Your STHS is out of Date! Please update your STHS version!

Advocates

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	Copps Coliseum
Level 1:	2000 - $191 - 0 - 0.00%
Level 2:	4000 - $96 - 0 - 0.00%
Level 3:	5000 - $71 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $281 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,057,176
Farm Players Total Salaries	$1,254,633
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$206,571,800
Projected Bank Account	$206,571,800

Pro Players Salaries
Jason Robertson	$7,850,000 (1)
-Salary Remaining :	$7,850,000
-Salary Average :	$7,850,000
-Salary Average Remaining :	$7,850,000
Martin Necas	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Zachary Werenski	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Dylan Cozens	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Dylan Strome	$4,975,688 (1)
-Salary Remaining :	$4,975,688
-Salary Average :	$4,975,688
-Salary Average Remaining :	$4,975,688
Juraj Slafkovsky	$4,450,000 (1)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Filip Hronek	$4,201,488 (1)
-Salary Remaining :	$4,201,488
-Salary Average :	$4,201,488
-Salary Average Remaining :	$4,201,488
Samuel Girard	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jake Walman	$3,300,000 (2)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Mattias Samuelsson	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Dylan Samberg	$2,430,000 (1)
-Salary Remaining :	$2,430,000
-Salary Average :	$2,430,000
-Salary Average Remaining :	$2,430,000
Oliver Wahlstrom	$1,650,000 (1)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Josh Doan	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Colten Ellis	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Frank Vatrano	$0 (0)
Tristan Jarry	$0 (0)
Teuvo Teravainen	$0 (0)
Ryan Suzuki	$0 (0)
Chris Driedger	$0 (0)
Sam Lafferty	$0 (0)
Brandon Montour	$0 (0)
Mason Appleton	$0 (0)
Cody Ceci	$0 (0)
Total Pro Players	23
Salary Commitment
Year 17 : $57,057,176
Year 18 : $19,725,000
Year 19 : $7,500,000
Year 20 : $7,500,000
Salary Average Commitment
Year 17 : $57,057,176
Year 18 : $19,725,000
Year 19 : $7,500,000
Year 20 : $7,500,000
Salary Cap with 1 Way Contract
Year 17 : $57,057,176
Year 18 : $19,725,000
Year 19 : $7,500,000
Year 20 : $7,500,000

Farm Players Salaries
Tye Kartye	$187,300 (1)
Salary Remaining :	$187,300
Salary Average :	$187,300
Salary Average Remaining :	$187,300
William Wallinder	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Drew Helleson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Johnson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dylan Garand	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Daemon Hunt	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Daniil Chayka	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Artyom Grushnikov	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Colton Dach	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Zack Ostapchuk	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Oskar Olausson	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jacob Perreault	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Pavel Novak	$84,667 (1)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Carter Hart	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Curtis Hall	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 17 : $1,254,633
Year 18 : $530,833
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,254,633
Year 18 : $530,833
Year 19 : $0
Year 20 : $0

Aviators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Hanger
Level 1:	3075 - $140 - 0 - 0.00%
Level 2:	4100 - $120 - 0 - 0.00%
Level 3:	5125 - $100 - 0 - 0.00%
Level 4:	7175 - $90 - 0 - 0.00%
Luxury :	1025 - $250 - 0 - 0.00%
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 - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,371,508
Farm Players Total Salaries	$1,723,995
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$120,950,063
Projected Bank Account	$120,950,063

Pro Players Salaries
Nick Suzuki	$8,525,000 (2)
-Salary Remaining :	$8,525,000
-Salary Average :	$8,525,000
-Salary Average Remaining :	$8,525,000
Jack Eichel	$7,995,663 (2)
-Salary Remaining :	$7,995,663
-Salary Average :	$7,995,663
-Salary Average Remaining :	$7,995,663
Chandler Stephenson	$7,477,556 (2)
-Salary Remaining :	$7,477,556
-Salary Average :	$7,477,556
-Salary Average Remaining :	$7,477,556
Mark Scheifele	$6,995,000 (1)
-Salary Remaining :	$6,995,000
-Salary Average :	$6,995,000
-Salary Average Remaining :	$6,995,000
Pavel Buchnevich	$6,839,400 (1)
-Salary Remaining :	$6,839,400
-Salary Average :	$6,839,400
-Salary Average Remaining :	$6,839,400
Thatcher Demko	$6,477,500 (5)
-Salary Remaining :	$6,477,500
-Salary Average :	$6,477,500
-Salary Average Remaining :	$6,477,500
Jake DeBrusk	$5,582,850 (1)
-Salary Remaining :	$5,582,850
-Salary Average :	$5,582,850
-Salary Average Remaining :	$5,582,850
Nikita Zadorov	$4,092,401 (2)
-Salary Remaining :	$4,092,401
-Salary Average :	$4,092,401
-Salary Average Remaining :	$4,092,401
Damon Severson	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Zach Benson	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Logan Couture	$1,172,805 (1)
-Salary Remaining :	$1,172,805
-Salary Average :	$1,172,805
-Salary Average Remaining :	$1,172,805
Jake Neighbours	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Thomas Novak	$0 (0)
Morgan Rielly	$0 (0)
Tyler Myers	$0 (0)
Evan Rodrigues	$0 (0)
Matt Rempe	$0 (0)
John Marino	$0 (0)
Kiefer Sherwood	$0 (0)
Mark Stone	$0 (0)
Brenden Dillon	$0 (0)
Dakota Joshua	$0 (0)
Jonas Johansson	$0 (0)
Total Pro Players	23
Salary Commitment
Year 17 : $61,371,508
Year 18 : $36,168,120
Year 19 : $6,477,500
Year 20 : $6,477,500
Salary Average Commitment
Year 17 : $61,371,508
Year 18 : $36,168,120
Year 19 : $6,477,500
Year 20 : $6,477,500
Salary Cap with 1 Way Contract
Year 17 : $61,371,508
Year 18 : $36,168,120
Year 19 : $6,477,500
Year 20 : $6,477,500

Farm Players Salaries
Adam Boqvist	$328,257 (1)
Salary Remaining :	$328,257
Salary Average :	$328,257
Salary Average Remaining :	$328,257
Simon Edvinsson	$174,417 (2)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Zachary Jones	$123,533 (1)
Salary Remaining :	$123,533
Salary Average :	$123,533
Salary Average Remaining :	$123,533
Ethan Samson	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Alexis Gendron	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Chase Wheatcroft	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Henrik Tikkanen	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Yaroslav Askarov	$109,900 (3)
Salary Remaining :	$109,900
Salary Average :	$109,900
Salary Average Remaining :	$109,900
Mason Lohrei	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
John Farinacci	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Alexander Kisakov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Zach Dean	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Nathan Smith	$86,111 (2)
Salary Remaining :	$86,111
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Tyson Hinds	$82,944 (2)
Salary Remaining :	$82,944
Salary Average :	$82,944
Salary Average Remaining :	$82,944
Robert Hagg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brayden Tracey	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kyle Capobianco	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Tolopilo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Philip Broberg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 17 : $1,723,995
Year 18 : $539,705
Year 19 : $109,900
Year 20 : $0
Salary Average Commitment
Year 17 : $1,723,995
Year 18 : $539,705
Year 19 : $109,900
Year 20 : $0

Bombers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Yara Bombshelter
Level 1:	3191 - $140 - 0 - 0.00%
Level 2:	4255 - $105 - 0 - 0.00%
Level 3:	5318 - $85 - 0 - 0.00%
Level 4:	7446 - $58 - 0 - 0.00%
Luxury :	1064 - $265 - 0 - 0.00%
Total Capacity :	21274
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$26,962,233
Farm Players Total Salaries	$609,417
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$388,950,991
Projected Bank Account	$388,950,991

Pro Players Salaries
Matthew Boldy	$7,700,000 (2)
-Salary Remaining :	$7,700,000
-Salary Average :	$7,700,000
-Salary Average Remaining :	$7,700,000
Elias Pettersson	$6,750,000 (1)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
K'Andre Miller	$4,675,000 (2)
-Salary Remaining :	$4,675,000
-Salary Average :	$4,675,000
-Salary Average Remaining :	$4,675,000
Zach Whitecloud	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Ross Colton	$2,528,900 (1)
-Salary Remaining :	$2,528,900
-Salary Average :	$2,528,900
-Salary Average Remaining :	$2,528,900
Joshua Norris	$1,633,333 (2)
-Salary Remaining :	$1,633,333
-Salary Average :	$1,633,333
-Salary Average Remaining :	$1,633,333
Dmitri Voronkov	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Alexander Nylander	$0 (0)
Seth Jarvis	$0 (0)
J.T Compher	$0 (0)
Anthony Duclair	$0 (0)
Shayne Gostisbehere	$0 (0)
Bo Horvat	$0 (0)
Connor Hellebuyck	$0 (0)
Valeri Nichushkin	$0 (0)
Calvin Pickard	$0 (0)
Brayden McNabb	$0 (0)
Filip Forsberg	$0 (0)
Eetu Luostarinen	$0 (0)
Mattias Ekholm	$0 (0)
Derek Forbort	$0 (0)
Brady Skjei	$0 (0)
Mario Ferraro	$0 (0)
Total Pro Players	23
Salary Commitment
Year 17 : $26,962,233
Year 18 : $16,758,333
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $26,962,233
Year 18 : $16,758,333
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $26,962,233
Year 18 : $16,758,333
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Joel Farabee	$220,000 (1)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Fyodor Svechkov	$106,667 (2)
Salary Remaining :	$106,667
Salary Average :	$106,667
Salary Average Remaining :	$106,667
Akil Thomas	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ryder Korczak	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Francesco Pinelli	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Spencer Martin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Isaac Poulter	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kaapo Kahkonen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Karel Vejmelka	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jan Mysak	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jan Rutta	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Eric Robinson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Timothy Liljegren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Johansen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dillon Dube	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ty Smith	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 17 : $609,417
Year 18 : $296,917
Year 19 : $100,000
Year 20 : $100,000
Salary Average Commitment
Year 17 : $609,417
Year 18 : $296,917
Year 19 : $100,000
Year 20 : $100,000

Bullies

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 0 - 0.00%
Level 2:	4000 - $98 - 0 - 0.00%
Level 3:	5000 - $82 - 0 - 0.00%
Level 4:	6000 - $46 - 0 - 0.00%
Luxury :	1000 - $245 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,500,000
Farm Players Total Salaries	$703,251
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$350,993,603
Projected Bank Account	$350,993,603

Pro Players Salaries
Adrian Kempe	$8,800,000 (2)
-Salary Remaining :	$8,800,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,800,000
Anthony Cirelli	$5,300,000 (1)
-Salary Remaining :	$5,300,000
-Salary Average :	$5,300,000
-Salary Average Remaining :	$5,300,000
Sean Durzi	$4,800,000 (2)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Alexandar Georgiev	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Neal Pionk	$3,650,000 (1)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Pierre-Olivier Joseph	$1,850,000 (2)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Michael McLeod	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Ukko-Pekka Luukkonen	$0 (0)
Alex Vlasic	$0 (0)
Pius Suter	$0 (0)
Artem Zub	$0 (0)
Matt Dumba	$0 (0)
Nick Schmaltz	$0 (0)
Nick Seeler	$0 (0)
John Tavares	$0 (0)
Jonas Siegenthaler	$0 (0)
Phillip Di Giuseppe	$0 (0)
William Lagesson	$0 (0)
Connor Ingram	$0 (0)
Morgan Frost	$0 (0)
Isaak Phillips	$0 (0)
Jalen Chatfield	$0 (0)
Emil Martinsen Lilleberg	$0 (0)
Total Pro Players	23
Salary Commitment
Year 17 : $30,500,000
Year 18 : $19,700,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $30,500,000
Year 18 : $19,700,000
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $30,500,000
Year 18 : $19,700,000
Year 19 : $0
Year 20 : $0

Farm Players Salaries
David Reinbacher	$208,500 (3)
Salary Remaining :	$208,500
Salary Average :	$208,500
Salary Average Remaining :	$208,500
Tyler Boucher	$159,667 (2)
Salary Remaining :	$159,667
Salary Average :	$159,667
Salary Average Remaining :	$159,667
Ty Dellandrea	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Nathan Gaucher	$112,917 (3)
Salary Remaining :	$112,917
Salary Average :	$112,917
Salary Average Remaining :	$112,917
Olen Zellweger	$87,167 (2)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Samuel Montembeault	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carter Savoie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brandon Coe	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Karl Henriksson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Robertson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Brazeau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexandre Texier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tanner Pearson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	13
Salary Commitment
Year 17 : $703,251
Year 18 : $568,251
Year 19 : $321,417
Year 20 : $0
Salary Average Commitment
Year 17 : $703,251
Year 18 : $568,251
Year 19 : $321,417
Year 20 : $0

Condors

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$34,644,667
Farm Players Total Salaries	$537,166
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$246,143,364
Projected Bank Account	$246,143,364

Pro Players Salaries
Seth Jones	$7,500,000 (2)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Jack Hughes	$7,100,500 (1)
-Salary Remaining :	$7,100,500
-Salary Average :	$7,100,500
-Salary Average Remaining :	$7,100,500
Robert Thomas	$5,750,000 (1)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Adam Fantilli	$4,150,000 (2)
-Salary Remaining :	$4,150,000
-Salary Average :	$4,150,000
-Salary Average Remaining :	$4,150,000
Mason McTavish	$3,394,167 (1)
-Salary Remaining :	$3,394,167
-Salary Average :	$3,394,167
-Salary Average Remaining :	$3,394,167
Jack Roslovic	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Urho Vaakanainen	$2,500,000 (5)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jakub Skarek	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Noah Dobson	$0 (0)
Jake Sanderson	$0 (0)
Alec Martinez	$0 (0)
Barrett Hayton	$0 (0)
Stuart Skinner	$0 (0)
Jonathan Drouin	$0 (0)
Andrew Peeke	$0 (0)
Linus Karlsson	$0 (0)
Braden Schneider	$0 (0)
Vincent Trocheck	$0 (0)
Jordan Kyrou	$0 (0)
Ryan McLeod	$0 (0)
Michael Rasmussen	$0 (0)
Gustav Nyquist	$0 (0)
Total Pro Players	22
Salary Commitment
Year 17 : $34,644,667
Year 18 : $15,150,000
Year 19 : $3,500,000
Year 20 : $2,500,000
Salary Average Commitment
Year 17 : $34,644,667
Year 18 : $15,150,000
Year 19 : $3,500,000
Year 20 : $2,500,000
Salary Cap with 1 Way Contract
Year 17 : $34,644,667
Year 18 : $15,150,000
Year 19 : $3,500,000
Year 20 : $2,500,000

Farm Players Salaries
Nico Myatovic	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Cross Hanas	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Bogdan Trineyev	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nolan Allan	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Vincent Iorio	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jakub Brabenec	$82,833 (2)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Keith Petruzzelli	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Fredrik Olofsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Oskar Back	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonatan Berggren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gage Goncalves	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Curtis Douglas	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lukas Reichel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Beckman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Alexandrov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 17 : $537,166
Year 18 : $352,166
Year 19 : $95,000
Year 20 : $0
Salary Average Commitment
Year 17 : $537,166
Year 18 : $352,166
Year 19 : $95,000
Year 20 : $0

Gunners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $200 - 0 - 0.00%
Level 2:	4000 - $125 - 0 - 0.00%
Level 3:	5000 - $90 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $270 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$22,905,250
Farm Players Total Salaries	$566,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$312,641,080
Projected Bank Account	$312,641,080

Pro Players Salaries
Victor Hedman	$9,750,000 (1)
-Salary Remaining :	$9,750,000
-Salary Average :	$9,750,000
-Salary Average Remaining :	$9,750,000
Carter Verhaeghe	$5,425,000 (1)
-Salary Remaining :	$5,425,000
-Salary Average :	$5,425,000
-Salary Average Remaining :	$5,425,000
Jeff Skinner	$5,130,250 (1)
-Salary Remaining :	$5,130,250
-Salary Average :	$5,130,250
-Salary Average Remaining :	$5,130,250
Martin Fehervary	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Marcus Foligno	$0 (0)
Lucas Raymond	$0 (0)
Tom Wilson	$0 (0)
Kevin Bahl	$0 (0)
Leon Draisaitl	$0 (0)
Max Pacioretty	$0 (0)
Adam Lowry	$0 (0)
Cam Talbot	$0 (0)
Andrei Vasilevskiy	$0 (0)
Jonas Brodin	$0 (0)
Devon Toews	$0 (0)
Kirill Marchenko	$0 (0)
David Gustafsson	$0 (0)
Blake Coleman	$0 (0)
Adam Pelech	$0 (0)
Aleksander Barkov	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $22,905,250
Year 18 : $0
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $22,905,250
Year 18 : $0
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $22,905,250
Year 18 : $0
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Michael Kesselring	$170,500 (1)
Salary Remaining :	$170,500
Salary Average :	$170,500
Salary Average Remaining :	$170,500
Pavel Dorofeyev	$160,000 (1)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Marat Khusnutdinov	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Connor Zary	$100,500 (1)
Salary Remaining :	$100,500
Salary Average :	$100,500
Salary Average Remaining :	$100,500
Jiri Patera	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Leason	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Albert Johansson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rasmus Kupari	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Elmer Soderblom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ville Heinola	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matvei Petrov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Markus Niemelainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ivan Ivan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nils Lundkvist	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kailer Yamamoto	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 17 : $566,000
Year 18 : $0
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $566,000
Year 18 : $0
Year 19 : $0
Year 20 : $0

Honey Badgers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $208 - 0 - 0.00%
Level 2:	4000 - $153 - 0 - 0.00%
Level 3:	5000 - $103 - 0 - 0.00%
Level 4:	6000 - $68 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,964,167
Farm Players Total Salaries	$2,596,541
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$419,865,962
Projected Bank Account	$419,865,962

Pro Players Salaries
Kyle Connor	$7,650,000 (1)
-Salary Remaining :	$7,650,000
-Salary Average :	$7,650,000
-Salary Average Remaining :	$7,650,000
Miro Heiskanen	$7,250,000 (1)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Elias Lindholm	$6,960,000 (2)
-Salary Remaining :	$6,960,000
-Salary Average :	$6,960,000
-Salary Average Remaining :	$6,960,000
Charlie McAvoy	$6,300,000 (2)
-Salary Remaining :	$6,300,000
-Salary Average :	$6,300,000
-Salary Average Remaining :	$6,300,000
Brandon Hagel	$3,880,000 (2)
-Salary Remaining :	$3,880,000
-Salary Average :	$3,880,000
-Salary Average Remaining :	$3,880,000
Alexandre Carrier	$2,255,000 (1)
-Salary Remaining :	$2,255,000
-Salary Average :	$2,255,000
-Salary Average Remaining :	$2,255,000
Dylan Guenther	$1,744,167 (1)
-Salary Remaining :	$1,744,167
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,744,167
Jackson LaCombe	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Alex Ovechkin	$0 (0)
Anze Kopitar	$0 (0)
Anton Lundell	$0 (0)
Clayton Keller	$0 (0)
Sergei Bobrovsky	$0 (0)
Anthony Stolarz	$0 (0)
Mika Zibanejad	$0 (0)
Alex Killorn	$0 (0)
Phillip Danault	$0 (0)
Ryan Suter	$0 (0)
Dougie Hamilton	$0 (0)
Evander Kane	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $36,964,167
Year 18 : $18,065,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $36,964,167
Year 18 : $18,065,000
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $36,964,167
Year 18 : $18,065,000
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Pierre-Luc Dubois	$458,092 (2)
Salary Remaining :	$458,092
Salary Average :	$458,092
Salary Average Remaining :	$458,092
Casey Mittelstadt	$387,200 (1)
Salary Remaining :	$387,200
Salary Average :	$387,200
Salary Average Remaining :	$387,200
Nils Hoglander	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Kevin Korchinski	$191,833 (2)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Marco Kasper	$188,667 (3)
Salary Remaining :	$188,667
Salary Average :	$188,667
Salary Average Remaining :	$188,667
Sebastian Cossa	$171,333 (2)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Simon Holmstrom	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Filip Gustavsson	$147,500 (1)
Salary Remaining :	$147,500
Salary Average :	$147,500
Salary Average Remaining :	$147,500
Drew Commesso	$120,833 (2)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Xavier Bourgault	$116,750 (1)
Salary Remaining :	$116,750
Salary Average :	$116,750
Salary Average Remaining :	$116,750
Tyler Kleven	$112,500 (1)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
John Beecher	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Antonio Stranges	$89,333 (1)
Salary Remaining :	$89,333
Salary Average :	$89,333
Salary Average Remaining :	$89,333
Logan Stankoven	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Leevi Merilainen	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Alex Turcotte	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jamieson Rees	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Poulin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Robin Salo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 17 : $2,596,541
Year 18 : $1,568,758
Year 19 : $388,667
Year 20 : $200,000
Salary Average Commitment
Year 17 : $2,596,541
Year 18 : $1,568,758
Year 19 : $388,667
Year 20 : $200,000

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 0 - 0.00%
Level 2:	3601 - $105 - 0 - 0.00%
Level 3:	4502 - $80 - 0 - 0.00%
Level 4:	6302 - $50 - 0 - 0.00%
Luxury :	900 - $255 - 0 - 0.00%
Total Capacity :	18006
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,150,000
Farm Players Total Salaries	$974,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$242,189,006
Projected Bank Account	$242,189,006

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

Farm Players Salaries
Jack McBain	$195,000 (4)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
Filip Zadina	$174,417 (1)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Lian Bichsel	$141,833 (3)
Salary Remaining :	$141,833
Salary Average :	$141,833
Salary Average Remaining :	$141,833
Felix Sandstrom	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
William Stromgren	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Roby Jarventie	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Chase Stillman	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Tobias Bjornfot	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Logan Thompson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ruslan Iskhakov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Koepke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lassi Thomson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mark Friedman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Simon Lundmark	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joel Hanley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Robby Fabbri	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 17 : $974,500
Year 18 : $625,666
Year 19 : $336,833
Year 20 : $195,000
Salary Average Commitment
Year 17 : $974,500
Year 18 : $625,666
Year 19 : $336,833
Year 20 : $195,000

Kenobi

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2718 - $155 - 0 - 0.00%
Level 2:	3624 - $95 - 0 - 0.00%
Level 3:	4530 - $65 - 0 - 0.00%
Level 4:	6341 - $45 - 0 - 0.00%
Luxury :	906 - $300 - 0 - 0.00%
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 - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$38,644,996
Farm Players Total Salaries	$1,025,236
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$275,980,645
Projected Bank Account	$275,980,645

Pro Players Salaries
Nikita Kucherov	$9,500,000 (1)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Jake Guentzel	$7,988,666 (1)
-Salary Remaining :	$7,988,666
-Salary Average :	$7,988,666
-Salary Average Remaining :	$7,988,666
Zach Hyman	$7,444,666 (1)
-Salary Remaining :	$7,444,666
-Salary Average :	$7,444,666
-Salary Average Remaining :	$7,444,666
Jeremy Swayman	$5,250,666 (3)
-Salary Remaining :	$5,250,666
-Salary Average :	$5,250,666
-Salary Average Remaining :	$5,250,666
Jake Middleton	$3,484,666 (2)
-Salary Remaining :	$3,484,666
-Salary Average :	$3,484,666
-Salary Average Remaining :	$3,484,666
Jason Zucker	$2,875,666 (1)
-Salary Remaining :	$2,875,666
-Salary Average :	$2,875,666
-Salary Average Remaining :	$2,875,666
Jake Allen	$2,100,666 (1)
-Salary Remaining :	$2,100,666
-Salary Average :	$2,100,666
-Salary Average Remaining :	$2,100,666
TJ Brodie	$0 (0)
Ryan O'Reilly	$0 (0)
Erik Karlsson	$0 (0)
Sam Bennett	$0 (0)
Noel Acciari	$0 (0)
Bryan Rust	$0 (0)
Joe Pavelski	$0 (0)
Josh Manson	$0 (0)
Steven Stamkos	$0 (0)
Logan O'Connor	$0 (0)
Ilya Lyubushkin	$0 (0)
Trevor Moore	$0 (0)
Ryan Pulock	$0 (0)
David Kampf	$0 (0)
Mason Marchment	$0 (0)
Alex Pietrangelo	$0 (0)
Total Pro Players	23
Salary Commitment
Year 17 : $38,644,996
Year 18 : $8,735,332
Year 19 : $5,250,666
Year 20 : $0
Salary Average Commitment
Year 17 : $38,644,996
Year 18 : $8,735,332
Year 19 : $5,250,666
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $38,644,996
Year 18 : $8,735,332
Year 19 : $5,250,666
Year 20 : $0

Farm Players Salaries
Matt Grzelcyk	$220,167 (1)
Salary Remaining :	$220,167
Salary Average :	$220,167
Salary Average Remaining :	$220,167
Brett Howden	$200,167 (1)
Salary Remaining :	$200,167
Salary Average :	$200,167
Salary Average Remaining :	$200,167
Mitchell Chaffee	$97,767 (1)
Salary Remaining :	$97,767
Salary Average :	$97,767
Salary Average Remaining :	$97,767
Justin Danforth	$94,467 (1)
Salary Remaining :	$94,467
Salary Average :	$94,467
Salary Average Remaining :	$94,467
Ethen Frank	$86,267 (2)
Salary Remaining :	$86,267
Salary Average :	$86,267
Salary Average Remaining :	$86,267
Eric Comrie	$85,167 (1)
Salary Remaining :	$85,167
Salary Average :	$85,167
Salary Average Remaining :	$85,167
Thomas Milic	$84,167 (3)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Vasili Ponomarev	$79,500 (1)
Salary Remaining :	$79,500
Salary Average :	$79,500
Salary Average Remaining :	$79,500
Anton Forsberg	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Vincent Desharnais	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Frederik Andersen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Eyssimont	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Devin Cooley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Bobby McMann	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Frederick Gaudreau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rafael Harvey-Pinard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nicholas Robertson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Arthur Kaliyev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Edstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 17 : $1,025,236
Year 18 : $170,434
Year 19 : $84,167
Year 20 : $0
Salary Average Commitment
Year 17 : $1,025,236
Year 18 : $170,434
Year 19 : $84,167
Year 20 : $0

Leopards

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lake Titicaca
Level 1:	2000 - $160 - 0 - 0.00%
Level 2:	4000 - $105 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $245 - 0 - 0.00%
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 - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,208,180
Farm Players Total Salaries	$2,094,320
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$235,732,993
Projected Bank Account	$235,732,993

Pro Players Salaries
Rasmus Andersson	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Alexis Lafreniere	$5,100,000 (6)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Rickard Rakell	$4,605,756 (1)
-Salary Remaining :	$4,605,756
-Salary Average :	$4,605,756
-Salary Average Remaining :	$4,605,756
Anders Lee	$4,601,591 (1)
-Salary Remaining :	$4,601,591
-Salary Average :	$4,601,591
-Salary Average Remaining :	$4,601,591
Leo Carlsson	$4,200,000 (2)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Simon Nemec	$4,168,333 (2)
-Salary Remaining :	$4,168,333
-Salary Average :	$4,168,333
-Salary Average Remaining :	$4,168,333
Shane Wright	$3,949,167 (3)
-Salary Remaining :	$3,949,167
-Salary Average :	$3,949,167
-Salary Average Remaining :	$3,949,167
Erik Cernak	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jonathan Quick	$3,100,000 (1)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Pierre Engvall	$2,125,000 (2)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,125,000
-Salary Average Remaining :	$2,125,000
Luke Glendening	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Connor Brown	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Tyler Motte	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Connor Dewar	$1,050,000 (2)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Brock Faber	$1,008,333 (1)
-Salary Remaining :	$1,008,333
-Salary Average :	$1,008,333
-Salary Average Remaining :	$1,008,333
Nic Dowd	$0 (0)
Cam York	$0 (0)
Devon Levi	$0 (0)
Brayden Point	$0 (0)
Ryan Dzingel	$0 (0)
Jamie Drysdale	$0 (0)
Jordan Martinook	$0 (0)
Matt Villalta	$0 (0)
Total Pro Players	23
Salary Commitment
Year 17 : $49,208,180
Year 18 : $29,192,500
Year 19 : $16,049,167
Year 20 : $5,100,000
Salary Average Commitment
Year 17 : $49,208,180
Year 18 : $29,192,500
Year 19 : $16,049,167
Year 20 : $5,100,000
Salary Cap with 1 Way Contract
Year 17 : $49,208,180
Year 18 : $29,192,500
Year 19 : $16,049,167
Year 20 : $5,100,000

Farm Players Salaries
Yegor Chinakhov	$275,000 (2)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Kirby Dach	$192,500 (6)
Salary Remaining :	$192,500
Salary Average :	$192,500
Salary Average Remaining :	$192,500
David Jiricek	$191,833 (2)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Ivan Miroshnichenko	$170,000 (2)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Jesper Wallstedt	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Daniil Miromanov	$128,791 (1)
Salary Remaining :	$128,791
Salary Average :	$128,791
Salary Average Remaining :	$128,791
Adam Klapka	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Fabian Lysell	$103,417 (2)
Salary Remaining :	$103,417
Salary Average :	$103,417
Salary Average Remaining :	$103,417
Justin Sourdif	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Ryan O'Rourke	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Adam Sykora	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Joshua Roy	$88,167 (2)
Salary Remaining :	$88,167
Salary Average :	$88,167
Salary Average Remaining :	$88,167
Stanislav Svozil	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Sasha Pastujov	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Topi Niemela	$85,667 (1)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Jacob Melanson	$82,611 (2)
Salary Remaining :	$82,611
Salary Average :	$82,611
Salary Average Remaining :	$82,611
Martin Chromiak	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Layton Ahac	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Beniers	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Vukojevic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Bolduc	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kole Lind	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Yan Kuznetsov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Barre-Boulet	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dustin Wolf	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 17 : $2,094,320
Year 18 : $1,483,195
Year 19 : $281,167
Year 20 : $192,500
Salary Average Commitment
Year 17 : $2,094,320
Year 18 : $1,483,195
Year 19 : $281,167
Year 20 : $192,500

Nokians

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nokia Centre
Level 1:	2997 - $140 - 0 - 0.00%
Level 2:	3996 - $120 - 0 - 0.00%
Level 3:	4995 - $75 - 0 - 0.00%
Level 4:	6992 - $40 - 0 - 0.00%
Luxury :	999 - $260 - 0 - 0.00%
Total Capacity :	19979
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$13,178,333
Farm Players Total Salaries	$996,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$400,891,851
Projected Bank Account	$400,891,851

Pro Players Salaries
Sebastian Aho	$7,150,000 (1)
-Salary Remaining :	$7,150,000
-Salary Average :	$7,150,000
-Salary Average Remaining :	$7,150,000
Alex Iafallo	$3,800,000 (1)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Kaiden Guhle	$1,283,333 (1)
-Salary Remaining :	$1,283,333
-Salary Average :	$1,283,333
-Salary Average Remaining :	$1,283,333
Daniel Vladar	$945,000 (3)
-Salary Remaining :	$945,000
-Salary Average :	$945,000
-Salary Average Remaining :	$945,000
Kris Letang	$0 (0)
Casey Cizikas	$0 (0)
Lawson Crouse	$0 (0)
Henri Jokiharju	$0 (0)
Luke Kunin	$0 (0)
Cam Fowler	$0 (0)
David Pastrnak	$0 (0)
Nick Bjugstad	$0 (0)
Teddy Blueger	$0 (0)
Linus Ullmark	$0 (0)
Erik Gudbranson	$0 (0)
Chris Kreider	$0 (0)
Ryan McDonagh	$0 (0)
Tyler Seguin	$0 (0)
Jason Dickinson	$0 (0)
Scott Mayfield	$0 (0)
Nazem Kadri	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $13,178,333
Year 18 : $945,000
Year 19 : $945,000
Year 20 : $0
Salary Average Commitment
Year 17 : $13,178,333
Year 18 : $945,000
Year 19 : $945,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $13,178,333
Year 18 : $945,000
Year 19 : $945,000
Year 20 : $0

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

Philly

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cheese Cake Factory
Level 1:	3010 - $130 - 0 - 0.00%
Level 2:	4013 - $100 - 0 - 0.00%
Level 3:	5017 - $70 - 0 - 0.00%
Level 4:	7023 - $50 - 0 - 0.00%
Luxury :	1003 - $240 - 0 - 0.00%
Total Capacity :	20066
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,154,500
Farm Players Total Salaries	$1,482,634
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$266,971,240
Projected Bank Account	$266,971,240

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

Farm Players Salaries
Matias Maccelli	$315,050 (2)
Salary Remaining :	$315,050
Salary Average :	$315,050
Salary Average Remaining :	$315,050
Isak Rosen	$141,917 (2)
Salary Remaining :	$141,917
Salary Average :	$141,917
Salary Average Remaining :	$141,917
Raphael Lavoie	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Viktor Neuchev	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Amadeus Lombardi	$92,667 (2)
Salary Remaining :	$92,667
Salary Average :	$92,667
Salary Average Remaining :	$92,667
Ethan Cardwell	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alexei Kolosov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nikita Chibrikov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Maxim Groshev	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carter Mazur	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Eemil Viro	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Josh Bloom	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Clay Stevenson	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Andrew Mangiapane	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Donovan Sebrango	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Erik Kallgren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ilya Samsonov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Spencer Stastney	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Philip Kemp	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Nedeljkovic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nico Daws	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Victor Soderstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 17 : $1,482,634
Year 18 : $1,197,384
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,482,634
Year 18 : $1,197,384
Year 19 : $0
Year 20 : $0

Poutiners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	3191 - $90 - 0 - 0.00%
Level 2:	4255 - $80 - 0 - 0.00%
Level 3:	5318 - $53 - 0 - 0.00%
Level 4:	7446 - $40 - 0 - 0.00%
Luxury :	1064 - $206 - 0 - 0.00%
Total Capacity :	21274
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$8,092,088
Farm Players Total Salaries	$676,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$73,482,231
Projected Bank Account	$73,482,231

Pro Players Salaries
Yanni Gourde	$2,808,300 (2)
-Salary Remaining :	$2,808,300
-Salary Average :	$2,808,300
-Salary Average Remaining :	$2,808,300
Arber Xhekaj	$2,162,000 (2)
-Salary Remaining :	$2,162,000
-Salary Average :	$2,162,000
-Salary Average Remaining :	$2,162,000
Mathieu Joseph	$2,121,788 (1)
-Salary Remaining :	$2,121,788
-Salary Average :	$2,121,788
-Salary Average Remaining :	$2,121,788
Spencer Knight	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jani Hakanpaa	$0 (0)
Thomas Harley	$0 (0)
Max Domi	$0 (0)
Christian Dvorak	$0 (0)
Brent Burns	$0 (0)
Bowen Byram	$0 (0)
Sam Carrick	$0 (0)
Ryan Nugent-Hopkins	$0 (0)
Tomas Nosek	$0 (0)
Roman Josi	$0 (0)
Patrick Kane	$0 (0)
Jake Oettinger	$0 (0)
Keegan Kolesar	$0 (0)
Brock McGinn	$0 (0)
Michael Bunting	$0 (0)
Ryan Hartman	$0 (0)
Connor Murphy	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $8,092,088
Year 18 : $5,970,300
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $8,092,088
Year 18 : $5,970,300
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $8,092,088
Year 18 : $5,970,300
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Shakir Mukhamadullin	$129,417 (1)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Brad Lambert	$116,833 (2)
Salary Remaining :	$116,833
Salary Average :	$116,833
Salary Average Remaining :	$116,833
Daniel Torgersson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Caedan Bankier	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Olivier Rodrigue	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Mitchell Gibson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Santeri Hatakka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Olle Lycksell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Otto Koivula	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alec Regula	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lias Andersson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Quinton Byfield	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Nesterenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jesse Puljujarvi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 17 : $676,250
Year 18 : $209,333
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $676,250
Year 18 : $209,333
Year 19 : $0
Year 20 : $0

Primetime

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $138 - 0 - 0.00%
Level 2:	4000 - $88 - 0 - 0.00%
Level 3:	5000 - $68 - 0 - 0.00%
Level 4:	6000 - $38 - 0 - 0.00%
Luxury :	1000 - $248 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$39,321,065
Farm Players Total Salaries	$865,302
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$134,641,382
Projected Bank Account	$134,641,382

Pro Players Salaries
Kirill Kaprizov	$10,365,810 (2)
-Salary Remaining :	$10,365,810
-Salary Average :	$10,365,813
-Salary Average Remaining :	$10,365,813
William Nylander	$9,191,100 (2)
-Salary Remaining :	$9,191,100
-Salary Average :	$9,191,100
-Salary Average Remaining :	$9,191,100
Roope Hintz	$7,810,977 (1)
-Salary Remaining :	$7,810,977
-Salary Average :	$7,810,978
-Salary Average Remaining :	$7,810,978
Tomas Hertl	$6,597,258 (1)
-Salary Remaining :	$6,597,258
-Salary Average :	$6,597,258
-Salary Average Remaining :	$6,597,258
Adin Hill	$4,580,917 (2)
-Salary Remaining :	$4,580,917
-Salary Average :	$4,580,917
-Salary Average Remaining :	$4,580,917
Louis Crevier	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Mikael Pyyhtia	$0 (0)
Andrei Svechnikov	$0 (0)
Christopher Tanev	$0 (0)
Rourke Chartier	$0 (0)
Sidney Crosby	$0 (0)
Samuel Ersson	$0 (0)
Nick Jensen	$0 (0)
J.T Miller	$0 (0)
Hunter McKown	$0 (0)
Esa Lindell	$0 (0)
Reese Johnson	$0 (0)
Parker Kelly	$0 (0)
Niko Mikkola	$0 (0)
Martin Pospisil	$0 (0)
Adam Fox	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $39,321,065
Year 18 : $24,137,830
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $39,321,066
Year 18 : $24,137,830
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $39,321,065
Year 18 : $24,137,830
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Vladislav Gavrikov	$290,800 (1)
Salary Remaining :	$290,800
Salary Average :	$290,800
Salary Average Remaining :	$290,800
Daniil Tarasov	$151,170 (2)
Salary Remaining :	$151,170
Salary Average :	$151,170
Salary Average Remaining :	$151,170
Carson Lambos	$93,417 (2)
Salary Remaining :	$93,417
Salary Average :	$93,417
Salary Average Remaining :	$93,417
Jack Thompson	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Ryan Winterton	$82,833 (2)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Lukas Cormier	$79,333 (1)
Salary Remaining :	$79,333
Salary Average :	$79,333
Salary Average Remaining :	$79,333
Mikhail Abramov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
David Rittich	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ville Husso	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Trey Fix-Wolansky	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mathias Emilio Pettersen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jackson Cates	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jacob Moverare	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Wyatt Kaiser	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Logan Morrison	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Maxwell Crozier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 17 : $865,303
Year 18 : $327,420
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $865,303
Year 18 : $327,420
Year 19 : $0
Year 20 : $0

Rampage

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,325,000
Farm Players Total Salaries	$1,870,166
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$160,363,441
Projected Bank Account	$160,363,441

Pro Players Salaries
Timo Meier	$7,100,000 (2)
-Salary Remaining :	$7,100,000
-Salary Average :	$7,100,000
-Salary Average Remaining :	$7,100,000
Travis Sanheim	$6,450,000 (3)
-Salary Remaining :	$6,450,000
-Salary Average :	$6,450,000
-Salary Average Remaining :	$6,450,000
Trevor Zegras	$5,500,000 (5)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Marcus Pettersson	$5,200,000 (4)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Thomas Chabot	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jean-Gabriel Pageau	$4,700,000 (1)
-Salary Remaining :	$4,700,000
-Salary Average :	$4,700,000
-Salary Average Remaining :	$4,700,000
Sonny Milano	$2,400,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Jordan Harris	$2,400,000 (6)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Matt Martin	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Sam Gagner	$0 (0)
Conor Sheary	$0 (0)
Mike Hoffman	$0 (0)
Martin Jones	$0 (0)
Jeremy Lauzon	$0 (0)
Joonas Korpisalo	$0 (0)
Lars Eller	$0 (0)
Mikael Granlund	$0 (0)
Kent Johnson	$0 (0)
David Savard	$0 (0)
Oliver Bjorkstrand	$0 (0)
Michael Matheson	$0 (0)
Jansen Harkins	$0 (0)
Total Pro Players	23
Salary Commitment
Year 17 : $41,325,000
Year 18 : $34,050,000
Year 19 : $19,550,000
Year 20 : $13,100,000
Salary Average Commitment
Year 17 : $41,325,000
Year 18 : $34,050,000
Year 19 : $19,550,000
Year 20 : $13,100,000
Salary Cap with 1 Way Contract
Year 17 : $41,325,000
Year 18 : $34,050,000
Year 19 : $19,550,000
Year 20 : $13,100,000

Farm Players Salaries
Dmitry Kulikov	$280,000 (1)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Andreas Englund	$200,000 (6)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Ian Mitchell	$180,000 (3)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Will Butcher	$130,000 (6)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Fredrik Karlstrom	$120,000 (6)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Zack MacEwen	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Justin Kirkland	$120,000 (6)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Joseph Woll	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jayden Grubbe	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brett Berard	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Helge Grans	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Will Cuylle	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Oskar Pettersson	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Samu Tuomaala	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Zachary L'Heureux	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
John Klingberg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Craig Smith	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Greg McKegg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Denis Gurianov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 17 : $1,870,166
Year 18 : $1,194,666
Year 19 : $837,000
Year 20 : $570,000
Salary Average Commitment
Year 17 : $1,870,166
Year 18 : $1,194,666
Year 19 : $837,000
Year 20 : $570,000

Roaches

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $300 - 0 - 0.00%
Level 2:	4000 - $200 - 0 - 0.00%
Level 3:	5000 - $150 - 0 - 0.00%
Level 4:	6000 - $90 - 0 - 0.00%
Luxury :	1000 - $500 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$12,075,833
Farm Players Total Salaries	$179,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$289,148,625
Projected Bank Account	$289,148,625

Pro Players Salaries
Troy Terry	$6,050,000 (1)
-Salary Remaining :	$6,050,000
-Salary Average :	$6,050,000
-Salary Average Remaining :	$6,050,000
Brett Pesce	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Zachary Bolduc	$1,275,833 (2)
-Salary Remaining :	$1,275,833
-Salary Average :	$1,275,833
-Salary Average Remaining :	$1,275,833
Cam Atkinson	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Charlie Lindgren	$0 (0)
Alex DeBrincat	$0 (0)
Artemi Panarin	$0 (0)
John Carlson	$0 (0)
Drew Doughty	$0 (0)
Evgeni Malkin	$0 (0)
Joel Edmundson	$0 (0)
Jacob Markstrom	$0 (0)
Brandon Tanev	$0 (0)
Pontus Holmberg	$0 (0)
Gustav Lindstrom	$0 (0)
Colin Blackwell	$0 (0)
Cole Guttman	$0 (0)
Joshua Brown	$0 (0)
Stefan Noesen	$0 (0)
Jesper Fast	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $12,075,833
Year 18 : $1,275,833
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $12,075,833
Year 18 : $1,275,833
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $12,075,833
Year 18 : $1,275,833
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Lucas Edmonds	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Mikko Kokkonen	$84,667 (1)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
John Gibson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jesper Vikman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anson Thornton	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Austin Strand	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Walker Duehr	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Walker	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kyle Burroughs	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Carcone	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marcus Bjork	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joe Snively	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Tverberg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Novikov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Noah Juulsen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 17 : $179,667
Year 18 : $0
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $179,667
Year 18 : $0
Year 19 : $0
Year 20 : $0

Samurai

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $125 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,788,333
Farm Players Total Salaries	$1,848,238
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$180,175,051
Projected Bank Account	$180,175,051

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

Farm Players Salaries
Nicolas Hague	$334,500 (2)
Salary Remaining :	$334,500
Salary Average :	$334,500
Salary Average Remaining :	$334,500
Johnathan Kovacevic	$230,000 (1)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Justus Annunen	$183,333 (3)
Salary Remaining :	$183,333
Salary Average :	$183,333
Salary Average Remaining :	$183,333
Maxime Comtois	$180,000 (1)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Cale Fleury	$146,138 (1)
Salary Remaining :	$146,138
Salary Average :	$146,138
Salary Average Remaining :	$146,138
Casey DeSmith	$131,600 (1)
Salary Remaining :	$131,600
Salary Average :	$131,600
Salary Average Remaining :	$131,600
Jett Woo	$104,500 (3)
Salary Remaining :	$104,500
Salary Average :	$104,500
Salary Average Remaining :	$104,500
Jared McIsaac	$94,500 (3)
Salary Remaining :	$94,500
Salary Average :	$94,500
Salary Average Remaining :	$94,500
Mackie Samoskevich	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brett Harrison	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Ethan Del Mastro	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Luca Del Bel Belluz	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Lane Pederson	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Cody Glass	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michal Teply	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Reinhardt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Barron	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carl Grundstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 17 : $1,848,238
Year 18 : $986,000
Year 19 : $471,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,848,238
Year 18 : $986,000
Year 19 : $471,000
Year 20 : $0

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 0 - 0.00%
Level 2:	4000 - $95 - 0 - 0.00%
Level 3:	5000 - $65 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,378,990
Farm Players Total Salaries	$1,729,982
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$317,898,884
Projected Bank Account	$317,898,884

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

Farm Players Salaries
Nick Perbix	$217,612 (4)
Salary Remaining :	$217,612
Salary Average :	$217,612
Salary Average Remaining :	$217,612
William Dufour	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Arshdeep Bains	$150,100 (2)
Salary Remaining :	$150,100
Salary Average :	$150,100
Salary Average Remaining :	$150,100
Jesse Ylonen	$132,500 (1)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Brennan Othmann	$131,333 (2)
Salary Remaining :	$131,333
Salary Average :	$131,333
Salary Average Remaining :	$131,333
Ronan Seeley	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nikolai Knyzhov	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Sean Farrell	$113,937 (1)
Salary Remaining :	$113,937
Salary Average :	$113,937
Salary Average Remaining :	$113,937
Conor Timmins	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Henry Thrun	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Daniil Misyul	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyson Foerster	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Danny Zhilkin	$85,667 (3)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Matthew Seminoff	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Bobby Brink	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Arturs Silovs	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dylan Holloway	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Leon Gawanke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Drury	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 17 : $1,729,982
Year 18 : $944,712
Year 19 : $303,279
Year 20 : $217,612
Salary Average Commitment
Year 17 : $1,729,982
Year 18 : $944,712
Year 19 : $303,279
Year 20 : $217,612

Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $235 - 0 - 0.00%
Level 2:	4000 - $128 - 0 - 0.00%
Level 3:	5000 - $95 - 0 - 0.00%
Level 4:	6000 - $63 - 0 - 0.00%
Luxury :	1000 - $330 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,045,278
Farm Players Total Salaries	$1,031,666
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$241,381,993
Projected Bank Account	$241,381,993

Pro Players Salaries
Matthew Tkachuk	$8,360,278 (2)
-Salary Remaining :	$8,360,278
-Salary Average :	$8,360,278
-Salary Average Remaining :	$8,360,278
Ilya Sorokin	$5,675,000 (1)
-Salary Remaining :	$5,675,000
-Salary Average :	$5,675,000
-Salary Average Remaining :	$5,675,000
Gustav Forsling	$4,517,500 (1)
-Salary Remaining :	$4,517,500
-Salary Average :	$4,517,500
-Salary Average Remaining :	$4,517,500
Alexander Romanov	$3,879,000 (1)
-Salary Remaining :	$3,879,000
-Salary Average :	$3,879,000
-Salary Average Remaining :	$3,879,000
Shane Pinto	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Rasmus Sandin	$3,356,000 (2)
-Salary Remaining :	$3,356,000
-Salary Average :	$3,356,000
-Salary Average Remaining :	$3,356,000
Kaapo Kakko	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Anthony Deangelo	$2,450,000 (2)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Laurent Brossoit	$1,818,000 (1)
-Salary Remaining :	$1,818,000
-Salary Average :	$1,818,000
-Salary Average Remaining :	$1,818,000
Tanner Jeannot	$1,742,000 (2)
-Salary Remaining :	$1,742,000
-Salary Average :	$1,742,000
-Salary Average Remaining :	$1,742,000
Marco Rossi	$1,713,333 (1)
-Salary Remaining :	$1,713,333
-Salary Average :	$1,713,333
-Salary Average Remaining :	$1,713,333
Isac Lundestrom	$1,590,000 (1)
-Salary Remaining :	$1,590,000
-Salary Average :	$1,590,000
-Salary Average Remaining :	$1,590,000
Simon Benoit	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
John-Jason Peterka	$894,167 (1)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Thomas Bordeleau	$0 (0)
Mikko Rantanen	$0 (0)
Beck Malenstyn	$0 (0)
Victor Olofsson	$0 (0)
Jordan Spence	$0 (0)
Sean Couturier	$0 (0)
Ryan Strome	$0 (0)
Evan Bouchard	$0 (0)
Total Pro Players	22
Salary Commitment
Year 17 : $44,045,278
Year 18 : $19,658,278
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $44,045,278
Year 18 : $19,658,278
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $44,045,278
Year 18 : $19,658,278
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Akira Schmid	$122,000 (2)
Salary Remaining :	$122,000
Salary Average :	$122,000
Salary Average Remaining :	$122,000
Declan Chisholm	$102,500 (2)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Jack Rathbone	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Calle Clang	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Corson Ceulemans	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mike Benning	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Daniil Gushchin	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Tristen Robins	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Elliot Desnoyers	$85,417 (1)
Salary Remaining :	$85,417
Salary Average :	$85,417
Salary Average Remaining :	$85,417
Dennis Hildeby	$84,333 (1)
Salary Remaining :	$84,333
Salary Average :	$84,333
Salary Average Remaining :	$84,333
Tyler Tullio	$83,333 (1)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Rory Kerins	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Riley Damiani	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Filip Chytil	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Graeme Clarke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Pavel Cajan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Hryckowian	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Jefferies	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Walker	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Magnus Chrona	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tomas Suchanek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Grigori Denisenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 17 : $1,031,666
Year 18 : $317,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,031,666
Year 18 : $317,000
Year 19 : $0
Year 20 : $0

Torpedos

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sub
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,971,666
Farm Players Total Salaries	$1,615,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$240,918,111
Projected Bank Account	$240,918,111

Pro Players Salaries
Joshua Morrissey	$9,500,000 (2)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Brady Tkachuk	$9,500,000 (2)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Cole Caufield	$8,600,000 (6)
-Salary Remaining :	$8,600,000
-Salary Average :	$8,600,000
-Salary Average Remaining :	$8,600,000
Quinn Hughes	$8,000,000 (1)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Ryan Graves	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Artturi Lehkonen	$4,600,000 (1)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Ben Chiarot	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jesperi Kotkaniemi	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
William Eklund	$1,713,333 (2)
-Salary Remaining :	$1,713,333
-Salary Average :	$1,713,333
-Salary Average Remaining :	$1,713,333
Hendrix Lapierre	$1,105,833 (1)
-Salary Remaining :	$1,105,833
-Salary Average :	$1,105,833
-Salary Average Remaining :	$1,105,833
Oliver Kylington	$1,050,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Brendan Brisson	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Jayden Struble	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Aatu Raty	$902,500 (1)
-Salary Remaining :	$902,500
-Salary Average :	$902,500
-Salary Average Remaining :	$902,500
Cayden Primeau	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Cole Perfetti	$0 (0)
Aliaksei Protas	$0 (0)
Nicolas Roy	$0 (0)
Petr Mrazek	$0 (0)
Egor Afanasyev	$0 (0)
Marc Del Gaizo	$0 (0)
Tim Stutzle	$0 (0)
Total Pro Players	22
Salary Commitment
Year 17 : $58,971,666
Year 18 : $35,213,333
Year 19 : $8,600,000
Year 20 : $8,600,000
Salary Average Commitment
Year 17 : $58,971,666
Year 18 : $35,213,333
Year 19 : $8,600,000
Year 20 : $8,600,000
Salary Cap with 1 Way Contract
Year 17 : $58,971,666
Year 18 : $35,213,333
Year 19 : $8,600,000
Year 20 : $8,600,000

Farm Players Salaries
Erik Haula	$420,000 (1)
Salary Remaining :	$420,000
Salary Average :	$420,000
Salary Average Remaining :	$420,000
Haydn Fleury	$225,000 (3)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Alexander Holtz	$174,417 (1)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Arvid Soderblom	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Ivan Prosvetov	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Jonathan Gruden	$110,000 (6)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Ozzy Wiesblatt	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Frederic Brunet	$86,000 (2)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Dmitri Kuzmin	$84,222 (2)
Salary Remaining :	$84,222
Salary Average :	$84,222
Salary Average Remaining :	$84,222
William Villeneuve	$81,778 (1)
Salary Remaining :	$81,778
Salary Average :	$81,778
Salary Average Remaining :	$81,778
Trent Miner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Blake McLaughlin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Yegor Zamula	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Noah Gregor	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ilya Mikheyev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Beaucage	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Isaiah Saville	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vasily Podkolzin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Max Jones	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 17 : $1,615,250
Year 18 : $775,222
Year 19 : $605,000
Year 20 : $110,000
Salary Average Commitment
Year 17 : $1,615,250
Year 18 : $775,222
Year 19 : $605,000
Year 20 : $110,000

True Grit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$23,259,888
Farm Players Total Salaries	$624,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$181,544,590
Projected Bank Account	$181,544,590

Pro Players Salaries
Connor McDavid	$12,000,000 (1)
-Salary Remaining :	$12,000,000
-Salary Average :	$12,000,000
-Salary Average Remaining :	$12,000,000
Nikolaj Ehlers	$5,504,888 (1)
-Salary Remaining :	$5,504,888
-Salary Average :	$5,504,888
-Salary Average Remaining :	$5,504,888
Luke Hughes	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Ryan Poehling	$1,491,667 (1)
-Salary Remaining :	$1,491,667
-Salary Average :	$1,491,667
-Salary Average Remaining :	$1,491,667
Ridly Greig	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
John Ludvig	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Tyler Benson	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Andreas Athanasiou	$0 (0)
Sean Monahan	$0 (0)
Brock Boeser	$0 (0)
Brad Marchand	$0 (0)
Cal Petersen	$0 (0)
Nick Foligno	$0 (0)
Jakub Dobes	$0 (0)
Jonathan Huberdeau	$0 (0)
Nick Leddy	$0 (0)
Charlie Coyle	$0 (0)
Taylor Hall	$0 (0)
Torey Krug	$0 (0)
Jeff Petry	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $23,259,888
Year 18 : $0
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $23,259,888
Year 18 : $0
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $23,259,888
Year 18 : $0
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Logan Cooley	$445,000 (2)
Salary Remaining :	$445,000
Salary Average :	$445,000
Salary Average Remaining :	$445,000
Riley Kidney	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Danila Klimovich	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Mattias Norlinder	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Cicek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ilya Solovyov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Erne	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anthony Mantha	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Houde	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyson Barrie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Garrett Pilon	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Oliver Ekman-Larsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Zaitsev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josh Anderson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Maksymilian Szuber	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 17 : $624,667
Year 18 : $535,250
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $624,667
Year 18 : $535,250
Year 19 : $0
Year 20 : $0

Watchers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Glade
Level 1:	3191 - $150 - 0 - 0.00%
Level 2:	4255 - $100 - 0 - 0.00%
Level 3:	5318 - $75 - 0 - 0.00%
Level 4:	7446 - $45 - 0 - 0.00%
Luxury :	1064 - $250 - 0 - 0.00%
Total Capacity :	21274
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,826,667
Farm Players Total Salaries	$1,084,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$288,663,730
Projected Bank Account	$288,663,730

Pro Players Salaries
Auston Matthews	$14,000,000 (6)
-Salary Remaining :	$14,000,000
-Salary Average :	$14,000,000
-Salary Average Remaining :	$14,000,000
Nathan MacKinnon	$12,500,000 (1)
-Salary Remaining :	$12,500,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$12,500,000
Hampus Lindholm	$7,375,000 (1)
-Salary Remaining :	$7,375,000
-Salary Average :	$7,375,000
-Salary Average Remaining :	$7,375,000
Kevin Fiala	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Justin Faulk	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Corey Perry	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Kevin Stenlund	$1,750,000 (4)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Jaycob Megna	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Pavel Mintyukov	$1,701,667 (2)
-Salary Remaining :	$1,701,667
-Salary Average :	$1,701,667
-Salary Average Remaining :	$1,701,667
Cal Clutterbuck	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Dennis Gilbert	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Tanner Kero	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Mads Sogaard	$0 (0)
Sam Steel	$0 (0)
Luke Schenn	$0 (0)
Travis Konecny	$0 (0)
Juuse Saros	$0 (0)
Derek Ryan	$0 (0)
Sean Day	$0 (0)
Patrick Maroon	$0 (0)
Mathew Barzal	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $56,826,667
Year 18 : $30,951,667
Year 19 : $23,000,000
Year 20 : $15,750,000
Salary Average Commitment
Year 17 : $56,826,667
Year 18 : $30,951,667
Year 19 : $23,000,000
Year 20 : $15,750,000
Salary Cap with 1 Way Contract
Year 17 : $56,826,667
Year 18 : $30,951,667
Year 19 : $23,000,000
Year 20 : $15,750,000

Farm Players Salaries
Jesper Boqvist	$180,000 (3)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Zachary Sanford	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Robert Bortuzzo	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Tyler Pitlick	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Ryker Evans	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jack Finley	$89,667 (1)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Radim Simek	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tyler Wotherspoon	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Steven Santini	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mackenzie Blackwood	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kurtis MacDermid	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ben McCartney	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kaedan Korczak	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vladislav Kolyachonok	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mackenzie MacEachern	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Sillinger	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 17 : $1,084,667
Year 18 : $675,000
Year 19 : $675,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,084,667
Year 18 : $675,000
Year 19 : $675,000
Year 20 : $0

Worgs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Das Rink
Level 1:	2997 - $102 - 0 - 0.00%
Level 2:	3996 - $98 - 0 - 0.00%
Level 3:	4995 - $80 - 0 - 0.00%
Level 4:	6992 - $52 - 0 - 0.00%
Luxury :	999 - $225 - 0 - 0.00%
Total Capacity :	19979
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$20,813,333
Farm Players Total Salaries	$1,215,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$285,893,949
Projected Bank Account	$285,893,949

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

Farm Players Salaries
Mark Kastelic	$143,000 (1)
Salary Remaining :	$143,000
Salary Average :	$143,000
Salary Average Remaining :	$143,000
Joakim Kemell	$141,833 (2)
Salary Remaining :	$141,833
Salary Average :	$141,833
Salary Average Remaining :	$141,833
Jakub Lauko	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Georgi Merkulov	$99,000 (1)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Joel Blomqvist	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Emil Andrae	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Henri Nikkanen	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mavrik Bourque	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jean-Luc Foudy	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jet Greaves	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Blade Jenkins	$84,500 (1)
Salary Remaining :	$84,500
Salary Average :	$84,500
Salary Average Remaining :	$84,500
Jeremie Poirier	$83,333 (1)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Maxence Guenette	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Juuso Parssinen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jakob Pelletier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brandon Bussi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack St. Ivany	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Julien Gauthier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Legare	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 17 : $1,215,500
Year 18 : $414,333
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,215,500
Year 18 : $414,333
Year 19 : $0
Year 20 : $0

Yetis

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Snowglobe
Level 1:	2000 - $140 - 0 - 0.00%
Level 2:	4000 - $105 - 0 - 0.00%
Level 3:	5000 - $85 - 0 - 0.00%
Level 4:	6000 - $58 - 0 - 0.00%
Luxury :	1000 - $265 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$10,415,485
Farm Players Total Salaries	$1,261,340
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$140,257,515
Projected Bank Account	$140,257,515

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

Farm Players Salaries
William Borgen	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Jacob Bernard-Docker	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Matthew Coronato	$149,167 (1)
Salary Remaining :	$149,167
Salary Average :	$149,167
Salary Average Remaining :	$149,167
Roni Hirvonen	$101,992 (1)
Salary Remaining :	$101,992
Salary Average :	$101,992
Salary Average Remaining :	$101,992
Landon Slaggert	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ville Ottavainen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Helenius	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Reid Schaefer	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Christoffer Sedoff	$81,882 (1)
Salary Remaining :	$81,882
Salary Average :	$81,882
Salary Average Remaining :	$81,882
Topias Vilen	$81,882 (1)
Salary Remaining :	$81,882
Salary Average :	$81,882
Salary Average Remaining :	$81,882
Matej Blumel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kyle Palmieri	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Knazko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jaxson Stauber	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ronnie Attard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joseph Veleno	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Ginning	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Schwindt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Angus Crookshank	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vitek Vanecek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
James Malatesta	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vadim Zherenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 17 : $1,261,340
Year 18 : $181,167
Year 19 : $88,667
Year 20 : $0
Salary Average Commitment
Year 17 : $1,261,340
Year 18 : $181,167
Year 19 : $88,667
Year 20 : $0

Salary Cap Centrale

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $95,500,000 Available Cap Space	Over Minimum of $70,600,000	Pro Players	Farm Players	Total Players
Advocates	$206,571,800	$0	$95,500,000	-$70,600,000	23	15	38
Aviators	$120,950,063	$0	$95,500,000	-$70,600,000	23	19	42
Bombers	$388,950,991	$0	$95,500,000	-$70,600,000	23	16	39
Bullies	$350,993,603	$0	$95,500,000	-$70,600,000	23	13	36
Condors	$246,143,364	$0	$95,500,000	-$70,600,000	22	15	37
Gunners	$312,641,080	$0	$95,500,000	-$70,600,000	20	15	35
Honey Badgers	$419,865,962	$0	$95,500,000	-$70,600,000	20	19	39
JMXpress	$242,189,006	$0	$95,500,000	-$70,600,000	21	16	37
Kenobi	$275,980,645	$0	$95,500,000	-$70,600,000	23	19	42
Leopards	$235,732,993	$0	$95,500,000	-$70,600,000	23	25	48
Nokians	$400,891,851	$0	$95,500,000	-$70,600,000	21	20	41
Philly	$266,971,240	$0	$95,500,000	-$70,600,000	20	22	42
Poutiners	$73,482,231	$0	$95,500,000	-$70,600,000	21	14	35
Primetime	$134,641,382	$0	$95,500,000	-$70,600,000	21	16	37
Rampage	$160,363,441	$0	$95,500,000	-$70,600,000	23	19	42
Roaches	$289,148,625	$0	$95,500,000	-$70,600,000	20	15	35
Samurai	$180,175,051	$0	$95,500,000	-$70,600,000	20	18	38
Storm	$317,898,884	$0	$95,500,000	-$70,600,000	20	19	39
Thrashers	$241,381,993	$0	$95,500,000	-$70,600,000	22	22	44
Torpedos	$240,918,111	$0	$95,500,000	-$70,600,000	22	19	41
True Grit	$181,544,590	$0	$95,500,000	-$70,600,000	20	15	35
Watchers	$288,663,730	$0	$95,500,000	-$70,600,000	21	16	37
Worgs	$285,893,949	$0	$95,500,000	-$70,600,000	22	19	41
Yetis	$140,257,515	$0	$95,500,000	-$70,600,000	20	22	42

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 - %