BFHL - A STHS Hockey Sim League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Copps Coliseum
Level 1:	2000 - $191 - 1,683 - 84.13%
Level 2:	4000 - $96 - 3,962 - 99.05%
Level 3:	5000 - $71 - 4,968 - 99.36%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $281 - 817 - 81.70%
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	19
Average Attendance - %	17,429 - 96.83%
Average Income per Game	$2,360,172
Year to Date Revenue	$54,283,946
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	$89,541,666
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	$47,127,150
Farm Year To Date Expenses	$1,625,670
Pro Salary Cap To Date	$47,127,150
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,843,260
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$523,635
Pro Estimated Expenses	$42,414,435
Farm Remaining Season Days	81
Farm Expenses Per Days	$18,063
Farm Estimated Expenses	$1,463,103
Estimated Season Expenses	$43,877,538
Current Bank Account	$214,114,211
Projected Bank Account	$215,079,933

Pro Players Salaries
Jason Robertson	$12,100,000 (2)
-Salary Remaining :	$5,731,579
-Salary Average :	$12,100,000
-Salary Average Remaining :	$5,731,579
Tom Wilson	$9,000,000 (2)
-Salary Remaining :	$4,263,158
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,263,158
Rasmus Andersson	$7,000,000 (2)
-Salary Remaining :	$3,315,789
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,315,789
Pavel Dorofeyev	$7,000,000 (2)
-Salary Remaining :	$3,315,789
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,315,789
Frank Vatrano	$6,500,000 (1)
-Salary Remaining :	$3,078,947
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,078,947
Devon Toews	$6,425,000 (1)
-Salary Remaining :	$3,043,421
-Salary Average :	$6,425,000
-Salary Average Remaining :	$3,043,421
Dylan Cozens	$5,500,000 (1)
-Salary Remaining :	$2,605,263
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,605,263
Tyler Myers	$3,950,000 (1)
-Salary Remaining :	$1,871,053
-Salary Average :	$3,950,000
-Salary Average Remaining :	$1,871,053
Dylan Samberg	$3,500,000 (2)
-Salary Remaining :	$1,657,895
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,657,895
Timothy Liljegren	$3,250,000 (2)
-Salary Remaining :	$1,539,474
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,539,474
Cody Ceci	$3,000,000 (2)
-Salary Remaining :	$1,421,053
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,421,053
Ivan Demidov	$2,650,000 (2)
-Salary Remaining :	$1,255,263
-Salary Average :	$2,650,000
-Salary Average Remaining :	$1,255,263
David Rittich	$2,585,000 (1)
-Salary Remaining :	$1,224,474
-Salary Average :	$2,585,000
-Salary Average Remaining :	$1,224,474
Mattias Samuelsson	$2,500,000 (1)
-Salary Remaining :	$1,184,211
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,184,211
Samuel Girard	$2,500,000 (2)
-Salary Remaining :	$1,184,211
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,184,211
Alex Lyon	$2,500,000 (1)
-Salary Remaining :	$1,184,211
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,184,211
Ryan Leonard	$2,208,333 (1)
-Salary Remaining :	$1,046,052
-Salary Average :	$2,208,333
-Salary Average Remaining :	$1,046,052
Isac Lundestrom	$1,600,000 (2)
-Salary Remaining :	$757,895
-Salary Average :	$1,600,000
-Salary Average Remaining :	$757,895
Jimmy Snuggerud	$1,550,000 (1)
-Salary Remaining :	$734,211
-Salary Average :	$1,550,000
-Salary Average Remaining :	$734,211
Connor Zary	$1,500,000 (3)
-Salary Remaining :	$710,526
-Salary Average :	$1,500,000
-Salary Average Remaining :	$710,526
Josh Doan	$925,000 (1)
-Salary Remaining :	$438,158
-Salary Average :	$925,000
-Salary Average Remaining :	$438,158
Elias PetterssonD	$918,333 (2)
-Salary Remaining :	$435,000
-Salary Average :	$918,333
-Salary Average Remaining :	$435,000
Zack Ostapchuk	$880,000 (1)
-Salary Remaining :	$416,842
-Salary Average :	$880,000
-Salary Average Remaining :	$416,842
Total Pro Players	23
Salary Commitment
Year 18 : $89,541,666
Year 19 : $54,018,333
Year 20 : $1,500,000
Year 21 : $0
Salary Average Commitment
Year 18 : $89,541,666
Year 19 : $54,018,333
Year 20 : $1,500,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $89,541,666
Year 19 : $54,018,333
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 - 2,425 - 78.87%
Level 2:	4100 - $110 - 3,321 - 81.00%
Level 3:	5125 - $91 - 3,816 - 74.46%
Level 4:	7175 - $50 - 6,582 - 91.73%
Luxury :	1025 - $250 - 1,000 - 97.53%
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	19
Average Attendance - %	17,144 - 83.63%
Average Income per Game	$2,466,533
Year to Date Revenue	$56,730,251
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	$45,995,310
Farm Year To Date Expenses	$1,689,120
Pro Salary Cap To Date	$45,995,310
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,864,120
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$511,059
Pro Estimated Expenses	$41,395,779
Farm Remaining Season Days	81
Farm Expenses Per Days	$18,768
Farm Estimated Expenses	$1,520,208
Estimated Season Expenses	$42,915,987
Current Bank Account	$132,208,189
Projected Bank Account	$136,156,322

Pro Players Salaries
Jamie Drysdale	$10,598,280 (7)
-Salary Remaining :	$5,020,238
-Salary Average :	$10,598,280
-Salary Average Remaining :	$5,020,238
Nick Suzuki	$8,525,000 (1)
-Salary Remaining :	$4,038,158
-Salary Average :	$8,525,000
-Salary Average Remaining :	$4,038,158
Jack Eichel	$7,995,663 (1)
-Salary Remaining :	$3,787,419
-Salary Average :	$7,995,663
-Salary Average Remaining :	$3,787,419
John Gibson	$6,236,643 (2)
-Salary Remaining :	$2,954,199
-Salary Average :	$6,236,643
-Salary Average Remaining :	$2,954,199
Pavel Buchnevich	$5,375,000 (3)
-Salary Remaining :	$2,546,053
-Salary Average :	$5,375,000
-Salary Average Remaining :	$2,546,053
Jake Neighbours	$5,320,000 (4)
-Salary Remaining :	$2,520,000
-Salary Average :	$5,320,000
-Salary Average Remaining :	$2,520,000
Morgan Frost	$5,240,000 (2)
-Salary Remaining :	$2,482,105
-Salary Average :	$5,240,000
-Salary Average Remaining :	$2,482,105
Damon Severson	$4,820,000 (2)
-Salary Remaining :	$2,283,158
-Salary Average :	$4,820,000
-Salary Average Remaining :	$2,283,158
Morgan Rielly	$4,787,383 (2)
-Salary Remaining :	$2,267,708
-Salary Average :	$4,787,383
-Salary Average Remaining :	$2,267,708
Alex Newhook	$4,775,665 (1)
-Salary Remaining :	$2,262,157
-Salary Average :	$4,775,665
-Salary Average Remaining :	$2,262,157
Mason Lohrei	$4,559,960 (4)
-Salary Remaining :	$2,159,981
-Salary Average :	$4,559,960
-Salary Average Remaining :	$2,159,981
Lawson Crouse	$4,170,000 (2)
-Salary Remaining :	$1,975,263
-Salary Average :	$4,170,000
-Salary Average Remaining :	$1,975,263
Nikita Zadorov	$4,092,401 (1)
-Salary Remaining :	$1,938,506
-Salary Average :	$4,092,401
-Salary Average Remaining :	$1,938,506
John Marino	$2,755,525 (3)
-Salary Remaining :	$1,305,249
-Salary Average :	$2,755,525
-Salary Average Remaining :	$1,305,249
Nikita Grebenkin	$2,500,000 (1)
-Salary Remaining :	$1,184,211
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,184,211
Noah Ostlund	$1,361,667 (2)
-Salary Remaining :	$645,000
-Salary Average :	$1,361,667
-Salary Average Remaining :	$645,000
Brennan Othmann	$1,313,333 (1)
-Salary Remaining :	$622,105
-Salary Average :	$1,313,333
-Salary Average Remaining :	$622,105
Yaroslav Askarov	$1,099,000 (2)
-Salary Remaining :	$520,579
-Salary Average :	$1,099,000
-Salary Average Remaining :	$520,579
Dakota Joshua	$947,222 (3)
-Salary Remaining :	$448,684
-Salary Average :	$947,222
-Salary Average Remaining :	$448,684
Jiri Kulich	$918,333 (1)
-Salary Remaining :	$435,000
-Salary Average :	$918,333
-Salary Average Remaining :	$435,000
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 - 2,498 - 78.28%
Level 2:	4255 - $105 - 4,146 - 97.45%
Level 3:	5318 - $85 - 4,107 - 77.23%
Level 4:	7446 - $58 - 4,871 - 65.41%
Luxury :	1064 - $265 - 1,007 - 94.65%
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	18
Average Attendance - %	16,629 - 78.17%
Average Income per Game	$2,508,530
Year to Date Revenue	$60,204,723
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	$3,211,818
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,498,790
Farm Year To Date Expenses	$1,690,470
Pro Salary Cap To Date	$53,498,790
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,153,542
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$594,431
Pro Estimated Expenses	$48,148,911
Farm Remaining Season Days	81
Farm Expenses Per Days	$18,783
Farm Estimated Expenses	$1,521,423
Estimated Season Expenses	$49,670,334
Current Bank Account	$419,219,611
Projected Bank Account	$414,702,819

Pro Players Salaries
Bo Horvat	$12,000,000 (1)
-Salary Remaining :	$5,684,211
-Salary Average :	$12,000,000
-Salary Average Remaining :	$5,684,211
Elias Pettersson	$9,750,000 (4)
-Salary Remaining :	$4,618,421
-Salary Average :	$9,750,000
-Salary Average Remaining :	$4,618,421
Filip Forsberg	$9,350,000 (2)
-Salary Remaining :	$4,428,947
-Salary Average :	$9,350,000
-Salary Average Remaining :	$4,428,947
Seth Jarvis	$8,910,000 (5)
-Salary Remaining :	$4,220,526
-Salary Average :	$8,910,000
-Salary Average Remaining :	$4,220,526
Matt Boldy	$7,700,000 (1)
-Salary Remaining :	$3,647,368
-Salary Average :	$7,700,000
-Salary Average Remaining :	$3,647,368
Connor Hellebuyck	$7,000,000 (2)
-Salary Remaining :	$3,315,789
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,315,789
Brady Skjei	$5,500,000 (1)
-Salary Remaining :	$2,605,263
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,605,263
K'Andre Miller	$4,675,000 (1)
-Salary Remaining :	$2,214,474
-Salary Average :	$4,675,000
-Salary Average Remaining :	$2,214,474
Mario Ferraro	$4,477,000 (1)
-Salary Remaining :	$2,120,684
-Salary Average :	$4,477,000
-Salary Average Remaining :	$2,120,684
Blake Coleman	$4,000,000 (1)
-Salary Remaining :	$1,894,737
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,894,737
Dmitri Voronkov	$3,650,000 (3)
-Salary Remaining :	$1,728,947
-Salary Average :	$3,650,000
-Salary Average Remaining :	$1,728,947
Mattias Ekholm	$3,600,000 (1)
-Salary Remaining :	$1,705,263
-Salary Average :	$3,600,000
-Salary Average Remaining :	$1,705,263
Joel Farabee	$3,509,000 (4)
-Salary Remaining :	$1,662,158
-Salary Average :	$3,509,000
-Salary Average Remaining :	$1,662,158
J.T. Compher	$3,500,000 (1)
-Salary Remaining :	$1,657,895
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,657,895
Jake Walman	$3,300,000 (1)
-Salary Remaining :	$1,563,158
-Salary Average :	$3,300,000
-Salary Average Remaining :	$1,563,158
Jordan Martinook	$3,000,000 (1)
-Salary Remaining :	$1,421,053
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,421,053
Philipp Grubauer	$2,750,000 (1)
-Salary Remaining :	$1,302,632
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,302,632
Nick Blankenburg	$2,565,600 (2)
-Salary Remaining :	$1,215,284
-Salary Average :	$2,565,600
-Salary Average Remaining :	$1,215,284
Max Sasson	$1,550,000 (2)
-Salary Remaining :	$734,211
-Salary Average :	$1,550,000
-Salary Average Remaining :	$734,211
Stephen Halliday	$861,111 (2)
-Salary Remaining :	$407,895
-Salary Average :	$861,111
-Salary Average Remaining :	$407,895
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
William Rousseau	$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	25
Salary Commitment
Year 18 : $3,211,817
Year 19 : $1,399,167
Year 20 : $100,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,211,817
Year 19 : $1,399,167
Year 20 : $100,000
Year 21 : $0

Bullies

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 2,000 - 100.00%
Level 2:	4000 - $98 - 3,966 - 99.15%
Level 3:	5000 - $82 - 4,300 - 85.99%
Level 4:	6000 - $46 - 6,000 - 100.00%
Luxury :	1000 - $245 - 993 - 99.32%
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	19
Average Attendance - %	17,259 - 95.88%
Average Income per Game	$2,340,129
Year to Date Revenue	$53,822,968
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$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	$53,035,020
Farm Year To Date Expenses	$1,143,810
Pro Salary Cap To Date	$53,035,020
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,462,452
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$589,278
Pro Estimated Expenses	$47,731,518
Farm Remaining Season Days	81
Farm Expenses Per Days	$12,709
Farm Estimated Expenses	$1,029,429
Estimated Season Expenses	$48,760,947
Current Bank Account	$373,476,736
Projected Bank Account	$369,178,241

Pro Players Salaries
Roope Hintz	$12,274,410 (3)
-Salary Remaining :	$5,814,195
-Salary Average :	$12,274,411
-Salary Average Remaining :	$5,814,195
Tomas Hertl	$9,238,240 (2)
-Salary Remaining :	$4,376,008
-Salary Average :	$9,238,240
-Salary Average Remaining :	$4,376,008
Adrian Kempe	$8,800,000 (1)
-Salary Remaining :	$4,168,421
-Salary Average :	$8,800,000
-Salary Average Remaining :	$4,168,421
John Tavares	$8,747,750 (2)
-Salary Remaining :	$4,143,671
-Salary Average :	$8,747,750
-Salary Average Remaining :	$4,143,671
Ukko-Pekka Luukkonen	$6,272,120 (2)
-Salary Remaining :	$2,971,004
-Salary Average :	$6,272,120
-Salary Average Remaining :	$2,971,004
Alex Vlasic	$6,183,520 (5)
-Salary Remaining :	$2,929,036
-Salary Average :	$6,183,520
-Salary Average Remaining :	$2,929,036
Sean Durzi	$4,800,000 (1)
-Salary Remaining :	$2,273,684
-Salary Average :	$4,800,000
-Salary Average Remaining :	$2,273,684
Neal Pionk	$4,775,666 (2)
-Salary Remaining :	$2,262,158
-Salary Average :	$4,775,666
-Salary Average Remaining :	$2,262,158
Anthony Cirelli	$4,622,222 (3)
-Salary Remaining :	$2,189,474
-Salary Average :	$4,622,222
-Salary Average Remaining :	$2,189,474
Matthew Schaefer	$4,486,250 (2)
-Salary Remaining :	$2,125,066
-Salary Average :	$4,486,250
-Salary Average Remaining :	$2,125,066
Noah Cates	$4,200,000 (1)
-Salary Remaining :	$1,989,474
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,989,474
Jalen Chatfield	$3,422,280 (1)
-Salary Remaining :	$1,621,080
-Salary Average :	$3,422,280
-Salary Average Remaining :	$1,621,080
Jonas Siegenthaler	$3,394,400 (2)
-Salary Remaining :	$1,607,874
-Salary Average :	$3,394,400
-Salary Average Remaining :	$1,607,874
Morgan Barron	$2,899,875 (1)
-Salary Remaining :	$1,373,625
-Salary Average :	$2,899,875
-Salary Average Remaining :	$1,373,625
Samuel Montembeault	$2,718,164 (1)
-Salary Remaining :	$1,287,551
-Salary Average :	$2,718,164
-Salary Average Remaining :	$1,287,551
Alexey Toropchenko	$2,500,000 (2)
-Salary Remaining :	$1,184,211
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,184,211
Anthony Beauvillier	$2,500,000 (1)
-Salary Remaining :	$1,184,211
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,184,211
Beck Malenstyn	$2,245,000 (2)
-Salary Remaining :	$1,063,421
-Salary Average :	$2,245,000
-Salary Average Remaining :	$1,063,421
Emil Lilleberg	$2,200,000 (4)
-Salary Remaining :	$1,042,105
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,042,105
Yakov Trenin	$2,000,000 (2)
-Salary Remaining :	$947,368
-Salary Average :	$2,000,000
-Salary Average Remaining :	$947,368
Denton Mateychuk	$1,636,667 (2)
-Salary Remaining :	$775,263
-Salary Average :	$1,636,667
-Salary Average Remaining :	$775,263
Garnet Hathaway	$850,000 (1)
-Salary Remaining :	$402,632
-Salary Average :	$850,000
-Salary Average Remaining :	$402,632
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 - 1,628 - 81.41%
Level 2:	4000 - $125 - 2,996 - 74.89%
Level 3:	5000 - $90 - 3,906 - 78.13%
Level 4:	6000 - $50 - 5,999 - 99.98%
Luxury :	1000 - $270 - 852 - 85.18%
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	19
Average Attendance - %	15,381 - 85.45%
Average Income per Game	$2,356,543
Year to Date Revenue	$54,200,483
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	$101,436,111
Farm Players Total Salaries	$2,631,692
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,387,460
Farm Year To Date Expenses	$1,385,100
Pro Salary Cap To Date	$53,387,460
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,774,312
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$593,194
Pro Estimated Expenses	$48,048,714
Farm Remaining Season Days	81
Farm Expenses Per Days	$15,390
Farm Estimated Expenses	$1,246,590
Estimated Season Expenses	$49,295,304
Current Bank Account	$337,983,921
Projected Bank Account	$333,462,929

Pro Players Salaries
Leon Draisaitl	$14,250,000 (1)
-Salary Remaining :	$6,750,000
-Salary Average :	$14,250,000
-Salary Average Remaining :	$6,750,000
Zach Werenski	$11,500,000 (1)
-Salary Remaining :	$5,447,368
-Salary Average :	$11,500,000
-Salary Average Remaining :	$5,447,368
Kirill Marchenko	$9,250,000 (3)
-Salary Remaining :	$4,381,579
-Salary Average :	$9,250,000
-Salary Average Remaining :	$4,381,579
Andrei Vasilevskiy	$9,150,000 (1)
-Salary Remaining :	$4,334,211
-Salary Average :	$9,150,000
-Salary Average Remaining :	$4,334,211
Lucas Raymond	$8,500,000 (3)
-Salary Remaining :	$4,026,316
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,026,316
Filip Hronek	$7,600,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$7,600,000
-Salary Average Remaining :	$3,600,000
Martin Necas	$7,500,000 (3)
-Salary Remaining :	$3,552,632
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,552,632
Gabriel Landeskog	$7,000,000 (3)
-Salary Remaining :	$3,315,789
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,315,789
Dylan Strome	$7,000,000 (2)
-Salary Remaining :	$3,315,789
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,315,789
Martin Fehervary	$4,235,000 (3)
-Salary Remaining :	$2,006,053
-Salary Average :	$4,235,000
-Salary Average Remaining :	$2,006,053
Adam Lowry	$3,185,000 (1)
-Salary Remaining :	$1,508,684
-Salary Average :	$3,185,000
-Salary Average Remaining :	$1,508,684
Eetu Luostarinen	$2,650,000 (2)
-Salary Remaining :	$1,255,263
-Salary Average :	$2,650,000
-Salary Average Remaining :	$1,255,263
Kevin Bahl	$2,645,000 (1)
-Salary Remaining :	$1,252,895
-Salary Average :	$2,645,000
-Salary Average Remaining :	$1,252,895
Luke Glendening	$1,450,000 (1)
-Salary Remaining :	$686,842
-Salary Average :	$1,450,000
-Salary Average Remaining :	$686,842
Marcus Foligno	$1,075,000 (2)
-Salary Remaining :	$509,211
-Salary Average :	$1,075,000
-Salary Average Remaining :	$509,211
Nils Lundkvist	$947,222 (2)
-Salary Remaining :	$448,684
-Salary Average :	$947,222
-Salary Average Remaining :	$448,684
Albert Johansson	$947,222 (2)
-Salary Remaining :	$448,684
-Salary Average :	$947,222
-Salary Average Remaining :	$448,684
Artur Akhtyamov	$851,667 (1)
-Salary Remaining :	$403,421
-Salary Average :	$851,667
-Salary Average Remaining :	$403,421
Nico Sturm	$850,000 (1)
-Salary Remaining :	$402,632
-Salary Average :	$850,000
-Salary Average Remaining :	$402,632
Ben Meyers	$850,000 (1)
-Salary Remaining :	$402,632
-Salary Average :	$850,000
-Salary Average Remaining :	$402,632
Total Pro Players	20
Salary Commitment
Year 18 : $101,436,111
Year 19 : $56,704,444
Year 20 : $36,485,000
Year 21 : $0
Salary Average Commitment
Year 18 : $101,436,111
Year 19 : $56,704,444
Year 20 : $36,485,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $101,436,111
Year 19 : $56,704,444
Year 20 : $36,485,000
Year 21 : $0

Farm Players Salaries
Jonathan Marchessault	$350,000 (2)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Anthony Stolarz	$325,000 (2)
Salary Remaining :	$325,000
Salary Average :	$325,000
Salary Average Remaining :	$325,000
Jonas Brodin	$278,533 (1)
Salary Remaining :	$278,533
Salary Average :	$278,533
Salary Average Remaining :	$278,533
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
Adam Edstrom	$128,500 (1)
Salary Remaining :	$128,500
Salary Average :	$128,500
Salary Average Remaining :	$128,500
Rasmus Kumpulainen	$97,708 (2)
Salary Remaining :	$97,708
Salary Average :	$97,708
Salary Average Remaining :	$97,708
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
Josh Samanski	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Zach Metsa	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Samuel Bolduc	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ivan Ivan	$80,500 (1)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
David Gustafsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	16
Salary Commitment
Year 18 : $2,631,691
Year 19 : $1,496,652
Year 20 : $586,750
Year 21 : $0
Salary Average Commitment
Year 18 : $2,631,691
Year 19 : $1,496,652
Year 20 : $586,750
Year 21 : $0

Honey Badgers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $245 - 1,311 - 65.56%
Level 2:	4000 - $180 - 2,034 - 50.85%
Level 3:	5000 - $135 - 2,612 - 52.24%
Level 4:	6000 - $90 - 3,125 - 52.08%
Luxury :	1000 - $350 - 657 - 65.73%
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	18
Average Attendance - %	9,739 - 54.11%
Average Income per Game	$2,311,375
Year to Date Revenue	$55,472,995
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	$107,043,702
Farm Players Total Salaries	$3,094,445
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$55,986,772
Farm Year To Date Expenses	$1,663,850
Pro Salary Cap To Date	$55,986,772
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,604,746
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$625,987
Pro Estimated Expenses	$50,704,947
Farm Remaining Season Days	81
Farm Expenses Per Days	$18,096
Farm Estimated Expenses	$1,465,776
Estimated Season Expenses	$52,170,723
Current Bank Account	$455,352,681
Projected Bank Account	$444,786,704

Pro Players Salaries
Miro Heiskanen	$12,500,000 (7)
-Salary Remaining :	$5,921,053
-Salary Average :	$12,500,000
-Salary Average Remaining :	$5,921,053
Dylan Guenther	$10,800,000 (3)
-Salary Remaining :	$5,115,789
-Salary Average :	$10,800,000
-Salary Average Remaining :	$5,115,789
Kyle Connor	$10,399,280 (4)
-Salary Remaining :	$4,925,974
-Salary Average :	$10,399,278
-Salary Average Remaining :	$4,925,974
Mika Zibanejad	$9,619,225 (1)
-Salary Remaining :	$4,556,475
-Salary Average :	$9,619,225
-Salary Average Remaining :	$4,556,475
Alex Ovechkin	$9,386,713 (1)
-Salary Remaining :	$4,446,338
-Salary Average :	$9,386,713
-Salary Average Remaining :	$4,446,338
Filip Gustavsson	$7,500,001 (1)
-Salary Remaining :	$3,552,632
-Salary Average :	$7,500,001
-Salary Average Remaining :	$3,552,632
Anze Kopitar	$7,291,488 (1)
-Salary Remaining :	$3,453,863
-Salary Average :	$7,291,488
-Salary Average Remaining :	$3,453,863
Clayton Keller	$7,250,000 (3)
-Salary Remaining :	$3,434,211
-Salary Average :	$7,250,000
-Salary Average Remaining :	$3,434,211
Elias Lindholm	$6,960,000 (1)
-Salary Remaining :	$3,296,842
-Salary Average :	$6,960,000
-Salary Average Remaining :	$3,296,842
Charlie McAvoy	$6,300,000 (1)
-Salary Remaining :	$2,984,211
-Salary Average :	$6,300,000
-Salary Average Remaining :	$2,984,211
Dougie Hamilton	$4,300,000 (2)
-Salary Remaining :	$2,036,842
-Salary Average :	$4,300,000
-Salary Average Remaining :	$2,036,842
Brandon Hagel	$3,880,000 (1)
-Salary Remaining :	$1,837,895
-Salary Average :	$3,880,000
-Salary Average Remaining :	$1,837,895
Tyler Kleven	$2,387,831 (1)
-Salary Remaining :	$1,131,078
-Salary Average :	$2,387,831
-Salary Average Remaining :	$1,131,078
Simon Holmstrom	$1,500,000 (1)
-Salary Remaining :	$710,526
-Salary Average :	$1,500,000
-Salary Average Remaining :	$710,526
Drew Commesso	$1,208,333 (1)
-Salary Remaining :	$572,368
-Salary Average :	$1,208,333
-Salary Average Remaining :	$572,368
Oliver Kapanen	$1,208,333 (2)
-Salary Remaining :	$572,368
-Salary Average :	$1,208,333
-Salary Average Remaining :	$572,368
Sean Behrens	$942,500 (1)
-Salary Remaining :	$446,447
-Salary Average :	$942,500
-Salary Average Remaining :	$446,447
Jackson Blake	$925,000 (1)
-Salary Remaining :	$438,158
-Salary Average :	$925,000
-Salary Average Remaining :	$438,158
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$438,158
-Salary Average :	$925,000
-Salary Average Remaining :	$438,158
Aleksi Heimosalmi	$880,000 (1)
-Salary Remaining :	$416,842
-Salary Average :	$880,000
-Salary Average Remaining :	$416,842
Logan Stankoven	$880,000 (1)
-Salary Remaining :	$416,842
-Salary Average :	$880,000
-Salary Average Remaining :	$416,842
Total Pro Players	21
Salary Commitment
Year 18 : $107,043,702
Year 19 : $46,457,611
Year 20 : $40,949,278
Year 21 : $22,899,278
Salary Average Commitment
Year 18 : $107,043,702
Year 19 : $46,457,611
Year 20 : $40,949,278
Year 21 : $22,899,278
Salary Cap with 1 Way Contract
Year 18 : $107,043,702
Year 19 : $46,457,611
Year 20 : $40,949,278
Year 21 : $22,899,278

Farm Players Salaries
Pierre-Luc Dubois	$458,092 (1)
Salary Remaining :	$458,092
Salary Average :	$458,092
Salary Average Remaining :	$458,092
Anton Lundell	$453,750 (6)
Salary Remaining :	$453,750
Salary Average :	$453,750
Salary Average Remaining :	$453,750
Casey Mittelstadt	$420,000 (3)
Salary Remaining :	$420,000
Salary Average :	$420,000
Salary Average Remaining :	$420,000
Alexandre Carrier	$392,800 (3)
Salary Remaining :	$392,800
Salary Average :	$392,800
Salary Average Remaining :	$392,800
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
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
Alex Suzdalev	$93,667 (1)
Salary Remaining :	$93,667
Salary Average :	$93,667
Salary Average Remaining :	$93,667
Michael Buchinger	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Leevi Merilainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Philipp Kurashev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 18 : $3,094,446
Year 19 : $2,179,521
Year 20 : $1,561,272
Year 21 : $453,750
Salary Average Commitment
Year 18 : $3,094,446
Year 19 : $2,179,521
Year 20 : $1,561,272
Year 21 : $453,750

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 2,544 - 94.18%
Level 2:	3601 - $105 - 3,601 - 100.00%
Level 3:	4502 - $80 - 4,502 - 100.00%
Level 4:	6302 - $50 - 6,217 - 98.66%
Luxury :	900 - $255 - 900 - 100.00%
Total Capacity :	18006
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	17,764 - 98.66%
Average Income per Game	$2,359,991
Year to Date Revenue	$54,279,783
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,967,916
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	$45,772,560
Farm Year To Date Expenses	$704,880
Pro Salary Cap To Date	$45,772,560
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,839,821
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$508,584
Pro Estimated Expenses	$41,195,304
Farm Remaining Season Days	81
Farm Expenses Per Days	$7,832
Farm Estimated Expenses	$634,392
Estimated Season Expenses	$41,829,696
Current Bank Account	$274,621,419
Projected Bank Account	$277,631,544

Pro Players Salaries
Alex Tuch	$11,500,000 (1)
-Salary Remaining :	$5,447,368
-Salary Average :	$11,500,000
-Salary Average Remaining :	$5,447,368
Mitch Marner	$8,750,000 (1)
-Salary Remaining :	$4,144,737
-Salary Average :	$8,750,000
-Salary Average Remaining :	$4,144,737
Moritz Seider	$8,500,000 (3)
-Salary Remaining :	$4,026,316
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,026,316
Logan Thompson	$6,000,000 (2)
-Salary Remaining :	$2,842,105
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,842,105
Jared McCann	$5,500,000 (1)
-Salary Remaining :	$2,605,263
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,605,263
Jacob Trouba	$5,250,000 (1)
-Salary Remaining :	$2,486,842
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,486,842
Darnell Nurse	$5,250,000 (1)
-Salary Remaining :	$2,486,842
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,486,842
Matt Roy	$4,500,000 (1)
-Salary Remaining :	$2,131,579
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,131,579
Connor Bedard	$4,450,000 (1)
-Salary Remaining :	$2,107,895
-Salary Average :	$4,450,000
-Salary Average Remaining :	$2,107,895
Ivan Barbashev	$4,250,000 (1)
-Salary Remaining :	$2,013,158
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,013,158
Beckett Sennecke	$4,053,750 (2)
-Salary Remaining :	$1,920,197
-Salary Average :	$4,053,750
-Salary Average Remaining :	$1,920,197
Pyotr Kochetkov	$4,000,000 (1)
-Salary Remaining :	$1,894,737
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,894,737
Filip Chytil	$2,000,000 (2)
-Salary Remaining :	$947,368
-Salary Average :	$2,000,000
-Salary Average Remaining :	$947,368
Jack McBain	$1,950,000 (3)
-Salary Remaining :	$923,684
-Salary Average :	$1,950,000
-Salary Average Remaining :	$923,684
Tom Willander	$1,772,500 (2)
-Salary Remaining :	$839,605
-Salary Average :	$1,772,500
-Salary Average Remaining :	$839,605
Trent Frederic	$1,750,000 (1)
-Salary Remaining :	$828,947
-Salary Average :	$1,750,000
-Salary Average Remaining :	$828,947
Lian Bichsel	$1,418,333 (2)
-Salary Remaining :	$671,842
-Salary Average :	$1,418,333
-Salary Average Remaining :	$671,842
Jonathan Lekkerimaki	$1,393,333 (2)
-Salary Remaining :	$660,000
-Salary Average :	$1,393,333
-Salary Average Remaining :	$660,000
Ivan Fedotov	$990,000 (1)
-Salary Remaining :	$468,947
-Salary Average :	$990,000
-Salary Average Remaining :	$468,947
Jiri Patera	$990,000 (1)
-Salary Remaining :	$468,947
-Salary Average :	$990,000
-Salary Average Remaining :	$468,947
Martin Pospisil	$950,000 (3)
-Salary Remaining :	$450,000
-Salary Average :	$950,000
-Salary Average Remaining :	$450,000
Justin Brazeau	$900,000 (1)
-Salary Remaining :	$426,316
-Salary Average :	$900,000
-Salary Average Remaining :	$426,316
Sam Colangelo	$850,000 (2)
-Salary Remaining :	$402,632
-Salary Average :	$850,000
-Salary Average Remaining :	$402,632
Total Pro Players	23
Salary Commitment
Year 18 : $86,967,916
Year 19 : $28,887,916
Year 20 : $11,400,000
Year 21 : $0
Salary Average Commitment
Year 18 : $86,967,916
Year 19 : $28,887,916
Year 20 : $11,400,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $86,967,916
Year 19 : $28,887,916
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 - 2,457 - 90.40%
Level 2:	3624 - $95 - 3,624 - 100.00%
Level 3:	4530 - $65 - 4,530 - 100.00%
Level 4:	6341 - $45 - 6,322 - 99.70%
Luxury :	906 - $300 - 778 - 85.92%
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	18
Average Attendance - %	17,711 - 97.75%
Average Income per Game	$2,290,965
Year to Date Revenue	$54,983,158
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	$1,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,886,970
Farm Year To Date Expenses	$1,959,930
Pro Salary Cap To Date	$52,886,970
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,237,368
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$587,633
Pro Estimated Expenses	$47,598,273
Farm Remaining Season Days	81
Farm Expenses Per Days	$21,777
Farm Estimated Expenses	$1,763,937
Estimated Season Expenses	$49,362,210
Current Bank Account	$278,998,413
Projected Bank Account	$270,873,571

Pro Players Salaries
Brock Nelson	$14,300,670 (1)
-Salary Remaining :	$6,774,000
-Salary Average :	$14,300,666
-Salary Average Remaining :	$6,774,000
Nikita Kucherov	$12,999,670 (2)
-Salary Remaining :	$6,157,737
-Salary Average :	$12,999,666
-Salary Average Remaining :	$6,157,737
Erik Karlsson	$10,716,670 (1)
-Salary Remaining :	$5,076,315
-Salary Average :	$10,716,666
-Salary Average Remaining :	$5,076,315
Zach Hyman	$9,188,666 (1)
-Salary Remaining :	$4,352,526
-Salary Average :	$9,188,666
-Salary Average Remaining :	$4,352,526
Bryan Rust	$8,846,666 (1)
-Salary Remaining :	$4,190,526
-Salary Average :	$8,846,666
-Salary Average Remaining :	$4,190,526
Ryan O'Reilly	$8,566,666 (1)
-Salary Remaining :	$4,057,894
-Salary Average :	$8,566,666
-Salary Average Remaining :	$4,057,894
Jason Zucker	$6,416,666 (1)
-Salary Remaining :	$3,039,473
-Salary Average :	$6,416,666
-Salary Average Remaining :	$3,039,473
Jeremy Swayman	$5,250,666 (2)
-Salary Remaining :	$2,487,158
-Salary Average :	$5,250,666
-Salary Average Remaining :	$2,487,158
Victor Hedman	$4,775,666 (1)
-Salary Remaining :	$2,262,158
-Salary Average :	$4,775,666
-Salary Average Remaining :	$2,262,158
Sam Bennett	$4,679,666 (1)
-Salary Remaining :	$2,216,684
-Salary Average :	$4,679,666
-Salary Average Remaining :	$2,216,684
Jake Middleton	$3,484,666 (1)
-Salary Remaining :	$1,650,631
-Salary Average :	$3,484,666
-Salary Average Remaining :	$1,650,631
Ilya Lyubushkin	$2,871,666 (3)
-Salary Remaining :	$1,360,263
-Salary Average :	$2,871,666
-Salary Average Remaining :	$1,360,263
Logan O'Connor	$1,835,666 (1)
-Salary Remaining :	$869,526
-Salary Average :	$1,835,666
-Salary Average Remaining :	$869,526
Tim Washe	$1,201,666 (2)
-Salary Remaining :	$569,210
-Salary Average :	$1,201,666
-Salary Average Remaining :	$569,210
Max Crozier	$1,201,666 (1)
-Salary Remaining :	$569,210
-Salary Average :	$1,201,666
-Salary Average Remaining :	$569,210
Tomas Nosek	$877,666 (1)
-Salary Remaining :	$415,737
-Salary Average :	$877,666
-Salary Average Remaining :	$415,737
Tyson Jost	$877,666 (1)
-Salary Remaining :	$415,737
-Salary Average :	$877,666
-Salary Average Remaining :	$415,737
Thomas Milic	$841,667 (2)
-Salary Remaining :	$398,684
-Salary Average :	$841,667
-Salary Average Remaining :	$398,684
Noel Acciari	$775,666 (1)
-Salary Remaining :	$367,421
-Salary Average :	$775,666
-Salary Average Remaining :	$367,421
Vincent Desharnais	$775,666 (1)
-Salary Remaining :	$367,421
-Salary Average :	$775,666
-Salary Average Remaining :	$367,421
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

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,989 - 99.72%
Level 3:	5000 - $75 - 4,960 - 99.19%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 991 - 99.10%
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	18
Average Attendance - %	17,940 - 99.66%
Average Income per Game	$2,367,050
Year to Date Revenue	$56,809,193
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	$102,420,306
Farm Players Total Salaries	$2,997,742
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,905,410
Farm Year To Date Expenses	$1,577,790
Pro Salary Cap To Date	$53,905,410
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,606,895
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$598,949
Pro Estimated Expenses	$48,514,869
Farm Remaining Season Days	81
Farm Expenses Per Days	$17,531
Farm Estimated Expenses	$1,420,011
Estimated Season Expenses	$49,934,880
Current Bank Account	$253,992,246
Projected Bank Account	$246,664,261

Pro Players Salaries
Jake Sanderson	$12,000,000 (6)
-Salary Remaining :	$5,684,211
-Salary Average :	$12,000,000
-Salary Average Remaining :	$5,684,211
Jack Hughes	$12,000,000 (7)
-Salary Remaining :	$5,684,211
-Salary Average :	$12,000,000
-Salary Average Remaining :	$5,684,211
Vincent Trocheck	$8,750,000 (1)
-Salary Remaining :	$4,144,737
-Salary Average :	$8,750,000
-Salary Average Remaining :	$4,144,737
Seth Jones	$7,500,000 (1)
-Salary Remaining :	$3,552,632
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,552,632
Robert Thomas	$7,250,000 (2)
-Salary Remaining :	$3,434,211
-Salary Average :	$7,250,000
-Salary Average Remaining :	$3,434,211
Jonathan Drouin	$6,250,000 (1)
-Salary Remaining :	$2,960,526
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,960,526
Mackenzie Blackwood	$5,843,760 (2)
-Salary Remaining :	$2,768,097
-Salary Average :	$5,843,760
-Salary Average Remaining :	$2,768,097
Brandon Montour	$5,750,000 (1)
-Salary Remaining :	$2,723,684
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,723,684
Ryan McLeod	$4,750,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$2,250,000
Barrett Hayton	$4,500,000 (2)
-Salary Remaining :	$2,131,579
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,131,579
Tyler Toffoli	$4,500,000 (1)
-Salary Remaining :	$2,131,579
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,131,579
Adam Fantilli	$4,150,000 (1)
-Salary Remaining :	$1,965,789
-Salary Average :	$4,150,000
-Salary Average Remaining :	$1,965,789
Braden Schneider	$3,700,000 (1)
-Salary Remaining :	$1,752,632
-Salary Average :	$3,700,000
-Salary Average Remaining :	$1,752,632
Jack Roslovic	$3,200,000 (1)
-Salary Remaining :	$1,515,789
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,515,789
Michael Rasmussen	$3,000,000 (1)
-Salary Remaining :	$1,421,053
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,421,053
Stuart Skinner	$2,850,000 (1)
-Salary Remaining :	$1,350,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$1,350,000
Urho Vaakanainen	$2,500,000 (4)
-Salary Remaining :	$1,184,211
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,184,211
Josh Norris	$1,633,333 (1)
-Salary Remaining :	$773,684
-Salary Average :	$1,633,333
-Salary Average Remaining :	$773,684
Lane Hutson	$1,333,333 (1)
-Salary Remaining :	$631,579
-Salary Average :	$1,333,333
-Salary Average Remaining :	$631,579
Jordan Oesterle	$959,880 (1)
-Salary Remaining :	$454,680
-Salary Average :	$959,880
-Salary Average Remaining :	$454,680
Mason McTavish	$0 (0)
Total Pro Players	21
Salary Commitment
Year 18 : $102,420,306
Year 19 : $48,843,760
Year 20 : $26,500,000
Year 21 : $26,500,000
Salary Average Commitment
Year 18 : $102,420,306
Year 19 : $48,843,760
Year 20 : $26,500,000
Year 21 : $26,500,000
Salary Cap with 1 Way Contract
Year 18 : $102,420,306
Year 19 : $48,843,760
Year 20 : $26,500,000
Year 21 : $26,500,000

Farm Players Salaries
Lukas Reichel	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
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
Michael DiPietro	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
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
Jakub Skarek	$100,000 (2)
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
Cross Hanas	$100,000 (3)
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
Nolan Allan	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
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
Logan Shaw	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ryan Carpenter	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jakub Brabenec	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
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
Curtis Douglas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gage Goncalves	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	28
Salary Commitment
Year 18 : $2,997,743
Year 19 : $1,418,306
Year 20 : $556,194
Year 21 : $0
Salary Average Commitment
Year 18 : $2,997,743
Year 19 : $1,418,306
Year 20 : $556,194
Year 21 : $0

Leopards

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lake Titicaca
Level 1:	2000 - $160 - 1,951 - 97.54%
Level 2:	4000 - $105 - 3,951 - 98.77%
Level 3:	5000 - $75 - 4,967 - 99.35%
Level 4:	6000 - $50 - 5,999 - 99.98%
Luxury :	1000 - $245 - 992 - 99.20%
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	19
Average Attendance - %	17,860 - 99.22%
Average Income per Game	$2,447,373
Year to Date Revenue	$56,289,571
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	$84,965,375
Farm Players Total Salaries	$4,795,468
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,718,660
Farm Year To Date Expenses	$2,523,960
Pro Salary Cap To Date	$44,718,660
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,500,080
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$496,874
Pro Estimated Expenses	$40,246,794
Farm Remaining Season Days	81
Farm Expenses Per Days	$28,044
Farm Estimated Expenses	$2,271,564
Estimated Season Expenses	$42,518,358
Current Bank Account	$253,919,785
Projected Bank Account	$257,901,507

Pro Players Salaries
Dylan Larkin	$20,800,000 (1)
-Salary Remaining :	$9,852,632
-Salary Average :	$20,800,000
-Salary Average Remaining :	$9,852,632
Mathew Barzal	$7,500,000 (3)
-Salary Remaining :	$3,552,632
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,552,632
Dustin Wolf	$5,950,000 (3)
-Salary Remaining :	$2,818,421
-Salary Average :	$5,950,000
-Salary Average Remaining :	$2,818,421
Alexis Lafreniere	$5,100,000 (5)
-Salary Remaining :	$2,415,789
-Salary Average :	$5,100,000
-Salary Average Remaining :	$2,415,789
Matty Beniers	$4,630,000 (3)
-Salary Remaining :	$2,193,158
-Salary Average :	$4,630,000
-Salary Average Remaining :	$2,193,158
Leo Carlsson	$4,200,000 (1)
-Salary Remaining :	$1,989,474
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,989,474
Simon Nemec	$4,168,333 (1)
-Salary Remaining :	$1,974,474
-Salary Average :	$4,168,333
-Salary Average Remaining :	$1,974,474
Artturi Lehkonen	$4,000,000 (2)
-Salary Remaining :	$1,894,737
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,894,737
Shane Wright	$3,949,167 (2)
-Salary Remaining :	$1,870,658
-Salary Average :	$3,949,167
-Salary Average Remaining :	$1,870,658
Ben Chiarot	$3,900,000 (1)
-Salary Remaining :	$1,847,368
-Salary Average :	$3,900,000
-Salary Average Remaining :	$1,847,368
Cam York	$3,750,000 (6)
-Salary Remaining :	$1,776,316
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,776,316
Darren Raddysh	$3,500,000 (2)
-Salary Remaining :	$1,657,895
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,657,895
Thomas Novak	$2,198,708 (1)
-Salary Remaining :	$1,041,493
-Salary Average :	$2,198,708
-Salary Average Remaining :	$1,041,493
Kirby Dach	$1,925,000 (5)
-Salary Remaining :	$911,842
-Salary Average :	$1,925,000
-Salary Average Remaining :	$911,842
Nic Dowd	$1,750,000 (1)
-Salary Remaining :	$828,947
-Salary Average :	$1,750,000
-Salary Average Remaining :	$828,947
Simon Edvinsson	$1,744,167 (1)
-Salary Remaining :	$826,184
-Salary Average :	$1,744,167
-Salary Average Remaining :	$826,184
Connor Brown	$1,600,000 (1)
-Salary Remaining :	$757,895
-Salary Average :	$1,600,000
-Salary Average Remaining :	$757,895
Sam Rinzel	$1,366,667 (1)
-Salary Remaining :	$647,369
-Salary Average :	$1,366,667
-Salary Average Remaining :	$647,369
Devon Levi	$1,100,000 (4)
-Salary Remaining :	$521,053
-Salary Average :	$1,100,000
-Salary Average Remaining :	$521,053
Connor Dewar	$1,050,000 (1)
-Salary Remaining :	$497,368
-Salary Average :	$1,050,000
-Salary Average Remaining :	$497,368
Erik Portillo	$783,333 (2)
-Salary Remaining :	$371,052
-Salary Average :	$783,333
-Salary Average Remaining :	$371,052
Juraj Slafkovsky	$0 (0)
Total Pro Players	22
Salary Commitment
Year 18 : $84,965,375
Year 19 : $42,187,500
Year 20 : $29,955,000
Year 21 : $11,875,000
Salary Average Commitment
Year 18 : $84,965,375
Year 19 : $42,187,500
Year 20 : $29,955,000
Year 21 : $11,875,000
Salary Cap with 1 Way Contract
Year 18 : $84,965,375
Year 19 : $42,187,500
Year 20 : $29,955,000
Year 21 : $11,875,000

Farm Players Salaries
Jesper Wallstedt	$760,000 (3)
Salary Remaining :	$760,000
Salary Average :	$760,000
Salary Average Remaining :	$760,000
Matvei Michkov	$425,000 (2)
Salary Remaining :	$425,000
Salary Average :	$425,000
Salary Average Remaining :	$425,000
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
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
Adam Klapka	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Tristan Bertucci	$100,583 (2)
Salary Remaining :	$100,583
Salary Average :	$100,583
Salary Average Remaining :	$100,583
Gracyn Sawchyn	$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
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
Total Farm Players	31
Salary Commitment
Year 18 : $4,795,468
Year 19 : $3,474,357
Year 20 : $1,573,941
Year 21 : $530,000
Salary Average Commitment
Year 18 : $4,795,468
Year 19 : $3,474,357
Year 20 : $1,573,941
Year 21 : $530,000

Nokians

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nokia Centre
Level 1:	2997 - $140 - 2,522 - 84.14%
Level 2:	3996 - $120 - 3,225 - 80.70%
Level 3:	4995 - $75 - 4,979 - 99.68%
Level 4:	6992 - $40 - 6,745 - 96.47%
Luxury :	999 - $260 - 990 - 99.05%
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	18
Average Attendance - %	18,461 - 92.40%
Average Income per Game	$2,444,414
Year to Date Revenue	$58,665,939
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	$102,451,056
Farm Players Total Salaries	$3,229,059
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,921,610
Farm Year To Date Expenses	$1,699,470
Pro Salary Cap To Date	$53,921,610
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$43,999,454
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$599,129
Pro Estimated Expenses	$48,529,449
Farm Remaining Season Days	81
Farm Expenses Per Days	$18,883
Farm Estimated Expenses	$1,529,523
Estimated Season Expenses	$50,058,972
Current Bank Account	$419,728,879
Projected Bank Account	$413,669,361

Pro Players Salaries
John Carlson	$9,000,000 (2)
-Salary Remaining :	$4,263,158
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,263,158
Rickard Rakell	$9,000,000 (1)
-Salary Remaining :	$4,263,158
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,263,158
Sebastian Aho	$9,000,000 (3)
-Salary Remaining :	$4,263,158
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,263,158
David Pastrnak	$7,900,000 (1)
-Salary Remaining :	$3,742,105
-Salary Average :	$7,900,000
-Salary Average Remaining :	$3,742,105
Chandler Stephenson	$7,477,556 (1)
-Salary Remaining :	$3,542,000
-Salary Average :	$7,477,556
-Salary Average Remaining :	$3,542,000
Mike Matheson	$6,600,000 (1)
-Salary Remaining :	$3,126,316
-Salary Average :	$6,600,000
-Salary Average Remaining :	$3,126,316
Thatcher Demko	$6,477,500 (4)
-Salary Remaining :	$3,068,289
-Salary Average :	$6,477,500
-Salary Average Remaining :	$3,068,289
Dmitry Orlov	$6,000,000 (1)
-Salary Remaining :	$2,842,105
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,842,105
Kris Letang	$5,500,000 (1)
-Salary Remaining :	$2,605,263
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,605,263
Marcus Johansson	$4,400,000 (1)
-Salary Remaining :	$2,084,211
-Salary Average :	$4,400,000
-Salary Average Remaining :	$2,084,211
Brenden Dillon	$4,200,000 (1)
-Salary Remaining :	$1,989,474
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,989,474
Connor McMichael	$4,000,000 (3)
-Salary Remaining :	$1,894,737
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,894,737
Kiefer Sherwood	$4,000,000 (2)
-Salary Remaining :	$1,894,737
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,894,737
Mikael Backlund	$4,000,000 (1)
-Salary Remaining :	$1,894,737
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,894,737
Erik Haula	$3,700,000 (1)
-Salary Remaining :	$1,752,632
-Salary Average :	$3,700,000
-Salary Average Remaining :	$1,752,632
Evan Rodrigues	$3,600,000 (1)
-Salary Remaining :	$1,705,263
-Salary Average :	$3,600,000
-Salary Average Remaining :	$1,705,263
Ryan McDonagh	$3,000,000 (1)
-Salary Remaining :	$1,421,053
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,421,053
Collin Graf	$2,000,000 (2)
-Salary Remaining :	$947,368
-Salary Average :	$2,000,000
-Salary Average Remaining :	$947,368
Teddy Blueger	$1,651,000 (1)
-Salary Remaining :	$782,053
-Salary Average :	$1,651,000
-Salary Average Remaining :	$782,053
Dan Vladar	$945,000 (2)
-Salary Remaining :	$447,632
-Salary Average :	$945,000
-Salary Average Remaining :	$447,632
Total Pro Players	20
Salary Commitment
Year 18 : $102,451,056
Year 19 : $35,422,500
Year 20 : $19,477,500
Year 21 : $6,477,500
Salary Average Commitment
Year 18 : $102,451,056
Year 19 : $35,422,500
Year 20 : $19,477,500
Year 21 : $6,477,500
Salary Cap with 1 Way Contract
Year 18 : $102,451,056
Year 19 : $35,422,500
Year 20 : $19,477,500
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
Arseny Gritsyuk	$325,000 (3)
Salary Remaining :	$325,000
Salary Average :	$325,000
Salary Average Remaining :	$325,000
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
Cam Lund	$94,167 (2)
Salary Remaining :	$94,167
Salary Average :	$94,167
Salary Average Remaining :	$94,167
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
Anton Wahlberg	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
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	20
Salary Commitment
Year 18 : $3,229,059
Year 19 : $943,917
Year 20 : $413,667
Year 21 : $0
Salary Average Commitment
Year 18 : $3,229,059
Year 19 : $943,917
Year 20 : $413,667
Year 21 : $0

Philly

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cheese Cake Factory
Level 1:	3010 - $130 - 2,555 - 84.89%
Level 2:	4013 - $100 - 3,991 - 99.46%
Level 3:	5017 - $70 - 4,993 - 99.52%
Level 4:	7023 - $50 - 6,577 - 93.65%
Luxury :	1003 - $240 - 991 - 98.80%
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	18
Average Attendance - %	19,108 - 95.22%
Average Income per Game	$2,454,789
Year to Date Revenue	$58,914,942
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	$103,963,558
Farm Players Total Salaries	$2,348,551
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$54,717,660
Farm Year To Date Expenses	$1,236,060
Pro Salary Cap To Date	$54,717,660
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,186,206
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$607,974
Pro Estimated Expenses	$49,245,894
Farm Remaining Season Days	81
Farm Expenses Per Days	$13,734
Farm Estimated Expenses	$1,112,454
Estimated Season Expenses	$50,358,348
Current Bank Account	$285,975,115
Projected Bank Account	$279,802,973

Pro Players Salaries
Cale Makar	$12,300,500 (1)
-Salary Remaining :	$5,826,553
-Salary Average :	$12,300,500
-Salary Average Remaining :	$5,826,553
Tage Thompson	$11,920,000 (3)
-Salary Remaining :	$5,646,316
-Salary Average :	$11,920,000
-Salary Average Remaining :	$5,646,316
Nico Hischier	$7,800,000 (3)
-Salary Remaining :	$3,694,737
-Salary Average :	$7,800,000
-Salary Average Remaining :	$3,694,737
Gabriel Vilardi	$7,339,558 (3)
-Salary Remaining :	$3,476,633
-Salary Average :	$7,339,558
-Salary Average Remaining :	$3,476,633
Tyler Bertuzzi	$7,050,000 (2)
-Salary Remaining :	$3,339,474
-Salary Average :	$7,050,000
-Salary Average Remaining :	$3,339,474
Patrick Kane	$6,500,500 (1)
-Salary Remaining :	$3,079,184
-Salary Average :	$6,500,500
-Salary Average Remaining :	$3,079,184
Karel Vejmelka	$6,100,500 (1)
-Salary Remaining :	$2,889,711
-Salary Average :	$6,100,500
-Salary Average Remaining :	$2,889,711
Jake McCabe	$5,750,500 (1)
-Salary Remaining :	$2,723,921
-Salary Average :	$5,750,500
-Salary Average Remaining :	$2,723,921
Joel Hofer	$5,400,000 (2)
-Salary Remaining :	$2,557,895
-Salary Average :	$5,400,000
-Salary Average Remaining :	$2,557,895
Fabian Zetterlund	$5,050,500 (2)
-Salary Remaining :	$2,392,342
-Salary Average :	$5,050,500
-Salary Average Remaining :	$2,392,342
Vladimir Tarasenko	$5,000,000 (1)
-Salary Remaining :	$2,368,421
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,368,421
Ryan Hartman	$5,000,000 (1)
-Salary Remaining :	$2,368,421
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,368,421
Nick Paul	$4,100,500 (1)
-Salary Remaining :	$1,942,342
-Salary Average :	$4,100,500
-Salary Average Remaining :	$1,942,342
Dante Fabbro	$3,500,000 (1)
-Salary Remaining :	$1,657,895
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,657,895
Ryan Lindgren	$3,100,500 (1)
-Salary Remaining :	$1,468,658
-Salary Average :	$3,100,500
-Salary Average Remaining :	$1,468,658
Carson Soucy	$1,900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$900,000
Michael McCarron	$1,850,000 (1)
-Salary Remaining :	$876,316
-Salary Average :	$1,850,000
-Salary Average Remaining :	$876,316
Cole Smith	$1,700,000 (1)
-Salary Remaining :	$805,263
-Salary Average :	$1,700,000
-Salary Average Remaining :	$805,263
Frank Nazar	$1,550,000 (1)
-Salary Remaining :	$734,211
-Salary Average :	$1,550,000
-Salary Average Remaining :	$734,211
Noah Juulsen	$1,050,500 (1)
-Salary Remaining :	$497,605
-Salary Average :	$1,050,500
-Salary Average Remaining :	$497,605
Total Pro Players	20
Salary Commitment
Year 18 : $103,963,558
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0
Salary Average Commitment
Year 18 : $103,963,558
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $103,963,558
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
Isak Rosen	$141,917 (1)
Salary Remaining :	$141,917
Salary Average :	$141,917
Salary Average Remaining :	$141,917
Barclay Goodrow	$135,050 (1)
Salary Remaining :	$135,050
Salary Average :	$135,050
Salary Average Remaining :	$135,050
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 : $2,348,551
Year 19 : $391,217
Year 20 : $303,717
Year 21 : $0
Salary Average Commitment
Year 18 : $2,348,551
Year 19 : $391,217
Year 20 : $303,717
Year 21 : $0

Poutiners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	3191 - $90 - 2,697 - 84.51%
Level 2:	4255 - $80 - 4,179 - 98.20%
Level 3:	5318 - $53 - 5,294 - 99.54%
Level 4:	7446 - $40 - 6,718 - 90.22%
Luxury :	1064 - $206 - 1,042 - 97.92%
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	19
Average Attendance - %	19,929 - 93.68%
Average Income per Game	$1,997,928
Year to Date Revenue	$45,952,344
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	$77,771,281
Farm Players Total Salaries	$1,773,130
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$40,932,270
Farm Year To Date Expenses	$933,210
Pro Salary Cap To Date	$40,932,270
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,960,632
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$454,803
Pro Estimated Expenses	$36,839,043
Farm Remaining Season Days	81
Farm Expenses Per Days	$10,369
Farm Estimated Expenses	$839,889
Estimated Season Expenses	$37,678,932
Current Bank Account	$83,651,109
Projected Bank Account	$83,932,809

Pro Players Salaries
Jake Guentzel	$20,800,000 (1)
-Salary Remaining :	$9,852,632
-Salary Average :	$20,800,000
-Salary Average Remaining :	$9,852,632
Jake Oettinger	$7,500,000 (3)
-Salary Remaining :	$3,552,632
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,552,632
Thomas Harley	$6,000,000 (2)
-Salary Remaining :	$2,842,105
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,842,105
Quinton Byfield	$5,750,000 (2)
-Salary Remaining :	$2,723,684
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,723,684
Jordan Kyrou	$5,283,333 (3)
-Salary Remaining :	$2,502,631
-Salary Average :	$5,283,333
-Salary Average Remaining :	$2,502,631
Brent Burns	$4,775,666 (1)
-Salary Remaining :	$2,262,158
-Salary Average :	$4,775,666
-Salary Average Remaining :	$2,262,158
Will Borgen	$4,775,666 (1)
-Salary Remaining :	$2,262,158
-Salary Average :	$4,775,666
-Salary Average Remaining :	$2,262,158
Yanni Gourde	$2,808,300 (1)
-Salary Remaining :	$1,330,247
-Salary Average :	$2,808,300
-Salary Average Remaining :	$1,330,247
Alex Iafallo	$2,543,625 (1)
-Salary Remaining :	$1,204,875
-Salary Average :	$2,543,625
-Salary Average Remaining :	$1,204,875
Arber Xhekaj	$2,162,000 (1)
-Salary Remaining :	$1,024,105
-Salary Average :	$2,162,000
-Salary Average Remaining :	$1,024,105
Ondrej Palat	$2,000,000 (1)
-Salary Remaining :	$947,368
-Salary Average :	$2,000,000
-Salary Average Remaining :	$947,368
Keegan Kolesar	$2,000,000 (2)
-Salary Remaining :	$947,368
-Salary Average :	$2,000,000
-Salary Average Remaining :	$947,368
Jake Evans	$1,665,278 (4)
-Salary Remaining :	$788,816
-Salary Average :	$1,665,278
-Salary Average Remaining :	$788,816
Mathew Dumba	$1,659,080 (1)
-Salary Remaining :	$785,880
-Salary Average :	$1,659,080
-Salary Average Remaining :	$785,880
Brandon Duhaime	$1,600,000 (1)
-Salary Remaining :	$757,895
-Salary Average :	$1,600,000
-Salary Average Remaining :	$757,895
Jason Dickinson	$1,550,000 (1)
-Salary Remaining :	$734,211
-Salary Average :	$1,550,000
-Salary Average Remaining :	$734,211
Brad Lambert	$1,168,333 (1)
-Salary Remaining :	$553,421
-Salary Average :	$1,168,333
-Salary Average Remaining :	$553,421
Mark Jankowski	$1,000,000 (1)
-Salary Remaining :	$473,684
-Salary Average :	$1,000,000
-Salary Average Remaining :	$473,684
Spencer Knight	$1,000,000 (1)
-Salary Remaining :	$473,684
-Salary Average :	$1,000,000
-Salary Average Remaining :	$473,684
Stanislav Svozil	$880,000 (1)
-Salary Remaining :	$416,842
-Salary Average :	$880,000
-Salary Average Remaining :	$416,842
Liam Foudy	$850,000 (1)
-Salary Remaining :	$402,632
-Salary Average :	$850,000
-Salary Average Remaining :	$402,632
Matthew Robertson	$0 (0)
Bowen Byram	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $77,771,281
Year 19 : $28,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278
Salary Average Commitment
Year 18 : $77,771,281
Year 19 : $28,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278
Salary Cap with 1 Way Contract
Year 18 : $77,771,281
Year 19 : $28,198,611
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
Joshua Roy	$88,167 (1)
Salary Remaining :	$88,167
Salary Average :	$88,167
Salary Average Remaining :	$88,167
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	14
Salary Commitment
Year 18 : $1,773,130
Year 19 : $774,896
Year 20 : $401,563
Year 21 : $312,896
Salary Average Commitment
Year 18 : $1,773,130
Year 19 : $774,896
Year 20 : $401,563
Year 21 : $312,896

Primetime

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $138 - 2,000 - 100.00%
Level 2:	4000 - $88 - 3,991 - 99.77%
Level 3:	5000 - $68 - 4,966 - 99.32%
Level 4:	6000 - $38 - 6,000 - 100.00%
Luxury :	1000 - $248 - 995 - 99.48%
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	18
Average Attendance - %	17,951 - 99.73%
Average Income per Game	$2,144,953
Year to Date Revenue	$51,478,863
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	$112,878,918
Farm Players Total Salaries	$1,707,516
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$59,409,990
Farm Year To Date Expenses	$898,650
Pro Salary Cap To Date	$59,409,990
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,609,147
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$660,111
Pro Estimated Expenses	$53,468,991
Farm Remaining Season Days	81
Farm Expenses Per Days	$9,985
Farm Estimated Expenses	$808,785
Estimated Season Expenses	$54,277,776
Current Bank Account	$125,338,675
Projected Bank Account	$109,670,046

Pro Players Salaries
Sidney Crosby	$12,878,790 (1)
-Salary Remaining :	$6,100,478
-Salary Average :	$12,878,787
-Salary Average Remaining :	$6,100,478
Kirill Kaprizov	$10,365,810 (1)
-Salary Remaining :	$4,910,122
-Salary Average :	$10,365,813
-Salary Average Remaining :	$4,910,122
Nick Schmaltz	$9,421,500 (2)
-Salary Remaining :	$4,462,816
-Salary Average :	$9,421,500
-Salary Average Remaining :	$4,462,816
William Nylander	$9,191,100 (1)
-Salary Remaining :	$4,353,679
-Salary Average :	$9,191,100
-Salary Average Remaining :	$4,353,679
Andrei Svechnikov	$7,589,333 (6)
-Salary Remaining :	$3,594,947
-Salary Average :	$7,589,333
-Salary Average Remaining :	$3,594,947
J.T. Miller	$6,972,250 (1)
-Salary Remaining :	$3,302,645
-Salary Average :	$6,972,250
-Salary Average Remaining :	$3,302,645
Adam Fox	$5,849,746 (3)
-Salary Remaining :	$2,770,932
-Salary Average :	$5,849,746
-Salary Average Remaining :	$2,770,932
Mark Stone	$5,678,500 (1)
-Salary Remaining :	$2,689,816
-Salary Average :	$5,678,500
-Salary Average Remaining :	$2,689,816
Sean Monahan	$5,502,778 (3)
-Salary Remaining :	$2,606,579
-Salary Average :	$5,502,778
-Salary Average Remaining :	$2,606,579
Carter Verhaeghe	$5,325,000 (2)
-Salary Remaining :	$2,522,368
-Salary Average :	$5,325,000
-Salary Average Remaining :	$2,522,368
Linus Ullmark	$4,800,000 (1)
-Salary Remaining :	$2,273,684
-Salary Average :	$4,800,000
-Salary Average Remaining :	$2,273,684
Esa Lindell	$4,553,073 (1)
-Salary Remaining :	$2,156,719
-Salary Average :	$4,553,073
-Salary Average Remaining :	$2,156,719
Adam Pelech	$4,365,600 (2)
-Salary Remaining :	$2,067,916
-Salary Average :	$4,365,600
-Salary Average Remaining :	$2,067,916
Chris Tanev	$3,361,319 (1)
-Salary Remaining :	$1,592,204
-Salary Average :	$3,361,319
-Salary Average Remaining :	$1,592,204
Louis Crevier	$3,226,318 (2)
-Salary Remaining :	$1,528,256
-Salary Average :	$3,226,318
-Salary Average Remaining :	$1,528,256
Nick Jensen	$3,072,409 (1)
-Salary Remaining :	$1,455,352
-Salary Average :	$3,072,409
-Salary Average Remaining :	$1,455,352
Artem Zub	$2,400,000 (1)
-Salary Remaining :	$1,136,842
-Salary Average :	$2,400,000
-Salary Average Remaining :	$1,136,842
Wyatt Kaiser	$2,296,801 (2)
-Salary Remaining :	$1,087,958
-Salary Average :	$2,296,801
-Salary Average Remaining :	$1,087,958
Jack St. Ivany	$2,108,000 (3)
-Salary Remaining :	$998,526
-Salary Average :	$2,108,000
-Salary Average Remaining :	$998,526
Daniil Tarasov	$1,511,695 (1)
-Salary Remaining :	$716,066
-Salary Average :	$1,511,695
-Salary Average Remaining :	$716,066
Calle Jarnkrok	$858,888 (2)
-Salary Remaining :	$406,842
-Salary Average :	$858,888
-Salary Average Remaining :	$406,842
Blake Lizotte	$775,008 (1)
-Salary Remaining :	$367,109
-Salary Average :	$775,008
-Salary Average Remaining :	$367,109
Pheonix Copley	$775,000 (1)
-Salary Remaining :	$367,105
-Salary Average :	$775,000
-Salary Average Remaining :	$367,105
Total Pro Players	23
Salary Commitment
Year 18 : $112,878,918
Year 19 : $46,543,964
Year 20 : $21,049,857
Year 21 : $7,589,333
Salary Average Commitment
Year 18 : $112,878,918
Year 19 : $46,543,964
Year 20 : $21,049,857
Year 21 : $7,589,333
Salary Cap with 1 Way Contract
Year 18 : $112,878,918
Year 19 : $46,543,964
Year 20 : $21,049,857
Year 21 : $7,589,333

Farm Players Salaries
Ryan Greene	$145,000 (1)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Parker Kelly	$130,189 (1)
Salary Remaining :	$130,189
Salary Average :	$130,189
Salary Average Remaining :	$130,189
Gabe Perreault	$123,333 (1)
Salary Remaining :	$123,333
Salary Average :	$123,333
Salary Average Remaining :	$123,333
Cam Allen	$99,333 (2)
Salary Remaining :	$99,333
Salary Average :	$99,333
Salary Average Remaining :	$99,333
Caden Price	$97,806 (2)
Salary Remaining :	$97,806
Salary Average :	$97,806
Salary Average Remaining :	$97,806
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
Cale Fleury	$85,889 (3)
Salary Remaining :	$85,889
Salary Average :	$85,889
Salary Average Remaining :	$85,889
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
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	19
Salary Commitment
Year 18 : $1,707,516
Year 19 : $644,091
Year 20 : $85,889
Year 21 : $0
Salary Average Commitment
Year 18 : $1,707,516
Year 19 : $644,091
Year 20 : $85,889
Year 21 : $0

Rampage

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,965 - 99.12%
Level 3:	5000 - $75 - 4,971 - 99.43%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 989 - 98.94%
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	19
Average Attendance - %	17,925 - 99.59%
Average Income per Game	$2,364,143
Year to Date Revenue	$54,375,279
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	$93,275,000
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	$49,092,120
Farm Year To Date Expenses	$1,012,320
Pro Salary Cap To Date	$49,092,120
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,918,709
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$545,468
Pro Estimated Expenses	$44,182,908
Farm Remaining Season Days	81
Farm Expenses Per Days	$11,248
Farm Estimated Expenses	$911,088
Estimated Season Expenses	$45,093,996
Current Bank Account	$182,735,591
Projected Bank Account	$182,560,304

Pro Players Salaries
Timo Meier	$7,100,000 (1)
-Salary Remaining :	$3,363,158
-Salary Average :	$7,100,000
-Salary Average Remaining :	$3,363,158
Travis Sanheim	$6,450,000 (2)
-Salary Remaining :	$3,055,263
-Salary Average :	$6,450,000
-Salary Average Remaining :	$3,055,263
Mikael Granlund	$6,250,000 (1)
-Salary Remaining :	$2,960,526
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,960,526
Anton Forsberg	$5,900,000 (1)
-Salary Remaining :	$2,794,737
-Salary Average :	$5,900,000
-Salary Average Remaining :	$2,794,737
Trevor Zegras	$5,500,000 (4)
-Salary Remaining :	$2,605,263
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,605,263
Kent Johnson	$5,500,000 (1)
-Salary Remaining :	$2,605,263
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,605,263
Marcus Pettersson	$5,200,000 (3)
-Salary Remaining :	$2,463,158
-Salary Average :	$5,200,000
-Salary Average Remaining :	$2,463,158
Jordan Staal	$5,200,000 (2)
-Salary Remaining :	$2,463,158
-Salary Average :	$5,200,000
-Salary Average Remaining :	$2,463,158
Thomas Chabot	$5,000,000 (1)
-Salary Remaining :	$2,368,421
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,368,421
Jonathan Huberdeau	$4,500,000 (1)
-Salary Remaining :	$2,131,579
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,131,579
Joseph Woll	$4,200,000 (2)
-Salary Remaining :	$1,989,474
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,989,474
Will Cuylle	$3,850,000 (4)
-Salary Remaining :	$1,823,684
-Salary Average :	$3,850,000
-Salary Average Remaining :	$1,823,684
Oliver Bjorkstrand	$3,850,000 (1)
-Salary Remaining :	$1,823,684
-Salary Average :	$3,850,000
-Salary Average Remaining :	$1,823,684
Warren Foegele	$3,800,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,800,000
Adam Henrique	$3,200,000 (1)
-Salary Remaining :	$1,515,789
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,515,789
Lars Eller	$2,950,000 (1)
-Salary Remaining :	$1,397,368
-Salary Average :	$2,950,000
-Salary Average Remaining :	$1,397,368
Jeremy Lauzon	$2,850,000 (6)
-Salary Remaining :	$1,350,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$1,350,000
Jeff Skinner	$2,500,000 (1)
-Salary Remaining :	$1,184,211
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,184,211
Joonas Korpisalo	$2,475,000 (3)
-Salary Remaining :	$1,172,368
-Salary Average :	$2,475,000
-Salary Average Remaining :	$1,172,368
Matt Murray	$2,200,000 (3)
-Salary Remaining :	$1,042,105
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,042,105
Conor Sheary	$1,900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$900,000
Jansen Harkins	$1,700,000 (3)
-Salary Remaining :	$805,263
-Salary Average :	$1,700,000
-Salary Average Remaining :	$805,263
Dmitry Kulikov	$1,200,000 (2)
-Salary Remaining :	$568,421
-Salary Average :	$1,200,000
-Salary Average Remaining :	$568,421
Alex Laferriere	$0 (0)
Total Pro Players	24
Salary Commitment
Year 18 : $93,275,000
Year 19 : $40,825,000
Year 20 : $23,775,000
Year 21 : $12,200,000
Salary Average Commitment
Year 18 : $93,275,000
Year 19 : $40,825,000
Year 20 : $23,775,000
Year 21 : $12,200,000
Salary Cap with 1 Way Contract
Year 18 : $93,275,000
Year 19 : $40,825,000
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

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $300 - 1,088 - 54.39%
Level 2:	4000 - $200 - 1,884 - 47.10%
Level 3:	5000 - $150 - 2,355 - 47.10%
Level 4:	6000 - $90 - 3,164 - 52.73%
Luxury :	1000 - $500 - 454 - 45.38%
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	19
Average Attendance - %	8,945 - 49.69%
Average Income per Game	$2,336,396
Year to Date Revenue	$53,737,117
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,115,933
Farm Players Total Salaries	$3,292,950
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,745,210
Farm Year To Date Expenses	$1,733,130
Pro Salary Cap To Date	$53,745,210
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,391,531
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$597,169
Pro Estimated Expenses	$48,370,689
Farm Remaining Season Days	81
Farm Expenses Per Days	$19,257
Farm Estimated Expenses	$1,559,817
Estimated Season Expenses	$49,930,506
Current Bank Account	$292,447,111
Projected Bank Account	$286,908,136

Pro Players Salaries
Connor McDavid	$20,800,000 (1)
-Salary Remaining :	$9,852,632
-Salary Average :	$20,800,000
-Salary Average Remaining :	$9,852,632
Sam Reinhart	$12,985,000 (3)
-Salary Remaining :	$6,150,789
-Salary Average :	$12,985,000
-Salary Average Remaining :	$6,150,789
Brayden Point	$12,705,000 (3)
-Salary Remaining :	$6,018,158
-Salary Average :	$12,705,000
-Salary Average Remaining :	$6,018,158
Troy Terry	$7,700,000 (2)
-Salary Remaining :	$3,647,368
-Salary Average :	$7,700,000
-Salary Average Remaining :	$3,647,368
Ivan Provorov	$7,700,000 (1)
-Salary Remaining :	$3,647,368
-Salary Average :	$7,700,000
-Salary Average Remaining :	$3,647,368
Artemi Panarin	$6,981,500 (1)
-Salary Remaining :	$3,307,026
-Salary Average :	$6,981,500
-Salary Average Remaining :	$3,307,026
Alex DeBrincat	$6,399,000 (1)
-Salary Remaining :	$3,031,105
-Salary Average :	$6,399,000
-Salary Average Remaining :	$3,031,105
Drew Doughty	$5,800,000 (1)
-Salary Remaining :	$2,747,368
-Salary Average :	$5,800,000
-Salary Average Remaining :	$2,747,368
Jacob Markstrom	$4,214,600 (1)
-Salary Remaining :	$1,996,389
-Salary Average :	$4,214,600
-Salary Average Remaining :	$1,996,389
Nick Seeler	$2,875,000 (1)
-Salary Remaining :	$1,361,842
-Salary Average :	$2,875,000
-Salary Average Remaining :	$1,361,842
Brett Pesce	$2,300,000 (2)
-Salary Remaining :	$1,089,474
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,089,474
Casey Cizikas	$2,100,000 (1)
-Salary Remaining :	$994,737
-Salary Average :	$2,100,000
-Salary Average Remaining :	$994,737
Colton Sissons	$1,500,000 (1)
-Salary Remaining :	$710,526
-Salary Average :	$1,500,000
-Salary Average Remaining :	$710,526
Nikolas Matinpalo	$1,500,000 (1)
-Salary Remaining :	$710,526
-Salary Average :	$1,500,000
-Salary Average Remaining :	$710,526
Steven Lorentz	$1,300,000 (1)
-Salary Remaining :	$615,789
-Salary Average :	$1,300,000
-Salary Average Remaining :	$615,789
Zachary Bolduc	$1,275,833 (2)
-Salary Remaining :	$604,342
-Salary Average :	$1,275,833
-Salary Average Remaining :	$604,342
Akira Schmid	$1,220,000 (1)
-Salary Remaining :	$577,895
-Salary Average :	$1,220,000
-Salary Average Remaining :	$577,895
David Kampf	$1,060,000 (1)
-Salary Remaining :	$502,105
-Salary Average :	$1,060,000
-Salary Average Remaining :	$502,105
Brendan Gaunce	$850,000 (1)
-Salary Remaining :	$402,632
-Salary Average :	$850,000
-Salary Average Remaining :	$402,632
Josh Mahura	$850,000 (1)
-Salary Remaining :	$402,632
-Salary Average :	$850,000
-Salary Average Remaining :	$402,632
Total Pro Players	20
Salary Commitment
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0
Salary Average Commitment
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0

Farm Players Salaries
Tyler Seguin	$477,567 (1)
Salary Remaining :	$477,567
Salary Average :	$477,567
Salary Average Remaining :	$477,567
Philip Broberg	$426,250 (1)
Salary Remaining :	$426,250
Salary Average :	$426,250
Salary Average Remaining :	$426,250
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
Jaden Schwartz	$290,000 (1)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
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	17
Salary Commitment
Year 18 : $3,292,950
Year 19 : $789,583
Year 20 : $138,667
Year 21 : $0
Salary Average Commitment
Year 18 : $3,292,950
Year 19 : $789,583
Year 20 : $138,667
Year 21 : $0

Samurai

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $125 - 2,000 - 100.00%
Level 2:	4000 - $100 - 4,000 - 100.00%
Level 3:	5000 - $75 - 4,983 - 99.66%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $200 - 999 - 99.94%
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	19
Average Attendance - %	17,982 - 99.90%
Average Income per Game	$2,270,149
Year to Date Revenue	$52,213,437
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,214,066
Farm Players Total Salaries	$3,252,158
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$50,112,630
Farm Year To Date Expenses	$1,711,620
Pro Salary Cap To Date	$50,112,630
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$43,132,839
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$556,807
Pro Estimated Expenses	$45,101,367
Farm Remaining Season Days	81
Farm Expenses Per Days	$19,018
Farm Estimated Expenses	$1,540,458
Estimated Season Expenses	$46,641,825
Current Bank Account	$183,628,794
Projected Bank Account	$180,119,808

Pro Players Salaries
Igor Shesterkin	$11,000,000 (4)
-Salary Remaining :	$5,210,526
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,210,526
Alexander Wennberg	$9,372,000 (2)
-Salary Remaining :	$4,439,368
-Salary Average :	$9,372,000
-Salary Average Remaining :	$4,439,368
MacKenzie Weegar	$8,500,000 (2)
-Salary Remaining :	$4,026,316
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,026,316
Matthew Knies	$8,000,000 (4)
-Salary Remaining :	$3,789,474
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,789,474
Colton Parayko	$5,110,000 (2)
-Salary Remaining :	$2,420,526
-Salary Average :	$5,110,000
-Salary Average Remaining :	$2,420,526
Teuvo Teravainen	$5,000,000 (1)
-Salary Remaining :	$2,368,421
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,368,421
Christian Dvorak	$4,900,000 (2)
-Salary Remaining :	$2,321,053
-Salary Average :	$4,900,000
-Salary Average Remaining :	$2,321,053
Jack Quinn	$4,700,000 (3)
-Salary Remaining :	$2,226,316
-Salary Average :	$4,700,000
-Salary Average Remaining :	$2,226,316
Adam Larsson	$4,300,000 (1)
-Salary Remaining :	$2,036,842
-Salary Average :	$4,300,000
-Salary Average Remaining :	$2,036,842
Boone Jenner	$4,200,000 (1)
-Salary Remaining :	$1,989,474
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,989,474
Andrew Copp	$4,100,000 (2)
-Salary Remaining :	$1,942,105
-Salary Average :	$4,100,000
-Salary Average Remaining :	$1,942,105
Mikey Anderson	$4,090,000 (2)
-Salary Remaining :	$1,937,368
-Salary Average :	$4,090,000
-Salary Average Remaining :	$1,937,368
Jaccob Slavin	$4,005,000 (4)
-Salary Remaining :	$1,897,105
-Salary Average :	$4,005,000
-Salary Average Remaining :	$1,897,105
Casey DeSmith	$3,900,000 (1)
-Salary Remaining :	$1,847,368
-Salary Average :	$3,900,000
-Salary Average Remaining :	$1,847,368
Owen Tippett	$3,000,000 (1)
-Salary Remaining :	$1,421,053
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,421,053
Peyton Krebs	$2,000,000 (6)
-Salary Remaining :	$947,368
-Salary Average :	$2,000,000
-Salary Average Remaining :	$947,368
Sean Kuraly	$1,910,000 (2)
-Salary Remaining :	$904,737
-Salary Average :	$1,910,000
-Salary Average Remaining :	$904,737
Justus Annunen	$1,833,333 (2)
-Salary Remaining :	$868,421
-Salary Average :	$1,833,333
-Salary Average Remaining :	$868,421
Cody Glass	$1,750,400 (1)
-Salary Remaining :	$829,137
-Salary Average :	$1,750,400
-Salary Average Remaining :	$829,137
Johnathan Kovacevic	$1,730,000 (4)
-Salary Remaining :	$819,474
-Salary Average :	$1,730,000
-Salary Average Remaining :	$819,474
Carl Grundstrom	$1,000,000 (2)
-Salary Remaining :	$473,684
-Salary Average :	$1,000,000
-Salary Average Remaining :	$473,684
Cole Reinhardt	$813,333 (1)
-Salary Remaining :	$385,263
-Salary Average :	$813,333
-Salary Average Remaining :	$385,263
Total Pro Players	22
Salary Commitment
Year 18 : $95,214,066
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000
Salary Average Commitment
Year 18 : $95,214,066
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000
Salary Cap with 1 Way Contract
Year 18 : $95,214,066
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000

Farm Players Salaries
Mackie Samoskevich	$568,700 (1)
Salary Remaining :	$568,700
Salary Average :	$568,700
Salary Average Remaining :	$568,700
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
Total Farm Players	18
Salary Commitment
Year 18 : $3,252,159
Year 19 : $1,823,459
Year 20 : $198,500
Year 21 : $0
Salary Average Commitment
Year 18 : $3,252,159
Year 19 : $1,823,459
Year 20 : $198,500
Year 21 : $0

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 2,000 - 100.00%
Level 2:	4000 - $95 - 3,966 - 99.15%
Level 3:	5000 - $65 - 4,996 - 99.93%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $225 - 996 - 99.62%
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	18
Average Attendance - %	17,959 - 99.77%
Average Income per Game	$2,288,169
Year to Date Revenue	$54,916,059
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	$54,088,200
Farm Year To Date Expenses	$1,920,780
Pro Salary Cap To Date	$54,088,200
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,187,044
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$600,980
Pro Estimated Expenses	$48,679,380
Farm Remaining Season Days	81
Farm Expenses Per Days	$21,342
Farm Estimated Expenses	$1,728,702
Estimated Season Expenses	$50,408,082
Current Bank Account	$321,102,134
Projected Bank Account	$311,881,096

Pro Players Salaries
Wyatt Johnston	$12,920,530 (3)
-Salary Remaining :	$6,120,252
-Salary Average :	$12,920,532
-Salary Average Remaining :	$6,120,252
Steven Stamkos	$11,200,000 (1)
-Salary Remaining :	$5,305,263
-Salary Average :	$11,200,000
-Salary Average Remaining :	$5,305,263
Scott Wedgewood	$11,000,000 (1)
-Salary Remaining :	$5,210,526
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,210,526
Mark Scheifele	$10,920,250 (2)
-Salary Remaining :	$5,172,750
-Salary Average :	$10,920,250
-Salary Average Remaining :	$5,172,750
Joel Eriksson Ek	$9,704,444 (3)
-Salary Remaining :	$4,596,842
-Salary Average :	$9,704,444
-Salary Average Remaining :	$4,596,842
Noah Hanifin	$7,592,444 (3)
-Salary Remaining :	$3,596,421
-Salary Average :	$7,592,444
-Salary Average Remaining :	$3,596,421
Aaron Ekblad	$6,771,420 (3)
-Salary Remaining :	$3,207,515
-Salary Average :	$6,771,420
-Salary Average Remaining :	$3,207,515
Shea Theodore	$6,671,131 (2)
-Salary Remaining :	$3,160,009
-Salary Average :	$6,671,131
-Salary Average Remaining :	$3,160,009
Owen Power	$5,280,000 (6)
-Salary Remaining :	$2,501,053
-Salary Average :	$5,280,000
-Salary Average Remaining :	$2,501,053
Tyson Foerster	$5,053,889 (7)
-Salary Remaining :	$2,393,947
-Salary Average :	$5,053,889
-Salary Average Remaining :	$2,393,947
Anthony Mantha	$3,800,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,800,000
Nick Perbix	$2,176,116 (3)
-Salary Remaining :	$1,030,792
-Salary Average :	$2,176,116
-Salary Average Remaining :	$1,030,792
Jack Drury	$2,090,000 (3)
-Salary Remaining :	$990,000
-Salary Average :	$2,090,000
-Salary Average Remaining :	$990,000
Pius Suter	$1,945,125 (1)
-Salary Remaining :	$921,375
-Salary Average :	$1,945,125
-Salary Average Remaining :	$921,375
Arturs Silovs	$1,250,022 (3)
-Salary Remaining :	$592,116
-Salary Average :	$1,250,022
-Salary Average Remaining :	$592,116
Noah Laba	$947,222 (2)
-Salary Remaining :	$448,684
-Salary Average :	$947,222
-Salary Average Remaining :	$448,684
Tristan Luneau	$918,333 (2)
-Salary Remaining :	$435,000
-Salary Average :	$918,333
-Salary Average Remaining :	$435,000
Avery Hayes	$900,000 (2)
-Salary Remaining :	$426,316
-Salary Average :	$900,000
-Salary Average Remaining :	$426,316
Justin Robidas	$851,667 (1)
-Salary Remaining :	$403,421
-Salary Average :	$851,667
-Salary Average Remaining :	$403,421
Tyson Kozak	$775,000 (1)
-Salary Remaining :	$367,105
-Salary Average :	$775,000
-Salary Average Remaining :	$367,105
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

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $235 - 1,415 - 70.73%
Level 2:	4000 - $128 - 2,936 - 73.41%
Level 3:	5000 - $95 - 3,655 - 73.09%
Level 4:	6000 - $63 - 4,611 - 76.84%
Luxury :	1000 - $330 - 701 - 70.14%
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	18
Average Attendance - %	13,318 - 73.99%
Average Income per Game	$2,350,359
Year to Date Revenue	$56,408,620
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	$101,130,209
Farm Players Total Salaries	$3,095,938
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,226,450
Farm Year To Date Expenses	$1,629,450
Pro Salary Cap To Date	$53,226,450
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,306,465
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$591,405
Pro Estimated Expenses	$47,903,805
Farm Remaining Season Days	81
Farm Expenses Per Days	$18,105
Farm Estimated Expenses	$1,466,505
Estimated Season Expenses	$49,370,310
Current Bank Account	$261,646,788
Projected Bank Account	$254,582,943

Pro Players Salaries
Mikko Rantanen	$11,000,000 (2)
-Salary Remaining :	$5,210,526
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,210,526
Evan Bouchard	$9,150,000 (4)
-Salary Remaining :	$4,334,211
-Salary Average :	$9,150,000
-Salary Average Remaining :	$4,334,211
Noah Dobson	$8,757,000 (4)
-Salary Remaining :	$4,148,053
-Salary Average :	$8,757,000
-Salary Average Remaining :	$4,148,053
Matthew Tkachuk	$8,360,278 (1)
-Salary Remaining :	$3,960,132
-Salary Average :	$8,360,278
-Salary Average Remaining :	$3,960,132
Ilya Sorokin	$7,835,000 (3)
-Salary Remaining :	$3,711,316
-Salary Average :	$7,835,000
-Salary Average Remaining :	$3,711,316
Gustav Forsling	$7,675,000 (3)
-Salary Remaining :	$3,635,526
-Salary Average :	$7,675,000
-Salary Average Remaining :	$3,635,526
Matt Duchene	$6,888,888 (1)
-Salary Remaining :	$3,263,157
-Salary Average :	$6,888,888
-Salary Average Remaining :	$3,263,157
JJ Peterka	$5,585,000 (7)
-Salary Remaining :	$2,645,526
-Salary Average :	$5,585,000
-Salary Average Remaining :	$2,645,526
Shayne Gostisbehere	$5,425,000 (2)
-Salary Remaining :	$2,569,737
-Salary Average :	$5,425,000
-Salary Average Remaining :	$2,569,737
Marco Rossi	$5,295,000 (4)
-Salary Remaining :	$2,508,158
-Salary Average :	$5,295,000
-Salary Average Remaining :	$2,508,158
Viktor Arvidsson	$5,211,119 (1)
-Salary Remaining :	$2,468,425
-Salary Average :	$5,211,119
-Salary Average Remaining :	$2,468,425
Anders Lee	$4,575,000 (1)
-Salary Remaining :	$2,167,105
-Salary Average :	$4,575,000
-Salary Average Remaining :	$2,167,105
Anton Frondell	$4,136,250 (2)
-Salary Remaining :	$1,959,276
-Salary Average :	$4,136,250
-Salary Average Remaining :	$1,959,276
Shane Pinto	$3,750,000 (1)
-Salary Remaining :	$1,776,316
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,776,316
Phillip Danault	$1,595,000 (1)
-Salary Remaining :	$755,526
-Salary Average :	$1,595,000
-Salary Average Remaining :	$755,526
Sergei Murashov	$1,550,000 (4)
-Salary Remaining :	$734,211
-Salary Average :	$1,550,000
-Salary Average Remaining :	$734,211
Scott Morrow	$1,158,333 (1)
-Salary Remaining :	$548,684
-Salary Average :	$1,158,333
-Salary Average Remaining :	$548,684
Braeden Bowman	$1,111,119 (2)
-Salary Remaining :	$526,320
-Salary Average :	$1,111,119
-Salary Average Remaining :	$526,320
Justin Hryckowian	$1,047,222 (3)
-Salary Remaining :	$496,053
-Salary Average :	$1,047,222
-Salary Average Remaining :	$496,053
Declan Chisholm	$1,025,000 (1)
-Salary Remaining :	$485,526
-Salary Average :	$1,025,000
-Salary Average Remaining :	$485,526
Kaapo Kakko	$0 (0)
Total Pro Players	21
Salary Commitment
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000
Salary Average Commitment
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000
Salary Cap with 1 Way Contract
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000

Farm Players Salaries
Rasmus Sandin	$335,600 (1)
Salary Remaining :	$335,600
Salary Average :	$335,600
Salary Average Remaining :	$335,600
Adam Wilsby	$245,556 (3)
Salary Remaining :	$245,556
Salary Average :	$245,556
Salary Average Remaining :	$245,556
Tony DeAngelo	$245,000 (1)
Salary Remaining :	$245,000
Salary Average :	$245,000
Salary Average Remaining :	$245,000
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
Alexander Romanov	$195,000 (4)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
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
Kirill Kudryavtsev	$157,500 (4)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Rory Kerins	$104,722 (3)
Salary Remaining :	$104,722
Salary Average :	$104,722
Salary Average Remaining :	$104,722
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
Corson Ceulemans	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Aku Koskenvuo	$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	21
Salary Commitment
Year 18 : $3,095,939
Year 19 : $1,693,361
Year 20 : $1,173,444
Year 21 : $552,500
Salary Average Commitment
Year 18 : $3,095,939
Year 19 : $1,693,361
Year 20 : $1,173,444
Year 21 : $552,500

Torpedos

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sub
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,969 - 99.22%
Level 3:	5000 - $75 - 4,964 - 99.27%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 988 - 98.78%
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	19
Average Attendance - %	17,920 - 99.56%
Average Income per Game	$2,363,278
Year to Date Revenue	$54,355,386
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	$56,183,310
Farm Year To Date Expenses	$1,423,890
Pro Salary Cap To Date	$56,183,310
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,902,275
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$624,259
Pro Estimated Expenses	$50,564,979
Farm Remaining Season Days	81
Farm Expenses Per Days	$15,821
Farm Estimated Expenses	$1,281,501
Estimated Season Expenses	$51,846,480
Current Bank Account	$236,234,744
Projected Bank Account	$229,290,539

Pro Players Salaries
Quinn Hughes	$16,000,000 (7)
-Salary Remaining :	$7,578,947
-Salary Average :	$16,000,000
-Salary Average Remaining :	$7,578,947
Tim Stutzle	$12,900,000 (6)
-Salary Remaining :	$6,110,526
-Salary Average :	$12,900,000
-Salary Average Remaining :	$6,110,526
Josh Morrissey	$9,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,500,000
Brady Tkachuk	$9,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,500,000
Cole Caufield	$8,600,000 (5)
-Salary Remaining :	$4,073,684
-Salary Average :	$8,600,000
-Salary Average Remaining :	$4,073,684
Sergei Bobrovsky	$5,500,000 (2)
-Salary Remaining :	$2,605,263
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,605,263
Ryan Graves	$5,000,000 (1)
-Salary Remaining :	$2,368,421
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,368,421
Aliaksei Protas	$4,900,000 (3)
-Salary Remaining :	$2,321,053
-Salary Average :	$4,900,000
-Salary Average Remaining :	$2,321,053
William Karlsson	$4,500,000 (1)
-Salary Remaining :	$2,131,579
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,131,579
Andrew Peeke	$3,400,000 (3)
-Salary Remaining :	$1,610,526
-Salary Average :	$3,400,000
-Salary Average Remaining :	$1,610,526
Joel Armia	$3,100,000 (1)
-Salary Remaining :	$1,468,421
-Salary Average :	$3,100,000
-Salary Average Remaining :	$1,468,421
Cole Perfetti	$3,000,000 (3)
-Salary Remaining :	$1,421,053
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,421,053
Alex Nedeljkovic	$2,950,000 (1)
-Salary Remaining :	$1,397,368
-Salary Average :	$2,950,000
-Salary Average Remaining :	$1,397,368
Nicolas Roy	$2,800,000 (3)
-Salary Remaining :	$1,326,316
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,326,316
Egor Zamula	$2,310,000 (3)
-Salary Remaining :	$1,094,211
-Salary Average :	$2,310,000
-Salary Average Remaining :	$1,094,211
Haydn Fleury	$2,250,000 (2)
-Salary Remaining :	$1,065,789
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,065,789
Vasily Podkolzin	$1,800,000 (3)
-Salary Remaining :	$852,632
-Salary Average :	$1,800,000
-Salary Average Remaining :	$852,632
William Eklund	$1,713,333 (1)
-Salary Remaining :	$811,579
-Salary Average :	$1,713,333
-Salary Average Remaining :	$811,579
Scott Mayfield	$1,650,000 (2)
-Salary Remaining :	$781,579
-Salary Average :	$1,650,000
-Salary Average Remaining :	$781,579
Arvid Soderblom	$1,600,000 (2)
-Salary Remaining :	$757,895
-Salary Average :	$1,600,000
-Salary Average Remaining :	$757,895
Marc Del Gaizo	$1,525,000 (3)
-Salary Remaining :	$722,368
-Salary Average :	$1,525,000
-Salary Average Remaining :	$722,368
Hendrix Lapierre	$1,300,000 (4)
-Salary Remaining :	$615,789
-Salary Average :	$1,300,000
-Salary Average Remaining :	$615,789
Trent Miner	$950,000 (3)
-Salary Remaining :	$450,000
-Salary Average :	$950,000
-Salary Average Remaining :	$450,000
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 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,952 - 98.81%
Level 3:	5000 - $75 - 4,981 - 99.61%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 988 - 98.80%
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	18
Average Attendance - %	17,921 - 99.56%
Average Income per Game	$2,362,827
Year to Date Revenue	$56,707,837
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	$111,321,000
Farm Players Total Salaries	$1,716,334
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$58,590,000
Farm Year To Date Expenses	$903,330
Pro Salary Cap To Date	$58,590,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,530,878
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$651,000
Pro Estimated Expenses	$52,731,000
Farm Remaining Season Days	81
Farm Expenses Per Days	$10,037
Farm Estimated Expenses	$812,997
Estimated Season Expenses	$53,543,997
Current Bank Account	$186,697,391
Projected Bank Account	$175,684,272

Pro Players Salaries
Ryan Nugent-Hopkins	$10,500,000 (2)
-Salary Remaining :	$4,973,684
-Salary Average :	$10,500,000
-Salary Average Remaining :	$4,973,684
Chris Kreider	$10,500,000 (2)
-Salary Remaining :	$4,973,684
-Salary Average :	$10,500,000
-Salary Average Remaining :	$4,973,684
Brad Marchand	$9,900,000 (2)
-Salary Remaining :	$4,689,474
-Salary Average :	$9,900,000
-Salary Average Remaining :	$4,689,474
Luke Hughes	$9,000,000 (2)
-Salary Remaining :	$4,263,158
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,263,158
Nikolaj Ehlers	$8,900,000 (3)
-Salary Remaining :	$4,215,789
-Salary Average :	$8,900,000
-Salary Average Remaining :	$4,215,789
Brock Boeser	$7,300,000 (2)
-Salary Remaining :	$3,457,895
-Salary Average :	$7,300,000
-Salary Average Remaining :	$3,457,895
Charlie Coyle	$5,980,000 (1)
-Salary Remaining :	$2,832,632
-Salary Average :	$5,980,000
-Salary Average Remaining :	$2,832,632
Ridly Greig	$4,700,000 (4)
-Salary Remaining :	$2,226,316
-Salary Average :	$4,700,000
-Salary Average Remaining :	$2,226,316
Oliver Ekman-Larsson	$4,650,000 (1)
-Salary Remaining :	$2,202,632
-Salary Average :	$4,650,000
-Salary Average Remaining :	$2,202,632
Taylor Hall	$4,500,000 (1)
-Salary Remaining :	$2,131,579
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,131,579
Logan Cooley	$4,450,000 (1)
-Salary Remaining :	$2,107,895
-Salary Average :	$4,450,000
-Salary Average Remaining :	$2,107,895
Josh Anderson	$4,400,000 (1)
-Salary Remaining :	$2,084,211
-Salary Average :	$4,400,000
-Salary Average Remaining :	$2,084,211
Artyom Levshunov	$4,225,000 (2)
-Salary Remaining :	$2,001,316
-Salary Average :	$4,225,000
-Salary Average Remaining :	$2,001,316
Frederik Andersen	$3,867,000 (1)
-Salary Remaining :	$1,831,737
-Salary Average :	$3,867,000
-Salary Average Remaining :	$1,831,737
Ryan Poehling	$3,700,000 (1)
-Salary Remaining :	$1,752,632
-Salary Average :	$3,700,000
-Salary Average Remaining :	$1,752,632
Kasperi Kapanen	$3,450,000 (2)
-Salary Remaining :	$1,634,211
-Salary Average :	$3,450,000
-Salary Average Remaining :	$1,634,211
Calvin Pickard	$2,500,000 (2)
-Salary Remaining :	$1,184,211
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,184,211
Nick Leddy	$2,300,000 (1)
-Salary Remaining :	$1,089,474
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,089,474
Jakub Dobes	$2,000,000 (2)
-Salary Remaining :	$947,368
-Salary Average :	$2,000,000
-Salary Average Remaining :	$947,368
Scott Laughton	$1,700,000 (2)
-Salary Remaining :	$805,263
-Salary Average :	$1,700,000
-Salary Average Remaining :	$805,263
Adam Boqvist	$999,000 (3)
-Salary Remaining :	$473,211
-Salary Average :	$999,000
-Salary Average Remaining :	$473,211
Oliver Wahlstrom	$900,000 (2)
-Salary Remaining :	$426,316
-Salary Average :	$900,000
-Salary Average Remaining :	$426,316
Ozzy Wiesblatt	$900,000 (2)
-Salary Remaining :	$426,316
-Salary Average :	$900,000
-Salary Average Remaining :	$426,316
Total Pro Players	23
Salary Commitment
Year 18 : $111,321,000
Year 19 : $77,474,000
Year 20 : $14,599,000
Year 21 : $4,700,000
Salary Average Commitment
Year 18 : $111,321,000
Year 19 : $77,474,000
Year 20 : $14,599,000
Year 21 : $4,700,000
Salary Cap with 1 Way Contract
Year 18 : $111,321,000
Year 19 : $77,474,000
Year 20 : $14,599,000
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
Tyler Thorpe	$137,000 (3)
Salary Remaining :	$137,000
Salary Average :	$137,000
Salary Average Remaining :	$137,000
Tuomas Uronen	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
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	16
Salary Commitment
Year 18 : $1,716,334
Year 19 : $583,000
Year 20 : $402,333
Year 21 : $0
Salary Average Commitment
Year 18 : $1,716,334
Year 19 : $583,000
Year 20 : $402,333
Year 21 : $0

Watchers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Glade
Level 1:	3191 - $150 - 2,389 - 74.86%
Level 2:	4255 - $100 - 3,982 - 93.59%
Level 3:	5318 - $75 - 5,048 - 94.92%
Level 4:	7446 - $45 - 6,551 - 87.97%
Luxury :	1064 - $250 - 1,024 - 96.21%
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	19
Average Attendance - %	18,993 - 89.28%
Average Income per Game	$2,511,845
Year to Date Revenue	$57,772,424
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,051,667
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	$50,027,220
Farm Year To Date Expenses	$1,191,510
Pro Salary Cap To Date	$50,027,220
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,725,046
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$555,858
Pro Estimated Expenses	$45,024,498
Farm Remaining Season Days	81
Farm Expenses Per Days	$13,239
Farm Estimated Expenses	$1,072,359
Estimated Season Expenses	$46,096,857
Current Bank Account	$306,279,546
Projected Bank Account	$307,907,735

Pro Players Salaries
Nathan MacKinnon	$19,900,000 (3)
-Salary Remaining :	$9,426,316
-Salary Average :	$19,900,000
-Salary Average Remaining :	$9,426,316
Auston Matthews	$14,000,000 (5)
-Salary Remaining :	$6,631,579
-Salary Average :	$14,000,000
-Salary Average Remaining :	$6,631,579
Travis Konecny	$8,500,000 (5)
-Salary Remaining :	$4,026,316
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,026,316
Juuse Saros	$6,500,000 (3)
-Salary Remaining :	$3,078,947
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,078,947
Kevin Fiala	$6,000,000 (2)
-Salary Remaining :	$2,842,105
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,842,105
Dylan DeMelo	$4,500,000 (2)
-Salary Remaining :	$2,131,579
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,131,579
Justin Faulk	$4,500,000 (1)
-Salary Remaining :	$2,131,579
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,131,579
Jordan Eberle	$4,250,000 (1)
-Salary Remaining :	$2,013,158
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,013,158
Cole Sillinger	$3,500,000 (2)
-Salary Remaining :	$1,657,895
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,657,895
Erik Cernak	$3,500,000 (1)
-Salary Remaining :	$1,657,895
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,657,895
Ryker Evans	$2,850,000 (2)
-Salary Remaining :	$1,350,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$1,350,000
Jordan Spence	$2,750,000 (1)
-Salary Remaining :	$1,302,632
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,302,632
Zemgus Girgensons	$2,350,000 (1)
-Salary Remaining :	$1,113,158
-Salary Average :	$2,350,000
-Salary Average Remaining :	$1,113,158
Sam Steel	$2,250,000 (1)
-Salary Remaining :	$1,065,789
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,065,789
Michael Amadio	$1,750,000 (2)
-Salary Remaining :	$828,947
-Salary Average :	$1,750,000
-Salary Average Remaining :	$828,947
Kevin Stenlund	$1,750,000 (3)
-Salary Remaining :	$828,947
-Salary Average :	$1,750,000
-Salary Average Remaining :	$828,947
Pavel Mintyukov	$1,701,667 (1)
-Salary Remaining :	$806,053
-Salary Average :	$1,701,667
-Salary Average Remaining :	$806,053
Luke Schenn	$950,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$950,000
-Salary Average Remaining :	$450,000
Nathan Walker	$950,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$950,000
-Salary Average Remaining :	$450,000
Jayson Megna	$900,000 (1)
-Salary Remaining :	$426,316
-Salary Average :	$900,000
-Salary Average Remaining :	$426,316
Spencer Martin	$850,000 (1)
-Salary Remaining :	$402,632
-Salary Average :	$850,000
-Salary Average Remaining :	$402,632
Curtis Lazar	$850,000 (1)
-Salary Remaining :	$402,632
-Salary Average :	$850,000
-Salary Average Remaining :	$402,632
Total Pro Players	22
Salary Commitment
Year 18 : $95,051,667
Year 19 : $69,250,000
Year 20 : $50,650,000
Year 21 : $22,500,000
Salary Average Commitment
Year 18 : $95,051,667
Year 19 : $69,250,000
Year 20 : $50,650,000
Year 21 : $22,500,000
Salary Cap with 1 Way Contract
Year 18 : $95,051,667
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 - 2,689 - 89.74%
Level 2:	3996 - $98 - 3,975 - 99.48%
Level 3:	4995 - $80 - 4,963 - 99.36%
Level 4:	6992 - $52 - 5,421 - 77.53%
Luxury :	999 - $225 - 992 - 99.32%
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	18
Average Attendance - %	18,041 - 90.30%
Average Income per Game	$2,333,441
Year to Date Revenue	$56,002,575
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$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	$49,270,320
Farm Year To Date Expenses	$1,235,880
Pro Salary Cap To Date	$49,270,320
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,001,931
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$547,448
Pro Estimated Expenses	$44,343,288
Farm Remaining Season Days	81
Farm Expenses Per Days	$13,732
Farm Estimated Expenses	$1,112,292
Estimated Season Expenses	$45,455,580
Current Bank Account	$308,215,509
Projected Bank Account	$304,761,860

Pro Players Salaries
Jakob Chychrun	$11,000,000 (2)
-Salary Remaining :	$5,210,526
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,210,526
Evgeni Malkin	$8,000,000 (1)
-Salary Remaining :	$3,789,474
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,789,474
Pavel Zacha	$7,500,000 (1)
-Salary Remaining :	$3,552,632
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,552,632
Rasmus Dahlin	$7,500,000 (4)
-Salary Remaining :	$3,552,632
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,552,632
Vince Dunn	$7,000,000 (2)
-Salary Remaining :	$3,315,789
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,315,789
Jesper Bratt	$7,000,000 (3)
-Salary Remaining :	$3,315,789
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,315,789
Conor Garland	$5,500,000 (1)
-Salary Remaining :	$2,605,263
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,605,263
Brayden Schenn	$5,125,250 (1)
-Salary Remaining :	$2,427,750
-Salary Average :	$5,125,250
-Salary Average Remaining :	$2,427,750
Joey Daccord	$5,000,000 (3)
-Salary Remaining :	$2,368,421
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,368,421
Claude Giroux	$5,000,000 (1)
-Salary Remaining :	$2,368,421
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,368,421
Andrei Kuzmenko	$3,500,000 (1)
-Salary Remaining :	$1,657,895
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,657,895
Dawson Mercer	$3,300,000 (1)
-Salary Remaining :	$1,563,158
-Salary Average :	$3,300,000
-Salary Average Remaining :	$1,563,158
Eeli Tolvanen	$3,100,000 (2)
-Salary Remaining :	$1,468,421
-Salary Average :	$3,100,000
-Salary Average Remaining :	$1,468,421
Mavrik Bourque	$3,025,000 (5)
-Salary Remaining :	$1,432,895
-Salary Average :	$3,025,000
-Salary Average Remaining :	$1,432,895
Drew O'Connor	$3,000,000 (2)
-Salary Remaining :	$1,421,053
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,421,053
J.J. Moser	$2,200,000 (1)
-Salary Remaining :	$1,042,105
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,042,105
Taylor Raddysh	$1,800,000 (4)
-Salary Remaining :	$852,632
-Salary Average :	$1,800,000
-Salary Average Remaining :	$852,632
Brandt Clarke	$1,713,333 (1)
-Salary Remaining :	$811,579
-Salary Average :	$1,713,333
-Salary Average Remaining :	$811,579
Morgan Geekie	$1,500,000 (1)
-Salary Remaining :	$710,526
-Salary Average :	$1,500,000
-Salary Average Remaining :	$710,526
Joel Blomqvist	$925,000 (1)
-Salary Remaining :	$438,158
-Salary Average :	$925,000
-Salary Average Remaining :	$438,158
Emil Andrae	$925,000 (1)
-Salary Remaining :	$438,158
-Salary Average :	$925,000
-Salary Average Remaining :	$438,158
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 - 2,000 - 100.00%
Level 2:	4000 - $105 - 3,954 - 98.84%
Level 3:	5000 - $85 - 4,183 - 83.67%
Level 4:	6000 - $58 - 4,853 - 80.88%
Luxury :	1000 - $265 - 993 - 99.26%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	15,983 - 88.79%
Average Income per Game	$2,376,906
Year to Date Revenue	$54,668,834
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	$53,058,780
Farm Year To Date Expenses	$1,205,550
Pro Salary Cap To Date	$53,058,780
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,161,211
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	81
Pro Expenses Per Days	$589,542
Pro Estimated Expenses	$47,752,902
Farm Remaining Season Days	81
Farm Expenses Per Days	$13,395
Farm Estimated Expenses	$1,084,995
Estimated Season Expenses	$48,837,897
Current Bank Account	$152,747,612
Projected Bank Account	$149,070,926

Pro Players Salaries
Drake Batherson	$7,800,000 (2)
-Salary Remaining :	$3,694,737
-Salary Average :	$7,800,000
-Salary Average Remaining :	$3,694,737
Darcy Kuemper	$7,500,000 (1)
-Salary Remaining :	$3,552,632
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,552,632
Matt Coronato	$7,500,000 (3)
-Salary Remaining :	$3,552,632
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,552,632
Mikhail Sergachev	$7,300,000 (1)
-Salary Remaining :	$3,457,895
-Salary Average :	$7,300,000
-Salary Average Remaining :	$3,457,895
Luke Evangelista	$6,000,000 (4)
-Salary Remaining :	$2,842,105
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,842,105
Mats Zuccarello	$6,000,000 (1)
-Salary Remaining :	$2,842,105
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,842,105
Kyle Palmieri	$6,000,000 (1)
-Salary Remaining :	$2,842,105
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,842,105
Ryan Strome	$5,000,000 (1)
-Salary Remaining :	$2,368,421
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,368,421
Kevin Lankinen	$4,800,000 (1)
-Salary Remaining :	$2,273,684
-Salary Average :	$4,800,000
-Salary Average Remaining :	$2,273,684
Macklin Celebrini	$4,475,000 (2)
-Salary Remaining :	$2,119,737
-Salary Average :	$4,475,000
-Salary Average Remaining :	$2,119,737
Sean Couturier	$4,300,000 (1)
-Salary Remaining :	$2,036,842
-Salary Average :	$4,300,000
-Salary Average Remaining :	$2,036,842
Ian Cole	$4,000,000 (1)
-Salary Remaining :	$1,894,737
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,894,737
Radko Gudas	$4,000,000 (1)
-Salary Remaining :	$1,894,737
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,894,737
Jared Spurgeon	$3,600,000 (1)
-Salary Remaining :	$1,705,263
-Salary Average :	$3,600,000
-Salary Average Remaining :	$1,705,263
Connor Clifton	$3,500,000 (1)
-Salary Remaining :	$1,657,895
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,657,895
Paul Cotter	$3,500,000 (1)
-Salary Remaining :	$1,657,895
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,657,895
Jamie Oleksiak	$3,200,000 (1)
-Salary Remaining :	$1,515,789
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,515,789
Brandon Saad	$3,000,000 (1)
-Salary Remaining :	$1,421,053
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,421,053
Joseph Veleno	$2,750,000 (1)
-Salary Remaining :	$1,302,632
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,302,632
James van Riemsdyk	$2,700,000 (1)
-Salary Remaining :	$1,278,947
-Salary Average :	$2,700,000
-Salary Average Remaining :	$1,278,947
Philip Tomasino	$2,000,000 (3)
-Salary Remaining :	$947,368
-Salary Average :	$2,000,000
-Salary Average Remaining :	$947,368
Matt Savoie	$1,886,667 (2)
-Salary Remaining :	$893,684
-Salary Average :	$1,886,667
-Salary Average Remaining :	$893,684
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

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %