Team Finance

Last Update - April 27, 2025 at 23:47

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

Advocates

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Copps Coliseum
Level 1:	2000 - $191 - 1,617 - 80.84%
Level 2:	4000 - $96 - 3,947 - 98.68%
Level 3:	5000 - $71 - 4,932 - 98.63%
Level 4:	6000 - $50 - 5,980 - 99.66%
Luxury :	1000 - $281 - 783 - 78.29%
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 - %	17,258 - 95.88%
Average Income per Game	$2,319,678
Year to Date Revenue	$95,106,816
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	$86,876,690
Farm Players Total Salaries	$1,697,133
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$85,866,627
Farm Year To Date Expenses	$1,836,608
Pro Salary Cap To Date	$85,694,637
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$493,618
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,643
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,694,637
Estimate Under Maximum Salary Cap of $88,000,000	$2,305,363
Estimate Over Minimum Salary Cap of $65,000,000	$20,694,637
Current Bank Account	$206,571,800
Projected Bank Account	$206,571,800

Pro Players Salaries
Jason Robertson	$7,850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,850,000
-Salary Average Remaining :	$0
Brandon Montour	$7,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Martin Necas	$7,500,000 (5)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Zachary Werenski	$7,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Tristan Jarry	$6,105,750 (1)
-Salary Remaining :	$0
-Salary Average :	$6,105,750
-Salary Average Remaining :	$0
Dylan Cozens	$5,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Dylan Strome	$4,975,688 (2)
-Salary Remaining :	$0
-Salary Average :	$4,975,688
-Salary Average Remaining :	$0
Teuvo Teravainen	$4,750,431 (1)
-Salary Remaining :	$0
-Salary Average :	$4,750,431
-Salary Average Remaining :	$0
Juraj Slafkovsky	$4,450,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,450,000
-Salary Average Remaining :	$0
Filip Hronek	$4,201,488 (2)
-Salary Remaining :	$0
-Salary Average :	$4,201,488
-Salary Average Remaining :	$0
Samuel Girard	$4,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Cody Ceci	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Jake Walman	$3,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Frank Vatrano	$2,975,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,975,000
-Salary Average Remaining :	$0
Mattias Samuelsson	$2,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Dylan Samberg	$2,430,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,430,000
-Salary Average Remaining :	$0
Sam Lafferty	$1,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Oliver Wahlstrom	$1,650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,650,000
-Salary Average Remaining :	$0
Mason Appleton	$1,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Josh Doan	$925,000 (3)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Ryan Suzuki	$863,333 (1)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Chris Driedger	$775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Colten Ellis	$775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 16 : $86,876,690
Year 17 : $57,057,176
Year 18 : $19,725,000
Year 19 : $7,500,000
Salary Average Commitment
Year 16 : $86,876,690
Year 17 : $57,057,176
Year 18 : $19,725,000
Year 19 : $7,500,000
Salary Cap with 1 Way Contract
Year 16 : $86,876,690
Year 17 : $57,057,176
Year 18 : $19,725,000
Year 19 : $7,500,000

Farm Players Salaries
Carter Hart	$350,000 (1)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Tye Kartye	$187,300 (2)
Salary Remaining :	$187,300
Salary Average :	$187,300
Salary Average Remaining :	$187,300
William Wallinder	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Curtis Hall	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Drew Helleson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Johnson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dylan Garand	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Daemon Hunt	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Daniil Chayka	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Artyom Grushnikov	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Colton Dach	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Zack Ostapchuk	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Oskar Olausson	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jacob Perreault	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Pavel Novak	$84,667 (2)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Total Farm Players	15
Salary Commitment
Year 16 : $1,697,133
Year 17 : $1,254,633
Year 18 : $530,833
Year 19 : $0
Salary Average Commitment
Year 16 : $1,697,133
Year 17 : $1,254,633
Year 18 : $530,833
Year 19 : $0

Aviators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Hanger
Level 1:	3075 - $140 - 2,611 - 84.91%
Level 2:	4100 - $120 - 3,746 - 91.36%
Level 3:	5125 - $100 - 3,773 - 73.62%
Level 4:	7175 - $90 - 3,464 - 48.28%
Luxury :	1025 - $250 - 1,011 - 98.64%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,605 - 71.24%
Average Income per Game	$2,297,693
Year to Date Revenue	$94,205,413
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	$88,448,413
Farm Players Total Salaries	$2,874,580
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$86,161,630
Farm Year To Date Expenses	$2,781,006
Pro Salary Cap To Date	$85,880,380
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$502,548
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,333
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,880,380
Estimate Under Maximum Salary Cap of $88,000,000	$2,119,620
Estimate Over Minimum Salary Cap of $65,000,000	$20,880,380
Current Bank Account	$112,837,624
Projected Bank Account	$112,837,624

Pro Players Salaries
Nick Suzuki	$8,525,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,525,000
-Salary Average Remaining :	$0
Jack Eichel	$7,995,663 (3)
-Salary Remaining :	$0
-Salary Average :	$7,995,663
-Salary Average Remaining :	$0
Chandler Stephenson	$7,477,556 (3)
-Salary Remaining :	$0
-Salary Average :	$7,477,556
-Salary Average Remaining :	$0
Mark Scheifele	$6,995,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,995,000
-Salary Average Remaining :	$0
Pavel Buchnevich	$6,839,400 (2)
-Salary Remaining :	$0
-Salary Average :	$6,839,400
-Salary Average Remaining :	$0
Thatcher Demko	$6,477,500 (6)
-Salary Remaining :	$0
-Salary Average :	$6,477,500
-Salary Average Remaining :	$0
Jake DeBrusk	$5,582,850 (2)
-Salary Remaining :	$0
-Salary Average :	$5,582,850
-Salary Average Remaining :	$0
Morgan Rielly	$5,505,452 (1)
-Salary Remaining :	$0
-Salary Average :	$5,505,452
-Salary Average Remaining :	$0
Mark Stone	$5,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Tyler Myers	$4,285,350 (1)
-Salary Remaining :	$0
-Salary Average :	$4,285,350
-Salary Average Remaining :	$0
Nikita Zadorov	$4,092,401 (3)
-Salary Remaining :	$0
-Salary Average :	$4,092,401
-Salary Average Remaining :	$0
Brenden Dillon	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Damon Severson	$3,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
John Marino	$3,309,880 (1)
-Salary Remaining :	$0
-Salary Average :	$3,309,880
-Salary Average Remaining :	$0
Thomas Novak	$1,854,250 (1)
-Salary Remaining :	$0
-Salary Average :	$1,854,250
-Salary Average Remaining :	$0
Evan Rodrigues	$1,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Kiefer Sherwood	$1,410,161 (1)
-Salary Remaining :	$0
-Salary Average :	$1,410,161
-Salary Average Remaining :	$0
Logan Couture	$1,172,805 (2)
-Salary Remaining :	$0
-Salary Average :	$1,172,805
-Salary Average Remaining :	$0
Dakota Joshua	$1,150,145 (1)
-Salary Remaining :	$0
-Salary Average :	$1,150,145
-Salary Average Remaining :	$0
Jonas Johansson	$775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 16 : $88,448,413
Year 17 : $58,908,175
Year 18 : $34,568,120
Year 19 : $6,477,500
Salary Average Commitment
Year 16 : $88,448,413
Year 17 : $58,908,175
Year 18 : $34,568,120
Year 19 : $6,477,500
Salary Cap with 1 Way Contract
Year 16 : $88,448,413
Year 17 : $58,908,175
Year 18 : $34,568,120
Year 19 : $6,477,500

Farm Players Salaries
Adam Boqvist	$328,257 (2)
Salary Remaining :	$328,257
Salary Average :	$328,257
Salary Average Remaining :	$328,257
Nikita Tolopilo	$210,000 (1)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Robert Hagg	$183,107 (1)
Salary Remaining :	$183,107
Salary Average :	$183,107
Salary Average Remaining :	$183,107
Simon Edvinsson	$174,417 (3)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Philip Broberg	$171,333 (1)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Zach Benson	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Matt Rempe	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Zachary Jones	$123,533 (2)
Salary Remaining :	$123,533
Salary Average :	$123,533
Salary Average Remaining :	$123,533
Kyle Capobianco	$118,479 (1)
Salary Remaining :	$118,479
Salary Average :	$118,479
Salary Average Remaining :	$118,479
Chase Wheatcroft	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Ethan Samson	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Henrik Tikkanen	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Alexis Gendron	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Yaroslav Askarov	$109,900 (4)
Salary Remaining :	$109,900
Salary Average :	$109,900
Salary Average Remaining :	$109,900
Mason Lohrei	$105,000 (2)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
John Farinacci	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Alexander Kisakov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Zach Dean	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Brayden Tracey	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jake Neighbours	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Nathan Smith	$86,111 (3)
Salary Remaining :	$86,111
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Tyson Hinds	$82,944 (3)
Salary Remaining :	$82,944
Salary Average :	$82,944
Salary Average Remaining :	$82,944
Total Farm Players	22
Salary Commitment
Year 16 : $2,874,580
Year 17 : $1,970,328
Year 18 : $699,705
Year 19 : $109,900
Salary Average Commitment
Year 16 : $2,874,580
Year 17 : $1,970,328
Year 18 : $699,705
Year 19 : $109,900

Bombers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Yara Bombshelter
Level 1:	3191 - $140 - 2,495 - 78.20%
Level 2:	4255 - $105 - 4,091 - 96.16%
Level 3:	5318 - $85 - 4,062 - 76.38%
Level 4:	7446 - $58 - 4,856 - 65.21%
Luxury :	1064 - $265 - 854 - 80.24%
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 - %	16,358 - 76.89%
Average Income per Game	$2,431,808
Year to Date Revenue	$99,704,141
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	$90,465,288
Farm Players Total Salaries	$3,531,570
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,944,111
Farm Year To Date Expenses	$2,960,890
Pro Salary Cap To Date	$87,374,798
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$514,007
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,066
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,374,798
Estimate Under Maximum Salary Cap of $88,000,000	$625,202
Estimate Over Minimum Salary Cap of $65,000,000	$22,374,798
Current Bank Account	$359,952,917
Projected Bank Account	$359,952,917

Pro Players Salaries
Valeri Nichushkin	$9,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,500,000
-Salary Average Remaining :	$0
Connor Hellebuyck	$8,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,500,000
-Salary Average Remaining :	$0
Bo Horvat	$8,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Matthew Boldy	$7,700,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,700,000
-Salary Average Remaining :	$0
Filip Forsberg	$7,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Elias Pettersson	$6,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,750,000
-Salary Average Remaining :	$0
Brady Skjei	$5,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,800,000
-Salary Average Remaining :	$0
J.T Compher	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Mattias Ekholm	$4,975,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,975,000
-Salary Average Remaining :	$0
K'Andre Miller	$4,675,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,675,000
-Salary Average Remaining :	$0
Mario Ferraro	$3,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,700,000
-Salary Average Remaining :	$0
Anthony Duclair	$2,888,888 (1)
-Salary Remaining :	$0
-Salary Average :	$2,888,888
-Salary Average Remaining :	$0
Zach Whitecloud	$2,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Ross Colton	$2,528,900 (2)
-Salary Remaining :	$0
-Salary Average :	$2,528,900
-Salary Average Remaining :	$0
Eetu Luostarinen	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Joshua Norris	$1,633,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,633,333
-Salary Average Remaining :	$0
Timothy Liljegren	$1,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Eric Robinson	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Seth Jarvis	$1,394,167 (1)
-Salary Remaining :	$0
-Salary Average :	$1,394,167
-Salary Average Remaining :	$0
Spencer Martin	$945,000 (1)
-Salary Remaining :	$0
-Salary Average :	$945,000
-Salary Average Remaining :	$0
Dmitri Voronkov	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 16 : $90,465,288
Year 17 : $26,962,233
Year 18 : $16,758,333
Year 19 : $0
Salary Average Commitment
Year 16 : $90,465,288
Year 17 : $26,962,233
Year 18 : $16,758,333
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $90,465,288
Year 17 : $26,962,233
Year 18 : $16,758,333
Year 19 : $0

Farm Players Salaries
Shayne Gostisbehere	$425,000 (1)
Salary Remaining :	$425,000
Salary Average :	$425,000
Salary Average Remaining :	$425,000
Karel Vejmelka	$400,000 (1)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Derek Forbort	$333,333 (1)
Salary Remaining :	$333,333
Salary Average :	$333,333
Salary Average Remaining :	$333,333
Brayden McNabb	$330,000 (1)
Salary Remaining :	$330,000
Salary Average :	$330,000
Salary Average Remaining :	$330,000
Jan Rutta	$290,000 (1)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Alexander Nylander	$280,000 (1)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Calvin Pickard	$270,000 (1)
Salary Remaining :	$270,000
Salary Average :	$270,000
Salary Average Remaining :	$270,000
Joel Farabee	$220,000 (2)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Dillon Dube	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Kaapo Kahkonen	$130,400 (1)
Salary Remaining :	$130,400
Salary Average :	$130,400
Salary Average Remaining :	$130,400
Fyodor Svechkov	$106,667 (3)
Salary Remaining :	$106,667
Salary Average :	$106,667
Salary Average Remaining :	$106,667
Akil Thomas	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ty Smith	$94,670 (1)
Salary Remaining :	$94,670
Salary Average :	$94,670
Salary Average Remaining :	$94,670
Ryder Korczak	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Francesco Pinelli	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Jan Mysak	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Isaac Poulter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lucas Johansen	$76,250 (1)
Salary Remaining :	$76,250
Salary Average :	$76,250
Salary Average Remaining :	$76,250
Total Farm Players	18
Salary Commitment
Year 16 : $3,531,570
Year 17 : $609,417
Year 18 : $296,917
Year 19 : $100,000
Salary Average Commitment
Year 16 : $3,531,570
Year 17 : $609,417
Year 18 : $296,917
Year 19 : $100,000

Bullies

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 1,998 - 99.90%
Level 2:	4000 - $98 - 3,890 - 97.24%
Level 3:	5000 - $82 - 4,048 - 80.96%
Level 4:	6000 - $46 - 5,934 - 98.91%
Luxury :	1000 - $245 - 962 - 96.21%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,832 - 93.51%
Average Income per Game	$2,281,947
Year to Date Revenue	$93,559,814
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,891,667
Farm Players Total Salaries	$1,975,418
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,125,768
Farm Year To Date Expenses	$2,040,357
Pro Salary Cap To Date	$73,049,061
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$425,521
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,224
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$73,049,061
Estimate Under Maximum Salary Cap of $88,000,000	$14,950,939
Estimate Over Minimum Salary Cap of $65,000,000	$8,049,061
Current Bank Account	$350,993,603
Projected Bank Account	$350,993,603

Pro Players Salaries
Adrian Kempe	$8,800,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,800,000
-Salary Average Remaining :	$0
John Tavares	$7,325,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,325,000
-Salary Average Remaining :	$0
Nick Schmaltz	$6,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Anthony Cirelli	$5,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,300,000
-Salary Average Remaining :	$0
Sean Durzi	$4,800,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,800,000
-Salary Average Remaining :	$0
Morgan Frost	$4,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,400,000
-Salary Average Remaining :	$0
Alexandar Georgiev	$4,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Matt Dumba	$3,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,700,000
-Salary Average Remaining :	$0
Neal Pionk	$3,650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,650,000
-Salary Average Remaining :	$0
Artem Zub	$3,350,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,350,000
-Salary Average Remaining :	$0
Ukko-Pekka Luukkonen	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Jonas Siegenthaler	$2,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,600,000
-Salary Average Remaining :	$0
Connor Ingram	$2,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,300,000
-Salary Average Remaining :	$0
Phillip Di Giuseppe	$1,950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,950,000
-Salary Average Remaining :	$0
Michael McLeod	$1,850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,850,000
-Salary Average Remaining :	$0
Pierre-Olivier Joseph	$1,850,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,850,000
-Salary Average Remaining :	$0
Emil Martinsen Lilleberg	$1,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Pius Suter	$1,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Isaak Phillips	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Alex Vlasic	$1,491,667 (1)
-Salary Remaining :	$0
-Salary Average :	$1,491,667
-Salary Average Remaining :	$0
William Lagesson	$1,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,300,000
-Salary Average Remaining :	$0
Jalen Chatfield	$1,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,300,000
-Salary Average Remaining :	$0
Nick Seeler	$775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 16 : $74,891,667
Year 17 : $30,500,000
Year 18 : $19,700,000
Year 19 : $0
Salary Average Commitment
Year 16 : $74,891,667
Year 17 : $30,500,000
Year 18 : $19,700,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $74,891,667
Year 17 : $30,500,000
Year 18 : $19,700,000
Year 19 : $0

Farm Players Salaries
Tanner Pearson	$360,000 (1)
Salary Remaining :	$360,000
Salary Average :	$360,000
Salary Average Remaining :	$360,000
Samuel Montembeault	$220,000 (1)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
David Reinbacher	$208,500 (4)
Salary Remaining :	$208,500
Salary Average :	$208,500
Salary Average Remaining :	$208,500
Alexandre Texier	$190,000 (1)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Tyler Boucher	$159,667 (3)
Salary Remaining :	$159,667
Salary Average :	$159,667
Salary Average Remaining :	$159,667
Justin Brazeau	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Ty Dellandrea	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Nathan Gaucher	$112,917 (4)
Salary Remaining :	$112,917
Salary Average :	$112,917
Salary Average Remaining :	$112,917
Carter Savoie	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brandon Coe	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Karl Henriksson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matthew Robertson	$89,667 (1)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Olen Zellweger	$87,167 (3)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Total Farm Players	13
Salary Commitment
Year 16 : $1,975,418
Year 17 : $703,251
Year 18 : $568,251
Year 19 : $321,417
Salary Average Commitment
Year 16 : $1,975,418
Year 17 : $703,251
Year 18 : $568,251
Year 19 : $321,417

Condors

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,968 - 99.19%
Level 3:	5000 - $75 - 4,962 - 99.24%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 989 - 98.90%
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 - %	17,919 - 99.55%
Average Income per Game	$2,363,371
Year to Date Revenue	$96,898,203
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,743,176
Farm Players Total Salaries	$1,368,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,583,152
Farm Year To Date Expenses	$1,368,224
Pro Salary Cap To Date	$77,583,152
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$441,723
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$7,774
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$77,583,152
Estimate Under Maximum Salary Cap of $88,000,000	$10,416,848
Estimate Over Minimum Salary Cap of $65,000,000	$12,583,152
Current Bank Account	$241,390,264
Projected Bank Account	$241,390,264

Pro Players Salaries
Seth Jones	$7,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Jack Hughes	$7,100,500 (2)
-Salary Remaining :	$0
-Salary Average :	$7,100,500
-Salary Average Remaining :	$0
Robert Thomas	$5,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Noah Dobson	$5,637,500 (1)
-Salary Remaining :	$0
-Salary Average :	$5,637,500
-Salary Average Remaining :	$0
Vincent Trocheck	$5,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,400,000
-Salary Average Remaining :	$0
Gustav Nyquist	$4,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,750,000
-Salary Average Remaining :	$0
Jordan Kyrou	$4,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Adam Fantilli	$4,150,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,150,000
-Salary Average Remaining :	$0
Barrett Hayton	$3,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,900,000
-Salary Average Remaining :	$0
Jonathan Drouin	$3,761,009 (1)
-Salary Remaining :	$0
-Salary Average :	$3,761,009
-Salary Average Remaining :	$0
Mason McTavish	$3,394,167 (2)
-Salary Remaining :	$0
-Salary Average :	$3,394,167
-Salary Average Remaining :	$0
Jack Roslovic	$3,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Andrew Peeke	$2,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Alec Martinez	$2,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Urho Vaakanainen	$2,500,000 (6)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Stuart Skinner	$2,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,100,000
-Salary Average Remaining :	$0
Michael Rasmussen	$1,900,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,900,000
-Salary Average Remaining :	$0
Jake Sanderson	$1,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,850,000
-Salary Average Remaining :	$0
Ryan McLeod	$1,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Braden Schneider	$1,325,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,325,000
-Salary Average Remaining :	$0
Jakub Skarek	$1,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Linus Karlsson	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 16 : $77,743,176
Year 17 : $34,644,667
Year 18 : $15,150,000
Year 19 : $3,500,000
Salary Average Commitment
Year 16 : $77,743,176
Year 17 : $34,644,667
Year 18 : $15,150,000
Year 19 : $3,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,743,176
Year 17 : $34,644,667
Year 18 : $15,150,000
Year 19 : $3,500,000

Farm Players Salaries
Lukas Reichel	$133,750 (1)
Salary Remaining :	$133,750
Salary Average :	$133,750
Salary Average Remaining :	$133,750
Nico Myatovic	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Cross Hanas	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Bogdan Trineyev	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Oskar Back	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jonatan Berggren	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Gage Goncalves	$91,917 (1)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Adam Beckman	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Nolan Allan	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Nikita Alexandrov	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Vincent Iorio	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Curtis Douglas	$83,750 (1)
Salary Remaining :	$83,750
Salary Average :	$83,750
Salary Average Remaining :	$83,750
Jakub Brabenec	$82,833 (3)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Keith Petruzzelli	$81,750 (1)
Salary Remaining :	$81,750
Salary Average :	$81,750
Salary Average Remaining :	$81,750
Fredrik Olofsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	15
Salary Commitment
Year 16 : $1,368,250
Year 17 : $537,166
Year 18 : $352,166
Year 19 : $95,000
Salary Average Commitment
Year 16 : $1,368,250
Year 17 : $537,166
Year 18 : $352,166
Year 19 : $95,000

Gunners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $200 - 1,562 - 78.09%
Level 2:	4000 - $125 - 3,010 - 75.25%
Level 3:	5000 - $90 - 3,832 - 76.64%
Level 4:	6000 - $50 - 5,994 - 99.91%
Luxury :	1000 - $270 - 851 - 85.06%
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 - %	15,249 - 84.72%
Average Income per Game	$2,328,674
Year to Date Revenue	$95,475,623
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	$94,874,653
Farm Players Total Salaries	$2,216,917
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$88,039,024
Farm Year To Date Expenses	$2,886,656
Pro Salary Cap To Date	$87,989,164
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$539,061
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,596
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,989,164
Estimate Under Maximum Salary Cap of $88,000,000	$10,836
Estimate Over Minimum Salary Cap of $65,000,000	$22,989,164
Current Bank Account	$290,373,999
Projected Bank Account	$290,373,999

Pro Players Salaries
Leon Draisaitl	$12,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$12,500,000
-Salary Average Remaining :	$0
Aleksander Barkov	$11,975,000 (1)
-Salary Remaining :	$0
-Salary Average :	$11,975,000
-Salary Average Remaining :	$0
Victor Hedman	$9,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$9,750,000
-Salary Average Remaining :	$0
Andrei Vasilevskiy	$8,225,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,225,000
-Salary Average Remaining :	$0
Devon Toews	$6,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,850,000
-Salary Average Remaining :	$0
Carter Verhaeghe	$5,425,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,425,000
-Salary Average Remaining :	$0
Jeff Skinner	$5,130,250 (2)
-Salary Remaining :	$0
-Salary Average :	$5,130,250
-Salary Average Remaining :	$0
Tom Wilson	$4,950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,950,000
-Salary Average Remaining :	$0
Jonas Brodin	$4,492,403 (1)
-Salary Remaining :	$0
-Salary Average :	$4,492,403
-Salary Average Remaining :	$0
Cam Talbot	$4,047,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,047,000
-Salary Average Remaining :	$0
Adam Lowry	$3,692,500 (1)
-Salary Remaining :	$0
-Salary Average :	$3,692,500
-Salary Average Remaining :	$0
Lucas Raymond	$3,425,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,425,000
-Salary Average Remaining :	$0
Blake Coleman	$2,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Marcus Foligno	$2,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,650,000
-Salary Average Remaining :	$0
Kevin Bahl	$2,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,250,000
-Salary Average Remaining :	$0
Pavel Dorofeyev	$1,600,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Kirill Marchenko	$1,562,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,562,500
-Salary Average Remaining :	$0
Ville Heinola	$1,375,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,375,000
-Salary Average Remaining :	$0
David Gustafsson	$1,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Markus Niemelainen	$975,000 (1)
-Salary Remaining :	$0
-Salary Average :	$975,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 16 : $94,874,653
Year 17 : $21,905,250
Year 18 : $0
Year 19 : $0
Salary Average Commitment
Year 16 : $94,874,653
Year 17 : $21,905,250
Year 18 : $0
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $94,874,653
Year 17 : $21,905,250
Year 18 : $0
Year 19 : $0

Farm Players Salaries
Adam Pelech	$415,000 (1)
Salary Remaining :	$415,000
Salary Average :	$415,000
Salary Average Remaining :	$415,000
Martin Fehervary	$260,000 (2)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Nils Lundkvist	$195,000 (1)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
Michael Kesselring	$170,500 (2)
Salary Remaining :	$170,500
Salary Average :	$170,500
Salary Average Remaining :	$170,500
Kailer Yamamoto	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Marat Khusnutdinov	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Max Pacioretty	$127,500 (1)
Salary Remaining :	$127,500
Salary Average :	$127,500
Salary Average Remaining :	$127,500
Brett Leason	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Jiri Patera	$100,500 (1)
Salary Remaining :	$100,500
Salary Average :	$100,500
Salary Average Remaining :	$100,500
Rasmus Kupari	$100,500 (1)
Salary Remaining :	$100,500
Salary Average :	$100,500
Salary Average Remaining :	$100,500
Connor Zary	$100,500 (2)
Salary Remaining :	$100,500
Salary Average :	$100,500
Salary Average Remaining :	$100,500
Ivan Ivan	$100,500 (1)
Salary Remaining :	$100,500
Salary Average :	$100,500
Salary Average Remaining :	$100,500
Albert Johansson	$91,917 (1)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Elmer Soderblom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matvei Petrov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	15
Salary Commitment
Year 16 : $2,216,917
Year 17 : $666,000
Year 18 : $0
Year 19 : $0
Salary Average Commitment
Year 16 : $2,216,917
Year 17 : $666,000
Year 18 : $0
Year 19 : $0

Hellpeak Demons

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $140 - 2,000 - 100.00%
Level 2:	4000 - $105 - 3,894 - 97.36%
Level 3:	5000 - $85 - 3,930 - 78.61%
Level 4:	6000 - $58 - 4,789 - 79.82%
Luxury :	1000 - $265 - 833 - 83.33%
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 - %	15,447 - 85.82%
Average Income per Game	$2,267,162
Year to Date Revenue	$92,953,634
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	$92,159,381
Farm Players Total Salaries	$3,065,030
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,400,000
Pro Year To Date Expenses	$85,416,128
Farm Year To Date Expenses	$2,674,112
Pro Salary Cap To Date	$85,254,920
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$523,633
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,415
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,654,920
Estimate Under Maximum Salary Cap of $88,000,000	$1,345,080
Estimate Over Minimum Salary Cap of $65,000,000	$21,654,920
Current Bank Account	$140,257,515
Projected Bank Account	$140,257,515

Pro Players Salaries
Mikhail Sergachev	$17,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$17,600,000
-Salary Average Remaining :	$0
Drake Batherson	$17,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$17,600,000
-Salary Average Remaining :	$0
Mats Zuccarello	$7,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,100,000
-Salary Average Remaining :	$0
Matt Duchene	$6,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,250,000
-Salary Average Remaining :	$0
Jared Spurgeon	$5,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Jamie Oleksiak	$5,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,250,000
-Salary Average Remaining :	$0
James van Riemsdyk	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Brandon Saad	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Radko Gudas	$3,758,888 (1)
-Salary Remaining :	$0
-Salary Average :	$3,758,888
-Salary Average Remaining :	$0
Ian Cole	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Marc-edouard Vlasic	$3,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Darcy Kuemper	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Connor Clifton	$2,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,400,000
-Salary Average Remaining :	$0
Kevin Lankinen	$2,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,250,000
-Salary Average Remaining :	$0
Anders Bjork	$1,450,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,450,000
-Salary Average Remaining :	$0
Paul Cotter	$1,200,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,200,000
-Salary Average Remaining :	$0
Philip Tomasino	$1,005,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,005,000
-Salary Average Remaining :	$0
Luke Evangelista	$896,667 (2)
-Salary Remaining :	$0
-Salary Average :	$896,667
-Salary Average Remaining :	$0
William Trudeau	$880,008 (1)
-Salary Remaining :	$0
-Salary Average :	$880,008
-Salary Average Remaining :	$0
Domenick Fensore	$818,818 (2)
-Salary Remaining :	$0
-Salary Average :	$818,818
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 16 : $92,159,381
Year 17 : $10,415,485
Year 18 : $0
Year 19 : $0
Salary Average Commitment
Year 16 : $92,159,381
Year 17 : $10,415,485
Year 18 : $0
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $92,159,381
Year 17 : $10,415,485
Year 18 : $0
Year 19 : $0

Farm Players Salaries
Kyle Palmieri	$458,092 (1)
Salary Remaining :	$458,092
Salary Average :	$458,092
Salary Average Remaining :	$458,092
William Borgen	$275,000 (2)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Joseph Veleno	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Vitek Vanecek	$210,000 (1)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Jacob Bernard-Docker	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Matthew Coronato	$149,167 (2)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Ronnie Attard	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Roni Hirvonen	$101,992 (2)
Salary Remaining :	$101,992
Salary Average :	$101,992
Salary Average Remaining :	$101,992
Vadim Zherenko	$100,182 (1)
Salary Remaining :	$100,182
Salary Average :	$100,182
Salary Average Remaining :	$100,182
James Malatesta	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Landon Slaggert	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ville Ottavainen	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matej Blumel	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Adam Ginning	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cole Schwindt	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Samuel Helenius	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Reid Schaefer	$88,667 (4)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Samuel Knazko	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Angus Crookshank	$83,833 (1)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Christoffer Sedoff	$81,882 (2)
Salary Remaining :	$81,882
Salary Average :	$81,882
Salary Average Remaining :	$81,882
Topias Vilen	$81,882 (2)
Salary Remaining :	$81,882
Salary Average :	$81,882
Salary Average Remaining :	$81,882
Jaxson Stauber	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	22
Salary Commitment
Year 16 : $3,065,030
Year 17 : $1,261,340
Year 18 : $181,167
Year 19 : $88,667
Salary Average Commitment
Year 16 : $3,065,030
Year 17 : $1,261,340
Year 18 : $181,167
Year 19 : $88,667

Honey Badgers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $192 - 1,640 - 81.98%
Level 2:	4000 - $145 - 2,537 - 63.41%
Level 3:	5000 - $95 - 3,551 - 71.01%
Level 4:	6000 - $55 - 4,965 - 82.75%
Luxury :	1000 - $270 - 847 - 84.69%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,539 - 75.22%
Average Income per Game	$2,317,799
Year to Date Revenue	$95,029,776
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,764,266
Farm Players Total Salaries	$3,098,374
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,088,039
Farm Year To Date Expenses	$3,156,532
Pro Salary Cap To Date	$87,088,039
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$549,797
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,604
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,088,039
Estimate Under Maximum Salary Cap of $88,000,000	$911,961
Estimate Over Minimum Salary Cap of $65,000,000	$22,088,039
Current Bank Account	$396,578,044
Projected Bank Account	$396,578,044

Pro Players Salaries
Alex Ovechkin	$9,938,500 (1)
-Salary Remaining :	$0
-Salary Average :	$9,938,500
-Salary Average Remaining :	$0
Mika Zibanejad	$8,555,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,555,000
-Salary Average Remaining :	$0
Anze Kopitar	$7,990,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,990,000
-Salary Average Remaining :	$0
Kyle Connor	$7,650,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,650,000
-Salary Average Remaining :	$0
Miro Heiskanen	$7,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,250,000
-Salary Average Remaining :	$0
Elias Lindholm	$6,960,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,960,000
-Salary Average Remaining :	$0
Charlie McAvoy	$6,300,000 (3)
-Salary Remaining :	$0
-Salary Average :	$6,300,000
-Salary Average Remaining :	$0
Clayton Keller	$4,999,998 (1)
-Salary Remaining :	$0
-Salary Average :	$4,999,998
-Salary Average Remaining :	$0
Dougie Hamilton	$4,832,100 (1)
-Salary Remaining :	$0
-Salary Average :	$4,832,100
-Salary Average Remaining :	$0
Alex Killorn	$4,736,939 (1)
-Salary Remaining :	$0
-Salary Average :	$4,736,939
-Salary Average Remaining :	$0
Phillip Danault	$4,580,917 (1)
-Salary Remaining :	$0
-Salary Average :	$4,580,917
-Salary Average Remaining :	$0
Evander Kane	$4,330,815 (1)
-Salary Remaining :	$0
-Salary Average :	$4,330,815
-Salary Average Remaining :	$0
Brandon Hagel	$3,880,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,880,000
-Salary Average Remaining :	$0
Sergei Bobrovsky	$3,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,650,000
-Salary Average Remaining :	$0
Ryan Suter	$3,535,830 (1)
-Salary Remaining :	$0
-Salary Average :	$3,535,830
-Salary Average Remaining :	$0
Alexandre Carrier	$2,255,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,255,000
-Salary Average Remaining :	$0
Anton Lundell	$1,775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,775,000
-Salary Average Remaining :	$0
Dylan Guenther	$1,744,167 (2)
-Salary Remaining :	$0
-Salary Average :	$1,744,167
-Salary Average Remaining :	$0
Jackson LaCombe	$925,000 (3)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Anthony Stolarz	$875,000 (1)
-Salary Remaining :	$0
-Salary Average :	$875,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 16 : $96,764,266
Year 17 : $36,964,167
Year 18 : $18,065,000
Year 19 : $0
Salary Average Commitment
Year 16 : $96,764,266
Year 17 : $36,964,167
Year 18 : $18,065,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $96,764,266
Year 17 : $36,964,167
Year 18 : $18,065,000
Year 19 : $0

Farm Players Salaries
Pierre-Luc Dubois	$458,092 (3)
Salary Remaining :	$458,092
Salary Average :	$458,092
Salary Average Remaining :	$458,092
Casey Mittelstadt	$387,200 (2)
Salary Remaining :	$387,200
Salary Average :	$387,200
Salary Average Remaining :	$387,200
Alex Turcotte	$244,417 (1)
Salary Remaining :	$244,417
Salary Average :	$244,417
Salary Average Remaining :	$244,417
Nils Hoglander	$200,000 (5)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Kevin Korchinski	$191,833 (3)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Marco Kasper	$188,667 (4)
Salary Remaining :	$188,667
Salary Average :	$188,667
Salary Average Remaining :	$188,667
Sebastian Cossa	$171,333 (3)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Simon Holmstrom	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Filip Gustavsson	$147,500 (2)
Salary Remaining :	$147,500
Salary Average :	$147,500
Salary Average Remaining :	$147,500
Drew Commesso	$120,833 (3)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Xavier Bourgault	$116,750 (2)
Salary Remaining :	$116,750
Salary Average :	$116,750
Salary Average Remaining :	$116,750
Tyler Kleven	$112,500 (2)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
John Beecher	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jamieson Rees	$91,083 (1)
Salary Remaining :	$91,083
Salary Average :	$91,083
Salary Average Remaining :	$91,083
Antonio Stranges	$89,333 (2)
Salary Remaining :	$89,333
Salary Average :	$89,333
Salary Average Remaining :	$89,333
Logan Stankoven	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Samuel Poulin	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Leevi Merilainen	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Robin Salo	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	19
Salary Commitment
Year 16 : $3,098,374
Year 17 : $2,596,541
Year 18 : $1,568,758
Year 19 : $388,667
Salary Average Commitment
Year 16 : $3,098,374
Year 17 : $2,596,541
Year 18 : $1,568,758
Year 19 : $388,667

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 2,520 - 93.32%
Level 2:	3601 - $105 - 3,594 - 99.79%
Level 3:	4502 - $80 - 4,494 - 99.82%
Level 4:	6302 - $50 - 6,218 - 98.66%
Luxury :	900 - $255 - 899 - 99.94%
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 - %	17,725 - 98.44%
Average Income per Game	$2,353,506
Year to Date Revenue	$96,493,756
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,508,533
Farm Players Total Salaries	$2,279,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,713,643
Farm Year To Date Expenses	$2,035,083
Pro Salary Cap To Date	$79,571,992
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$440,389
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,951
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$79,571,992
Estimate Under Maximum Salary Cap of $88,000,000	$8,428,008
Estimate Over Minimum Salary Cap of $65,000,000	$14,571,992
Current Bank Account	$242,189,006
Projected Bank Account	$242,189,006

Pro Players Salaries
Mitchell Marner	$8,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$8,750,000
-Salary Average Remaining :	$0
Darnell Nurse	$7,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,600,000
-Salary Average Remaining :	$0
Patrik Laine	$7,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Ivan Provorov	$6,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Jacob Trouba	$6,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,250,000
-Salary Average Remaining :	$0
Jared McCann	$5,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Connor Bedard	$4,450,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,450,000
-Salary Average Remaining :	$0
Ivan Barbashev	$4,250,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,250,000
-Salary Average Remaining :	$0
Tyler Bertuzzi	$4,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,100,000
-Salary Average Remaining :	$0
Erik Brannstrom	$3,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Sean Walker	$3,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Semyon Varlamov	$2,770,200 (1)
-Salary Remaining :	$0
-Salary Average :	$2,770,200
-Salary Average Remaining :	$0
Alexander Kerfoot	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Travis Dermott	$2,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Trent Frederic	$1,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Moritz Seider	$1,713,333 (1)
-Salary Remaining :	$0
-Salary Average :	$1,713,333
-Salary Average Remaining :	$0
Noah Cates	$1,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Nick Cousins	$1,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Brandon Duhaime	$1,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,300,000
-Salary Average Remaining :	$0
Brayden Pachal	$950,000 (3)
-Salary Remaining :	$0
-Salary Average :	$950,000
-Salary Average Remaining :	$0
Antti Raanta	$775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 16 : $77,508,533
Year 17 : $33,150,000
Year 18 : $20,150,000
Year 19 : $0
Salary Average Commitment
Year 16 : $77,508,533
Year 17 : $33,150,000
Year 18 : $20,150,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,508,533
Year 17 : $33,150,000
Year 18 : $20,150,000
Year 19 : $0

Farm Players Salaries
Robby Fabbri	$366,000 (1)
Salary Remaining :	$366,000
Salary Average :	$366,000
Salary Average Remaining :	$366,000
Logan Thompson	$280,000 (1)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Jack McBain	$195,000 (5)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
Filip Zadina	$174,417 (2)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Lian Bichsel	$141,833 (4)
Salary Remaining :	$141,833
Salary Average :	$141,833
Salary Average Remaining :	$141,833
Mark Friedman	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Lassi Thomson	$128,833 (1)
Salary Remaining :	$128,833
Salary Average :	$128,833
Salary Average Remaining :	$128,833
Joel Hanley	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Felix Sandstrom	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Ruslan Iskhakov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
William Stromgren	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Simon Lundmark	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cole Koepke	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Roby Jarventie	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Chase Stillman	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Tobias Bjornfot	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	16
Salary Commitment
Year 16 : $2,279,333
Year 17 : $974,500
Year 18 : $625,666
Year 19 : $336,833
Salary Average Commitment
Year 16 : $2,279,333
Year 17 : $974,500
Year 18 : $625,666
Year 19 : $336,833

Kenobi

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2718 - $155 - 2,464 - 90.66%
Level 2:	3624 - $95 - 3,624 - 100.00%
Level 3:	4530 - $65 - 4,530 - 100.00%
Level 4:	6341 - $45 - 6,317 - 99.62%
Luxury :	906 - $300 - 758 - 83.62%
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 - %	17,693 - 97.65%
Average Income per Game	$2,282,981
Year to Date Revenue	$93,602,239
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	$102,923,409
Farm Players Total Salaries	$2,194,754
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$88,766,751
Farm Year To Date Expenses	$3,089,898
Pro Salary Cap To Date	$87,740,144
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$584,792
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,470
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,740,144
Estimate Under Maximum Salary Cap of $88,000,000	$259,856
Estimate Over Minimum Salary Cap of $65,000,000	$22,740,144
Current Bank Account	$244,731,268
Projected Bank Account	$244,731,268

Pro Players Salaries
Nikita Kucherov	$9,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$9,500,000
-Salary Average Remaining :	$0
Steven Stamkos	$8,377,666 (1)
-Salary Remaining :	$0
-Salary Average :	$8,377,666
-Salary Average Remaining :	$0
Jake Guentzel	$7,988,666 (2)
-Salary Remaining :	$0
-Salary Average :	$7,988,666
-Salary Average Remaining :	$0
Zach Hyman	$7,444,666 (2)
-Salary Remaining :	$0
-Salary Average :	$7,444,666
-Salary Average Remaining :	$0
Ryan O'Reilly	$7,288,666 (1)
-Salary Remaining :	$0
-Salary Average :	$7,288,666
-Salary Average Remaining :	$0
Erik Karlsson	$7,078,666 (1)
-Salary Remaining :	$0
-Salary Average :	$7,078,666
-Salary Average Remaining :	$0
Alex Pietrangelo	$6,593,919 (1)
-Salary Remaining :	$0
-Salary Average :	$6,593,919
-Salary Average Remaining :	$0
Jeremy Swayman	$5,250,666 (4)
-Salary Remaining :	$0
-Salary Average :	$5,250,666
-Salary Average Remaining :	$0
Sam Bennett	$4,580,917 (1)
-Salary Remaining :	$0
-Salary Average :	$4,580,917
-Salary Average Remaining :	$0
Joe Pavelski	$4,250,917 (1)
-Salary Remaining :	$0
-Salary Average :	$4,250,917
-Salary Average Remaining :	$0
Bryan Rust	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Ryan Pulock	$3,950,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,950,000
-Salary Average Remaining :	$0
TJ Brodie	$3,851,666 (1)
-Salary Remaining :	$0
-Salary Average :	$3,851,666
-Salary Average Remaining :	$0
Jake Middleton	$3,484,666 (3)
-Salary Remaining :	$0
-Salary Average :	$3,484,666
-Salary Average Remaining :	$0
Josh Manson	$3,096,666 (1)
-Salary Remaining :	$0
-Salary Average :	$3,096,666
-Salary Average Remaining :	$0
Jason Zucker	$2,875,666 (2)
-Salary Remaining :	$0
-Salary Average :	$2,875,666
-Salary Average Remaining :	$0
Ilya Lyubushkin	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Mason Marchment	$2,198,666 (1)
-Salary Remaining :	$0
-Salary Average :	$2,198,666
-Salary Average Remaining :	$0
Jake Allen	$2,100,666 (2)
-Salary Remaining :	$0
-Salary Average :	$2,100,666
-Salary Average Remaining :	$0
Trevor Moore	$2,015,666 (1)
-Salary Remaining :	$0
-Salary Average :	$2,015,666
-Salary Average Remaining :	$0
David Kampf	$1,577,666 (1)
-Salary Remaining :	$0
-Salary Average :	$1,577,666
-Salary Average Remaining :	$0
Noel Acciari	$1,474,666 (1)
-Salary Remaining :	$0
-Salary Average :	$1,474,666
-Salary Average Remaining :	$0
Logan O'Connor	$1,442,666 (1)
-Salary Remaining :	$0
-Salary Average :	$1,442,666
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 16 : $102,923,409
Year 17 : $38,644,996
Year 18 : $8,735,332
Year 19 : $5,250,666
Salary Average Commitment
Year 16 : $102,923,409
Year 17 : $38,644,996
Year 18 : $8,735,332
Year 19 : $5,250,666
Salary Cap with 1 Way Contract
Year 16 : $102,923,409
Year 17 : $38,644,996
Year 18 : $8,735,332
Year 19 : $5,250,666

Farm Players Salaries
Frederick Gaudreau	$230,000 (1)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Frederik Andersen	$229,967 (1)
Salary Remaining :	$229,967
Salary Average :	$229,967
Salary Average Remaining :	$229,967
Matt Grzelcyk	$220,167 (2)
Salary Remaining :	$220,167
Salary Average :	$220,167
Salary Average Remaining :	$220,167
Brett Howden	$200,167 (2)
Salary Remaining :	$200,167
Salary Average :	$200,167
Salary Average Remaining :	$200,167
Rafael Harvey-Pinard	$108,767 (1)
Salary Remaining :	$108,767
Salary Average :	$108,767
Salary Average Remaining :	$108,767
Arthur Kaliyev	$103,583 (1)
Salary Remaining :	$103,583
Salary Average :	$103,583
Salary Average Remaining :	$103,583
Mitchell Chaffee	$97,767 (2)
Salary Remaining :	$97,767
Salary Average :	$97,767
Salary Average Remaining :	$97,767
Justin Danforth	$94,467 (2)
Salary Remaining :	$94,467
Salary Average :	$94,467
Salary Average Remaining :	$94,467
Vincent Desharnais	$92,067 (1)
Salary Remaining :	$92,067
Salary Average :	$92,067
Salary Average Remaining :	$92,067
Adam Edstrom	$88,867 (1)
Salary Remaining :	$88,867
Salary Average :	$88,867
Salary Average Remaining :	$88,867
Ethen Frank	$86,267 (3)
Salary Remaining :	$86,267
Salary Average :	$86,267
Salary Average Remaining :	$86,267
Eric Comrie	$85,167 (2)
Salary Remaining :	$85,167
Salary Average :	$85,167
Salary Average Remaining :	$85,167
Thomas Milic	$84,167 (4)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Michael Eyssimont	$80,067 (1)
Salary Remaining :	$80,067
Salary Average :	$80,067
Salary Average Remaining :	$80,067
Nicholas Robertson	$79,667 (1)
Salary Remaining :	$79,667
Salary Average :	$79,667
Salary Average Remaining :	$79,667
Vasili Ponomarev	$79,500 (2)
Salary Remaining :	$79,500
Salary Average :	$79,500
Salary Average Remaining :	$79,500
Bobby McMann	$78,867 (1)
Salary Remaining :	$78,867
Salary Average :	$78,867
Salary Average Remaining :	$78,867
Devin Cooley	$77,667 (1)
Salary Remaining :	$77,667
Salary Average :	$77,667
Salary Average Remaining :	$77,667
Anton Forsberg	$77,567 (2)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Total Farm Players	19
Salary Commitment
Year 16 : $2,194,755
Year 17 : $1,025,236
Year 18 : $170,434
Year 19 : $84,167
Salary Average Commitment
Year 16 : $2,194,755
Year 17 : $1,025,236
Year 18 : $170,434
Year 19 : $84,167

Leopards

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lake Titicaca
Level 1:	2000 - $160 - 1,826 - 91.29%
Level 2:	4000 - $105 - 3,662 - 91.55%
Level 3:	5000 - $75 - 4,685 - 93.71%
Level 4:	6000 - $50 - 5,713 - 95.22%
Luxury :	1000 - $245 - 941 - 94.09%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $60 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,827 - 93.49%
Average Income per Game	$2,398,735
Year to Date Revenue	$98,348,116
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	$90,634,236
Farm Players Total Salaries	$2,938,237
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,400,000
Pro Year To Date Expenses	$80,221,680
Farm Year To Date Expenses	$3,098,359
Pro Salary Cap To Date	$79,645,308
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$514,967
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,695
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$83,045,308
Estimate Under Maximum Salary Cap of $88,000,000	$4,954,692
Estimate Over Minimum Salary Cap of $65,000,000	$18,045,308
Current Bank Account	$235,732,993
Projected Bank Account	$235,732,993

Pro Players Salaries
Brayden Point	$17,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$17,600,000
-Salary Average Remaining :	$0
Jamie Drysdale (Out of Payroll)	$7,556,984 (1)
-Salary Remaining :	$0
-Salary Average :	$7,556,984
-Salary Average Remaining :	$0
Rasmus Andersson	$7,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Alexis Lafreniere	$5,100,000 (7)
-Salary Remaining :	$0
-Salary Average :	$5,100,000
-Salary Average Remaining :	$0
Devon Levi	$5,065,321 (1)
-Salary Remaining :	$0
-Salary Average :	$5,065,321
-Salary Average Remaining :	$0
Rickard Rakell	$4,605,756 (2)
-Salary Remaining :	$0
-Salary Average :	$4,605,756
-Salary Average Remaining :	$0
Cam York	$4,603,751 (1)
-Salary Remaining :	$0
-Salary Average :	$4,603,751
-Salary Average Remaining :	$0
Anders Lee	$4,601,591 (2)
-Salary Remaining :	$0
-Salary Average :	$4,601,591
-Salary Average Remaining :	$0
Leo Carlsson	$4,200,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,200,000
-Salary Average Remaining :	$0
Simon Nemec	$4,168,333 (3)
-Salary Remaining :	$0
-Salary Average :	$4,168,333
-Salary Average Remaining :	$0
Shane Wright	$3,949,167 (4)
-Salary Remaining :	$0
-Salary Average :	$3,949,167
-Salary Average Remaining :	$0
Erik Cernak	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Ryan Dzingel	$3,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Jonathan Quick	$3,100,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,100,000
-Salary Average Remaining :	$0
Pierre Engvall	$2,125,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,125,000
-Salary Average Remaining :	$0
Nic Dowd	$1,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,700,000
-Salary Average Remaining :	$0
Luke Glendening	$1,700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,700,000
-Salary Average Remaining :	$0
Jordan Martinook	$1,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,700,000
-Salary Average Remaining :	$0
Connor Brown (Out of Payroll)	$1,600,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,600,000
-Salary Average Remaining :	$0
Tyler Motte	$1,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Connor Dewar	$1,050,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,050,000
-Salary Average Remaining :	$0
Brock Faber	$1,008,333 (2)
-Salary Remaining :	$0
-Salary Average :	$1,008,333
-Salary Average Remaining :	$0
Matt Villalta (Out of Payroll)	$860,000 (1)
-Salary Remaining :	$0
-Salary Average :	$860,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 16 : $91,494,236
Year 17 : $49,208,180
Year 18 : $29,192,500
Year 19 : $16,049,167
Salary Average Commitment
Year 16 : $91,494,236
Year 17 : $49,208,180
Year 18 : $29,192,500
Year 19 : $16,049,167
Salary Cap with 1 Way Contract
Year 16 : $91,494,236
Year 17 : $49,208,180
Year 18 : $29,192,500
Year 19 : $16,049,167

Farm Players Salaries
Yegor Chinakhov	$275,000 (3)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Kirby Dach	$192,500 (7)
Salary Remaining :	$192,500
Salary Average :	$192,500
Salary Average Remaining :	$192,500
David Jiricek	$191,833 (3)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Matthew Beniers	$185,000 (1)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Ivan Miroshnichenko	$170,000 (3)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Jesper Wallstedt	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Daniil Miromanov	$128,791 (2)
Salary Remaining :	$128,791
Salary Average :	$128,791
Salary Average Remaining :	$128,791
Adam Klapka	$115,000 (3)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Alex Barre-Boulet	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Samuel Bolduc	$107,000 (1)
Salary Remaining :	$107,000
Salary Average :	$107,000
Salary Average Remaining :	$107,000
Fabian Lysell	$103,417 (3)
Salary Remaining :	$103,417
Salary Average :	$103,417
Salary Average Remaining :	$103,417
Michael Vukojevic	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Layton Ahac	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Justin Sourdif	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Ryan O'Rourke	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Yan Kuznetsov	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Adam Sykora	$88,667 (4)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Joshua Roy	$88,167 (3)
Salary Remaining :	$88,167
Salary Average :	$88,167
Salary Average Remaining :	$88,167
Sasha Pastujov	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Stanislav Svozil	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Topi Niemela	$85,667 (2)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Kole Lind	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jacob Melanson	$82,611 (3)
Salary Remaining :	$82,611
Salary Average :	$82,611
Salary Average Remaining :	$82,611
Dustin Wolf	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Martin Chromiak	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Total Farm Players	25
Salary Commitment
Year 16 : $2,938,237
Year 17 : $2,094,320
Year 18 : $1,483,195
Year 19 : $281,167
Salary Average Commitment
Year 16 : $2,938,237
Year 17 : $2,094,320
Year 18 : $1,483,195
Year 19 : $281,167

Nokians

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nokia Centre
Level 1:	2997 - $140 - 2,487 - 82.98%
Level 2:	3996 - $120 - 3,141 - 78.61%
Level 3:	4995 - $75 - 4,966 - 99.43%
Level 4:	6992 - $40 - 6,734 - 96.31%
Luxury :	999 - $260 - 982 - 98.31%
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 - %	18,311 - 91.65%
Average Income per Game	$2,417,280
Year to Date Revenue	$99,108,489
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	$91,884,226
Farm Players Total Salaries	$2,734,349
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,594,769
Farm Year To Date Expenses	$3,049,637
Pro Salary Cap To Date	$87,594,769
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$522,069
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,536
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,594,769
Estimate Under Maximum Salary Cap of $88,000,000	$405,231
Estimate Over Minimum Salary Cap of $65,000,000	$22,594,769
Current Bank Account	$384,986,355
Projected Bank Account	$384,986,355

Pro Players Salaries
David Pastrnak	$8,714,825 (1)
-Salary Remaining :	$0
-Salary Average :	$8,714,825
-Salary Average Remaining :	$0
Chris Kreider	$8,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,500,000
-Salary Average Remaining :	$0
Sebastian Aho	$7,150,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,150,000
-Salary Average Remaining :	$0
Cam Fowler	$7,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Kris Letang	$5,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,750,000
-Salary Average Remaining :	$0
Tyler Seguin	$5,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,400,000
-Salary Average Remaining :	$0
Nazem Kadri	$5,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,300,000
-Salary Average Remaining :	$0
Nick Bjugstad	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Ryan McDonagh	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Linus Ullmark	$4,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Lawson Crouse	$4,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,400,000
-Salary Average Remaining :	$0
Alex Iafallo	$3,800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,800,000
-Salary Average Remaining :	$0
Erik Gudbranson	$3,791,068 (1)
-Salary Remaining :	$0
-Salary Average :	$3,791,068
-Salary Average Remaining :	$0
Henri Jokiharju	$3,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Jason Dickinson	$3,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Scott Mayfield	$2,700,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,700,000
-Salary Average Remaining :	$0
Casey Cizikas	$2,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,400,000
-Salary Average Remaining :	$0
Luke Kunin	$2,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,000
-Salary Average Remaining :	$0
Teddy Blueger	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Kaiden Guhle	$1,283,333 (2)
-Salary Remaining :	$0
-Salary Average :	$1,283,333
-Salary Average Remaining :	$0
Daniel Vladar	$945,000 (4)
-Salary Remaining :	$0
-Salary Average :	$945,000
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 16 : $91,884,226
Year 17 : $13,178,333
Year 18 : $945,000
Year 19 : $945,000
Salary Average Commitment
Year 16 : $91,884,226
Year 17 : $13,178,333
Year 18 : $945,000
Year 19 : $945,000
Salary Cap with 1 Way Contract
Year 16 : $91,884,226
Year 17 : $13,178,333
Year 18 : $945,000
Year 19 : $945,000

Farm Players Salaries
Jordan Greenway	$290,000 (1)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Justin Schultz	$263,849 (1)
Salary Remaining :	$263,849
Salary Average :	$263,849
Salary Average Remaining :	$263,849
Oskar Sundqvist	$240,000 (1)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Erik Gustafsson	$210,000 (1)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Ty Emberson	$185,000 (1)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Parker Wotherspoon	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Danton Heinen	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Chaz Lucius	$129,417 (3)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Warren Foegele	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Michael Milne	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Christian Kyrou	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Emil Heineman	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Antti Tuomisto	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Hugo Alnefelt	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jiri Kulich	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Logan Mailloux	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Zayde Wisdom	$89,667 (2)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Jared Davidson	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Connor McMichael	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Michael DiPietro	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 16 : $2,734,349
Year 17 : $996,667
Year 18 : $494,500
Year 19 : $0
Salary Average Commitment
Year 16 : $2,734,349
Year 17 : $996,667
Year 18 : $494,500
Year 19 : $0

Philly

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cheese Cake Factory
Level 1:	3010 - $130 - 2,554 - 84.86%
Level 2:	4013 - $100 - 3,984 - 99.28%
Level 3:	5017 - $70 - 4,978 - 99.23%
Level 4:	7023 - $50 - 6,657 - 94.79%
Luxury :	1003 - $240 - 993 - 99.03%
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 - %	19,167 - 95.52%
Average Income per Game	$2,458,765
Year to Date Revenue	$100,809,379
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	$82,157,500
Farm Players Total Salaries	$2,884,967
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,167,500
Pro Year To Date Expenses	$83,148,779
Farm Year To Date Expenses	$2,940,217
Pro Salary Cap To Date	$83,069,494
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$466,804
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,392
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,236,994
Estimate Under Maximum Salary Cap of $88,000,000	$763,006
Estimate Over Minimum Salary Cap of $65,000,000	$22,236,994
Current Bank Account	$254,241,634
Projected Bank Account	$254,241,634

Pro Players Salaries
Cale Makar	$12,300,500 (3)
-Salary Remaining :	$0
-Salary Average :	$12,300,500
-Salary Average Remaining :	$0
Dylan Larkin	$9,250,000 (2)
-Salary Remaining :	$0
-Salary Average :	$9,250,000
-Salary Average Remaining :	$0
Tage Thompson	$8,750,500 (2)
-Salary Remaining :	$0
-Salary Average :	$8,750,500
-Salary Average Remaining :	$0
Nico Hischier	$5,600,500 (1)
-Salary Remaining :	$0
-Salary Average :	$5,600,500
-Salary Average Remaining :	$0
Alex Newhook	$5,350,500 (2)
-Salary Remaining :	$0
-Salary Average :	$5,350,500
-Salary Average Remaining :	$0
Viktor Arvidsson	$5,300,500 (1)
-Salary Remaining :	$0
-Salary Average :	$5,300,500
-Salary Average Remaining :	$0
Jakob Chychrun	$4,600,500 (2)
-Salary Remaining :	$0
-Salary Average :	$4,600,500
-Salary Average Remaining :	$0
Jake McCabe	$3,950,500 (1)
-Salary Remaining :	$0
-Salary Average :	$3,950,500
-Salary Average Remaining :	$0
Pyotr Kochetkov	$3,700,500 (2)
-Salary Remaining :	$0
-Salary Average :	$3,700,500
-Salary Average Remaining :	$0
Ryan Lindgren	$3,100,500 (3)
-Salary Remaining :	$0
-Salary Average :	$3,100,500
-Salary Average Remaining :	$0
Jordan Staal	$3,100,500 (1)
-Salary Remaining :	$0
-Salary Average :	$3,100,500
-Salary Average Remaining :	$0
Joel Hofer	$2,800,500 (2)
-Salary Remaining :	$0
-Salary Average :	$2,800,500
-Salary Average Remaining :	$0
Carson Soucy	$2,350,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,350,000
-Salary Average Remaining :	$0
Barclay Goodrow	$2,200,500 (1)
-Salary Remaining :	$0
-Salary Average :	$2,200,500
-Salary Average Remaining :	$0
Nico Sturm	$1,900,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,900,500
-Salary Average Remaining :	$0
Nicholas Paul	$1,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Yakov Trenin	$1,750,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,750,500
-Salary Average Remaining :	$0
Fabian Zetterlund	$1,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,650,000
-Salary Average Remaining :	$0
Nicolas Aube-Kubel	$1,550,500 (2)
-Salary Remaining :	$0
-Salary Average :	$1,550,500
-Salary Average Remaining :	$0
Josh Mahura	$1,150,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,150,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 16 : $82,157,500
Year 17 : $53,154,500
Year 18 : $15,401,000
Year 19 : $0
Salary Average Commitment
Year 16 : $82,157,500
Year 17 : $53,154,500
Year 18 : $15,401,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $82,157,500
Year 17 : $53,154,500
Year 18 : $15,401,000
Year 19 : $0

Farm Players Salaries
Matias Maccelli	$315,050 (3)
Salary Remaining :	$315,050
Salary Average :	$315,050
Salary Average Remaining :	$315,050
Andrew Mangiapane	$310,000 (1)
Salary Remaining :	$310,000
Salary Average :	$310,000
Salary Average Remaining :	$310,000
Alex Nedeljkovic	$265,000 (1)
Salary Remaining :	$265,000
Salary Average :	$265,000
Salary Average Remaining :	$265,000
Ilya Samsonov	$240,000 (1)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Victor Soderstrom	$152,333 (1)
Salary Remaining :	$152,333
Salary Average :	$152,333
Salary Average Remaining :	$152,333
Isak Rosen	$141,917 (3)
Salary Remaining :	$141,917
Salary Average :	$141,917
Salary Average Remaining :	$141,917
Raphael Lavoie	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Viktor Neuchev	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Amadeus Lombardi	$92,667 (3)
Salary Remaining :	$92,667
Salary Average :	$92,667
Salary Average Remaining :	$92,667
Nikita Chibrikov	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carter Mazur	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ethan Cardwell	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Maxim Groshev	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Spencer Stastney	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alexei Kolosov	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nico Daws	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Josh Bloom	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Eemil Viro	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Donovan Sebrango	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Clay Stevenson	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Erik Kallgren	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Philip Kemp	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	22
Salary Commitment
Year 16 : $2,884,967
Year 17 : $1,482,634
Year 18 : $1,197,384
Year 19 : $0
Salary Average Commitment
Year 16 : $2,884,967
Year 17 : $1,482,634
Year 18 : $1,197,384
Year 19 : $0

Poutiners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	3191 - $90 - 2,682 - 84.04%
Level 2:	4255 - $80 - 4,165 - 97.89%
Level 3:	5318 - $53 - 5,273 - 99.15%
Level 4:	7446 - $40 - 6,980 - 93.74%
Luxury :	1064 - $206 - 1,045 - 98.17%
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 - %	20,145 - 94.69%
Average Income per Game	$2,009,161
Year to Date Revenue	$82,375,588
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	$82,983,803
Farm Players Total Salaries	$2,042,310
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,720,754
Farm Year To Date Expenses	$2,068,604
Pro Salary Cap To Date	$82,720,754
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$471,499
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,604
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,720,754
Estimate Under Maximum Salary Cap of $88,000,000	$5,279,246
Estimate Over Minimum Salary Cap of $65,000,000	$17,720,754
Current Bank Account	$69,248,790
Projected Bank Account	$69,248,790

Pro Players Salaries
Bowen Byram	$10,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$10,100,000
-Salary Average Remaining :	$0
Ryan Nugent-Hopkins	$9,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,000,000
-Salary Average Remaining :	$0
Jake Oettinger	$8,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Roman Josi	$7,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,300,000
-Salary Average Remaining :	$0
Patrick Kane	$6,622,213 (1)
-Salary Remaining :	$0
-Salary Average :	$6,622,213
-Salary Average Remaining :	$0
Brent Burns	$6,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Christian Dvorak	$4,210,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,210,000
-Salary Average Remaining :	$0
Ryan Hartman	$3,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
Max Domi	$3,616,888 (1)
-Salary Remaining :	$0
-Salary Average :	$3,616,888
-Salary Average Remaining :	$0
Jani Hakanpaa	$3,250,789 (1)
-Salary Remaining :	$0
-Salary Average :	$3,250,789
-Salary Average Remaining :	$0
Yanni Gourde	$2,808,300 (3)
-Salary Remaining :	$0
-Salary Average :	$2,808,300
-Salary Average Remaining :	$0
Connor Murphy	$2,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Michael Bunting	$2,310,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,310,000
-Salary Average Remaining :	$0
Arber Xhekaj	$2,162,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,162,000
-Salary Average Remaining :	$0
Mathieu Joseph	$2,121,788 (2)
-Salary Remaining :	$0
-Salary Average :	$2,121,788
-Salary Average Remaining :	$0
Sam Carrick	$2,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,000,000
-Salary Average Remaining :	$0
Tomas Nosek	$1,563,175 (1)
-Salary Remaining :	$0
-Salary Average :	$1,563,175
-Salary Average Remaining :	$0
Brock McGinn	$1,380,317 (1)
-Salary Remaining :	$0
-Salary Average :	$1,380,317
-Salary Average Remaining :	$0
Thomas Harley	$1,288,333 (1)
-Salary Remaining :	$0
-Salary Average :	$1,288,333
-Salary Average Remaining :	$0
Keegan Kolesar	$1,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Spencer Knight	$1,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,000,000
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 16 : $82,983,803
Year 17 : $8,092,088
Year 18 : $5,970,300
Year 19 : $0
Salary Average Commitment
Year 16 : $82,983,803
Year 17 : $8,092,088
Year 18 : $5,970,300
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $82,983,803
Year 17 : $8,092,088
Year 18 : $5,970,300
Year 19 : $0

Farm Players Salaries
Jesse Puljujarvi	$458,092 (1)
Salary Remaining :	$458,092
Salary Average :	$458,092
Salary Average Remaining :	$458,092
Quinton Byfield	$354,417 (1)
Salary Remaining :	$354,417
Salary Average :	$354,417
Salary Average Remaining :	$354,417
Olle Lycksell	$180,000 (1)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Shakir Mukhamadullin	$129,417 (2)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Brad Lambert	$116,833 (3)
Salary Remaining :	$116,833
Salary Average :	$116,833
Salary Average Remaining :	$116,833
Lias Andersson	$114,300 (1)
Salary Remaining :	$114,300
Salary Average :	$114,300
Salary Average Remaining :	$114,300
Otto Koivula	$104,251 (1)
Salary Remaining :	$104,251
Salary Average :	$104,251
Salary Average Remaining :	$104,251
Daniel Torgersson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Caedan Bankier	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Olivier Rodrigue	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Mitchell Gibson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alec Regula	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Santeri Hatakka	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Nesterenko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	14
Salary Commitment
Year 16 : $2,042,310
Year 17 : $676,250
Year 18 : $209,333
Year 19 : $0
Salary Average Commitment
Year 16 : $2,042,310
Year 17 : $676,250
Year 18 : $209,333
Year 19 : $0

Primetime

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $138 - 2,000 - 100.00%
Level 2:	4000 - $88 - 3,990 - 99.75%
Level 3:	5000 - $68 - 4,966 - 99.33%
Level 4:	6000 - $38 - 6,000 - 100.00%
Luxury :	1000 - $248 - 993 - 99.26%
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 - %	17,949 - 99.72%
Average Income per Game	$2,144,097
Year to Date Revenue	$87,907,977
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$97,707,052
Farm Players Total Salaries	$1,815,070
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,738,060
Farm Year To Date Expenses	$2,812,030
Pro Salary Cap To Date	$87,738,060
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$555,154
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,313
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,738,060
Estimate Under Maximum Salary Cap of $88,000,000	$261,940
Estimate Over Minimum Salary Cap of $65,000,000	$22,738,060
Current Bank Account	$134,641,382
Projected Bank Account	$134,641,382

Pro Players Salaries
Adam Fox	$17,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$17,600,000
-Salary Average Remaining :	$0
Kirill Kaprizov	$10,365,810 (3)
-Salary Remaining :	$0
-Salary Average :	$10,365,813
-Salary Average Remaining :	$0
William Nylander	$9,191,100 (3)
-Salary Remaining :	$0
-Salary Average :	$9,191,100
-Salary Average Remaining :	$0
Sidney Crosby	$9,182,938 (1)
-Salary Remaining :	$0
-Salary Average :	$9,182,938
-Salary Average Remaining :	$0
Roope Hintz	$7,810,977 (2)
-Salary Remaining :	$0
-Salary Average :	$7,810,978
-Salary Average Remaining :	$0
J.T Miller	$7,420,750 (1)
-Salary Remaining :	$0
-Salary Average :	$7,420,750
-Salary Average Remaining :	$0
Tomas Hertl	$6,597,258 (2)
-Salary Remaining :	$0
-Salary Average :	$6,597,258
-Salary Average Remaining :	$0
Andrei Svechnikov	$6,490,008 (1)
-Salary Remaining :	$0
-Salary Average :	$6,490,008
-Salary Average Remaining :	$0
Esa Lindell	$4,580,917 (1)
-Salary Remaining :	$0
-Salary Average :	$4,580,917
-Salary Average Remaining :	$0
Adin Hill	$4,580,917 (3)
-Salary Remaining :	$0
-Salary Average :	$4,580,917
-Salary Average Remaining :	$0
Christopher Tanev	$3,563,488 (1)
-Salary Remaining :	$0
-Salary Average :	$3,563,488
-Salary Average Remaining :	$0
Nick Jensen	$2,789,798 (1)
-Salary Remaining :	$0
-Salary Average :	$2,789,798
-Salary Average Remaining :	$0
Niko Mikkola	$2,208,088 (1)
-Salary Remaining :	$0
-Salary Average :	$2,208,088
-Salary Average Remaining :	$0
Mikael Pyyhtia	$775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Louis Crevier	$775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Rourke Chartier	$775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Martin Pospisil	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Reese Johnson	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Parker Kelly	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Samuel Ersson	$750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$750,000
-Salary Average Remaining :	$0
Hunter McKown	$0 (0)
Total Pro Players	21
Salary Commitment
Year 16 : $97,707,052
Year 17 : $39,321,065
Year 18 : $24,137,830
Year 19 : $0
Salary Average Commitment
Year 16 : $97,707,053
Year 17 : $39,321,066
Year 18 : $24,137,830
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $97,707,052
Year 17 : $39,321,065
Year 18 : $24,137,830
Year 19 : $0

Farm Players Salaries
Vladislav Gavrikov	$290,800 (2)
Salary Remaining :	$290,800
Salary Average :	$290,800
Salary Average Remaining :	$290,800
Wyatt Kaiser	$208,800 (1)
Salary Remaining :	$208,800
Salary Average :	$208,800
Salary Average Remaining :	$208,800
David Rittich	$194,000 (1)
Salary Remaining :	$194,000
Salary Average :	$194,000
Salary Average Remaining :	$194,000
Daniil Tarasov	$151,170 (3)
Salary Remaining :	$151,170
Salary Average :	$151,170
Salary Average Remaining :	$151,170
Carson Lambos	$93,417 (3)
Salary Remaining :	$93,417
Salary Average :	$93,417
Salary Average Remaining :	$93,417
Jack Thompson	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Ville Husso	$86,967 (1)
Salary Remaining :	$86,967
Salary Average :	$86,967
Salary Average Remaining :	$86,967
Ryan Winterton	$82,833 (3)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Lukas Cormier	$79,333 (2)
Salary Remaining :	$79,333
Salary Average :	$79,333
Salary Average Remaining :	$79,333
Mathias Emilio Pettersen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mikhail Abramov	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Moverare	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Logan Morrison	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Maxwell Crozier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trey Fix-Wolansky	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jackson Cates	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	16
Salary Commitment
Year 16 : $1,815,070
Year 17 : $865,303
Year 18 : $327,420
Year 19 : $0
Salary Average Commitment
Year 16 : $1,815,070
Year 17 : $865,303
Year 18 : $327,420
Year 19 : $0

Rampage

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,924 - 98.09%
Level 3:	5000 - $75 - 4,952 - 99.03%
Level 4:	6000 - $45 - 5,994 - 99.90%
Luxury :	1000 - $250 - 984 - 98.44%
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 - %	17,854 - 99.19%
Average Income per Game	$2,353,557
Year to Date Revenue	$96,495,835
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	$86,200,000
Farm Players Total Salaries	$3,080,166
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,925,000
Pro Year To Date Expenses	$85,429,564
Farm Year To Date Expenses	$3,140,140
Pro Salary Cap To Date	$85,202,292
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$489,773
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,501
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,127,292
Estimate Under Maximum Salary Cap of $88,000,000	$872,708
Estimate Over Minimum Salary Cap of $65,000,000	$22,127,292
Current Bank Account	$160,363,441
Projected Bank Account	$160,363,441

Pro Players Salaries
Michael Matheson	$7,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,100,000
-Salary Average Remaining :	$0
Timo Meier	$7,100,000 (3)
-Salary Remaining :	$0
-Salary Average :	$7,100,000
-Salary Average Remaining :	$0
Travis Sanheim	$6,450,000 (4)
-Salary Remaining :	$0
-Salary Average :	$6,450,000
-Salary Average Remaining :	$0
Trevor Zegras	$5,500,000 (6)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Marcus Pettersson	$5,200,000 (5)
-Salary Remaining :	$0
-Salary Average :	$5,200,000
-Salary Average Remaining :	$0
Thomas Chabot (Out of Payroll)	$5,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Mikael Granlund	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Jean-Gabriel Pageau	$4,700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,700,000
-Salary Average Remaining :	$0
Sam Gagner	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
David Savard	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Mike Hoffman	$4,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,000,000
-Salary Average Remaining :	$0
Oliver Bjorkstrand	$3,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,600,000
-Salary Average Remaining :	$0
Joonas Korpisalo	$3,250,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,250,000
-Salary Average Remaining :	$0
Martin Jones	$3,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,100,000
-Salary Average Remaining :	$0
Conor Sheary	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Jeremy Lauzon	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Lars Eller	$2,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Jordan Harris	$2,400,000 (7)
-Salary Remaining :	$0
-Salary Average :	$2,400,000
-Salary Average Remaining :	$0
Sonny Milano	$2,400,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,400,000
-Salary Average Remaining :	$0
Kent Johnson	$1,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,850,000
-Salary Average Remaining :	$0
Matt Martin	$1,700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,700,000
-Salary Average Remaining :	$0
Jansen Harkins	$975,000 (1)
-Salary Remaining :	$0
-Salary Average :	$975,000
-Salary Average Remaining :	$0
Alex Laferriere	$875,000 (2)
-Salary Remaining :	$0
-Salary Average :	$875,000
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 16 : $86,200,000
Year 17 : $41,325,000
Year 18 : $34,050,000
Year 19 : $19,550,000
Salary Average Commitment
Year 16 : $86,200,000
Year 17 : $41,325,000
Year 18 : $34,050,000
Year 19 : $19,550,000
Salary Cap with 1 Way Contract
Year 16 : $86,200,000
Year 17 : $41,325,000
Year 18 : $34,050,000
Year 19 : $19,550,000

Farm Players Salaries
Craig Smith	$400,000 (1)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
John Klingberg	$385,000 (1)
Salary Remaining :	$385,000
Salary Average :	$385,000
Salary Average Remaining :	$385,000
Denis Gurianov	$290,000 (1)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Dmitry Kulikov	$280,000 (2)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Andreas Englund	$200,000 (7)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Ian Mitchell	$180,000 (4)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Greg McKegg	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Will Butcher	$130,000 (7)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Justin Kirkland	$120,000 (7)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Fredrik Karlstrom	$120,000 (7)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Zack MacEwen	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Joseph Woll	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jayden Grubbe	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brett Berard	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Helge Grans	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Will Cuylle	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Oskar Pettersson	$87,000 (4)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Samu Tuomaala	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Zachary L'Heureux	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Total Farm Players	19
Salary Commitment
Year 16 : $3,080,166
Year 17 : $1,870,166
Year 18 : $1,194,666
Year 19 : $837,000
Salary Average Commitment
Year 16 : $3,080,166
Year 17 : $1,870,166
Year 18 : $1,194,666
Year 19 : $837,000

Roaches

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $300 - 1,052 - 52.62%
Level 2:	4000 - $200 - 1,849 - 46.22%
Level 3:	5000 - $150 - 2,296 - 45.93%
Level 4:	6000 - $90 - 3,153 - 52.55%
Luxury :	1000 - $500 - 454 - 45.43%
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 - %	8,805 - 48.92%
Average Income per Game	$2,295,922
Year to Date Revenue	$94,132,792
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,526,333
Farm Players Total Salaries	$1,834,047
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,488,775
Farm Year To Date Expenses	$1,828,726
Pro Salary Cap To Date	$82,346,827
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$468,900
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,421
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,346,827
Estimate Under Maximum Salary Cap of $88,000,000	$5,653,173
Estimate Over Minimum Salary Cap of $65,000,000	$17,346,827
Current Bank Account	$280,601,196
Projected Bank Account	$280,601,196

Pro Players Salaries
Artemi Panarin	$17,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$17,600,000
-Salary Average Remaining :	$0
Alex DeBrincat	$9,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$9,000,000
-Salary Average Remaining :	$0
Drew Doughty	$8,999,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,999,000
-Salary Average Remaining :	$0
Evgeni Malkin	$8,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,400,000
-Salary Average Remaining :	$0
John Carlson	$7,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,850,000
-Salary Average Remaining :	$0
Troy Terry	$6,050,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,050,000
-Salary Average Remaining :	$0
Jacob Markstrom	$4,938,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,938,000
-Salary Average Remaining :	$0
Brett Pesce	$3,850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,850,000
-Salary Average Remaining :	$0
Joel Edmundson	$2,330,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,330,000
-Salary Average Remaining :	$0
Stefan Noesen	$1,759,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,759,000
-Salary Average Remaining :	$0
Noah Juulsen	$1,650,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,650,000
-Salary Average Remaining :	$0
Gustav Lindstrom	$1,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Colin Blackwell	$1,470,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,470,000
-Salary Average Remaining :	$0
Zachary Bolduc	$1,275,833 (3)
-Salary Remaining :	$0
-Salary Average :	$1,275,833
-Salary Average Remaining :	$0
Michael Carcone	$1,262,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,262,000
-Salary Average Remaining :	$0
Cole Guttman	$1,192,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,192,000
-Salary Average Remaining :	$0
Cam Atkinson	$900,000 (2)
-Salary Remaining :	$0
-Salary Average :	$900,000
-Salary Average Remaining :	$0
Joe Snively	$863,000 (1)
-Salary Remaining :	$0
-Salary Average :	$863,000
-Salary Average Remaining :	$0
Charlie Lindgren	$862,500 (1)
-Salary Remaining :	$0
-Salary Average :	$862,500
-Salary Average Remaining :	$0
Pontus Holmberg	$775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 16 : $82,526,333
Year 17 : $12,075,833
Year 18 : $1,275,833
Year 19 : $0
Salary Average Commitment
Year 16 : $82,526,333
Year 17 : $12,075,833
Year 18 : $1,275,833
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $82,526,333
Year 17 : $12,075,833
Year 18 : $1,275,833
Year 19 : $0

Farm Players Salaries
Brandon Tanev	$268,000 (1)
Salary Remaining :	$268,000
Salary Average :	$268,000
Salary Average Remaining :	$268,000
John Gibson	$225,000 (1)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Kyle Burroughs	$179,000 (1)
Salary Remaining :	$179,000
Salary Average :	$179,000
Salary Average Remaining :	$179,000
Joshua Brown	$163,300 (1)
Salary Remaining :	$163,300
Salary Average :	$163,300
Salary Average Remaining :	$163,300
Jesper Fast	$145,000 (1)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Nathan Walker	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Lucas Edmonds	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Walker Duehr	$86,580 (1)
Salary Remaining :	$86,580
Salary Average :	$86,580
Salary Average Remaining :	$86,580
Mikko Kokkonen	$84,667 (2)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Marcus Bjork	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jesper Vikman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anson Thornton	$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
Ryan Tverberg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Novikov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	15
Salary Commitment
Year 16 : $1,834,047
Year 17 : $179,667
Year 18 : $0
Year 19 : $0
Salary Average Commitment
Year 16 : $1,834,047
Year 17 : $179,667
Year 18 : $0
Year 19 : $0

Samurai

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $125 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,950 - 98.75%
Level 3:	5000 - $75 - 4,962 - 99.24%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $200 - 998 - 99.84%
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 - %	17,911 - 99.50%
Average Income per Game	$2,260,123
Year to Date Revenue	$92,665,038
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	$78,114,930
Farm Players Total Salaries	$2,607,371
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,114,960
Farm Year To Date Expenses	$2,364,782
Pro Salary Cap To Date	$78,114,960
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$443,835
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,815
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,114,960
Estimate Under Maximum Salary Cap of $88,000,000	$9,885,040
Estimate Over Minimum Salary Cap of $65,000,000	$13,114,960
Current Bank Account	$173,358,301
Projected Bank Account	$173,358,301

Pro Players Salaries
Igor Shesterkin	$8,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Jonathan Marchessault	$7,400,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,400,000
-Salary Average Remaining :	$0
Colton Parayko	$7,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Jaccob Slavin	$7,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Boone Jenner	$5,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Adam Larsson	$5,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Adam Henrique	$5,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
MacKenzie Weegar	$5,075,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,075,000
-Salary Average Remaining :	$0
Andrew Copp	$3,800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,800,000
-Salary Average Remaining :	$0
Scott Wedgewood	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Owen Tippett	$3,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Colton Sissons	$3,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Dylan DeMelo	$2,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,800,000
-Salary Average Remaining :	$0
Miles Wood	$2,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Michael Anderson	$2,375,764 (1)
-Salary Remaining :	$0
-Salary Average :	$2,375,764
-Salary Average Remaining :	$0
Sean Kuraly	$1,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,800,000
-Salary Average Remaining :	$0
Jack Quinn	$1,713,333 (2)
-Salary Remaining :	$0
-Salary Average :	$1,713,333
-Salary Average Remaining :	$0
Peyton Krebs	$1,275,833 (1)
-Salary Remaining :	$0
-Salary Average :	$1,275,833
-Salary Average Remaining :	$0
Matthew Poitras	$950,000 (3)
-Salary Remaining :	$0
-Salary Average :	$950,000
-Salary Average Remaining :	$0
Matthew Knies	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 16 : $78,114,930
Year 17 : $43,788,333
Year 18 : $6,450,000
Year 19 : $0
Salary Average Commitment
Year 16 : $78,114,930
Year 17 : $43,788,333
Year 18 : $6,450,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,114,930
Year 17 : $43,788,333
Year 18 : $6,450,000
Year 19 : $0

Farm Players Salaries
Cody Glass	$350,050 (1)
Salary Remaining :	$350,050
Salary Average :	$350,050
Salary Average Remaining :	$350,050
Nicolas Hague	$334,500 (3)
Salary Remaining :	$334,500
Salary Average :	$334,500
Salary Average Remaining :	$334,500
Johnathan Kovacevic	$230,000 (2)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Justus Annunen	$183,333 (4)
Salary Remaining :	$183,333
Salary Average :	$183,333
Salary Average Remaining :	$183,333
Maxime Comtois	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Cale Fleury	$146,138 (2)
Salary Remaining :	$146,138
Salary Average :	$146,138
Salary Average Remaining :	$146,138
Casey DeSmith	$131,600 (2)
Salary Remaining :	$131,600
Salary Average :	$131,600
Salary Average Remaining :	$131,600
Carl Grundstrom	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Justin Barron	$115,833 (1)
Salary Remaining :	$115,833
Salary Average :	$115,833
Salary Average Remaining :	$115,833
Jett Woo	$104,500 (4)
Salary Remaining :	$104,500
Salary Average :	$104,500
Salary Average Remaining :	$104,500
Jared McIsaac	$94,500 (4)
Salary Remaining :	$94,500
Salary Average :	$94,500
Salary Average Remaining :	$94,500
Mackie Samoskevich	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michal Teply	$91,917 (1)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Brett Harrison	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Ethan Del Mastro	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Luca Del Bel Belluz	$88,667 (4)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Lane Pederson	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Cole Reinhardt	$81,333 (1)
Salary Remaining :	$81,333
Salary Average :	$81,333
Salary Average Remaining :	$81,333
Total Farm Players	18
Salary Commitment
Year 16 : $2,607,371
Year 17 : $1,848,238
Year 18 : $986,000
Year 19 : $471,000
Salary Average Commitment
Year 16 : $2,607,371
Year 17 : $1,848,238
Year 18 : $986,000
Year 19 : $471,000

Sheep

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Moai
Level 1:	3191 - $150 - 2,460 - 77.11%
Level 2:	4255 - $100 - 4,060 - 95.42%
Level 3:	5318 - $75 - 5,123 - 96.33%
Level 4:	7446 - $45 - 6,795 - 91.26%
Luxury :	1064 - $250 - 1,020 - 95.84%
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 - %	19,458 - 91.47%
Average Income per Game	$2,562,823
Year to Date Revenue	$105,075,747
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	$81,364,755
Farm Players Total Salaries	$1,906,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,974,983
Farm Year To Date Expenses	$1,924,805
Pro Salary Cap To Date	$80,845,860
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$462,300
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,832
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$80,845,860
Estimate Under Maximum Salary Cap of $88,000,000	$7,154,140
Estimate Over Minimum Salary Cap of $65,000,000	$15,845,860
Current Bank Account	$283,200,451
Projected Bank Account	$283,200,451

Pro Players Salaries
Auston Matthews	$14,000,000 (7)
-Salary Remaining :	$0
-Salary Average :	$14,000,000
-Salary Average Remaining :	$0
Nathan MacKinnon	$12,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$12,500,000
-Salary Average Remaining :	$0
Juuse Saros	$7,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Hampus Lindholm	$7,375,000 (2)
-Salary Remaining :	$0
-Salary Average :	$7,375,000
-Salary Average Remaining :	$0
Kevin Fiala	$6,000,000 (4)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Mathew Barzal	$5,703,088 (1)
-Salary Remaining :	$0
-Salary Average :	$5,703,088
-Salary Average Remaining :	$0
Justin Faulk	$4,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Travis Konecny	$4,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Corey Perry	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Jaycob Megna	$1,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Kevin Stenlund	$1,750,000 (5)
-Salary Remaining :	$0
-Salary Average :	$1,750,000
-Salary Average Remaining :	$0
Pavel Mintyukov	$1,701,667 (3)
-Salary Remaining :	$0
-Salary Average :	$1,701,667
-Salary Average Remaining :	$0
Cal Clutterbuck	$1,700,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,700,000
-Salary Average Remaining :	$0
Patrick Maroon	$1,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,400,000
-Salary Average Remaining :	$0
Derek Ryan	$1,350,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,350,000
-Salary Average Remaining :	$0
Sam Steel	$1,335,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,335,000
-Salary Average Remaining :	$0
Dennis Gilbert	$1,250,000 (4)
-Salary Remaining :	$0
-Salary Average :	$1,250,000
-Salary Average Remaining :	$0
Luke Schenn	$1,050,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,050,000
-Salary Average Remaining :	$0
Mads Sogaard	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Tanner Kero	$800,000 (2)
-Salary Remaining :	$0
-Salary Average :	$800,000
-Salary Average Remaining :	$0
Sean Day	$775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 16 : $81,364,755
Year 17 : $56,826,667
Year 18 : $30,951,667
Year 19 : $23,000,000
Salary Average Commitment
Year 16 : $81,364,755
Year 17 : $56,826,667
Year 18 : $30,951,667
Year 19 : $23,000,000
Salary Cap with 1 Way Contract
Year 16 : $81,364,755
Year 17 : $56,826,667
Year 18 : $30,951,667
Year 19 : $23,000,000

Farm Players Salaries
Mackenzie Blackwood	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Jesper Boqvist	$180,000 (4)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Zachary Sanford	$175,000 (4)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Cole Sillinger	$163,333 (1)
Salary Remaining :	$163,333
Salary Average :	$163,333
Salary Average Remaining :	$163,333
Robert Bortuzzo	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Tyler Pitlick	$150,000 (4)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Ryker Evans	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kaedan Korczak	$90,500 (1)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Vladislav Kolyachonok	$90,500 (1)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Jack Finley	$89,667 (2)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Radim Simek	$85,000 (4)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tyler Wotherspoon	$85,000 (4)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Kurtis MacDermid	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Steven Santini	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben McCartney	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mackenzie MacEachern	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	16
Salary Commitment
Year 16 : $1,906,500
Year 17 : $1,084,667
Year 18 : $675,000
Year 19 : $675,000
Salary Average Commitment
Year 16 : $1,906,500
Year 17 : $1,084,667
Year 18 : $675,000
Year 19 : $675,000

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 2,000 - 100.00%
Level 2:	4000 - $95 - 3,988 - 99.71%
Level 3:	5000 - $65 - 4,975 - 99.51%
Level 4:	6000 - $50 - 5,998 - 99.97%
Luxury :	1000 - $225 - 995 - 99.49%
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 - %	17,957 - 99.76%
Average Income per Game	$2,288,713
Year to Date Revenue	$93,837,235
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	$90,334,811
Farm Players Total Salaries	$2,245,920
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$86,229,539
Farm Year To Date Expenses	$2,380,735
Pro Salary Cap To Date	$86,229,539
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$513,266
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,761
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,229,539
Estimate Under Maximum Salary Cap of $88,000,000	$1,770,461
Estimate Over Minimum Salary Cap of $65,000,000	$21,229,539
Current Bank Account	$306,425,884
Projected Bank Account	$306,425,884

Pro Players Salaries
Aaron Ekblad	$8,800,000 (1)
-Salary Remaining :	$0
-Salary Average :	$8,800,000
-Salary Average Remaining :	$0
Noah Hanifin	$7,146,260 (2)
-Salary Remaining :	$0
-Salary Average :	$7,146,260
-Salary Average Remaining :	$0
Joel Eriksson Ek	$6,677,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,677,000
-Salary Average Remaining :	$0
Brock Nelson	$6,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,600,000
-Salary Average Remaining :	$0
Sam Reinhart	$6,589,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,589,000
-Salary Average Remaining :	$0
Alex Tuch	$6,217,000 (2)
-Salary Remaining :	$0
-Salary Average :	$6,217,000
-Salary Average Remaining :	$0
Yegor Sharangovich	$6,050,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,050,000
-Salary Average Remaining :	$0
Alexander Wennberg	$5,452,913 (2)
-Salary Remaining :	$0
-Salary Average :	$5,452,913
-Salary Average Remaining :	$0
Jamie Benn	$5,400,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,400,000
-Salary Average Remaining :	$0
Tyler Toffoli	$5,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Shea Theodore	$3,968,800 (1)
-Salary Remaining :	$0
-Salary Average :	$3,968,800
-Salary Average Remaining :	$0
Jordan Binnington	$3,699,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,699,000
-Salary Average Remaining :	$0
Brandon Carlo	$3,669,421 (1)
-Salary Remaining :	$0
-Salary Average :	$3,669,421
-Salary Average Remaining :	$0
Gabriel Vilardi	$3,300,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Scott Laughton	$3,076,100 (1)
-Salary Remaining :	$0
-Salary Average :	$3,076,100
-Salary Average Remaining :	$0
Lukas Dostal	$2,886,400 (4)
-Salary Remaining :	$0
-Salary Average :	$2,886,400
-Salary Average Remaining :	$0
Owen Power	$1,850,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,850,000
-Salary Average Remaining :	$0
Jake Evans	$1,512,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,512,500
-Salary Average Remaining :	$0
Matt Roy	$1,440,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,440,000
-Salary Average Remaining :	$0
Wyatt Johnston	$1,000,417 (2)
-Salary Remaining :	$0
-Salary Average :	$1,000,417
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 16 : $90,334,811
Year 17 : $36,378,990
Year 18 : $2,886,400
Year 19 : $2,886,400
Salary Average Commitment
Year 16 : $90,334,811
Year 17 : $36,378,990
Year 18 : $2,886,400
Year 19 : $2,886,400
Salary Cap with 1 Way Contract
Year 16 : $90,334,811
Year 17 : $36,378,990
Year 18 : $2,886,400
Year 19 : $2,886,400

Farm Players Salaries
Nick Perbix	$217,612 (5)
Salary Remaining :	$217,612
Salary Average :	$217,612
Salary Average Remaining :	$217,612
William Dufour	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Arshdeep Bains	$150,100 (3)
Salary Remaining :	$150,100
Salary Average :	$150,100
Salary Average Remaining :	$150,100
Dylan Holloway	$144,167 (1)
Salary Remaining :	$144,167
Salary Average :	$144,167
Salary Average Remaining :	$144,167
Jesse Ylonen	$132,500 (2)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Brennan Othmann	$131,333 (3)
Salary Remaining :	$131,333
Salary Average :	$131,333
Salary Average Remaining :	$131,333
Ronan Seeley	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nikolai Knyzhov	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Sean Farrell	$113,937 (2)
Salary Remaining :	$113,937
Salary Average :	$113,937
Salary Average Remaining :	$113,937
Bobby Brink	$113,750 (1)
Salary Remaining :	$113,750
Salary Average :	$113,750
Salary Average Remaining :	$113,750
Conor Timmins	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Henry Thrun	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jack Drury	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Daniil Misyul	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyson Foerster	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Leon Gawanke	$85,910 (1)
Salary Remaining :	$85,910
Salary Average :	$85,910
Salary Average Remaining :	$85,910
Danny Zhilkin	$85,667 (4)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Matthew Seminoff	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Arturs Silovs	$79,611 (1)
Salary Remaining :	$79,611
Salary Average :	$79,611
Salary Average Remaining :	$79,611
Total Farm Players	19
Salary Commitment
Year 16 : $2,245,920
Year 17 : $1,729,982
Year 18 : $944,712
Year 19 : $303,279
Salary Average Commitment
Year 16 : $2,245,920
Year 17 : $1,729,982
Year 18 : $944,712
Year 19 : $303,279

Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $235 - 1,354 - 67.69%
Level 2:	4000 - $128 - 2,919 - 72.99%
Level 3:	5000 - $95 - 3,623 - 72.46%
Level 4:	6000 - $63 - 4,460 - 74.33%
Luxury :	1000 - $330 - 675 - 67.50%
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 - %	13,031 - 72.40%
Average Income per Game	$2,294,249
Year to Date Revenue	$94,064,199
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,117,680
Farm Players Total Salaries	$2,978,076
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,225,000
Pro Year To Date Expenses	$81,775,107
Farm Year To Date Expenses	$3,120,472
Pro Salary Cap To Date	$81,770,315
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$489,305
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,921
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,995,315
Estimate Under Maximum Salary Cap of $88,000,000	$4,685
Estimate Over Minimum Salary Cap of $65,000,000	$22,995,315
Current Bank Account	$236,141,307
Projected Bank Account	$236,141,307

Pro Players Salaries
Evan Bouchard	$17,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$17,600,000
-Salary Average Remaining :	$0
Mikko Rantanen	$17,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$17,600,000
-Salary Average Remaining :	$0
Matthew Tkachuk	$8,360,278 (3)
-Salary Remaining :	$0
-Salary Average :	$8,360,278
-Salary Average Remaining :	$0
Ilya Sorokin	$5,675,000 (2)
-Salary Remaining :	$0
-Salary Average :	$5,675,000
-Salary Average Remaining :	$0
Sean Couturier	$4,580,919 (1)
-Salary Remaining :	$0
-Salary Average :	$4,580,919
-Salary Average Remaining :	$0
Gustav Forsling	$4,517,500 (2)
-Salary Remaining :	$0
-Salary Average :	$4,517,500
-Salary Average Remaining :	$0
Alexander Romanov	$3,879,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,879,000
-Salary Average Remaining :	$0
Shane Pinto	$3,750,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,750,000
-Salary Average Remaining :	$0
Rasmus Sandin	$3,356,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,356,000
-Salary Average Remaining :	$0
Anthony Deangelo	$2,450,000 (3)
-Salary Remaining :	$0
-Salary Average :	$2,450,000
-Salary Average Remaining :	$0
Victor Olofsson	$2,079,099 (1)
-Salary Remaining :	$0
-Salary Average :	$2,079,099
-Salary Average Remaining :	$0
Laurent Brossoit	$1,818,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,818,000
-Salary Average Remaining :	$0
Beck Malenstyn	$1,765,717 (1)
-Salary Remaining :	$0
-Salary Average :	$1,765,717
-Salary Average Remaining :	$0
Tanner Jeannot	$1,742,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,742,000
-Salary Average Remaining :	$0
Marco Rossi	$1,713,333 (2)
-Salary Remaining :	$0
-Salary Average :	$1,713,333
-Salary Average Remaining :	$0
Isac Lundestrom	$1,590,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,590,000
-Salary Average Remaining :	$0
Thomas Bordeleau	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Jordan Spence	$919,167 (1)
-Salary Remaining :	$0
-Salary Average :	$919,167
-Salary Average Remaining :	$0
Daniil Gushchin	$902,500 (2)
-Salary Remaining :	$0
-Salary Average :	$902,500
-Salary Average Remaining :	$0
John-Jason Peterka	$894,167 (2)
-Salary Remaining :	$0
-Salary Average :	$894,167
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 16 : $86,117,680
Year 17 : $40,647,778
Year 18 : $19,658,278
Year 19 : $0
Salary Average Commitment
Year 16 : $86,117,680
Year 17 : $40,647,778
Year 18 : $19,658,278
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $86,117,680
Year 17 : $40,647,778
Year 18 : $19,658,278
Year 19 : $0

Farm Players Salaries
Ryan Strome	$412,500 (1)
Salary Remaining :	$412,500
Salary Average :	$412,500
Salary Average Remaining :	$412,500
Kaapo Kakko	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Filip Chytil	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Simon Benoit	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Akira Schmid	$122,000 (3)
Salary Remaining :	$122,000
Salary Average :	$122,000
Salary Average Remaining :	$122,000
Rory Kerins	$120,901 (1)
Salary Remaining :	$120,901
Salary Average :	$120,901
Salary Average Remaining :	$120,901
Alex Jefferies	$120,901 (1)
Salary Remaining :	$120,901
Salary Average :	$120,901
Salary Average Remaining :	$120,901
Pavel Cajan	$120,901 (1)
Salary Remaining :	$120,901
Salary Average :	$120,901
Salary Average Remaining :	$120,901
Grigori Denisenko	$115,956 (1)
Salary Remaining :	$115,956
Salary Average :	$115,956
Salary Average Remaining :	$115,956
Declan Chisholm	$102,500 (3)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Tomas Suchanek	$100,901 (1)
Salary Remaining :	$100,901
Salary Average :	$100,901
Salary Average Remaining :	$100,901
Jack Rathbone	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Corson Ceulemans	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mike Benning	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Calle Clang	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Graeme Clarke	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tristen Robins	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Elliot Desnoyers	$85,417 (2)
Salary Remaining :	$85,417
Salary Average :	$85,417
Salary Average Remaining :	$85,417
Dennis Hildeby	$84,333 (2)
Salary Remaining :	$84,333
Salary Average :	$84,333
Salary Average Remaining :	$84,333
Tyler Tullio	$83,333 (2)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Magnus Chrona	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Justin Hryckowian	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Samuel Walker	$80,100 (1)
Salary Remaining :	$80,100
Salary Average :	$80,100
Salary Average Remaining :	$80,100
Riley Damiani	$77,000 (1)
Salary Remaining :	$77,000
Salary Average :	$77,000
Salary Average Remaining :	$77,000
Total Farm Players	24
Salary Commitment
Year 16 : $2,978,075
Year 17 : $1,371,416
Year 18 : $317,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,978,075
Year 17 : $1,371,416
Year 18 : $317,000
Year 19 : $0

Torpedos

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sub
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,970 - 99.24%
Level 3:	5000 - $75 - 4,966 - 99.32%
Level 4:	6000 - $45 - 5,997 - 99.95%
Luxury :	1000 - $250 - 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 - %	17,926 - 99.59%
Average Income per Game	$2,365,832
Year to Date Revenue	$96,999,117
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	$78,976,460
Farm Players Total Salaries	$2,992,217
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,237,500
Pro Year To Date Expenses	$78,793,693
Farm Year To Date Expenses	$3,003,904
Pro Salary Cap To Date	$78,739,999
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$448,730
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,001
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,977,499
Estimate Under Maximum Salary Cap of $88,000,000	$22,501
Estimate Over Minimum Salary Cap of $65,000,000	$22,977,499
Current Bank Account	$236,165,011
Projected Bank Account	$236,165,011

Pro Players Salaries
Tim Stutzle	$11,452,290 (1)
-Salary Remaining :	$0
-Salary Average :	$11,452,294
-Salary Average Remaining :	$0
Joshua Morrissey	$9,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$9,500,000
-Salary Average Remaining :	$0
Brady Tkachuk	$9,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$9,500,000
-Salary Average Remaining :	$0
Cole Caufield	$8,600,000 (7)
-Salary Remaining :	$0
-Salary Average :	$8,600,000
-Salary Average Remaining :	$0
Quinn Hughes	$8,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$8,000,000
-Salary Average Remaining :	$0
Ryan Graves	$5,000,000 (3)
-Salary Remaining :	$0
-Salary Average :	$5,000,000
-Salary Average Remaining :	$0
Artturi Lehkonen	$4,600,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,600,000
-Salary Average Remaining :	$0
Ben Chiarot	$3,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Jesperi Kotkaniemi	$2,750,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
Petr Mrazek	$2,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,750,000
-Salary Average Remaining :	$0
William Eklund	$1,713,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,713,333
-Salary Average Remaining :	$0
Cole Perfetti	$1,627,500 (1)
-Salary Remaining :	$0
-Salary Average :	$1,627,500
-Salary Average Remaining :	$0
Nicolas Roy	$1,240,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,240,000
-Salary Average Remaining :	$0
Marc Del Gaizo	$1,150,000 (1)
-Salary Remaining :	$0
-Salary Average :	$1,150,000
-Salary Average Remaining :	$0
Hendrix Lapierre	$1,105,833 (2)
-Salary Remaining :	$0
-Salary Average :	$1,105,833
-Salary Average Remaining :	$0
Oliver Kylington	$1,050,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,050,000
-Salary Average Remaining :	$0
Jayden Struble	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Brendan Brisson	$925,000 (2)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Aatu Raty	$902,500 (2)
-Salary Remaining :	$0
-Salary Average :	$902,500
-Salary Average Remaining :	$0
Cayden Primeau	$900,000 (3)
-Salary Remaining :	$0
-Salary Average :	$900,000
-Salary Average Remaining :	$0
Egor Afanasyev	$896,667 (1)
-Salary Remaining :	$0
-Salary Average :	$896,667
-Salary Average Remaining :	$0
Aliaksei Protas	$888,333 (1)
-Salary Remaining :	$0
-Salary Average :	$888,333
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 16 : $78,976,460
Year 17 : $58,971,666
Year 18 : $35,213,333
Year 19 : $8,600,000
Salary Average Commitment
Year 16 : $78,976,460
Year 17 : $58,971,666
Year 18 : $35,213,333
Year 19 : $8,600,000
Salary Cap with 1 Way Contract
Year 16 : $78,976,460
Year 17 : $58,971,666
Year 18 : $35,213,333
Year 19 : $8,600,000

Farm Players Salaries
Ilya Mikheyev	$425,000 (1)
Salary Remaining :	$425,000
Salary Average :	$425,000
Salary Average Remaining :	$425,000
Erik Haula	$420,000 (2)
Salary Remaining :	$420,000
Salary Average :	$420,000
Salary Average Remaining :	$420,000
Yegor Zamula	$225,000 (1)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Haydn Fleury	$225,000 (4)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Vasily Podkolzin	$177,500 (1)
Salary Remaining :	$177,500
Salary Average :	$177,500
Salary Average Remaining :	$177,500
Alexander Holtz	$174,417 (2)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Arvid Soderblom	$160,000 (4)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Noah Gregor	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Max Jones	$129,500 (1)
Salary Remaining :	$129,500
Salary Average :	$129,500
Salary Average Remaining :	$129,500
Ivan Prosvetov	$110,000 (4)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Jonathan Gruden	$110,000 (7)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Alex Beaucage	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Blake McLaughlin	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ozzy Wiesblatt	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Frederic Brunet	$86,000 (3)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Isaiah Saville	$84,967 (1)
Salary Remaining :	$84,967
Salary Average :	$84,967
Salary Average Remaining :	$84,967
Dmitri Kuzmin	$84,222 (3)
Salary Remaining :	$84,222
Salary Average :	$84,222
Salary Average Remaining :	$84,222
William Villeneuve	$81,778 (2)
Salary Remaining :	$81,778
Salary Average :	$81,778
Salary Average Remaining :	$81,778
Trent Miner	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	19
Salary Commitment
Year 16 : $2,992,217
Year 17 : $1,615,250
Year 18 : $775,222
Year 19 : $605,000
Salary Average Commitment
Year 16 : $2,992,217
Year 17 : $1,615,250
Year 18 : $775,222
Year 19 : $605,000

True Grit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,887 - 97.18%
Level 3:	5000 - $75 - 4,804 - 96.08%
Level 4:	6000 - $45 - 5,984 - 99.73%
Luxury :	1000 - $250 - 973 - 97.33%
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 - %	17,648 - 98.05%
Average Income per Game	$2,326,800
Year to Date Revenue	$95,398,813
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,487,992
Farm Players Total Salaries	$3,016,164
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$86,778,217
Farm Year To Date Expenses	$3,028,878
Pro Salary Cap To Date	$86,778,217
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$497,091
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,137
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,778,217
Estimate Under Maximum Salary Cap of $88,000,000	$1,221,783
Estimate Over Minimum Salary Cap of $65,000,000	$21,778,217
Current Bank Account	$181,544,590
Projected Bank Account	$181,544,590

Pro Players Salaries
Connor McDavid	$12,000,000 (2)
-Salary Remaining :	$0
-Salary Average :	$12,000,000
-Salary Average Remaining :	$0
Brock Boeser	$7,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,300,000
-Salary Average Remaining :	$0
Brad Marchand	$7,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,100,000
-Salary Average Remaining :	$0
Nick Leddy	$7,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Charlie Coyle	$6,750,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,750,000
-Salary Average Remaining :	$0
Sean Monahan	$6,100,238 (1)
-Salary Remaining :	$0
-Salary Average :	$6,100,238
-Salary Average Remaining :	$0
Jonathan Huberdeau	$6,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
Nikolaj Ehlers	$5,504,888 (2)
-Salary Remaining :	$0
-Salary Average :	$5,504,888
-Salary Average Remaining :	$0
Taylor Hall	$5,495,438 (1)
-Salary Remaining :	$0
-Salary Average :	$5,495,438
-Salary Average Remaining :	$0
Nick Foligno	$4,860,913 (1)
-Salary Remaining :	$0
-Salary Average :	$4,860,913
-Salary Average Remaining :	$0
Andreas Athanasiou	$4,615,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,615,000
-Salary Average Remaining :	$0
Torey Krug	$4,191,515 (1)
-Salary Remaining :	$0
-Salary Average :	$4,191,515
-Salary Average Remaining :	$0
Jeff Petry	$3,100,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,100,000
-Salary Average Remaining :	$0
Luke Hughes	$1,850,000 (2)
-Salary Remaining :	$0
-Salary Average :	$1,850,000
-Salary Average Remaining :	$0
Ryan Poehling	$1,491,667 (2)
-Salary Remaining :	$0
-Salary Average :	$1,491,667
-Salary Average Remaining :	$0
Jakub Dobes	$940,000 (1)
-Salary Remaining :	$0
-Salary Average :	$940,000
-Salary Average Remaining :	$0
Ridly Greig	$863,333 (2)
-Salary Remaining :	$0
-Salary Average :	$863,333
-Salary Average Remaining :	$0
Tyler Benson	$775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
John Ludvig	$775,000 (2)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Cal Petersen	$775,000 (1)
-Salary Remaining :	$0
-Salary Average :	$775,000
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 16 : $87,487,992
Year 17 : $23,259,888
Year 18 : $0
Year 19 : $0
Salary Average Commitment
Year 16 : $87,487,992
Year 17 : $23,259,888
Year 18 : $0
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $87,487,992
Year 17 : $23,259,888
Year 18 : $0
Year 19 : $0

Farm Players Salaries
Oliver Ekman-Larsson	$450,000 (1)
Salary Remaining :	$450,000
Salary Average :	$450,000
Salary Average Remaining :	$450,000
Logan Cooley	$445,000 (3)
Salary Remaining :	$445,000
Salary Average :	$445,000
Salary Average Remaining :	$445,000
Josh Anderson	$411,775 (1)
Salary Remaining :	$411,775
Salary Average :	$411,775
Salary Average Remaining :	$411,775
Anthony Mantha	$324,250 (1)
Salary Remaining :	$324,250
Salary Average :	$324,250
Salary Average Remaining :	$324,250
Tyson Barrie	$320,000 (1)
Salary Remaining :	$320,000
Salary Average :	$320,000
Salary Average Remaining :	$320,000
Nikita Zaitsev	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Adam Erne	$144,473 (1)
Salary Remaining :	$144,473
Salary Average :	$144,473
Salary Average Remaining :	$144,473
Mattias Norlinder	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Riley Kidney	$90,250 (3)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Danila Klimovich	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Maksymilian Szuber	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nick Cicek	$81,000 (1)
Salary Remaining :	$81,000
Salary Average :	$81,000
Salary Average Remaining :	$81,000
Ilya Solovyov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Houde	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Garrett Pilon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	15
Salary Commitment
Year 16 : $3,016,165
Year 17 : $624,667
Year 18 : $535,250
Year 19 : $0
Salary Average Commitment
Year 16 : $3,016,165
Year 17 : $624,667
Year 18 : $535,250
Year 19 : $0

Worgs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Das Rink
Level 1:	2997 - $102 - 2,657 - 88.66%
Level 2:	3996 - $98 - 3,973 - 99.42%
Level 3:	4995 - $80 - 4,953 - 99.15%
Level 4:	6992 - $52 - 5,844 - 83.57%
Luxury :	999 - $225 - 995 - 99.60%
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 - %	18,421 - 92.20%
Average Income per Game	$2,360,642
Year to Date Revenue	$96,786,329
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	$85,132,500
Farm Players Total Salaries	$2,043,405
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$85,132,432
Farm Year To Date Expenses	$2,043,360
Pro Salary Cap To Date	$85,132,432
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$483,707
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,610
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,132,432
Estimate Under Maximum Salary Cap of $88,000,000	$2,867,568
Estimate Over Minimum Salary Cap of $65,000,000	$20,132,432
Current Bank Account	$270,900,260
Projected Bank Account	$270,900,260

Pro Players Salaries
Claude Giroux	$7,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,500,000
-Salary Average Remaining :	$0
Jesper Bratt	$7,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$7,000,000
-Salary Average Remaining :	$0
Rasmus Dahlin	$6,600,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,600,000
-Salary Average Remaining :	$0
Brayden Schenn	$6,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,500,000
-Salary Average Remaining :	$0
Vladimir Tarasenko	$6,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$6,000,000
-Salary Average Remaining :	$0
William Karlsson	$5,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$5,500,000
-Salary Average Remaining :	$0
Pavel Zacha	$4,600,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,600,000
-Salary Average Remaining :	$0
Joey Daccord	$4,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$4,500,000
-Salary Average Remaining :	$0
Andrei Kuzmenko	$4,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$4,200,000
-Salary Average Remaining :	$0
Dante Fabbro	$3,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Conor Garland	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Vince Dunn	$3,500,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,500,000
-Salary Average Remaining :	$0
Elvis Merzlikins	$3,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,300,000
-Salary Average Remaining :	$0
Nate Schmidt	$3,200,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,200,000
-Salary Average Remaining :	$0
Daniel Sprong	$3,000,000 (1)
-Salary Remaining :	$0
-Salary Average :	$3,000,000
-Salary Average Remaining :	$0
Eeli Tolvanen	$2,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Taylor Raddysh	$2,500,000 (2)
-Salary Remaining :	$0
-Salary Average :	$2,500,000
-Salary Average Remaining :	$0
Darren Raddysh	$2,300,000 (1)
-Salary Remaining :	$0
-Salary Average :	$2,300,000
-Salary Average Remaining :	$0
Brandt Clarke	$1,713,333 (3)
-Salary Remaining :	$0
-Salary Average :	$1,713,333
-Salary Average Remaining :	$0
Morgan Geekie	$1,500,000 (3)
-Salary Remaining :	$0
-Salary Average :	$1,500,000
-Salary Average Remaining :	$0
Dawson Mercer	$1,294,167 (1)
-Salary Remaining :	$0
-Salary Average :	$1,294,167
-Salary Average Remaining :	$0
J.J Moser	$925,000 (1)
-Salary Remaining :	$0
-Salary Average :	$925,000
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 16 : $85,132,500
Year 17 : $20,813,333
Year 18 : $6,713,333
Year 19 : $0
Salary Average Commitment
Year 16 : $85,132,500
Year 17 : $20,813,333
Year 18 : $6,713,333
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $85,132,500
Year 17 : $20,813,333
Year 18 : $6,713,333
Year 19 : $0

Farm Players Salaries
Juuso Parssinen	$222,222 (1)
Salary Remaining :	$222,222
Salary Average :	$222,222
Salary Average Remaining :	$222,222
Mark Kastelic	$143,000 (2)
Salary Remaining :	$143,000
Salary Average :	$143,000
Salary Average Remaining :	$143,000
Joakim Kemell	$141,833 (3)
Salary Remaining :	$141,833
Salary Average :	$141,833
Salary Average Remaining :	$141,833
Jakub Lauko	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Jack St. Ivany	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Julien Gauthier	$116,350 (1)
Salary Remaining :	$116,350
Salary Average :	$116,350
Salary Average Remaining :	$116,350
Georgi Merkulov	$99,000 (2)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Maxence Guenette	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Brandon Bussi	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Henri Nikkanen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Emil Andrae	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joel Blomqvist	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nathan Legare	$90,500 (1)
Salary Remaining :	$90,500
Salary Average :	$90,500
Salary Average Remaining :	$90,500
Mavrik Bourque	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jean-Luc Foudy	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jet Greaves	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jakob Pelletier	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Blade Jenkins	$84,500 (2)
Salary Remaining :	$84,500
Salary Average :	$84,500
Salary Average Remaining :	$84,500
Jeremie Poirier	$83,333 (2)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Total Farm Players	19
Salary Commitment
Year 16 : $2,043,405
Year 17 : $1,215,500
Year 18 : $414,333
Year 19 : $0
Salary Average Commitment
Year 16 : $2,043,405
Year 17 : $1,215,500
Year 18 : $414,333
Year 19 : $0

Salary Cap Centrale

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $88,000,000 Available Cap Space	Over Minimum of $65,000,000	Pro Players	Farm Players	Total Players
Advocates	$206,571,800	$85,694,637	$2,305,363	$20,694,637	23	15	38
Aviators	$112,837,624	$85,880,380	$2,119,620	$20,880,380	20	22	42
Bombers	$359,952,917	$87,374,798	$625,202	$22,374,798	21	18	39
Bullies	$350,993,603	$73,049,061	$14,950,939	$8,049,061	23	13	36
Condors	$241,390,264	$77,583,152	$10,416,848	$12,583,152	22	15	37
Gunners	$290,373,999	$87,989,164	$10,836	$22,989,164	20	15	35
Hellpeak Demons	$140,257,515	$86,654,920	$1,345,080	$21,654,920	20	22	42
Honey Badgers	$396,578,044	$87,088,039	$911,961	$22,088,039	20	19	39
JMXpress	$242,189,006	$79,571,992	$8,428,008	$14,571,992	21	16	37
Kenobi	$244,731,268	$87,740,144	$259,856	$22,740,144	23	19	42
Leopards	$235,732,993	$83,045,308	$4,954,692	$18,045,308	23	25	48
Nokians	$384,986,355	$87,594,769	$405,231	$22,594,769	21	20	41
Philly	$254,241,634	$87,236,994	$763,006	$22,236,994	20	22	42
Poutiners	$69,248,790	$82,720,754	$5,279,246	$17,720,754	21	14	35
Primetime	$134,641,382	$87,738,060	$261,940	$22,738,060	21	16	37
Rampage	$160,363,441	$87,127,292	$872,708	$22,127,292	23	19	42
Roaches	$280,601,196	$82,346,827	$5,653,173	$17,346,827	20	15	35
Samurai	$173,358,301	$78,114,960	$9,885,040	$13,114,960	20	18	38
Sheep	$283,200,451	$80,845,860	$7,154,140	$15,845,860	21	16	37
Storm	$306,425,884	$86,229,539	$1,770,461	$21,229,539	20	19	39
Thrashers	$236,141,307	$87,995,315	$4,685	$22,995,315	20	24	44
Torpedos	$236,165,011	$87,977,499	$22,501	$22,977,499	22	19	41
True Grit	$181,544,590	$86,778,217	$1,221,783	$21,778,217	20	15	35
Worgs	$270,900,260	$85,132,432	$2,867,568	$20,132,432	22	19	41

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 - %