BFHL - A STHS Hockey Sim League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Copps Coliseum
Level 1:	2000 - $191 - 1,679 - 83.94%
Level 2:	4000 - $96 - 3,989 - 99.71%
Level 3:	5000 - $71 - 4,960 - 99.20%
Level 4:	6000 - $50 - 5,998 - 99.96%
Luxury :	1000 - $281 - 812 - 81.25%
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	21
Average Attendance - %	17,438 - 96.88%
Average Income per Game	$2,360,025
Year to Date Revenue	$49,560,523
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	$41,890,800
Farm Year To Date Expenses	$1,445,040
Pro Salary Cap To Date	$41,890,800
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,560,523
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$523,635
Pro Estimated Expenses	$47,650,785
Farm Remaining Season Days	91
Farm Expenses Per Days	$18,063
Farm Estimated Expenses	$1,643,733
Estimated Season Expenses	$49,294,518
Current Bank Account	$214,807,768
Projected Bank Account	$215,073,773

Pro Players Salaries
Jason Robertson	$12,100,000 (2)
-Salary Remaining :	$6,439,181
-Salary Average :	$12,100,000
-Salary Average Remaining :	$6,439,181
Tom Wilson	$9,000,000 (2)
-Salary Remaining :	$4,789,474
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,789,474
Rasmus Andersson	$7,000,000 (2)
-Salary Remaining :	$3,725,146
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,725,146
Pavel Dorofeyev	$7,000,000 (2)
-Salary Remaining :	$3,725,146
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,725,146
Frank Vatrano	$6,500,000 (1)
-Salary Remaining :	$3,459,064
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,459,064
Devon Toews	$6,425,000 (1)
-Salary Remaining :	$3,419,152
-Salary Average :	$6,425,000
-Salary Average Remaining :	$3,419,152
Dylan Cozens	$5,500,000 (1)
-Salary Remaining :	$2,926,901
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,926,901
Tyler Myers	$3,950,000 (1)
-Salary Remaining :	$2,102,047
-Salary Average :	$3,950,000
-Salary Average Remaining :	$2,102,047
Dylan Samberg	$3,500,000 (2)
-Salary Remaining :	$1,862,573
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,862,573
Timothy Liljegren	$3,250,000 (2)
-Salary Remaining :	$1,729,532
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,729,532
Cody Ceci	$3,000,000 (2)
-Salary Remaining :	$1,596,491
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,596,491
Ivan Demidov	$2,650,000 (2)
-Salary Remaining :	$1,410,234
-Salary Average :	$2,650,000
-Salary Average Remaining :	$1,410,234
David Rittich	$2,585,000 (1)
-Salary Remaining :	$1,375,643
-Salary Average :	$2,585,000
-Salary Average Remaining :	$1,375,643
Mattias Samuelsson	$2,500,000 (1)
-Salary Remaining :	$1,330,409
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,330,409
Samuel Girard	$2,500,000 (2)
-Salary Remaining :	$1,330,409
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,330,409
Alex Lyon	$2,500,000 (1)
-Salary Remaining :	$1,330,409
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,330,409
Ryan Leonard	$2,208,333 (1)
-Salary Remaining :	$1,175,195
-Salary Average :	$2,208,333
-Salary Average Remaining :	$1,175,195
Isac Lundestrom	$1,600,000 (2)
-Salary Remaining :	$851,462
-Salary Average :	$1,600,000
-Salary Average Remaining :	$851,462
Jimmy Snuggerud	$1,550,000 (1)
-Salary Remaining :	$824,854
-Salary Average :	$1,550,000
-Salary Average Remaining :	$824,854
Connor Zary	$1,500,000 (3)
-Salary Remaining :	$798,246
-Salary Average :	$1,500,000
-Salary Average Remaining :	$798,246
Josh Doan	$925,000 (1)
-Salary Remaining :	$492,251
-Salary Average :	$925,000
-Salary Average Remaining :	$492,251
Elias PetterssonD	$918,333 (2)
-Salary Remaining :	$488,704
-Salary Average :	$918,333
-Salary Average Remaining :	$488,704
Zack Ostapchuk	$880,000 (1)
-Salary Remaining :	$468,304
-Salary Average :	$880,000
-Salary Average Remaining :	$468,304
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 - 2,462 - 80.07%
Level 2:	4100 - $110 - 3,449 - 84.13%
Level 3:	5125 - $91 - 3,924 - 76.56%
Level 4:	7175 - $50 - 6,628 - 92.38%
Luxury :	1025 - $250 - 1,013 - 98.81%
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	22
Average Attendance - %	17,476 - 85.25%
Average Income per Game	$2,518,739
Year to Date Revenue	$50,374,781
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	$40,884,720
Farm Year To Date Expenses	$1,501,440
Pro Salary Cap To Date	$40,884,720
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,412,259
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$511,059
Pro Estimated Expenses	$46,506,369
Farm Remaining Season Days	91
Farm Expenses Per Days	$18,768
Farm Estimated Expenses	$1,707,888
Estimated Season Expenses	$48,214,257
Current Bank Account	$131,150,989
Projected Bank Account	$138,348,991

Pro Players Salaries
Jamie Drysdale	$10,598,280 (7)
-Salary Remaining :	$5,640,020
-Salary Average :	$10,598,280
-Salary Average Remaining :	$5,640,020
Nick Suzuki	$8,525,000 (1)
-Salary Remaining :	$4,536,696
-Salary Average :	$8,525,000
-Salary Average Remaining :	$4,536,696
Jack Eichel	$7,995,663 (1)
-Salary Remaining :	$4,255,002
-Salary Average :	$7,995,663
-Salary Average Remaining :	$4,255,002
John Gibson	$6,236,643 (2)
-Salary Remaining :	$3,318,915
-Salary Average :	$6,236,643
-Salary Average Remaining :	$3,318,915
Pavel Buchnevich	$5,375,000 (3)
-Salary Remaining :	$2,860,380
-Salary Average :	$5,375,000
-Salary Average Remaining :	$2,860,380
Jake Neighbours	$5,320,000 (4)
-Salary Remaining :	$2,831,111
-Salary Average :	$5,320,000
-Salary Average Remaining :	$2,831,111
Morgan Frost	$5,240,000 (2)
-Salary Remaining :	$2,788,538
-Salary Average :	$5,240,000
-Salary Average Remaining :	$2,788,538
Damon Severson	$4,820,000 (2)
-Salary Remaining :	$2,565,029
-Salary Average :	$4,820,000
-Salary Average Remaining :	$2,565,029
Morgan Rielly	$4,787,383 (2)
-Salary Remaining :	$2,547,672
-Salary Average :	$4,787,383
-Salary Average Remaining :	$2,547,672
Alex Newhook	$4,775,665 (1)
-Salary Remaining :	$2,541,436
-Salary Average :	$4,775,665
-Salary Average Remaining :	$2,541,436
Mason Lohrei	$4,559,960 (4)
-Salary Remaining :	$2,426,645
-Salary Average :	$4,559,960
-Salary Average Remaining :	$2,426,645
Lawson Crouse	$4,170,000 (2)
-Salary Remaining :	$2,219,123
-Salary Average :	$4,170,000
-Salary Average Remaining :	$2,219,123
Nikita Zadorov	$4,092,401 (1)
-Salary Remaining :	$2,177,827
-Salary Average :	$4,092,401
-Salary Average Remaining :	$2,177,827
John Marino	$2,755,525 (3)
-Salary Remaining :	$1,466,390
-Salary Average :	$2,755,525
-Salary Average Remaining :	$1,466,390
Nikita Grebenkin	$2,500,000 (1)
-Salary Remaining :	$1,330,409
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,330,409
Noah Ostlund	$1,361,667 (2)
-Salary Remaining :	$724,630
-Salary Average :	$1,361,667
-Salary Average Remaining :	$724,630
Brennan Othmann	$1,313,333 (1)
-Salary Remaining :	$698,908
-Salary Average :	$1,313,333
-Salary Average Remaining :	$698,908
Yaroslav Askarov	$1,099,000 (2)
-Salary Remaining :	$584,848
-Salary Average :	$1,099,000
-Salary Average Remaining :	$584,848
Dakota Joshua	$947,222 (3)
-Salary Remaining :	$504,077
-Salary Average :	$947,222
-Salary Average Remaining :	$504,077
Jiri Kulich	$918,333 (1)
-Salary Remaining :	$488,704
-Salary Average :	$918,333
-Salary Average Remaining :	$488,704
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 - 2,469 - 77.37%
Level 2:	4255 - $105 - 4,029 - 94.70%
Level 3:	5318 - $85 - 4,111 - 77.31%
Level 4:	7446 - $58 - 4,959 - 66.60%
Luxury :	1064 - $265 - 1,027 - 96.54%
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	21
Average Attendance - %	16,596 - 78.01%
Average Income per Game	$2,500,246
Year to Date Revenue	$52,505,171
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	$47,554,480
Farm Year To Date Expenses	$1,502,640
Pro Salary Cap To Date	$47,554,480
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,505,171
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$594,431
Pro Estimated Expenses	$54,093,221
Farm Remaining Season Days	91
Farm Expenses Per Days	$18,783
Farm Estimated Expenses	$1,709,253
Estimated Season Expenses	$55,802,474
Current Bank Account	$417,652,199
Projected Bank Account	$414,354,896

Pro Players Salaries
Bo Horvat	$12,000,000 (1)
-Salary Remaining :	$6,385,965
-Salary Average :	$12,000,000
-Salary Average Remaining :	$6,385,965
Elias Pettersson	$9,750,000 (4)
-Salary Remaining :	$5,188,596
-Salary Average :	$9,750,000
-Salary Average Remaining :	$5,188,596
Filip Forsberg	$9,350,000 (2)
-Salary Remaining :	$4,975,731
-Salary Average :	$9,350,000
-Salary Average Remaining :	$4,975,731
Seth Jarvis	$8,910,000 (5)
-Salary Remaining :	$4,741,579
-Salary Average :	$8,910,000
-Salary Average Remaining :	$4,741,579
Matt Boldy	$7,700,000 (1)
-Salary Remaining :	$4,097,661
-Salary Average :	$7,700,000
-Salary Average Remaining :	$4,097,661
Connor Hellebuyck	$7,000,000 (2)
-Salary Remaining :	$3,725,146
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,725,146
Brady Skjei	$5,500,000 (1)
-Salary Remaining :	$2,926,901
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,926,901
K'Andre Miller	$4,675,000 (1)
-Salary Remaining :	$2,487,865
-Salary Average :	$4,675,000
-Salary Average Remaining :	$2,487,865
Mario Ferraro	$4,477,000 (1)
-Salary Remaining :	$2,382,497
-Salary Average :	$4,477,000
-Salary Average Remaining :	$2,382,497
Blake Coleman	$4,000,000 (1)
-Salary Remaining :	$2,128,655
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,128,655
Dmitri Voronkov	$3,650,000 (3)
-Salary Remaining :	$1,942,398
-Salary Average :	$3,650,000
-Salary Average Remaining :	$1,942,398
Mattias Ekholm	$3,600,000 (1)
-Salary Remaining :	$1,915,789
-Salary Average :	$3,600,000
-Salary Average Remaining :	$1,915,789
Joel Farabee	$3,509,000 (4)
-Salary Remaining :	$1,867,363
-Salary Average :	$3,509,000
-Salary Average Remaining :	$1,867,363
J.T. Compher	$3,500,000 (1)
-Salary Remaining :	$1,862,573
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,862,573
Jake Walman	$3,300,000 (1)
-Salary Remaining :	$1,756,140
-Salary Average :	$3,300,000
-Salary Average Remaining :	$1,756,140
Jordan Martinook	$3,000,000 (1)
-Salary Remaining :	$1,596,491
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,596,491
Philipp Grubauer	$2,750,000 (1)
-Salary Remaining :	$1,463,450
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,463,450
Nick Blankenburg	$2,565,600 (2)
-Salary Remaining :	$1,365,319
-Salary Average :	$2,565,600
-Salary Average Remaining :	$1,365,319
Max Sasson	$1,550,000 (2)
-Salary Remaining :	$824,854
-Salary Average :	$1,550,000
-Salary Average Remaining :	$824,854
Stephen Halliday	$861,111 (2)
-Salary Remaining :	$458,252
-Salary Average :	$861,111
-Salary Average Remaining :	$458,252
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 - 3,954 - 98.85%
Level 3:	5000 - $82 - 4,273 - 85.45%
Level 4:	6000 - $46 - 6,000 - 100.00%
Luxury :	1000 - $245 - 998 - 99.77%
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	21
Average Attendance - %	17,224 - 95.69%
Average Income per Game	$2,336,715
Year to Date Revenue	$49,071,013
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$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	$47,142,240
Farm Year To Date Expenses	$1,016,720
Pro Salary Cap To Date	$47,142,240
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,071,013
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$589,278
Pro Estimated Expenses	$53,624,298
Farm Remaining Season Days	91
Farm Expenses Per Days	$12,709
Farm Estimated Expenses	$1,156,519
Estimated Season Expenses	$54,780,817
Current Bank Account	$374,744,651
Projected Bank Account	$369,034,847

Pro Players Salaries
Roope Hintz	$12,274,410 (3)
-Salary Remaining :	$6,531,996
-Salary Average :	$12,274,411
-Salary Average Remaining :	$6,531,996
Tomas Hertl	$9,238,240 (2)
-Salary Remaining :	$4,916,256
-Salary Average :	$9,238,240
-Salary Average Remaining :	$4,916,256
Adrian Kempe	$8,800,000 (1)
-Salary Remaining :	$4,683,041
-Salary Average :	$8,800,000
-Salary Average Remaining :	$4,683,041
John Tavares	$8,747,750 (2)
-Salary Remaining :	$4,655,235
-Salary Average :	$8,747,750
-Salary Average Remaining :	$4,655,235
Ukko-Pekka Luukkonen	$6,272,120 (2)
-Salary Remaining :	$3,337,795
-Salary Average :	$6,272,120
-Salary Average Remaining :	$3,337,795
Alex Vlasic	$6,183,520 (5)
-Salary Remaining :	$3,290,645
-Salary Average :	$6,183,520
-Salary Average Remaining :	$3,290,645
Sean Durzi	$4,800,000 (1)
-Salary Remaining :	$2,554,386
-Salary Average :	$4,800,000
-Salary Average Remaining :	$2,554,386
Neal Pionk	$4,775,666 (2)
-Salary Remaining :	$2,541,436
-Salary Average :	$4,775,666
-Salary Average Remaining :	$2,541,436
Anthony Cirelli	$4,622,222 (3)
-Salary Remaining :	$2,459,779
-Salary Average :	$4,622,222
-Salary Average Remaining :	$2,459,779
Matthew Schaefer	$4,486,250 (2)
-Salary Remaining :	$2,387,420
-Salary Average :	$4,486,250
-Salary Average Remaining :	$2,387,420
Noah Cates	$4,200,000 (1)
-Salary Remaining :	$2,235,088
-Salary Average :	$4,200,000
-Salary Average Remaining :	$2,235,088
Jalen Chatfield	$3,422,280 (1)
-Salary Remaining :	$1,821,213
-Salary Average :	$3,422,280
-Salary Average Remaining :	$1,821,213
Jonas Siegenthaler	$3,394,400 (2)
-Salary Remaining :	$1,806,377
-Salary Average :	$3,394,400
-Salary Average Remaining :	$1,806,377
Morgan Barron	$2,899,875 (1)
-Salary Remaining :	$1,543,208
-Salary Average :	$2,899,875
-Salary Average Remaining :	$1,543,208
Samuel Montembeault	$2,718,164 (1)
-Salary Remaining :	$1,446,508
-Salary Average :	$2,718,164
-Salary Average Remaining :	$1,446,508
Alexey Toropchenko	$2,500,000 (2)
-Salary Remaining :	$1,330,409
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,330,409
Anthony Beauvillier	$2,500,000 (1)
-Salary Remaining :	$1,330,409
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,330,409
Beck Malenstyn	$2,245,000 (2)
-Salary Remaining :	$1,194,708
-Salary Average :	$2,245,000
-Salary Average Remaining :	$1,194,708
Emil Lilleberg	$2,200,000 (4)
-Salary Remaining :	$1,170,760
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,170,760
Yakov Trenin	$2,000,000 (2)
-Salary Remaining :	$1,064,327
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,064,327
Denton Mateychuk	$1,636,667 (2)
-Salary Remaining :	$870,975
-Salary Average :	$1,636,667
-Salary Average Remaining :	$870,975
Garnet Hathaway	$850,000 (1)
-Salary Remaining :	$452,339
-Salary Average :	$850,000
-Salary Average Remaining :	$452,339
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 - 1,613 - 80.67%
Level 2:	4000 - $125 - 3,034 - 75.85%
Level 3:	5000 - $90 - 3,907 - 78.13%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $270 - 844 - 84.37%
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	22
Average Attendance - %	15,397 - 85.54%
Average Income per Game	$2,356,110
Year to Date Revenue	$47,122,196
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	$47,455,520
Farm Year To Date Expenses	$1,231,200
Pro Salary Cap To Date	$47,455,520
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,834,416
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$593,194
Pro Estimated Expenses	$53,980,654
Farm Remaining Season Days	91
Farm Expenses Per Days	$15,390
Farm Estimated Expenses	$1,400,490
Estimated Season Expenses	$55,381,144
Current Bank Account	$336,991,474
Projected Bank Account	$333,444,746

Pro Players Salaries
Leon Draisaitl	$14,250,000 (1)
-Salary Remaining :	$7,583,333
-Salary Average :	$14,250,000
-Salary Average Remaining :	$7,583,333
Zach Werenski	$11,500,000 (1)
-Salary Remaining :	$6,119,883
-Salary Average :	$11,500,000
-Salary Average Remaining :	$6,119,883
Kirill Marchenko	$9,250,000 (3)
-Salary Remaining :	$4,922,515
-Salary Average :	$9,250,000
-Salary Average Remaining :	$4,922,515
Andrei Vasilevskiy	$9,150,000 (1)
-Salary Remaining :	$4,869,298
-Salary Average :	$9,150,000
-Salary Average Remaining :	$4,869,298
Lucas Raymond	$8,500,000 (3)
-Salary Remaining :	$4,523,392
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,523,392
Filip Hronek	$7,600,000 (2)
-Salary Remaining :	$4,044,444
-Salary Average :	$7,600,000
-Salary Average Remaining :	$4,044,444
Martin Necas	$7,500,000 (3)
-Salary Remaining :	$3,991,228
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,991,228
Gabriel Landeskog	$7,000,000 (3)
-Salary Remaining :	$3,725,146
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,725,146
Dylan Strome	$7,000,000 (2)
-Salary Remaining :	$3,725,146
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,725,146
Martin Fehervary	$4,235,000 (3)
-Salary Remaining :	$2,253,713
-Salary Average :	$4,235,000
-Salary Average Remaining :	$2,253,713
Adam Lowry	$3,185,000 (1)
-Salary Remaining :	$1,694,942
-Salary Average :	$3,185,000
-Salary Average Remaining :	$1,694,942
Eetu Luostarinen	$2,650,000 (2)
-Salary Remaining :	$1,410,234
-Salary Average :	$2,650,000
-Salary Average Remaining :	$1,410,234
Kevin Bahl	$2,645,000 (1)
-Salary Remaining :	$1,407,573
-Salary Average :	$2,645,000
-Salary Average Remaining :	$1,407,573
Luke Glendening	$1,450,000 (1)
-Salary Remaining :	$771,637
-Salary Average :	$1,450,000
-Salary Average Remaining :	$771,637
Marcus Foligno	$1,075,000 (2)
-Salary Remaining :	$572,076
-Salary Average :	$1,075,000
-Salary Average Remaining :	$572,076
Nils Lundkvist	$947,222 (2)
-Salary Remaining :	$504,077
-Salary Average :	$947,222
-Salary Average Remaining :	$504,077
Albert Johansson	$947,222 (2)
-Salary Remaining :	$504,077
-Salary Average :	$947,222
-Salary Average Remaining :	$504,077
Artur Akhtyamov	$851,667 (1)
-Salary Remaining :	$453,226
-Salary Average :	$851,667
-Salary Average Remaining :	$453,226
Nico Sturm	$850,000 (1)
-Salary Remaining :	$452,339
-Salary Average :	$850,000
-Salary Average Remaining :	$452,339
Ben Meyers	$850,000 (1)
-Salary Remaining :	$452,339
-Salary Average :	$850,000
-Salary Average Remaining :	$452,339
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 - 1,348 - 67.38%
Level 2:	4000 - $180 - 2,077 - 51.92%
Level 3:	5000 - $135 - 2,612 - 52.24%
Level 4:	6000 - $90 - 3,157 - 52.62%
Luxury :	1000 - $350 - 656 - 65.60%
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	21
Average Attendance - %	9,850 - 54.72%
Average Income per Game	$2,339,855
Year to Date Revenue	$49,136,950
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	$102,743,702
Farm Players Total Salaries	$3,524,445
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$48,067,200
Farm Year To Date Expenses	$1,648,880
Pro Salary Cap To Date	$48,067,200
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,136,950
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$600,840
Pro Estimated Expenses	$54,676,440
Farm Remaining Season Days	91
Farm Expenses Per Days	$20,611
Farm Estimated Expenses	$1,875,601
Estimated Season Expenses	$56,552,041
Current Bank Account	$456,951,178
Projected Bank Account	$449,536,087

Pro Players Salaries
Miro Heiskanen	$12,500,000 (7)
-Salary Remaining :	$6,652,047
-Salary Average :	$12,500,000
-Salary Average Remaining :	$6,652,047
Dylan Guenther	$10,800,000 (3)
-Salary Remaining :	$5,747,368
-Salary Average :	$10,800,000
-Salary Average Remaining :	$5,747,368
Kyle Connor	$10,399,280 (4)
-Salary Remaining :	$5,534,119
-Salary Average :	$10,399,278
-Salary Average Remaining :	$5,534,119
Mika Zibanejad	$9,619,225 (1)
-Salary Remaining :	$5,119,003
-Salary Average :	$9,619,225
-Salary Average Remaining :	$5,119,003
Alex Ovechkin	$9,386,713 (1)
-Salary Remaining :	$4,995,268
-Salary Average :	$9,386,713
-Salary Average Remaining :	$4,995,268
Filip Gustavsson	$7,500,001 (1)
-Salary Remaining :	$3,991,229
-Salary Average :	$7,500,001
-Salary Average Remaining :	$3,991,229
Anze Kopitar	$7,291,488 (1)
-Salary Remaining :	$3,880,266
-Salary Average :	$7,291,488
-Salary Average Remaining :	$3,880,266
Clayton Keller	$7,250,000 (3)
-Salary Remaining :	$3,858,187
-Salary Average :	$7,250,000
-Salary Average Remaining :	$3,858,187
Elias Lindholm	$6,960,000 (1)
-Salary Remaining :	$3,703,860
-Salary Average :	$6,960,000
-Salary Average Remaining :	$3,703,860
Charlie McAvoy	$6,300,000 (1)
-Salary Remaining :	$3,352,632
-Salary Average :	$6,300,000
-Salary Average Remaining :	$3,352,632
Brandon Hagel	$3,880,000 (1)
-Salary Remaining :	$2,064,795
-Salary Average :	$3,880,000
-Salary Average Remaining :	$2,064,795
Tyler Kleven	$2,387,831 (1)
-Salary Remaining :	$1,270,717
-Salary Average :	$2,387,831
-Salary Average Remaining :	$1,270,717
Simon Holmstrom	$1,500,000 (1)
-Salary Remaining :	$798,246
-Salary Average :	$1,500,000
-Salary Average Remaining :	$798,246
Drew Commesso	$1,208,333 (1)
-Salary Remaining :	$643,031
-Salary Average :	$1,208,333
-Salary Average Remaining :	$643,031
Oliver Kapanen	$1,208,333 (2)
-Salary Remaining :	$643,031
-Salary Average :	$1,208,333
-Salary Average Remaining :	$643,031
Sean Behrens	$942,500 (1)
-Salary Remaining :	$501,564
-Salary Average :	$942,500
-Salary Average Remaining :	$501,564
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$492,251
-Salary Average :	$925,000
-Salary Average Remaining :	$492,251
Jackson Blake	$925,000 (1)
-Salary Remaining :	$492,251
-Salary Average :	$925,000
-Salary Average Remaining :	$492,251
Aleksi Heimosalmi	$880,000 (1)
-Salary Remaining :	$468,304
-Salary Average :	$880,000
-Salary Average Remaining :	$468,304
Logan Stankoven	$880,000 (1)
-Salary Remaining :	$468,304
-Salary Average :	$880,000
-Salary Average Remaining :	$468,304
Total Pro Players	20
Salary Commitment
Year 18 : $102,743,702
Year 19 : $42,157,611
Year 20 : $40,949,278
Year 21 : $22,899,278
Salary Average Commitment
Year 18 : $102,743,702
Year 19 : $42,157,611
Year 20 : $40,949,278
Year 21 : $22,899,278
Salary Cap with 1 Way Contract
Year 18 : $102,743,702
Year 19 : $42,157,611
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
Dougie Hamilton	$430,000 (2)
Salary Remaining :	$430,000
Salary Average :	$430,000
Salary Average Remaining :	$430,000
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
Philipp Kurashev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Leevi Merilainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 18 : $3,524,446
Year 19 : $2,609,521
Year 20 : $1,561,272
Year 21 : $453,750
Salary Average Commitment
Year 18 : $3,524,446
Year 19 : $2,609,521
Year 20 : $1,561,272
Year 21 : $453,750

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 2,589 - 95.87%
Level 2:	3601 - $105 - 3,601 - 100.00%
Level 3:	4502 - $80 - 4,502 - 100.00%
Level 4:	6302 - $50 - 6,293 - 99.85%
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	21
Average Attendance - %	17,885 - 99.33%
Average Income per Game	$2,373,779
Year to Date Revenue	$49,849,359
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	$40,686,720
Farm Year To Date Expenses	$626,560
Pro Salary Cap To Date	$40,686,720
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,849,359
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$508,584
Pro Estimated Expenses	$46,281,144
Farm Remaining Season Days	91
Farm Expenses Per Days	$7,832
Farm Estimated Expenses	$712,712
Estimated Season Expenses	$46,993,856
Current Bank Account	$275,355,155
Projected Bank Account	$278,210,658

Pro Players Salaries
Alex Tuch	$11,500,000 (1)
-Salary Remaining :	$6,119,883
-Salary Average :	$11,500,000
-Salary Average Remaining :	$6,119,883
Mitch Marner	$8,750,000 (1)
-Salary Remaining :	$4,656,433
-Salary Average :	$8,750,000
-Salary Average Remaining :	$4,656,433
Moritz Seider	$8,500,000 (3)
-Salary Remaining :	$4,523,392
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,523,392
Logan Thompson	$6,000,000 (2)
-Salary Remaining :	$3,192,982
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,192,982
Jared McCann	$5,500,000 (1)
-Salary Remaining :	$2,926,901
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,926,901
Jacob Trouba	$5,250,000 (1)
-Salary Remaining :	$2,793,860
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,793,860
Darnell Nurse	$5,250,000 (1)
-Salary Remaining :	$2,793,860
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,793,860
Matt Roy	$4,500,000 (1)
-Salary Remaining :	$2,394,737
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,394,737
Connor Bedard	$4,450,000 (1)
-Salary Remaining :	$2,368,129
-Salary Average :	$4,450,000
-Salary Average Remaining :	$2,368,129
Ivan Barbashev	$4,250,000 (1)
-Salary Remaining :	$2,261,696
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,261,696
Beckett Sennecke	$4,053,750 (2)
-Salary Remaining :	$2,157,259
-Salary Average :	$4,053,750
-Salary Average Remaining :	$2,157,259
Pyotr Kochetkov	$4,000,000 (1)
-Salary Remaining :	$2,128,655
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,128,655
Filip Chytil	$2,000,000 (2)
-Salary Remaining :	$1,064,327
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,064,327
Jack McBain	$1,950,000 (3)
-Salary Remaining :	$1,037,719
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,037,719
Tom Willander	$1,772,500 (2)
-Salary Remaining :	$943,260
-Salary Average :	$1,772,500
-Salary Average Remaining :	$943,260
Trent Frederic	$1,750,000 (1)
-Salary Remaining :	$931,287
-Salary Average :	$1,750,000
-Salary Average Remaining :	$931,287
Lian Bichsel	$1,418,333 (2)
-Salary Remaining :	$754,785
-Salary Average :	$1,418,333
-Salary Average Remaining :	$754,785
Jonathan Lekkerimaki	$1,393,333 (2)
-Salary Remaining :	$741,481
-Salary Average :	$1,393,333
-Salary Average Remaining :	$741,481
Ivan Fedotov	$990,000 (1)
-Salary Remaining :	$526,842
-Salary Average :	$990,000
-Salary Average Remaining :	$526,842
Jiri Patera	$990,000 (1)
-Salary Remaining :	$526,842
-Salary Average :	$990,000
-Salary Average Remaining :	$526,842
Martin Pospisil	$950,000 (3)
-Salary Remaining :	$505,556
-Salary Average :	$950,000
-Salary Average Remaining :	$505,556
Justin Brazeau	$900,000 (1)
-Salary Remaining :	$478,947
-Salary Average :	$900,000
-Salary Average Remaining :	$478,947
Sam Colangelo	$850,000 (2)
-Salary Remaining :	$452,339
-Salary Average :	$850,000
-Salary Average Remaining :	$452,339
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 - 2,459 - 90.48%
Level 2:	3624 - $95 - 3,624 - 100.00%
Level 3:	4530 - $65 - 4,530 - 100.00%
Level 4:	6341 - $45 - 6,314 - 99.57%
Luxury :	906 - $300 - 782 - 86.33%
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	21
Average Attendance - %	17,710 - 97.74%
Average Income per Game	$2,292,666
Year to Date Revenue	$48,145,977
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$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	$47,010,640
Farm Year To Date Expenses	$1,742,160
Pro Salary Cap To Date	$47,010,640
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,145,977
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$587,633
Pro Estimated Expenses	$53,474,603
Farm Remaining Season Days	91
Farm Expenses Per Days	$21,777
Farm Estimated Expenses	$1,981,707
Estimated Season Expenses	$55,456,310
Current Bank Account	$278,255,332
Projected Bank Account	$270,944,999

Pro Players Salaries
Brock Nelson	$14,300,670 (1)
-Salary Remaining :	$7,610,296
-Salary Average :	$14,300,666
-Salary Average Remaining :	$7,610,296
Nikita Kucherov	$12,999,670 (2)
-Salary Remaining :	$6,917,951
-Salary Average :	$12,999,666
-Salary Average Remaining :	$6,917,951
Erik Karlsson	$10,716,670 (1)
-Salary Remaining :	$5,703,021
-Salary Average :	$10,716,666
-Salary Average Remaining :	$5,703,021
Zach Hyman	$9,188,666 (1)
-Salary Remaining :	$4,889,875
-Salary Average :	$9,188,666
-Salary Average Remaining :	$4,889,875
Bryan Rust	$8,846,666 (1)
-Salary Remaining :	$4,707,875
-Salary Average :	$8,846,666
-Salary Average Remaining :	$4,707,875
Ryan O'Reilly	$8,566,666 (1)
-Salary Remaining :	$4,558,869
-Salary Average :	$8,566,666
-Salary Average Remaining :	$4,558,869
Jason Zucker	$6,416,666 (1)
-Salary Remaining :	$3,414,717
-Salary Average :	$6,416,666
-Salary Average Remaining :	$3,414,717
Jeremy Swayman	$5,250,666 (2)
-Salary Remaining :	$2,794,214
-Salary Average :	$5,250,666
-Salary Average Remaining :	$2,794,214
Victor Hedman	$4,775,666 (1)
-Salary Remaining :	$2,541,436
-Salary Average :	$4,775,666
-Salary Average Remaining :	$2,541,436
Sam Bennett	$4,679,666 (1)
-Salary Remaining :	$2,490,349
-Salary Average :	$4,679,666
-Salary Average Remaining :	$2,490,349
Jake Middleton	$3,484,666 (1)
-Salary Remaining :	$1,854,413
-Salary Average :	$3,484,666
-Salary Average Remaining :	$1,854,413
Ilya Lyubushkin	$2,871,666 (3)
-Salary Remaining :	$1,528,197
-Salary Average :	$2,871,666
-Salary Average Remaining :	$1,528,197
Logan O'Connor	$1,835,666 (1)
-Salary Remaining :	$976,875
-Salary Average :	$1,835,666
-Salary Average Remaining :	$976,875
Tim Washe	$1,201,666 (2)
-Salary Remaining :	$639,483
-Salary Average :	$1,201,666
-Salary Average Remaining :	$639,483
Max Crozier	$1,201,666 (1)
-Salary Remaining :	$639,483
-Salary Average :	$1,201,666
-Salary Average Remaining :	$639,483
Tomas Nosek	$877,666 (1)
-Salary Remaining :	$467,062
-Salary Average :	$877,666
-Salary Average Remaining :	$467,062
Tyson Jost	$877,666 (1)
-Salary Remaining :	$467,062
-Salary Average :	$877,666
-Salary Average Remaining :	$467,062
Thomas Milic	$841,667 (2)
-Salary Remaining :	$447,905
-Salary Average :	$841,667
-Salary Average Remaining :	$447,905
Noel Acciari	$775,666 (1)
-Salary Remaining :	$412,781
-Salary Average :	$775,666
-Salary Average Remaining :	$412,781
Vincent Desharnais	$775,666 (1)
-Salary Remaining :	$412,781
-Salary Average :	$775,666
-Salary Average Remaining :	$412,781
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 - 3,964 - 99.11%
Level 3:	5000 - $75 - 4,950 - 99.00%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 978 - 97.85%
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	21
Average Attendance - %	17,893 - 99.40%
Average Income per Game	$2,357,639
Year to Date Revenue	$49,510,428
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	$47,915,920
Farm Year To Date Expenses	$1,402,480
Pro Salary Cap To Date	$47,915,920
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,510,428
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$598,949
Pro Estimated Expenses	$54,504,359
Farm Remaining Season Days	91
Farm Expenses Per Days	$17,531
Farm Estimated Expenses	$1,595,321
Estimated Season Expenses	$56,099,680
Current Bank Account	$252,858,281
Projected Bank Account	$246,269,029

Pro Players Salaries
Jake Sanderson	$12,000,000 (6)
-Salary Remaining :	$6,385,965
-Salary Average :	$12,000,000
-Salary Average Remaining :	$6,385,965
Jack Hughes	$12,000,000 (7)
-Salary Remaining :	$6,385,965
-Salary Average :	$12,000,000
-Salary Average Remaining :	$6,385,965
Vincent Trocheck	$8,750,000 (1)
-Salary Remaining :	$4,656,433
-Salary Average :	$8,750,000
-Salary Average Remaining :	$4,656,433
Seth Jones	$7,500,000 (1)
-Salary Remaining :	$3,991,228
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,991,228
Robert Thomas	$7,250,000 (2)
-Salary Remaining :	$3,858,187
-Salary Average :	$7,250,000
-Salary Average Remaining :	$3,858,187
Jonathan Drouin	$6,250,000 (1)
-Salary Remaining :	$3,326,023
-Salary Average :	$6,250,000
-Salary Average Remaining :	$3,326,023
Mackenzie Blackwood	$5,843,760 (2)
-Salary Remaining :	$3,109,837
-Salary Average :	$5,843,760
-Salary Average Remaining :	$3,109,837
Brandon Montour	$5,750,000 (1)
-Salary Remaining :	$3,059,942
-Salary Average :	$5,750,000
-Salary Average Remaining :	$3,059,942
Ryan McLeod	$4,750,000 (2)
-Salary Remaining :	$2,527,778
-Salary Average :	$4,750,000
-Salary Average Remaining :	$2,527,778
Barrett Hayton	$4,500,000 (2)
-Salary Remaining :	$2,394,737
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,394,737
Tyler Toffoli	$4,500,000 (1)
-Salary Remaining :	$2,394,737
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,394,737
Adam Fantilli	$4,150,000 (1)
-Salary Remaining :	$2,208,480
-Salary Average :	$4,150,000
-Salary Average Remaining :	$2,208,480
Braden Schneider	$3,700,000 (1)
-Salary Remaining :	$1,969,006
-Salary Average :	$3,700,000
-Salary Average Remaining :	$1,969,006
Jack Roslovic	$3,200,000 (1)
-Salary Remaining :	$1,702,924
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,702,924
Michael Rasmussen	$3,000,000 (1)
-Salary Remaining :	$1,596,491
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,596,491
Stuart Skinner	$2,850,000 (1)
-Salary Remaining :	$1,516,667
-Salary Average :	$2,850,000
-Salary Average Remaining :	$1,516,667
Urho Vaakanainen	$2,500,000 (4)
-Salary Remaining :	$1,330,409
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,330,409
Josh Norris	$1,633,333 (1)
-Salary Remaining :	$869,201
-Salary Average :	$1,633,333
-Salary Average Remaining :	$869,201
Lane Hutson	$1,333,333 (1)
-Salary Remaining :	$709,551
-Salary Average :	$1,333,333
-Salary Average Remaining :	$709,551
Jordan Oesterle	$959,880 (1)
-Salary Remaining :	$510,813
-Salary Average :	$959,880
-Salary Average Remaining :	$510,813
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 - 1,952 - 97.59%
Level 2:	4000 - $105 - 3,943 - 98.58%
Level 3:	5000 - $75 - 4,934 - 98.68%
Level 4:	6000 - $50 - 5,976 - 99.60%
Luxury :	1000 - $245 - 986 - 98.58%
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	21
Average Attendance - %	17,791 - 98.84%
Average Income per Game	$2,438,657
Year to Date Revenue	$51,211,787
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	$39,749,920
Farm Year To Date Expenses	$2,243,520
Pro Salary Cap To Date	$39,749,920
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,211,787
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$496,874
Pro Estimated Expenses	$45,215,534
Farm Remaining Season Days	91
Farm Expenses Per Days	$28,044
Farm Estimated Expenses	$2,552,004
Estimated Season Expenses	$47,767,538
Current Bank Account	$254,091,181
Projected Bank Account	$257,535,430

Pro Players Salaries
Dylan Larkin	$20,800,000 (1)
-Salary Remaining :	$11,069,006
-Salary Average :	$20,800,000
-Salary Average Remaining :	$11,069,006
Mathew Barzal	$7,500,000 (3)
-Salary Remaining :	$3,991,228
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,991,228
Dustin Wolf	$5,950,000 (3)
-Salary Remaining :	$3,166,374
-Salary Average :	$5,950,000
-Salary Average Remaining :	$3,166,374
Alexis Lafreniere	$5,100,000 (5)
-Salary Remaining :	$2,714,035
-Salary Average :	$5,100,000
-Salary Average Remaining :	$2,714,035
Matty Beniers	$4,630,000 (3)
-Salary Remaining :	$2,463,918
-Salary Average :	$4,630,000
-Salary Average Remaining :	$2,463,918
Leo Carlsson	$4,200,000 (1)
-Salary Remaining :	$2,235,088
-Salary Average :	$4,200,000
-Salary Average Remaining :	$2,235,088
Simon Nemec	$4,168,333 (1)
-Salary Remaining :	$2,218,236
-Salary Average :	$4,168,333
-Salary Average Remaining :	$2,218,236
Artturi Lehkonen	$4,000,000 (2)
-Salary Remaining :	$2,128,655
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,128,655
Shane Wright	$3,949,167 (2)
-Salary Remaining :	$2,101,603
-Salary Average :	$3,949,167
-Salary Average Remaining :	$2,101,603
Ben Chiarot	$3,900,000 (1)
-Salary Remaining :	$2,075,439
-Salary Average :	$3,900,000
-Salary Average Remaining :	$2,075,439
Cam York	$3,750,000 (6)
-Salary Remaining :	$1,995,614
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,995,614
Darren Raddysh	$3,500,000 (2)
-Salary Remaining :	$1,862,573
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,862,573
Thomas Novak	$2,198,708 (1)
-Salary Remaining :	$1,170,073
-Salary Average :	$2,198,708
-Salary Average Remaining :	$1,170,073
Kirby Dach	$1,925,000 (5)
-Salary Remaining :	$1,024,415
-Salary Average :	$1,925,000
-Salary Average Remaining :	$1,024,415
Nic Dowd	$1,750,000 (1)
-Salary Remaining :	$931,287
-Salary Average :	$1,750,000
-Salary Average Remaining :	$931,287
Simon Edvinsson	$1,744,167 (1)
-Salary Remaining :	$928,182
-Salary Average :	$1,744,167
-Salary Average Remaining :	$928,182
Connor Brown	$1,600,000 (1)
-Salary Remaining :	$851,462
-Salary Average :	$1,600,000
-Salary Average Remaining :	$851,462
Sam Rinzel	$1,366,667 (1)
-Salary Remaining :	$727,291
-Salary Average :	$1,366,667
-Salary Average Remaining :	$727,291
Devon Levi	$1,100,000 (4)
-Salary Remaining :	$585,380
-Salary Average :	$1,100,000
-Salary Average Remaining :	$585,380
Connor Dewar	$1,050,000 (1)
-Salary Remaining :	$558,772
-Salary Average :	$1,050,000
-Salary Average Remaining :	$558,772
Erik Portillo	$783,333 (2)
-Salary Remaining :	$416,861
-Salary Average :	$783,333
-Salary Average Remaining :	$416,861
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 - 2,524 - 84.23%
Level 2:	3996 - $120 - 3,183 - 79.66%
Level 3:	4995 - $75 - 4,958 - 99.26%
Level 4:	6992 - $40 - 6,842 - 97.86%
Luxury :	999 - $260 - 995 - 99.56%
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	21
Average Attendance - %	18,502 - 92.61%
Average Income per Game	$2,442,885
Year to Date Revenue	$51,300,594
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	$47,930,320
Farm Year To Date Expenses	$1,510,640
Pro Salary Cap To Date	$47,930,320
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,300,594
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$599,129
Pro Estimated Expenses	$54,520,739
Farm Remaining Season Days	91
Farm Expenses Per Days	$18,883
Farm Estimated Expenses	$1,718,353
Estimated Season Expenses	$56,239,092
Current Bank Account	$418,543,654
Projected Bank Account	$413,605,156

Pro Players Salaries
John Carlson	$9,000,000 (2)
-Salary Remaining :	$4,789,474
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,789,474
Rickard Rakell	$9,000,000 (1)
-Salary Remaining :	$4,789,474
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,789,474
Sebastian Aho	$9,000,000 (3)
-Salary Remaining :	$4,789,474
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,789,474
David Pastrnak	$7,900,000 (1)
-Salary Remaining :	$4,204,094
-Salary Average :	$7,900,000
-Salary Average Remaining :	$4,204,094
Chandler Stephenson	$7,477,556 (1)
-Salary Remaining :	$3,979,284
-Salary Average :	$7,477,556
-Salary Average Remaining :	$3,979,284
Mike Matheson	$6,600,000 (1)
-Salary Remaining :	$3,512,281
-Salary Average :	$6,600,000
-Salary Average Remaining :	$3,512,281
Thatcher Demko	$6,477,500 (4)
-Salary Remaining :	$3,447,091
-Salary Average :	$6,477,500
-Salary Average Remaining :	$3,447,091
Dmitry Orlov	$6,000,000 (1)
-Salary Remaining :	$3,192,982
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,192,982
Kris Letang	$5,500,000 (1)
-Salary Remaining :	$2,926,901
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,926,901
Marcus Johansson	$4,400,000 (1)
-Salary Remaining :	$2,341,520
-Salary Average :	$4,400,000
-Salary Average Remaining :	$2,341,520
Brenden Dillon	$4,200,000 (1)
-Salary Remaining :	$2,235,088
-Salary Average :	$4,200,000
-Salary Average Remaining :	$2,235,088
Connor McMichael	$4,000,000 (3)
-Salary Remaining :	$2,128,655
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,128,655
Kiefer Sherwood	$4,000,000 (2)
-Salary Remaining :	$2,128,655
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,128,655
Mikael Backlund	$4,000,000 (1)
-Salary Remaining :	$2,128,655
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,128,655
Erik Haula	$3,700,000 (1)
-Salary Remaining :	$1,969,006
-Salary Average :	$3,700,000
-Salary Average Remaining :	$1,969,006
Evan Rodrigues	$3,600,000 (1)
-Salary Remaining :	$1,915,789
-Salary Average :	$3,600,000
-Salary Average Remaining :	$1,915,789
Ryan McDonagh	$3,000,000 (1)
-Salary Remaining :	$1,596,491
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,596,491
Collin Graf	$2,000,000 (2)
-Salary Remaining :	$1,064,327
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,064,327
Teddy Blueger	$1,651,000 (1)
-Salary Remaining :	$878,602
-Salary Average :	$1,651,000
-Salary Average Remaining :	$878,602
Dan Vladar	$945,000 (2)
-Salary Remaining :	$502,895
-Salary Average :	$945,000
-Salary Average Remaining :	$502,895
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 - 2,499 - 83.01%
Level 2:	4013 - $100 - 3,955 - 98.55%
Level 3:	5017 - $70 - 5,008 - 99.82%
Level 4:	7023 - $50 - 6,677 - 95.07%
Luxury :	1003 - $240 - 996 - 99.34%
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	21
Average Attendance - %	19,134 - 95.36%
Average Income per Game	$2,449,279
Year to Date Revenue	$51,434,860
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	$48,637,920
Farm Year To Date Expenses	$1,098,720
Pro Salary Cap To Date	$48,637,920
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,434,860
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$607,974
Pro Estimated Expenses	$55,325,634
Farm Remaining Season Days	91
Farm Expenses Per Days	$13,734
Farm Estimated Expenses	$1,249,794
Estimated Season Expenses	$56,575,428
Current Bank Account	$284,712,113
Projected Bank Account	$279,571,545

Pro Players Salaries
Cale Makar	$12,300,500 (1)
-Salary Remaining :	$6,545,880
-Salary Average :	$12,300,500
-Salary Average Remaining :	$6,545,880
Tage Thompson	$11,920,000 (3)
-Salary Remaining :	$6,343,392
-Salary Average :	$11,920,000
-Salary Average Remaining :	$6,343,392
Nico Hischier	$7,800,000 (3)
-Salary Remaining :	$4,150,877
-Salary Average :	$7,800,000
-Salary Average Remaining :	$4,150,877
Gabriel Vilardi	$7,339,558 (3)
-Salary Remaining :	$3,905,847
-Salary Average :	$7,339,558
-Salary Average Remaining :	$3,905,847
Tyler Bertuzzi	$7,050,000 (2)
-Salary Remaining :	$3,751,754
-Salary Average :	$7,050,000
-Salary Average Remaining :	$3,751,754
Patrick Kane	$6,500,500 (1)
-Salary Remaining :	$3,459,330
-Salary Average :	$6,500,500
-Salary Average Remaining :	$3,459,330
Karel Vejmelka	$6,100,500 (1)
-Salary Remaining :	$3,246,465
-Salary Average :	$6,100,500
-Salary Average Remaining :	$3,246,465
Jake McCabe	$5,750,500 (1)
-Salary Remaining :	$3,060,208
-Salary Average :	$5,750,500
-Salary Average Remaining :	$3,060,208
Joel Hofer	$5,400,000 (2)
-Salary Remaining :	$2,873,684
-Salary Average :	$5,400,000
-Salary Average Remaining :	$2,873,684
Fabian Zetterlund	$5,050,500 (2)
-Salary Remaining :	$2,687,693
-Salary Average :	$5,050,500
-Salary Average Remaining :	$2,687,693
Vladimir Tarasenko	$5,000,000 (1)
-Salary Remaining :	$2,660,819
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,660,819
Ryan Hartman	$5,000,000 (1)
-Salary Remaining :	$2,660,819
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,660,819
Nick Paul	$4,100,500 (1)
-Salary Remaining :	$2,182,137
-Salary Average :	$4,100,500
-Salary Average Remaining :	$2,182,137
Dante Fabbro	$3,500,000 (1)
-Salary Remaining :	$1,862,573
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,862,573
Ryan Lindgren	$3,100,500 (1)
-Salary Remaining :	$1,649,974
-Salary Average :	$3,100,500
-Salary Average Remaining :	$1,649,974
Carson Soucy	$1,900,000 (1)
-Salary Remaining :	$1,011,111
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,011,111
Michael McCarron	$1,850,000 (1)
-Salary Remaining :	$984,503
-Salary Average :	$1,850,000
-Salary Average Remaining :	$984,503
Cole Smith	$1,700,000 (1)
-Salary Remaining :	$904,678
-Salary Average :	$1,700,000
-Salary Average Remaining :	$904,678
Frank Nazar	$1,550,000 (1)
-Salary Remaining :	$824,854
-Salary Average :	$1,550,000
-Salary Average Remaining :	$824,854
Noah Juulsen	$1,050,500 (1)
-Salary Remaining :	$559,038
-Salary Average :	$1,050,500
-Salary Average Remaining :	$559,038
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 - 2,771 - 86.85%
Level 2:	4255 - $80 - 4,200 - 98.70%
Level 3:	5318 - $53 - 5,306 - 99.77%
Level 4:	7446 - $40 - 6,766 - 90.87%
Luxury :	1064 - $206 - 1,052 - 98.85%
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	22
Average Attendance - %	20,095 - 94.46%
Average Income per Game	$2,017,299
Year to Date Revenue	$40,345,974
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	$36,384,240
Farm Year To Date Expenses	$829,520
Pro Salary Cap To Date	$36,384,240
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,380,571
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$454,803
Pro Estimated Expenses	$41,387,073
Farm Remaining Season Days	91
Farm Expenses Per Days	$10,369
Farm Estimated Expenses	$943,579
Estimated Season Expenses	$42,330,652
Current Bank Account	$82,696,459
Projected Bank Account	$84,746,378

Pro Players Salaries
Jake Guentzel	$20,800,000 (1)
-Salary Remaining :	$11,069,006
-Salary Average :	$20,800,000
-Salary Average Remaining :	$11,069,006
Jake Oettinger	$7,500,000 (3)
-Salary Remaining :	$3,991,228
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,991,228
Thomas Harley	$6,000,000 (2)
-Salary Remaining :	$3,192,982
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,192,982
Quinton Byfield	$5,750,000 (2)
-Salary Remaining :	$3,059,942
-Salary Average :	$5,750,000
-Salary Average Remaining :	$3,059,942
Jordan Kyrou	$5,283,333 (3)
-Salary Remaining :	$2,811,598
-Salary Average :	$5,283,333
-Salary Average Remaining :	$2,811,598
Brent Burns	$4,775,666 (1)
-Salary Remaining :	$2,541,436
-Salary Average :	$4,775,666
-Salary Average Remaining :	$2,541,436
Will Borgen	$4,775,666 (1)
-Salary Remaining :	$2,541,436
-Salary Average :	$4,775,666
-Salary Average Remaining :	$2,541,436
Yanni Gourde	$2,808,300 (1)
-Salary Remaining :	$1,494,475
-Salary Average :	$2,808,300
-Salary Average Remaining :	$1,494,475
Alex Iafallo	$2,543,625 (1)
-Salary Remaining :	$1,353,625
-Salary Average :	$2,543,625
-Salary Average Remaining :	$1,353,625
Arber Xhekaj	$2,162,000 (1)
-Salary Remaining :	$1,150,538
-Salary Average :	$2,162,000
-Salary Average Remaining :	$1,150,538
Ondrej Palat	$2,000,000 (1)
-Salary Remaining :	$1,064,327
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,064,327
Keegan Kolesar	$2,000,000 (2)
-Salary Remaining :	$1,064,327
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,064,327
Jake Evans	$1,665,278 (4)
-Salary Remaining :	$886,201
-Salary Average :	$1,665,278
-Salary Average Remaining :	$886,201
Mathew Dumba	$1,659,080 (1)
-Salary Remaining :	$882,902
-Salary Average :	$1,659,080
-Salary Average Remaining :	$882,902
Brandon Duhaime	$1,600,000 (1)
-Salary Remaining :	$851,462
-Salary Average :	$1,600,000
-Salary Average Remaining :	$851,462
Jason Dickinson	$1,550,000 (1)
-Salary Remaining :	$824,854
-Salary Average :	$1,550,000
-Salary Average Remaining :	$824,854
Brad Lambert	$1,168,333 (1)
-Salary Remaining :	$621,744
-Salary Average :	$1,168,333
-Salary Average Remaining :	$621,744
Mark Jankowski	$1,000,000 (1)
-Salary Remaining :	$532,164
-Salary Average :	$1,000,000
-Salary Average Remaining :	$532,164
Spencer Knight	$1,000,000 (1)
-Salary Remaining :	$532,164
-Salary Average :	$1,000,000
-Salary Average Remaining :	$532,164
Stanislav Svozil	$880,000 (1)
-Salary Remaining :	$468,304
-Salary Average :	$880,000
-Salary Average Remaining :	$468,304
Liam Foudy	$850,000 (1)
-Salary Remaining :	$452,339
-Salary Average :	$850,000
-Salary Average Remaining :	$452,339
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 - 99.78%
Level 3:	5000 - $68 - 4,978 - 99.55%
Level 4:	6000 - $38 - 6,000 - 100.00%
Luxury :	1000 - $248 - 992 - 99.21%
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	21
Average Attendance - %	17,961 - 99.78%
Average Income per Game	$2,145,211
Year to Date Revenue	$45,049,441
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	$52,808,880
Farm Year To Date Expenses	$798,800
Pro Salary Cap To Date	$52,808,880
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,049,441
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$660,111
Pro Estimated Expenses	$60,070,101
Farm Remaining Season Days	91
Farm Expenses Per Days	$9,985
Farm Estimated Expenses	$908,635
Estimated Season Expenses	$60,978,736
Current Bank Account	$125,610,213
Projected Bank Account	$109,680,918

Pro Players Salaries
Sidney Crosby	$12,878,790 (1)
-Salary Remaining :	$6,853,623
-Salary Average :	$12,878,787
-Salary Average Remaining :	$6,853,623
Kirill Kaprizov	$10,365,810 (1)
-Salary Remaining :	$5,516,310
-Salary Average :	$10,365,813
-Salary Average Remaining :	$5,516,310
Nick Schmaltz	$9,421,500 (2)
-Salary Remaining :	$5,013,781
-Salary Average :	$9,421,500
-Salary Average Remaining :	$5,013,781
William Nylander	$9,191,100 (1)
-Salary Remaining :	$4,891,170
-Salary Average :	$9,191,100
-Salary Average Remaining :	$4,891,170
Andrei Svechnikov	$7,589,333 (6)
-Salary Remaining :	$4,038,768
-Salary Average :	$7,589,333
-Salary Average Remaining :	$4,038,768
J.T. Miller	$6,972,250 (1)
-Salary Remaining :	$3,710,379
-Salary Average :	$6,972,250
-Salary Average Remaining :	$3,710,379
Adam Fox	$5,849,746 (3)
-Salary Remaining :	$3,113,023
-Salary Average :	$5,849,746
-Salary Average Remaining :	$3,113,023
Mark Stone	$5,678,500 (1)
-Salary Remaining :	$3,021,892
-Salary Average :	$5,678,500
-Salary Average Remaining :	$3,021,892
Sean Monahan	$5,502,778 (3)
-Salary Remaining :	$2,928,379
-Salary Average :	$5,502,778
-Salary Average Remaining :	$2,928,379
Carter Verhaeghe	$5,325,000 (2)
-Salary Remaining :	$2,833,772
-Salary Average :	$5,325,000
-Salary Average Remaining :	$2,833,772
Linus Ullmark	$4,800,000 (1)
-Salary Remaining :	$2,554,386
-Salary Average :	$4,800,000
-Salary Average Remaining :	$2,554,386
Esa Lindell	$4,553,073 (1)
-Salary Remaining :	$2,422,980
-Salary Average :	$4,553,073
-Salary Average Remaining :	$2,422,980
Adam Pelech	$4,365,600 (2)
-Salary Remaining :	$2,323,214
-Salary Average :	$4,365,600
-Salary Average Remaining :	$2,323,214
Chris Tanev	$3,361,319 (1)
-Salary Remaining :	$1,788,772
-Salary Average :	$3,361,319
-Salary Average Remaining :	$1,788,772
Louis Crevier	$3,226,318 (2)
-Salary Remaining :	$1,716,929
-Salary Average :	$3,226,318
-Salary Average Remaining :	$1,716,929
Nick Jensen	$3,072,409 (1)
-Salary Remaining :	$1,635,025
-Salary Average :	$3,072,409
-Salary Average Remaining :	$1,635,025
Artem Zub	$2,400,000 (1)
-Salary Remaining :	$1,277,193
-Salary Average :	$2,400,000
-Salary Average Remaining :	$1,277,193
Wyatt Kaiser	$2,296,801 (2)
-Salary Remaining :	$1,222,274
-Salary Average :	$2,296,801
-Salary Average Remaining :	$1,222,274
Jack St. Ivany	$2,108,000 (3)
-Salary Remaining :	$1,121,801
-Salary Average :	$2,108,000
-Salary Average Remaining :	$1,121,801
Daniil Tarasov	$1,511,695 (1)
-Salary Remaining :	$804,469
-Salary Average :	$1,511,695
-Salary Average Remaining :	$804,469
Calle Jarnkrok	$858,888 (2)
-Salary Remaining :	$457,069
-Salary Average :	$858,888
-Salary Average Remaining :	$457,069
Blake Lizotte	$775,008 (1)
-Salary Remaining :	$412,431
-Salary Average :	$775,008
-Salary Average Remaining :	$412,431
Pheonix Copley	$775,000 (1)
-Salary Remaining :	$412,427
-Salary Average :	$775,000
-Salary Average Remaining :	$412,427
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 - 3,963 - 99.09%
Level 3:	5000 - $75 - 4,948 - 98.96%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 997 - 99.75%
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	21
Average Attendance - %	17,909 - 99.49%
Average Income per Game	$2,364,355
Year to Date Revenue	$49,651,455
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	$43,637,440
Farm Year To Date Expenses	$899,840
Pro Salary Cap To Date	$43,637,440
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,651,455
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$545,468
Pro Estimated Expenses	$49,637,588
Farm Remaining Season Days	91
Farm Expenses Per Days	$11,248
Farm Estimated Expenses	$1,023,568
Estimated Season Expenses	$50,661,156
Current Bank Account	$183,578,927
Projected Bank Account	$182,569,226

Pro Players Salaries
Timo Meier	$7,100,000 (1)
-Salary Remaining :	$3,778,363
-Salary Average :	$7,100,000
-Salary Average Remaining :	$3,778,363
Travis Sanheim	$6,450,000 (2)
-Salary Remaining :	$3,432,456
-Salary Average :	$6,450,000
-Salary Average Remaining :	$3,432,456
Mikael Granlund	$6,250,000 (1)
-Salary Remaining :	$3,326,023
-Salary Average :	$6,250,000
-Salary Average Remaining :	$3,326,023
Anton Forsberg	$5,900,000 (1)
-Salary Remaining :	$3,139,766
-Salary Average :	$5,900,000
-Salary Average Remaining :	$3,139,766
Trevor Zegras	$5,500,000 (4)
-Salary Remaining :	$2,926,901
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,926,901
Kent Johnson	$5,500,000 (1)
-Salary Remaining :	$2,926,901
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,926,901
Marcus Pettersson	$5,200,000 (3)
-Salary Remaining :	$2,767,251
-Salary Average :	$5,200,000
-Salary Average Remaining :	$2,767,251
Jordan Staal	$5,200,000 (2)
-Salary Remaining :	$2,767,251
-Salary Average :	$5,200,000
-Salary Average Remaining :	$2,767,251
Thomas Chabot	$5,000,000 (1)
-Salary Remaining :	$2,660,819
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,660,819
Jonathan Huberdeau	$4,500,000 (1)
-Salary Remaining :	$2,394,737
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,394,737
Joseph Woll	$4,200,000 (2)
-Salary Remaining :	$2,235,088
-Salary Average :	$4,200,000
-Salary Average Remaining :	$2,235,088
Will Cuylle	$3,850,000 (4)
-Salary Remaining :	$2,048,830
-Salary Average :	$3,850,000
-Salary Average Remaining :	$2,048,830
Oliver Bjorkstrand	$3,850,000 (1)
-Salary Remaining :	$2,048,830
-Salary Average :	$3,850,000
-Salary Average Remaining :	$2,048,830
Warren Foegele	$3,800,000 (1)
-Salary Remaining :	$2,022,222
-Salary Average :	$3,800,000
-Salary Average Remaining :	$2,022,222
Adam Henrique	$3,200,000 (1)
-Salary Remaining :	$1,702,924
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,702,924
Lars Eller	$2,950,000 (1)
-Salary Remaining :	$1,569,883
-Salary Average :	$2,950,000
-Salary Average Remaining :	$1,569,883
Jeremy Lauzon	$2,850,000 (6)
-Salary Remaining :	$1,516,667
-Salary Average :	$2,850,000
-Salary Average Remaining :	$1,516,667
Jeff Skinner	$2,500,000 (1)
-Salary Remaining :	$1,330,409
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,330,409
Joonas Korpisalo	$2,475,000 (3)
-Salary Remaining :	$1,317,105
-Salary Average :	$2,475,000
-Salary Average Remaining :	$1,317,105
Matt Murray	$2,200,000 (3)
-Salary Remaining :	$1,170,760
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,170,760
Conor Sheary	$1,900,000 (1)
-Salary Remaining :	$1,011,111
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,011,111
Jansen Harkins	$1,700,000 (3)
-Salary Remaining :	$904,678
-Salary Average :	$1,700,000
-Salary Average Remaining :	$904,678
Dmitry Kulikov	$1,200,000 (2)
-Salary Remaining :	$638,596
-Salary Average :	$1,200,000
-Salary Average Remaining :	$638,596
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 - 1,066 - 53.30%
Level 2:	4000 - $200 - 1,896 - 47.40%
Level 3:	5000 - $150 - 2,342 - 46.84%
Level 4:	6000 - $90 - 3,178 - 52.97%
Luxury :	1000 - $500 - 456 - 45.60%
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	22
Average Attendance - %	8,938 - 49.65%
Average Income per Game	$2,330,689
Year to Date Revenue	$46,613,771
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	$47,773,520
Farm Year To Date Expenses	$1,540,560
Pro Salary Cap To Date	$47,773,520
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,275,148
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$597,169
Pro Estimated Expenses	$54,342,379
Farm Remaining Season Days	91
Farm Expenses Per Days	$19,257
Farm Estimated Expenses	$1,752,387
Estimated Season Expenses	$56,094,766
Current Bank Account	$291,488,025
Projected Bank Account	$286,668,407

Pro Players Salaries
Connor McDavid	$20,800,000 (1)
-Salary Remaining :	$11,069,006
-Salary Average :	$20,800,000
-Salary Average Remaining :	$11,069,006
Sam Reinhart	$12,985,000 (3)
-Salary Remaining :	$6,910,146
-Salary Average :	$12,985,000
-Salary Average Remaining :	$6,910,146
Brayden Point	$12,705,000 (3)
-Salary Remaining :	$6,761,140
-Salary Average :	$12,705,000
-Salary Average Remaining :	$6,761,140
Troy Terry	$7,700,000 (2)
-Salary Remaining :	$4,097,661
-Salary Average :	$7,700,000
-Salary Average Remaining :	$4,097,661
Ivan Provorov	$7,700,000 (1)
-Salary Remaining :	$4,097,661
-Salary Average :	$7,700,000
-Salary Average Remaining :	$4,097,661
Artemi Panarin	$6,981,500 (1)
-Salary Remaining :	$3,715,301
-Salary Average :	$6,981,500
-Salary Average Remaining :	$3,715,301
Alex DeBrincat	$6,399,000 (1)
-Salary Remaining :	$3,405,316
-Salary Average :	$6,399,000
-Salary Average Remaining :	$3,405,316
Drew Doughty	$5,800,000 (1)
-Salary Remaining :	$3,086,550
-Salary Average :	$5,800,000
-Salary Average Remaining :	$3,086,550
Jacob Markstrom	$4,214,600 (1)
-Salary Remaining :	$2,242,857
-Salary Average :	$4,214,600
-Salary Average Remaining :	$2,242,857
Nick Seeler	$2,875,000 (1)
-Salary Remaining :	$1,529,971
-Salary Average :	$2,875,000
-Salary Average Remaining :	$1,529,971
Brett Pesce	$2,300,000 (2)
-Salary Remaining :	$1,223,977
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,223,977
Casey Cizikas	$2,100,000 (1)
-Salary Remaining :	$1,117,544
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,117,544
Colton Sissons	$1,500,000 (1)
-Salary Remaining :	$798,246
-Salary Average :	$1,500,000
-Salary Average Remaining :	$798,246
Nikolas Matinpalo	$1,500,000 (1)
-Salary Remaining :	$798,246
-Salary Average :	$1,500,000
-Salary Average Remaining :	$798,246
Steven Lorentz	$1,300,000 (1)
-Salary Remaining :	$691,813
-Salary Average :	$1,300,000
-Salary Average Remaining :	$691,813
Zachary Bolduc	$1,275,833 (2)
-Salary Remaining :	$678,952
-Salary Average :	$1,275,833
-Salary Average Remaining :	$678,952
Akira Schmid	$1,220,000 (1)
-Salary Remaining :	$649,240
-Salary Average :	$1,220,000
-Salary Average Remaining :	$649,240
David Kampf	$1,060,000 (1)
-Salary Remaining :	$564,094
-Salary Average :	$1,060,000
-Salary Average Remaining :	$564,094
Brendan Gaunce	$850,000 (1)
-Salary Remaining :	$452,339
-Salary Average :	$850,000
-Salary Average Remaining :	$452,339
Josh Mahura	$850,000 (1)
-Salary Remaining :	$452,339
-Salary Average :	$850,000
-Salary Average Remaining :	$452,339
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 - 3,970 - 99.25%
Level 3:	5000 - $75 - 4,956 - 99.12%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $200 - 999 - 99.89%
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	21
Average Attendance - %	17,925 - 99.58%
Average Income per Game	$2,262,551
Year to Date Revenue	$47,513,566
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	$44,544,560
Farm Year To Date Expenses	$1,521,440
Pro Salary Cap To Date	$44,544,560
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,513,566
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$556,807
Pro Estimated Expenses	$50,669,437
Farm Remaining Season Days	91
Farm Expenses Per Days	$19,018
Farm Estimated Expenses	$1,730,638
Estimated Season Expenses	$52,400,075
Current Bank Account	$184,687,173
Projected Bank Account	$179,800,664

Pro Players Salaries
Igor Shesterkin	$11,000,000 (4)
-Salary Remaining :	$5,853,801
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,853,801
Alexander Wennberg	$9,372,000 (2)
-Salary Remaining :	$4,987,439
-Salary Average :	$9,372,000
-Salary Average Remaining :	$4,987,439
MacKenzie Weegar	$8,500,000 (2)
-Salary Remaining :	$4,523,392
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,523,392
Matthew Knies	$8,000,000 (4)
-Salary Remaining :	$4,257,310
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,257,310
Colton Parayko	$5,110,000 (2)
-Salary Remaining :	$2,719,357
-Salary Average :	$5,110,000
-Salary Average Remaining :	$2,719,357
Teuvo Teravainen	$5,000,000 (1)
-Salary Remaining :	$2,660,819
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,660,819
Christian Dvorak	$4,900,000 (2)
-Salary Remaining :	$2,607,602
-Salary Average :	$4,900,000
-Salary Average Remaining :	$2,607,602
Jack Quinn	$4,700,000 (3)
-Salary Remaining :	$2,501,170
-Salary Average :	$4,700,000
-Salary Average Remaining :	$2,501,170
Adam Larsson	$4,300,000 (1)
-Salary Remaining :	$2,288,304
-Salary Average :	$4,300,000
-Salary Average Remaining :	$2,288,304
Boone Jenner	$4,200,000 (1)
-Salary Remaining :	$2,235,088
-Salary Average :	$4,200,000
-Salary Average Remaining :	$2,235,088
Andrew Copp	$4,100,000 (2)
-Salary Remaining :	$2,181,871
-Salary Average :	$4,100,000
-Salary Average Remaining :	$2,181,871
Mikey Anderson	$4,090,000 (2)
-Salary Remaining :	$2,176,550
-Salary Average :	$4,090,000
-Salary Average Remaining :	$2,176,550
Jaccob Slavin	$4,005,000 (4)
-Salary Remaining :	$2,131,316
-Salary Average :	$4,005,000
-Salary Average Remaining :	$2,131,316
Casey DeSmith	$3,900,000 (1)
-Salary Remaining :	$2,075,439
-Salary Average :	$3,900,000
-Salary Average Remaining :	$2,075,439
Owen Tippett	$3,000,000 (1)
-Salary Remaining :	$1,596,491
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,596,491
Peyton Krebs	$2,000,000 (6)
-Salary Remaining :	$1,064,327
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,064,327
Sean Kuraly	$1,910,000 (2)
-Salary Remaining :	$1,016,433
-Salary Average :	$1,910,000
-Salary Average Remaining :	$1,016,433
Justus Annunen	$1,833,333 (2)
-Salary Remaining :	$975,633
-Salary Average :	$1,833,333
-Salary Average Remaining :	$975,633
Cody Glass	$1,750,400 (1)
-Salary Remaining :	$931,499
-Salary Average :	$1,750,400
-Salary Average Remaining :	$931,499
Johnathan Kovacevic	$1,730,000 (4)
-Salary Remaining :	$920,643
-Salary Average :	$1,730,000
-Salary Average Remaining :	$920,643
Carl Grundstrom	$1,000,000 (2)
-Salary Remaining :	$532,164
-Salary Average :	$1,000,000
-Salary Average Remaining :	$532,164
Cole Reinhardt	$813,333 (1)
-Salary Remaining :	$432,826
-Salary Average :	$813,333
-Salary Average Remaining :	$432,826
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 - 3,988 - 99.71%
Level 3:	5000 - $65 - 4,997 - 99.94%
Level 4:	6000 - $50 - 6,000 - 99.99%
Luxury :	1000 - $225 - 998 - 99.79%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	17,983 - 99.90%
Average Income per Game	$2,291,909
Year to Date Revenue	$48,130,099
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	$48,078,400
Farm Year To Date Expenses	$1,707,360
Pro Salary Cap To Date	$48,078,400
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,130,099
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$600,980
Pro Estimated Expenses	$54,689,180
Farm Remaining Season Days	91
Farm Expenses Per Days	$21,342
Farm Estimated Expenses	$1,942,122
Estimated Season Expenses	$56,631,302
Current Bank Account	$320,539,394
Projected Bank Account	$312,038,191

Pro Players Salaries
Wyatt Johnston	$12,920,530 (3)
-Salary Remaining :	$6,875,839
-Salary Average :	$12,920,532
-Salary Average Remaining :	$6,875,839
Steven Stamkos	$11,200,000 (1)
-Salary Remaining :	$5,960,234
-Salary Average :	$11,200,000
-Salary Average Remaining :	$5,960,234
Scott Wedgewood	$11,000,000 (1)
-Salary Remaining :	$5,853,801
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,853,801
Mark Scheifele	$10,920,250 (2)
-Salary Remaining :	$5,811,361
-Salary Average :	$10,920,250
-Salary Average Remaining :	$5,811,361
Joel Eriksson Ek	$9,704,444 (3)
-Salary Remaining :	$5,164,353
-Salary Average :	$9,704,444
-Salary Average Remaining :	$5,164,353
Noah Hanifin	$7,592,444 (3)
-Salary Remaining :	$4,040,423
-Salary Average :	$7,592,444
-Salary Average Remaining :	$4,040,423
Aaron Ekblad	$6,771,420 (3)
-Salary Remaining :	$3,603,504
-Salary Average :	$6,771,420
-Salary Average Remaining :	$3,603,504
Shea Theodore	$6,671,131 (2)
-Salary Remaining :	$3,550,134
-Salary Average :	$6,671,131
-Salary Average Remaining :	$3,550,134
Owen Power	$5,280,000 (6)
-Salary Remaining :	$2,809,825
-Salary Average :	$5,280,000
-Salary Average Remaining :	$2,809,825
Tyson Foerster	$5,053,889 (7)
-Salary Remaining :	$2,689,496
-Salary Average :	$5,053,889
-Salary Average Remaining :	$2,689,496
Anthony Mantha	$3,800,000 (1)
-Salary Remaining :	$2,022,222
-Salary Average :	$3,800,000
-Salary Average Remaining :	$2,022,222
Nick Perbix	$2,176,116 (3)
-Salary Remaining :	$1,158,050
-Salary Average :	$2,176,116
-Salary Average Remaining :	$1,158,050
Jack Drury	$2,090,000 (3)
-Salary Remaining :	$1,112,222
-Salary Average :	$2,090,000
-Salary Average Remaining :	$1,112,222
Pius Suter	$1,945,125 (1)
-Salary Remaining :	$1,035,125
-Salary Average :	$1,945,125
-Salary Average Remaining :	$1,035,125
Arturs Silovs	$1,250,022 (3)
-Salary Remaining :	$665,216
-Salary Average :	$1,250,022
-Salary Average Remaining :	$665,216
Noah Laba	$947,222 (2)
-Salary Remaining :	$504,077
-Salary Average :	$947,222
-Salary Average Remaining :	$504,077
Tristan Luneau	$918,333 (2)
-Salary Remaining :	$488,704
-Salary Average :	$918,333
-Salary Average Remaining :	$488,704
Avery Hayes	$900,000 (2)
-Salary Remaining :	$478,947
-Salary Average :	$900,000
-Salary Average Remaining :	$478,947
Justin Robidas	$851,667 (1)
-Salary Remaining :	$453,226
-Salary Average :	$851,667
-Salary Average Remaining :	$453,226
Tyson Kozak	$775,000 (1)
-Salary Remaining :	$412,427
-Salary Average :	$775,000
-Salary Average Remaining :	$412,427
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 - 1,367 - 68.37%
Level 2:	4000 - $128 - 3,008 - 75.21%
Level 3:	5000 - $95 - 3,760 - 75.19%
Level 4:	6000 - $63 - 4,481 - 74.68%
Luxury :	1000 - $330 - 706 - 70.60%
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	21
Average Attendance - %	13,322 - 74.01%
Average Income per Game	$2,352,508
Year to Date Revenue	$49,402,666
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	$47,312,400
Farm Year To Date Expenses	$1,448,400
Pro Salary Cap To Date	$47,312,400
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,402,666
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$591,405
Pro Estimated Expenses	$53,817,855
Farm Remaining Season Days	91
Farm Expenses Per Days	$18,105
Farm Estimated Expenses	$1,647,555
Estimated Season Expenses	$55,465,410
Current Bank Account	$260,735,934
Projected Bank Account	$254,673,190

Pro Players Salaries
Mikko Rantanen	$11,000,000 (2)
-Salary Remaining :	$5,853,801
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,853,801
Evan Bouchard	$9,150,000 (4)
-Salary Remaining :	$4,869,298
-Salary Average :	$9,150,000
-Salary Average Remaining :	$4,869,298
Noah Dobson	$8,757,000 (4)
-Salary Remaining :	$4,660,158
-Salary Average :	$8,757,000
-Salary Average Remaining :	$4,660,158
Matthew Tkachuk	$8,360,278 (1)
-Salary Remaining :	$4,449,037
-Salary Average :	$8,360,278
-Salary Average Remaining :	$4,449,037
Ilya Sorokin	$7,835,000 (3)
-Salary Remaining :	$4,169,503
-Salary Average :	$7,835,000
-Salary Average Remaining :	$4,169,503
Gustav Forsling	$7,675,000 (3)
-Salary Remaining :	$4,084,357
-Salary Average :	$7,675,000
-Salary Average Remaining :	$4,084,357
Matt Duchene	$6,888,888 (1)
-Salary Remaining :	$3,666,016
-Salary Average :	$6,888,888
-Salary Average Remaining :	$3,666,016
JJ Peterka	$5,585,000 (7)
-Salary Remaining :	$2,972,135
-Salary Average :	$5,585,000
-Salary Average Remaining :	$2,972,135
Shayne Gostisbehere	$5,425,000 (2)
-Salary Remaining :	$2,886,988
-Salary Average :	$5,425,000
-Salary Average Remaining :	$2,886,988
Marco Rossi	$5,295,000 (4)
-Salary Remaining :	$2,817,807
-Salary Average :	$5,295,000
-Salary Average Remaining :	$2,817,807
Viktor Arvidsson	$5,211,119 (1)
-Salary Remaining :	$2,773,169
-Salary Average :	$5,211,119
-Salary Average Remaining :	$2,773,169
Anders Lee	$4,575,000 (1)
-Salary Remaining :	$2,434,649
-Salary Average :	$4,575,000
-Salary Average Remaining :	$2,434,649
Anton Frondell	$4,136,250 (2)
-Salary Remaining :	$2,201,162
-Salary Average :	$4,136,250
-Salary Average Remaining :	$2,201,162
Shane Pinto	$3,750,000 (1)
-Salary Remaining :	$1,995,614
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,995,614
Phillip Danault	$1,595,000 (1)
-Salary Remaining :	$848,801
-Salary Average :	$1,595,000
-Salary Average Remaining :	$848,801
Sergei Murashov	$1,550,000 (4)
-Salary Remaining :	$824,854
-Salary Average :	$1,550,000
-Salary Average Remaining :	$824,854
Scott Morrow	$1,158,333 (1)
-Salary Remaining :	$616,423
-Salary Average :	$1,158,333
-Salary Average Remaining :	$616,423
Braeden Bowman	$1,111,119 (2)
-Salary Remaining :	$591,297
-Salary Average :	$1,111,119
-Salary Average Remaining :	$591,297
Justin Hryckowian	$1,047,222 (3)
-Salary Remaining :	$557,294
-Salary Average :	$1,047,222
-Salary Average Remaining :	$557,294
Declan Chisholm	$1,025,000 (1)
-Salary Remaining :	$545,468
-Salary Average :	$1,025,000
-Salary Average Remaining :	$545,468
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 - 3,950 - 98.76%
Level 3:	5000 - $75 - 4,944 - 98.88%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 984 - 98.41%
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	21
Average Attendance - %	17,878 - 99.32%
Average Income per Game	$2,356,970
Year to Date Revenue	$49,496,360
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	$49,940,720
Farm Year To Date Expenses	$1,265,680
Pro Salary Cap To Date	$49,940,720
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,496,360
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$624,259
Pro Estimated Expenses	$56,807,569
Farm Remaining Season Days	91
Farm Expenses Per Days	$15,821
Farm Estimated Expenses	$1,439,711
Estimated Season Expenses	$58,247,280
Current Bank Account	$237,776,518
Projected Bank Account	$229,025,598

Pro Players Salaries
Quinn Hughes	$16,000,000 (7)
-Salary Remaining :	$8,514,620
-Salary Average :	$16,000,000
-Salary Average Remaining :	$8,514,620
Tim Stutzle	$12,900,000 (6)
-Salary Remaining :	$6,864,912
-Salary Average :	$12,900,000
-Salary Average Remaining :	$6,864,912
Josh Morrissey	$9,500,000 (1)
-Salary Remaining :	$5,055,556
-Salary Average :	$9,500,000
-Salary Average Remaining :	$5,055,556
Brady Tkachuk	$9,500,000 (1)
-Salary Remaining :	$5,055,556
-Salary Average :	$9,500,000
-Salary Average Remaining :	$5,055,556
Cole Caufield	$8,600,000 (5)
-Salary Remaining :	$4,576,608
-Salary Average :	$8,600,000
-Salary Average Remaining :	$4,576,608
Sergei Bobrovsky	$5,500,000 (2)
-Salary Remaining :	$2,926,901
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,926,901
Ryan Graves	$5,000,000 (1)
-Salary Remaining :	$2,660,819
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,660,819
Aliaksei Protas	$4,900,000 (3)
-Salary Remaining :	$2,607,602
-Salary Average :	$4,900,000
-Salary Average Remaining :	$2,607,602
William Karlsson	$4,500,000 (1)
-Salary Remaining :	$2,394,737
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,394,737
Andrew Peeke	$3,400,000 (3)
-Salary Remaining :	$1,809,357
-Salary Average :	$3,400,000
-Salary Average Remaining :	$1,809,357
Joel Armia	$3,100,000 (1)
-Salary Remaining :	$1,649,708
-Salary Average :	$3,100,000
-Salary Average Remaining :	$1,649,708
Cole Perfetti	$3,000,000 (3)
-Salary Remaining :	$1,596,491
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,596,491
Alex Nedeljkovic	$2,950,000 (1)
-Salary Remaining :	$1,569,883
-Salary Average :	$2,950,000
-Salary Average Remaining :	$1,569,883
Nicolas Roy	$2,800,000 (3)
-Salary Remaining :	$1,490,058
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,490,058
Egor Zamula	$2,310,000 (3)
-Salary Remaining :	$1,229,298
-Salary Average :	$2,310,000
-Salary Average Remaining :	$1,229,298
Haydn Fleury	$2,250,000 (2)
-Salary Remaining :	$1,197,368
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,197,368
Vasily Podkolzin	$1,800,000 (3)
-Salary Remaining :	$957,895
-Salary Average :	$1,800,000
-Salary Average Remaining :	$957,895
William Eklund	$1,713,333 (1)
-Salary Remaining :	$911,774
-Salary Average :	$1,713,333
-Salary Average Remaining :	$911,774
Scott Mayfield	$1,650,000 (2)
-Salary Remaining :	$878,070
-Salary Average :	$1,650,000
-Salary Average Remaining :	$878,070
Arvid Soderblom	$1,600,000 (2)
-Salary Remaining :	$851,462
-Salary Average :	$1,600,000
-Salary Average Remaining :	$851,462
Marc Del Gaizo	$1,525,000 (3)
-Salary Remaining :	$811,550
-Salary Average :	$1,525,000
-Salary Average Remaining :	$811,550
Hendrix Lapierre	$1,300,000 (4)
-Salary Remaining :	$691,813
-Salary Average :	$1,300,000
-Salary Average Remaining :	$691,813
Trent Miner	$950,000 (3)
-Salary Remaining :	$505,556
-Salary Average :	$950,000
-Salary Average Remaining :	$505,556
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 - 3,949 - 98.71%
Level 3:	5000 - $75 - 4,942 - 98.83%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 980 - 97.97%
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	21
Average Attendance - %	17,870 - 99.28%
Average Income per Game	$2,354,812
Year to Date Revenue	$49,451,053
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	$52,080,000
Farm Year To Date Expenses	$802,960
Pro Salary Cap To Date	$52,080,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,451,053
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$651,000
Pro Estimated Expenses	$59,241,000
Farm Remaining Season Days	91
Farm Expenses Per Days	$10,037
Farm Estimated Expenses	$913,367
Estimated Season Expenses	$60,154,367
Current Bank Account	$186,050,977
Projected Bank Account	$175,347,663

Pro Players Salaries
Ryan Nugent-Hopkins	$10,500,000 (2)
-Salary Remaining :	$5,587,719
-Salary Average :	$10,500,000
-Salary Average Remaining :	$5,587,719
Chris Kreider	$10,500,000 (2)
-Salary Remaining :	$5,587,719
-Salary Average :	$10,500,000
-Salary Average Remaining :	$5,587,719
Brad Marchand	$9,900,000 (2)
-Salary Remaining :	$5,268,421
-Salary Average :	$9,900,000
-Salary Average Remaining :	$5,268,421
Luke Hughes	$9,000,000 (2)
-Salary Remaining :	$4,789,474
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,789,474
Nikolaj Ehlers	$8,900,000 (3)
-Salary Remaining :	$4,736,257
-Salary Average :	$8,900,000
-Salary Average Remaining :	$4,736,257
Brock Boeser	$7,300,000 (2)
-Salary Remaining :	$3,884,795
-Salary Average :	$7,300,000
-Salary Average Remaining :	$3,884,795
Charlie Coyle	$5,980,000 (1)
-Salary Remaining :	$3,182,339
-Salary Average :	$5,980,000
-Salary Average Remaining :	$3,182,339
Ridly Greig	$4,700,000 (4)
-Salary Remaining :	$2,501,170
-Salary Average :	$4,700,000
-Salary Average Remaining :	$2,501,170
Oliver Ekman-Larsson	$4,650,000 (1)
-Salary Remaining :	$2,474,561
-Salary Average :	$4,650,000
-Salary Average Remaining :	$2,474,561
Taylor Hall	$4,500,000 (1)
-Salary Remaining :	$2,394,737
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,394,737
Logan Cooley	$4,450,000 (1)
-Salary Remaining :	$2,368,129
-Salary Average :	$4,450,000
-Salary Average Remaining :	$2,368,129
Josh Anderson	$4,400,000 (1)
-Salary Remaining :	$2,341,520
-Salary Average :	$4,400,000
-Salary Average Remaining :	$2,341,520
Artyom Levshunov	$4,225,000 (2)
-Salary Remaining :	$2,248,392
-Salary Average :	$4,225,000
-Salary Average Remaining :	$2,248,392
Frederik Andersen	$3,867,000 (1)
-Salary Remaining :	$2,057,877
-Salary Average :	$3,867,000
-Salary Average Remaining :	$2,057,877
Ryan Poehling	$3,700,000 (1)
-Salary Remaining :	$1,969,006
-Salary Average :	$3,700,000
-Salary Average Remaining :	$1,969,006
Kasperi Kapanen	$3,450,000 (2)
-Salary Remaining :	$1,835,965
-Salary Average :	$3,450,000
-Salary Average Remaining :	$1,835,965
Calvin Pickard	$2,500,000 (2)
-Salary Remaining :	$1,330,409
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,330,409
Nick Leddy	$2,300,000 (1)
-Salary Remaining :	$1,223,977
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,223,977
Jakub Dobes	$2,000,000 (2)
-Salary Remaining :	$1,064,327
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,064,327
Scott Laughton	$1,700,000 (2)
-Salary Remaining :	$904,678
-Salary Average :	$1,700,000
-Salary Average Remaining :	$904,678
Adam Boqvist	$999,000 (3)
-Salary Remaining :	$531,632
-Salary Average :	$999,000
-Salary Average Remaining :	$531,632
Oliver Wahlstrom	$900,000 (2)
-Salary Remaining :	$478,947
-Salary Average :	$900,000
-Salary Average Remaining :	$478,947
Ozzy Wiesblatt	$900,000 (2)
-Salary Remaining :	$478,947
-Salary Average :	$900,000
-Salary Average Remaining :	$478,947
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 - 2,398 - 75.15%
Level 2:	4255 - $100 - 4,007 - 94.18%
Level 3:	5318 - $75 - 5,040 - 94.77%
Level 4:	7446 - $45 - 6,650 - 89.31%
Luxury :	1064 - $250 - 1,003 - 94.22%
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	22
Average Attendance - %	19,098 - 89.77%
Average Income per Game	$2,515,580
Year to Date Revenue	$50,311,602
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	$44,468,640
Farm Year To Date Expenses	$1,059,120
Pro Salary Cap To Date	$44,468,640
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,342,762
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$555,858
Pro Estimated Expenses	$50,583,078
Farm Remaining Season Days	91
Farm Expenses Per Days	$13,239
Farm Estimated Expenses	$1,204,749
Estimated Season Expenses	$51,787,827
Current Bank Account	$304,509,694
Projected Bank Account	$308,064,629

Pro Players Salaries
Nathan MacKinnon	$19,900,000 (3)
-Salary Remaining :	$10,590,058
-Salary Average :	$19,900,000
-Salary Average Remaining :	$10,590,058
Auston Matthews	$14,000,000 (5)
-Salary Remaining :	$7,450,292
-Salary Average :	$14,000,000
-Salary Average Remaining :	$7,450,292
Travis Konecny	$8,500,000 (5)
-Salary Remaining :	$4,523,392
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,523,392
Juuse Saros	$6,500,000 (3)
-Salary Remaining :	$3,459,064
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,459,064
Kevin Fiala	$6,000,000 (2)
-Salary Remaining :	$3,192,982
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,192,982
Dylan DeMelo	$4,500,000 (2)
-Salary Remaining :	$2,394,737
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,394,737
Justin Faulk	$4,500,000 (1)
-Salary Remaining :	$2,394,737
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,394,737
Jordan Eberle	$4,250,000 (1)
-Salary Remaining :	$2,261,696
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,261,696
Cole Sillinger	$3,500,000 (2)
-Salary Remaining :	$1,862,573
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,862,573
Erik Cernak	$3,500,000 (1)
-Salary Remaining :	$1,862,573
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,862,573
Ryker Evans	$2,850,000 (2)
-Salary Remaining :	$1,516,667
-Salary Average :	$2,850,000
-Salary Average Remaining :	$1,516,667
Jordan Spence	$2,750,000 (1)
-Salary Remaining :	$1,463,450
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,463,450
Zemgus Girgensons	$2,350,000 (1)
-Salary Remaining :	$1,250,585
-Salary Average :	$2,350,000
-Salary Average Remaining :	$1,250,585
Sam Steel	$2,250,000 (1)
-Salary Remaining :	$1,197,368
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,197,368
Michael Amadio	$1,750,000 (2)
-Salary Remaining :	$931,287
-Salary Average :	$1,750,000
-Salary Average Remaining :	$931,287
Kevin Stenlund	$1,750,000 (3)
-Salary Remaining :	$931,287
-Salary Average :	$1,750,000
-Salary Average Remaining :	$931,287
Pavel Mintyukov	$1,701,667 (1)
-Salary Remaining :	$905,565
-Salary Average :	$1,701,667
-Salary Average Remaining :	$905,565
Luke Schenn	$950,000 (1)
-Salary Remaining :	$505,556
-Salary Average :	$950,000
-Salary Average Remaining :	$505,556
Nathan Walker	$950,000 (1)
-Salary Remaining :	$505,556
-Salary Average :	$950,000
-Salary Average Remaining :	$505,556
Jayson Megna	$900,000 (1)
-Salary Remaining :	$478,947
-Salary Average :	$900,000
-Salary Average Remaining :	$478,947
Spencer Martin	$850,000 (1)
-Salary Remaining :	$452,339
-Salary Average :	$850,000
-Salary Average Remaining :	$452,339
Curtis Lazar	$850,000 (1)
-Salary Remaining :	$452,339
-Salary Average :	$850,000
-Salary Average Remaining :	$452,339
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 - 2,580 - 86.07%
Level 2:	3996 - $98 - 3,899 - 97.58%
Level 3:	4995 - $80 - 4,920 - 98.49%
Level 4:	6992 - $52 - 5,395 - 77.16%
Luxury :	999 - $225 - 993 - 99.40%
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	21
Average Attendance - %	17,786 - 89.03%
Average Income per Game	$2,298,759
Year to Date Revenue	$48,273,945
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	$43,795,840
Farm Year To Date Expenses	$1,098,560
Pro Salary Cap To Date	$43,795,840
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,273,945
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$547,448
Pro Estimated Expenses	$49,817,768
Farm Remaining Season Days	91
Farm Expenses Per Days	$13,732
Farm Estimated Expenses	$1,249,612
Estimated Season Expenses	$51,067,380
Current Bank Account	$306,098,679
Projected Bank Account	$303,305,244

Pro Players Salaries
Jakob Chychrun	$11,000,000 (2)
-Salary Remaining :	$5,853,801
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,853,801
Evgeni Malkin	$8,000,000 (1)
-Salary Remaining :	$4,257,310
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,257,310
Pavel Zacha	$7,500,000 (1)
-Salary Remaining :	$3,991,228
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,991,228
Rasmus Dahlin	$7,500,000 (4)
-Salary Remaining :	$3,991,228
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,991,228
Vince Dunn	$7,000,000 (2)
-Salary Remaining :	$3,725,146
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,725,146
Jesper Bratt	$7,000,000 (3)
-Salary Remaining :	$3,725,146
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,725,146
Conor Garland	$5,500,000 (1)
-Salary Remaining :	$2,926,901
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,926,901
Brayden Schenn	$5,125,250 (1)
-Salary Remaining :	$2,727,472
-Salary Average :	$5,125,250
-Salary Average Remaining :	$2,727,472
Joey Daccord	$5,000,000 (3)
-Salary Remaining :	$2,660,819
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,660,819
Claude Giroux	$5,000,000 (1)
-Salary Remaining :	$2,660,819
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,660,819
Andrei Kuzmenko	$3,500,000 (1)
-Salary Remaining :	$1,862,573
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,862,573
Dawson Mercer	$3,300,000 (1)
-Salary Remaining :	$1,756,140
-Salary Average :	$3,300,000
-Salary Average Remaining :	$1,756,140
Eeli Tolvanen	$3,100,000 (2)
-Salary Remaining :	$1,649,708
-Salary Average :	$3,100,000
-Salary Average Remaining :	$1,649,708
Mavrik Bourque	$3,025,000 (5)
-Salary Remaining :	$1,609,795
-Salary Average :	$3,025,000
-Salary Average Remaining :	$1,609,795
Drew O'Connor	$3,000,000 (2)
-Salary Remaining :	$1,596,491
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,596,491
J.J. Moser	$2,200,000 (1)
-Salary Remaining :	$1,170,760
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,170,760
Taylor Raddysh	$1,800,000 (4)
-Salary Remaining :	$957,895
-Salary Average :	$1,800,000
-Salary Average Remaining :	$957,895
Brandt Clarke	$1,713,333 (1)
-Salary Remaining :	$911,774
-Salary Average :	$1,713,333
-Salary Average Remaining :	$911,774
Morgan Geekie	$1,500,000 (1)
-Salary Remaining :	$798,246
-Salary Average :	$1,500,000
-Salary Average Remaining :	$798,246
Joel Blomqvist	$925,000 (1)
-Salary Remaining :	$492,251
-Salary Average :	$925,000
-Salary Average Remaining :	$492,251
Emil Andrae	$925,000 (1)
-Salary Remaining :	$492,251
-Salary Average :	$925,000
-Salary Average Remaining :	$492,251
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 - 3,949 - 98.72%
Level 3:	5000 - $85 - 4,052 - 81.05%
Level 4:	6000 - $58 - 4,863 - 81.06%
Luxury :	1000 - $265 - 966 - 96.62%
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	21
Average Attendance - %	15,831 - 87.95%
Average Income per Game	$2,350,018
Year to Date Revenue	$49,350,383
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	$47,163,360
Farm Year To Date Expenses	$1,071,600
Pro Salary Cap To Date	$47,163,360
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,350,383
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	91
Pro Expenses Per Days	$589,542
Pro Estimated Expenses	$53,648,322
Farm Remaining Season Days	91
Farm Expenses Per Days	$13,395
Farm Estimated Expenses	$1,218,945
Estimated Season Expenses	$54,867,267
Current Bank Account	$153,458,531
Projected Bank Account	$147,941,647

Pro Players Salaries
Drake Batherson	$7,800,000 (2)
-Salary Remaining :	$4,150,877
-Salary Average :	$7,800,000
-Salary Average Remaining :	$4,150,877
Darcy Kuemper	$7,500,000 (1)
-Salary Remaining :	$3,991,228
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,991,228
Matt Coronato	$7,500,000 (3)
-Salary Remaining :	$3,991,228
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,991,228
Mikhail Sergachev	$7,300,000 (1)
-Salary Remaining :	$3,884,795
-Salary Average :	$7,300,000
-Salary Average Remaining :	$3,884,795
Luke Evangelista	$6,000,000 (4)
-Salary Remaining :	$3,192,982
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,192,982
Mats Zuccarello	$6,000,000 (1)
-Salary Remaining :	$3,192,982
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,192,982
Kyle Palmieri	$6,000,000 (1)
-Salary Remaining :	$3,192,982
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,192,982
Ryan Strome	$5,000,000 (1)
-Salary Remaining :	$2,660,819
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,660,819
Kevin Lankinen	$4,800,000 (1)
-Salary Remaining :	$2,554,386
-Salary Average :	$4,800,000
-Salary Average Remaining :	$2,554,386
Macklin Celebrini	$4,475,000 (2)
-Salary Remaining :	$2,381,433
-Salary Average :	$4,475,000
-Salary Average Remaining :	$2,381,433
Sean Couturier	$4,300,000 (1)
-Salary Remaining :	$2,288,304
-Salary Average :	$4,300,000
-Salary Average Remaining :	$2,288,304
Ian Cole	$4,000,000 (1)
-Salary Remaining :	$2,128,655
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,128,655
Radko Gudas	$4,000,000 (1)
-Salary Remaining :	$2,128,655
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,128,655
Jared Spurgeon	$3,600,000 (1)
-Salary Remaining :	$1,915,789
-Salary Average :	$3,600,000
-Salary Average Remaining :	$1,915,789
Connor Clifton	$3,500,000 (1)
-Salary Remaining :	$1,862,573
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,862,573
Paul Cotter	$3,500,000 (1)
-Salary Remaining :	$1,862,573
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,862,573
Jamie Oleksiak	$3,200,000 (1)
-Salary Remaining :	$1,702,924
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,702,924
Brandon Saad	$3,000,000 (1)
-Salary Remaining :	$1,596,491
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,596,491
Joseph Veleno	$2,750,000 (1)
-Salary Remaining :	$1,463,450
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,463,450
James van Riemsdyk	$2,700,000 (1)
-Salary Remaining :	$1,436,842
-Salary Average :	$2,700,000
-Salary Average Remaining :	$1,436,842
Philip Tomasino	$2,000,000 (3)
-Salary Remaining :	$1,064,327
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,064,327
Matt Savoie	$1,886,667 (2)
-Salary Remaining :	$1,004,016
-Salary Average :	$1,886,667
-Salary Average Remaining :	$1,004,016
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 - %