BFHL - A STHS Hockey Sim League

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	42
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	$77,441,666
Farm Players Total Salaries	$3,088,750
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$452,875
Pro Estimated Expenses	$77,441,625
Farm Remaining Season Days	171
Farm Expenses Per Days	$18,063
Farm Estimated Expenses	$3,088,773
Estimated Season Expenses	$80,530,398
Estimated Season Salary Cap	$77,441,625
Estimate Under Maximum Salary Cap of $104,000,000	$26,558,375
Estimate Over Minimum Salary Cap of $76,900,000	$541,625
Current Bank Account	$208,583,085
Projected Bank Account	$128,052,687

Pro Players Salaries
Tom Wilson	$9,000,000 (2)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Pavel Dorofeyev	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Rasmus Andersson	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Frank Vatrano	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Devon Toews	$6,425,000 (1)
-Salary Remaining :	$6,425,000
-Salary Average :	$6,425,000
-Salary Average Remaining :	$6,425,000
Dylan Cozens	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Tyler Myers	$3,950,000 (1)
-Salary Remaining :	$3,950,000
-Salary Average :	$3,950,000
-Salary Average Remaining :	$3,950,000
Dylan Samberg	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Timothy Liljegren	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Cody Ceci	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Ivan Demidov	$2,650,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
David Rittich	$2,585,000 (1)
-Salary Remaining :	$2,585,000
-Salary Average :	$2,585,000
-Salary Average Remaining :	$2,585,000
Samuel Girard	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Mattias Samuelsson	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Alex Lyon	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Ryan Leonard	$2,208,333 (1)
-Salary Remaining :	$2,208,333
-Salary Average :	$2,208,333
-Salary Average Remaining :	$2,208,333
Isac Lundestrom	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Jimmy Snuggerud	$1,550,000 (1)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Connor Zary	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Josh Doan	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Elias PetterssonD	$918,333 (2)
-Salary Remaining :	$918,333
-Salary Average :	$918,333
-Salary Average Remaining :	$918,333
Zack Ostapchuk	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$880,000
-Salary Average Remaining :	$880,000
Jason Robertson	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $77,441,666
Year 19 : $41,918,333
Year 20 : $1,500,000
Year 21 : $0
Salary Average Commitment
Year 18 : $77,441,666
Year 19 : $41,918,333
Year 20 : $1,500,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $77,441,666
Year 19 : $41,918,333
Year 20 : $1,500,000
Year 21 : $0

Farm Players Salaries
Michael Bunting	$359,000 (1)
Salary Remaining :	$359,000
Salary Average :	$359,000
Salary Average Remaining :	$359,000
Tristan Jarry	$280,000 (1)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Carter Hart	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Colten Ellis	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Tye Kartye	$190,000 (2)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Michael Kesselring	$172,500 (2)
Salary Remaining :	$172,500
Salary Average :	$172,500
Salary Average Remaining :	$172,500
Ryan Johnson	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Drew Helleson	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nicholas Robertson	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Oliver Bonk	$115,917 (2)
Salary Remaining :	$115,917
Salary Average :	$115,917
Salary Average Remaining :	$115,917
Juraj Pekarcik	$101,833 (2)
Salary Remaining :	$101,833
Salary Average :	$101,833
Salary Average Remaining :	$101,833
Aydar Suniev	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Daemon Hunt	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Dylan Garand	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ethan Gauthier	$94,667 (2)
Salary Remaining :	$94,667
Salary Average :	$94,667
Salary Average Remaining :	$94,667
William Wallinder	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carson Bjarnason	$92,167 (2)
Salary Remaining :	$92,167
Salary Average :	$92,167
Salary Average Remaining :	$92,167
Artem Grushnikov	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Colton Dach	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Oskar Olausson	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Matyas Sapovaliv	$80,333 (2)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Callum Tung	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryan Suzuki	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 18 : $3,088,750
Year 19 : $1,522,417
Year 20 : $160,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,088,750
Year 19 : $1,522,417
Year 20 : $160,000
Year 21 : $0

Aviators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Hanger
Level 1:	3075 - $150 - 0 - 0.00%
Level 2:	4100 - $110 - 0 - 0.00%
Level 3:	5125 - $91 - 0 - 0.00%
Level 4:	7175 - $50 - 0 - 0.00%
Luxury :	1025 - $250 - 0 - 0.00%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $35 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	42
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	$87,391,075
Farm Players Total Salaries	$3,209,272
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$511,059
Pro Estimated Expenses	$87,391,089
Farm Remaining Season Days	171
Farm Expenses Per Days	$18,768
Farm Estimated Expenses	$3,209,328
Estimated Season Expenses	$90,600,417
Estimated Season Salary Cap	$87,391,089
Estimate Under Maximum Salary Cap of $104,000,000	$16,608,911
Estimate Over Minimum Salary Cap of $76,900,000	$10,491,089
Current Bank Account	$123,162,368
Projected Bank Account	$32,561,951

Pro Players Salaries
Jamie Drysdale	$10,598,280 (7)
-Salary Remaining :	$10,598,280
-Salary Average :	$10,598,280
-Salary Average Remaining :	$10,598,280
Nick Suzuki	$8,525,000 (1)
-Salary Remaining :	$8,525,000
-Salary Average :	$8,525,000
-Salary Average Remaining :	$8,525,000
Jack Eichel	$7,995,663 (1)
-Salary Remaining :	$7,995,663
-Salary Average :	$7,995,663
-Salary Average Remaining :	$7,995,663
John Gibson	$6,236,643 (2)
-Salary Remaining :	$6,236,643
-Salary Average :	$6,236,643
-Salary Average Remaining :	$6,236,643
Pavel Buchnevich	$5,375,000 (3)
-Salary Remaining :	$5,375,000
-Salary Average :	$5,375,000
-Salary Average Remaining :	$5,375,000
Jake Neighbours	$5,320,000 (4)
-Salary Remaining :	$5,320,000
-Salary Average :	$5,320,000
-Salary Average Remaining :	$5,320,000
Morgan Frost	$5,240,000 (2)
-Salary Remaining :	$5,240,000
-Salary Average :	$5,240,000
-Salary Average Remaining :	$5,240,000
Damon Severson	$4,820,000 (2)
-Salary Remaining :	$4,820,000
-Salary Average :	$4,820,000
-Salary Average Remaining :	$4,820,000
Morgan Rielly	$4,787,383 (2)
-Salary Remaining :	$4,787,383
-Salary Average :	$4,787,383
-Salary Average Remaining :	$4,787,383
Alex Newhook	$4,775,665 (1)
-Salary Remaining :	$4,775,665
-Salary Average :	$4,775,665
-Salary Average Remaining :	$4,775,665
Mason Lohrei	$4,559,960 (4)
-Salary Remaining :	$4,559,960
-Salary Average :	$4,559,960
-Salary Average Remaining :	$4,559,960
Lawson Crouse	$4,170,000 (2)
-Salary Remaining :	$4,170,000
-Salary Average :	$4,170,000
-Salary Average Remaining :	$4,170,000
Nikita Zadorov	$4,092,401 (1)
-Salary Remaining :	$4,092,401
-Salary Average :	$4,092,401
-Salary Average Remaining :	$4,092,401
John Marino	$2,755,525 (3)
-Salary Remaining :	$2,755,525
-Salary Average :	$2,755,525
-Salary Average Remaining :	$2,755,525
Nikita Grebenkin	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Noah Ostlund	$1,361,667 (2)
-Salary Remaining :	$1,361,667
-Salary Average :	$1,361,667
-Salary Average Remaining :	$1,361,667
Brennan Othmann	$1,313,333 (1)
-Salary Remaining :	$1,313,333
-Salary Average :	$1,313,333
-Salary Average Remaining :	$1,313,333
Yaroslav Askarov	$1,099,000 (2)
-Salary Remaining :	$1,099,000
-Salary Average :	$1,099,000
-Salary Average Remaining :	$1,099,000
Dakota Joshua	$947,222 (3)
-Salary Remaining :	$947,222
-Salary Average :	$947,222
-Salary Average Remaining :	$947,222
Jiri Kulich	$918,333 (1)
-Salary Remaining :	$918,333
-Salary Average :	$918,333
-Salary Average Remaining :	$918,333
Total Pro Players	20
Salary Commitment
Year 18 : $87,391,075
Year 19 : $57,270,680
Year 20 : $29,555,987
Year 21 : $20,478,240
Salary Average Commitment
Year 18 : $87,391,075
Year 19 : $57,270,680
Year 20 : $29,555,987
Year 21 : $20,478,240
Salary Cap with 1 Way Contract
Year 18 : $87,391,075
Year 19 : $57,270,680
Year 20 : $29,555,987
Year 21 : $20,478,240

Farm Players Salaries
Kaiden Guhle	$384,600 (4)
Salary Remaining :	$384,600
Salary Average :	$384,600
Salary Average Remaining :	$384,600
Noah Chadwick	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Alex Bump	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Dans Locmelis	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
David Jiricek	$191,833 (1)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Cole Eiserman	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Zac Jones	$149,880 (4)
Salary Remaining :	$149,880
Salary Average :	$149,880
Salary Average Remaining :	$149,880
Ethan Samson	$118,056 (3)
Salary Remaining :	$118,056
Salary Average :	$118,056
Salary Average Remaining :	$118,056
Melvin Fernstrom	$106,750 (3)
Salary Remaining :	$106,750
Salary Average :	$106,750
Salary Average Remaining :	$106,750
Fabian Lysell	$103,417 (1)
Salary Remaining :	$103,417
Salary Average :	$103,417
Salary Average Remaining :	$103,417
Topias Leinonen	$102,500 (2)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Guillaume Richard	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Devin Kaplan	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Matt Rempe	$96,875 (4)
Salary Remaining :	$96,875
Salary Average :	$96,875
Salary Average Remaining :	$96,875
Nikita Tolopilo	$94,722 (3)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Theo Lindstein	$94,083 (2)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Jordan Dumais	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Jakub Malek	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Zach Dean	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Nate Smith	$86,111 (1)
Salary Remaining :	$86,111
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Tyson Hinds	$82,944 (1)
Salary Remaining :	$82,944
Salary Average :	$82,944
Salary Average Remaining :	$82,944
Kevin Rooney	$77,501 (1)
Salary Remaining :	$77,501
Salary Average :	$77,501
Salary Average Remaining :	$77,501
Hunter McKown	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Callahan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	24
Salary Commitment
Year 18 : $3,209,272
Year 19 : $1,478,633
Year 20 : $1,105,883
Year 21 : $631,355
Salary Average Commitment
Year 18 : $3,209,272
Year 19 : $1,478,633
Year 20 : $1,105,883
Year 21 : $631,355

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	42
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	$101,647,711
Farm Players Total Salaries	$3,110,880
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$594,431
Pro Estimated Expenses	$101,647,701
Farm Remaining Season Days	171
Farm Expenses Per Days	$18,192
Farm Estimated Expenses	$3,110,832
Estimated Season Expenses	$104,758,533
Estimated Season Salary Cap	$101,647,701
Estimate Under Maximum Salary Cap of $104,000,000	$2,352,299
Estimate Over Minimum Salary Cap of $76,900,000	$24,747,701
Current Bank Account	$414,204,148
Projected Bank Account	$309,445,615

Pro Players Salaries
Bo Horvat	$12,000,000 (1)
-Salary Remaining :	$12,000,000
-Salary Average :	$12,000,000
-Salary Average Remaining :	$12,000,000
Elias Pettersson	$9,750,000 (4)
-Salary Remaining :	$9,750,000
-Salary Average :	$9,750,000
-Salary Average Remaining :	$9,750,000
Filip Forsberg	$9,350,000 (2)
-Salary Remaining :	$9,350,000
-Salary Average :	$9,350,000
-Salary Average Remaining :	$9,350,000
Seth Jarvis	$8,910,000 (5)
-Salary Remaining :	$8,910,000
-Salary Average :	$8,910,000
-Salary Average Remaining :	$8,910,000
Matt Boldy	$7,700,000 (1)
-Salary Remaining :	$7,700,000
-Salary Average :	$7,700,000
-Salary Average Remaining :	$7,700,000
Connor Hellebuyck	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Brady Skjei	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
K'Andre Miller	$4,675,000 (1)
-Salary Remaining :	$4,675,000
-Salary Average :	$4,675,000
-Salary Average Remaining :	$4,675,000
Mario Ferraro	$4,477,000 (1)
-Salary Remaining :	$4,477,000
-Salary Average :	$4,477,000
-Salary Average Remaining :	$4,477,000
Blake Coleman	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Dmitri Voronkov	$3,650,000 (3)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Mattias Ekholm	$3,600,000 (1)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Joel Farabee	$3,509,000 (4)
-Salary Remaining :	$3,509,000
-Salary Average :	$3,509,000
-Salary Average Remaining :	$3,509,000
J.T. Compher	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jake Walman	$3,300,000 (1)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Jordan Martinook	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Philipp Grubauer	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Nick Blankenburg	$2,565,600 (2)
-Salary Remaining :	$2,565,600
-Salary Average :	$2,565,600
-Salary Average Remaining :	$2,565,600
Max Sasson	$1,550,000 (2)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Stephen Halliday	$861,111 (2)
-Salary Remaining :	$861,111
-Salary Average :	$861,111
-Salary Average Remaining :	$861,111
Total Pro Players	20
Salary Commitment
Year 18 : $101,647,711
Year 19 : $47,145,711
Year 20 : $25,819,000
Year 21 : $22,169,000
Salary Average Commitment
Year 18 : $101,647,711
Year 19 : $47,145,711
Year 20 : $25,819,000
Year 21 : $22,169,000
Salary Cap with 1 Way Contract
Year 18 : $101,647,711
Year 19 : $47,145,711
Year 20 : $25,819,000
Year 21 : $22,169,000

Farm Players Salaries
Brayden McNabb	$303,709 (1)
Salary Remaining :	$303,709
Salary Average :	$303,709
Salary Average Remaining :	$303,709
Danila Yurov	$297,250 (2)
Salary Remaining :	$297,250
Salary Average :	$297,250
Salary Average Remaining :	$297,250
Zach Whitecloud	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Trevor van Riemsdyk	$257,716 (1)
Salary Remaining :	$257,716
Salary Average :	$257,716
Salary Average Remaining :	$257,716
Dmitri Simashev	$197,250 (2)
Salary Remaining :	$197,250
Salary Average :	$197,250
Salary Average Remaining :	$197,250
Matthew Wood	$128,333 (1)
Salary Remaining :	$128,333
Salary Average :	$128,333
Salary Average Remaining :	$128,333
Eric Robinson	$116,600 (1)
Salary Remaining :	$116,600
Salary Average :	$116,600
Salary Average Remaining :	$116,600
Fedor Svechkov	$106,667 (1)
Salary Remaining :	$106,667
Salary Average :	$106,667
Salary Average Remaining :	$106,667
Stanislav Berezhnoy	$100,938 (1)
Salary Remaining :	$100,938
Salary Average :	$100,938
Salary Average Remaining :	$100,938
Akil Thomas	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Mattias Havelid	$99,750 (2)
Salary Remaining :	$99,750
Salary Average :	$99,750
Salary Average Remaining :	$99,750
Simon Robertsson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Hunter Haight	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Koehn Ziemmer	$90,417 (2)
Salary Remaining :	$90,417
Salary Average :	$90,417
Salary Average Remaining :	$90,417
Francesco Pinelli	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Mathieu Cataford	$90,167 (2)
Salary Remaining :	$90,167
Salary Average :	$90,167
Salary Average Remaining :	$90,167
Dillon Dube	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Simon Zajicek	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Calle Clang	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Kyle Keyser	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Cooper Black	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Remi Poirier	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Samuel Hlavaj	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jan Mysak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	24
Salary Commitment
Year 18 : $3,110,879
Year 19 : $1,399,167
Year 20 : $100,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,110,879
Year 19 : $1,399,167
Year 20 : $100,000
Year 21 : $0

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	42
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	$100,766,565
Farm Players Total Salaries	$2,173,202
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$589,278
Pro Estimated Expenses	$100,766,538
Farm Remaining Season Days	171
Farm Expenses Per Days	$12,709
Farm Estimated Expenses	$2,173,239
Estimated Season Expenses	$102,939,777
Estimated Season Salary Cap	$100,766,538
Estimate Under Maximum Salary Cap of $104,000,000	$3,233,462
Estimate Over Minimum Salary Cap of $76,900,000	$23,866,538
Current Bank Account	$373,832,598
Projected Bank Account	$270,892,821

Pro Players Salaries
Roope Hintz	$12,274,410 (3)
-Salary Remaining :	$12,274,411
-Salary Average :	$12,274,411
-Salary Average Remaining :	$12,274,411
Tomas Hertl	$9,238,240 (2)
-Salary Remaining :	$9,238,240
-Salary Average :	$9,238,240
-Salary Average Remaining :	$9,238,240
Adrian Kempe	$8,800,000 (1)
-Salary Remaining :	$8,800,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,800,000
John Tavares	$8,747,750 (2)
-Salary Remaining :	$8,747,750
-Salary Average :	$8,747,750
-Salary Average Remaining :	$8,747,750
Ukko-Pekka Luukkonen	$6,272,120 (2)
-Salary Remaining :	$6,272,120
-Salary Average :	$6,272,120
-Salary Average Remaining :	$6,272,120
Alex Vlasic	$6,183,520 (5)
-Salary Remaining :	$6,183,520
-Salary Average :	$6,183,520
-Salary Average Remaining :	$6,183,520
Sean Durzi	$4,800,000 (1)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Neal Pionk	$4,775,666 (2)
-Salary Remaining :	$4,775,666
-Salary Average :	$4,775,666
-Salary Average Remaining :	$4,775,666
Anthony Cirelli	$4,622,222 (3)
-Salary Remaining :	$4,622,222
-Salary Average :	$4,622,222
-Salary Average Remaining :	$4,622,222
Matthew Schaefer	$4,486,250 (2)
-Salary Remaining :	$4,486,250
-Salary Average :	$4,486,250
-Salary Average Remaining :	$4,486,250
Noah Cates	$4,200,000 (1)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Jalen Chatfield	$3,422,280 (1)
-Salary Remaining :	$3,422,280
-Salary Average :	$3,422,280
-Salary Average Remaining :	$3,422,280
Jonas Siegenthaler	$3,394,400 (2)
-Salary Remaining :	$3,394,400
-Salary Average :	$3,394,400
-Salary Average Remaining :	$3,394,400
Morgan Barron	$2,899,875 (1)
-Salary Remaining :	$2,899,875
-Salary Average :	$2,899,875
-Salary Average Remaining :	$2,899,875
Samuel Montembeault	$2,718,164 (1)
-Salary Remaining :	$2,718,164
-Salary Average :	$2,718,164
-Salary Average Remaining :	$2,718,164
Alexey Toropchenko	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Anthony Beauvillier	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Beck Malenstyn	$2,245,000 (2)
-Salary Remaining :	$2,245,000
-Salary Average :	$2,245,000
-Salary Average Remaining :	$2,245,000
Emil Lilleberg	$2,200,000 (4)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Yakov Trenin	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Denton Mateychuk	$1,636,667 (2)
-Salary Remaining :	$1,636,667
-Salary Average :	$1,636,667
-Salary Average Remaining :	$1,636,667
Garnet Hathaway	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	22
Salary Commitment
Year 18 : $100,766,565
Year 19 : $70,576,246
Year 20 : $25,280,153
Year 21 : $8,383,520
Salary Average Commitment
Year 18 : $100,766,565
Year 19 : $70,576,246
Year 20 : $25,280,153
Year 21 : $8,383,520
Salary Cap with 1 Way Contract
Year 18 : $100,766,565
Year 19 : $70,576,246
Year 20 : $25,280,153
Year 21 : $8,383,520

Farm Players Salaries
Michael Carcone	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
David Reinbacher	$208,500 (2)
Salary Remaining :	$208,500
Salary Average :	$208,500
Salary Average Remaining :	$208,500
Cole Koepke	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Pierre-Olivier Joseph	$185,000 (1)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Conor Geekie	$165,333 (2)
Salary Remaining :	$165,333
Salary Average :	$165,333
Salary Average Remaining :	$165,333
Tyler Boucher	$159,667 (1)
Salary Remaining :	$159,667
Salary Average :	$159,667
Salary Average Remaining :	$159,667
Ty Dellandrea	$120,510 (4)
Salary Remaining :	$120,510
Salary Average :	$120,510
Salary Average Remaining :	$120,510
Nathan Gaucher	$112,917 (2)
Salary Remaining :	$112,917
Salary Average :	$112,917
Salary Average Remaining :	$112,917
Jesperi Kotkaniemi	$98,600 (2)
Salary Remaining :	$98,600
Salary Average :	$98,600
Salary Average Remaining :	$98,600
Nick Lardis	$97,833 (2)
Salary Remaining :	$97,833
Salary Average :	$97,833
Salary Average Remaining :	$97,833
Julian Lutz	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Antonio Stranges	$93,800 (4)
Salary Remaining :	$93,800
Salary Average :	$93,800
Salary Average Remaining :	$93,800
Will Cranley	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Olen Zellweger	$87,167 (1)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Noel Gunler	$81,375 (1)
Salary Remaining :	$81,375
Salary Average :	$81,375
Salary Average Remaining :	$81,375
Nolan Foote	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oskar Back	$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
Xavier Bourgault	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 18 : $2,173,202
Year 19 : $1,082,493
Year 20 : $214,310
Year 21 : $214,310
Salary Average Commitment
Year 18 : $2,173,202
Year 19 : $1,082,493
Year 20 : $214,310
Year 21 : $214,310

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	42
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	$103,353,889
Farm Players Total Salaries	$1,944,914
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$604,409
Pro Estimated Expenses	$103,353,939
Farm Remaining Season Days	171
Farm Expenses Per Days	$11,374
Farm Estimated Expenses	$1,944,954
Estimated Season Expenses	$105,298,893
Estimated Season Salary Cap	$103,353,939
Estimate Under Maximum Salary Cap of $104,000,000	$646,061
Estimate Over Minimum Salary Cap of $76,900,000	$26,453,939
Current Bank Account	$338,555,998
Projected Bank Account	$233,257,105

Pro Players Salaries
Leon Draisaitl	$14,250,000 (1)
-Salary Remaining :	$14,250,000
-Salary Average :	$14,250,000
-Salary Average Remaining :	$14,250,000
Zach Werenski	$11,500,000 (1)
-Salary Remaining :	$11,500,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$11,500,000
Kirill Marchenko	$9,250,000 (3)
-Salary Remaining :	$9,250,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$9,250,000
Andrei Vasilevskiy	$9,150,000 (1)
-Salary Remaining :	$9,150,000
-Salary Average :	$9,150,000
-Salary Average Remaining :	$9,150,000
Lucas Raymond	$8,500,000 (3)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Filip Hronek	$7,600,000 (2)
-Salary Remaining :	$7,600,000
-Salary Average :	$7,600,000
-Salary Average Remaining :	$7,600,000
Martin Necas	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Dylan Strome	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Gabriel Landeskog	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Martin Fehervary	$4,235,000 (3)
-Salary Remaining :	$4,235,000
-Salary Average :	$4,235,000
-Salary Average Remaining :	$4,235,000
Jonathan Marchessault	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Adam Lowry	$3,185,000 (1)
-Salary Remaining :	$3,185,000
-Salary Average :	$3,185,000
-Salary Average Remaining :	$3,185,000
Kevin Bahl	$2,645,000 (1)
-Salary Remaining :	$2,645,000
-Salary Average :	$2,645,000
-Salary Average Remaining :	$2,645,000
Luke Glendening	$1,450,000 (1)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Adam Edstrom	$1,285,000 (1)
-Salary Remaining :	$1,285,000
-Salary Average :	$1,285,000
-Salary Average Remaining :	$1,285,000
Marcus Foligno	$1,075,000 (2)
-Salary Remaining :	$1,075,000
-Salary Average :	$1,075,000
-Salary Average Remaining :	$1,075,000
Albert Johansson	$947,222 (2)
-Salary Remaining :	$947,222
-Salary Average :	$947,222
-Salary Average Remaining :	$947,222
Artur Akhtyamov	$851,667 (1)
-Salary Remaining :	$851,667
-Salary Average :	$851,667
-Salary Average Remaining :	$851,667
Nico Sturm	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Ivan Ivan	$805,000 (1)
-Salary Remaining :	$805,000
-Salary Average :	$805,000
-Salary Average Remaining :	$805,000
David Gustafsson	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	21
Salary Commitment
Year 18 : $103,353,889
Year 19 : $56,607,222
Year 20 : $36,485,000
Year 21 : $0
Salary Average Commitment
Year 18 : $103,353,889
Year 19 : $56,607,222
Year 20 : $36,485,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $103,353,889
Year 19 : $56,607,222
Year 20 : $36,485,000
Year 21 : $0

Farm Players Salaries
Jonas Brodin	$278,533 (1)
Salary Remaining :	$278,533
Salary Average :	$278,533
Salary Average Remaining :	$278,533
Eetu Luostarinen	$265,000 (2)
Salary Remaining :	$265,000
Salary Average :	$265,000
Salary Average Remaining :	$265,000
Marat Khusnutdinov	$265,000 (3)
Salary Remaining :	$265,000
Salary Average :	$265,000
Salary Average Remaining :	$265,000
Andrew Mangiapane	$230,007 (1)
Salary Remaining :	$230,007
Salary Average :	$230,007
Salary Average Remaining :	$230,007
Max Shabanov	$227,500 (3)
Salary Remaining :	$227,500
Salary Average :	$227,500
Salary Average Remaining :	$227,500
Elmer Soderblom	$137,194 (2)
Salary Remaining :	$137,194
Salary Average :	$137,194
Salary Average Remaining :	$137,194
Rasmus Kumpulainen	$97,708 (2)
Salary Remaining :	$97,708
Salary Average :	$97,708
Salary Average Remaining :	$97,708
Nils Lundkvist	$94,722 (2)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Stian Solberg	$94,250 (3)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Connor Ungar	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ben Meyers	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Josh Samanski	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	12
Salary Commitment
Year 18 : $1,944,913
Year 19 : $1,181,374
Year 20 : $586,750
Year 21 : $0
Salary Average Commitment
Year 18 : $1,944,913
Year 19 : $1,181,374
Year 20 : $586,750
Year 21 : $0

Honey Badgers

Honey Badgers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $245 - 0 - 0.00%
Level 2:	4000 - $180 - 0 - 0.00%
Level 3:	5000 - $135 - 0 - 0.00%
Level 4:	6000 - $90 - 0 - 0.00%
Luxury :	1000 - $350 - 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	42
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	$111,658,122
Farm Players Total Salaries	$2,394,220
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$652,971
Pro Estimated Expenses	$111,658,041
Farm Remaining Season Days	171
Farm Expenses Per Days	$14,001
Farm Estimated Expenses	$2,394,171
Estimated Season Expenses	$114,052,212
Estimated Season Salary Cap	$111,658,041
Estimate Under Maximum Salary Cap of $104,000,000	-$7,658,041
Estimate Over Minimum Salary Cap of $76,900,000	$34,758,041
Current Bank Account	$457,530,308
Projected Bank Account	$343,478,096

Pro Players Salaries
Miro Heiskanen	$12,500,000 (7)
-Salary Remaining :	$12,500,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$12,500,000
Dylan Guenther	$10,800,000 (3)
-Salary Remaining :	$10,800,000
-Salary Average :	$10,800,000
-Salary Average Remaining :	$10,800,000
Kyle Connor	$10,399,280 (4)
-Salary Remaining :	$10,399,278
-Salary Average :	$10,399,278
-Salary Average Remaining :	$10,399,278
Mika Zibanejad	$9,619,225 (1)
-Salary Remaining :	$9,619,225
-Salary Average :	$9,619,225
-Salary Average Remaining :	$9,619,225
Alex Ovechkin	$9,386,713 (1)
-Salary Remaining :	$9,386,713
-Salary Average :	$9,386,713
-Salary Average Remaining :	$9,386,713
Filip Gustavsson	$7,500,001 (1)
-Salary Remaining :	$7,500,001
-Salary Average :	$7,500,001
-Salary Average Remaining :	$7,500,001
Anze Kopitar	$7,291,488 (1)
-Salary Remaining :	$7,291,488
-Salary Average :	$7,291,488
-Salary Average Remaining :	$7,291,488
Clayton Keller	$7,250,000 (3)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Elias Lindholm	$6,960,000 (1)
-Salary Remaining :	$6,960,000
-Salary Average :	$6,960,000
-Salary Average Remaining :	$6,960,000
Charlie McAvoy	$6,300,000 (1)
-Salary Remaining :	$6,300,000
-Salary Average :	$6,300,000
-Salary Average Remaining :	$6,300,000
Pierre-Luc Dubois	$4,580,917 (1)
-Salary Remaining :	$4,580,917
-Salary Average :	$4,580,917
-Salary Average Remaining :	$4,580,917
Anton Lundell	$4,537,500 (6)
-Salary Remaining :	$4,537,500
-Salary Average :	$4,537,500
-Salary Average Remaining :	$4,537,500
Dougie Hamilton	$4,300,000 (2)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Alexandre Carrier	$3,928,000 (3)
-Salary Remaining :	$3,928,000
-Salary Average :	$3,928,000
-Salary Average Remaining :	$3,928,000
Brandon Hagel	$3,880,000 (1)
-Salary Remaining :	$3,880,000
-Salary Average :	$3,880,000
-Salary Average Remaining :	$3,880,000
Simon Holmstrom	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Total Pro Players	17
Salary Commitment
Year 18 : $111,658,122
Year 19 : $53,714,778
Year 20 : $49,414,778
Year 21 : $27,436,778
Salary Average Commitment
Year 18 : $111,658,122
Year 19 : $53,714,778
Year 20 : $49,414,778
Year 21 : $27,436,778
Salary Cap with 1 Way Contract
Year 18 : $111,658,122
Year 19 : $53,714,778
Year 20 : $49,414,778
Year 21 : $27,436,778

Farm Players Salaries
Casey Mittelstadt	$420,000 (3)
Salary Remaining :	$420,000
Salary Average :	$420,000
Salary Average Remaining :	$420,000
Nils Hoglander	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Kevin Korchinski	$191,833 (1)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Marco Kasper	$188,667 (2)
Salary Remaining :	$188,667
Salary Average :	$188,667
Salary Average Remaining :	$188,667
Sebastian Cossa	$171,333 (1)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Liam Ohgren	$137,833 (2)
Salary Remaining :	$137,833
Salary Average :	$137,833
Salary Average Remaining :	$137,833
Oliver Kapanen	$120,833 (2)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Drew Commesso	$120,833 (1)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Cam Squires	$101,833 (2)
Salary Remaining :	$101,833
Salary Average :	$101,833
Salary Average Remaining :	$101,833
Denver Barkey	$98,083 (2)
Salary Remaining :	$98,083
Salary Average :	$98,083
Salary Average Remaining :	$98,083
Alex Turcotte	$94,722 (3)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Sean Behrens	$94,250 (1)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Alex Suzdalev	$93,667 (1)
Salary Remaining :	$93,667
Salary Average :	$93,667
Salary Average Remaining :	$93,667
Jackson Blake	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Buchinger	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Aleksi Heimosalmi	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Logan Stankoven	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Philipp Kurashev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Kleven	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Leevi Merilainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 18 : $2,394,220
Year 19 : $1,453,804
Year 20 : $714,722
Year 21 : $0
Salary Average Commitment
Year 18 : $2,394,220
Year 19 : $1,453,804
Year 20 : $714,722
Year 21 : $0

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,987,916
Farm Players Total Salaries	$1,339,292
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$485,309
Pro Estimated Expenses	$82,987,839
Farm Remaining Season Days	171
Farm Expenses Per Days	$7,832
Farm Estimated Expenses	$1,339,272
Estimated Season Expenses	$84,327,111
Estimated Season Salary Cap	$82,987,839
Estimate Under Maximum Salary Cap of $104,000,000	$21,012,161
Estimate Over Minimum Salary Cap of $76,900,000	$6,087,839
Current Bank Account	$266,819,076
Projected Bank Account	$182,491,965

Pro Players Salaries
Alex Tuch	$11,500,000 (1)
-Salary Remaining :	$11,500,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$11,500,000
Mitch Marner	$8,750,000 (1)
-Salary Remaining :	$8,750,000
-Salary Average :	$8,750,000
-Salary Average Remaining :	$8,750,000
Moritz Seider	$8,500,000 (3)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Logan Thompson	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Jared McCann	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Darnell Nurse	$5,250,000 (1)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Jacob Trouba	$5,250,000 (1)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Matt Roy	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Connor Bedard	$4,450,000 (1)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Ivan Barbashev	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Beckett Sennecke	$4,053,750 (2)
-Salary Remaining :	$4,053,750
-Salary Average :	$4,053,750
-Salary Average Remaining :	$4,053,750
Pyotr Kochetkov	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jack McBain	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Tom Willander	$1,772,500 (2)
-Salary Remaining :	$1,772,500
-Salary Average :	$1,772,500
-Salary Average Remaining :	$1,772,500
Trent Frederic	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Lian Bichsel	$1,418,333 (2)
-Salary Remaining :	$1,418,333
-Salary Average :	$1,418,333
-Salary Average Remaining :	$1,418,333
Jonathan Lekkerimaki	$1,393,333 (2)
-Salary Remaining :	$1,393,333
-Salary Average :	$1,393,333
-Salary Average Remaining :	$1,393,333
Martin Pospisil	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Justin Brazeau	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Sam Colangelo	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	20
Salary Commitment
Year 18 : $82,987,916
Year 19 : $26,887,916
Year 20 : $11,400,000
Year 21 : $0
Salary Average Commitment
Year 18 : $82,987,916
Year 19 : $26,887,916
Year 20 : $11,400,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $82,987,916
Year 19 : $26,887,916
Year 20 : $11,400,000
Year 21 : $0

Farm Players Salaries
Michael Misa	$423,625 (2)
Salary Remaining :	$423,625
Salary Average :	$423,625
Salary Average Remaining :	$423,625
Filip Bystedt	$100,167 (2)
Salary Remaining :	$100,167
Salary Average :	$100,167
Salary Average Remaining :	$100,167
Brayden Pachal	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Miko Matikka	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
William Stromgren	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Justin Ertel	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kasper Halttunen	$90,917 (2)
Salary Remaining :	$90,917
Salary Average :	$90,917
Salary Average Remaining :	$90,917
Simon Lundmark	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tobias Bjornfot	$89,250 (2)
Salary Remaining :	$89,250
Salary Average :	$89,250
Salary Average Remaining :	$89,250
Chase Stillman	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jakub Dvorak	$84,000 (3)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Total Farm Players	11
Salary Commitment
Year 18 : $1,339,292
Year 19 : $975,459
Year 20 : $84,000
Year 21 : $0
Salary Average Commitment
Year 18 : $1,339,292
Year 19 : $975,459
Year 20 : $84,000
Year 21 : $0

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	42
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	$100,485,321
Farm Players Total Salaries	$3,723,823
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$587,633
Pro Estimated Expenses	$100,485,243
Farm Remaining Season Days	171
Farm Expenses Per Days	$21,777
Farm Estimated Expenses	$3,723,867
Estimated Season Expenses	$104,209,110
Estimated Season Salary Cap	$100,485,243
Estimate Under Maximum Salary Cap of $104,000,000	$3,514,757
Estimate Over Minimum Salary Cap of $76,900,000	$23,585,243
Current Bank Account	$278,862,155
Projected Bank Account	$174,653,045

Pro Players Salaries
Brock Nelson	$14,300,670 (1)
-Salary Remaining :	$14,300,666
-Salary Average :	$14,300,666
-Salary Average Remaining :	$14,300,666
Nikita Kucherov	$12,999,670 (2)
-Salary Remaining :	$12,999,666
-Salary Average :	$12,999,666
-Salary Average Remaining :	$12,999,666
Erik Karlsson	$10,716,670 (1)
-Salary Remaining :	$10,716,666
-Salary Average :	$10,716,666
-Salary Average Remaining :	$10,716,666
Zach Hyman	$9,188,666 (1)
-Salary Remaining :	$9,188,666
-Salary Average :	$9,188,666
-Salary Average Remaining :	$9,188,666
Bryan Rust	$8,846,666 (1)
-Salary Remaining :	$8,846,666
-Salary Average :	$8,846,666
-Salary Average Remaining :	$8,846,666
Ryan O'Reilly	$8,566,666 (1)
-Salary Remaining :	$8,566,666
-Salary Average :	$8,566,666
-Salary Average Remaining :	$8,566,666
Jason Zucker	$6,416,666 (1)
-Salary Remaining :	$6,416,666
-Salary Average :	$6,416,666
-Salary Average Remaining :	$6,416,666
Jeremy Swayman	$5,250,666 (2)
-Salary Remaining :	$5,250,666
-Salary Average :	$5,250,666
-Salary Average Remaining :	$5,250,666
Victor Hedman	$4,775,666 (1)
-Salary Remaining :	$4,775,666
-Salary Average :	$4,775,666
-Salary Average Remaining :	$4,775,666
Sam Bennett	$4,679,666 (1)
-Salary Remaining :	$4,679,666
-Salary Average :	$4,679,666
-Salary Average Remaining :	$4,679,666
Jake Middleton	$3,484,666 (1)
-Salary Remaining :	$3,484,666
-Salary Average :	$3,484,666
-Salary Average Remaining :	$3,484,666
Ilya Lyubushkin	$2,871,666 (3)
-Salary Remaining :	$2,871,666
-Salary Average :	$2,871,666
-Salary Average Remaining :	$2,871,666
Logan O'Connor	$1,835,666 (1)
-Salary Remaining :	$1,835,666
-Salary Average :	$1,835,666
-Salary Average Remaining :	$1,835,666
Tim Washe	$1,201,666 (2)
-Salary Remaining :	$1,201,666
-Salary Average :	$1,201,666
-Salary Average Remaining :	$1,201,666
Max Crozier	$1,201,666 (1)
-Salary Remaining :	$1,201,666
-Salary Average :	$1,201,666
-Salary Average Remaining :	$1,201,666
Tomas Nosek	$877,666 (1)
-Salary Remaining :	$877,666
-Salary Average :	$877,666
-Salary Average Remaining :	$877,666
Tyson Jost	$877,666 (1)
-Salary Remaining :	$877,666
-Salary Average :	$877,666
-Salary Average Remaining :	$877,666
Thomas Milic	$841,667 (2)
-Salary Remaining :	$841,667
-Salary Average :	$841,667
-Salary Average Remaining :	$841,667
Noel Acciari	$775,666 (1)
-Salary Remaining :	$775,666
-Salary Average :	$775,666
-Salary Average Remaining :	$775,666
Vincent Desharnais	$775,666 (1)
-Salary Remaining :	$775,666
-Salary Average :	$775,666
-Salary Average Remaining :	$775,666
Total Pro Players	20
Salary Commitment
Year 18 : $100,485,321
Year 19 : $23,165,331
Year 20 : $2,871,666
Year 21 : $0
Salary Average Commitment
Year 18 : $100,485,321
Year 19 : $23,165,331
Year 20 : $2,871,666
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $100,485,321
Year 19 : $23,165,331
Year 20 : $2,871,666
Year 21 : $0

Farm Players Salaries
Ryan Pulock	$477,567 (1)
Salary Remaining :	$477,567
Salary Average :	$477,567
Salary Average Remaining :	$477,567
Mason Marchment	$360,067 (1)
Salary Remaining :	$360,067
Salary Average :	$360,067
Salary Average Remaining :	$360,067
Brett Howden	$356,667 (4)
Salary Remaining :	$356,667
Salary Average :	$356,667
Salary Average Remaining :	$356,667
Trevor Moore	$351,667 (1)
Salary Remaining :	$351,667
Salary Average :	$351,667
Salary Average Remaining :	$351,667
Bobby McMann	$322,867 (1)
Salary Remaining :	$322,867
Salary Average :	$322,867
Salary Average Remaining :	$322,867
Connor Murphy	$301,767 (2)
Salary Remaining :	$301,767
Salary Average :	$301,767
Salary Average Remaining :	$301,767
Josh Manson	$236,367 (1)
Salary Remaining :	$236,367
Salary Average :	$236,367
Salary Average Remaining :	$236,367
Carter Yakemchuk	$194,167 (3)
Salary Remaining :	$194,167
Salary Average :	$194,167
Salary Average Remaining :	$194,167
Declan Carlile	$120,167 (3)
Salary Remaining :	$120,167
Salary Average :	$120,167
Salary Average Remaining :	$120,167
Carey Terrance	$102,500 (2)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Martin Misiak	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Marc Gatcomb	$98,867 (3)
Salary Remaining :	$98,867
Salary Average :	$98,867
Salary Average Remaining :	$98,867
Kailer Yamamoto	$94,467 (2)
Salary Remaining :	$94,467
Salary Average :	$94,467
Salary Average Remaining :	$94,467
Kirill Gerasimyuk	$93,125 (1)
Salary Remaining :	$93,125
Salary Average :	$93,125
Salary Average Remaining :	$93,125
David Goyette	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Donovan Sebrango	$90,167 (2)
Salary Remaining :	$90,167
Salary Average :	$90,167
Salary Average Remaining :	$90,167
Mason Appleton	$90,167 (1)
Salary Remaining :	$90,167
Salary Average :	$90,167
Salary Average Remaining :	$90,167
Ethen Frank	$86,267 (1)
Salary Remaining :	$86,267
Salary Average :	$86,267
Salary Average Remaining :	$86,267
Michael Eyssimont	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Arthur Kaliyev	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Total Farm Players	20
Salary Commitment
Year 18 : $3,723,830
Year 19 : $1,450,602
Year 20 : $769,868
Year 21 : $356,667
Salary Average Commitment
Year 18 : $3,723,830
Year 19 : $1,450,602
Year 20 : $769,868
Year 21 : $356,667

Krazy Kidz

Krazy Kidz is over or under the salary cap!

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	42
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	$109,500,306
Farm Players Total Salaries	$2,289,742
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$640,353
Pro Estimated Expenses	$109,500,363
Farm Remaining Season Days	171
Farm Expenses Per Days	$13,390
Farm Estimated Expenses	$2,289,690
Estimated Season Expenses	$111,790,053
Estimated Season Salary Cap	$109,500,363
Estimate Under Maximum Salary Cap of $104,000,000	-$5,500,363
Estimate Over Minimum Salary Cap of $76,900,000	$32,600,363
Current Bank Account	$252,666,253
Projected Bank Account	$140,876,200

Pro Players Salaries
Jake Sanderson	$12,000,000 (6)
-Salary Remaining :	$12,000,000
-Salary Average :	$12,000,000
-Salary Average Remaining :	$12,000,000
Jack Hughes	$12,000,000 (7)
-Salary Remaining :	$12,000,000
-Salary Average :	$12,000,000
-Salary Average Remaining :	$12,000,000
Vincent Trocheck	$8,750,000 (1)
-Salary Remaining :	$8,750,000
-Salary Average :	$8,750,000
-Salary Average Remaining :	$8,750,000
Seth Jones	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Robert Thomas	$7,250,000 (2)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Jonathan Drouin	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Mackenzie Blackwood	$5,843,760 (2)
-Salary Remaining :	$5,843,760
-Salary Average :	$5,843,760
-Salary Average Remaining :	$5,843,760
Brandon Montour	$5,750,000 (1)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Ryan McLeod	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Barrett Hayton	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Tyler Toffoli	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Adam Fantilli	$4,150,000 (1)
-Salary Remaining :	$4,150,000
-Salary Average :	$4,150,000
-Salary Average Remaining :	$4,150,000
Braden Schneider	$3,700,000 (1)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Jack Roslovic	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Michael Rasmussen	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Stuart Skinner	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Urho Vaakanainen	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Lukas Reichel	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Josh Norris	$1,633,333 (1)
-Salary Remaining :	$1,633,333
-Salary Average :	$1,633,333
-Salary Average Remaining :	$1,633,333
Michael DiPietro	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Lane Hutson	$1,333,333 (1)
-Salary Remaining :	$1,333,333
-Salary Average :	$1,333,333
-Salary Average Remaining :	$1,333,333
Jakub Skarek	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jordan Oesterle	$959,880 (1)
-Salary Remaining :	$959,880
-Salary Average :	$959,880
-Salary Average Remaining :	$959,880
Nolan Allan	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$880,000
-Salary Average Remaining :	$880,000
Ryan Carpenter	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Logan Shaw	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Mason McTavish	$0 (0)
Total Pro Players	27
Salary Commitment
Year 18 : $109,500,306
Year 19 : $51,843,760
Year 20 : $28,500,000
Year 21 : $26,500,000
Salary Average Commitment
Year 18 : $109,500,306
Year 19 : $51,843,760
Year 20 : $28,500,000
Year 21 : $26,500,000
Salary Cap with 1 Way Contract
Year 18 : $109,500,306
Year 19 : $51,843,760
Year 20 : $28,500,000
Year 21 : $26,500,000

Farm Players Salaries
Jonatan Berggren	$178,838 (1)
Salary Remaining :	$178,838
Salary Average :	$178,838
Salary Average Remaining :	$178,838
William Dufour	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Konsta Helenius	$154,250 (3)
Salary Remaining :	$154,250
Salary Average :	$154,250
Salary Average Remaining :	$154,250
Arshdeep Bains	$150,100 (1)
Salary Remaining :	$150,100
Salary Average :	$150,100
Salary Average Remaining :	$150,100
Colby Barlow	$115,917 (2)
Salary Remaining :	$115,917
Salary Average :	$115,917
Salary Average Remaining :	$115,917
Luca Marrelli	$101,944 (3)
Salary Remaining :	$101,944
Salary Average :	$101,944
Salary Average Remaining :	$101,944
Cross Hanas	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ayrton Martino	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kalan Lind	$98,667 (2)
Salary Remaining :	$98,667
Salary Average :	$98,667
Salary Average Remaining :	$98,667
Nico Myatovic	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Artem Duda	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Gavin Hayes	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
David Edstrom	$90,917 (2)
Salary Remaining :	$90,917
Salary Average :	$90,917
Salary Average Remaining :	$90,917
Owen Beck	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Tomas Hamara	$88,333 (1)
Salary Remaining :	$88,333
Salary Average :	$88,333
Salary Average Remaining :	$88,333
Vincent Iorio	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Sandis Vilmanis	$86,111 (2)
Salary Remaining :	$86,111
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Jakub Brabenec	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Gage Goncalves	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Douglas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Beckman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Alexandrov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	22
Salary Commitment
Year 18 : $2,289,743
Year 19 : $1,118,306
Year 20 : $356,194
Year 21 : $0
Salary Average Commitment
Year 18 : $2,289,743
Year 19 : $1,118,306
Year 20 : $356,194
Year 21 : $0

Leopards

Leopards is over or under the salary cap!

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	42
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	$76,634,541
Farm Players Total Salaries	$5,244,720
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$448,155
Pro Estimated Expenses	$76,634,505
Farm Remaining Season Days	171
Farm Expenses Per Days	$30,671
Farm Estimated Expenses	$5,244,741
Estimated Season Expenses	$81,879,246
Estimated Season Salary Cap	$76,634,505
Estimate Under Maximum Salary Cap of $104,000,000	$27,365,495
Estimate Over Minimum Salary Cap of $76,900,000	-$265,495
Current Bank Account	$244,872,834
Projected Bank Account	$162,993,588

Pro Players Salaries
Dylan Larkin	$20,800,000 (1)
-Salary Remaining :	$20,800,000
-Salary Average :	$20,800,000
-Salary Average Remaining :	$20,800,000
Mathew Barzal	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Dustin Wolf	$5,950,000 (3)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Alexis Lafreniere	$5,100,000 (5)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Matty Beniers	$4,630,000 (3)
-Salary Remaining :	$4,630,000
-Salary Average :	$4,630,000
-Salary Average Remaining :	$4,630,000
Simon Nemec	$4,168,333 (1)
-Salary Remaining :	$4,168,333
-Salary Average :	$4,168,333
-Salary Average Remaining :	$4,168,333
Artturi Lehkonen	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Shane Wright	$3,949,167 (2)
-Salary Remaining :	$3,949,167
-Salary Average :	$3,949,167
-Salary Average Remaining :	$3,949,167
Cam York	$3,750,000 (6)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Darren Raddysh	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Thomas Novak	$2,198,708 (1)
-Salary Remaining :	$2,198,708
-Salary Average :	$2,198,708
-Salary Average Remaining :	$2,198,708
Keegan Kolesar	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Kirby Dach	$1,925,000 (5)
-Salary Remaining :	$1,925,000
-Salary Average :	$1,925,000
-Salary Average Remaining :	$1,925,000
Nic Dowd	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Connor Brown	$1,600,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Devon Levi	$1,100,000 (4)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Connor Dewar	$1,050,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Stanislav Svozil	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$880,000
-Salary Average Remaining :	$880,000
Erik Portillo	$783,333 (2)
-Salary Remaining :	$783,333
-Salary Average :	$783,333
-Salary Average Remaining :	$783,333
Juraj Slafkovsky	$0 (0)
Total Pro Players	20
Salary Commitment
Year 18 : $76,634,541
Year 19 : $44,187,500
Year 20 : $29,955,000
Year 21 : $11,875,000
Salary Average Commitment
Year 18 : $76,634,541
Year 19 : $44,187,500
Year 20 : $29,955,000
Year 21 : $11,875,000
Salary Cap with 1 Way Contract
Year 18 : $76,634,541
Year 19 : $44,187,500
Year 20 : $29,955,000
Year 21 : $11,875,000

Farm Players Salaries
Matvei Michkov	$425,000 (2)
Salary Remaining :	$425,000
Salary Average :	$425,000
Salary Average Remaining :	$425,000
Leo Carlsson	$420,000 (1)
Salary Remaining :	$420,000
Salary Average :	$420,000
Salary Average Remaining :	$420,000
Ben Chiarot	$390,000 (1)
Salary Remaining :	$390,000
Salary Average :	$390,000
Salary Average Remaining :	$390,000
Emmitt Finnie	$280,000 (4)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Egor Chinakhov	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Justin Sourdif	$250,000 (7)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Berkly Catton	$195,375 (2)
Salary Remaining :	$195,375
Salary Average :	$195,375
Salary Average Remaining :	$195,375
Daniil But	$188,917 (2)
Salary Remaining :	$188,917
Salary Average :	$188,917
Salary Average Remaining :	$188,917
Simon Edvinsson	$174,417 (1)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Ivan Miroshnichenko	$170,000 (1)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Zeev Buium	$165,000 (1)
Salary Remaining :	$165,000
Salary Average :	$165,000
Salary Average Remaining :	$165,000
Zach Benson	$160,000 (1)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Michael Brandsegg-Nygard	$145,375 (2)
Salary Remaining :	$145,375
Salary Average :	$145,375
Salary Average Remaining :	$145,375
Sam Rinzel	$136,667 (1)
Salary Remaining :	$136,667
Salary Average :	$136,667
Salary Average Remaining :	$136,667
Adam Klapka	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Gracyn Sawchyn	$100,583 (2)
Salary Remaining :	$100,583
Salary Average :	$100,583
Salary Average Remaining :	$100,583
Tristan Bertucci	$100,583 (2)
Salary Remaining :	$100,583
Salary Average :	$100,583
Salary Average Remaining :	$100,583
Martin Chromiak	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Quentin Musty	$99,250 (2)
Salary Remaining :	$99,250
Salary Average :	$99,250
Salary Average Remaining :	$99,250
Etienne Morin	$98,083 (2)
Salary Remaining :	$98,083
Salary Average :	$98,083
Salary Average Remaining :	$98,083
Ryan Chesley	$97,250 (2)
Salary Remaining :	$97,250
Salary Average :	$97,250
Salary Average Remaining :	$97,250
Dominik Badinka	$95,802 (3)
Salary Remaining :	$95,802
Salary Average :	$95,802
Salary Average Remaining :	$95,802
Ivan Ryabkin	$95,222 (3)
Salary Remaining :	$95,222
Salary Average :	$95,222
Salary Average Remaining :	$95,222
Tanner Howe	$92,917 (3)
Salary Remaining :	$92,917
Salary Average :	$92,917
Salary Average Remaining :	$92,917
Dylan Duke	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Noah Warren	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Elias Salomonsson	$89,500 (2)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Adam Sykora	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Joshua Roy	$88,167 (1)
Salary Remaining :	$88,167
Salary Average :	$88,167
Salary Average Remaining :	$88,167
Sasha Pastujov	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Ville Koivunen	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Gleb Trikozov	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jacob Melanson	$82,611 (1)
Salary Remaining :	$82,611
Salary Average :	$82,611
Salary Average Remaining :	$82,611
Pavol Regenda	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brock Faber	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jesper Wallstedt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	36
Salary Commitment
Year 18 : $5,244,719
Year 19 : $2,714,357
Year 20 : $813,941
Year 21 : $530,000
Salary Average Commitment
Year 18 : $5,244,719
Year 19 : $2,714,357
Year 20 : $813,941
Year 21 : $530,000

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	42
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	$99,629,390
Farm Players Total Salaries	$2,721,225
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$582,628
Pro Estimated Expenses	$99,629,388
Farm Remaining Season Days	171
Farm Expenses Per Days	$15,914
Farm Estimated Expenses	$2,721,294
Estimated Season Expenses	$102,350,682
Estimated Season Salary Cap	$99,629,388
Estimate Under Maximum Salary Cap of $104,000,000	$4,370,612
Estimate Over Minimum Salary Cap of $76,900,000	$22,729,388
Current Bank Account	$416,684,020
Projected Bank Account	$314,333,338

Pro Players Salaries
Sebastian Aho	$9,000,000 (3)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
John Carlson	$9,000,000 (2)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Rickard Rakell	$9,000,000 (1)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
David Pastrnak	$7,900,000 (1)
-Salary Remaining :	$7,900,000
-Salary Average :	$7,900,000
-Salary Average Remaining :	$7,900,000
Chandler Stephenson	$7,477,556 (1)
-Salary Remaining :	$7,477,556
-Salary Average :	$7,477,556
-Salary Average Remaining :	$7,477,556
Mike Matheson	$6,600,000 (1)
-Salary Remaining :	$6,600,000
-Salary Average :	$6,600,000
-Salary Average Remaining :	$6,600,000
Thatcher Demko	$6,477,500 (4)
-Salary Remaining :	$6,477,500
-Salary Average :	$6,477,500
-Salary Average Remaining :	$6,477,500
Dmitry Orlov	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Kris Letang	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Brenden Dillon	$4,200,000 (1)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Connor McMichael	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Mikael Backlund	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Kiefer Sherwood	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Warren Foegele	$3,800,000 (1)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Arseny Gritsyuk	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Ryan McDonagh	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Collin Graf	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Teddy Blueger	$1,651,000 (1)
-Salary Remaining :	$1,651,000
-Salary Average :	$1,651,000
-Salary Average Remaining :	$1,651,000
Dan Vladar	$945,000 (2)
-Salary Remaining :	$945,000
-Salary Average :	$945,000
-Salary Average Remaining :	$945,000
Cam Lund	$941,667 (2)
-Salary Remaining :	$941,667
-Salary Average :	$941,667
-Salary Average Remaining :	$941,667
Anton Wahlberg	$886,667 (3)
-Salary Remaining :	$886,667
-Salary Average :	$886,667
-Salary Average Remaining :	$886,667
Total Pro Players	21
Salary Commitment
Year 18 : $99,629,390
Year 19 : $40,500,834
Year 20 : $23,614,167
Year 21 : $6,477,500
Salary Average Commitment
Year 18 : $99,629,390
Year 19 : $40,500,834
Year 20 : $23,614,167
Year 21 : $6,477,500
Salary Cap with 1 Way Contract
Year 18 : $99,629,390
Year 19 : $40,500,834
Year 20 : $23,614,167
Year 21 : $6,477,500

Farm Players Salaries
Adin Hill	$458,092 (1)
Salary Remaining :	$458,092
Salary Average :	$458,092
Salary Average Remaining :	$458,092
Sam Malinski	$360,000 (1)
Salary Remaining :	$360,000
Salary Average :	$360,000
Salary Average Remaining :	$360,000
Samuel Ersson	$338,800 (1)
Salary Remaining :	$338,800
Salary Average :	$338,800
Salary Average Remaining :	$338,800
Henri Jokiharju	$270,000 (1)
Salary Remaining :	$270,000
Salary Average :	$270,000
Salary Average Remaining :	$270,000
Erik Gudbranson	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Ty Emberson	$190,000 (1)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Axel Sandin-Pellikka	$144,083 (2)
Salary Remaining :	$144,083
Salary Average :	$144,083
Salary Average Remaining :	$144,083
Parker Wotherspoon	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Brody Lamb	$102,500 (2)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Noel Nordh	$97,000 (2)
Salary Remaining :	$97,000
Salary Average :	$97,000
Salary Average Remaining :	$97,000
Dylan Peterson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Ufko	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Logan Mailloux	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Jared Davidson	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Michael Milne	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zayde Wisdom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Emil Heineman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 18 : $2,721,225
Year 19 : $436,083
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $2,721,225
Year 19 : $436,083
Year 20 : $0
Year 21 : $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	42
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	$103,764,058
Farm Players Total Salaries	$2,368,501
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$606,807
Pro Estimated Expenses	$103,763,997
Farm Remaining Season Days	171
Farm Expenses Per Days	$13,851
Farm Estimated Expenses	$2,368,521
Estimated Season Expenses	$106,132,518
Estimated Season Salary Cap	$103,763,997
Estimate Under Maximum Salary Cap of $104,000,000	$236,003
Estimate Over Minimum Salary Cap of $76,900,000	$26,863,997
Current Bank Account	$283,013,893
Projected Bank Account	$176,881,375

Pro Players Salaries
Cale Makar	$12,300,500 (1)
-Salary Remaining :	$12,300,500
-Salary Average :	$12,300,500
-Salary Average Remaining :	$12,300,500
Tage Thompson	$11,920,000 (3)
-Salary Remaining :	$11,920,000
-Salary Average :	$11,920,000
-Salary Average Remaining :	$11,920,000
Nico Hischier	$7,800,000 (3)
-Salary Remaining :	$7,800,000
-Salary Average :	$7,800,000
-Salary Average Remaining :	$7,800,000
Gabriel Vilardi	$7,339,558 (3)
-Salary Remaining :	$7,339,558
-Salary Average :	$7,339,558
-Salary Average Remaining :	$7,339,558
Tyler Bertuzzi	$7,050,000 (2)
-Salary Remaining :	$7,050,000
-Salary Average :	$7,050,000
-Salary Average Remaining :	$7,050,000
Patrick Kane	$6,500,500 (1)
-Salary Remaining :	$6,500,500
-Salary Average :	$6,500,500
-Salary Average Remaining :	$6,500,500
Karel Vejmelka	$6,100,500 (1)
-Salary Remaining :	$6,100,500
-Salary Average :	$6,100,500
-Salary Average Remaining :	$6,100,500
Jake McCabe	$5,750,500 (1)
-Salary Remaining :	$5,750,500
-Salary Average :	$5,750,500
-Salary Average Remaining :	$5,750,500
Joel Hofer	$5,400,000 (2)
-Salary Remaining :	$5,400,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$5,400,000
Fabian Zetterlund	$5,050,500 (2)
-Salary Remaining :	$5,050,500
-Salary Average :	$5,050,500
-Salary Average Remaining :	$5,050,500
Vladimir Tarasenko	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ryan Hartman	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Nick Paul	$4,100,500 (1)
-Salary Remaining :	$4,100,500
-Salary Average :	$4,100,500
-Salary Average Remaining :	$4,100,500
Dante Fabbro	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Ryan Lindgren	$3,100,500 (1)
-Salary Remaining :	$3,100,500
-Salary Average :	$3,100,500
-Salary Average Remaining :	$3,100,500
Carson Soucy	$1,900,000 (1)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Michael McCarron	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Cole Smith	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Barclay Goodrow	$1,350,500 (1)
-Salary Remaining :	$1,350,500
-Salary Average :	$1,350,500
-Salary Average Remaining :	$1,350,500
Noah Juulsen	$1,050,500 (1)
-Salary Remaining :	$1,050,500
-Salary Average :	$1,050,500
-Salary Average Remaining :	$1,050,500
Total Pro Players	20
Salary Commitment
Year 18 : $103,764,058
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0
Salary Average Commitment
Year 18 : $103,764,058
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $103,764,058
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0

Farm Players Salaries
Matias Maccelli	$315,050 (1)
Salary Remaining :	$315,050
Salary Average :	$315,050
Salary Average Remaining :	$315,050
Victor Olofsson	$250,050 (1)
Salary Remaining :	$250,050
Salary Average :	$250,050
Salary Average Remaining :	$250,050
Nate Danielson	$188,667 (3)
Salary Remaining :	$188,667
Salary Average :	$188,667
Salary Average Remaining :	$188,667
Spencer Stastney	$165,050 (1)
Salary Remaining :	$165,050
Salary Average :	$165,050
Salary Average Remaining :	$165,050
Frank Nazar	$155,000 (1)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Isak Rosen	$141,917 (1)
Salary Remaining :	$141,917
Salary Average :	$141,917
Salary Average Remaining :	$141,917
Nico Daws	$115,050 (3)
Salary Remaining :	$115,050
Salary Average :	$115,050
Salary Average Remaining :	$115,050
Raphael Lavoie	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Charles Alexis Legault	$105,050 (1)
Salary Remaining :	$105,050
Salary Average :	$105,050
Salary Average Remaining :	$105,050
Viktor Neuchev	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Amadeus Lombardi	$92,667 (1)
Salary Remaining :	$92,667
Salary Average :	$92,667
Salary Average Remaining :	$92,667
Nikita Chibrikov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carter Mazur	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ethan Cardwell	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Maxim Groshev	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Aleksei Kolosov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cameron Whitehead	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Clay Stevenson	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	18
Salary Commitment
Year 18 : $2,368,501
Year 19 : $391,217
Year 20 : $303,717
Year 21 : $0
Salary Average Commitment
Year 18 : $2,368,501
Year 19 : $391,217
Year 20 : $303,717
Year 21 : $0

Poutiners

Poutiners is over or under the salary cap!

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,747,656
Farm Players Total Salaries	$1,684,963
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$407,881
Pro Estimated Expenses	$69,747,651
Farm Remaining Season Days	171
Farm Expenses Per Days	$9,854
Farm Estimated Expenses	$1,685,034
Estimated Season Expenses	$71,432,685
Estimated Season Salary Cap	$69,747,651
Estimate Under Maximum Salary Cap of $104,000,000	$34,252,349
Estimate Over Minimum Salary Cap of $76,900,000	-$7,152,349
Current Bank Account	$79,564,245
Projected Bank Account	$8,131,560

Pro Players Salaries
Jake Guentzel	$20,800,000 (1)
-Salary Remaining :	$20,800,000
-Salary Average :	$20,800,000
-Salary Average Remaining :	$20,800,000
Jake Oettinger	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Thomas Harley	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Quinton Byfield	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Jordan Kyrou	$5,283,333 (3)
-Salary Remaining :	$5,283,333
-Salary Average :	$5,283,333
-Salary Average Remaining :	$5,283,333
Brent Burns	$4,775,666 (1)
-Salary Remaining :	$4,775,666
-Salary Average :	$4,775,666
-Salary Average Remaining :	$4,775,666
Will Borgen	$4,775,666 (1)
-Salary Remaining :	$4,775,666
-Salary Average :	$4,775,666
-Salary Average Remaining :	$4,775,666
Yanni Gourde	$2,808,300 (1)
-Salary Remaining :	$2,808,300
-Salary Average :	$2,808,300
-Salary Average Remaining :	$2,808,300
Arber Xhekaj	$2,162,000 (1)
-Salary Remaining :	$2,162,000
-Salary Average :	$2,162,000
-Salary Average Remaining :	$2,162,000
Ondrej Palat	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jake Evans	$1,665,278 (4)
-Salary Remaining :	$1,665,278
-Salary Average :	$1,665,278
-Salary Average Remaining :	$1,665,278
Mathew Dumba	$1,659,080 (1)
-Salary Remaining :	$1,659,080
-Salary Average :	$1,659,080
-Salary Average Remaining :	$1,659,080
Jason Dickinson	$1,550,000 (1)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Brad Lambert	$1,168,333 (1)
-Salary Remaining :	$1,168,333
-Salary Average :	$1,168,333
-Salary Average Remaining :	$1,168,333
Spencer Knight	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Liam Foudy	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Matthew Robertson	$0 (0)
Bowen Byram	$0 (0)
Total Pro Players	18
Salary Commitment
Year 18 : $69,747,656
Year 19 : $26,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278
Salary Average Commitment
Year 18 : $69,747,656
Year 19 : $26,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278
Salary Cap with 1 Way Contract
Year 18 : $69,747,656
Year 19 : $26,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278

Farm Players Salaries
Dominic James	$477,567 (1)
Salary Remaining :	$477,567
Salary Average :	$477,567
Salary Average Remaining :	$477,567
Shakir Mukhamadullin	$182,896 (5)
Salary Remaining :	$182,896
Salary Average :	$182,896
Salary Average Remaining :	$182,896
Sloan Stanick	$130,000 (4)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Joey Willis	$96,000 (2)
Salary Remaining :	$96,000
Salary Average :	$96,000
Salary Average Remaining :	$96,000
Ludvig Jansson	$95,500 (2)
Salary Remaining :	$95,500
Salary Average :	$95,500
Salary Average Remaining :	$95,500
Caedan Bankier	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Savoie	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Easton Cowan	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Eduard Sale	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Filip Hallander	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Alec Regula	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Sam Carrick	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nikita Nesterenko	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	13
Salary Commitment
Year 18 : $1,684,963
Year 19 : $774,896
Year 20 : $401,563
Year 21 : $312,896
Salary Average Commitment
Year 18 : $1,684,963
Year 19 : $774,896
Year 20 : $401,563
Year 21 : $312,896

Primetime

Primetime is over or under the salary cap!

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	42
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	$117,407,722
Farm Players Total Salaries	$1,254,636
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$686,595
Pro Estimated Expenses	$117,407,745
Farm Remaining Season Days	171
Farm Expenses Per Days	$7,337
Farm Estimated Expenses	$1,254,627
Estimated Season Expenses	$118,662,372
Estimated Season Salary Cap	$117,407,745
Estimate Under Maximum Salary Cap of $104,000,000	-$13,407,745
Estimate Over Minimum Salary Cap of $76,900,000	$40,507,745
Current Bank Account	$134,168,452
Projected Bank Account	$15,506,080

Pro Players Salaries
Sidney Crosby	$12,878,790 (1)
-Salary Remaining :	$12,878,787
-Salary Average :	$12,878,787
-Salary Average Remaining :	$12,878,787
Kirill Kaprizov	$10,365,810 (1)
-Salary Remaining :	$10,365,813
-Salary Average :	$10,365,813
-Salary Average Remaining :	$10,365,813
Nick Schmaltz	$9,421,500 (2)
-Salary Remaining :	$9,421,500
-Salary Average :	$9,421,500
-Salary Average Remaining :	$9,421,500
William Nylander	$9,191,100 (1)
-Salary Remaining :	$9,191,100
-Salary Average :	$9,191,100
-Salary Average Remaining :	$9,191,100
Andrei Svechnikov	$7,589,333 (6)
-Salary Remaining :	$7,589,333
-Salary Average :	$7,589,333
-Salary Average Remaining :	$7,589,333
J.T. Miller	$6,972,250 (1)
-Salary Remaining :	$6,972,250
-Salary Average :	$6,972,250
-Salary Average Remaining :	$6,972,250
Adam Fox	$5,849,746 (3)
-Salary Remaining :	$5,849,746
-Salary Average :	$5,849,746
-Salary Average Remaining :	$5,849,746
Mark Stone	$5,678,500 (1)
-Salary Remaining :	$5,678,500
-Salary Average :	$5,678,500
-Salary Average Remaining :	$5,678,500
Sean Monahan	$5,502,778 (3)
-Salary Remaining :	$5,502,778
-Salary Average :	$5,502,778
-Salary Average Remaining :	$5,502,778
Carter Verhaeghe	$5,325,000 (2)
-Salary Remaining :	$5,325,000
-Salary Average :	$5,325,000
-Salary Average Remaining :	$5,325,000
Linus Ullmark	$4,800,000 (1)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Esa Lindell	$4,553,073 (1)
-Salary Remaining :	$4,553,073
-Salary Average :	$4,553,073
-Salary Average Remaining :	$4,553,073
Adam Pelech	$4,365,600 (2)
-Salary Remaining :	$4,365,600
-Salary Average :	$4,365,600
-Salary Average Remaining :	$4,365,600
Chris Tanev	$3,361,319 (1)
-Salary Remaining :	$3,361,319
-Salary Average :	$3,361,319
-Salary Average Remaining :	$3,361,319
Louis Crevier	$3,226,318 (2)
-Salary Remaining :	$3,226,318
-Salary Average :	$3,226,318
-Salary Average Remaining :	$3,226,318
Nick Jensen	$3,072,409 (1)
-Salary Remaining :	$3,072,409
-Salary Average :	$3,072,409
-Salary Average Remaining :	$3,072,409
Artem Zub	$2,400,000 (1)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Wyatt Kaiser	$2,296,801 (2)
-Salary Remaining :	$2,296,801
-Salary Average :	$2,296,801
-Salary Average Remaining :	$2,296,801
Jack St. Ivany	$2,108,000 (3)
-Salary Remaining :	$2,108,000
-Salary Average :	$2,108,000
-Salary Average Remaining :	$2,108,000
Ryan Greene	$1,450,000 (1)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Parker Kelly	$1,301,889 (1)
-Salary Remaining :	$1,301,889
-Salary Average :	$1,301,889
-Salary Average Remaining :	$1,301,889
Gabe Perreault	$1,233,333 (1)
-Salary Remaining :	$1,233,333
-Salary Average :	$1,233,333
-Salary Average Remaining :	$1,233,333
Cam Allen	$993,333 (2)
-Salary Remaining :	$993,333
-Salary Average :	$993,333
-Salary Average Remaining :	$993,333
Caden Price	$978,056 (2)
-Salary Remaining :	$978,056
-Salary Average :	$978,056
-Salary Average Remaining :	$978,056
Cale Fleury	$858,888 (3)
-Salary Remaining :	$858,888
-Salary Average :	$858,888
-Salary Average Remaining :	$858,888
Calle Jarnkrok	$858,888 (2)
-Salary Remaining :	$858,888
-Salary Average :	$858,888
-Salary Average Remaining :	$858,888
Blake Lizotte	$775,008 (1)
-Salary Remaining :	$775,008
-Salary Average :	$775,008
-Salary Average Remaining :	$775,008
Total Pro Players	27
Salary Commitment
Year 18 : $117,407,722
Year 19 : $49,374,241
Year 20 : $21,908,745
Year 21 : $7,589,333
Salary Average Commitment
Year 18 : $117,407,722
Year 19 : $49,374,241
Year 20 : $21,908,745
Year 21 : $7,589,333
Salary Cap with 1 Way Contract
Year 18 : $117,407,722
Year 19 : $49,374,241
Year 20 : $21,908,745
Year 21 : $7,589,333

Farm Players Salaries
Daniil Tarasov	$151,170 (1)
Salary Remaining :	$151,170
Salary Average :	$151,170
Salary Average Remaining :	$151,170
Luca Cagnoni	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Kirill Kirsanov	$94,250 (1)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Lukas Dragicevic	$94,083 (2)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Carson Lambos	$93,417 (1)
Salary Remaining :	$93,417
Salary Average :	$93,417
Salary Average Remaining :	$93,417
Arttu Hyry	$86,980 (2)
Salary Remaining :	$86,980
Salary Average :	$86,980
Salary Average Remaining :	$86,980
Lukas Cormier	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Joel Kiviranta	$83,601 (1)
Salary Remaining :	$83,601
Salary Average :	$83,601
Salary Average Remaining :	$83,601
Ryan Winterton	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Ryan Shea	$78,201 (1)
Salary Remaining :	$78,201
Salary Average :	$78,201
Salary Average Remaining :	$78,201
Jacob Bryson	$77,601 (1)
Salary Remaining :	$77,601
Salary Average :	$77,601
Salary Average Remaining :	$77,601
Pheonix Copley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Logan Morrison	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mikael Pyyhtia	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dennis Hildeby	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 18 : $1,254,636
Year 19 : $361,063
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $1,254,636
Year 19 : $361,063
Year 20 : $0
Year 21 : $0

Rampage

Rampage is over or under the salary cap!

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,875,000
Farm Players Total Salaries	$1,923,416
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$432,018
Pro Estimated Expenses	$73,875,078
Farm Remaining Season Days	171
Farm Expenses Per Days	$11,248
Farm Estimated Expenses	$1,923,408
Estimated Season Expenses	$75,798,486
Estimated Season Salary Cap	$73,875,078
Estimate Under Maximum Salary Cap of $104,000,000	$30,124,922
Estimate Over Minimum Salary Cap of $76,900,000	-$3,024,922
Current Bank Account	$178,464,752
Projected Bank Account	$102,666,266

Pro Players Salaries
Timo Meier	$7,100,000 (1)
-Salary Remaining :	$7,100,000
-Salary Average :	$7,100,000
-Salary Average Remaining :	$7,100,000
Travis Sanheim	$6,450,000 (2)
-Salary Remaining :	$6,450,000
-Salary Average :	$6,450,000
-Salary Average Remaining :	$6,450,000
Mikael Granlund	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Trevor Zegras	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Kent Johnson	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Marcus Pettersson	$5,200,000 (3)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Thomas Chabot	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Joseph Woll	$4,200,000 (2)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Will Cuylle	$3,850,000 (4)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Oliver Bjorkstrand	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Adam Henrique	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Lars Eller	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Jeremy Lauzon	$2,850,000 (6)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Jeff Skinner	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Joonas Korpisalo	$2,475,000 (3)
-Salary Remaining :	$2,475,000
-Salary Average :	$2,475,000
-Salary Average Remaining :	$2,475,000
Matt Murray	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Conor Sheary	$1,900,000 (1)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Jansen Harkins	$1,700,000 (3)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Dmitry Kulikov	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Alex Laferriere	$0 (0)
Total Pro Players	20
Salary Commitment
Year 18 : $73,875,000
Year 19 : $35,625,000
Year 20 : $23,775,000
Year 21 : $12,200,000
Salary Average Commitment
Year 18 : $73,875,000
Year 19 : $35,625,000
Year 20 : $23,775,000
Year 21 : $12,200,000
Salary Cap with 1 Way Contract
Year 18 : $73,875,000
Year 19 : $35,625,000
Year 20 : $23,775,000
Year 21 : $12,200,000

Farm Players Salaries
Andreas Englund	$200,000 (5)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Cutter Gauthier	$190,000 (1)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Ian Mitchell	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Ben Kindel	$148,625 (2)
Salary Remaining :	$148,625
Salary Average :	$148,625
Salary Average Remaining :	$148,625
Helge Grans	$130,000 (7)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Trevor Connelly	$122,417 (3)
Salary Remaining :	$122,417
Salary Average :	$122,417
Salary Average Remaining :	$122,417
Justin Kirkland	$120,000 (5)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Ilya Protas	$101,833 (3)
Salary Remaining :	$101,833
Salary Average :	$101,833
Salary Average Remaining :	$101,833
Jesse Pulkkinen	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Scott Ratzlaff	$97,000 (2)
Salary Remaining :	$97,000
Salary Average :	$97,000
Salary Average Remaining :	$97,000
Igor Chernyshov	$95,375 (2)
Salary Remaining :	$95,375
Salary Average :	$95,375
Salary Average Remaining :	$95,375
Brett Berard	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jakub Stancl	$88,500 (3)
Salary Remaining :	$88,500
Salary Average :	$88,500
Salary Average Remaining :	$88,500
Oskar Pettersson	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Zachary L'Heureux	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Samu Tuomaala	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Total Farm Players	16
Salary Commitment
Year 18 : $1,923,416
Year 19 : $1,468,250
Year 20 : $762,750
Year 21 : $450,000
Salary Average Commitment
Year 18 : $1,923,416
Year 19 : $1,468,250
Year 20 : $762,750
Year 21 : $450,000

Roaches

Roaches is over or under the salary cap!

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	42
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	$112,144,099
Farm Players Total Salaries	$2,099,133
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$655,813
Pro Estimated Expenses	$112,144,023
Farm Remaining Season Days	171
Farm Expenses Per Days	$12,276
Farm Estimated Expenses	$2,099,196
Estimated Season Expenses	$114,243,219
Estimated Season Salary Cap	$112,144,023
Estimate Under Maximum Salary Cap of $104,000,000	-$8,144,023
Estimate Over Minimum Salary Cap of $76,900,000	$35,244,023
Current Bank Account	$294,188,334
Projected Bank Account	$179,945,115

Pro Players Salaries
Connor McDavid	$20,800,000 (1)
-Salary Remaining :	$20,800,000
-Salary Average :	$20,800,000
-Salary Average Remaining :	$20,800,000
Sam Reinhart	$12,985,000 (3)
-Salary Remaining :	$12,985,000
-Salary Average :	$12,985,000
-Salary Average Remaining :	$12,985,000
Brayden Point	$12,705,000 (3)
-Salary Remaining :	$12,705,000
-Salary Average :	$12,705,000
-Salary Average Remaining :	$12,705,000
Troy Terry	$7,700,000 (2)
-Salary Remaining :	$7,700,000
-Salary Average :	$7,700,000
-Salary Average Remaining :	$7,700,000
Ivan Provorov	$7,700,000 (1)
-Salary Remaining :	$7,700,000
-Salary Average :	$7,700,000
-Salary Average Remaining :	$7,700,000
Artemi Panarin	$6,981,500 (1)
-Salary Remaining :	$6,981,500
-Salary Average :	$6,981,500
-Salary Average Remaining :	$6,981,500
Alex DeBrincat	$6,399,000 (1)
-Salary Remaining :	$6,399,000
-Salary Average :	$6,399,000
-Salary Average Remaining :	$6,399,000
Drew Doughty	$5,800,000 (1)
-Salary Remaining :	$5,800,000
-Salary Average :	$5,800,000
-Salary Average Remaining :	$5,800,000
Tyler Seguin	$4,775,666 (1)
-Salary Remaining :	$4,775,666
-Salary Average :	$4,775,666
-Salary Average Remaining :	$4,775,666
Philip Broberg	$4,262,500 (1)
-Salary Remaining :	$4,262,500
-Salary Average :	$4,262,500
-Salary Average Remaining :	$4,262,500
Jacob Markstrom	$4,214,600 (1)
-Salary Remaining :	$4,214,600
-Salary Average :	$4,214,600
-Salary Average Remaining :	$4,214,600
Jaden Schwartz	$2,900,000 (1)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Nick Seeler	$2,875,000 (1)
-Salary Remaining :	$2,875,000
-Salary Average :	$2,875,000
-Salary Average Remaining :	$2,875,000
Brett Pesce	$2,300,000 (2)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Casey Cizikas	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Colton Sissons	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Nikolas Matinpalo	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Steven Lorentz	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Zachary Bolduc	$1,275,833 (2)
-Salary Remaining :	$1,275,833
-Salary Average :	$1,275,833
-Salary Average Remaining :	$1,275,833
Akira Schmid	$1,220,000 (1)
-Salary Remaining :	$1,220,000
-Salary Average :	$1,220,000
-Salary Average Remaining :	$1,220,000
Josh Mahura	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	21
Salary Commitment
Year 18 : $112,144,099
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0
Salary Average Commitment
Year 18 : $112,144,099
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $112,144,099
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0

Farm Players Salaries
Charlie Lindgren	$320,000 (2)
Salary Remaining :	$320,000
Salary Average :	$320,000
Salary Average Remaining :	$320,000
Joel Edmundson	$320,000 (1)
Salary Remaining :	$320,000
Salary Average :	$320,000
Salary Average Remaining :	$320,000
Brett Kulak	$313,000 (1)
Salary Remaining :	$313,000
Salary Average :	$313,000
Salary Average Remaining :	$313,000
Brandon Tanev	$157,050 (1)
Salary Remaining :	$157,050
Salary Average :	$157,050
Salary Average Remaining :	$157,050
Rutger McGroarty	$145,000 (2)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Samuel Honzek	$138,667 (3)
Salary Remaining :	$138,667
Salary Average :	$138,667
Salary Average Remaining :	$138,667
Jared Wright	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Nikita Novikov	$95,500 (1)
Salary Remaining :	$95,500
Salary Average :	$95,500
Salary Average Remaining :	$95,500
Carson Rehkopf	$94,083 (2)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Nikke Kokko	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Carter Gylander	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Austin Strand	$84,000 (1)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Kyle Burroughs	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Tverberg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	14
Salary Commitment
Year 18 : $2,099,133
Year 19 : $789,583
Year 20 : $138,667
Year 21 : $0
Salary Average Commitment
Year 18 : $2,099,133
Year 19 : $789,583
Year 20 : $138,667
Year 21 : $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	42
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	$81,942,066
Farm Players Total Salaries	$2,683,458
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$479,193
Pro Estimated Expenses	$81,942,003
Farm Remaining Season Days	171
Farm Expenses Per Days	$15,693
Farm Estimated Expenses	$2,683,503
Estimated Season Expenses	$84,625,506
Estimated Season Salary Cap	$81,942,003
Estimate Under Maximum Salary Cap of $104,000,000	$22,057,997
Estimate Over Minimum Salary Cap of $76,900,000	$5,042,003
Current Bank Account	$183,239,607
Projected Bank Account	$98,614,101

Pro Players Salaries
Igor Shesterkin	$11,000,000 (4)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
MacKenzie Weegar	$8,500,000 (2)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Matthew Knies	$8,000,000 (4)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Colton Parayko	$5,110,000 (2)
-Salary Remaining :	$5,110,000
-Salary Average :	$5,110,000
-Salary Average Remaining :	$5,110,000
Teuvo Teravainen	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Christian Dvorak	$4,900,000 (2)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
Jack Quinn	$4,700,000 (3)
-Salary Remaining :	$4,700,000
-Salary Average :	$4,700,000
-Salary Average Remaining :	$4,700,000
Adam Larsson	$4,300,000 (1)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Boone Jenner	$4,200,000 (1)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Andrew Copp	$4,100,000 (2)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Mikey Anderson	$4,090,000 (2)
-Salary Remaining :	$4,090,000
-Salary Average :	$4,090,000
-Salary Average Remaining :	$4,090,000
Jaccob Slavin	$4,005,000 (4)
-Salary Remaining :	$4,005,000
-Salary Average :	$4,005,000
-Salary Average Remaining :	$4,005,000
Owen Tippett	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Peyton Krebs	$2,000,000 (6)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Sean Kuraly	$1,910,000 (2)
-Salary Remaining :	$1,910,000
-Salary Average :	$1,910,000
-Salary Average Remaining :	$1,910,000
Justus Annunen	$1,833,333 (2)
-Salary Remaining :	$1,833,333
-Salary Average :	$1,833,333
-Salary Average Remaining :	$1,833,333
Cody Glass	$1,750,400 (1)
-Salary Remaining :	$1,750,400
-Salary Average :	$1,750,400
-Salary Average Remaining :	$1,750,400
Johnathan Kovacevic	$1,730,000 (4)
-Salary Remaining :	$1,730,000
-Salary Average :	$1,730,000
-Salary Average Remaining :	$1,730,000
Carl Grundstrom	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Cole Reinhardt	$813,333 (1)
-Salary Remaining :	$813,333
-Salary Average :	$813,333
-Salary Average Remaining :	$813,333
Total Pro Players	20
Salary Commitment
Year 18 : $81,942,066
Year 19 : $62,878,333
Year 20 : $31,435,000
Year 21 : $26,735,000
Salary Average Commitment
Year 18 : $81,942,066
Year 19 : $62,878,333
Year 20 : $31,435,000
Year 21 : $26,735,000
Salary Cap with 1 Way Contract
Year 18 : $81,942,066
Year 19 : $62,878,333
Year 20 : $31,435,000
Year 21 : $26,735,000

Farm Players Salaries
Yegor Sharangovich	$410,000 (2)
Salary Remaining :	$410,000
Salary Average :	$410,000
Salary Average Remaining :	$410,000
Nicolas Hague	$334,500 (1)
Salary Remaining :	$334,500
Salary Average :	$334,500
Salary Average Remaining :	$334,500
Justin Barron	$308,000 (2)
Salary Remaining :	$308,000
Salary Average :	$308,000
Salary Average Remaining :	$308,000
Miles Wood	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Cole Hutson	$224,042 (2)
Salary Remaining :	$224,042
Salary Average :	$224,042
Salary Average Remaining :	$224,042
Owen Pickering	$113,667 (2)
Salary Remaining :	$113,667
Salary Average :	$113,667
Salary Average Remaining :	$113,667
Jett Woo	$104,500 (2)
Salary Remaining :	$104,500
Salary Average :	$104,500
Salary Average Remaining :	$104,500
Eriks Mateiko	$101,833 (3)
Salary Remaining :	$101,833
Salary Average :	$101,833
Salary Average Remaining :	$101,833
Andrew Gibson	$97,833 (2)
Salary Remaining :	$97,833
Salary Average :	$97,833
Salary Average Remaining :	$97,833
Leon Muggli	$96,667 (3)
Salary Remaining :	$96,667
Salary Average :	$96,667
Salary Average Remaining :	$96,667
Konnor Smith	$95,500 (2)
Salary Remaining :	$95,500
Salary Average :	$95,500
Salary Average Remaining :	$95,500
Matthew Poitras	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Isaiah George	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Tanner Molendyk	$90,917 (2)
Salary Remaining :	$90,917
Salary Average :	$90,917
Salary Average Remaining :	$90,917
Brett Harrison	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Ethan Del Mastro	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Luca Del Bel Belluz	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Mackie Samoskevich	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 18 : $2,683,459
Year 19 : $1,823,459
Year 20 : $198,500
Year 21 : $0
Salary Average Commitment
Year 18 : $2,683,459
Year 19 : $1,823,459
Year 20 : $198,500
Year 21 : $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	42
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	$102,767,595
Farm Players Total Salaries	$3,649,530
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$600,980
Pro Estimated Expenses	$102,767,580
Farm Remaining Season Days	171
Farm Expenses Per Days	$21,342
Farm Estimated Expenses	$3,649,482
Estimated Season Expenses	$106,417,062
Estimated Season Salary Cap	$102,767,580
Estimate Under Maximum Salary Cap of $104,000,000	$1,232,420
Estimate Over Minimum Salary Cap of $76,900,000	$25,867,580
Current Bank Account	$322,195,055
Projected Bank Account	$215,777,993

Pro Players Salaries
Wyatt Johnston	$12,920,530 (3)
-Salary Remaining :	$12,920,532
-Salary Average :	$12,920,532
-Salary Average Remaining :	$12,920,532
Steven Stamkos	$11,200,000 (1)
-Salary Remaining :	$11,200,000
-Salary Average :	$11,200,000
-Salary Average Remaining :	$11,200,000
Scott Wedgewood	$11,000,000 (1)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Mark Scheifele	$10,920,250 (2)
-Salary Remaining :	$10,920,250
-Salary Average :	$10,920,250
-Salary Average Remaining :	$10,920,250
Joel Eriksson Ek	$9,704,444 (3)
-Salary Remaining :	$9,704,444
-Salary Average :	$9,704,444
-Salary Average Remaining :	$9,704,444
Noah Hanifin	$7,592,444 (3)
-Salary Remaining :	$7,592,444
-Salary Average :	$7,592,444
-Salary Average Remaining :	$7,592,444
Aaron Ekblad	$6,771,420 (3)
-Salary Remaining :	$6,771,420
-Salary Average :	$6,771,420
-Salary Average Remaining :	$6,771,420
Shea Theodore	$6,671,131 (2)
-Salary Remaining :	$6,671,131
-Salary Average :	$6,671,131
-Salary Average Remaining :	$6,671,131
Owen Power	$5,280,000 (6)
-Salary Remaining :	$5,280,000
-Salary Average :	$5,280,000
-Salary Average Remaining :	$5,280,000
Tyson Foerster	$5,053,889 (7)
-Salary Remaining :	$5,053,889
-Salary Average :	$5,053,889
-Salary Average Remaining :	$5,053,889
Anthony Mantha	$3,800,000 (1)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Nick Perbix	$2,176,116 (3)
-Salary Remaining :	$2,176,116
-Salary Average :	$2,176,116
-Salary Average Remaining :	$2,176,116
Jack Drury	$2,090,000 (3)
-Salary Remaining :	$2,090,000
-Salary Average :	$2,090,000
-Salary Average Remaining :	$2,090,000
Pius Suter	$1,945,125 (1)
-Salary Remaining :	$1,945,125
-Salary Average :	$1,945,125
-Salary Average Remaining :	$1,945,125
Arturs Silovs	$1,250,022 (3)
-Salary Remaining :	$1,250,022
-Salary Average :	$1,250,022
-Salary Average Remaining :	$1,250,022
Noah Laba	$947,222 (2)
-Salary Remaining :	$947,222
-Salary Average :	$947,222
-Salary Average Remaining :	$947,222
Tristan Luneau	$918,333 (2)
-Salary Remaining :	$918,333
-Salary Average :	$918,333
-Salary Average Remaining :	$918,333
Avery Hayes	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Justin Robidas	$851,667 (1)
-Salary Remaining :	$851,667
-Salary Average :	$851,667
-Salary Average Remaining :	$851,667
Tyson Kozak	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 18 : $102,767,595
Year 19 : $73,195,803
Year 20 : $52,838,867
Year 21 : $10,333,889
Salary Average Commitment
Year 18 : $102,767,595
Year 19 : $73,195,803
Year 20 : $52,838,867
Year 21 : $10,333,889
Salary Cap with 1 Way Contract
Year 18 : $102,767,595
Year 19 : $73,195,803
Year 20 : $52,838,867
Year 21 : $10,333,889

Farm Players Salaries
Dylan Holloway	$447,700 (3)
Salary Remaining :	$447,700
Salary Average :	$447,700
Salary Average Remaining :	$447,700
Jordan Binnington	$436,618 (2)
Salary Remaining :	$436,618
Salary Average :	$436,618
Salary Average Remaining :	$436,618
Brandon Carlo	$320,922 (1)
Salary Remaining :	$320,922
Salary Average :	$320,922
Salary Average Remaining :	$320,922
Bobby Brink	$302,500 (2)
Salary Remaining :	$302,500
Salary Average :	$302,500
Salary Average Remaining :	$302,500
Lukas Dostal	$288,640 (2)
Salary Remaining :	$288,640
Salary Average :	$288,640
Salary Average Remaining :	$288,640
Jean-Gabriel Pageau	$280,000 (1)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Conor Timmins	$184,240 (2)
Salary Remaining :	$184,240
Salary Average :	$184,240
Salary Average Remaining :	$184,240
Arsenii Sergeev	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Ben Hemmerling	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Lenni Hameenaho	$125,583 (2)
Salary Remaining :	$125,583
Salary Average :	$125,583
Salary Average Remaining :	$125,583
Sean Farrell	$113,937 (1)
Salary Remaining :	$113,937
Salary Average :	$113,937
Salary Average Remaining :	$113,937
Eddie Genborg	$104,917 (3)
Salary Remaining :	$104,917
Salary Average :	$104,917
Salary Average Remaining :	$104,917
Andrew Basha	$101,000 (3)
Salary Remaining :	$101,000
Salary Average :	$101,000
Salary Average Remaining :	$101,000
Luca Pinelli	$100,583 (2)
Salary Remaining :	$100,583
Salary Average :	$100,583
Salary Average Remaining :	$100,583
Henry Thrun	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ty Mueller	$94,722 (2)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Danil Zhilkin	$93,168 (2)
Salary Remaining :	$93,168
Salary Average :	$93,168
Salary Average Remaining :	$93,168
Tristan Broz	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matthew Seminoff	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nikita Prishchepov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 18 : $3,649,530
Year 19 : $2,672,171
Year 20 : $803,617
Year 21 : $0
Salary Average Commitment
Year 18 : $3,649,530
Year 19 : $2,672,171
Year 20 : $803,617
Year 21 : $0

Thrashers

Thrashers is over or under the salary cap!

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	42
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	$75,815,619
Farm Players Total Salaries	$4,235,452
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$443,366
Pro Estimated Expenses	$75,815,586
Farm Remaining Season Days	171
Farm Expenses Per Days	$24,769
Farm Estimated Expenses	$4,235,499
Estimated Season Expenses	$80,051,085
Estimated Season Salary Cap	$75,815,586
Estimate Under Maximum Salary Cap of $104,000,000	$28,184,414
Estimate Over Minimum Salary Cap of $76,900,000	-$1,084,414
Current Bank Account	$260,094,068
Projected Bank Account	$180,042,983

Pro Players Salaries
Mikko Rantanen	$11,000,000 (2)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Evan Bouchard	$9,150,000 (4)
-Salary Remaining :	$9,150,000
-Salary Average :	$9,150,000
-Salary Average Remaining :	$9,150,000
Noah Dobson	$8,757,000 (4)
-Salary Remaining :	$8,757,000
-Salary Average :	$8,757,000
-Salary Average Remaining :	$8,757,000
Matthew Tkachuk	$8,360,278 (1)
-Salary Remaining :	$8,360,278
-Salary Average :	$8,360,278
-Salary Average Remaining :	$8,360,278
Ilya Sorokin	$7,835,000 (3)
-Salary Remaining :	$7,835,000
-Salary Average :	$7,835,000
-Salary Average Remaining :	$7,835,000
JJ Peterka	$5,585,000 (7)
-Salary Remaining :	$5,585,000
-Salary Average :	$5,585,000
-Salary Average Remaining :	$5,585,000
Shayne Gostisbehere	$5,425,000 (2)
-Salary Remaining :	$5,425,000
-Salary Average :	$5,425,000
-Salary Average Remaining :	$5,425,000
Marco Rossi	$5,295,000 (4)
-Salary Remaining :	$5,295,000
-Salary Average :	$5,295,000
-Salary Average Remaining :	$5,295,000
Viktor Arvidsson	$5,211,119 (1)
-Salary Remaining :	$5,211,119
-Salary Average :	$5,211,119
-Salary Average Remaining :	$5,211,119
Shane Pinto	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Tony DeAngelo	$2,450,000 (1)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Alexander Romanov	$1,950,000 (4)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Justin Hryckowian	$1,047,222 (3)
-Salary Remaining :	$1,047,222
-Salary Average :	$1,047,222
-Salary Average Remaining :	$1,047,222
Kaapo Kakko	$0 (0)
Total Pro Players	14
Salary Commitment
Year 18 : $75,815,619
Year 19 : $56,044,222
Year 20 : $39,619,222
Year 21 : $30,737,000
Salary Average Commitment
Year 18 : $75,815,619
Year 19 : $56,044,222
Year 20 : $39,619,222
Year 21 : $30,737,000
Salary Cap with 1 Way Contract
Year 18 : $75,815,619
Year 19 : $56,044,222
Year 20 : $39,619,222
Year 21 : $30,737,000

Farm Players Salaries
Gustav Forsling	$767,500 (3)
Salary Remaining :	$767,500
Salary Average :	$767,500
Salary Average Remaining :	$767,500
Anton Frondell	$413,625 (2)
Salary Remaining :	$413,625
Salary Average :	$413,625
Salary Average Remaining :	$413,625
Rasmus Sandin	$335,600 (1)
Salary Remaining :	$335,600
Salary Average :	$335,600
Salary Average Remaining :	$335,600
Michal Postava	$207,500 (1)
Salary Remaining :	$207,500
Salary Average :	$207,500
Salary Average Remaining :	$207,500
Carl Lindbom	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Quinn Hutson	$177,778 (1)
Salary Remaining :	$177,778
Salary Average :	$177,778
Salary Average Remaining :	$177,778
Tanner Jeannot	$174,200 (1)
Salary Remaining :	$174,200
Salary Average :	$174,200
Salary Average Remaining :	$174,200
Isaac Howard	$163,917 (2)
Salary Remaining :	$163,917
Salary Average :	$163,917
Salary Average Remaining :	$163,917
Phillip Danault	$159,500 (1)
Salary Remaining :	$159,500
Salary Average :	$159,500
Salary Average Remaining :	$159,500
Kirill Kudryavtsev	$157,500 (4)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Sergei Murashov	$155,000 (4)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Scott Morrow	$115,833 (1)
Salary Remaining :	$115,833
Salary Average :	$115,833
Salary Average Remaining :	$115,833
Braeden Bowman	$111,112 (2)
Salary Remaining :	$111,112
Salary Average :	$111,112
Salary Average Remaining :	$111,112
Rory Kerins	$104,722 (3)
Salary Remaining :	$104,722
Salary Average :	$104,722
Salary Average Remaining :	$104,722
Declan Chisholm	$102,500 (1)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Noah Powell	$98,500 (3)
Salary Remaining :	$98,500
Salary Average :	$98,500
Salary Average Remaining :	$98,500
Oscar Fisker Molgaard	$94,083 (2)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Andrew Cristall	$93,417 (2)
Salary Remaining :	$93,417
Salary Average :	$93,417
Salary Average Remaining :	$93,417
Aku Koskenvuo	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Corson Ceulemans	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Otto Stenberg	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Coulson Pitre	$86,000 (2)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Ty Young	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Felix Unger Sorum	$80,333 (3)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Thomas Bordeleau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	25
Salary Commitment
Year 18 : $4,235,453
Year 19 : $2,700,042
Year 20 : $1,655,388
Year 21 : $512,500
Salary Average Commitment
Year 18 : $4,235,453
Year 19 : $2,700,042
Year 20 : $1,655,388
Year 21 : $512,500

Torpedos

Torpedos is over or under the salary cap!

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	42
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	$106,748,333
Farm Players Total Salaries	$2,705,430
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$387,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$624,259
Pro Estimated Expenses	$106,748,289
Farm Remaining Season Days	171
Farm Expenses Per Days	$15,821
Farm Estimated Expenses	$2,705,391
Estimated Season Expenses	$109,453,680
Estimated Season Salary Cap	$107,135,789
Estimate Under Maximum Salary Cap of $104,000,000	-$3,135,789
Estimate Over Minimum Salary Cap of $76,900,000	$30,235,789
Current Bank Account	$239,486,558
Projected Bank Account	$130,032,878

Pro Players Salaries
Quinn Hughes	$16,000,000 (7)
-Salary Remaining :	$16,000,000
-Salary Average :	$16,000,000
-Salary Average Remaining :	$16,000,000
Tim Stutzle	$12,900,000 (6)
-Salary Remaining :	$12,900,000
-Salary Average :	$12,900,000
-Salary Average Remaining :	$12,900,000
Josh Morrissey	$9,500,000 (1)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Brady Tkachuk	$9,500,000 (1)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Cole Caufield	$8,600,000 (5)
-Salary Remaining :	$8,600,000
-Salary Average :	$8,600,000
-Salary Average Remaining :	$8,600,000
Sergei Bobrovsky	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Ryan Graves	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Aliaksei Protas	$4,900,000 (3)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
William Karlsson	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Andrew Peeke	$3,400,000 (3)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Joel Armia	$3,100,000 (1)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Cole Perfetti	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Alex Nedeljkovic	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Nicolas Roy	$2,800,000 (3)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Egor Zamula	$2,310,000 (3)
-Salary Remaining :	$2,310,000
-Salary Average :	$2,310,000
-Salary Average Remaining :	$2,310,000
Haydn Fleury	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Vasily Podkolzin	$1,800,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
William Eklund	$1,713,333 (1)
-Salary Remaining :	$1,713,333
-Salary Average :	$1,713,333
-Salary Average Remaining :	$1,713,333
Scott Mayfield	$1,650,000 (2)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Arvid Soderblom	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Marc Del Gaizo	$1,525,000 (3)
-Salary Remaining :	$1,525,000
-Salary Average :	$1,525,000
-Salary Average Remaining :	$1,525,000
Hendrix Lapierre	$1,300,000 (4)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Trent Miner	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Aatu Raty	$0 (0)
Total Pro Players	24
Salary Commitment
Year 18 : $106,748,333
Year 19 : $70,485,000
Year 20 : $59,485,000
Year 21 : $38,800,000
Salary Average Commitment
Year 18 : $106,748,333
Year 19 : $70,485,000
Year 20 : $59,485,000
Year 21 : $38,800,000
Salary Cap with 1 Way Contract
Year 18 : $106,748,333
Year 19 : $70,485,000
Year 20 : $59,485,000
Year 21 : $38,800,000

Farm Players Salaries
Will Smith	$415,000 (2)
Salary Remaining :	$415,000
Salary Average :	$415,000
Salary Average Remaining :	$415,000
Ilya Mikheyev	$260,000 (1)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Zayne Parekh	$195,375 (2)
Salary Remaining :	$195,375
Salary Average :	$195,375
Salary Average Remaining :	$195,375
Connor Ingram	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Seamus Casey	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Jayden Struble	$130,000 (4)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Calum Ritchie	$118,250 (2)
Salary Remaining :	$118,250
Salary Average :	$118,250
Salary Average Remaining :	$118,250
Noah Gregor	$116,000 (3)
Salary Remaining :	$116,000
Salary Average :	$116,000
Salary Average Remaining :	$116,000
Jonathan Gruden	$110,000 (5)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Hunter Brzustewicz	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Max Jones	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Brendan Brisson	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
William Villeneuve	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Alexander Holtz	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jagger Firkus	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Bryce McConnell-Barker	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Cayden Primeau	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ty Nelson	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Frederic Brunet	$86,000 (1)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Dmitry Kuzmin	$84,222 (1)
Salary Remaining :	$84,222
Salary Average :	$84,222
Salary Average Remaining :	$84,222
Gleb Veremyev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	21
Salary Commitment
Year 18 : $2,705,430
Year 19 : $1,967,708
Year 20 : $736,000
Year 21 : $240,000
Salary Average Commitment
Year 18 : $2,705,430
Year 19 : $1,967,708
Year 20 : $736,000
Year 21 : $240,000

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	42
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	$84,072,000
Farm Players Total Salaries	$1,444,334
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$491,649
Pro Estimated Expenses	$84,071,979
Farm Remaining Season Days	171
Farm Expenses Per Days	$8,446
Farm Estimated Expenses	$1,444,266
Estimated Season Expenses	$85,516,245
Estimated Season Salary Cap	$84,071,979
Estimate Under Maximum Salary Cap of $104,000,000	$19,928,021
Estimate Over Minimum Salary Cap of $76,900,000	$7,171,979
Current Bank Account	$189,482,884
Projected Bank Account	$103,966,639

Pro Players Salaries
Brad Marchand	$9,900,000 (2)
-Salary Remaining :	$9,900,000
-Salary Average :	$9,900,000
-Salary Average Remaining :	$9,900,000
Luke Hughes	$9,000,000 (2)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Nikolaj Ehlers	$8,900,000 (3)
-Salary Remaining :	$8,900,000
-Salary Average :	$8,900,000
-Salary Average Remaining :	$8,900,000
Brock Boeser	$7,300,000 (2)
-Salary Remaining :	$7,300,000
-Salary Average :	$7,300,000
-Salary Average Remaining :	$7,300,000
Charlie Coyle	$5,980,000 (1)
-Salary Remaining :	$5,980,000
-Salary Average :	$5,980,000
-Salary Average Remaining :	$5,980,000
Ridly Greig	$4,700,000 (4)
-Salary Remaining :	$4,700,000
-Salary Average :	$4,700,000
-Salary Average Remaining :	$4,700,000
Oliver Ekman-Larsson	$4,650,000 (1)
-Salary Remaining :	$4,650,000
-Salary Average :	$4,650,000
-Salary Average Remaining :	$4,650,000
Taylor Hall	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Logan Cooley	$4,450,000 (1)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Josh Anderson	$4,400,000 (1)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Artyom Levshunov	$4,225,000 (2)
-Salary Remaining :	$4,225,000
-Salary Average :	$4,225,000
-Salary Average Remaining :	$4,225,000
Frederik Andersen	$3,867,000 (1)
-Salary Remaining :	$3,867,000
-Salary Average :	$3,867,000
-Salary Average Remaining :	$3,867,000
Ryan Poehling	$3,700,000 (1)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Calvin Pickard	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Nick Leddy	$2,300,000 (1)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Jakub Dobes	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Scott Laughton	$1,700,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Total Pro Players	17
Salary Commitment
Year 18 : $84,072,000
Year 19 : $50,225,000
Year 20 : $13,600,000
Year 21 : $4,700,000
Salary Average Commitment
Year 18 : $84,072,000
Year 19 : $50,225,000
Year 20 : $13,600,000
Year 21 : $4,700,000
Salary Cap with 1 Way Contract
Year 18 : $84,072,000
Year 19 : $50,225,000
Year 20 : $13,600,000
Year 21 : $4,700,000

Farm Players Salaries
Linus Karlsson	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Oliver Moore	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Jacob Fowler	$130,333 (3)
Salary Remaining :	$130,333
Salary Average :	$130,333
Salary Average Remaining :	$130,333
Alex Steeves	$111,400 (1)
Salary Remaining :	$111,400
Salary Average :	$111,400
Salary Average Remaining :	$111,400
Adam Engstrom	$107,534 (1)
Salary Remaining :	$107,534
Salary Average :	$107,534
Salary Average Remaining :	$107,534
Luke Tuch	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Florian Xhekaj	$92,000 (2)
Salary Remaining :	$92,000
Salary Average :	$92,000
Salary Average Remaining :	$92,000
Filip Mesar	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Georgi Romanov	$86,200 (1)
Salary Remaining :	$86,200
Salary Average :	$86,200
Salary Average Remaining :	$86,200
Andre Lee	$86,200 (1)
Salary Remaining :	$86,200
Salary Average :	$86,200
Salary Average Remaining :	$86,200
Alex Jefferies	$80,500 (1)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
Cal Petersen	$79,000 (1)
Salary Remaining :	$79,000
Salary Average :	$79,000
Salary Average Remaining :	$79,000
Ilya Solovyov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Szuber	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	14
Salary Commitment
Year 18 : $1,444,334
Year 19 : $311,000
Year 20 : $130,333
Year 21 : $0
Salary Average Commitment
Year 18 : $1,444,334
Year 19 : $311,000
Year 20 : $130,333
Year 21 : $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	42
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	$93,201,667
Farm Players Total Salaries	$2,263,917
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$545,039
Pro Estimated Expenses	$93,201,669
Farm Remaining Season Days	171
Farm Expenses Per Days	$13,239
Farm Estimated Expenses	$2,263,869
Estimated Season Expenses	$95,465,538
Estimated Season Salary Cap	$93,201,669
Estimate Under Maximum Salary Cap of $104,000,000	$10,798,331
Estimate Over Minimum Salary Cap of $76,900,000	$16,301,669
Current Bank Account	$299,725,852
Projected Bank Account	$204,260,314

Pro Players Salaries
Nathan MacKinnon	$19,900,000 (3)
-Salary Remaining :	$19,900,000
-Salary Average :	$19,900,000
-Salary Average Remaining :	$19,900,000
Auston Matthews	$14,000,000 (5)
-Salary Remaining :	$14,000,000
-Salary Average :	$14,000,000
-Salary Average Remaining :	$14,000,000
Travis Konecny	$8,500,000 (5)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Juuse Saros	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Kevin Fiala	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Dylan DeMelo	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Justin Faulk	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jordan Eberle	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Erik Cernak	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Cole Sillinger	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Ryker Evans	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Jordan Spence	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Zemgus Girgensons	$2,350,000 (1)
-Salary Remaining :	$2,350,000
-Salary Average :	$2,350,000
-Salary Average Remaining :	$2,350,000
Sam Steel	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Michael Amadio	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Kevin Stenlund	$1,750,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Pavel Mintyukov	$1,701,667 (1)
-Salary Remaining :	$1,701,667
-Salary Average :	$1,701,667
-Salary Average Remaining :	$1,701,667
Luke Schenn	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Spencer Martin	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Curtis Lazar	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	20
Salary Commitment
Year 18 : $93,201,667
Year 19 : $69,250,000
Year 20 : $50,650,000
Year 21 : $22,500,000
Salary Average Commitment
Year 18 : $93,201,667
Year 19 : $69,250,000
Year 20 : $50,650,000
Year 21 : $22,500,000
Salary Cap with 1 Way Contract
Year 18 : $93,201,667
Year 19 : $69,250,000
Year 20 : $50,650,000
Year 21 : $22,500,000

Farm Players Salaries
Devin Cooley	$350,000 (1)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Yan Kuznetsov	$235,000 (1)
Salary Remaining :	$235,000
Salary Average :	$235,000
Salary Average Remaining :	$235,000
Jesper Boqvist	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Jaycob Megna	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Tyler Pitlick	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Dennis Gilbert	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ian Moore	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
A.J. Greer	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Mads Sogaard	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Kaedan Korczak	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Mackenzie MacEachern	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jack Finley	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Beau Akey	$94,917 (2)
Salary Remaining :	$94,917
Salary Average :	$94,917
Salary Average Remaining :	$94,917
Jani Nyman	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Ondrej Becher	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Roman Schmidt	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Fraser Minten	$81,667 (2)
Salary Remaining :	$81,667
Salary Average :	$81,667
Salary Average Remaining :	$81,667
Total Farm Players	17
Salary Commitment
Year 18 : $2,263,917
Year 19 : $1,123,417
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $2,263,917
Year 19 : $1,123,417
Year 20 : $0
Year 21 : $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	42
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	$93,613,583
Farm Players Total Salaries	$2,348,222
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$547,448
Pro Estimated Expenses	$93,613,608
Farm Remaining Season Days	171
Farm Expenses Per Days	$13,732
Farm Estimated Expenses	$2,348,172
Estimated Season Expenses	$95,961,780
Estimated Season Salary Cap	$93,613,608
Estimate Under Maximum Salary Cap of $104,000,000	$10,386,392
Estimate Over Minimum Salary Cap of $76,900,000	$16,713,608
Current Bank Account	$302,719,134
Projected Bank Account	$206,757,354

Pro Players Salaries
Jakob Chychrun	$11,000,000 (2)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Evgeni Malkin	$8,000,000 (1)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Pavel Zacha	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Rasmus Dahlin	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Vince Dunn	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Jesper Bratt	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Conor Garland	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Brayden Schenn	$5,125,250 (1)
-Salary Remaining :	$5,125,250
-Salary Average :	$5,125,250
-Salary Average Remaining :	$5,125,250
Joey Daccord	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Claude Giroux	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Andrei Kuzmenko	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Dawson Mercer	$3,300,000 (1)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Eeli Tolvanen	$3,100,000 (2)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Mavrik Bourque	$3,025,000 (5)
-Salary Remaining :	$3,025,000
-Salary Average :	$3,025,000
-Salary Average Remaining :	$3,025,000
Drew O'Connor	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
J.J. Moser	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Taylor Raddysh	$1,800,000 (4)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Brandt Clarke	$1,713,333 (1)
-Salary Remaining :	$1,713,333
-Salary Average :	$1,713,333
-Salary Average Remaining :	$1,713,333
Morgan Geekie	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Joel Blomqvist	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Emil Andrae	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Total Pro Players	21
Salary Commitment
Year 18 : $93,613,583
Year 19 : $48,425,000
Year 20 : $24,325,000
Year 21 : $12,325,000
Salary Average Commitment
Year 18 : $93,613,583
Year 19 : $48,425,000
Year 20 : $24,325,000
Year 21 : $12,325,000
Salary Cap with 1 Way Contract
Year 18 : $93,613,583
Year 19 : $48,425,000
Year 20 : $24,325,000
Year 21 : $12,325,000

Farm Players Salaries
Mark Kastelic	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Sam Dickinson	$173,708 (2)
Salary Remaining :	$173,708
Salary Average :	$173,708
Salary Average Remaining :	$173,708
Dalibor Dvorsky	$167,000 (3)
Salary Remaining :	$167,000
Salary Average :	$167,000
Salary Average Remaining :	$167,000
Joakim Kemell	$141,833 (1)
Salary Remaining :	$141,833
Salary Average :	$141,833
Salary Average Remaining :	$141,833
Tyson Jugnauth	$138,917 (2)
Salary Remaining :	$138,917
Salary Average :	$138,917
Salary Average Remaining :	$138,917
Georgii Merkulov	$105,000 (3)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Nathan Legare	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jakob Pelletier	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Otto Salin	$96,458 (2)
Salary Remaining :	$96,458
Salary Average :	$96,458
Salary Average Remaining :	$96,458
Aleksanteri Kaskimaki	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Gavin Brindley	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Riley Heidt	$94,083 (2)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Calle Odelius	$89,500 (2)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Bradly Nadeau	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Jet Greaves	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jeremie Poirier	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Philippe Daoust	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Juuso Parssinen	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Domenic DiVincentiis	$83,056 (2)
Salary Remaining :	$83,056
Salary Average :	$83,056
Salary Average Remaining :	$83,056
Marshall Warren	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Brandon Bussi	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Marcus Hogberg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	22
Salary Commitment
Year 18 : $2,348,222
Year 19 : $1,613,889
Year 20 : $555,667
Year 21 : $0
Salary Average Commitment
Year 18 : $2,348,222
Year 19 : $1,613,889
Year 20 : $555,667
Year 21 : $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	42
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	$100,811,667
Farm Players Total Salaries	$2,290,625
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	171
Pro Expenses Per Days	$589,542
Pro Estimated Expenses	$100,811,682
Farm Remaining Season Days	171
Farm Expenses Per Days	$13,395
Farm Estimated Expenses	$2,290,545
Estimated Season Expenses	$103,102,227
Estimated Season Salary Cap	$100,811,682
Estimate Under Maximum Salary Cap of $104,000,000	$3,188,318
Estimate Over Minimum Salary Cap of $76,900,000	$23,911,682
Current Bank Account	$152,343,108
Projected Bank Account	$49,240,881

Pro Players Salaries
Drake Batherson	$7,800,000 (2)
-Salary Remaining :	$7,800,000
-Salary Average :	$7,800,000
-Salary Average Remaining :	$7,800,000
Darcy Kuemper	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Matt Coronato	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Mikhail Sergachev	$7,300,000 (1)
-Salary Remaining :	$7,300,000
-Salary Average :	$7,300,000
-Salary Average Remaining :	$7,300,000
Luke Evangelista	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Mats Zuccarello	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Kyle Palmieri	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ryan Strome	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Kevin Lankinen	$4,800,000 (1)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Macklin Celebrini	$4,475,000 (2)
-Salary Remaining :	$4,475,000
-Salary Average :	$4,475,000
-Salary Average Remaining :	$4,475,000
Sean Couturier	$4,300,000 (1)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Ian Cole	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Radko Gudas	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jared Spurgeon	$3,600,000 (1)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Connor Clifton	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Paul Cotter	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jamie Oleksiak	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Brandon Saad	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Joseph Veleno	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
James van Riemsdyk	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Philip Tomasino	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Matt Savoie	$1,886,667 (2)
-Salary Remaining :	$1,886,667
-Salary Average :	$1,886,667
-Salary Average Remaining :	$1,886,667
Total Pro Players	22
Salary Commitment
Year 18 : $100,811,667
Year 19 : $29,661,667
Year 20 : $15,500,000
Year 21 : $6,000,000
Salary Average Commitment
Year 18 : $100,811,667
Year 19 : $29,661,667
Year 20 : $15,500,000
Year 21 : $6,000,000
Salary Cap with 1 Way Contract
Year 18 : $100,811,667
Year 19 : $29,661,667
Year 20 : $15,500,000
Year 21 : $6,000,000

Farm Players Salaries
Vitek Vanecek	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Jacob Bernard-Docker	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Brayden Yager	$144,083 (2)
Salary Remaining :	$144,083
Salary Average :	$144,083
Salary Average Remaining :	$144,083
James Malatesta	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Topias Vilen	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Samuel Helenius	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Landon Slaggert	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Quinton Burns	$101,833 (2)
Salary Remaining :	$101,833
Salary Average :	$101,833
Salary Average Remaining :	$101,833
Angus Crookshank	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Aidan Thompson	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Matej Blumel	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Cole Schwindt	$97,000 (1)
Salary Remaining :	$97,000
Salary Average :	$97,000
Salary Average Remaining :	$97,000
Matvei Gridin	$95,375 (2)
Salary Remaining :	$95,375
Salary Average :	$95,375
Salary Average Remaining :	$95,375
Jaxson Stauber	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Shai Buium	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ville Ottavainen	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Yegor Sidorov	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Domenick Fensore	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Maveric Lamoureux	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Reid Schaefer	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Total Farm Players	20
Salary Commitment
Year 18 : $2,290,625
Year 19 : $1,786,125
Year 20 : $515,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,290,625
Year 19 : $1,786,125
Year 20 : $515,000
Year 21 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $104,000,000 Available Cap Space	Over Minimum of $76,900,000	Pro Players	Farm Players	Total Players
Advocates	$208,583,085	$77,441,625	$26,558,375	$541,625	23	23	46
Aviators	$123,162,368	$87,391,089	$16,608,911	$10,491,089	20	24	44
Bombers	$414,204,148	$101,647,701	$2,352,299	$24,747,701	20	24	44
Bullies	$373,832,598	$100,766,538	$3,233,462	$23,866,538	22	19	41
Gunners	$338,555,998	$103,353,939	$646,061	$26,453,939	21	12	33
Honey Badgers	$457,530,308	$111,658,041	-$7,658,041	$34,758,041	17	20	37
JMXpress	$266,819,076	$82,987,839	$21,012,161	$6,087,839	20	11	31
Kenobi	$278,862,155	$100,485,243	$3,514,757	$23,585,243	20	20	40
Krazy Kidz	$252,666,253	$109,500,363	-$5,500,363	$32,600,363	27	22	49
Leopards	$244,872,834	$76,634,505	$27,365,495	-$265,495	20	36	56
Nokians	$416,684,020	$99,629,388	$4,370,612	$22,729,388	21	17	38
Philly	$283,013,893	$103,763,997	$236,003	$26,863,997	20	18	38
Poutiners	$79,564,245	$69,747,651	$34,252,349	-$7,152,349	18	13	31
Primetime	$134,168,452	$117,407,745	-$13,407,745	$40,507,745	27	15	42
Rampage	$178,464,752	$73,875,078	$30,124,922	-$3,024,922	20	16	36
Roaches	$294,188,334	$112,144,023	-$8,144,023	$35,244,023	21	14	35
Samurai	$183,239,607	$81,942,003	$22,057,997	$5,042,003	20	18	38
Storm	$322,195,055	$102,767,580	$1,232,420	$25,867,580	20	20	40
Thrashers	$260,094,068	$75,815,586	$28,184,414	-$1,084,414	14	25	39
Torpedos	$239,486,558	$107,135,789	-$3,135,789	$30,235,789	24	21	45
True Grit	$189,482,884	$84,071,979	$19,928,021	$7,171,979	17	14	31
Watchers	$299,725,852	$93,201,669	$10,798,331	$16,301,669	20	17	37
Worgs	$302,719,134	$93,613,608	$10,386,392	$16,713,608	21	22	43
Yetis	$152,343,108	$100,811,682	$3,188,318	$23,911,682	22	20	42

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

Honey Badgers is over or under the salary cap!

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

Krazy Kidz is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Leopards is over or under the salary cap!

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

Poutiners is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

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 - %