining :	$73,018
-Salary Average :	$11,975,000
-Salary Average Remaining :	$73,018
Mikko Rantanen	$10,568,590 (1)
-Salary Remaining :	$64,443
-Salary Average :	$10,568,589
-Salary Average Remaining :	$64,443
Andrei Vasilevskiy	$8,225,000 (2)
-Salary Remaining :	$50,152
-Salary Average :	$8,225,000
-Salary Average Remaining :	$50,152
Alex Pietrangelo	$6,896,107 (1)
-Salary Remaining :	$42,049
-Salary Average :	$6,896,107
-Salary Average Remaining :	$42,049
Devon Toews	$6,850,000 (2)
-Salary Remaining :	$41,768
-Salary Average :	$6,850,000
-Salary Average Remaining :	$41,768
Tom Wilson	$5,450,000 (1)
-Salary Remaining :	$33,232
-Salary Average :	$5,450,000
-Salary Average Remaining :	$33,232
Carter Verhaeghe	$5,425,000 (3)
-Salary Remaining :	$33,079
-Salary Average :	$5,425,000
-Salary Average Remaining :	$33,079
Jonas Brodin	$4,200,000 (1)
-Salary Remaining :	$25,610
-Salary Average :	$4,200,000
-Salary Average Remaining :	$25,610
Adam Pelech (Out of Payroll)	$4,150,000 (2)
-Salary Remaining :	$25,305
-Salary Average :	$4,150,000
-Salary Average Remaining :	$25,305
John Klingberg	$3,850,000 (2)
-Salary Remaining :	$23,476
-Salary Average :	$3,850,000
-Salary Average Remaining :	$23,476
Ryan Hartman	$3,750,000 (2)
-Salary Remaining :	$22,866
-Salary Average :	$3,750,000
-Salary Average Remaining :	$22,866
Marcus Foligno	$2,650,000 (2)
-Salary Remaining :	$16,159
-Salary Average :	$2,650,000
-Salary Average Remaining :	$16,159
Jeff Skinner	$2,325,000 (1)
-Salary Remaining :	$14,177
-Salary Average :	$2,325,000
-Salary Average Remaining :	$14,177
Casey Cizikas	$1,650,000 (1)
-Salary Remaining :	$10,061
-Salary Average :	$1,650,000
-Salary Average Remaining :	$10,061
Nick Foligno	$1,575,000 (1)
-Salary Remaining :	$9,604
-Salary Average :	$1,575,000
-Salary Average Remaining :	$9,604
Kirill Marchenko	$1,562,500 (2)
-Salary Remaining :	$9,527
-Salary Average :	$1,562,500
-Salary Average Remaining :	$9,527
Markus Niemelainen	$975,000 (2)
-Salary Remaining :	$5,945
-Salary Average :	$975,000
-Salary Average Remaining :	$5,945
Martin Fehervary	$880,000 (1)
-Salary Remaining :	$5,366
-Salary Average :	$880,000
-Salary Average Remaining :	$5,366
Aaron Dell	$852,500 (1)
-Salary Remaining :	$5,198
-Salary Average :	$852,500
-Salary Average Remaining :	$5,198
Jack Dugan	$775,000 (1)
-Salary Remaining :	$4,726
-Salary Average :	$775,000
-Salary Average Remaining :	$4,726
Total Pro Players	21
Salary Commitment
Year 15 : $97,084,696
Year 16 : $61,912,500
Year 17 : $5,425,000
Year 18 : $0
Salary Average Commitment
Year 15 : $97,084,696
Year 16 : $61,912,500
Year 17 : $5,425,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $97,084,696
Year 16 : $61,912,500
Year 17 : $5,425,000
Year 18 : $0

Farm Players Salaries
Elmer Soderblom	$327,500 (1)
Salary Remaining :	$327,500
Salary Average :	$327,500
Salary Average Remaining :	$327,500
Thomas Greiss	$152,500 (1)
Salary Remaining :	$152,500
Salary Average :	$152,500
Salary Average Remaining :	$152,500
Ryan Donato	$152,500 (1)
Salary Remaining :	$152,500
Salary Average :	$152,500
Salary Average Remaining :	$152,500
Kailer Yamamoto	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Max Pacioretty	$127,500 (2)
Salary Remaining :	$127,500
Salary Average :	$127,500
Salary Average Remaining :	$127,500
David Gustafsson	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Brett Leason	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Connor Zary	$100,500 (3)
Salary Remaining :	$100,500
Salary Average :	$100,500
Salary Average Remaining :	$100,500
Drew O'Connor	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Pavel Dorofeyev	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Albert Johansson	$91,917 (2)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Jack Ahcan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dmitri Samorukov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Kesselring	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	14
Salary Commitment
Year 15 : $1,762,417
Year 16 : $709,917
Year 17 : $100,500
Year 18 : $0
Salary Average Commitment
Year 15 : $1,762,417
Year 16 : $709,917
Year 17 : $100,500
Year 18 : $0

Hellpeak Demons

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $140 - 2,000 - 100.00%
Level 2:	4000 - $105 - 3,905 - 97.63%
Level 3:	5000 - $85 - 3,946 - 78.93%
Level 4:	6000 - $58 - 4,650 - 77.50%
Luxury :	1000 - $265 - 903 - 90.26%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,404 - 85.58%
Average Income per Game	$2,303,602
Year to Date Revenue	$94,447,697
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,163,025
Farm Players Total Salaries	$3,185,218
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,985,229
Pro Year To Date Expenses	$74,527,340
Farm Year To Date Expenses	$2,590,085
Pro Salary Cap To Date	$74,141,051
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$464,409
Pro Estimated Expenses	$464,409
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,422
Farm Estimated Expenses	$19,422
Estimated Season Expenses	$483,831
Estimated Season Salary Cap	$79,590,689
Estimate Under Maximum Salary Cap of $83,500,000	$3,909,311
Estimate Over Minimum Salary Cap of $61,700,000	$17,890,689
Current Bank Account	$132,297,463
Projected Bank Account	$131,813,632

Pro Players Salaries
Mats Zuccarello	$7,350,000 (1)
-Salary Remaining :	$44,817
-Salary Average :	$7,350,000
-Salary Average Remaining :	$44,817
Matt Duchene	$6,999,999 (1)
-Salary Remaining :	$42,683
-Salary Average :	$6,999,999
-Salary Average Remaining :	$42,683
Nicklas Backstrom	$6,750,000 (1)
-Salary Remaining :	$41,159
-Salary Average :	$6,750,000
-Salary Average Remaining :	$41,159
Anders Lee	$6,111,111 (1)
-Salary Remaining :	$37,263
-Salary Average :	$6,111,111
-Salary Average Remaining :	$37,263
James van Riemsdyk	$4,900,000 (1)
-Salary Remaining :	$29,878
-Salary Average :	$4,900,000
-Salary Average Remaining :	$29,878
Josh Bailey	$4,530,000 (1)
-Salary Remaining :	$27,622
-Salary Average :	$4,530,000
-Salary Average Remaining :	$27,622
Marc-Edouard Vlasic	$4,290,125 (1)
-Salary Remaining :	$26,159
-Salary Average :	$4,290,125
-Salary Average Remaining :	$26,159
Oliver Ekman-Larsson	$4,290,125 (1)
-Salary Remaining :	$26,159
-Salary Average :	$4,290,125
-Salary Average Remaining :	$26,159
Travis Hamonic	$3,888,888 (1)
-Salary Remaining :	$23,713
-Salary Average :	$3,888,888
-Salary Average Remaining :	$23,713
Jakob Silfverberg	$3,888,888 (1)
-Salary Remaining :	$23,713
-Salary Average :	$3,888,888
-Salary Average Remaining :	$23,713
Marcus Johansson	$3,850,001 (1)
-Salary Remaining :	$23,476
-Salary Average :	$3,850,001
-Salary Average Remaining :	$23,476
Kevin Lankinen	$3,250,000 (1)
-Salary Remaining :	$19,817
-Salary Average :	$3,250,000
-Salary Average Remaining :	$19,817
Anthony Duclair	$2,888,888 (2)
-Salary Remaining :	$17,615
-Salary Average :	$2,888,888
-Salary Average Remaining :	$17,615
Ian Cole	$2,700,000 (1)
-Salary Remaining :	$16,463
-Salary Average :	$2,700,000
-Salary Average Remaining :	$16,463
Darcy Kuemper	$2,500,000 (2)
-Salary Remaining :	$15,244
-Salary Average :	$2,500,000
-Salary Average Remaining :	$15,244
Matt Irwin	$1,900,000 (2)
-Salary Remaining :	$11,585
-Salary Average :	$1,900,000
-Salary Average Remaining :	$11,585
Connor Clifton	$1,730,000 (1)
-Salary Remaining :	$10,549
-Salary Average :	$1,730,000
-Salary Average Remaining :	$10,549
Anders Bjork	$1,450,000 (2)
-Salary Remaining :	$8,841
-Salary Average :	$1,450,000
-Salary Average Remaining :	$8,841
William Borgen	$1,040,000 (2)
-Salary Remaining :	$6,341
-Salary Average :	$1,040,000
-Salary Average Remaining :	$6,341
Philip Tomasino	$1,005,000 (2)
-Salary Remaining :	$6,128
-Salary Average :	$1,005,000
-Salary Average Remaining :	$6,128
Egor Sokolov	$850,000 (1)
-Salary Remaining :	$5,183
-Salary Average :	$850,000
-Salary Average Remaining :	$5,183
Total Pro Players	21
Salary Commitment
Year 15 : $76,163,025
Year 16 : $10,783,888
Year 17 : $0
Year 18 : $0
Salary Average Commitment
Year 15 : $76,163,025
Year 16 : $10,783,888
Year 17 : $0
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $76,163,025
Year 16 : $10,783,888
Year 17 : $0
Year 18 : $0

Farm Players Salaries
Nick Ritchie	$340,000 (2)
Salary Remaining :	$340,000
Salary Average :	$340,000
Salary Average Remaining :	$340,000
Ethan Bear	$315,000 (1)
Salary Remaining :	$315,000
Salary Average :	$315,000
Salary Average Remaining :	$315,000
William Carrier	$190,000 (1)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Ronnie Attard	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Michael Amadio	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Liam Foudy	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Isaak Phillips	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Joseph Veleno	$121,292 (1)
Salary Remaining :	$121,292
Salary Average :	$121,292
Salary Average Remaining :	$121,292
Jacob Bernard-Docker	$120,833 (1)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Nicolas Beaudin	$110,500 (1)
Salary Remaining :	$110,500
Salary Average :	$110,500
Salary Average Remaining :	$110,500
Rasmus Kupari	$105,083 (1)
Salary Remaining :	$105,083
Salary Average :	$105,083
Salary Average Remaining :	$105,083
Adam Ginning	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matej Blumel	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cole Schwindt	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Samuel Helenius	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Tanner Kero	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Luke Evangelista	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Samuel Knazko	$88,889 (1)
Salary Remaining :	$88,889
Salary Average :	$88,889
Salary Average Remaining :	$88,889
William Trudeau	$88,001 (2)
Salary Remaining :	$88,001
Salary Average :	$88,001
Salary Average Remaining :	$88,001
Austin Wagner	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Angus Crookshank	$83,833 (2)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Jaxson Stauber	$79,780 (1)
Salary Remaining :	$79,780
Salary Average :	$79,780
Salary Average Remaining :	$79,780
Artemi Kniazev	$79,780 (1)
Salary Remaining :	$79,780
Salary Average :	$79,780
Salary Average Remaining :	$79,780
Remi Poirier	$79,780 (1)
Salary Remaining :	$79,780
Salary Average :	$79,780
Salary Average Remaining :	$79,780
Mack Guzda	$79,780 (1)
Salary Remaining :	$79,780
Salary Average :	$79,780
Salary Average Remaining :	$79,780
Paul Cotter	$79,667 (1)
Salary Remaining :	$79,667
Salary Average :	$79,667
Salary Average Remaining :	$79,667
Rourke Chartier	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	27
Salary Commitment
Year 15 : $3,185,218
Year 16 : $1,144,834
Year 17 : $179,917
Year 18 : $0
Salary Average Commitment
Year 15 : $3,185,218
Year 16 : $1,144,834
Year 17 : $179,917
Year 18 : $0

Honey Badgers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $210 - 1,514 - 75.70%
Level 2:	4000 - $108 - 3,317 - 82.92%
Level 3:	5000 - $98 - 3,486 - 69.73%
Level 4:	6000 - $55 - 4,920 - 82.00%
Luxury :	1000 - $289 - 785 - 78.50%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,022 - 77.90%
Average Income per Game	$2,272,686
Year to Date Revenue	$93,180,146
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	$93,369,674
Farm Players Total Salaries	$2,819,795
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$83,012,573
Farm Year To Date Expenses	$2,980,651
Pro Salary Cap To Date	$82,901,171
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$569,327
Pro Estimated Expenses	$569,327
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,194
Farm Estimated Expenses	$17,194
Estimated Season Expenses	$586,521
Estimated Season Salary Cap	$83,470,498
Estimate Under Maximum Salary Cap of $83,500,000	$29,502
Estimate Over Minimum Salary Cap of $61,700,000	$21,770,498
Current Bank Account	$350,916,139
Projected Bank Account	$350,329,618

Pro Players Salaries
Kyle Connor	$10,568,590 (1)
-Salary Remaining :	$64,443
-Salary Average :	$10,568,589
-Salary Average Remaining :	$64,443
Alex Ovechkin	$9,938,500 (2)
-Salary Remaining :	$60,601
-Salary Average :	$9,938,500
-Salary Average Remaining :	$60,601
Mika Zibanejad	$8,555,000 (2)
-Salary Remaining :	$52,165
-Salary Average :	$8,555,000
-Salary Average Remaining :	$52,165
Anze Kopitar	$7,990,000 (2)
-Salary Remaining :	$48,720
-Salary Average :	$7,990,000
-Salary Average Remaining :	$48,720
Miro Heiskanen	$7,250,000 (3)
-Salary Remaining :	$44,207
-Salary Average :	$7,250,000
-Salary Average Remaining :	$44,207
Elias Lindholm	$6,999,000 (1)
-Salary Remaining :	$42,677
-Salary Average :	$6,999,000
-Salary Average Remaining :	$42,677
Jared Spurgeon	$5,300,000 (1)
-Salary Remaining :	$32,317
-Salary Average :	$5,300,000
-Salary Average Remaining :	$32,317
Clayton Keller	$4,999,998 (2)
-Salary Remaining :	$30,488
-Salary Average :	$4,999,998
-Salary Average Remaining :	$30,488
Dougie Hamilton	$4,832,100 (2)
-Salary Remaining :	$29,464
-Salary Average :	$4,832,100
-Salary Average Remaining :	$29,464
Charlie McAvoy	$4,750,000 (1)
-Salary Remaining :	$28,963
-Salary Average :	$4,750,000
-Salary Average Remaining :	$28,963
Brandon Hagel	$3,880,000 (4)
-Salary Remaining :	$23,659
-Salary Average :	$3,880,000
-Salary Average Remaining :	$23,659
Pierre-Luc Dubois	$3,737,029 (1)
-Salary Remaining :	$22,787
-Salary Average :	$3,737,029
-Salary Average Remaining :	$22,787
Phillip Danault	$3,121,125 (1)
-Salary Remaining :	$19,031
-Salary Average :	$3,121,125
-Salary Average Remaining :	$19,031
Alexandre Carrier	$2,255,000 (3)
-Salary Remaining :	$13,750
-Salary Average :	$2,255,000
-Salary Average Remaining :	$13,750
Drake Batherson	$1,807,000 (1)
-Salary Remaining :	$11,018
-Salary Average :	$1,807,000
-Salary Average Remaining :	$11,018
Anton Lundell	$1,775,000 (2)
-Salary Remaining :	$10,823
-Salary Average :	$1,775,000
-Salary Average Remaining :	$10,823
Filip Gustavsson	$1,475,000 (3)
-Salary Remaining :	$8,994
-Salary Average :	$1,475,000
-Salary Average Remaining :	$8,994
Cam York	$1,308,333 (1)
-Salary Remaining :	$7,978
-Salary Average :	$1,308,333
-Salary Average Remaining :	$7,978
Calle Rosen	$1,150,000 (1)
-Salary Remaining :	$7,012
-Salary Average :	$1,150,000
-Salary Average Remaining :	$7,012
Cal Petersen	$880,000 (1)
-Salary Remaining :	$5,366
-Salary Average :	$880,000
-Salary Average Remaining :	$5,366
Travis Boyd	$798,000 (1)
-Salary Remaining :	$4,866
-Salary Average :	$798,000
-Salary Average Remaining :	$4,866
Total Pro Players	21
Salary Commitment
Year 15 : $93,369,674
Year 16 : $52,950,598
Year 17 : $14,860,000
Year 18 : $3,880,000
Salary Average Commitment
Year 15 : $93,369,674
Year 16 : $52,950,598
Year 17 : $14,860,000
Year 18 : $3,880,000
Salary Cap with 1 Way Contract
Year 15 : $93,369,674
Year 16 : $52,950,598
Year 17 : $14,860,000
Year 18 : $3,880,000

Farm Players Salaries
Sam Bennett	$429,013 (1)
Salary Remaining :	$429,013
Salary Average :	$429,013
Salary Average Remaining :	$429,013
Casey Mittelstadt	$387,200 (3)
Salary Remaining :	$387,200
Salary Average :	$387,200
Salary Average Remaining :	$387,200
Sergei Bobrovsky	$365,000 (2)
Salary Remaining :	$365,000
Salary Average :	$365,000
Salary Average Remaining :	$365,000
Alex Turcotte	$244,417 (2)
Salary Remaining :	$244,417
Salary Average :	$244,417
Salary Average Remaining :	$244,417
Dylan Guenther	$174,417 (3)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Xavier Bourgault	$116,750 (3)
Salary Remaining :	$116,750
Salary Average :	$116,750
Salary Average Remaining :	$116,750
Wade Allison	$113,750 (1)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Nils Hoglander	$112,500 (1)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
John Beecher	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Calen Addison	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Jamieson Rees	$91,083 (2)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Simon Holmstrom	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Antonio Stranges	$89,333 (3)
Salary Remaining :	$89,333
Salary Average :	$89,333
Salary Average Remaining :	$89,333
Anthony Stolarz	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Noel Gunler	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Samuel Poulin	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Leevi Merilainen	$82,000 (3)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Robin Salo	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	18
Salary Commitment
Year 15 : $2,819,795
Year 16 : $1,984,033
Year 17 : $1,029,700
Year 18 : $0
Salary Average Commitment
Year 15 : $2,819,795
Year 16 : $1,984,033
Year 17 : $1,029,700
Year 18 : $0

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 2,457 - 90.97%
Level 2:	3601 - $105 - 3,599 - 99.95%
Level 3:	4502 - $80 - 4,115 - 91.41%
Level 4:	6302 - $50 - 6,153 - 97.64%
Luxury :	900 - $255 - 900 - 99.95%
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 - %	17,225 - 95.66%
Average Income per Game	$2,293,201
Year to Date Revenue	$94,021,244
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,357,500
Farm Players Total Salaries	$1,528,049
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,544,187
Farm Year To Date Expenses	$1,561,406
Pro Salary Cap To Date	$82,066,746
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$514,375
Pro Estimated Expenses	$514,375
Farm Remaining Season Days	1
Farm Expenses Per Days	$9,317
Farm Estimated Expenses	$9,317
Estimated Season Expenses	$523,692
Estimated Season Salary Cap	$82,581,121
Estimate Under Maximum Salary Cap of $83,500,000	$918,879
Estimate Over Minimum Salary Cap of $61,700,000	$20,881,121
Current Bank Account	$227,967,668
Projected Bank Account	$227,443,976

Pro Players Salaries
Mitchell Marner	$8,750,000 (4)
-Salary Remaining :	$53,354
-Salary Average :	$8,750,000
-Salary Average Remaining :	$53,354
Chris Kreider	$8,500,000 (1)
-Salary Remaining :	$51,829
-Salary Average :	$8,500,000
-Salary Average Remaining :	$51,829
Darnell Nurse	$7,600,000 (2)
-Salary Remaining :	$46,341
-Salary Average :	$7,600,000
-Salary Average Remaining :	$46,341
Patrik Laine	$7,000,000 (3)
-Salary Remaining :	$42,683
-Salary Average :	$7,000,000
-Salary Average Remaining :	$42,683
Ivan Provorov	$6,500,000 (2)
-Salary Remaining :	$39,634
-Salary Average :	$6,500,000
-Salary Average Remaining :	$39,634
Jacob Trouba	$6,250,000 (2)
-Salary Remaining :	$38,110
-Salary Average :	$6,250,000
-Salary Average Remaining :	$38,110
Jared McCann	$5,500,000 (2)
-Salary Remaining :	$33,537
-Salary Average :	$5,500,000
-Salary Average Remaining :	$33,537
Jonathan Huberdeau	$5,250,000 (1)
-Salary Remaining :	$32,012
-Salary Average :	$5,250,000
-Salary Average Remaining :	$32,012
Antti Raanta	$3,300,000 (1)
-Salary Remaining :	$20,122
-Salary Average :	$3,300,000
-Salary Average Remaining :	$20,122
Erik Brannstrom	$3,300,000 (3)
-Salary Remaining :	$20,122
-Salary Average :	$3,300,000
-Salary Average Remaining :	$20,122
Ivan Barbashev	$2,850,000 (1)
-Salary Remaining :	$17,378
-Salary Average :	$2,850,000
-Salary Average Remaining :	$17,378
Alexander Kerfoot	$2,500,000 (2)
-Salary Remaining :	$15,244
-Salary Average :	$2,500,000
-Salary Average Remaining :	$15,244
Trevor van Riemsdyk	$2,100,000 (1)
-Salary Remaining :	$12,805
-Salary Average :	$2,100,000
-Salary Average Remaining :	$12,805
Travis Dermott	$2,000,000 (2)
-Salary Remaining :	$12,195
-Salary Average :	$2,000,000
-Salary Average Remaining :	$12,195
Nicholas Paul	$1,800,000 (2)
-Salary Remaining :	$10,976
-Salary Average :	$1,800,000
-Salary Average Remaining :	$10,976
Trent Frederic	$1,750,000 (4)
-Salary Remaining :	$10,671
-Salary Average :	$1,750,000
-Salary Average Remaining :	$10,671
Sean Walker	$1,750,000 (1)
-Salary Remaining :	$10,671
-Salary Average :	$1,750,000
-Salary Average Remaining :	$10,671
Alex Lyon	$1,500,000 (1)
-Salary Remaining :	$9,146
-Salary Average :	$1,500,000
-Salary Average Remaining :	$9,146
Nick Cousins	$1,400,000 (2)
-Salary Remaining :	$8,537
-Salary Average :	$1,400,000
-Salary Average Remaining :	$8,537
Jack McBain	$1,350,000 (1)
-Salary Remaining :	$8,232
-Salary Average :	$1,350,000
-Salary Average Remaining :	$8,232
Brandon Duhaime	$1,300,000 (3)
-Salary Remaining :	$7,927
-Salary Average :	$1,300,000
-Salary Average Remaining :	$7,927
Noah Cates	$1,137,500 (1)
-Salary Remaining :	$6,936
-Salary Average :	$1,137,500
-Salary Average Remaining :	$6,936
Calvin Pickard	$970,000 (1)
-Salary Remaining :	$5,915
-Salary Average :	$970,000
-Salary Average Remaining :	$5,915
Total Pro Players	23
Salary Commitment
Year 15 : $84,357,500
Year 16 : $55,650,000
Year 17 : $22,100,000
Year 18 : $10,500,000
Salary Average Commitment
Year 15 : $84,357,500
Year 16 : $55,650,000
Year 17 : $22,100,000
Year 18 : $10,500,000
Salary Cap with 1 Way Contract
Year 15 : $84,357,500
Year 16 : $55,650,000
Year 17 : $22,100,000
Year 18 : $10,500,000

Farm Players Salaries
Filip Zadina	$174,417 (3)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Moritz Seider	$171,333 (2)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Mark Friedman	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Lassi Thomson	$128,833 (2)
Salary Remaining :	$128,833
Salary Average :	$128,833
Salary Average Remaining :	$128,833
Boris Katchouk	$121,299 (1)
Salary Remaining :	$121,299
Salary Average :	$121,299
Salary Average Remaining :	$121,299
Joel Hanley	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Felix Sandstrom	$110,000 (4)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Tobias Bjornfot	$105,250 (1)
Salary Remaining :	$105,250
Salary Average :	$105,250
Salary Average Remaining :	$105,250
Brayden Pachal	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Danila Zhuravlyov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ruslan Iskhakov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Simon Lundmark	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Roby Jarventie	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Total Farm Players	13
Salary Commitment
Year 15 : $1,528,049
Year 16 : $1,301,500
Year 17 : $468,834
Year 18 : $205,000
Salary Average Commitment
Year 15 : $1,528,049
Year 16 : $1,301,500
Year 17 : $468,834
Year 18 : $205,000

Kenobi

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2718 - $155 - 2,264 - 83.29%
Level 2:	3624 - $95 - 3,624 - 100.00%
Level 3:	4530 - $65 - 4,530 - 100.00%
Level 4:	6341 - $45 - 6,303 - 99.40%
Luxury :	906 - $300 - 756 - 83.42%
Total Capacity :	18119
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,477 - 96.46%
Average Income per Game	$2,235,019
Year to Date Revenue	$91,635,767
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	$91,905,322
Farm Players Total Salaries	$2,543,232
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$83,199,088
Farm Year To Date Expenses	$2,949,080
Pro Salary Cap To Date	$82,930,793
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$560,398
Pro Estimated Expenses	$560,398
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,508
Farm Estimated Expenses	$15,508
Estimated Season Expenses	$575,906
Estimated Season Salary Cap	$83,491,191
Estimate Under Maximum Salary Cap of $83,500,000	$8,809
Estimate Over Minimum Salary Cap of $61,700,000	$21,791,191
Current Bank Account	$231,662,883
Projected Bank Account	$231,086,977

Pro Players Salaries
Jake Guentzel	$13,501,670 (1)
-Salary Remaining :	$82,327
-Salary Average :	$13,501,666
-Salary Average Remaining :	$82,327
Nikita Kucherov	$9,500,000 (3)
-Salary Remaining :	$57,927
-Salary Average :	$9,500,000
-Salary Average Remaining :	$57,927
Jamie Benn	$8,802,666 (1)
-Salary Remaining :	$53,675
-Salary Average :	$8,802,666
-Salary Average Remaining :	$53,675
Steven Stamkos	$8,377,666 (2)
-Salary Remaining :	$51,083
-Salary Average :	$8,377,666
-Salary Average Remaining :	$51,083
Alex DeBrincat	$7,519,666 (1)
-Salary Remaining :	$45,852
-Salary Average :	$7,519,666
-Salary Average Remaining :	$45,852
Ryan O'Reilly	$6,484,666 (1)
-Salary Remaining :	$39,541
-Salary Average :	$6,484,666
-Salary Average Remaining :	$39,541
Erik Karlsson	$6,245,666 (1)
-Salary Remaining :	$38,083
-Salary Average :	$6,245,666
-Salary Average Remaining :	$38,083
Jeremy Swayman	$5,250,000 (1)
-Salary Remaining :	$32,012
-Salary Average :	$5,250,000
-Salary Average Remaining :	$32,012
Zach Hyman	$4,835,666 (1)
-Salary Remaining :	$29,486
-Salary Average :	$4,835,666
-Salary Average Remaining :	$29,486
Josh Manson	$3,096,666 (2)
-Salary Remaining :	$18,882
-Salary Average :	$3,096,666
-Salary Average Remaining :	$18,882
Frederick Gaudreau	$2,300,000 (2)
-Salary Remaining :	$14,024
-Salary Average :	$2,300,000
-Salary Average Remaining :	$14,024
Frederik Andersen	$2,299,666 (2)
-Salary Remaining :	$14,022
-Salary Average :	$2,299,666
-Salary Average Remaining :	$14,022
Samuel Blais	$1,801,000 (1)
-Salary Remaining :	$10,982
-Salary Average :	$1,801,000
-Salary Average Remaining :	$10,982
Jason Zucker	$1,701,666 (1)
-Salary Remaining :	$10,376
-Salary Average :	$1,701,666
-Salary Average Remaining :	$10,376
Juuso Valimaki	$1,550,000 (1)
-Salary Remaining :	$9,451
-Salary Average :	$1,550,000
-Salary Average Remaining :	$9,451
Noel Acciari	$1,474,666 (2)
-Salary Remaining :	$8,992
-Salary Average :	$1,474,666
-Salary Average Remaining :	$8,992
Logan O'Connor	$1,442,666 (2)
-Salary Remaining :	$8,797
-Salary Average :	$1,442,666
-Salary Average Remaining :	$8,797
Carson Soucy	$1,398,666 (1)
-Salary Remaining :	$8,528
-Salary Average :	$1,398,666
-Salary Average Remaining :	$8,528
Jalen Chatfield	$999,666 (1)
-Salary Remaining :	$6,096
-Salary Average :	$999,666
-Salary Average Remaining :	$6,096
Vincent Desharnais	$920,666 (2)
-Salary Remaining :	$5,614
-Salary Average :	$920,666
-Salary Average Remaining :	$5,614
Jacob Middleton	$851,666 (1)
-Salary Remaining :	$5,193
-Salary Average :	$851,666
-Salary Average Remaining :	$5,193
Michael Eyssimont	$800,666 (2)
-Salary Remaining :	$4,882
-Salary Average :	$800,666
-Salary Average Remaining :	$4,882
Axel Jonsson-Fjallby	$750,000 (1)
-Salary Remaining :	$4,573
-Salary Average :	$750,000
-Salary Average Remaining :	$4,573
Total Pro Players	23
Salary Commitment
Year 15 : $91,905,322
Year 16 : $30,212,662
Year 17 : $9,500,000
Year 18 : $0
Salary Average Commitment
Year 15 : $91,905,322
Year 16 : $30,212,662
Year 17 : $9,500,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $91,905,322
Year 16 : $30,212,662
Year 17 : $9,500,000
Year 18 : $0

Farm Players Salaries
Anthony Deangelo	$429,013 (1)
Salary Remaining :	$429,013
Salary Average :	$429,013
Salary Average Remaining :	$429,013
Nino Niederreiter	$411,067 (1)
Salary Remaining :	$411,067
Salary Average :	$411,067
Salary Average Remaining :	$411,067
Anton Forsberg	$304,767 (1)
Salary Remaining :	$304,767
Salary Average :	$304,767
Salary Average Remaining :	$304,767
Nick Blankenburg	$220,167 (1)
Salary Remaining :	$220,167
Salary Average :	$220,167
Salary Average Remaining :	$220,167
Mason Marchment	$219,867 (2)
Salary Remaining :	$219,867
Salary Average :	$219,867
Salary Average Remaining :	$219,867
Trevor Moore	$201,567 (2)
Salary Remaining :	$201,567
Salary Average :	$201,567
Salary Average Remaining :	$201,567
Arthur Kaliyev	$103,583 (2)
Salary Remaining :	$103,583
Salary Average :	$103,583
Salary Average Remaining :	$103,583
Justin Danforth	$94,467 (3)
Salary Remaining :	$94,467
Salary Average :	$94,467
Salary Average Remaining :	$94,467
Alex Steeves	$85,567 (1)
Salary Remaining :	$85,567
Salary Average :	$85,567
Salary Average Remaining :	$85,567
Jiri Patera	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nicholas Robertson	$79,667 (2)
Salary Remaining :	$79,667
Salary Average :	$79,667
Salary Average Remaining :	$79,667
Vasili Ponomarev	$79,500 (3)
Salary Remaining :	$79,500
Salary Average :	$79,500
Salary Average Remaining :	$79,500
Bobby McMann	$78,867 (2)
Salary Remaining :	$78,867
Salary Average :	$78,867
Salary Average Remaining :	$78,867
Marc McLaughlin	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Hunter Skinner	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Total Farm Players	15
Salary Commitment
Year 15 : $2,543,232
Year 16 : $857,518
Year 17 : $173,967
Year 18 : $0
Salary Average Commitment
Year 15 : $2,543,232
Year 16 : $857,518
Year 17 : $173,967
Year 18 : $0

Leopards

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lake Titicaca
Level 1:	2000 - $179 - 1,778 - 88.91%
Level 2:	4000 - $129 - 2,938 - 73.46%
Level 3:	5000 - $83 - 3,923 - 78.47%
Level 4:	6000 - $69 - 4,302 - 71.70%
Luxury :	1000 - $399 - 761 - 76.13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $45 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,703 - 76.13%
Average Income per Game	$2,204,013
Year to Date Revenue	$90,364,513
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,000,227
Farm Players Total Salaries	$2,749,788
Coaches Total Salaries	$1,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,138,720
Pro Year To Date Expenses	$78,183,553
Farm Year To Date Expenses	$2,755,576
Pro Salary Cap To Date	$77,891,692
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$487,806
Pro Estimated Expenses	$487,806
Farm Remaining Season Days	1
Farm Expenses Per Days	$16,767
Farm Estimated Expenses	$16,767
Estimated Season Expenses	$504,573
Estimated Season Salary Cap	$79,518,218
Estimate Under Maximum Salary Cap of $83,500,000	$3,981,782
Estimate Over Minimum Salary Cap of $61,700,000	$17,818,218
Current Bank Account	$224,609,489
Projected Bank Account	$224,104,916

Pro Players Salaries
Yaroslav Askarov	$12,535,000 (1)
-Salary Remaining :	$76,433
-Salary Average :	$12,535,000
-Salary Average Remaining :	$76,433
Victor Hedman	$9,750,000 (3)
-Salary Remaining :	$59,451
-Salary Average :	$9,750,000
-Salary Average Remaining :	$59,451
Jonathan Marchessault	$6,002,666 (1)
-Salary Remaining :	$36,602
-Salary Average :	$6,002,666
-Salary Average Remaining :	$36,602
Andre Burakovsky	$4,290,125 (1)
-Salary Remaining :	$26,159
-Salary Average :	$4,290,125
-Salary Average Remaining :	$26,159
Oliver Bjorkstrand	$4,227,437 (1)
-Salary Remaining :	$25,777
-Salary Average :	$4,227,437
-Salary Average Remaining :	$25,777
Simon Nemec	$4,168,333 (4)
-Salary Remaining :	$25,417
-Salary Average :	$4,168,333
-Salary Average Remaining :	$25,417
Bryan Rust	$4,000,000 (2)
-Salary Remaining :	$24,390
-Salary Average :	$4,000,000
-Salary Average Remaining :	$24,390
Ryan Pulock	$3,950,000 (2)
-Salary Remaining :	$24,085
-Salary Average :	$3,950,000
-Salary Average Remaining :	$24,085
Alexis Lafreniere	$3,775,000 (1)
-Salary Remaining :	$23,018
-Salary Average :	$3,775,000
-Salary Average Remaining :	$23,018
Erik Cernak	$3,500,000 (3)
-Salary Remaining :	$21,341
-Salary Average :	$3,500,000
-Salary Average Remaining :	$21,341
Jake Walman	$3,300,000 (4)
-Salary Remaining :	$20,122
-Salary Average :	$3,300,000
-Salary Average Remaining :	$20,122
Rasmus Andersson	$3,000,000 (1)
-Salary Remaining :	$18,293
-Salary Average :	$3,000,000
-Salary Average Remaining :	$18,293
Blake Coleman	$2,750,000 (2)
-Salary Remaining :	$16,768
-Salary Average :	$2,750,000
-Salary Average Remaining :	$16,768
Ilya Lyubushkin	$2,500,000 (2)
-Salary Remaining :	$15,244
-Salary Average :	$2,500,000
-Salary Average Remaining :	$15,244
Matthew Beniers	$1,850,000 (2)
-Salary Remaining :	$11,280
-Salary Average :	$1,850,000
-Salary Average Remaining :	$11,280
Nic Dowd	$1,700,000 (2)
-Salary Remaining :	$10,366
-Salary Average :	$1,700,000
-Salary Average Remaining :	$10,366
Jordan Martinook	$1,700,000 (2)
-Salary Remaining :	$10,366
-Salary Average :	$1,700,000
-Salary Average Remaining :	$10,366
Luke Glendening	$1,521,666 (1)
-Salary Remaining :	$9,278
-Salary Average :	$1,521,666
-Salary Average Remaining :	$9,278
Tyler Motte	$1,500,000 (3)
-Salary Remaining :	$9,146
-Salary Average :	$1,500,000
-Salary Average Remaining :	$9,146
Yegor Chinakhov	$1,325,000 (1)
-Salary Remaining :	$8,079
-Salary Average :	$1,325,000
-Salary Average Remaining :	$8,079
Connor Dewar	$1,050,000 (4)
-Salary Remaining :	$6,402
-Salary Average :	$1,050,000
-Salary Average Remaining :	$6,402
Dustin Wolf	$825,000 (2)
-Salary Remaining :	$5,030
-Salary Average :	$825,000
-Salary Average Remaining :	$5,030
Matt Villalta	$780,000 (1)
-Salary Remaining :	$4,756
-Salary Average :	$780,000
-Salary Average Remaining :	$4,756
Total Pro Players	23
Salary Commitment
Year 15 : $80,000,227
Year 16 : $42,543,333
Year 17 : $23,268,333
Year 18 : $8,518,333
Salary Average Commitment
Year 15 : $80,000,227
Year 16 : $42,543,333
Year 17 : $23,268,333
Year 18 : $8,518,333
Salary Cap with 1 Way Contract
Year 15 : $80,000,227
Year 16 : $42,543,333
Year 17 : $23,268,333
Year 18 : $8,518,333

Farm Players Salaries
Juuso Parssinen	$385,430 (1)
Salary Remaining :	$385,430
Salary Average :	$385,430
Salary Average Remaining :	$385,430
Pierre Engvall	$212,500 (4)
Salary Remaining :	$212,500
Salary Average :	$212,500
Salary Average Remaining :	$212,500
David Jiricek	$191,833 (4)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Connor Brown	$160,000 (4)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Alex Barre-Boulet	$147,000 (1)
Salary Remaining :	$147,000
Salary Average :	$147,000
Salary Average Remaining :	$147,000
Matt Roy	$144,000 (2)
Salary Remaining :	$144,000
Salary Average :	$144,000
Salary Average Remaining :	$144,000
Jesper Wallstedt	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Daniil Miromanov	$128,791 (3)
Salary Remaining :	$128,791
Salary Average :	$128,791
Salary Average Remaining :	$128,791
Fabian Lysell	$103,417 (4)
Salary Remaining :	$103,417
Salary Average :	$103,417
Salary Average Remaining :	$103,417
Anton Blidh	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Linus Weissbach	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Vukojevic	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Bolduc	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Justin Sourdif	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Ryan O'Rourke	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Yan Kuznetsov	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Ville Koivunen	$88,000 (4)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Kole Lind	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Alexander Pashin	$82,667 (3)
Salary Remaining :	$82,667
Salary Average :	$82,667
Salary Average Remaining :	$82,667
Martin Chromiak	$82,000 (3)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Adam Klapka	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Shane Bowers	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Total Farm Players	22
Salary Commitment
Year 15 : $2,749,789
Year 16 : $1,774,792
Year 17 : $1,363,875
Year 18 : $755,750
Salary Average Commitment
Year 15 : $2,749,789
Year 16 : $1,774,792
Year 17 : $1,363,875
Year 18 : $755,750

Nokians

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nokia Centre
Level 1:	2997 - $140 - 2,527 - 84.33%
Level 2:	3996 - $120 - 2,990 - 74.83%
Level 3:	4995 - $75 - 4,956 - 99.21%
Level 4:	6992 - $40 - 6,804 - 97.31%
Luxury :	999 - $260 - 992 - 99.29%
Total Capacity :	19979
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,269 - 91.44%
Average Income per Game	$2,405,444
Year to Date Revenue	$98,623,190
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,802,890
Farm Players Total Salaries	$2,403,600
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,760,146
Farm Year To Date Expenses	$2,526,738
Pro Salary Cap To Date	$82,554,356
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$529,286
Pro Estimated Expenses	$529,286
Farm Remaining Season Days	1
Farm Expenses Per Days	$14,656
Farm Estimated Expenses	$14,656
Estimated Season Expenses	$543,942
Estimated Season Salary Cap	$83,083,642
Estimate Under Maximum Salary Cap of $83,500,000	$416,358
Estimate Over Minimum Salary Cap of $61,700,000	$21,383,642
Current Bank Account	$361,344,256
Projected Bank Account	$360,800,314

Pro Players Salaries
Kris Letang	$10,000,000 (1)
-Salary Remaining :	$60,976
-Salary Average :	$10,000,000
-Salary Average Remaining :	$60,976
Linus Ullmark	$8,276,100 (1)
-Salary Remaining :	$50,464
-Salary Average :	$8,276,100
-Salary Average Remaining :	$50,464
Sebastian Aho	$7,150,000 (3)
-Salary Remaining :	$43,598
-Salary Average :	$7,150,000
-Salary Average Remaining :	$43,598
David Pastrnak	$7,000,000 (1)
-Salary Remaining :	$42,683
-Salary Average :	$7,000,000
-Salary Average Remaining :	$42,683
Dmitry Orlov	$5,525,000 (1)
-Salary Remaining :	$33,689
-Salary Average :	$5,525,000
-Salary Average Remaining :	$33,689
Nazem Kadri	$5,300,000 (2)
-Salary Remaining :	$32,317
-Salary Average :	$5,300,000
-Salary Average Remaining :	$32,317
Nick Leddy	$4,968,457 (1)
-Salary Remaining :	$30,295
-Salary Average :	$4,968,457
-Salary Average Remaining :	$30,295
Charlie Coyle	$4,600,000 (1)
-Salary Remaining :	$28,049
-Salary Average :	$4,600,000
-Salary Average Remaining :	$28,049
Lawson Crouse	$4,125,000 (1)
-Salary Remaining :	$25,152
-Salary Average :	$4,125,000
-Salary Average Remaining :	$25,152
Alex Iafallo	$3,800,000 (3)
-Salary Remaining :	$23,171
-Salary Average :	$3,800,000
-Salary Average Remaining :	$23,171
Erik Haula	$3,500,000 (1)
-Salary Remaining :	$21,341
-Salary Average :	$3,500,000
-Salary Average Remaining :	$21,341
John Marino	$3,500,000 (1)
-Salary Remaining :	$21,341
-Salary Average :	$3,500,000
-Salary Average Remaining :	$21,341
Scott Mayfield	$3,400,000 (1)
-Salary Remaining :	$20,732
-Salary Average :	$3,400,000
-Salary Average Remaining :	$20,732
Henri Jokiharju	$3,300,000 (2)
-Salary Remaining :	$20,122
-Salary Average :	$3,300,000
-Salary Average Remaining :	$20,122
Jason Dickinson	$3,000,000 (1)
-Salary Remaining :	$18,293
-Salary Average :	$3,000,000
-Salary Average Remaining :	$18,293
Derek Grant	$1,900,000 (1)
-Salary Remaining :	$11,585
-Salary Average :	$1,900,000
-Salary Average Remaining :	$11,585
Luke Kunin	$1,425,000 (1)
-Salary Remaining :	$8,689
-Salary Average :	$1,425,000
-Salary Average Remaining :	$8,689
Kevin Stenlund	$1,400,000 (1)
-Salary Remaining :	$8,537
-Salary Average :	$1,400,000
-Salary Average Remaining :	$8,537
Kaiden Guhle	$1,283,333 (3)
-Salary Remaining :	$7,825
-Salary Average :	$1,283,333
-Salary Average Remaining :	$7,825
Warren Foegele	$1,250,000 (2)
-Salary Remaining :	$7,622
-Salary Average :	$1,250,000
-Salary Average Remaining :	$7,622
Teddy Blueger	$1,200,000 (1)
-Salary Remaining :	$7,317
-Salary Average :	$1,200,000
-Salary Average Remaining :	$7,317
Daniel Vladar	$900,000 (1)
-Salary Remaining :	$5,488
-Salary Average :	$900,000
-Salary Average Remaining :	$5,488
Total Pro Players	22
Salary Commitment
Year 15 : $86,802,890
Year 16 : $22,083,333
Year 17 : $12,233,333
Year 18 : $0
Salary Average Commitment
Year 15 : $86,802,890
Year 16 : $22,083,333
Year 17 : $12,233,333
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $86,802,890
Year 16 : $22,083,333
Year 17 : $12,233,333
Year 18 : $0

Farm Players Salaries
Tyler Bertuzzi	$410,000 (2)
Salary Remaining :	$410,000
Salary Average :	$410,000
Salary Average Remaining :	$410,000
Erik Gustafsson	$345,100 (1)
Salary Remaining :	$345,100
Salary Average :	$345,100
Salary Average Remaining :	$345,100
Logan Thompson	$280,000 (2)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Danton Heinen	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Chaz Lucius	$129,417 (4)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Michael Milne	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Scott Reedy	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jasper Weatherby	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Hugo Alnefelt	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jachym Kondelik	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Zach Uens	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Emil Heineman	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jiri Kulich	$91,833 (4)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Zayde Wisdom	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Gabriel Fortier	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Connor McMichael	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Seth Barton	$83,250 (1)
Salary Remaining :	$83,250
Salary Average :	$83,250
Salary Average Remaining :	$83,250
Total Farm Players	17
Salary Commitment
Year 15 : $2,403,600
Year 16 : $1,552,250
Year 17 : $495,917
Year 18 : $221,250
Salary Average Commitment
Year 15 : $2,403,600
Year 16 : $1,552,250
Year 17 : $495,917
Year 18 : $221,250

Philly

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cheese Cake Factory
Level 1:	3010 - $130 - 2,551 - 84.73%
Level 2:	4013 - $100 - 3,962 - 98.74%
Level 3:	5017 - $70 - 4,991 - 99.49%
Level 4:	7023 - $50 - 6,623 - 94.31%
Luxury :	1003 - $240 - 994 - 99.14%
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 - %	19,122 - 95.29%
Average Income per Game	$2,454,037
Year to Date Revenue	$100,615,497
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	$83,315,222
Farm Players Total Salaries	$2,259,183
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,756,343
Farm Year To Date Expenses	$2,211,385
Pro Salary Cap To Date	$82,320,162
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$508,020
Pro Estimated Expenses	$508,020
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,776
Farm Estimated Expenses	$13,776
Estimated Season Expenses	$521,796
Estimated Season Salary Cap	$82,800,743
Estimate Under Maximum Salary Cap of $83,500,000	$699,257
Estimate Over Minimum Salary Cap of $61,700,000	$21,100,743
Current Bank Account	$226,327,657
Projected Bank Account	$225,805,861

Pro Players Salaries
Cale Makar	$9,970,000 (1)
-Salary Remaining :	$60,793
-Salary Average :	$9,970,000
-Salary Average Remaining :	$60,793
Dylan Larkin	$9,250,000 (3)
-Salary Remaining :	$56,402
-Salary Average :	$9,250,000
-Salary Average Remaining :	$56,402
Tage Thompson	$8,750,500 (3)
-Salary Remaining :	$53,357
-Salary Average :	$8,750,500
-Salary Average Remaining :	$53,357
Evgeny Kuznetsov	$7,850,000 (1)
-Salary Remaining :	$47,866
-Salary Average :	$7,850,000
-Salary Average Remaining :	$47,866
Nico Hischier	$5,600,500 (2)
-Salary Remaining :	$34,149
-Salary Average :	$5,600,500
-Salary Average Remaining :	$34,149
Jakub Vrana	$4,950,000 (2)
-Salary Remaining :	$30,183
-Salary Average :	$4,950,000
-Salary Average Remaining :	$30,183
Jakob Chychrun (Out of Payroll)	$4,500,000 (1)
-Salary Remaining :	$27,439
-Salary Average :	$4,500,000
-Salary Average Remaining :	$27,439
Andrew Mangiapane	$4,250,000 (1)
-Salary Remaining :	$25,915
-Salary Average :	$4,250,000
-Salary Average Remaining :	$25,915
Jake McCabe	$3,950,500 (2)
-Salary Remaining :	$24,088
-Salary Average :	$3,950,500
-Salary Average Remaining :	$24,088
Robby Fabbri	$3,660,000 (2)
-Salary Remaining :	$22,317
-Salary Average :	$3,660,000
-Salary Average Remaining :	$22,317
Olli Maatta	$3,555,555 (1)
-Salary Remaining :	$21,680
-Salary Average :	$3,555,555
-Salary Average Remaining :	$21,680
Anthony Beauvillier	$3,385,000 (2)
-Salary Remaining :	$20,640
-Salary Average :	$3,385,000
-Salary Average Remaining :	$20,640
Ryan Lindgren	$3,100,500 (4)
-Salary Remaining :	$18,905
-Salary Average :	$3,100,500
-Salary Average Remaining :	$18,905
Ilya Samsonov	$2,400,000 (2)
-Salary Remaining :	$14,634
-Salary Average :	$2,400,000
-Salary Average Remaining :	$14,634
Nico Sturm	$2,100,500 (1)
-Salary Remaining :	$12,808
-Salary Average :	$2,100,500
-Salary Average Remaining :	$12,808
Yakov Trenin	$1,550,500 (1)
-Salary Remaining :	$9,454
-Salary Average :	$1,550,500
-Salary Average Remaining :	$9,454
Alex Newhook	$1,491,667 (1)
-Salary Remaining :	$9,096
-Salary Average :	$1,491,667
-Salary Average Remaining :	$9,096
Josh Mahura	$1,150,000 (2)
-Salary Remaining :	$7,012
-Salary Average :	$1,150,000
-Salary Average Remaining :	$7,012
Pyotr Kochetkov	$925,000 (1)
-Salary Remaining :	$5,640
-Salary Average :	$925,000
-Salary Average Remaining :	$5,640
Matias Maccelli	$925,000 (1)
-Salary Remaining :	$5,640
-Salary Average :	$925,000
-Salary Average Remaining :	$5,640
Total Pro Players	20
Salary Commitment
Year 15 : $83,315,222
Year 16 : $46,197,000
Year 17 : $21,101,000
Year 18 : $3,100,500
Salary Average Commitment
Year 15 : $83,315,222
Year 16 : $46,197,000
Year 17 : $21,101,000
Year 18 : $3,100,500
Salary Cap with 1 Way Contract
Year 15 : $83,315,222
Year 16 : $46,197,000
Year 17 : $21,101,000
Year 18 : $3,100,500

Farm Players Salaries
Cody Glass	$350,050 (2)
Salary Remaining :	$350,050
Salary Average :	$350,050
Salary Average Remaining :	$350,050
Alex Nedeljkovic	$265,000 (2)
Salary Remaining :	$265,000
Salary Average :	$265,000
Salary Average Remaining :	$265,000
Pavel Francouz	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Fabian Zetterlund	$165,000 (2)
Salary Remaining :	$165,000
Salary Average :	$165,000
Salary Average Remaining :	$165,000
Victor Soderstrom	$152,333 (2)
Salary Remaining :	$152,333
Salary Average :	$152,333
Salary Average Remaining :	$152,333
Isak Rosen	$141,917 (4)
Salary Remaining :	$141,917
Salary Average :	$141,917
Salary Average Remaining :	$141,917
Rasmus Asplund	$141,000 (1)
Salary Remaining :	$141,000
Salary Average :	$141,000
Salary Average Remaining :	$141,000
Matthew Phillips	$130,050 (1)
Salary Remaining :	$130,050
Salary Average :	$130,050
Salary Average Remaining :	$130,050
Nico Daws	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Spencer Stastney	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Raphael Lavoie	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joel Hofer	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Eemil Viro	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Erik Kallgren	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Filip Kral	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Donovan Sebrango	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	16
Salary Commitment
Year 15 : $2,259,183
Year 16 : $1,804,550
Year 17 : $232,167
Year 18 : $141,917
Salary Average Commitment
Year 15 : $2,259,183
Year 16 : $1,804,550
Year 17 : $232,167
Year 18 : $141,917

Poutiners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	3191 - $90 - 2,750 - 86.17%
Level 2:	4255 - $80 - 4,191 - 98.50%
Level 3:	5318 - $53 - 5,284 - 99.37%
Level 4:	7446 - $40 - 6,838 - 91.83%
Luxury :	1064 - $206 - 1,047 - 98.38%
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 - %	20,110 - 94.53%
Average Income per Game	$2,014,456
Year to Date Revenue	$82,592,712
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	$83,594,271
Farm Players Total Salaries	$2,738,744
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,319,501
Farm Year To Date Expenses	$2,722,761
Pro Salary Cap To Date	$78,975,316
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$509,721
Pro Estimated Expenses	$509,721
Farm Remaining Season Days	1
Farm Expenses Per Days	$16,700
Farm Estimated Expenses	$16,700
Estimated Season Expenses	$526,421
Estimated Season Salary Cap	$79,485,037
Estimate Under Maximum Salary Cap of $83,500,000	$4,014,963
Estimate Over Minimum Salary Cap of $61,700,000	$17,785,037
Current Bank Account	$59,488,061
Projected Bank Account	$58,961,640

Pro Players Salaries
Brent Burns	$9,160,000 (1)
-Salary Remaining :	$55,854
-Salary Average :	$9,160,000
-Salary Average Remaining :	$55,854
Jake Oettinger	$8,000,000 (2)
-Salary Remaining :	$48,780
-Salary Average :	$8,000,000
-Salary Average Remaining :	$48,780
Patrick Kane	$7,202,675 (1)
-Salary Remaining :	$43,919
-Salary Average :	$7,202,675
-Salary Average Remaining :	$43,919
Jonathan Toews	$6,600,000 (1)
-Salary Remaining :	$40,244
-Salary Average :	$6,600,000
-Salary Average Remaining :	$40,244
Roman Josi	$6,100,000 (1)
-Salary Remaining :	$37,195
-Salary Average :	$6,100,000
-Salary Average Remaining :	$37,195
Reilly Smith	$4,725,000 (1)
-Salary Remaining :	$28,811
-Salary Average :	$4,725,000
-Salary Average Remaining :	$28,811
Tyler Seguin	$4,700,000 (1)
-Salary Remaining :	$28,659
-Salary Average :	$4,700,000
-Salary Average Remaining :	$28,659
Christian Dvorak	$4,210,000 (2)
-Salary Remaining :	$25,671
-Salary Average :	$4,210,000
-Salary Average Remaining :	$25,671
Connor Murphy	$4,150,000 (1)
-Salary Remaining :	$25,305
-Salary Average :	$4,150,000
-Salary Average Remaining :	$25,305
Nikita Zaitsev	$3,800,000 (1)
-Salary Remaining :	$23,171
-Salary Average :	$3,800,000
-Salary Average Remaining :	$23,171
Adam Lowry	$3,692,500 (2)
-Salary Remaining :	$22,515
-Salary Average :	$3,692,500
-Salary Average Remaining :	$22,515
Nate Schmidt	$3,400,000 (1)
-Salary Remaining :	$20,732
-Salary Average :	$3,400,000
-Salary Average Remaining :	$20,732
Max Domi	$3,000,000 (1)
-Salary Remaining :	$18,293
-Salary Average :	$3,000,000
-Salary Average Remaining :	$18,293
Yanni Gourde	$2,808,300 (4)
-Salary Remaining :	$17,124
-Salary Average :	$2,808,300
-Salary Average Remaining :	$17,124
Nikita Zadorov	$2,525,000 (1)
-Salary Remaining :	$15,396
-Salary Average :	$2,525,000
-Salary Average Remaining :	$15,396
Mathieu Joseph	$2,121,788 (3)
-Salary Remaining :	$12,938
-Salary Average :	$2,121,788
-Salary Average Remaining :	$12,938
Mattias Janmark	$1,750,000 (1)
-Salary Remaining :	$10,671
-Salary Average :	$1,750,000
-Salary Average Remaining :	$10,671
Brock McGinn	$1,675,000 (1)
-Salary Remaining :	$10,213
-Salary Average :	$1,675,000
-Salary Average Remaining :	$10,213
Tomas Nosek	$1,563,175 (2)
-Salary Remaining :	$9,532
-Salary Average :	$1,563,175
-Salary Average Remaining :	$9,532
Jani Hakanpaa	$1,500,000 (1)
-Salary Remaining :	$9,146
-Salary Average :	$1,500,000
-Salary Average Remaining :	$9,146
Olivier Rodrigue	$910,833 (1)
-Salary Remaining :	$5,554
-Salary Average :	$910,833
-Salary Average Remaining :	$5,554
Total Pro Players	21
Salary Commitment
Year 15 : $83,594,271
Year 16 : $22,395,763
Year 17 : $4,930,088
Year 18 : $2,808,300
Salary Average Commitment
Year 15 : $83,594,271
Year 16 : $22,395,763
Year 17 : $4,930,088
Year 18 : $2,808,300
Salary Cap with 1 Way Contract
Year 15 : $83,594,271
Year 16 : $22,395,763
Year 17 : $4,930,088
Year 18 : $2,808,300

Farm Players Salaries
Quinton Byfield	$354,417 (2)
Salary Remaining :	$354,417
Salary Average :	$354,417
Salary Average Remaining :	$354,417
Arber Xhekaj	$330,000 (1)
Salary Remaining :	$330,000
Salary Average :	$330,000
Salary Average Remaining :	$330,000
Spencer Knight	$249,167 (1)
Salary Remaining :	$249,167
Salary Average :	$249,167
Salary Average Remaining :	$249,167
Michael Bunting	$231,000 (2)
Salary Remaining :	$231,000
Salary Average :	$231,000
Salary Average Remaining :	$231,000
Zemgus Girgensons	$220,000 (1)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Zach Aston-Reese	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Joel Kiviranta	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Shakir Mukhamadullin	$129,417 (3)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Thomas Harley	$128,833 (2)
Salary Remaining :	$128,833
Salary Average :	$128,833
Salary Average Remaining :	$128,833
Lias Andersson	$128,247 (1)
Salary Remaining :	$128,247
Salary Average :	$128,247
Salary Average Remaining :	$128,247
Keegan Kolesar	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Brad Lambert	$116,833 (4)
Salary Remaining :	$116,833
Salary Average :	$116,833
Salary Average Remaining :	$116,833
Otto Koivula	$104,251 (2)
Salary Remaining :	$104,251
Salary Average :	$104,251
Salary Average Remaining :	$104,251
Filip Hallander	$99,185 (1)
Salary Remaining :	$99,185
Salary Average :	$99,185
Salary Average Remaining :	$99,185
Daniel Torgersson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nils Aman	$87,394 (1)
Salary Remaining :	$87,394
Salary Average :	$87,394
Salary Average Remaining :	$87,394
Zach Senyshyn	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	17
Salary Commitment
Year 15 : $2,738,744
Year 16 : $1,359,751
Year 17 : $338,750
Year 18 : $116,833
Salary Average Commitment
Year 15 : $2,738,744
Year 16 : $1,359,751
Year 17 : $338,750
Year 18 : $116,833

Primetime

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $138 - 2,000 - 100.00%
Level 2:	4000 - $88 - 3,978 - 99.46%
Level 3:	5000 - $68 - 4,953 - 99.06%
Level 4:	6000 - $38 - 6,000 - 100.00%
Luxury :	1000 - $248 - 993 - 99.32%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,924 - 99.58%
Average Income per Game	$2,141,431
Year to Date Revenue	$87,798,679
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,754,148
Farm Players Total Salaries	$2,145,089
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$83,192,641
Farm Year To Date Expenses	$2,727,531
Pro Salary Cap To Date	$82,880,827
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$583,867
Pro Estimated Expenses	$583,867
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,080
Farm Estimated Expenses	$13,080
Estimated Season Expenses	$596,947
Estimated Season Salary Cap	$83,464,694
Estimate Under Maximum Salary Cap of $83,500,000	$35,306
Estimate Over Minimum Salary Cap of $61,700,000	$21,764,694
Current Bank Account	$133,577,322
Projected Bank Account	$132,980,375

Pro Players Salaries
Kirill Kaprizov	$10,365,810 (4)
-Salary Remaining :	$63,206
-Salary Average :	$10,365,813
-Salary Average Remaining :	$63,206
William Nylander	$9,191,100 (4)
-Salary Remaining :	$56,043
-Salary Average :	$9,191,100
-Salary Average Remaining :	$56,043
Sidney Crosby	$8,900,000 (1)
-Salary Remaining :	$54,268
-Salary Average :	$8,900,000
-Salary Average Remaining :	$54,268
Roope Hintz	$7,810,977 (3)
-Salary Remaining :	$47,628
-Salary Average :	$7,810,978
-Salary Average Remaining :	$47,628
J.T. Miller	$7,420,750 (2)
-Salary Remaining :	$45,248
-Salary Average :	$7,420,750
-Salary Average Remaining :	$45,248
Andrei Svechnikov	$6,490,008 (2)
-Salary Remaining :	$39,573
-Salary Average :	$6,490,008
-Salary Average Remaining :	$39,573
Tomas Hertl	$6,308,000 (1)
-Salary Remaining :	$38,463
-Salary Average :	$6,308,000
-Salary Average Remaining :	$38,463
Marc-Andre Fleury	$5,799,666 (1)
-Salary Remaining :	$35,364
-Salary Average :	$5,799,666
-Salary Average Remaining :	$35,364
Esa Lindell	$5,697,681 (1)
-Salary Remaining :	$34,742
-Salary Average :	$5,697,681
-Salary Average Remaining :	$34,742
Vladislav Gavrikov	$4,282,510 (1)
-Salary Remaining :	$26,113
-Salary Average :	$4,282,510
-Salary Average Remaining :	$26,113
Nick Holden	$4,201,488 (1)
-Salary Remaining :	$25,619
-Salary Average :	$4,201,488
-Salary Average Remaining :	$25,619
Jordan Staal	$4,201,488 (1)
-Salary Remaining :	$25,619
-Salary Average :	$4,201,488
-Salary Average Remaining :	$25,619
Christopher Tanev	$3,808,000 (1)
-Salary Remaining :	$23,220
-Salary Average :	$3,808,000
-Salary Average Remaining :	$23,220
Patrik Nemeth	$3,008,000 (1)
-Salary Remaining :	$18,341
-Salary Average :	$3,008,000
-Salary Average Remaining :	$18,341
Nick Jensen	$2,550,000 (1)
-Salary Remaining :	$15,549
-Salary Average :	$2,550,000
-Salary Average Remaining :	$15,549
Guillaume Brisebois	$1,558,000 (1)
-Salary Remaining :	$9,500
-Salary Average :	$1,558,000
-Salary Average Remaining :	$9,500
David Kampf	$1,430,001 (1)
-Salary Remaining :	$8,720
-Salary Average :	$1,430,001
-Salary Average Remaining :	$8,720
Cole Smith	$1,111,000 (1)
-Salary Remaining :	$6,774
-Salary Average :	$1,111,000
-Salary Average Remaining :	$6,774
Ville Husso	$869,666 (2)
-Salary Remaining :	$5,303
-Salary Average :	$869,666
-Salary Average Remaining :	$5,303
Alexey Toropchenko	$750,000 (1)
-Salary Remaining :	$4,573
-Salary Average :	$750,000
-Salary Average Remaining :	$4,573
Total Pro Players	20
Salary Commitment
Year 15 : $95,754,148
Year 16 : $42,148,314
Year 17 : $27,367,890
Year 18 : $19,556,913
Salary Average Commitment
Year 15 : $95,754,149
Year 16 : $42,148,315
Year 17 : $27,367,891
Year 18 : $19,556,913
Salary Cap with 1 Way Contract
Year 15 : $95,754,148
Year 16 : $42,148,314
Year 17 : $27,367,890
Year 18 : $19,556,913

Farm Players Salaries
Zach Parise	$380,000 (1)
Salary Remaining :	$380,000
Salary Average :	$380,000
Salary Average Remaining :	$380,000
David Rittich	$194,000 (2)
Salary Remaining :	$194,000
Salary Average :	$194,000
Salary Average Remaining :	$194,000
Tim Berni	$118,100 (1)
Salary Remaining :	$118,100
Salary Average :	$118,100
Salary Average Remaining :	$118,100
Hunter McKown	$113,500 (1)
Salary Remaining :	$113,500
Salary Average :	$113,500
Salary Average Remaining :	$113,500
Vadim Zherenko	$110,800 (1)
Salary Remaining :	$110,800
Salary Average :	$110,800
Salary Average Remaining :	$110,800
Daniil Tarasov	$110,800 (1)
Salary Remaining :	$110,800
Salary Average :	$110,800
Salary Average Remaining :	$110,800
Logan Hutsko	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jack Thompson	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Alec Regula	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jonas Rondbjerg	$83,889 (1)
Salary Remaining :	$83,889
Salary Average :	$83,889
Salary Average Remaining :	$83,889
Lukas Cormier	$79,333 (3)
Salary Remaining :	$79,333
Salary Average :	$79,333
Salary Average Remaining :	$79,333
Mathias Emilio Pettersen	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Louis Crevier	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mikhail Abramov	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Ersson	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jackson Cates	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Parker Kelly	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Martin Pospisil	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Trey Fix-Wolansky	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Reese Johnson	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	20
Salary Commitment
Year 15 : $2,145,089
Year 16 : $1,046,083
Year 17 : $324,583
Year 18 : $0
Salary Average Commitment
Year 15 : $2,145,089
Year 16 : $1,046,083
Year 17 : $324,583
Year 18 : $0

Rampage

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 99.98%
Level 2:	4000 - $100 - 3,904 - 97.59%
Level 3:	5000 - $75 - 4,857 - 97.14%
Level 4:	6000 - $45 - 5,958 - 99.30%
Luxury :	1000 - $250 - 972 - 97.15%
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 - %	17,690 - 98.28%
Average Income per Game	$2,332,716
Year to Date Revenue	$95,641,352
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	$72,402,500
Farm Players Total Salaries	$3,037,117
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,915,108
Farm Year To Date Expenses	$2,542,661
Pro Salary Cap To Date	$73,484,317
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$441,479
Pro Estimated Expenses	$441,479
Farm Remaining Season Days	1
Farm Expenses Per Days	$18,519
Farm Estimated Expenses	$18,519
Estimated Season Expenses	$459,998
Estimated Season Salary Cap	$73,925,796
Estimate Under Maximum Salary Cap of $83,500,000	$9,574,204
Estimate Over Minimum Salary Cap of $61,700,000	$12,225,796
Current Bank Account	$154,822,308
Projected Bank Account	$154,362,310

Pro Players Salaries
Thomas Chabot	$6,490,000 (1)
-Salary Remaining :	$39,573
-Salary Average :	$6,490,000
-Salary Average Remaining :	$39,573
Timo Meier	$6,300,000 (1)
-Salary Remaining :	$38,415
-Salary Average :	$6,300,000
-Salary Average Remaining :	$38,415
Mikael Granlund	$5,000,000 (2)
-Salary Remaining :	$30,488
-Salary Average :	$5,000,000
-Salary Average Remaining :	$30,488
Cam Talbot	$4,300,000 (1)
-Salary Remaining :	$26,220
-Salary Average :	$4,300,000
-Salary Average Remaining :	$26,220
David Savard	$4,000,000 (2)
-Salary Remaining :	$24,390
-Salary Average :	$4,000,000
-Salary Average Remaining :	$24,390
Mike Hoffman	$4,000,000 (2)
-Salary Remaining :	$24,390
-Salary Average :	$4,000,000
-Salary Average Remaining :	$24,390
Marco Scandella	$3,850,000 (2)
-Salary Remaining :	$23,476
-Salary Average :	$3,850,000
-Salary Average Remaining :	$23,476
Travis Sanheim	$3,400,000 (1)
-Salary Remaining :	$20,732
-Salary Average :	$3,400,000
-Salary Average Remaining :	$20,732
Joonas Korpisalo	$3,250,000 (2)
-Salary Remaining :	$19,817
-Salary Average :	$3,250,000
-Salary Average Remaining :	$19,817
Ryan Dzingel	$3,200,000 (2)
-Salary Remaining :	$19,512
-Salary Average :	$3,200,000
-Salary Average Remaining :	$19,512
Marcus Pettersson	$3,200,000 (1)
-Salary Remaining :	$19,512
-Salary Average :	$3,200,000
-Salary Average Remaining :	$19,512
Martin Jones	$3,100,000 (2)
-Salary Remaining :	$18,902
-Salary Average :	$3,100,000
-Salary Average Remaining :	$18,902
Dmitry Kulikov	$3,050,000 (1)
-Salary Remaining :	$18,598
-Salary Average :	$3,050,000
-Salary Average Remaining :	$18,598
Conor Sheary	$3,000,000 (2)
-Salary Remaining :	$18,293
-Salary Average :	$3,000,000
-Salary Average Remaining :	$18,293
Denis Gurianov	$2,900,000 (2)
-Salary Remaining :	$17,683
-Salary Average :	$2,900,000
-Salary Average Remaining :	$17,683
Lars Eller	$2,500,000 (2)
-Salary Remaining :	$15,244
-Salary Average :	$2,500,000
-Salary Average Remaining :	$15,244
Jeremy Lauzon	$2,500,000 (2)
-Salary Remaining :	$15,244
-Salary Average :	$2,500,000
-Salary Average Remaining :	$15,244
Michael Matheson	$2,300,000 (1)
-Salary Remaining :	$14,024
-Salary Average :	$2,300,000
-Salary Average Remaining :	$14,024
Sonny Milano	$1,700,000 (1)
-Salary Remaining :	$10,366
-Salary Average :	$1,700,000
-Salary Average Remaining :	$10,366
Matt Martin	$1,500,000 (1)
-Salary Remaining :	$9,146
-Salary Average :	$1,500,000
-Salary Average Remaining :	$9,146
Jordan Harris	$1,137,500 (1)
-Salary Remaining :	$6,936
-Salary Average :	$1,137,500
-Salary Average Remaining :	$6,936
Jansen Harkins	$975,000 (2)
-Salary Remaining :	$5,945
-Salary Average :	$975,000
-Salary Average Remaining :	$5,945
Andreas Englund	$750,000 (1)
-Salary Remaining :	$4,573
-Salary Average :	$750,000
-Salary Average Remaining :	$4,573
Total Pro Players	23
Salary Commitment
Year 15 : $72,402,500
Year 16 : $38,275,000
Year 17 : $0
Year 18 : $0
Salary Average Commitment
Year 15 : $72,402,500
Year 16 : $38,275,000
Year 17 : $0
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $72,402,500
Year 16 : $38,275,000
Year 17 : $0
Year 18 : $0

Farm Players Salaries
Alex Chiasson	$400,000 (2)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Sam Gagner	$400,000 (2)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Craig Smith	$400,000 (2)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Will Butcher	$377,500 (1)
Salary Remaining :	$377,500
Salary Average :	$377,500
Salary Average Remaining :	$377,500
Cal Foote	$187,500 (3)
Salary Remaining :	$187,500
Salary Average :	$187,500
Salary Average Remaining :	$187,500
Kent Johnson	$185,000 (2)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Ian Mitchell	$177,500 (1)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Seth Jarvis	$139,417 (2)
Salary Remaining :	$139,417
Salary Average :	$139,417
Salary Average Remaining :	$139,417
Greg McKegg	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Justin Kirkland	$97,200 (1)
Salary Remaining :	$97,200
Salary Average :	$97,200
Salary Average Remaining :	$97,200
Joseph Woll	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Zack MacEwen	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Layton Ahac	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Will Cuylle	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Helge Grans	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Fredrik Karlstrom	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	16
Salary Commitment
Year 15 : $3,037,117
Year 16 : $2,214,917
Year 17 : $463,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,037,117
Year 16 : $2,214,917
Year 17 : $463,000
Year 18 : $0

Roaches

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $300 - 1,044 - 52.18%
Level 2:	4000 - $200 - 1,834 - 45.84%
Level 3:	5000 - $150 - 2,258 - 45.15%
Level 4:	6000 - $90 - 3,099 - 51.65%
Luxury :	1000 - $500 - 457 - 45.67%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	8,691 - 48.28%
Average Income per Game	$2,273,320
Year to Date Revenue	$93,206,130
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,316,039
Farm Players Total Salaries	$1,640,397
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,157,528
Farm Year To Date Expenses	$1,585,213
Pro Salary Cap To Date	$79,102,665
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$495,830
Pro Estimated Expenses	$495,830
Farm Remaining Season Days	1
Farm Expenses Per Days	$10,002
Farm Estimated Expenses	$10,002
Estimated Season Expenses	$505,832
Estimated Season Salary Cap	$79,598,495
Estimate Under Maximum Salary Cap of $83,500,000	$3,901,505
Estimate Over Minimum Salary Cap of $61,700,000	$17,898,495
Current Bank Account	$265,821,917
Projected Bank Account	$265,316,085

Pro Players Salaries
John Carlson	$9,625,000 (1)
-Salary Remaining :	$58,689
-Salary Average :	$9,625,000
-Salary Average Remaining :	$58,689
Drew Doughty	$8,999,000 (2)
-Salary Remaining :	$54,872
-Salary Average :	$8,999,000
-Salary Average Remaining :	$54,872
Evgeni Malkin	$8,400,000 (2)
-Salary Remaining :	$51,220
-Salary Average :	$8,400,000
-Salary Average Remaining :	$51,220
Johnny Gaudreau	$8,265,000 (1)
-Salary Remaining :	$50,396
-Salary Average :	$8,265,000
-Salary Average Remaining :	$50,396
Troy Terry	$6,050,000 (3)
-Salary Remaining :	$36,890
-Salary Average :	$6,050,000
-Salary Average Remaining :	$36,890
Rickard Rakell	$5,000,000 (1)
-Salary Remaining :	$30,488
-Salary Average :	$5,000,000
-Salary Average Remaining :	$30,488
Brett Pesce	$4,991,914 (1)
-Salary Remaining :	$30,439
-Salary Average :	$4,991,914
-Salary Average Remaining :	$30,439
Jacob Markstrom	$4,938,000 (2)
-Salary Remaining :	$30,110
-Salary Average :	$4,938,000
-Salary Average Remaining :	$30,110
John Gibson	$4,290,125 (1)
-Salary Remaining :	$26,159
-Salary Average :	$4,290,125
-Salary Average Remaining :	$26,159
Ondrej Palat	$3,501,000 (1)
-Salary Remaining :	$21,348
-Salary Average :	$3,501,000
-Salary Average Remaining :	$21,348
Joel Edmundson	$3,199,000 (1)
-Salary Remaining :	$19,506
-Salary Average :	$3,199,000
-Salary Average Remaining :	$19,506
Jesper Fast	$2,550,000 (1)
-Salary Remaining :	$15,549
-Salary Average :	$2,550,000
-Salary Average Remaining :	$15,549
Barclay Goodrow	$2,100,000 (1)
-Salary Remaining :	$12,805
-Salary Average :	$2,100,000
-Salary Average Remaining :	$12,805
Niko Mikkola	$1,700,000 (1)
-Salary Remaining :	$10,366
-Salary Average :	$1,700,000
-Salary Average Remaining :	$10,366
Michael Carcone	$1,490,000 (1)
-Salary Remaining :	$9,085
-Salary Average :	$1,490,000
-Salary Average Remaining :	$9,085
Kyle Burroughs	$1,450,000 (1)
-Salary Remaining :	$8,841
-Salary Average :	$1,450,000
-Salary Average Remaining :	$8,841
Pierre-edouard Bellemare	$1,370,000 (1)
-Salary Remaining :	$8,354
-Salary Average :	$1,370,000
-Salary Average Remaining :	$8,354
Noah Juulsen	$1,250,000 (1)
-Salary Remaining :	$7,622
-Salary Average :	$1,250,000
-Salary Average Remaining :	$7,622
Cole Guttman	$1,192,000 (2)
-Salary Remaining :	$7,268
-Salary Average :	$1,192,000
-Salary Average Remaining :	$7,268
Michael Pezzetta	$955,000 (1)
-Salary Remaining :	$5,823
-Salary Average :	$955,000
-Salary Average Remaining :	$5,823
Total Pro Players	20
Salary Commitment
Year 15 : $81,316,039
Year 16 : $29,579,000
Year 17 : $6,050,000
Year 18 : $0
Salary Average Commitment
Year 15 : $81,316,039
Year 16 : $29,579,000
Year 17 : $6,050,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $81,316,039
Year 16 : $29,579,000
Year 17 : $6,050,000
Year 18 : $0

Farm Players Salaries
Pheonix Copley	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Jordan Gross	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Gustav Lindstrom	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Benjamin Jones	$98,800 (2)
Salary Remaining :	$98,800
Salary Average :	$98,800
Salary Average Remaining :	$98,800
Lucas Edmonds	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Walker Duehr	$86,580 (2)
Salary Remaining :	$86,580
Salary Average :	$86,580
Salary Average Remaining :	$86,580
Joe Snively	$86,300 (2)
Salary Remaining :	$86,300
Salary Average :	$86,300
Salary Average Remaining :	$86,300
Charlie Lindgren	$86,250 (2)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Jesper Froden	$85,300 (1)
Salary Remaining :	$85,300
Salary Average :	$85,300
Salary Average Remaining :	$85,300
Mikko Kokkonen	$84,667 (3)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Zachary Fucale	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Austin Strand	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gerald Mayhew	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pontus Holmberg	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyler Angle	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Charles Hudon	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	16
Salary Commitment
Year 15 : $1,640,397
Year 16 : $615,097
Year 17 : $179,667
Year 18 : $0
Salary Average Commitment
Year 15 : $1,640,397
Year 16 : $615,097
Year 17 : $179,667
Year 18 : $0

Samurai

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $125 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,975 - 99.36%
Level 3:	5000 - $75 - 4,962 - 99.24%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $200 - 999 - 99.92%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,936 - 99.64%
Average Income per Game	$2,263,948
Year to Date Revenue	$92,821,859
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	$85,240,851
Farm Players Total Salaries	$2,388,473
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,266,758
Farm Year To Date Expenses	$2,495,868
Pro Salary Cap To Date	$82,107,566
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$519,761
Pro Estimated Expenses	$519,761
Farm Remaining Season Days	1
Farm Expenses Per Days	$14,564
Farm Estimated Expenses	$14,564
Estimated Season Expenses	$534,325
Estimated Season Salary Cap	$82,617,721
Estimate Under Maximum Salary Cap of $83,500,000	$882,279
Estimate Over Minimum Salary Cap of $61,700,000	$20,917,721
Current Bank Account	$154,890,580
Projected Bank Account	$154,356,255

Pro Players Salaries
Igor Shesterkin	$8,000,000 (3)
-Salary Remaining :	$48,780
-Salary Average :	$8,000,000
-Salary Average Remaining :	$48,780
Jaccob Slavin	$7,000,000 (3)
-Salary Remaining :	$42,683
-Salary Average :	$7,000,000
-Salary Average Remaining :	$42,683
Colton Parayko	$7,000,000 (2)
-Salary Remaining :	$42,683
-Salary Average :	$7,000,000
-Salary Average Remaining :	$42,683
David Perron	$5,692,750 (1)
-Salary Remaining :	$34,712
-Salary Average :	$5,692,750
-Salary Average Remaining :	$34,712
Alex Killorn	$5,650,000 (1)
-Salary Remaining :	$34,451
-Salary Average :	$5,650,000
-Salary Average Remaining :	$34,451
Adam Larsson	$5,500,000 (3)
-Salary Remaining :	$33,537
-Salary Average :	$5,500,000
-Salary Average Remaining :	$33,537
Boone Jenner	$5,500,000 (2)
-Salary Remaining :	$33,537
-Salary Average :	$5,500,000
-Salary Average Remaining :	$33,537
Adam Henrique	$5,500,000 (2)
-Salary Remaining :	$33,537
-Salary Average :	$5,500,000
-Salary Average Remaining :	$33,537
MacKenzie Weegar	$5,075,000 (2)
-Salary Remaining :	$30,945
-Salary Average :	$5,075,000
-Salary Average Remaining :	$30,945
Viktor Arvidsson	$4,446,250 (1)
-Salary Remaining :	$27,111
-Salary Average :	$4,446,250
-Salary Average Remaining :	$27,111
Andrew Copp	$3,364,900 (1)
-Salary Remaining :	$20,518
-Salary Average :	$3,364,900
-Salary Average Remaining :	$20,518
Colton Sissons	$3,000,000 (3)
-Salary Remaining :	$18,293
-Salary Average :	$3,000,000
-Salary Average Remaining :	$18,293
Scott Wedgewood	$3,000,000 (2)
-Salary Remaining :	$18,293
-Salary Average :	$3,000,000
-Salary Average Remaining :	$18,293
Owen Tippett	$3,000,000 (4)
-Salary Remaining :	$18,293
-Salary Average :	$3,000,000
-Salary Average Remaining :	$18,293
Dylan DeMelo	$2,800,000 (2)
-Salary Remaining :	$17,073
-Salary Average :	$2,800,000
-Salary Average Remaining :	$17,073
Michael Anderson	$2,375,764 (2)
-Salary Remaining :	$14,486
-Salary Average :	$2,375,764
-Salary Average Remaining :	$14,486
Sean Kuraly	$1,800,000 (2)
-Salary Remaining :	$10,976
-Salary Average :	$1,800,000
-Salary Average Remaining :	$10,976
Jack Quinn	$1,713,333 (3)
-Salary Remaining :	$10,447
-Salary Average :	$1,713,333
-Salary Average Remaining :	$10,447
Riley Sheahan (Out of Payroll)	$1,575,355 (1)
-Salary Remaining :	$9,606
-Salary Average :	$1,575,355
-Salary Average Remaining :	$9,606
Peyton Krebs	$1,275,833 (2)
-Salary Remaining :	$7,779
-Salary Average :	$1,275,833
-Salary Average Remaining :	$7,779
Justin Barron	$1,158,333 (2)
-Salary Remaining :	$7,063
-Salary Average :	$1,158,333
-Salary Average Remaining :	$7,063
Cole Reinhardt	$813,333 (2)
-Salary Remaining :	$4,959
-Salary Average :	$813,333
-Salary Average Remaining :	$4,959
Total Pro Players	22
Salary Commitment
Year 15 : $85,240,851
Year 16 : $64,511,596
Year 17 : $28,213,333
Year 18 : $3,000,000
Salary Average Commitment
Year 15 : $85,240,851
Year 16 : $64,511,596
Year 17 : $28,213,333
Year 18 : $3,000,000
Salary Cap with 1 Way Contract
Year 15 : $85,240,851
Year 16 : $64,511,596
Year 17 : $28,213,333
Year 18 : $3,000,000

Farm Players Salaries
Nicolas Hague	$334,500 (4)
Salary Remaining :	$334,500
Salary Average :	$334,500
Salary Average Remaining :	$334,500
Brendan Gallagher	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Miles Wood	$250,000 (4)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Casey DeSmith	$221,500 (1)
Salary Remaining :	$221,500
Salary Average :	$221,500
Salary Average Remaining :	$221,500
Johnathan Kovacevic	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Maxime Comtois	$180,000 (3)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Cale Fleury	$146,138 (3)
Salary Remaining :	$146,138
Salary Average :	$146,138
Salary Average Remaining :	$146,138
Carl Grundstrom	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Justus Annunen	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Jett Woo	$104,417 (1)
Salary Remaining :	$104,417
Salary Average :	$104,417
Salary Average Remaining :	$104,417
Michal Teply	$91,917 (2)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Jared McIsaac	$89,667 (1)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Anttoni Honka	$84,167 (3)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Lane Pederson	$82,000 (3)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Aidan Dudas	$79,167 (1)
Salary Remaining :	$79,167
Salary Average :	$79,167
Salary Average Remaining :	$79,167
Total Farm Players	15
Salary Commitment
Year 15 : $2,388,473
Year 16 : $1,288,722
Year 17 : $1,076,805
Year 18 : $584,500
Salary Average Commitment
Year 15 : $2,388,473
Year 16 : $1,288,722
Year 17 : $1,076,805
Year 18 : $584,500

Sheep

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Moai
Level 1:	3191 - $150 - 2,452 - 76.85%
Level 2:	4255 - $100 - 4,104 - 96.45%
Level 3:	5318 - $75 - 5,122 - 96.31%
Level 4:	7446 - $45 - 6,704 - 90.04%
Luxury :	1064 - $250 - 1,014 - 95.34%
Total Capacity :	21274
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19,397 - 91.18%
Average Income per Game	$2,559,370
Year to Date Revenue	$104,934,172
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	$83,213,088
Farm Players Total Salaries	$1,585,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,185,928
Farm Year To Date Expenses	$1,354,614
Pro Salary Cap To Date	$79,472,524
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$507,397
Pro Estimated Expenses	$507,397
Farm Remaining Season Days	1
Farm Expenses Per Days	$9,669
Farm Estimated Expenses	$9,669
Estimated Season Expenses	$517,066
Estimated Season Salary Cap	$79,979,921
Estimate Under Maximum Salary Cap of $83,500,000	$3,520,079
Estimate Over Minimum Salary Cap of $61,700,000	$18,279,921
Current Bank Account	$256,104,071
Projected Bank Account	$255,587,005

Pro Players Salaries
Nathan MacKinnon	$12,500,000 (3)
-Salary Remaining :	$76,220
-Salary Average :	$12,500,000
-Salary Average Remaining :	$76,220
Auston Matthews	$8,800,000 (1)
-Salary Remaining :	$53,659
-Salary Average :	$8,800,000
-Salary Average Remaining :	$53,659
Juuse Saros	$7,500,000 (2)
-Salary Remaining :	$45,732
-Salary Average :	$7,500,000
-Salary Average Remaining :	$45,732
Brad Marchand	$7,500,000 (1)
-Salary Remaining :	$45,732
-Salary Average :	$7,500,000
-Salary Average Remaining :	$45,732
Hampus Lindholm	$7,375,000 (3)
-Salary Remaining :	$44,970
-Salary Average :	$7,375,000
-Salary Average Remaining :	$44,970
Kirby Dach	$5,800,000 (1)
-Salary Remaining :	$35,366
-Salary Average :	$5,800,000
-Salary Average Remaining :	$35,366
Mathew Barzal	$5,703,088 (2)
-Salary Remaining :	$34,775
-Salary Average :	$5,703,088
-Salary Average Remaining :	$34,775
Travis Konecny	$4,500,000 (2)
-Salary Remaining :	$27,439
-Salary Average :	$4,500,000
-Salary Average Remaining :	$27,439
Kevin Fiala	$4,500,000 (1)
-Salary Remaining :	$27,439
-Salary Average :	$4,500,000
-Salary Average Remaining :	$27,439
Justin Faulk	$4,000,000 (1)
-Salary Remaining :	$24,390
-Salary Average :	$4,000,000
-Salary Average Remaining :	$24,390
TJ Brodie	$3,500,000 (1)
-Salary Remaining :	$21,341
-Salary Average :	$3,500,000
-Salary Average Remaining :	$21,341
Mackenzie Blackwood	$2,500,000 (2)
-Salary Remaining :	$15,244
-Salary Average :	$2,500,000
-Salary Average Remaining :	$15,244
Victor Mete	$1,625,000 (1)
-Salary Remaining :	$9,909
-Salary Average :	$1,625,000
-Salary Average Remaining :	$9,909
Patrick Maroon	$1,400,000 (2)
-Salary Remaining :	$8,537
-Salary Average :	$1,400,000
-Salary Average Remaining :	$8,537
Derek Ryan	$1,350,000 (2)
-Salary Remaining :	$8,232
-Salary Average :	$1,350,000
-Salary Average Remaining :	$8,232
Sam Steel	$1,335,000 (2)
-Salary Remaining :	$8,140
-Salary Average :	$1,335,000
-Salary Average Remaining :	$8,140
Luke Schenn	$1,050,000 (2)
-Salary Remaining :	$6,402
-Salary Average :	$1,050,000
-Salary Average Remaining :	$6,402
Dennis Gilbert	$775,000 (1)
-Salary Remaining :	$4,726
-Salary Average :	$775,000
-Salary Average Remaining :	$4,726
Matthew Peca	$750,000 (1)
-Salary Remaining :	$4,573
-Salary Average :	$750,000
-Salary Average Remaining :	$4,573
Kyle Rau	$750,000 (1)
-Salary Remaining :	$4,573
-Salary Average :	$750,000
-Salary Average Remaining :	$4,573
Total Pro Players	20
Salary Commitment
Year 15 : $83,213,088
Year 16 : $45,213,088
Year 17 : $19,875,000
Year 18 : $0
Salary Average Commitment
Year 15 : $83,213,088
Year 16 : $45,213,088
Year 17 : $19,875,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $83,213,088
Year 16 : $45,213,088
Year 17 : $19,875,000
Year 18 : $0

Farm Players Salaries
Cole Sillinger	$163,333 (2)
Salary Remaining :	$163,333
Salary Average :	$163,333
Salary Average Remaining :	$163,333
Alex Galchenyuk	$146,500 (2)
Salary Remaining :	$146,500
Salary Average :	$146,500
Salary Average Remaining :	$146,500
Jesper Boqvist	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Mads Sogaard	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryker Evans	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kaedan Korczak	$90,500 (2)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Vladislav Kolyachonok	$90,500 (2)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Jack Finley	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Andy Welinski	$85,250 (1)
Salary Remaining :	$85,250
Salary Average :	$85,250
Salary Average Remaining :	$85,250
Nate Thompson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Olli Juolevi	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oskari Laaksonen	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Parker Wotherspoon	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ty Ronning	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mackenzie MacEachern	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Luke Witkowski	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ben McCartney	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	17
Salary Commitment
Year 15 : $1,585,750
Year 16 : $1,220,500
Year 17 : $259,667
Year 18 : $0
Salary Average Commitment
Year 15 : $1,585,750
Year 16 : $1,220,500
Year 17 : $259,667
Year 18 : $0

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 1,980 - 99.02%
Level 2:	4000 - $95 - 3,958 - 98.95%
Level 3:	5000 - $65 - 4,985 - 99.70%
Level 4:	6000 - $50 - 5,991 - 99.85%
Luxury :	1000 - $225 - 996 - 99.59%
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 - %	17,910 - 99.50%
Average Income per Game	$2,280,619
Year to Date Revenue	$93,505,365
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,373,236
Farm Players Total Salaries	$2,132,820
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,693,050
Farm Year To Date Expenses	$2,600,801
Pro Salary Cap To Date	$81,980,395
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$416,910
Pro Estimated Expenses	$416,910
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,005
Farm Estimated Expenses	$13,005
Estimated Season Expenses	$429,915
Estimated Season Salary Cap	$82,397,305
Estimate Under Maximum Salary Cap of $83,500,000	$1,102,695
Estimate Over Minimum Salary Cap of $61,700,000	$20,697,305
Current Bank Account	$294,745,038
Projected Bank Account	$294,315,123

Pro Players Salaries
Aaron Ekblad (Out of Payroll)	$8,800,000 (2)
-Salary Remaining :	$53,659
-Salary Average :	$8,800,000
-Salary Average Remaining :	$53,659
Noah Hanifin	$7,146,260 (3)
-Salary Remaining :	$43,575
-Salary Average :	$7,146,260
-Salary Average Remaining :	$43,575
Rasmus Ristolainen (Out of Payroll)	$6,800,000 (2)
-Salary Remaining :	$41,463
-Salary Average :	$6,800,000
-Salary Average Remaining :	$41,463
Joel Eriksson Ek	$6,677,000 (3)
-Salary Remaining :	$40,713
-Salary Average :	$6,677,000
-Salary Average Remaining :	$40,713
Sam Reinhart	$6,589,000 (2)
-Salary Remaining :	$40,177
-Salary Average :	$6,589,000
-Salary Average Remaining :	$40,177
Brock Nelson	$6,553,505 (1)
-Salary Remaining :	$39,960
-Salary Average :	$6,553,505
-Salary Average Remaining :	$39,960
Tristan Jarry	$6,105,750 (2)
-Salary Remaining :	$37,230
-Salary Average :	$6,105,750
-Salary Average Remaining :	$37,230
Nikolaj Ehlers	$5,504,888 (3)
-Salary Remaining :	$33,566
-Salary Average :	$5,504,888
-Salary Average Remaining :	$33,566
Mark Stone	$5,500,000 (2)
-Salary Remaining :	$33,537
-Salary Average :	$5,500,000
-Salary Average Remaining :	$33,537
Tyler Toffoli	$5,000,000 (2)
-Salary Remaining :	$30,488
-Salary Average :	$5,000,000
-Salary Average Remaining :	$30,488
Shea Theodore (Out of Payroll)	$3,968,800 (2)
-Salary Remaining :	$24,200
-Salary Average :	$3,968,800
-Salary Average Remaining :	$24,200
Alex Tuch	$3,300,000 (1)
-Salary Remaining :	$20,122
-Salary Average :	$3,300,000
-Salary Average Remaining :	$20,122
Gabriel Vilardi	$3,300,000 (3)
-Salary Remaining :	$20,122
-Salary Average :	$3,300,000
-Salary Average Remaining :	$20,122
Radko Gudas	$2,411,000 (1)
-Salary Remaining :	$14,701
-Salary Average :	$2,411,000
-Salary Average Remaining :	$14,701
Owen Power	$1,850,000 (2)
-Salary Remaining :	$11,280
-Salary Average :	$1,850,000
-Salary Average Remaining :	$11,280
Scott Laughton	$1,677,500 (1)
-Salary Remaining :	$10,229
-Salary Average :	$1,677,500
-Salary Average Remaining :	$10,229
Chandler Stephenson	$1,585,000 (1)
-Salary Remaining :	$9,665
-Salary Average :	$1,585,000
-Salary Average Remaining :	$9,665
Jake Evans	$1,512,500 (2)
-Salary Remaining :	$9,223
-Salary Average :	$1,512,500
-Salary Average Remaining :	$9,223
Yegor Sharangovich	$1,500,000 (1)
-Salary Remaining :	$9,146
-Salary Average :	$1,500,000
-Salary Average Remaining :	$9,146
Nikolai Knyzhov	$1,250,000 (3)
-Salary Remaining :	$7,622
-Salary Average :	$1,250,000
-Salary Average Remaining :	$7,622
Lukas Dostal	$910,833 (1)
-Salary Remaining :	$5,554
-Salary Average :	$910,833
-Salary Average Remaining :	$5,554
Total Pro Players	21
Salary Commitment
Year 15 : $87,942,036
Year 16 : $70,004,198
Year 17 : $23,878,148
Year 18 : $0
Salary Average Commitment
Year 15 : $87,942,036
Year 16 : $70,004,198
Year 17 : $23,878,148
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $87,942,036
Year 16 : $70,004,198
Year 17 : $23,878,148
Year 18 : $0

Farm Players Salaries
Jordan Binnington	$369,900 (3)
Salary Remaining :	$369,900
Salary Average :	$369,900
Salary Average Remaining :	$369,900
Tye Kartye	$187,300 (3)
Salary Remaining :	$187,300
Salary Average :	$187,300
Salary Average Remaining :	$187,300
Grigori Denisenko	$177,500 (1)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
William Dufour	$175,000 (4)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Arshdeep Bains	$150,100 (4)
Salary Remaining :	$150,100
Salary Average :	$150,100
Salary Average Remaining :	$150,100
Dylan Holloway	$144,167 (2)
Salary Remaining :	$144,167
Salary Average :	$144,167
Salary Average Remaining :	$144,167
Jesse Ylonen	$132,500 (1)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Ronan Seeley	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Bobby Brink	$113,750 (2)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Conor Timmins	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Nick Perbix	$101,250 (1)
Salary Remaining :	$101,250
Salary Average :	$101,250
Salary Average Remaining :	$101,250
Taro Hirose	$94,500 (1)
Salary Remaining :	$94,500
Salary Average :	$94,500
Salary Average Remaining :	$94,500
Tyson Foerster	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Leon Gawanke	$85,910 (2)
Salary Remaining :	$85,910
Salary Average :	$85,910
Salary Average Remaining :	$85,910
Arturs Silovs	$79,611 (2)
Salary Remaining :	$79,611
Salary Average :	$79,611
Salary Average Remaining :	$79,611
Total Farm Players	15
Salary Commitment
Year 15 : $2,132,820
Year 16 : $1,627,071
Year 17 : $1,203,633
Year 18 : $325,100
Salary Average Commitment
Year 15 : $2,132,820
Year 16 : $1,627,071
Year 17 : $1,203,633
Year 18 : $325,100

Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $235 - 1,350 - 67.52%
Level 2:	4000 - $128 - 2,828 - 70.70%
Level 3:	5000 - $95 - 3,590 - 71.80%
Level 4:	6000 - $63 - 4,477 - 74.61%
Luxury :	1000 - $330 - 698 - 69.79%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,943 - 71.91%
Average Income per Game	$2,283,791
Year to Date Revenue	$93,635,449
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,914,795
Farm Players Total Salaries	$2,929,666
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,796,242
Pro Year To Date Expenses	$80,079,056
Farm Year To Date Expenses	$2,705,409
Pro Salary Cap To Date	$80,007,713
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$505,578
Pro Estimated Expenses	$505,578
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,864
Farm Estimated Expenses	$17,864
Estimated Season Expenses	$523,442
Estimated Season Salary Cap	$83,309,533
Estimate Under Maximum Salary Cap of $83,500,000	$190,467
Estimate Over Minimum Salary Cap of $61,700,000	$21,609,533
Current Bank Account	$216,894,371
Projected Bank Account	$216,370,929

Pro Players Salaries
Brayden Point	$9,750,000 (1)
-Salary Remaining :	$59,451
-Salary Average :	$9,750,000
-Salary Average Remaining :	$59,451
Adam Fox	$9,153,000 (1)
-Salary Remaining :	$55,811
-Salary Average :	$9,153,000
-Salary Average Remaining :	$55,811
Artemi Panarin	$9,000,000 (1)
-Salary Remaining :	$54,878
-Salary Average :	$9,000,000
-Salary Average Remaining :	$54,878
Mark Scheifele	$8,275,000 (1)
-Salary Remaining :	$50,457
-Salary Average :	$8,275,000
-Salary Average Remaining :	$50,457
Matthew Tkachuk	$7,000,000 (1)
-Salary Remaining :	$42,683
-Salary Average :	$7,000,000
-Salary Average Remaining :	$42,683
Evander Kane	$6,800,000 (2)
-Salary Remaining :	$41,463
-Salary Average :	$6,800,000
-Salary Average Remaining :	$41,463
Ilya Sorokin	$5,675,000 (3)
-Salary Remaining :	$34,604
-Salary Average :	$5,675,000
-Salary Average Remaining :	$34,604
Jonathan Drouin	$3,761,009 (2)
-Salary Remaining :	$22,933
-Salary Average :	$3,761,009
-Salary Average Remaining :	$22,933
Jacob Peterson	$3,375,000 (1)
-Salary Remaining :	$20,579
-Salary Average :	$3,375,000
-Salary Average Remaining :	$20,579
Rasmus Sandin	$3,030,601 (1)
-Salary Remaining :	$18,479
-Salary Average :	$3,030,601
-Salary Average Remaining :	$18,479
Frank Vatrano	$2,975,000 (2)
-Salary Remaining :	$18,140
-Salary Average :	$2,975,000
-Salary Average Remaining :	$18,140
Calle Jarnkrok	$2,345,000 (1)
-Salary Remaining :	$14,299
-Salary Average :	$2,345,000
-Salary Average Remaining :	$14,299
Matthew Benning	$2,250,000 (1)
-Salary Remaining :	$13,720
-Salary Average :	$2,250,000
-Salary Average Remaining :	$13,720
Tanner Jeannot	$1,742,000 (4)
-Salary Remaining :	$10,622
-Salary Average :	$1,742,000
-Salary Average Remaining :	$10,622
Laurent Brossoit	$1,673,009 (1)
-Salary Remaining :	$10,201
-Salary Average :	$1,673,009
-Salary Average Remaining :	$10,201
Brandon Tanev	$1,600,000 (1)
-Salary Remaining :	$9,756
-Salary Average :	$1,600,000
-Salary Average Remaining :	$9,756
Isac Lundestrom	$1,590,000 (3)
-Salary Remaining :	$9,695
-Salary Average :	$1,590,000
-Salary Average Remaining :	$9,695
Simon Benoit (Out of Payroll)	$1,300,000 (3)
-Salary Remaining :	$7,927
-Salary Average :	$1,300,000
-Salary Average Remaining :	$7,927
Gustav Forsling	$1,001,009 (1)
-Salary Remaining :	$6,104
-Salary Average :	$1,001,009
-Salary Average Remaining :	$6,104
Jack Rathbone	$1,000,000 (3)
-Salary Remaining :	$6,098
-Salary Average :	$1,000,000
-Salary Average Remaining :	$6,098
Jordan Spence	$919,167 (2)
-Salary Remaining :	$5,605
-Salary Average :	$919,167
-Salary Average Remaining :	$5,605
Total Pro Players	21
Salary Commitment
Year 15 : $84,214,795
Year 16 : $25,762,176
Year 17 : $11,307,000
Year 18 : $1,742,000
Salary Average Commitment
Year 15 : $84,214,795
Year 16 : $25,762,176
Year 17 : $11,307,000
Year 18 : $1,742,000
Salary Cap with 1 Way Contract
Year 15 : $84,214,795
Year 16 : $25,762,176
Year 17 : $11,307,000
Year 18 : $1,742,000

Farm Players Salaries
Adin Hill	$400,000 (1)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Alexander Romanov	$387,900 (3)
Salary Remaining :	$387,900
Salary Average :	$387,900
Salary Average Remaining :	$387,900
Akira Schmid	$345,000 (1)
Salary Remaining :	$345,000
Salary Average :	$345,000
Salary Average Remaining :	$345,000
Kaapo Kakko	$300,000 (3)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Marco Rossi	$171,333 (3)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Declan Chisholm	$102,500 (4)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Cam Dineen	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Graeme Clarke	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Corson Ceulemans	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Thomas Bordeleau	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Reilly Walsh	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Fagemo	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Jan Jenik	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
John-Jason Peterka	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Tristen Robins	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Elliot Desnoyers	$85,417 (3)
Salary Remaining :	$85,417
Salary Average :	$85,417
Salary Average Remaining :	$85,417
Tyler Tullio	$83,333 (3)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Samuel Walker	$80,100 (2)
Salary Remaining :	$80,100
Salary Average :	$80,100
Salary Average Remaining :	$80,100
Riley Damiani	$77,000 (2)
Salary Remaining :	$77,000
Salary Average :	$77,000
Salary Average Remaining :	$77,000
Klim Kostin	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	20
Salary Commitment
Year 15 : $2,929,666
Year 16 : $1,740,833
Year 17 : $1,398,733
Year 18 : $195,000
Salary Average Commitment
Year 15 : $2,929,666
Year 16 : $1,740,833
Year 17 : $1,398,733
Year 18 : $195,000

Torpedos

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sub
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,870 - 96.76%
Level 3:	5000 - $75 - 4,841 - 96.82%
Level 4:	6000 - $45 - 5,982 - 99.69%
Luxury :	1000 - $250 - 979 - 97.90%
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 - %	17,672 - 98.18%
Average Income per Game	$2,330,407
Year to Date Revenue	$95,546,675
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,514,166
Farm Players Total Salaries	$2,534,078
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,807,571
Farm Year To Date Expenses	$2,551,734
Pro Salary Cap To Date	$81,169,572
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$515,330
Pro Estimated Expenses	$515,330
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,452
Farm Estimated Expenses	$15,452
Estimated Season Expenses	$530,782
Estimated Season Salary Cap	$81,677,341
Estimate Under Maximum Salary Cap of $83,500,000	$1,822,659
Estimate Over Minimum Salary Cap of $61,700,000	$19,977,341
Current Bank Account	$230,752,657
Projected Bank Account	$230,221,875

Pro Players Salaries
Brady Tkachuk	$9,500,000 (4)
-Salary Remaining :	$57,927
-Salary Average :	$9,500,000
-Salary Average Remaining :	$57,927
Joshua Morrissey	$9,500,000 (4)
-Salary Remaining :	$57,927
-Salary Average :	$9,500,000
-Salary Average Remaining :	$57,927
Quinn Hughes	$8,000,000 (3)
-Salary Remaining :	$48,780
-Salary Average :	$8,000,000
-Salary Average Remaining :	$48,780
Mikael Backlund	$5,400,000 (2)
-Salary Remaining :	$32,927
-Salary Average :	$5,400,000
-Salary Average Remaining :	$32,927
Ryan Johansen	$5,100,000 (1)
-Salary Remaining :	$31,098
-Salary Average :	$5,100,000
-Salary Average Remaining :	$31,098
Ryan Graves	$5,000,000 (4)
-Salary Remaining :	$30,488
-Salary Average :	$5,000,000
-Salary Average Remaining :	$30,488
Radek Faksa	$4,400,000 (2)
-Salary Remaining :	$26,829
-Salary Average :	$4,400,000
-Salary Average Remaining :	$26,829
Brian Dumoulin	$4,000,000 (2)
-Salary Remaining :	$24,390
-Salary Average :	$4,000,000
-Salary Average Remaining :	$24,390
Jean-Gabriel Pageau	$4,000,000 (1)
-Salary Remaining :	$24,390
-Salary Average :	$4,000,000
-Salary Average Remaining :	$24,390
Ben Chiarot	$3,500,000 (3)
-Salary Remaining :	$21,341
-Salary Average :	$3,500,000
-Salary Average Remaining :	$21,341
Tim Stutzle (Out of Payroll)	$3,425,000 (1)
-Salary Remaining :	$20,884
-Salary Average :	$3,425,000
-Salary Average Remaining :	$20,884
Jordan Greenway	$2,900,000 (2)
-Salary Remaining :	$17,683
-Salary Average :	$2,900,000
-Salary Average Remaining :	$17,683
Jesperi Kotkaniemi	$2,750,000 (3)
-Salary Remaining :	$16,768
-Salary Average :	$2,750,000
-Salary Average Remaining :	$16,768
Petr Mrazek	$2,750,000 (2)
-Salary Remaining :	$16,768
-Salary Average :	$2,750,000
-Salary Average Remaining :	$16,768
Jaroslav Halak	$1,850,000 (2)
-Salary Remaining :	$11,280
-Salary Average :	$1,850,000
-Salary Average Remaining :	$11,280
Logan Stanley	$1,800,000 (1)
-Salary Remaining :	$10,976
-Salary Average :	$1,800,000
-Salary Average Remaining :	$10,976
Nils Lundkvist	$1,775,000 (2)
-Salary Remaining :	$10,823
-Salary Average :	$1,775,000
-Salary Average Remaining :	$10,823
Vasily Podkolzin	$1,775,000 (2)
-Salary Remaining :	$10,823
-Salary Average :	$1,775,000
-Salary Average Remaining :	$10,823
Cole Perfetti	$1,627,500 (2)
-Salary Remaining :	$9,924
-Salary Average :	$1,627,500
-Salary Average Remaining :	$9,924
Artturi Lehkonen	$1,550,000 (1)
-Salary Remaining :	$9,451
-Salary Average :	$1,550,000
-Salary Average Remaining :	$9,451
Haydn Fleury	$1,500,000 (1)
-Salary Remaining :	$9,146
-Salary Average :	$1,500,000
-Salary Average Remaining :	$9,146
Noah Gregor	$1,500,000 (2)
-Salary Remaining :	$9,146
-Salary Average :	$1,500,000
-Salary Average Remaining :	$9,146
Cole Caufield	$1,308,333 (1)
-Salary Remaining :	$7,978
-Salary Average :	$1,308,333
-Salary Average Remaining :	$7,978
Nicolas Roy (Out of Payroll)	$1,240,000 (2)
-Salary Remaining :	$7,561
-Salary Average :	$1,240,000
-Salary Average Remaining :	$7,561
Cayden Primeau	$900,000 (4)
-Salary Remaining :	$5,488
-Salary Average :	$900,000
-Salary Average Remaining :	$5,488
Aliaksei Protas	$888,333 (2)
-Salary Remaining :	$5,417
-Salary Average :	$888,333
-Salary Average Remaining :	$5,417
Total Pro Players	26
Salary Commitment
Year 15 : $87,939,166
Year 16 : $69,255,833
Year 17 : $39,150,000
Year 18 : $24,900,000
Salary Average Commitment
Year 15 : $87,939,166
Year 16 : $69,255,833
Year 17 : $39,150,000
Year 18 : $24,900,000
Salary Cap with 1 Way Contract
Year 15 : $87,939,166
Year 16 : $69,255,833
Year 17 : $39,150,000
Year 18 : $24,900,000

Farm Players Salaries
Ilya Mikheyev	$425,000 (2)
Salary Remaining :	$425,000
Salary Average :	$425,000
Salary Average Remaining :	$425,000
Yegor Zamula	$225,000 (2)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Alexander Holtz	$174,417 (3)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
William Eklund	$171,333 (4)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Max Jones	$129,500 (2)
Salary Remaining :	$129,500
Salary Average :	$129,500
Salary Average Remaining :	$129,500
Arvid Soderblom	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Marc Del Gaizo	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Aarne Talvitie	$112,500 (1)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Hendrix Lapierre	$110,583 (3)
Salary Remaining :	$110,583
Salary Average :	$110,583
Salary Average Remaining :	$110,583
Brendan Brisson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Blake McLaughlin	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alex Beaucage	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Aatu Raty	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Egor Afanasyev	$89,667 (2)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Ozzy Wiesblatt	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Frederic Allard	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Isaiah Saville	$84,967 (2)
Salary Remaining :	$84,967
Salary Average :	$84,967
Salary Average Remaining :	$84,967
William Villeneuve	$81,778 (3)
Salary Remaining :	$81,778
Salary Average :	$81,778
Salary Average Remaining :	$81,778
Jonathan Gruden	$80,250 (1)
Salary Remaining :	$80,250
Salary Average :	$80,250
Salary Average Remaining :	$80,250
Scott Perunovich	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	20
Salary Commitment
Year 15 : $2,534,078
Year 16 : $2,146,328
Year 17 : $807,194
Year 18 : $171,333
Salary Average Commitment
Year 15 : $2,534,078
Year 16 : $2,146,328
Year 17 : $807,194
Year 18 : $171,333

True Grit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,933 - 98.31%
Level 3:	5000 - $75 - 4,898 - 97.97%
Level 4:	6000 - $45 - 5,973 - 99.55%
Luxury :	1000 - $250 - 972 - 97.20%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,776 - 98.75%
Average Income per Game	$2,342,868
Year to Date Revenue	$96,057,587
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	$88,629,159
Farm Players Total Salaries	$1,398,867
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,999,862
Farm Year To Date Expenses	$1,735,307
Pro Salary Cap To Date	$81,804,387
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$540,422
Pro Estimated Expenses	$540,422
Farm Remaining Season Days	1
Farm Expenses Per Days	$8,530
Farm Estimated Expenses	$8,530
Estimated Season Expenses	$548,952
Estimated Season Salary Cap	$82,344,809
Estimate Under Maximum Salary Cap of $83,500,000	$1,155,191
Estimate Over Minimum Salary Cap of $61,700,000	$20,644,809
Current Bank Account	$176,501,824
Projected Bank Account	$175,952,872

Pro Players Salaries
Connor McDavid	$12,000,000 (3)
-Salary Remaining :	$73,171
-Salary Average :	$12,000,000
-Salary Average Remaining :	$73,171
Brock Boeser	$7,300,000 (2)
-Salary Remaining :	$44,512
-Salary Average :	$7,300,000
-Salary Average Remaining :	$44,512
Blake Wheeler	$7,200,000 (1)
-Salary Remaining :	$43,902
-Salary Average :	$7,200,000
-Salary Average Remaining :	$43,902
Jeff Petry	$6,390,000 (2)
-Salary Remaining :	$38,963
-Salary Average :	$6,390,000
-Salary Average Remaining :	$38,963
Sean Monahan	$6,100,238 (2)
-Salary Remaining :	$37,197
-Salary Average :	$6,100,238
-Salary Average Remaining :	$37,197
Tyson Barrie	$5,681,738 (2)
-Salary Remaining :	$34,645
-Salary Average :	$5,681,738
-Salary Average Remaining :	$34,645
Taylor Hall	$5,495,438 (2)
-Salary Remaining :	$33,509
-Salary Average :	$5,495,438
-Salary Average Remaining :	$33,509
Jonathan Quick	$5,125,000 (1)
-Salary Remaining :	$31,250
-Salary Average :	$5,125,000
-Salary Average Remaining :	$31,250
Andreas Athanasiou	$4,615,000 (2)
-Salary Remaining :	$28,140
-Salary Average :	$4,615,000
-Salary Average Remaining :	$28,140
Mikhail Sergachev	$4,200,000 (1)
-Salary Remaining :	$25,610
-Salary Average :	$4,200,000
-Salary Average Remaining :	$25,610
Torey Krug	$4,191,515 (2)
-Salary Remaining :	$25,558
-Salary Average :	$4,191,515
-Salary Average Remaining :	$25,558
Brandon Carlo	$3,669,421 (2)
-Salary Remaining :	$22,375
-Salary Average :	$3,669,421
-Salary Average Remaining :	$22,375
Bowen Byram	$3,394,167 (1)
-Salary Remaining :	$20,696
-Salary Average :	$3,394,167
-Salary Average Remaining :	$20,696
Jamie Drysdale	$1,775,000 (1)
-Salary Remaining :	$10,823
-Salary Average :	$1,775,000
-Salary Average Remaining :	$10,823
Evan Bouchard	$1,596,667 (1)
-Salary Remaining :	$9,736
-Salary Average :	$1,596,667
-Salary Average Remaining :	$9,736
Ryan Poehling	$1,491,667 (3)
-Salary Remaining :	$9,096
-Salary Average :	$1,491,667
-Salary Average Remaining :	$9,096
Adam Erne	$1,444,725 (2)
-Salary Remaining :	$8,809
-Salary Average :	$1,444,725
-Salary Average Remaining :	$8,809
Ryan Merkley	$1,163,333 (1)
-Salary Remaining :	$7,093
-Salary Average :	$1,163,333
-Salary Average Remaining :	$7,093
Wyatt Johnston	$1,000,417 (3)
-Salary Remaining :	$6,100
-Salary Average :	$1,000,417
-Salary Average Remaining :	$6,100
Vitek Vanecek	$906,500 (1)
-Salary Remaining :	$5,527
-Salary Average :	$906,500
-Salary Average Remaining :	$5,527
Ridly Greig	$863,333 (3)
-Salary Remaining :	$5,264
-Salary Average :	$863,333
-Salary Average Remaining :	$5,264
Garrett Pilon	$775,000 (2)
-Salary Remaining :	$4,726
-Salary Average :	$775,000
-Salary Average Remaining :	$4,726
Tyler Benson	$750,000 (1)
-Salary Remaining :	$4,573
-Salary Average :	$750,000
-Salary Average Remaining :	$4,573
Ilya Solovyov	$750,000 (1)
-Salary Remaining :	$4,573
-Salary Average :	$750,000
-Salary Average Remaining :	$4,573
Malcolm Subban	$750,000 (1)
-Salary Remaining :	$4,573
-Salary Average :	$750,000
-Salary Average Remaining :	$4,573
Total Pro Players	25
Salary Commitment
Year 15 : $88,629,159
Year 16 : $61,018,492
Year 17 : $15,355,417
Year 18 : $0
Salary Average Commitment
Year 15 : $88,629,159
Year 16 : $61,018,492
Year 17 : $15,355,417
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $88,629,159
Year 16 : $61,018,492
Year 17 : $15,355,417
Year 18 : $0

Farm Players Salaries
Josh Anderson	$411,775 (2)
Salary Remaining :	$411,775
Salary Average :	$411,775
Salary Average Remaining :	$411,775
Anthony Mantha	$324,250 (2)
Salary Remaining :	$324,250
Salary Average :	$324,250
Salary Average Remaining :	$324,250
Eetu Makiniemi	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mattias Norlinder	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Danila Klimovich	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Tyce Thompson	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
John Parker-Jones	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Ludvig	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Houde	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joona Koppanen	$77,175 (1)
Salary Remaining :	$77,175
Salary Average :	$77,175
Salary Average Remaining :	$77,175
Total Farm Players	10
Salary Commitment
Year 15 : $1,398,867
Year 16 : $1,150,442
Year 17 : $166,917
Year 18 : $0
Salary Average Commitment
Year 15 : $1,398,867
Year 16 : $1,150,442
Year 17 : $166,917
Year 18 : $0

Worgs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Das Rink
Level 1:	2997 - $102 - 2,674 - 89.23%
Level 2:	3996 - $98 - 3,941 - 98.61%
Level 3:	4995 - $80 - 4,186 - 83.81%
Level 4:	6992 - $52 - 5,356 - 76.60%
Luxury :	999 - $225 - 993 - 99.44%
Total Capacity :	19979
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,150 - 85.84%
Average Income per Game	$2,228,854
Year to Date Revenue	$91,383,013
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	$83,968,035
Farm Players Total Salaries	$2,282,580
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,450,726
Farm Year To Date Expenses	$2,296,218
Pro Salary Cap To Date	$82,066,579
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$512,000
Pro Estimated Expenses	$512,000
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,918
Farm Estimated Expenses	$13,918
Estimated Season Expenses	$525,918
Estimated Season Salary Cap	$82,578,579
Estimate Under Maximum Salary Cap of $83,500,000	$921,421
Estimate Over Minimum Salary Cap of $61,700,000	$20,878,579
Current Bank Account	$257,084,495
Projected Bank Account	$256,558,577

Pro Players Salaries
Andrei Kuzmenko	$16,700,000 (1)
-Salary Remaining :	$101,829
-Salary Average :	$16,700,000
-Salary Average Remaining :	$101,829
Jesper Bratt	$7,000,000 (2)
-Salary Remaining :	$42,683
-Salary Average :	$7,000,000
-Salary Average Remaining :	$42,683
Rasmus Dahlin	$6,600,000 (2)
-Salary Remaining :	$40,244
-Salary Average :	$6,600,000
-Salary Average Remaining :	$40,244
Philipp Grubauer	$6,500,000 (1)
-Salary Remaining :	$39,634
-Salary Average :	$6,500,000
-Salary Average Remaining :	$39,634
William Karlsson	$5,500,000 (2)
-Salary Remaining :	$33,537
-Salary Average :	$5,500,000
-Salary Average Remaining :	$33,537
Pavel Zacha	$4,600,000 (3)
-Salary Remaining :	$28,049
-Salary Average :	$4,600,000
-Salary Average Remaining :	$28,049
Taylor Raddysh	$3,630,000 (1)
-Salary Remaining :	$22,134
-Salary Average :	$3,630,000
-Salary Average Remaining :	$22,134
Dante Fabbro	$3,500,000 (4)
-Salary Remaining :	$21,341
-Salary Average :	$3,500,000
-Salary Average Remaining :	$21,341
Lucas Raymond	$3,425,000 (2)
-Salary Remaining :	$20,884
-Salary Average :	$3,425,000
-Salary Average Remaining :	$20,884
Elvis Merzlikins	$3,300,000 (2)
-Salary Remaining :	$20,122
-Salary Average :	$3,300,000
-Salary Average Remaining :	$20,122
Conor Garland	$3,060,785 (1)
-Salary Remaining :	$18,663
-Salary Average :	$3,060,785
-Salary Average Remaining :	$18,663
Nick Bjugstad	$3,000,000 (1)
-Salary Remaining :	$18,293
-Salary Average :	$3,000,000
-Salary Average Remaining :	$18,293
Vince Dunn	$2,994,750 (1)
-Salary Remaining :	$18,261
-Salary Average :	$2,994,750
-Salary Average Remaining :	$18,261
Kasperi Kapanen	$2,850,000 (1)
-Salary Remaining :	$17,378
-Salary Average :	$2,850,000
-Salary Average Remaining :	$17,378
Marcus Bjork	$1,850,000 (1)
-Salary Remaining :	$11,280
-Salary Average :	$1,850,000
-Salary Average Remaining :	$11,280
Justin Holl	$1,600,000 (1)
-Salary Remaining :	$9,756
-Salary Average :	$1,600,000
-Salary Average Remaining :	$9,756
Morgan Geekie	$1,500,000 (4)
-Salary Remaining :	$9,146
-Salary Average :	$1,500,000
-Salary Average Remaining :	$9,146
Mark Kastelic	$1,430,000 (3)
-Salary Remaining :	$8,720
-Salary Average :	$1,430,000
-Salary Average Remaining :	$8,720
Dawson Mercer	$1,294,167 (2)
-Salary Remaining :	$7,891
-Salary Average :	$1,294,167
-Salary Average Remaining :	$7,891
Evgeny Svechnikov	$1,025,000 (1)
-Salary Remaining :	$6,250
-Salary Average :	$1,025,000
-Salary Average Remaining :	$6,250
J.J. Moser	$925,000 (2)
-Salary Remaining :	$5,640
-Salary Average :	$925,000
-Salary Average Remaining :	$5,640
Georgii Merkulov	$850,000 (1)
-Salary Remaining :	$5,183
-Salary Average :	$850,000
-Salary Average Remaining :	$5,183
Jeremie Poirier	$833,333 (3)
-Salary Remaining :	$5,081
-Salary Average :	$833,333
-Salary Average Remaining :	$5,081
Total Pro Players	23
Salary Commitment
Year 15 : $83,968,035
Year 16 : $39,907,500
Year 17 : $11,863,333
Year 18 : $5,000,000
Salary Average Commitment
Year 15 : $83,968,035
Year 16 : $39,907,500
Year 17 : $11,863,333
Year 18 : $5,000,000
Salary Cap with 1 Way Contract
Year 15 : $83,968,035
Year 16 : $39,907,500
Year 17 : $11,863,333
Year 18 : $5,000,000

Farm Players Salaries
Daniel Sprong	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Eeli Tolvanen	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Joakim Kemell	$141,833 (4)
Salary Remaining :	$141,833
Salary Average :	$141,833
Salary Average Remaining :	$141,833
Julien Gauthier	$116,350 (2)
Salary Remaining :	$116,350
Salary Average :	$116,350
Salary Average Remaining :	$116,350
Brandon Bussi	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Emil Andrae	$92,500 (4)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Henri Nikkanen	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matej Pekar	$91,333 (1)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Nathan Legare	$90,500 (2)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Semyon Der-Arguchintsev	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Mavrik Bourque	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jean-Luc Foudy	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jakub Lauko	$87,167 (1)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Jakob Pelletier	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Tuukka Tieksola	$84,333 (2)
Salary Remaining :	$84,333
Salary Average :	$84,333
Salary Average Remaining :	$84,333
Kevin Mandolese	$81,500 (1)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Filip Lindberg	$81,500 (1)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Ivan Prosvetov	$81,500 (1)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Jet Greaves	$81,500 (1)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Blade Jenkins	$80,333 (1)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Joey Daccord	$79,565 (1)
Salary Remaining :	$79,565
Salary Average :	$79,565
Salary Average Remaining :	$79,565
Total Farm Players	21
Salary Commitment
Year 15 : $2,282,580
Year 16 : $1,528,183
Year 17 : $755,667
Year 18 : $234,333
Salary Average Commitment
Year 15 : $2,282,580
Year 16 : $1,528,183
Year 17 : $755,667
Year 18 : $234,333

Salary Cap Centrale

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $83,500,000 Available Cap Space	Over Minimum of $61,700,000	Pro Players	Farm Players	Total Players
Advocates	$199,695,015	$81,520,879	$1,979,121	$19,820,879	24	19	43
Aviators	$108,099,591	$82,816,332	$683,668	$21,116,332	23	15	38
Bombers	$319,609,204	$82,851,088	$648,912	$21,151,088	21	20	41
Bullies	$325,922,410	$82,381,977	$1,118,023	$20,681,977	22	16	38
Condors	$223,938,664	$76,993,809	$6,506,191	$15,293,809	23	21	44
Gunners	$258,907,351	$83,401,540	$98,460	$21,701,540	21	14	35
Hellpeak Demons	$132,297,463	$79,590,689	$3,909,311	$17,890,689	21	27	48
Honey Badgers	$350,916,139	$83,470,498	$29,502	$21,770,498	21	18	39
JMXpress	$227,967,668	$82,581,121	$918,879	$20,881,121	23	13	36
Kenobi	$231,662,883	$83,491,191	$8,809	$21,791,191	23	15	38
Leopards	$224,609,489	$79,518,218	$3,981,782	$17,818,218	23	22	45
Nokians	$361,344,256	$83,083,642	$416,358	$21,383,642	22	17	39
Philly	$226,327,657	$82,800,743	$699,257	$21,100,743	20	16	36
Poutiners	$59,488,061	$79,485,037	$4,014,963	$17,785,037	21	17	38
Primetime	$133,577,322	$83,464,694	$35,306	$21,764,694	20	20	40
Rampage	$154,822,308	$73,925,796	$9,574,204	$12,225,796	23	16	39
Roaches	$265,821,917	$79,598,495	$3,901,505	$17,898,495	20	16	36
Samurai	$154,890,580	$82,617,721	$882,279	$20,917,721	22	15	37
Sheep	$256,104,071	$79,979,921	$3,520,079	$18,279,921	20	17	37
Storm	$294,745,038	$82,397,305	$1,102,695	$20,697,305	21	15	36
Thrashers	$216,894,371	$83,309,533	$190,467	$21,609,533	21	20	41
Torpedos	$230,752,657	$81,677,341	$1,822,659	$19,977,341	26	20	46
True Grit	$176,501,824	$82,344,809	$1,155,191	$20,644,809	25	10	35
Worgs	$257,084,495	$82,578,579	$921,421	$20,878,579	23	21	44

Back to the Top

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %