BFHL - A STHS Hockey Sim League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Copps Coliseum
Level 1:	2000 - $191 - 1,602 - 80.09%
Level 2:	4000 - $96 - 3,918 - 97.96%
Level 3:	5000 - $71 - 4,889 - 97.77%
Level 4:	6000 - $50 - 5,978 - 99.63%
Luxury :	1000 - $281 - 792 - 79.24%
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	11
Average Attendance - %	17,179 - 95.44%
Average Income per Game	$2,310,650
Year to Date Revenue	$69,319,507
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	$84,870,688
Farm Players Total Salaries	$1,432,299
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,027,821
Farm Year To Date Expenses	$1,040,521
Pro Salary Cap To Date	$60,027,821
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,417,153
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$502,193
Pro Estimated Expenses	$24,607,457
Farm Remaining Season Days	49
Farm Expenses Per Days	$8,475
Farm Estimated Expenses	$415,275
Estimated Season Expenses	$25,022,732
Current Bank Account	$214,822,965
Projected Bank Account	$215,217,386

Pro Players Salaries
Jason Robertson	$7,850,000 (1)
-Salary Remaining :	$2,276,036
-Salary Average :	$7,850,000
-Salary Average Remaining :	$2,276,036
Martin Necas	$7,500,000 (4)
-Salary Remaining :	$2,174,556
-Salary Average :	$7,500,000
-Salary Average Remaining :	$2,174,556
Rasmus Andersson	$7,000,000 (3)
-Salary Remaining :	$2,029,586
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,029,586
Frank Vatrano	$6,500,000 (2)
-Salary Remaining :	$1,884,615
-Salary Average :	$6,500,000
-Salary Average Remaining :	$1,884,615
Devon Toews	$6,425,000 (2)
-Salary Remaining :	$1,862,870
-Salary Average :	$6,425,000
-Salary Average Remaining :	$1,862,870
Dylan Cozens	$5,500,000 (2)
-Salary Remaining :	$1,594,675
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,594,675
Dylan Strome	$4,975,688 (1)
-Salary Remaining :	$1,442,655
-Salary Average :	$4,975,688
-Salary Average Remaining :	$1,442,655
Samuel Girard	$4,000,000 (1)
-Salary Remaining :	$1,159,763
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,159,763
Cody Ceci	$3,750,000 (1)
-Salary Remaining :	$1,087,278
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,087,278
Michael Bunting	$3,590,000 (2)
-Salary Remaining :	$1,040,888
-Salary Average :	$3,590,000
-Salary Average Remaining :	$1,040,888
Tyler Bertuzzi	$3,450,000 (1)
-Salary Remaining :	$1,000,296
-Salary Average :	$3,450,000
-Salary Average Remaining :	$1,000,296
Jake Walman	$3,300,000 (2)
-Salary Remaining :	$956,805
-Salary Average :	$3,300,000
-Salary Average Remaining :	$956,805
Vladimir Tarasenko	$3,000,000 (1)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Tristan Jarry	$2,800,000 (2)
-Salary Remaining :	$811,834
-Salary Average :	$2,800,000
-Salary Average Remaining :	$811,834
Viktor Arvidsson	$2,750,000 (1)
-Salary Remaining :	$797,337
-Salary Average :	$2,750,000
-Salary Average Remaining :	$797,337
Mattias Samuelsson	$2,500,000 (2)
-Salary Remaining :	$724,852
-Salary Average :	$2,500,000
-Salary Average Remaining :	$724,852
Alex Lyon	$2,500,000 (2)
-Salary Remaining :	$724,852
-Salary Average :	$2,500,000
-Salary Average Remaining :	$724,852
Dylan Samberg	$2,430,000 (1)
-Salary Remaining :	$704,556
-Salary Average :	$2,430,000
-Salary Average Remaining :	$704,556
Oliver Wahlstrom	$1,650,000 (1)
-Salary Remaining :	$478,402
-Salary Average :	$1,650,000
-Salary Average Remaining :	$478,402
Drew Helleson	$925,000 (1)
-Salary Remaining :	$268,195
-Salary Average :	$925,000
-Salary Average Remaining :	$268,195
Josh Doan	$925,000 (2)
-Salary Remaining :	$268,195
-Salary Average :	$925,000
-Salary Average Remaining :	$268,195
Ryan Suzuki	$775,000 (2)
-Salary Remaining :	$224,704
-Salary Average :	$775,000
-Salary Average Remaining :	$224,704
Colten Ellis	$775,000 (1)
-Salary Remaining :	$224,704
-Salary Average :	$775,000
-Salary Average Remaining :	$224,704
Total Pro Players	23
Salary Commitment
Year 17 : $84,870,688
Year 18 : $49,315,000
Year 19 : $14,500,000
Year 20 : $7,500,000
Salary Average Commitment
Year 17 : $84,870,688
Year 18 : $49,315,000
Year 19 : $14,500,000
Year 20 : $7,500,000
Salary Cap with 1 Way Contract
Year 17 : $84,870,688
Year 18 : $49,315,000
Year 19 : $14,500,000
Year 20 : $7,500,000

Farm Players Salaries
Tye Kartye	$187,300 (1)
Salary Remaining :	$187,300
Salary Average :	$187,300
Salary Average Remaining :	$187,300
Michael Kesselring	$170,500 (1)
Salary Remaining :	$170,500
Salary Average :	$170,500
Salary Average Remaining :	$170,500
Connor Zary	$100,500 (1)
Salary Remaining :	$100,500
Salary Average :	$100,500
Salary Average Remaining :	$100,500
William Wallinder	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Johnson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Elias Pettersson2	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Dylan Garand	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Daemon Hunt	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Artem Grushnikov	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Colton Dach	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Zack Ostapchuk	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Oskar Olausson	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jacob Perreault	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Callum Tung	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	14
Salary Commitment
Year 17 : $1,432,299
Year 18 : $614,666
Year 19 : $91,833
Year 20 : $0
Salary Average Commitment
Year 17 : $1,432,299
Year 18 : $614,666
Year 19 : $91,833
Year 20 : $0

Aviators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Hanger
Level 1:	3075 - $140 - 2,453 - 79.76%
Level 2:	4100 - $120 - 3,013 - 73.49%
Level 3:	5125 - $100 - 3,439 - 67.11%
Level 4:	7175 - $90 - 3,074 - 42.84%
Luxury :	1025 - $250 - 995 - 97.07%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	12,974 - 63.29%
Average Income per Game	$2,345,711
Year to Date Revenue	$68,025,608
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,357,128
Farm Players Total Salaries	$2,375,787
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,217,805
Farm Year To Date Expenses	$1,723,080
Pro Salary Cap To Date	$65,217,805
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,148,527
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$546,492
Pro Estimated Expenses	$26,778,108
Farm Remaining Season Days	49
Farm Expenses Per Days	$14,058
Farm Estimated Expenses	$688,842
Estimated Season Expenses	$27,466,950
Current Bank Account	$122,034,786
Projected Bank Account	$122,716,363

Pro Players Salaries
Nick Suzuki	$8,525,000 (2)
-Salary Remaining :	$2,471,746
-Salary Average :	$8,525,000
-Salary Average Remaining :	$2,471,746
Jack Eichel	$7,995,663 (2)
-Salary Remaining :	$2,318,269
-Salary Average :	$7,995,663
-Salary Average Remaining :	$2,318,269
Chandler Stephenson	$7,477,556 (2)
-Salary Remaining :	$2,168,049
-Salary Average :	$7,477,556
-Salary Average Remaining :	$2,168,049
Mark Scheifele	$6,995,000 (1)
-Salary Remaining :	$2,028,136
-Salary Average :	$6,995,000
-Salary Average Remaining :	$2,028,136
Pavel Buchnevich	$6,839,400 (1)
-Salary Remaining :	$1,983,021
-Salary Average :	$6,839,400
-Salary Average Remaining :	$1,983,021
Thatcher Demko	$6,477,500 (5)
-Salary Remaining :	$1,878,092
-Salary Average :	$6,477,500
-Salary Average Remaining :	$1,878,092
Mark Stone	$5,678,500 (2)
-Salary Remaining :	$1,646,429
-Salary Average :	$5,678,500
-Salary Average Remaining :	$1,646,429
Jake DeBrusk	$5,582,850 (1)
-Salary Remaining :	$1,618,696
-Salary Average :	$5,582,850
-Salary Average Remaining :	$1,618,696
Morgan Rielly	$4,787,383 (3)
-Salary Remaining :	$1,388,058
-Salary Average :	$4,787,383
-Salary Average Remaining :	$1,388,058
Rickard Rakell	$4,605,756 (1)
-Salary Remaining :	$1,335,397
-Salary Average :	$4,605,756
-Salary Average Remaining :	$1,335,397
Nikita Zadorov	$4,092,401 (2)
-Salary Remaining :	$1,186,554
-Salary Average :	$4,092,401
-Salary Average Remaining :	$1,186,554
Jamie Drysdale	$4,000,000 (1)
-Salary Remaining :	$1,159,763
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,159,763
Damon Severson	$3,750,000 (1)
-Salary Remaining :	$1,087,278
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,087,278
Adam Boqvist	$3,282,572 (1)
-Salary Remaining :	$951,752
-Salary Average :	$3,282,572
-Salary Average Remaining :	$951,752
John Marino	$2,755,525 (4)
-Salary Remaining :	$798,939
-Salary Average :	$2,755,525
-Salary Average Remaining :	$798,939
Thomas Novak	$2,510,078 (1)
-Salary Remaining :	$727,774
-Salary Average :	$2,510,078
-Salary Average Remaining :	$727,774
Lawson Crouse	$2,500,000 (1)
-Salary Remaining :	$724,852
-Salary Average :	$2,500,000
-Salary Average Remaining :	$724,852
Simon Edvinsson	$1,744,167 (2)
-Salary Remaining :	$505,705
-Salary Average :	$1,744,167
-Salary Average Remaining :	$505,705
Dakota Joshua	$947,222 (4)
-Salary Remaining :	$274,638
-Salary Average :	$947,222
-Salary Average Remaining :	$274,638
Nikita Tolopilo	$947,222 (4)
-Salary Remaining :	$274,638
-Salary Average :	$947,222
-Salary Average Remaining :	$274,638
Jake Neighbours	$863,333 (1)
-Salary Remaining :	$250,315
-Salary Average :	$863,333
-Salary Average Remaining :	$250,315
Total Pro Players	21
Salary Commitment
Year 17 : $92,357,128
Year 18 : $51,428,139
Year 19 : $15,914,852
Year 20 : $11,127,469
Salary Average Commitment
Year 17 : $92,357,128
Year 18 : $51,428,139
Year 19 : $15,914,852
Year 20 : $11,127,469
Salary Cap with 1 Way Contract
Year 17 : $92,357,128
Year 18 : $51,428,139
Year 19 : $15,914,852
Year 20 : $11,127,469

Farm Players Salaries
Morgan Frost	$468,008 (1)
Salary Remaining :	$468,008
Salary Average :	$468,008
Salary Average Remaining :	$468,008
Victor Mancini	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Marc Gatcomb	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Noah Ostlund	$136,167 (3)
Salary Remaining :	$136,167
Salary Average :	$136,167
Salary Average Remaining :	$136,167
Zac Jones	$123,533 (1)
Salary Remaining :	$123,533
Salary Average :	$123,533
Salary Average Remaining :	$123,533
Henrik Tikkanen	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Ethan Samson	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Alexis Gendron	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Chase Wheatcroft	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Yaroslav Askarov	$109,900 (3)
Salary Remaining :	$109,900
Salary Average :	$109,900
Salary Average Remaining :	$109,900
Mason Lohrei	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Fabian Lysell	$103,417 (2)
Salary Remaining :	$103,417
Salary Average :	$103,417
Salary Average Remaining :	$103,417
Matt Rempe	$96,875 (5)
Salary Remaining :	$96,875
Salary Average :	$96,875
Salary Average Remaining :	$96,875
John Farinacci	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Aleksandr Kisakov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Zach Dean	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Nate Smith	$86,111 (2)
Salary Remaining :	$86,111
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Tyson Hinds	$82,944 (2)
Salary Remaining :	$82,944
Salary Average :	$82,944
Salary Average Remaining :	$82,944
Total Farm Players	18
Salary Commitment
Year 17 : $2,375,788
Year 18 : $701,747
Year 19 : $342,942
Year 20 : $96,875
Salary Average Commitment
Year 17 : $2,375,788
Year 18 : $701,747
Year 19 : $342,942
Year 20 : $96,875

Bombers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Yara Bombshelter
Level 1:	3191 - $140 - 2,571 - 80.57%
Level 2:	4255 - $105 - 4,118 - 96.79%
Level 3:	5318 - $85 - 4,119 - 77.45%
Level 4:	7446 - $58 - 4,928 - 66.18%
Luxury :	1064 - $265 - 840 - 78.96%
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	11
Average Attendance - %	16,576 - 77.92%
Average Income per Game	$2,459,901
Year to Date Revenue	$73,797,032
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,923,853
Farm Players Total Salaries	$2,565,800
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,401,600
Farm Year To Date Expenses	$1,821,840
Pro Salary Cap To Date	$67,401,600
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,058,912
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$561,680
Pro Estimated Expenses	$27,522,320
Farm Remaining Season Days	49
Farm Expenses Per Days	$15,182
Farm Estimated Expenses	$743,918
Estimated Season Expenses	$28,266,238
Current Bank Account	$393,524,583
Projected Bank Account	$392,317,257

Pro Players Salaries
Seth Jarvis	$8,910,000 (6)
-Salary Remaining :	$2,583,373
-Salary Average :	$8,910,000
-Salary Average Remaining :	$2,583,373
Bo Horvat	$8,750,000 (1)
-Salary Remaining :	$2,536,982
-Salary Average :	$8,750,000
-Salary Average Remaining :	$2,536,982
Connor Hellebuyck	$8,565,000 (1)
-Salary Remaining :	$2,483,343
-Salary Average :	$8,565,000
-Salary Average Remaining :	$2,483,343
Valeri Nichushkin	$8,328,000 (1)
-Salary Remaining :	$2,414,627
-Salary Average :	$8,328,000
-Salary Average Remaining :	$2,414,627
Matt Boldy	$7,700,000 (2)
-Salary Remaining :	$2,232,544
-Salary Average :	$7,700,000
-Salary Average Remaining :	$2,232,544
Filip Forsberg	$7,071,000 (1)
-Salary Remaining :	$2,050,172
-Salary Average :	$7,071,000
-Salary Average Remaining :	$2,050,172
Elias Pettersson	$6,750,000 (1)
-Salary Remaining :	$1,957,101
-Salary Average :	$6,750,000
-Salary Average Remaining :	$1,957,101
Brady Skjei	$5,500,000 (2)
-Salary Remaining :	$1,594,675
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,594,675
K'Andre Miller	$4,675,000 (2)
-Salary Remaining :	$1,355,473
-Salary Average :	$4,675,000
-Salary Average Remaining :	$1,355,473
Mario Ferraro	$4,477,000 (2)
-Salary Remaining :	$1,298,065
-Salary Average :	$4,477,000
-Salary Average Remaining :	$1,298,065
Timothy Liljegren	$4,019,620 (1)
-Salary Remaining :	$1,165,452
-Salary Average :	$4,019,620
-Salary Average Remaining :	$1,165,452
Mattias Ekholm	$3,600,000 (2)
-Salary Remaining :	$1,043,787
-Salary Average :	$3,600,000
-Salary Average Remaining :	$1,043,787
J.T. Compher	$3,500,000 (2)
-Salary Remaining :	$1,014,793
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,014,793
Nick Blankenburg	$3,300,000 (1)
-Salary Remaining :	$956,805
-Salary Average :	$3,300,000
-Salary Average Remaining :	$956,805
Blake Coleman	$2,750,000 (1)
-Salary Remaining :	$797,337
-Salary Average :	$2,750,000
-Salary Average Remaining :	$797,337
Ross Colton	$2,528,900 (1)
-Salary Remaining :	$733,231
-Salary Average :	$2,528,900
-Salary Average Remaining :	$733,231
Joshua Norris	$1,633,333 (2)
-Salary Remaining :	$473,570
-Salary Average :	$1,633,333
-Salary Average Remaining :	$473,570
Eric Robinson	$1,166,000 (2)
-Salary Remaining :	$338,071
-Salary Average :	$1,166,000
-Salary Average Remaining :	$338,071
Dmitri Voronkov	$925,000 (1)
-Salary Remaining :	$268,195
-Salary Average :	$925,000
-Salary Average Remaining :	$268,195
Isaac Poulter	$775,000 (2)
-Salary Remaining :	$224,704
-Salary Average :	$775,000
-Salary Average Remaining :	$224,704
Total Pro Players	20
Salary Commitment
Year 17 : $94,923,853
Year 18 : $41,936,333
Year 19 : $8,910,000
Year 20 : $8,910,000
Salary Average Commitment
Year 17 : $94,923,853
Year 18 : $41,936,333
Year 19 : $8,910,000
Year 20 : $8,910,000
Salary Cap with 1 Way Contract
Year 17 : $94,923,853
Year 18 : $41,936,333
Year 19 : $8,910,000
Year 20 : $8,910,000

Farm Players Salaries
Karel Vejmelka	$468,008 (1)
Salary Remaining :	$468,008
Salary Average :	$468,008
Salary Average Remaining :	$468,008
Brayden McNabb	$303,709 (2)
Salary Remaining :	$303,709
Salary Average :	$303,709
Salary Average Remaining :	$303,709
Zach Whitecloud	$275,000 (2)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Trevor van Riemsdyk	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Joel Farabee	$220,000 (1)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Fedor Svechkov	$106,667 (2)
Salary Remaining :	$106,667
Salary Average :	$106,667
Salary Average Remaining :	$106,667
Akil Thomas	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ryder Korczak	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Simon Robertsson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Hunter Haight	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Francesco Pinelli	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Joey Anderson	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Matyas Sapovaliv	$80,333 (3)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Remi Poirier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cooper Black	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jan Mysak	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Sasson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	17
Salary Commitment
Year 17 : $2,565,800
Year 18 : $1,217,792
Year 19 : $364,666
Year 20 : $100,000
Salary Average Commitment
Year 17 : $2,565,800
Year 18 : $1,217,792
Year 19 : $364,666
Year 20 : $100,000

Bullies

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 2,000 - 100.00%
Level 2:	4000 - $98 - 3,939 - 98.48%
Level 3:	5000 - $82 - 4,157 - 83.14%
Level 4:	6000 - $46 - 6,000 - 100.00%
Luxury :	1000 - $245 - 987 - 98.71%
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	12
Average Attendance - %	17,083 - 94.91%
Average Income per Game	$2,316,610
Year to Date Revenue	$67,181,696
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	$66,051,667
Farm Players Total Salaries	$1,866,542
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,130,867
Farm Year To Date Expenses	$1,334,670
Pro Salary Cap To Date	$50,032,344
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,799,322
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$390,838
Pro Estimated Expenses	$19,151,062
Farm Remaining Season Days	49
Farm Expenses Per Days	$11,045
Farm Estimated Expenses	$541,205
Estimated Season Expenses	$19,692,267
Current Bank Account	$366,709,762
Projected Bank Account	$374,816,817

Pro Players Salaries
Adrian Kempe	$8,800,000 (2)
-Salary Remaining :	$2,551,479
-Salary Average :	$8,800,000
-Salary Average Remaining :	$2,551,479
John Tavares	$6,800,000 (1)
-Salary Remaining :	$1,971,598
-Salary Average :	$6,800,000
-Salary Average Remaining :	$1,971,598
Nick Schmaltz	$5,700,000 (1)
-Salary Remaining :	$1,652,663
-Salary Average :	$5,700,000
-Salary Average Remaining :	$1,652,663
Anthony Cirelli	$5,300,000 (1)
-Salary Remaining :	$1,536,686
-Salary Average :	$5,300,000
-Salary Average Remaining :	$1,536,686
Sean Durzi (Out of Payroll)	$4,800,000 (2)
-Salary Remaining :	$1,391,716
-Salary Average :	$4,800,000
-Salary Average Remaining :	$1,391,716
Sam Montembeault	$4,730,000 (1)
-Salary Remaining :	$1,371,420
-Salary Average :	$4,730,000
-Salary Average Remaining :	$1,371,420
Alexandar Georgiev	$4,250,000 (2)
-Salary Remaining :	$1,232,249
-Salary Average :	$4,250,000
-Salary Average Remaining :	$1,232,249
Neal Pionk	$3,650,000 (1)
-Salary Remaining :	$1,058,284
-Salary Average :	$3,650,000
-Salary Average Remaining :	$1,058,284
Jalen Chatfield	$3,100,000 (1)
-Salary Remaining :	$898,817
-Salary Average :	$3,100,000
-Salary Average Remaining :	$898,817
Morgan Barron	$3,000,000 (1)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Martin Pospisil	$2,800,000 (1)
-Salary Remaining :	$811,834
-Salary Average :	$2,800,000
-Salary Average Remaining :	$811,834
Jesperi Kotkaniemi	$2,600,000 (1)
-Salary Remaining :	$753,846
-Salary Average :	$2,600,000
-Salary Average Remaining :	$753,846
Pius Suter	$2,600,000 (1)
-Salary Remaining :	$753,846
-Salary Average :	$2,600,000
-Salary Average Remaining :	$753,846
Artem Zub	$2,400,000 (2)
-Salary Remaining :	$695,858
-Salary Average :	$2,400,000
-Salary Average Remaining :	$695,858
Jonas Siegenthaler	$2,050,000 (1)
-Salary Remaining :	$594,379
-Salary Average :	$2,050,000
-Salary Average Remaining :	$594,379
P.O Joseph	$1,850,000 (2)
-Salary Remaining :	$536,391
-Salary Average :	$1,850,000
-Salary Average Remaining :	$536,391
Kailer Yamamoto	$1,600,000 (1)
-Salary Remaining :	$463,905
-Salary Average :	$1,600,000
-Salary Average Remaining :	$463,905
Robby Fabbri	$1,550,000 (1)
-Salary Remaining :	$449,408
-Salary Average :	$1,550,000
-Salary Average Remaining :	$449,408
Olen Zellweger	$871,667 (2)
-Salary Remaining :	$252,732
-Salary Average :	$871,667
-Salary Average Remaining :	$252,732
Oskar Back	$800,000 (1)
-Salary Remaining :	$231,953
-Salary Average :	$800,000
-Salary Average Remaining :	$231,953
Beck Malenstyn	$800,000 (1)
-Salary Remaining :	$231,953
-Salary Average :	$800,000
-Salary Average Remaining :	$231,953
Cole Koepke	$800,000 (1)
-Salary Remaining :	$231,953
-Salary Average :	$800,000
-Salary Average Remaining :	$231,953
Ukko-Pekka Luukkonen	$0 (0)
Alex Vlasic	$0 (0)
Emil Lilleberg	$0 (0)
Total Pro Players	25
Salary Commitment
Year 17 : $70,851,667
Year 18 : $22,971,667
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $70,851,667
Year 18 : $22,971,667
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $70,851,667
Year 18 : $22,971,667
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Maxim Tsyplakov	$240,000 (1)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
David Reinbacher	$208,500 (3)
Salary Remaining :	$208,500
Salary Average :	$208,500
Salary Average Remaining :	$208,500
Conor Geekie	$165,333 (3)
Salary Remaining :	$165,333
Salary Average :	$165,333
Salary Average Remaining :	$165,333
Denton Mateychuk	$163,667 (3)
Salary Remaining :	$163,667
Salary Average :	$163,667
Salary Average Remaining :	$163,667
Tyler Boucher	$159,667 (2)
Salary Remaining :	$159,667
Salary Average :	$159,667
Salary Average Remaining :	$159,667
Ty Dellandrea	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Alexandre Texier	$126,500 (1)
Salary Remaining :	$126,500
Salary Average :	$126,500
Salary Average Remaining :	$126,500
Xavier Bourgault	$116,750 (1)
Salary Remaining :	$116,750
Salary Average :	$116,750
Salary Average Remaining :	$116,750
Nathan Gaucher	$112,917 (3)
Salary Remaining :	$112,917
Salary Average :	$112,917
Salary Average Remaining :	$112,917
Valtteri Puustinen	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Julian Lutz	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Antonio Stranges	$89,333 (1)
Salary Remaining :	$89,333
Salary Average :	$89,333
Salary Average Remaining :	$89,333
Noel Gunler	$81,375 (2)
Salary Remaining :	$81,375
Salary Average :	$81,375
Salary Average Remaining :	$81,375
Nolan Foote	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	14
Salary Commitment
Year 17 : $1,866,542
Year 18 : $1,063,959
Year 19 : $745,417
Year 20 : $0
Salary Average Commitment
Year 17 : $1,866,542
Year 18 : $1,063,959
Year 19 : $745,417
Year 20 : $0

Condors

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,926 - 98.15%
Level 3:	5000 - $75 - 4,924 - 98.47%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 981 - 98.05%
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	11
Average Attendance - %	17,830 - 99.06%
Average Income per Game	$2,349,723
Year to Date Revenue	$70,491,677
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,058,000
Farm Players Total Salaries	$1,343,916
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,455,356
Farm Year To Date Expenses	$961,344
Pro Salary Cap To Date	$62,455,356
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,846,948
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$521,053
Pro Estimated Expenses	$25,531,597
Farm Remaining Season Days	49
Farm Expenses Per Days	$7,952
Farm Estimated Expenses	$389,648
Estimated Season Expenses	$25,921,245
Current Bank Account	$253,218,341
Projected Bank Account	$253,144,044

Pro Players Salaries
Jake Sanderson	$12,000,000 (7)
-Salary Remaining :	$3,479,290
-Salary Average :	$12,000,000
-Salary Average Remaining :	$3,479,290
Vincent Trocheck	$8,000,000 (1)
-Salary Remaining :	$2,319,527
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,319,527
Seth Jones	$7,500,000 (2)
-Salary Remaining :	$2,174,556
-Salary Average :	$7,500,000
-Salary Average Remaining :	$2,174,556
Jack Hughes	$7,100,500 (1)
-Salary Remaining :	$2,058,725
-Salary Average :	$7,100,500
-Salary Average Remaining :	$2,058,725
Jonathan Drouin	$6,250,000 (2)
-Salary Remaining :	$1,812,130
-Salary Average :	$6,250,000
-Salary Average Remaining :	$1,812,130
Robert Thomas	$5,750,000 (1)
-Salary Remaining :	$1,667,160
-Salary Average :	$5,750,000
-Salary Average Remaining :	$1,667,160
Barrett Hayton	$4,500,000 (3)
-Salary Remaining :	$1,304,734
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,304,734
Adam Fantilli	$4,150,000 (2)
-Salary Remaining :	$1,203,254
-Salary Average :	$4,150,000
-Salary Average Remaining :	$1,203,254
Braden Schneider	$3,700,000 (2)
-Salary Remaining :	$1,072,781
-Salary Average :	$3,700,000
-Salary Average Remaining :	$1,072,781
Ryan McLeod	$3,600,000 (1)
-Salary Remaining :	$1,043,787
-Salary Average :	$3,600,000
-Salary Average Remaining :	$1,043,787
Mason McTavish	$3,394,167 (1)
-Salary Remaining :	$984,108
-Salary Average :	$3,394,167
-Salary Average Remaining :	$984,108
Jack Roslovic	$3,250,000 (1)
-Salary Remaining :	$942,308
-Salary Average :	$3,250,000
-Salary Average Remaining :	$942,308
Gustav Nyquist	$3,100,000 (1)
-Salary Remaining :	$898,817
-Salary Average :	$3,100,000
-Salary Average Remaining :	$898,817
Michael Rasmussen	$3,000,000 (2)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Stuart Skinner	$2,850,000 (2)
-Salary Remaining :	$826,331
-Salary Average :	$2,850,000
-Salary Average Remaining :	$826,331
Urho Vaakanainen	$2,500,000 (5)
-Salary Remaining :	$724,852
-Salary Average :	$2,500,000
-Salary Average Remaining :	$724,852
Andrew Peeke	$2,200,000 (1)
-Salary Remaining :	$637,870
-Salary Average :	$2,200,000
-Salary Average Remaining :	$637,870
Lukas Reichel	$2,000,000 (4)
-Salary Remaining :	$579,882
-Salary Average :	$2,000,000
-Salary Average Remaining :	$579,882
Lane Hutson	$1,333,333 (2)
-Salary Remaining :	$386,588
-Salary Average :	$1,333,333
-Salary Average Remaining :	$386,588
Jakub Skarek	$1,000,000 (3)
-Salary Remaining :	$289,941
-Salary Average :	$1,000,000
-Salary Average Remaining :	$289,941
Nolan Allan	$880,000 (2)
-Salary Remaining :	$255,148
-Salary Average :	$880,000
-Salary Average Remaining :	$255,148
Noah Dobson	$0 (0)
Total Pro Players	22
Salary Commitment
Year 17 : $88,058,000
Year 18 : $51,663,333
Year 19 : $22,000,000
Year 20 : $16,500,000
Salary Average Commitment
Year 17 : $88,058,000
Year 18 : $51,663,333
Year 19 : $22,000,000
Year 20 : $16,500,000
Salary Cap with 1 Way Contract
Year 17 : $88,058,000
Year 18 : $51,663,333
Year 19 : $22,000,000
Year 20 : $16,500,000

Farm Players Salaries
Konsta Helenius	$154,250 (4)
Salary Remaining :	$154,250
Salary Average :	$154,250
Salary Average Remaining :	$154,250
Nico Myatovic	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Artem Duda	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Cross Hanas	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Bogdan Trineyev	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Gavin Hayes	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Owen Beck	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Vincent Iorio	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jakub Brabenec	$82,833 (2)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Keith Petruzzelli	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonatan Berggren	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gage Goncalves	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Douglas	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Beckman	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Alexandrov	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	15
Salary Commitment
Year 17 : $1,343,916
Year 18 : $1,081,416
Year 19 : $524,750
Year 20 : $154,250
Salary Average Commitment
Year 17 : $1,343,916
Year 18 : $1,081,416
Year 19 : $524,750
Year 20 : $154,250

Gunners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $200 - 1,608 - 80.42%
Level 2:	4000 - $125 - 2,944 - 73.60%
Level 3:	5000 - $90 - 3,864 - 77.29%
Level 4:	6000 - $50 - 5,997 - 99.95%
Luxury :	1000 - $270 - 850 - 84.98%
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	11
Average Attendance - %	15,264 - 84.80%
Average Income per Game	$2,334,522
Year to Date Revenue	$70,035,654
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	$112,654,341
Farm Players Total Salaries	$1,473,340
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,951,399
Farm Year To Date Expenses	$1,084,272
Pro Salary Cap To Date	$78,528,021
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,679,740
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$666,594
Pro Estimated Expenses	$32,663,106
Farm Remaining Season Days	49
Farm Expenses Per Days	$8,718
Farm Estimated Expenses	$427,182
Estimated Season Expenses	$33,090,288
Current Bank Account	$302,641,063
Projected Bank Account	$295,230,515

Pro Players Salaries
Leon Draisaitl	$11,400,000 (1)
-Salary Remaining :	$3,305,325
-Salary Average :	$11,400,000
-Salary Average Remaining :	$3,305,325
Aleksander Barkov	$9,810,000 (2)
-Salary Remaining :	$2,844,320
-Salary Average :	$9,810,000
-Salary Average Remaining :	$2,844,320
Victor Hedman	$9,750,000 (1)
-Salary Remaining :	$2,826,923
-Salary Average :	$9,750,000
-Salary Average Remaining :	$2,826,923
Andrei Vasilevskiy	$8,767,500 (1)
-Salary Remaining :	$2,542,056
-Salary Average :	$8,767,500
-Salary Average Remaining :	$2,542,056
Sean Monahan	$8,450,000 (1)
-Salary Remaining :	$2,450,000
-Salary Average :	$8,450,000
-Salary Average Remaining :	$2,450,000
Tom Wilson	$7,950,000 (1)
-Salary Remaining :	$2,305,030
-Salary Average :	$7,950,000
-Salary Average Remaining :	$2,305,030
Zach Werenski	$7,000,000 (1)
-Salary Remaining :	$2,029,586
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,029,586
Lucas Raymond	$6,516,763 (1)
-Salary Remaining :	$1,889,476
-Salary Average :	$6,516,763
-Salary Average Remaining :	$1,889,476
Carter Verhaeghe	$5,425,000 (1)
-Salary Remaining :	$1,572,929
-Salary Average :	$5,425,000
-Salary Average Remaining :	$1,572,929
Kirill Marchenko	$5,358,238 (1)
-Salary Remaining :	$1,553,572
-Salary Average :	$5,358,238
-Salary Average Remaining :	$1,553,572
John Gibson	$4,680,067 (1)
-Salary Remaining :	$1,356,943
-Salary Average :	$4,680,067
-Salary Average Remaining :	$1,356,943
Filip Hronek	$4,201,488 (1)
-Salary Remaining :	$1,218,183
-Salary Average :	$4,201,488
-Salary Average Remaining :	$1,218,183
Adam Lowry	$3,185,000 (2)
-Salary Remaining :	$923,462
-Salary Average :	$3,185,000
-Salary Average Remaining :	$923,462
Adam Pelech	$3,163,238 (1)
-Salary Remaining :	$917,152
-Salary Average :	$3,163,238
-Salary Average Remaining :	$917,152
Jonas Brodin	$2,785,325 (2)
-Salary Remaining :	$807,579
-Salary Average :	$2,785,325
-Salary Average Remaining :	$807,579
Kevin Bahl	$2,645,000 (2)
-Salary Remaining :	$766,893
-Salary Average :	$2,645,000
-Salary Average Remaining :	$766,893
Martin Fehervary	$2,600,000 (1)
-Salary Remaining :	$753,846
-Salary Average :	$2,600,000
-Salary Average Remaining :	$753,846
Eetu Luostarinen	$2,500,000 (1)
-Salary Remaining :	$724,852
-Salary Average :	$2,500,000
-Salary Average Remaining :	$724,852
Marcus Foligno	$2,019,500 (1)
-Salary Remaining :	$585,536
-Salary Average :	$2,019,500
-Salary Average Remaining :	$585,536
Mason Appleton	$1,900,000 (1)
-Salary Remaining :	$550,888
-Salary Average :	$1,900,000
-Salary Average Remaining :	$550,888
Pavel Dorofeyev	$1,600,000 (1)
-Salary Remaining :	$463,905
-Salary Average :	$1,600,000
-Salary Average Remaining :	$463,905
Albert Johansson	$947,222 (3)
-Salary Remaining :	$274,638
-Salary Average :	$947,222
-Salary Average Remaining :	$274,638
Total Pro Players	22
Salary Commitment
Year 17 : $112,654,341
Year 18 : $19,372,547
Year 19 : $947,222
Year 20 : $0
Salary Average Commitment
Year 17 : $112,654,341
Year 18 : $19,372,547
Year 19 : $947,222
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $112,654,341
Year 18 : $19,372,547
Year 19 : $947,222
Year 20 : $0

Farm Players Salaries
Andrew Mangiapane	$230,007 (2)
Salary Remaining :	$230,007
Salary Average :	$230,007
Salary Average Remaining :	$230,007
Ivan Fedotov	$222,000 (1)
Salary Remaining :	$222,000
Salary Average :	$222,000
Salary Average Remaining :	$222,000
Elmer Soderblom	$137,194 (3)
Salary Remaining :	$137,194
Salary Average :	$137,194
Salary Average Remaining :	$137,194
Marat Khusnutdinov	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Nils Lundkvist	$94,722 (3)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Stian Solberg	$94,250 (4)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Artur Akhtyamov	$85,167 (2)
Salary Remaining :	$85,167
Salary Average :	$85,167
Salary Average Remaining :	$85,167
Ruslan Khazheyev	$84,500 (3)
Salary Remaining :	$84,500
Salary Average :	$84,500
Salary Average Remaining :	$84,500
Ivan Ivan	$80,500 (2)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
David Gustafsson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tate Singleton	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matvey Petrov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander Nylander	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	13
Salary Commitment
Year 17 : $1,473,340
Year 18 : $883,840
Year 19 : $410,666
Year 20 : $94,250
Salary Average Commitment
Year 17 : $1,473,340
Year 18 : $883,840
Year 19 : $410,666
Year 20 : $94,250

Honey Badgers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $180 - 1,781 - 89.07%
Level 2:	4000 - $125 - 3,013 - 75.33%
Level 3:	5000 - $95 - 3,645 - 72.90%
Level 4:	6000 - $55 - 5,199 - 86.66%
Luxury :	1000 - $275 - 832 - 83.16%
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	11
Average Attendance - %	14,471 - 80.39%
Average Income per Game	$2,321,755
Year to Date Revenue	$69,652,656
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$91,954,734
Farm Players Total Salaries	$3,015,387
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,392,704
Farm Year To Date Expenses	$2,431,176
Pro Salary Cap To Date	$62,392,704
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,539,307
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$544,111
Pro Estimated Expenses	$26,661,439
Farm Remaining Season Days	49
Farm Expenses Per Days	$17,843
Farm Estimated Expenses	$874,307
Estimated Season Expenses	$27,535,746
Current Bank Account	$424,694,738
Projected Bank Account	$422,698,299

Pro Players Salaries
Alex Ovechkin	$9,212,150 (1)
-Salary Remaining :	$2,670,978
-Salary Average :	$9,212,150
-Salary Average Remaining :	$2,670,978
Kyle Connor	$7,650,000 (1)
-Salary Remaining :	$2,218,047
-Salary Average :	$7,650,000
-Salary Average Remaining :	$2,218,047
Clayton Keller	$7,250,000 (4)
-Salary Remaining :	$2,102,071
-Salary Average :	$7,250,000
-Salary Average Remaining :	$2,102,071
Miro Heiskanen	$7,250,000 (1)
-Salary Remaining :	$2,102,071
-Salary Average :	$7,250,000
-Salary Average Remaining :	$2,102,071
Elias Lindholm	$6,960,000 (2)
-Salary Remaining :	$2,017,988
-Salary Average :	$6,960,000
-Salary Average Remaining :	$2,017,988
Anze Kopitar	$6,700,000 (1)
-Salary Remaining :	$1,942,604
-Salary Average :	$6,700,000
-Salary Average Remaining :	$1,942,604
Mika Zibanejad	$6,560,000 (1)
-Salary Remaining :	$1,902,012
-Salary Average :	$6,560,000
-Salary Average Remaining :	$1,902,012
Charlie McAvoy	$6,300,000 (2)
-Salary Remaining :	$1,826,627
-Salary Average :	$6,300,000
-Salary Average Remaining :	$1,826,627
Brandon Montour	$6,050,000 (1)
-Salary Remaining :	$1,754,142
-Salary Average :	$6,050,000
-Salary Average Remaining :	$1,754,142
Pierre-Luc Dubois	$4,580,917 (2)
-Salary Remaining :	$1,328,195
-Salary Average :	$4,580,917
-Salary Average Remaining :	$1,328,195
Anton Lundell	$4,537,500 (7)
-Salary Remaining :	$1,315,607
-Salary Average :	$4,537,500
-Salary Average Remaining :	$1,315,607
Dougie Hamilton	$4,300,000 (3)
-Salary Remaining :	$1,246,746
-Salary Average :	$4,300,000
-Salary Average Remaining :	$1,246,746
Brandon Hagel	$3,880,000 (2)
-Salary Remaining :	$1,124,970
-Salary Average :	$3,880,000
-Salary Average Remaining :	$1,124,970
Alexandre Carrier	$2,255,000 (1)
-Salary Remaining :	$653,817
-Salary Average :	$2,255,000
-Salary Average Remaining :	$653,817
Dylan Guenther	$1,744,167 (1)
-Salary Remaining :	$505,705
-Salary Average :	$1,744,167
-Salary Average Remaining :	$505,705
Simon Holmstrom	$1,500,000 (2)
-Salary Remaining :	$434,911
-Salary Average :	$1,500,000
-Salary Average Remaining :	$434,911
Filip Gustavsson	$1,475,000 (1)
-Salary Remaining :	$427,663
-Salary Average :	$1,475,000
-Salary Average Remaining :	$427,663
Tyler Kleven	$1,125,000 (1)
-Salary Remaining :	$326,183
-Salary Average :	$1,125,000
-Salary Average Remaining :	$326,183
Jackson LaCombe	$925,000 (2)
-Salary Remaining :	$268,195
-Salary Average :	$925,000
-Salary Average Remaining :	$268,195
Logan Stankoven	$880,000 (2)
-Salary Remaining :	$255,148
-Salary Average :	$880,000
-Salary Average Remaining :	$255,148
Leevi Merilainen	$820,000 (1)
-Salary Remaining :	$237,751
-Salary Average :	$820,000
-Salary Average Remaining :	$237,751
Total Pro Players	21
Salary Commitment
Year 17 : $91,954,734
Year 18 : $41,113,417
Year 19 : $16,087,500
Year 20 : $11,787,500
Salary Average Commitment
Year 17 : $91,954,734
Year 18 : $41,113,417
Year 19 : $16,087,500
Year 20 : $11,787,500
Salary Cap with 1 Way Contract
Year 17 : $91,954,734
Year 18 : $41,113,417
Year 19 : $16,087,500
Year 20 : $11,787,500

Farm Players Salaries
Jaden Schwartz	$399,000 (1)
Salary Remaining :	$399,000
Salary Average :	$399,000
Salary Average Remaining :	$399,000
Casey Mittelstadt	$387,200 (1)
Salary Remaining :	$387,200
Salary Average :	$387,200
Salary Average Remaining :	$387,200
Anthony Stolarz	$380,000 (1)
Salary Remaining :	$380,000
Salary Average :	$380,000
Salary Average Remaining :	$380,000
Nils Hoglander	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Kevin Korchinski	$191,833 (2)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Marco Kasper	$188,667 (3)
Salary Remaining :	$188,667
Salary Average :	$188,667
Salary Average Remaining :	$188,667
Sebastian Cossa	$171,333 (2)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Liam Ohgren	$137,833 (3)
Salary Remaining :	$137,833
Salary Average :	$137,833
Salary Average Remaining :	$137,833
Drew Commesso	$120,833 (2)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Oliver Kapanen	$120,833 (3)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Alex Turcotte	$94,722 (4)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Jackson Blake	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
John Beecher	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tristan Lennox	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Buchinger	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Philipp Kurashev	$88,300 (1)
Salary Remaining :	$88,300
Salary Average :	$88,300
Salary Average Remaining :	$88,300
Aleksi Heimosalmi	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Philippe Myers	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	18
Salary Commitment
Year 17 : $3,015,387
Year 18 : $1,590,887
Year 19 : $833,888
Year 20 : $294,722
Salary Average Commitment
Year 17 : $3,015,387
Year 18 : $1,590,887
Year 19 : $833,888
Year 20 : $294,722

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 2,538 - 93.95%
Level 2:	3601 - $105 - 3,601 - 100.00%
Level 3:	4502 - $80 - 4,502 - 100.00%
Level 4:	6302 - $50 - 6,258 - 99.29%
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	12
Average Attendance - %	17,798 - 98.85%
Average Income per Game	$2,361,878
Year to Date Revenue	$68,494,461
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,818,333
Farm Players Total Salaries	$1,496,666
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$53,125,440
Farm Year To Date Expenses	$1,062,720
Pro Salary Cap To Date	$53,125,440
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,342,536
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$442,712
Pro Estimated Expenses	$21,692,888
Farm Remaining Season Days	49
Farm Expenses Per Days	$8,856
Farm Estimated Expenses	$433,944
Estimated Season Expenses	$22,126,832
Current Bank Account	$256,495,307
Projected Bank Account	$262,711,011

Pro Players Salaries
Mitch Marner	$8,750,000 (2)
-Salary Remaining :	$2,536,982
-Salary Average :	$8,750,000
-Salary Average Remaining :	$2,536,982
Moritz Seider	$8,500,000 (4)
-Salary Remaining :	$2,464,497
-Salary Average :	$8,500,000
-Salary Average Remaining :	$2,464,497
Patrik Laine	$7,000,000 (1)
-Salary Remaining :	$2,029,586
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,029,586
Logan Thompson	$6,000,000 (3)
-Salary Remaining :	$1,739,645
-Salary Average :	$6,000,000
-Salary Average Remaining :	$1,739,645
Jared McCann	$5,500,000 (2)
-Salary Remaining :	$1,594,675
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,594,675
Max Domi	$4,500,000 (1)
-Salary Remaining :	$1,304,734
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,304,734
Connor Bedard	$4,450,000 (2)
-Salary Remaining :	$1,290,237
-Salary Average :	$4,450,000
-Salary Average Remaining :	$1,290,237
Ivan Barbashev	$4,250,000 (2)
-Salary Remaining :	$1,232,249
-Salary Average :	$4,250,000
-Salary Average Remaining :	$1,232,249
Evan Rodrigues	$3,750,000 (1)
-Salary Remaining :	$1,087,278
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,087,278
Jacob Trouba	$3,550,000 (1)
-Salary Remaining :	$1,029,290
-Salary Average :	$3,550,000
-Salary Average Remaining :	$1,029,290
Darnell Nurse	$3,300,000 (1)
-Salary Remaining :	$956,805
-Salary Average :	$3,300,000
-Salary Average Remaining :	$956,805
Erik Brannstrom	$3,300,000 (1)
-Salary Remaining :	$956,805
-Salary Average :	$3,300,000
-Salary Average Remaining :	$956,805
Jack McBain	$1,950,000 (4)
-Salary Remaining :	$565,385
-Salary Average :	$1,950,000
-Salary Average Remaining :	$565,385
Trent Frederic	$1,750,000 (2)
-Salary Remaining :	$507,396
-Salary Average :	$1,750,000
-Salary Average Remaining :	$507,396
Semyon Varlamov	$1,450,000 (1)
-Salary Remaining :	$420,414
-Salary Average :	$1,450,000
-Salary Average Remaining :	$420,414
Lian Bichsel	$1,418,333 (3)
-Salary Remaining :	$411,233
-Salary Average :	$1,418,333
-Salary Average Remaining :	$411,233
Noah Cates	$1,400,000 (1)
-Salary Remaining :	$405,917
-Salary Average :	$1,400,000
-Salary Average Remaining :	$405,917
Brandon Duhaime	$1,300,000 (1)
-Salary Remaining :	$376,923
-Salary Average :	$1,300,000
-Salary Average Remaining :	$376,923
Brayden Pachal	$950,000 (2)
-Salary Remaining :	$275,444
-Salary Average :	$950,000
-Salary Average Remaining :	$275,444
Justin Brazeau	$900,000 (2)
-Salary Remaining :	$260,947
-Salary Average :	$900,000
-Salary Average Remaining :	$260,947
Tobias Bjornfot	$850,000 (1)
-Salary Remaining :	$246,450
-Salary Average :	$850,000
-Salary Average Remaining :	$246,450
Total Pro Players	21
Salary Commitment
Year 17 : $74,818,333
Year 18 : $44,418,333
Year 19 : $17,868,333
Year 20 : $10,450,000
Salary Average Commitment
Year 17 : $74,818,333
Year 18 : $44,418,333
Year 19 : $17,868,333
Year 20 : $10,450,000
Salary Cap with 1 Way Contract
Year 17 : $74,818,333
Year 18 : $44,418,333
Year 19 : $17,868,333
Year 20 : $10,450,000

Farm Players Salaries
Jonathan Lekkerimaki	$139,333 (3)
Salary Remaining :	$139,333
Salary Average :	$139,333
Salary Average Remaining :	$139,333
Felix Sandstrom	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Filip Bystedt	$100,167 (3)
Salary Remaining :	$100,167
Salary Average :	$100,167
Salary Average Remaining :	$100,167
Miko Matikka	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
William Stromgren	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Justin Ertel	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Paul Ludwinski	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Jonas Johansson	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jimmy Schuldt	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Simon Lundmark	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tyson Jost	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Chase Stillman	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Sam Colangelo	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jakub Dvorak	$84,000 (4)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Scott Harrington	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Noah Philp	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	16
Salary Commitment
Year 17 : $1,496,666
Year 18 : $1,066,666
Year 19 : $687,833
Year 20 : $84,000
Salary Average Commitment
Year 17 : $1,496,666
Year 18 : $1,066,666
Year 19 : $687,833
Year 20 : $84,000

Kenobi

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2718 - $155 - 2,511 - 92.37%
Level 2:	3624 - $95 - 3,624 - 100.00%
Level 3:	4530 - $65 - 4,530 - 100.00%
Level 4:	6341 - $45 - 6,327 - 99.78%
Luxury :	906 - $300 - 749 - 82.64%
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	11
Average Attendance - %	17,740 - 97.91%
Average Income per Game	$2,290,426
Year to Date Revenue	$68,712,774
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	$111,349,652
Farm Players Total Salaries	$1,757,220
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,064,880
Farm Year To Date Expenses	$1,247,760
Pro Salary Cap To Date	$78,885,483
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,194,684
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$658,874
Pro Estimated Expenses	$32,284,826
Farm Remaining Season Days	49
Farm Expenses Per Days	$10,398
Farm Estimated Expenses	$509,502
Estimated Season Expenses	$32,794,328
Current Bank Account	$264,380,779
Projected Bank Account	$256,781,135

Pro Players Salaries
Matt Duchene	$9,601,666 (1)
-Salary Remaining :	$2,783,915
-Salary Average :	$9,601,666
-Salary Average Remaining :	$2,783,915
Nikita Kucherov	$9,500,000 (1)
-Salary Remaining :	$2,754,438
-Salary Average :	$9,500,000
-Salary Average Remaining :	$2,754,438
Sergei Bobrovsky	$9,200,666 (1)
-Salary Remaining :	$2,667,649
-Salary Average :	$9,200,666
-Salary Average Remaining :	$2,667,649
Jake Guentzel	$7,988,666 (1)
-Salary Remaining :	$2,316,240
-Salary Average :	$7,988,666
-Salary Average Remaining :	$2,316,240
Steven Stamkos	$7,780,666 (1)
-Salary Remaining :	$2,255,933
-Salary Average :	$7,780,666
-Salary Average Remaining :	$2,255,933
Zach Hyman	$7,444,666 (1)
-Salary Remaining :	$2,158,513
-Salary Average :	$7,444,666
-Salary Average Remaining :	$2,158,513
Erik Karlsson	$6,816,666 (1)
-Salary Remaining :	$1,976,430
-Salary Average :	$6,816,666
-Salary Average Remaining :	$1,976,430
Ryan O'Reilly	$6,123,666 (1)
-Salary Remaining :	$1,775,501
-Salary Average :	$6,123,666
-Salary Average Remaining :	$1,775,501
Bryan Rust	$6,075,666 (1)
-Salary Remaining :	$1,761,584
-Salary Average :	$6,075,666
-Salary Average Remaining :	$1,761,584
Jeremy Swayman	$5,250,666 (3)
-Salary Remaining :	$1,522,382
-Salary Average :	$5,250,666
-Salary Average Remaining :	$1,522,382
Sam Bennett	$4,679,666 (2)
-Salary Remaining :	$1,356,826
-Salary Average :	$4,679,666
-Salary Average Remaining :	$1,356,826
Mason Marchment	$3,600,666 (2)
-Salary Remaining :	$1,043,980
-Salary Average :	$3,600,666
-Salary Average Remaining :	$1,043,980
Trevor Moore	$3,516,666 (2)
-Salary Remaining :	$1,019,625
-Salary Average :	$3,516,666
-Salary Average Remaining :	$1,019,625
Jake Middleton	$3,484,666 (2)
-Salary Remaining :	$1,010,347
-Salary Average :	$3,484,666
-Salary Average Remaining :	$1,010,347
Alex Pietrangelo	$3,368,666 (1)
-Salary Remaining :	$976,714
-Salary Average :	$3,368,666
-Salary Average Remaining :	$976,714
Connor Murphy	$3,101,666 (1)
-Salary Remaining :	$899,300
-Salary Average :	$3,101,666
-Salary Average Remaining :	$899,300
Jason Zucker	$2,875,666 (1)
-Salary Remaining :	$833,773
-Salary Average :	$2,875,666
-Salary Average Remaining :	$833,773
Ilya Lyubushkin	$2,871,666 (4)
-Salary Remaining :	$832,613
-Salary Average :	$2,871,666
-Salary Average Remaining :	$832,613
Josh Manson	$2,363,666 (2)
-Salary Remaining :	$685,323
-Salary Average :	$2,363,666
-Salary Average Remaining :	$685,323
Jake Allen	$2,100,666 (1)
-Salary Remaining :	$609,069
-Salary Average :	$2,100,666
-Salary Average Remaining :	$609,069
Logan O'Connor	$1,835,666 (2)
-Salary Remaining :	$532,235
-Salary Average :	$1,835,666
-Salary Average Remaining :	$532,235
David Kampf	$991,666 (1)
-Salary Remaining :	$287,524
-Salary Average :	$991,666
-Salary Average Remaining :	$287,524
Noel Acciari	$775,666 (2)
-Salary Remaining :	$224,897
-Salary Average :	$775,666
-Salary Average Remaining :	$224,897
Total Pro Players	23
Salary Commitment
Year 17 : $111,349,652
Year 18 : $28,378,994
Year 19 : $8,122,332
Year 20 : $2,871,666
Salary Average Commitment
Year 17 : $111,349,652
Year 18 : $28,378,994
Year 19 : $8,122,332
Year 20 : $2,871,666
Salary Cap with 1 Way Contract
Year 17 : $111,349,652
Year 18 : $28,378,994
Year 19 : $8,122,332
Year 20 : $2,871,666

Farm Players Salaries
Bobby McMann	$322,867 (2)
Salary Remaining :	$322,867
Salary Average :	$322,867
Salary Average Remaining :	$322,867
Matt Grzelcyk	$220,167 (1)
Salary Remaining :	$220,167
Salary Average :	$220,167
Salary Average Remaining :	$220,167
Brett Howden	$200,167 (1)
Salary Remaining :	$200,167
Salary Average :	$200,167
Salary Average Remaining :	$200,167
Mitchell Chaffee	$97,767 (1)
Salary Remaining :	$97,767
Salary Average :	$97,767
Salary Average Remaining :	$97,767
Justin Danforth	$94,467 (1)
Salary Remaining :	$94,467
Salary Average :	$94,467
Salary Average Remaining :	$94,467
David Goyette	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Ethen Frank	$86,267 (2)
Salary Remaining :	$86,267
Salary Average :	$86,267
Salary Average Remaining :	$86,267
Eric Comrie	$85,167 (1)
Salary Remaining :	$85,167
Salary Average :	$85,167
Salary Average Remaining :	$85,167
Carter George	$84,583 (4)
Salary Remaining :	$84,583
Salary Average :	$84,583
Salary Average Remaining :	$84,583
Thomas Milic	$84,167 (3)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Vasily Ponomarev	$79,500 (1)
Salary Remaining :	$79,500
Salary Average :	$79,500
Salary Average Remaining :	$79,500
Mikey Eyssimont	$77,567 (2)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Vincent Desharnais	$77,567 (2)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Anton Forsberg	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Arthur Kaliyev	$77,567 (2)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Nicholas Robertson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Edstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 17 : $1,757,220
Year 18 : $902,418
Year 19 : $260,583
Year 20 : $84,583
Salary Average Commitment
Year 17 : $1,757,220
Year 18 : $902,418
Year 19 : $260,583
Year 20 : $84,583

Leopards

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lake Titicaca
Level 1:	2000 - $160 - 1,948 - 97.40%
Level 2:	4000 - $105 - 3,918 - 97.94%
Level 3:	5000 - $75 - 4,916 - 98.32%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $245 - 989 - 98.88%
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	11
Average Attendance - %	17,770 - 98.72%
Average Income per Game	$2,434,591
Year to Date Revenue	$73,037,727
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,523,022
Farm Players Total Salaries	$3,494,888
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$53,698,190
Farm Year To Date Expenses	$2,545,326
Pro Salary Cap To Date	$53,698,190
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,780,500
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$452,799
Pro Estimated Expenses	$22,187,151
Farm Remaining Season Days	49
Farm Expenses Per Days	$20,680
Farm Estimated Expenses	$1,013,320
Estimated Season Expenses	$23,200,471
Current Bank Account	$248,733,250
Projected Bank Account	$252,313,279

Pro Players Salaries
Artturi Lehkonen	$9,100,000 (1)
-Salary Remaining :	$2,638,462
-Salary Average :	$9,100,000
-Salary Average Remaining :	$2,638,462
Dustin Wolf	$5,950,000 (4)
-Salary Remaining :	$1,725,148
-Salary Average :	$5,950,000
-Salary Average Remaining :	$1,725,148
Alexis Lafreniere	$5,100,000 (6)
-Salary Remaining :	$1,478,698
-Salary Average :	$5,100,000
-Salary Average Remaining :	$1,478,698
Ryan Nugent-Hopkins	$5,000,000 (1)
-Salary Remaining :	$1,449,704
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,449,704
Matty Beniers	$4,630,000 (4)
-Salary Remaining :	$1,342,426
-Salary Average :	$4,630,000
-Salary Average Remaining :	$1,342,426
Anders Lee	$4,601,591 (1)
-Salary Remaining :	$1,334,189
-Salary Average :	$4,601,591
-Salary Average Remaining :	$1,334,189
Juraj Slafkovsky	$4,450,000 (1)
-Salary Remaining :	$1,290,237
-Salary Average :	$4,450,000
-Salary Average Remaining :	$1,290,237
Philip Broberg	$4,262,500 (2)
-Salary Remaining :	$1,235,873
-Salary Average :	$4,262,500
-Salary Average Remaining :	$1,235,873
Leo Carlsson	$4,200,000 (2)
-Salary Remaining :	$1,217,751
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,217,751
Simon Nemec	$4,168,333 (2)
-Salary Remaining :	$1,208,570
-Salary Average :	$4,168,333
-Salary Average Remaining :	$1,208,570
Shane Wright	$3,949,167 (3)
-Salary Remaining :	$1,145,025
-Salary Average :	$3,949,167
-Salary Average Remaining :	$1,145,025
Cam York	$3,750,000 (7)
-Salary Remaining :	$1,087,278
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,087,278
Erik Cernak	$3,500,000 (1)
-Salary Remaining :	$1,014,793
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,014,793
Devon Levi	$2,700,000 (1)
-Salary Remaining :	$782,840
-Salary Average :	$2,700,000
-Salary Average Remaining :	$782,840
Keegan Kolesar	$2,000,000 (3)
-Salary Remaining :	$579,882
-Salary Average :	$2,000,000
-Salary Average Remaining :	$579,882
Jordan Martinook	$2,000,000 (1)
-Salary Remaining :	$579,882
-Salary Average :	$2,000,000
-Salary Average Remaining :	$579,882
Nic Dowd	$1,700,000 (1)
-Salary Remaining :	$492,899
-Salary Average :	$1,700,000
-Salary Average Remaining :	$492,899
Connor Brown	$1,600,000 (2)
-Salary Remaining :	$463,905
-Salary Average :	$1,600,000
-Salary Average Remaining :	$463,905
Zach Benson	$1,600,000 (2)
-Salary Remaining :	$463,905
-Salary Average :	$1,600,000
-Salary Average Remaining :	$463,905
Adam Wilsby	$1,253,098 (1)
-Salary Remaining :	$363,324
-Salary Average :	$1,253,098
-Salary Average Remaining :	$363,324
Brock Faber	$1,008,333 (1)
-Salary Remaining :	$292,357
-Salary Average :	$1,008,333
-Salary Average Remaining :	$292,357
Total Pro Players	21
Salary Commitment
Year 17 : $76,523,022
Year 18 : $41,210,000
Year 19 : $25,379,167
Year 20 : $19,430,000
Salary Average Commitment
Year 17 : $76,523,022
Year 18 : $41,210,000
Year 19 : $25,379,167
Year 20 : $19,430,000
Salary Cap with 1 Way Contract
Year 17 : $76,523,022
Year 18 : $41,210,000
Year 19 : $25,379,167
Year 20 : $19,430,000

Farm Players Salaries
Matvei Michkov	$425,000 (3)
Salary Remaining :	$425,000
Salary Average :	$425,000
Salary Average Remaining :	$425,000
Yegor Chinakhov	$275,000 (2)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Pierre Engvall	$212,500 (2)
Salary Remaining :	$212,500
Salary Average :	$212,500
Salary Average Remaining :	$212,500
Kirby Dach	$192,500 (6)
Salary Remaining :	$192,500
Salary Average :	$192,500
Salary Average Remaining :	$192,500
David Jiricek	$191,833 (2)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Ivan Miroshnichenko	$170,000 (2)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Jesper Wallstedt	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Nikita Grebenkin	$125,310 (1)
Salary Remaining :	$125,310
Salary Average :	$125,310
Salary Average Remaining :	$125,310
Adam Klapka	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Connor Dewar	$105,000 (2)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Dylan Duke	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Noah Warren	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Justin Sourdif	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Elias Salomonsson	$89,500 (3)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Ryan O'Rourke	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Adam Sykora	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Joshua Roy	$88,167 (2)
Salary Remaining :	$88,167
Salary Average :	$88,167
Salary Average Remaining :	$88,167
Sasha Pastujov	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Ville Koivunen	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Stanislav Svozil	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Gleb Trikozov	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Topi Niemela	$85,667 (1)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Jacob Melanson	$82,611 (2)
Salary Remaining :	$82,611
Salary Average :	$82,611
Salary Average Remaining :	$82,611
Emmitt Finnie	$82,300 (1)
Salary Remaining :	$82,300
Salary Average :	$82,300
Salary Average Remaining :	$82,300
Martin Chromiak	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Erik Portillo	$78,333 (3)
Salary Remaining :	$78,333
Salary Average :	$78,333
Salary Average Remaining :	$78,333
Yan Kuznetsov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeff Malott	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	28
Salary Commitment
Year 17 : $3,494,888
Year 18 : $2,649,944
Year 19 : $1,145,833
Year 20 : $192,500
Salary Average Commitment
Year 17 : $3,494,888
Year 18 : $2,649,944
Year 19 : $1,145,833
Year 20 : $192,500

Nokians

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nokia Centre
Level 1:	2997 - $140 - 2,505 - 83.58%
Level 2:	3996 - $120 - 3,121 - 78.09%
Level 3:	4995 - $75 - 4,960 - 99.30%
Level 4:	6992 - $40 - 6,767 - 96.78%
Luxury :	999 - $260 - 988 - 98.88%
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	11
Average Attendance - %	18,340 - 91.80%
Average Income per Game	$2,420,719
Year to Date Revenue	$72,621,557
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	$89,685,049
Farm Players Total Salaries	$2,960,248
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,681,720
Farm Year To Date Expenses	$2,101,920
Pro Salary Cap To Date	$63,681,720
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,627,904
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$530,681
Pro Estimated Expenses	$26,003,369
Farm Remaining Season Days	49
Farm Expenses Per Days	$17,516
Farm Estimated Expenses	$858,284
Estimated Season Expenses	$26,861,653
Current Bank Account	$407,729,768
Projected Bank Account	$407,496,019

Pro Players Salaries
David Pastrnak	$7,900,000 (2)
-Salary Remaining :	$2,290,533
-Salary Average :	$7,900,000
-Salary Average Remaining :	$2,290,533
Sebastian Aho	$7,150,000 (1)
-Salary Remaining :	$2,073,077
-Salary Average :	$7,150,000
-Salary Average Remaining :	$2,073,077
Mike Matheson	$6,530,999 (1)
-Salary Remaining :	$1,893,603
-Salary Average :	$6,530,999
-Salary Average Remaining :	$1,893,603
John Carlson	$6,530,999 (1)
-Salary Remaining :	$1,893,603
-Salary Average :	$6,530,999
-Salary Average Remaining :	$1,893,603
Tyler Seguin	$5,913,988 (1)
-Salary Remaining :	$1,714,707
-Salary Average :	$5,913,988
-Salary Average Remaining :	$1,714,707
Chris Kreider	$5,800,000 (1)
-Salary Remaining :	$1,681,657
-Salary Average :	$5,800,000
-Salary Average Remaining :	$1,681,657
Nazem Kadri	$5,713,063 (1)
-Salary Remaining :	$1,656,450
-Salary Average :	$5,713,063
-Salary Average Remaining :	$1,656,450
Ivan Provorov	$5,600,000 (1)
-Salary Remaining :	$1,623,669
-Salary Average :	$5,600,000
-Salary Average Remaining :	$1,623,669
Mikael Backlund	$5,000,000 (1)
-Salary Remaining :	$1,449,704
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,449,704
Linus Ullmark	$4,800,000 (2)
-Salary Remaining :	$1,391,716
-Salary Average :	$4,800,000
-Salary Average Remaining :	$1,391,716
Kris Letang	$4,400,000 (1)
-Salary Remaining :	$1,275,740
-Salary Average :	$4,400,000
-Salary Average Remaining :	$1,275,740
Alex Iafallo	$3,800,000 (1)
-Salary Remaining :	$1,101,775
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,101,775
Warren Foegele	$3,800,000 (2)
-Salary Remaining :	$1,101,775
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,101,775
Cam Fowler	$3,700,000 (1)
-Salary Remaining :	$1,072,781
-Salary Average :	$3,700,000
-Salary Average Remaining :	$1,072,781
Ryan McDonagh	$3,500,000 (1)
-Salary Remaining :	$1,014,793
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,014,793
Nick Foligno	$2,600,000 (1)
-Salary Remaining :	$753,846
-Salary Average :	$2,600,000
-Salary Average Remaining :	$753,846
Kiefer Sherwood	$2,350,000 (1)
-Salary Remaining :	$681,361
-Salary Average :	$2,350,000
-Salary Average Remaining :	$681,361
Collin Graf	$2,000,000 (3)
-Salary Remaining :	$579,882
-Salary Average :	$2,000,000
-Salary Average Remaining :	$579,882
Teddy Blueger	$1,651,000 (2)
-Salary Remaining :	$478,692
-Salary Average :	$1,651,000
-Salary Average Remaining :	$478,692
Dan Vladar	$945,000 (3)
-Salary Remaining :	$273,994
-Salary Average :	$945,000
-Salary Average Remaining :	$273,994
Connor McMichael	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $89,685,049
Year 18 : $21,096,000
Year 19 : $2,945,000
Year 20 : $0
Salary Average Commitment
Year 17 : $89,685,049
Year 18 : $21,096,000
Year 19 : $2,945,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $89,685,049
Year 18 : $21,096,000
Year 19 : $2,945,000
Year 20 : $0

Farm Players Salaries
Henri Jokiharju	$270,000 (2)
Salary Remaining :	$270,000
Salary Average :	$270,000
Salary Average Remaining :	$270,000
Brett Leason	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Erik Gudbranson	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Ty Emberson	$190,000 (2)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Alexey Toropchenko	$170,000 (1)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Danton Heinen	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Luke Kunin	$148,081 (1)
Salary Remaining :	$148,081
Salary Average :	$148,081
Salary Average Remaining :	$148,081
Chaz Lucius	$129,417 (2)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Kaiden Guhle	$128,333 (1)
Salary Remaining :	$128,333
Salary Average :	$128,333
Salary Average Remaining :	$128,333
Parker Wotherspoon	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Christian Kyrou	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Cam Lund	$94,167 (3)
Salary Remaining :	$94,167
Salary Average :	$94,167
Salary Average Remaining :	$94,167
Dylan Peterson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Ufko	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Antti Tuomisto	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Emil Heineman	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Damian Clara	$91,833 (4)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Jiri Kulich	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Logan Mailloux	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Zayde Wisdom	$89,667 (1)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Anton Wahlberg	$88,667 (4)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Jared Davidson	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Michael Milne	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael DiPietro	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	24
Salary Commitment
Year 17 : $2,960,248
Year 18 : $1,811,667
Year 19 : $367,167
Year 20 : $180,500
Salary Average Commitment
Year 17 : $2,960,248
Year 18 : $1,811,667
Year 19 : $367,167
Year 20 : $180,500

Philly

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cheese Cake Factory
Level 1:	3010 - $130 - 2,565 - 85.21%
Level 2:	4013 - $100 - 3,981 - 99.19%
Level 3:	5017 - $70 - 4,961 - 98.88%
Level 4:	7023 - $50 - 6,584 - 93.75%
Luxury :	1003 - $240 - 990 - 98.73%
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	12
Average Attendance - %	19,080 - 95.09%
Average Income per Game	$2,451,922
Year to Date Revenue	$71,105,748
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,193,000
Farm Players Total Salaries	$2,513,251
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,278,589
Farm Year To Date Expenses	$1,886,972
Pro Salary Cap To Date	$67,278,589
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,423,068
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$569,189
Pro Estimated Expenses	$27,890,261
Farm Remaining Season Days	49
Farm Expenses Per Days	$14,871
Farm Estimated Expenses	$728,679
Estimated Season Expenses	$28,618,940
Current Bank Account	$268,911,427
Projected Bank Account	$269,715,555

Pro Players Salaries
Cale Makar	$12,300,500 (2)
-Salary Remaining :	$3,566,417
-Salary Average :	$12,300,500
-Salary Average Remaining :	$3,566,417
Dylan Larkin	$9,250,000 (1)
-Salary Remaining :	$2,681,953
-Salary Average :	$9,250,000
-Salary Average Remaining :	$2,681,953
Tage Thompson	$8,750,500 (1)
-Salary Remaining :	$2,537,127
-Salary Average :	$8,750,500
-Salary Average Remaining :	$2,537,127
Nico Hischier	$7,800,000 (4)
-Salary Remaining :	$2,261,538
-Salary Average :	$7,800,000
-Salary Average Remaining :	$2,261,538
Patrick Kane	$6,500,500 (2)
-Salary Remaining :	$1,884,760
-Salary Average :	$6,500,500
-Salary Average Remaining :	$1,884,760
Jake McCabe	$5,750,500 (2)
-Salary Remaining :	$1,667,305
-Salary Average :	$5,750,500
-Salary Average Remaining :	$1,667,305
Alex Newhook	$5,350,500 (1)
-Salary Remaining :	$1,551,328
-Salary Average :	$5,350,500
-Salary Average Remaining :	$1,551,328
Fabian Zetterlund	$5,050,500 (3)
-Salary Remaining :	$1,464,346
-Salary Average :	$5,050,500
-Salary Average Remaining :	$1,464,346
Jakob Chychrun	$4,600,500 (1)
-Salary Remaining :	$1,333,873
-Salary Average :	$4,600,500
-Salary Average Remaining :	$1,333,873
Nick Paul	$4,100,500 (2)
-Salary Remaining :	$1,188,902
-Salary Average :	$4,100,500
-Salary Average Remaining :	$1,188,902
Pyotr Kochetkov	$3,700,500 (1)
-Salary Remaining :	$1,072,926
-Salary Average :	$3,700,500
-Salary Average Remaining :	$1,072,926
Brett Kulak	$3,350,500 (1)
-Salary Remaining :	$971,447
-Salary Average :	$3,350,500
-Salary Average Remaining :	$971,447
Ryan Lindgren	$3,100,500 (2)
-Salary Remaining :	$898,962
-Salary Average :	$3,100,500
-Salary Average Remaining :	$898,962
Joel Hofer	$2,800,500 (1)
-Salary Remaining :	$811,979
-Salary Average :	$2,800,500
-Salary Average Remaining :	$811,979
Jan Rutta	$2,600,000 (1)
-Salary Remaining :	$753,846
-Salary Average :	$2,600,000
-Salary Average Remaining :	$753,846
Victor Olofsson	$2,500,500 (2)
-Salary Remaining :	$724,997
-Salary Average :	$2,500,500
-Salary Average Remaining :	$724,997
Carson Soucy	$2,300,000 (1)
-Salary Remaining :	$666,864
-Salary Average :	$2,300,000
-Salary Average Remaining :	$666,864
Yakov Trenin	$1,750,500 (1)
-Salary Remaining :	$507,541
-Salary Average :	$1,750,500
-Salary Average Remaining :	$507,541
Nicolas Aube-Kubel	$1,550,500 (1)
-Salary Remaining :	$449,553
-Salary Average :	$1,550,500
-Salary Average Remaining :	$449,553
Barclay Goodrow	$1,350,500 (2)
-Salary Remaining :	$391,565
-Salary Average :	$1,350,500
-Salary Average Remaining :	$391,565
Cameron Whitehead	$875,000 (3)
-Salary Remaining :	$253,698
-Salary Average :	$875,000
-Salary Average Remaining :	$253,698
Nico Sturm	$860,000 (1)
-Salary Remaining :	$249,349
-Salary Average :	$860,000
-Salary Average Remaining :	$249,349
Total Pro Players	22
Salary Commitment
Year 17 : $96,193,000
Year 18 : $49,329,000
Year 19 : $13,725,500
Year 20 : $7,800,000
Salary Average Commitment
Year 17 : $96,193,000
Year 18 : $49,329,000
Year 19 : $13,725,500
Year 20 : $7,800,000
Salary Cap with 1 Way Contract
Year 17 : $96,193,000
Year 18 : $49,329,000
Year 19 : $13,725,500
Year 20 : $7,800,000

Farm Players Salaries
Matias Maccelli	$315,050 (2)
Salary Remaining :	$315,050
Salary Average :	$315,050
Salary Average Remaining :	$315,050
Mathieu Olivier	$200,050 (1)
Salary Remaining :	$200,050
Salary Average :	$200,050
Salary Average Remaining :	$200,050
Nate Danielson	$188,667 (4)
Salary Remaining :	$188,667
Salary Average :	$188,667
Salary Average Remaining :	$188,667
Michael McCarron	$175,050 (1)
Salary Remaining :	$175,050
Salary Average :	$175,050
Salary Average Remaining :	$175,050
Spencer Stastney	$165,050 (2)
Salary Remaining :	$165,050
Salary Average :	$165,050
Salary Average Remaining :	$165,050
Isak Rosen	$141,917 (2)
Salary Remaining :	$141,917
Salary Average :	$141,917
Salary Average Remaining :	$141,917
Nico Daws	$115,050 (4)
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
Frank Nazar	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Rodwin Dionicio	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Viktor Neuchev	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Amadeus Lombardi	$92,667 (2)
Salary Remaining :	$92,667
Salary Average :	$92,667
Salary Average Remaining :	$92,667
Carter Mazur	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ethan Cardwell	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nikita Chibrikov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Maxim Groshev	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Aleksei Kolosov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Eemil Viro	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Anton Johansson	$87,000 (4)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Clay Stevenson	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	20
Salary Commitment
Year 17 : $2,513,251
Year 18 : $1,852,901
Year 19 : $485,717
Year 20 : $390,717
Salary Average Commitment
Year 17 : $2,513,251
Year 18 : $1,852,901
Year 19 : $485,717
Year 20 : $390,717

Poutiners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	3191 - $90 - 2,773 - 86.90%
Level 2:	4255 - $80 - 4,180 - 98.23%
Level 3:	5318 - $53 - 5,268 - 99.07%
Level 4:	7446 - $40 - 6,840 - 91.86%
Luxury :	1064 - $206 - 1,038 - 97.51%
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	11
Average Attendance - %	20,098 - 94.47%
Average Income per Game	$2,012,205
Year to Date Revenue	$60,366,158
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,926,483
Farm Players Total Salaries	$1,339,833
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,962,058
Farm Year To Date Expenses	$996,826
Pro Salary Cap To Date	$60,655,848
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,134,258
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$514,358
Pro Estimated Expenses	$25,203,542
Farm Remaining Season Days	49
Farm Expenses Per Days	$7,928
Farm Estimated Expenses	$388,472
Estimated Season Expenses	$25,592,014
Current Bank Account	$71,889,505
Projected Bank Account	$68,431,749

Pro Players Salaries
Jordan Kyrou	$19,100,000 (1)
-Salary Remaining :	$5,537,870
-Salary Average :	$19,100,000
-Salary Average Remaining :	$5,537,870
Jake Oettinger	$7,500,000 (4)
-Salary Remaining :	$2,174,556
-Salary Average :	$7,500,000
-Salary Average Remaining :	$2,174,556
Thomas Harley	$6,000,000 (3)
-Salary Remaining :	$1,739,645
-Salary Average :	$6,000,000
-Salary Average Remaining :	$1,739,645
Quinton Byfield	$5,750,000 (3)
-Salary Remaining :	$1,667,160
-Salary Average :	$5,750,000
-Salary Average Remaining :	$1,667,160
Bowen Byram	$5,400,000 (1)
-Salary Remaining :	$1,565,680
-Salary Average :	$5,400,000
-Salary Average Remaining :	$1,565,680
Brent Burns	$4,680,076 (1)
-Salary Remaining :	$1,356,945
-Salary Average :	$4,680,076
-Salary Average Remaining :	$1,356,945
Niko Mikkola	$4,680,076 (1)
-Salary Remaining :	$1,356,945
-Salary Average :	$4,680,076
-Salary Average Remaining :	$1,356,945
Jake Evans	$4,680,076 (1)
-Salary Remaining :	$1,356,945
-Salary Average :	$4,680,076
-Salary Average Remaining :	$1,356,945
Nino Niederreiter	$3,000,000 (1)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Ryan Suter	$3,000,000 (1)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Yanni Gourde	$2,808,300 (2)
-Salary Remaining :	$814,241
-Salary Average :	$2,808,300
-Salary Average Remaining :	$814,241
Radek Faksa	$2,200,000 (1)
-Salary Remaining :	$637,870
-Salary Average :	$2,200,000
-Salary Average Remaining :	$637,870
Arber Xhekaj	$2,162,000 (2)
-Salary Remaining :	$626,852
-Salary Average :	$2,162,000
-Salary Average Remaining :	$626,852
Mathieu Joseph	$2,121,788 (1)
-Salary Remaining :	$615,193
-Salary Average :	$2,121,788
-Salary Average Remaining :	$615,193
Sam Malinski	$2,100,000 (1)
-Salary Remaining :	$608,876
-Salary Average :	$2,100,000
-Salary Average Remaining :	$608,876
Jason Dickinson	$2,000,000 (1)
-Salary Remaining :	$579,882
-Salary Average :	$2,000,000
-Salary Average Remaining :	$579,882
Anthony Beauvillier	$1,750,000 (1)
-Salary Remaining :	$507,396
-Salary Average :	$1,750,000
-Salary Average Remaining :	$507,396
Calvin de Haan	$1,600,000 (1)
-Salary Remaining :	$463,905
-Salary Average :	$1,600,000
-Salary Average Remaining :	$463,905
Logan Stanley	$1,500,000 (1)
-Salary Remaining :	$434,911
-Salary Average :	$1,500,000
-Salary Average Remaining :	$434,911
Jordan Greenway	$1,400,000 (1)
-Salary Remaining :	$405,917
-Salary Average :	$1,400,000
-Salary Average Remaining :	$405,917
Shakir Mukhamadullin	$1,294,167 (1)
-Salary Remaining :	$375,232
-Salary Average :	$1,294,167
-Salary Average Remaining :	$375,232
Sam Carrick	$1,200,000 (1)
-Salary Remaining :	$347,929
-Salary Average :	$1,200,000
-Salary Average Remaining :	$347,929
Spencer Knight	$1,000,000 (2)
-Salary Remaining :	$289,941
-Salary Average :	$1,000,000
-Salary Average Remaining :	$289,941
Total Pro Players	23
Salary Commitment
Year 17 : $86,926,483
Year 18 : $25,220,300
Year 19 : $19,250,000
Year 20 : $7,500,000
Salary Average Commitment
Year 17 : $86,926,483
Year 18 : $25,220,300
Year 19 : $19,250,000
Year 20 : $7,500,000
Salary Cap with 1 Way Contract
Year 17 : $86,926,483
Year 18 : $25,220,300
Year 19 : $19,250,000
Year 20 : $7,500,000

Farm Players Salaries
Ville Heinola	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Liam Foudy	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Brad Lambert	$116,833 (2)
Salary Remaining :	$116,833
Salary Average :	$116,833
Salary Average Remaining :	$116,833
Nikita Nesterenko	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Daniel Torgersson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Caedan Bankier	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Savoie	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Olivier Rodrigue	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Matthew Robertson	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Eduard Sale	$88,667 (4)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Talyn Boyko	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Mitch Gibson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jesper Vikman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Santeri Hatakka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	14
Salary Commitment
Year 17 : $1,339,833
Year 18 : $389,833
Year 19 : $180,500
Year 20 : $88,667
Salary Average Commitment
Year 17 : $1,339,833
Year 18 : $389,833
Year 19 : $180,500
Year 20 : $88,667

Primetime

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $138 - 2,000 - 100.00%
Level 2:	4000 - $88 - 3,980 - 99.51%
Level 3:	5000 - $68 - 4,974 - 99.49%
Level 4:	6000 - $38 - 6,000 - 100.00%
Luxury :	1000 - $248 - 991 - 99.14%
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	11
Average Attendance - %	17,946 - 99.70%
Average Income per Game	$2,143,181
Year to Date Revenue	$64,295,425
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	$113,040,751
Farm Players Total Salaries	$1,239,220
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,181,017
Farm Year To Date Expenses	$965,308
Pro Salary Cap To Date	$77,291,847
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,574,989
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$668,880
Pro Estimated Expenses	$32,775,120
Farm Remaining Season Days	49
Farm Expenses Per Days	$7,333
Farm Estimated Expenses	$359,317
Estimated Season Expenses	$33,134,437
Current Bank Account	$119,790,482
Projected Bank Account	$110,231,034

Pro Players Salaries
Sidney Crosby	$19,100,000 (1)
-Salary Remaining :	$5,537,870
-Salary Average :	$19,100,000
-Salary Average Remaining :	$5,537,870
Mackenzie Blackwood	$11,808,010 (1)
-Salary Remaining :	$3,423,624
-Salary Average :	$11,808,008
-Salary Average Remaining :	$3,423,624
Kirill Kaprizov	$10,365,810 (2)
-Salary Remaining :	$3,005,472
-Salary Average :	$10,365,813
-Salary Average Remaining :	$3,005,472
William Nylander	$9,191,100 (2)
-Salary Remaining :	$2,664,875
-Salary Average :	$9,191,100
-Salary Average Remaining :	$2,664,875
Roope Hintz	$7,810,977 (1)
-Salary Remaining :	$2,264,721
-Salary Average :	$7,810,978
-Salary Average Remaining :	$2,264,721
Andrei Svechnikov	$7,589,333 (7)
-Salary Remaining :	$2,200,457
-Salary Average :	$7,589,333
-Salary Average Remaining :	$2,200,457
J.T. Miller	$6,972,250 (2)
-Salary Remaining :	$2,021,540
-Salary Average :	$6,972,250
-Salary Average Remaining :	$2,021,540
Tomas Hertl	$6,597,258 (1)
-Salary Remaining :	$1,912,814
-Salary Average :	$6,597,258
-Salary Average Remaining :	$1,912,814
Adam Fox	$5,849,746 (4)
-Salary Remaining :	$1,696,080
-Salary Average :	$5,849,746
-Salary Average Remaining :	$1,696,080
Adin Hill	$4,580,917 (2)
-Salary Remaining :	$1,328,195
-Salary Average :	$4,580,917
-Salary Average Remaining :	$1,328,195
Esa Lindell	$4,553,073 (2)
-Salary Remaining :	$1,320,122
-Salary Average :	$4,553,073
-Salary Average Remaining :	$1,320,122
Chris Tanev	$3,361,319 (2)
-Salary Remaining :	$974,584
-Salary Average :	$3,361,319
-Salary Average Remaining :	$974,584
Nick Jensen	$3,072,409 (2)
-Salary Remaining :	$890,817
-Salary Average :	$3,072,409
-Salary Average Remaining :	$890,817
Vladislav Gavrikov	$2,908,000 (1)
-Salary Remaining :	$843,148
-Salary Average :	$2,908,000
-Salary Average Remaining :	$843,148
Jack St. Ivany	$2,108,000 (4)
-Salary Remaining :	$611,195
-Salary Average :	$2,108,000
-Salary Average Remaining :	$611,195
Jack Thompson	$902,500 (1)
-Salary Remaining :	$261,672
-Salary Average :	$902,500
-Salary Average Remaining :	$261,672
Joel Kiviranta	$836,008 (2)
-Salary Remaining :	$242,393
-Salary Average :	$836,008
-Salary Average Remaining :	$242,393
Ryan Shea (Out of Payroll)	$782,008 (2)
-Salary Remaining :	$226,736
-Salary Average :	$782,008
-Salary Average Remaining :	$226,736
Matt Nieto	$776,008 (2)
-Salary Remaining :	$224,996
-Salary Average :	$776,008
-Salary Average Remaining :	$224,996
Jacob Bryson	$776,008 (2)
-Salary Remaining :	$224,996
-Salary Average :	$776,008
-Salary Average Remaining :	$224,996
Blake Lizotte	$775,008 (2)
-Salary Remaining :	$224,706
-Salary Average :	$775,008
-Salary Average Remaining :	$224,706
Kevin Rooney	$775,008 (2)
-Salary Remaining :	$224,706
-Salary Average :	$775,008
-Salary Average Remaining :	$224,706
Michael Callahan	$775,000 (2)
-Salary Remaining :	$224,704
-Salary Average :	$775,000
-Salary Average Remaining :	$224,704
Louis Crevier	$775,000 (1)
-Salary Remaining :	$224,704
-Salary Average :	$775,000
-Salary Average Remaining :	$224,704
Parker Kelly	$0 (0)
Total Pro Players	25
Salary Commitment
Year 17 : $113,040,751
Year 18 : $63,139,008
Year 19 : $15,547,079
Year 20 : $15,547,079
Salary Average Commitment
Year 17 : $113,040,752
Year 18 : $63,139,008
Year 19 : $15,547,079
Year 20 : $15,547,079
Salary Cap with 1 Way Contract
Year 17 : $113,040,751
Year 18 : $63,139,008
Year 19 : $15,547,079
Year 20 : $15,547,079

Farm Players Salaries
Samuel Ersson	$338,800 (2)
Salary Remaining :	$338,800
Salary Average :	$338,800
Salary Average Remaining :	$338,800
Daniil Tarasov	$151,170 (2)
Salary Remaining :	$151,170
Salary Average :	$151,170
Salary Average Remaining :	$151,170
Luca Cagnoni	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Carson Lambos	$93,417 (2)
Salary Remaining :	$93,417
Salary Average :	$93,417
Salary Average Remaining :	$93,417
Jordan Dumais	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Ryan Winterton	$82,833 (2)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Lukas Cormier	$79,333 (1)
Salary Remaining :	$79,333
Salary Average :	$79,333
Salary Average Remaining :	$79,333
Pheonix Copley	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hunter McKown	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Logan Morrison	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mikael Pyyhtia	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatt Kaiser	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	12
Salary Commitment
Year 17 : $1,239,220
Year 18 : $1,159,887
Year 19 : $183,667
Year 20 : $0
Salary Average Commitment
Year 17 : $1,239,220
Year 18 : $1,159,887
Year 19 : $183,667
Year 20 : $0

Rampage

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,979 - 99.49%
Level 3:	5000 - $75 - 4,969 - 99.38%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 987 - 98.66%
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	11
Average Attendance - %	17,935 - 99.64%
Average Income per Game	$2,365,020
Year to Date Revenue	$70,950,597
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,607,750
Farm Players Total Salaries	$1,898,416
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,946,320
Farm Year To Date Expenses	$1,347,960
Pro Salary Cap To Date	$57,946,320
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,015,219
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$482,886
Pro Estimated Expenses	$23,661,414
Farm Remaining Season Days	49
Farm Expenses Per Days	$11,233
Farm Estimated Expenses	$550,417
Estimated Season Expenses	$24,211,831
Current Bank Account	$172,019,758
Projected Bank Account	$173,823,146

Pro Players Salaries
Timo Meier	$7,100,000 (2)
-Salary Remaining :	$2,058,580
-Salary Average :	$7,100,000
-Salary Average Remaining :	$2,058,580
Travis Sanheim	$6,450,000 (3)
-Salary Remaining :	$1,870,118
-Salary Average :	$6,450,000
-Salary Average Remaining :	$1,870,118
Mikael Granlund	$6,250,000 (2)
-Salary Remaining :	$1,812,130
-Salary Average :	$6,250,000
-Salary Average Remaining :	$1,812,130
Kent Johnson	$5,500,000 (2)
-Salary Remaining :	$1,594,675
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,594,675
Trevor Zegras	$5,500,000 (5)
-Salary Remaining :	$1,594,675
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,594,675
Marcus Pettersson	$5,200,000 (4)
-Salary Remaining :	$1,507,692
-Salary Average :	$5,200,000
-Salary Average Remaining :	$1,507,692
Jeff Skinner	$5,130,250 (1)
-Salary Remaining :	$1,487,469
-Salary Average :	$5,130,250
-Salary Average Remaining :	$1,487,469
Thomas Chabot	$5,000,000 (2)
-Salary Remaining :	$1,449,704
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,449,704
Jean-Gabriel Pageau	$4,700,000 (1)
-Salary Remaining :	$1,362,722
-Salary Average :	$4,700,000
-Salary Average Remaining :	$1,362,722
Oliver Bjorkstrand	$3,850,000 (2)
-Salary Remaining :	$1,116,272
-Salary Average :	$3,850,000
-Salary Average Remaining :	$1,116,272
Adam Henrique	$3,200,000 (2)
-Salary Remaining :	$927,811
-Salary Average :	$3,200,000
-Salary Average Remaining :	$927,811
Lars Eller	$2,950,000 (2)
-Salary Remaining :	$855,325
-Salary Average :	$2,950,000
-Salary Average Remaining :	$855,325
Jeremy Lauzon	$2,850,000 (7)
-Salary Remaining :	$826,331
-Salary Average :	$2,850,000
-Salary Average Remaining :	$826,331
Dmitry Kulikov	$2,800,000 (1)
-Salary Remaining :	$811,834
-Salary Average :	$2,800,000
-Salary Average Remaining :	$811,834
David Savard	$2,500,000 (2)
-Salary Remaining :	$724,852
-Salary Average :	$2,500,000
-Salary Average Remaining :	$724,852
Jordan Harris	$2,400,000 (6)
-Salary Remaining :	$695,858
-Salary Average :	$2,400,000
-Salary Average Remaining :	$695,858
Matt Murray	$2,200,000 (4)
-Salary Remaining :	$637,870
-Salary Average :	$2,200,000
-Salary Average Remaining :	$637,870
Conor Sheary	$1,900,000 (2)
-Salary Remaining :	$550,888
-Salary Average :	$1,900,000
-Salary Average Remaining :	$550,888
Jansen Harkins	$1,700,000 (4)
-Salary Remaining :	$492,899
-Salary Average :	$1,700,000
-Salary Average Remaining :	$492,899
Matt Martin	$1,700,000 (1)
-Salary Remaining :	$492,899
-Salary Average :	$1,700,000
-Salary Average Remaining :	$492,899
Joseph Woll	$950,000 (1)
-Salary Remaining :	$275,444
-Salary Average :	$950,000
-Salary Average Remaining :	$275,444
Will Cuylle	$902,500 (1)
-Salary Remaining :	$261,672
-Salary Average :	$902,500
-Salary Average Remaining :	$261,672
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$253,698
-Salary Average :	$875,000
-Salary Average Remaining :	$253,698
Total Pro Players	23
Salary Commitment
Year 17 : $81,607,750
Year 18 : $64,550,000
Year 19 : $26,300,000
Year 20 : $19,850,000
Salary Average Commitment
Year 17 : $81,607,750
Year 18 : $64,550,000
Year 19 : $26,300,000
Year 20 : $19,850,000
Salary Cap with 1 Way Contract
Year 17 : $81,607,750
Year 18 : $64,550,000
Year 19 : $26,300,000
Year 20 : $19,850,000

Farm Players Salaries
Joonas Korpisalo	$247,500 (4)
Salary Remaining :	$247,500
Salary Average :	$247,500
Salary Average Remaining :	$247,500
Andreas Englund	$200,000 (6)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Cutter Gauthier	$190,000 (2)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Ian Mitchell	$180,000 (3)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Zack MacEwen	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Fredrik Karlstrom	$120,000 (6)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Justin Kirkland	$120,000 (6)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Jesse Pulkkinen	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Brett Berard	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jayden Grubbe	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Helge Grans	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Jakub Stancl	$88,500 (4)
Salary Remaining :	$88,500
Salary Average :	$88,500
Salary Average Remaining :	$88,500
Oskar Pettersson	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Zachary L'Heureux	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Samu Tuomaala	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Total Farm Players	15
Salary Commitment
Year 17 : $1,898,416
Year 18 : $1,688,166
Year 19 : $1,140,500
Year 20 : $776,000
Salary Average Commitment
Year 17 : $1,898,416
Year 18 : $1,688,166
Year 19 : $1,140,500
Year 20 : $776,000

Roaches

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $300 - 1,046 - 52.30%
Level 2:	4000 - $200 - 1,831 - 45.76%
Level 3:	5000 - $150 - 2,258 - 45.16%
Level 4:	6000 - $90 - 3,120 - 52.00%
Luxury :	1000 - $500 - 451 - 45.09%
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	11
Average Attendance - %	8,705 - 48.36%
Average Income per Game	$2,272,011
Year to Date Revenue	$68,160,332
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$99,397,509
Farm Players Total Salaries	$1,946,167
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,647,313
Farm Year To Date Expenses	$1,438,134
Pro Salary Cap To Date	$69,452,400
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,992,122
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$588,151
Pro Estimated Expenses	$28,819,399
Farm Remaining Season Days	49
Farm Expenses Per Days	$11,516
Farm Estimated Expenses	$564,284
Estimated Season Expenses	$29,383,683
Current Bank Account	$286,223,510
Projected Bank Account	$281,831,949

Pro Players Salaries
Sam Reinhart	$19,100,000 (1)
-Salary Remaining :	$5,537,870
-Salary Average :	$19,100,000
-Salary Average Remaining :	$5,537,870
Roman Josi	$9,505,000 (1)
-Salary Remaining :	$2,755,888
-Salary Average :	$9,505,000
-Salary Average Remaining :	$2,755,888
Brayden Point	$8,250,000 (1)
-Salary Remaining :	$2,392,012
-Salary Average :	$8,250,000
-Salary Average Remaining :	$2,392,012
Artemi Panarin	$6,981,500 (2)
-Salary Remaining :	$2,024,222
-Salary Average :	$6,981,500
-Salary Average Remaining :	$2,024,222
Alex DeBrincat	$6,399,000 (2)
-Salary Remaining :	$1,855,331
-Salary Average :	$6,399,000
-Salary Average Remaining :	$1,855,331
Troy Terry	$6,050,000 (1)
-Salary Remaining :	$1,754,142
-Salary Average :	$6,050,000
-Salary Average Remaining :	$1,754,142
Phillip Danault	$4,680,076 (1)
-Salary Remaining :	$1,356,945
-Salary Average :	$4,680,076
-Salary Average Remaining :	$1,356,945
Jacob Markstrom	$4,214,600 (2)
-Salary Remaining :	$1,221,985
-Salary Average :	$4,214,600
-Salary Average Remaining :	$1,221,985
Drew Doughty	$3,872,000 (1)
-Salary Remaining :	$1,122,651
-Salary Average :	$3,872,000
-Salary Average Remaining :	$1,122,651
Brett Pesce	$3,850,000 (1)
-Salary Remaining :	$1,116,272
-Salary Average :	$3,850,000
-Salary Average Remaining :	$1,116,272
Ryan Pulock	$3,660,000 (1)
-Salary Remaining :	$1,061,183
-Salary Average :	$3,660,000
-Salary Average Remaining :	$1,061,183
Joel Edmundson	$3,200,000 (2)
-Salary Remaining :	$927,811
-Salary Average :	$3,200,000
-Salary Average Remaining :	$927,811
Petr Mrazek	$3,000,000 (1)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Vladislav Namestnikov	$2,968,000 (1)
-Salary Remaining :	$860,544
-Salary Average :	$2,968,000
-Salary Average Remaining :	$860,544
Alexander Kerfoot	$2,936,000 (1)
-Salary Remaining :	$851,266
-Salary Average :	$2,936,000
-Salary Average Remaining :	$851,266
Nick Seeler	$1,950,000 (1)
-Salary Remaining :	$565,385
-Salary Average :	$1,950,000
-Salary Average Remaining :	$565,385
Colin Blackwell	$1,800,000 (1)
-Salary Remaining :	$521,893
-Salary Average :	$1,800,000
-Salary Average Remaining :	$521,893
Travis Hamonic	$1,780,000 (1)
-Salary Remaining :	$516,095
-Salary Average :	$1,780,000
-Salary Average Remaining :	$516,095
Casey Cizikas	$1,580,000 (1)
-Salary Remaining :	$458,107
-Salary Average :	$1,580,000
-Salary Average Remaining :	$458,107
Brandon Tanev	$1,570,500 (2)
-Salary Remaining :	$455,352
-Salary Average :	$1,570,500
-Salary Average Remaining :	$455,352
Zack Bolduc	$1,275,833 (2)
-Salary Remaining :	$369,916
-Salary Average :	$1,275,833
-Salary Average Remaining :	$369,916
Noah Juulsen	$775,000 (1)
-Salary Remaining :	$224,704
-Salary Average :	$775,000
-Salary Average Remaining :	$224,704
Total Pro Players	22
Salary Commitment
Year 17 : $99,397,509
Year 18 : $23,641,433
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $99,397,509
Year 18 : $23,641,433
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $99,397,509
Year 18 : $23,641,433
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Charlie Lindgren	$320,000 (3)
Salary Remaining :	$320,000
Salary Average :	$320,000
Salary Average Remaining :	$320,000
Ilya Samsonov	$181,500 (1)
Salary Remaining :	$181,500
Salary Average :	$181,500
Salary Average Remaining :	$181,500
Rutger McGroarty	$145,000 (3)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Samuel Honzek	$138,667 (4)
Salary Remaining :	$138,667
Salary Average :	$138,667
Salary Average Remaining :	$138,667
Nikita Novikov	$95,500 (2)
Salary Remaining :	$95,500
Salary Average :	$95,500
Salary Average Remaining :	$95,500
Lucas Edmonds	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Nikke Kokko	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Cam Atkinson	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Mikko Kokkonen	$84,667 (1)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Austin Strand	$84,000 (2)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Walker Duehr	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joshua Brown	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Burroughs	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gustav Lindstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pontus Holmberg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joe Snively	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Tverberg	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Guttman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	18
Salary Commitment
Year 17 : $1,946,167
Year 18 : $1,107,500
Year 19 : $695,500
Year 20 : $138,667
Salary Average Commitment
Year 17 : $1,946,167
Year 18 : $1,107,500
Year 19 : $695,500
Year 20 : $138,667

Samurai

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $125 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,945 - 98.62%
Level 3:	5000 - $75 - 4,977 - 99.55%
Level 4:	6000 - $50 - 5,995 - 99.91%
Luxury :	1000 - $200 - 995 - 99.49%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	17,912 - 99.51%
Average Income per Game	$2,259,564
Year to Date Revenue	$67,786,915
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$91,968,833
Farm Players Total Salaries	$2,185,571
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,061,392
Farm Year To Date Expenses	$1,551,840
Pro Salary Cap To Date	$64,789,268
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,855,202
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$544,194
Pro Estimated Expenses	$26,665,506
Farm Remaining Season Days	49
Farm Expenses Per Days	$12,932
Farm Estimated Expenses	$633,668
Estimated Season Expenses	$27,299,174
Current Bank Account	$181,348,734
Projected Bank Account	$178,904,762

Pro Players Salaries
MacKenzie Weegar	$8,500,000 (3)
-Salary Remaining :	$2,464,497
-Salary Average :	$8,500,000
-Salary Average Remaining :	$2,464,497
Igor Shesterkin	$8,000,000 (1)
-Salary Remaining :	$2,319,527
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,319,527
Jonathan Marchessault	$7,400,000 (1)
-Salary Remaining :	$2,145,562
-Salary Average :	$7,400,000
-Salary Average Remaining :	$2,145,562
Jaccob Slavin	$7,000,000 (1)
-Salary Remaining :	$2,029,586
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,029,586
Adam Larsson	$5,500,000 (1)
-Salary Remaining :	$1,594,675
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,594,675
Colton Parayko	$5,110,000 (3)
-Salary Remaining :	$1,481,598
-Salary Average :	$5,110,000
-Salary Average Remaining :	$1,481,598
Jamie Benn	$5,100,000 (1)
-Salary Remaining :	$1,478,698
-Salary Average :	$5,100,000
-Salary Average Remaining :	$1,478,698
Teuvo Teravainen	$5,000,000 (2)
-Salary Remaining :	$1,449,704
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,449,704
Boone Jenner	$4,200,000 (2)
-Salary Remaining :	$1,217,751
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,217,751
Yegor Sharangovich	$4,100,000 (3)
-Salary Remaining :	$1,188,757
-Salary Average :	$4,100,000
-Salary Average Remaining :	$1,188,757
Mikey Anderson	$4,090,000 (3)
-Salary Remaining :	$1,185,858
-Salary Average :	$4,090,000
-Salary Average Remaining :	$1,185,858
Andrew Copp	$3,800,000 (1)
-Salary Remaining :	$1,101,775
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,101,775
Cody Glass	$3,500,500 (1)
-Salary Remaining :	$1,014,938
-Salary Average :	$3,500,500
-Salary Average Remaining :	$1,014,938
Justin Barron	$3,080,000 (3)
-Salary Remaining :	$893,018
-Salary Average :	$3,080,000
-Salary Average Remaining :	$893,018
Owen Tippett	$3,000,000 (2)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Colton Sissons	$3,000,000 (1)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Scott Wedgewood	$2,900,000 (1)
-Salary Remaining :	$840,828
-Salary Average :	$2,900,000
-Salary Average Remaining :	$840,828
Johnathan Kovacevic	$2,300,000 (1)
-Salary Remaining :	$666,864
-Salary Average :	$2,300,000
-Salary Average Remaining :	$666,864
Peyton Krebs	$2,000,000 (7)
-Salary Remaining :	$579,882
-Salary Average :	$2,000,000
-Salary Average Remaining :	$579,882
Sean Kuraly	$1,750,000 (1)
-Salary Remaining :	$507,396
-Salary Average :	$1,750,000
-Salary Average Remaining :	$507,396
Jack Quinn	$1,713,333 (1)
-Salary Remaining :	$496,765
-Salary Average :	$1,713,333
-Salary Average Remaining :	$496,765
Matthew Knies	$925,000 (1)
-Salary Remaining :	$268,195
-Salary Average :	$925,000
-Salary Average Remaining :	$268,195
Total Pro Players	22
Salary Commitment
Year 17 : $91,968,833
Year 18 : $39,080,000
Year 19 : $26,880,000
Year 20 : $2,000,000
Salary Average Commitment
Year 17 : $91,968,833
Year 18 : $39,080,000
Year 19 : $26,880,000
Year 20 : $2,000,000
Salary Cap with 1 Way Contract
Year 17 : $91,968,833
Year 18 : $39,080,000
Year 19 : $26,880,000
Year 20 : $2,000,000

Farm Players Salaries
Nicolas Hague	$334,500 (2)
Salary Remaining :	$334,500
Salary Average :	$334,500
Salary Average Remaining :	$334,500
Miles Wood	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Justus Annunen	$183,333 (3)
Salary Remaining :	$183,333
Salary Average :	$183,333
Salary Average Remaining :	$183,333
Cale Fleury	$146,138 (1)
Salary Remaining :	$146,138
Salary Average :	$146,138
Salary Average Remaining :	$146,138
Casey DeSmith	$131,600 (1)
Salary Remaining :	$131,600
Salary Average :	$131,600
Salary Average Remaining :	$131,600
Owen Pickering	$113,667 (3)
Salary Remaining :	$113,667
Salary Average :	$113,667
Salary Average Remaining :	$113,667
Klim Kostin	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Jett Woo	$104,500 (3)
Salary Remaining :	$104,500
Salary Average :	$104,500
Salary Average Remaining :	$104,500
Carl Grundstrom	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matthew Poitras	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Mackie Samoskevich	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Isaiah George	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Ethan Del Mastro	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Brett Harrison	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Luca Del Bel Belluz	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Lane Pederson	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Cole Reinhardt	$81,333 (2)
Salary Remaining :	$81,333
Salary Average :	$81,333
Salary Average Remaining :	$81,333
Total Farm Players	17
Salary Commitment
Year 17 : $2,185,571
Year 18 : $1,633,333
Year 19 : $582,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,185,571
Year 18 : $1,633,333
Year 19 : $582,000
Year 20 : $0

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 2,000 - 100.00%
Level 2:	4000 - $95 - 3,938 - 98.44%
Level 3:	5000 - $65 - 4,971 - 99.43%
Level 4:	6000 - $50 - 5,952 - 99.21%
Luxury :	1000 - $225 - 985 - 98.49%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	17,846 - 99.15%
Average Income per Game	$2,274,394
Year to Date Revenue	$68,231,810
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,914,864
Farm Players Total Salaries	$2,347,140
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,849,708
Farm Year To Date Expenses	$1,779,030
Pro Salary Cap To Date	$62,559,314
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,018,330
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$537,958
Pro Estimated Expenses	$26,359,942
Farm Remaining Season Days	49
Farm Expenses Per Days	$13,888
Farm Estimated Expenses	$680,512
Estimated Season Expenses	$27,040,454
Current Bank Account	$321,501,956
Projected Bank Account	$319,479,832

Pro Players Salaries
Noah Hanifin	$7,146,260 (1)
-Salary Remaining :	$2,071,993
-Salary Average :	$7,146,260
-Salary Average Remaining :	$2,071,993
Aaron Ekblad	$6,771,420 (4)
-Salary Remaining :	$1,963,311
-Salary Average :	$6,771,420
-Salary Average Remaining :	$1,963,311
Joel Eriksson Ek	$6,677,000 (1)
-Salary Remaining :	$1,935,935
-Salary Average :	$6,677,000
-Salary Average Remaining :	$1,935,935
Shea Theodore	$6,671,131 (3)
-Salary Remaining :	$1,934,233
-Salary Average :	$6,671,131
-Salary Average Remaining :	$1,934,233
Alex Tuch	$6,217,000 (1)
-Salary Remaining :	$1,802,562
-Salary Average :	$6,217,000
-Salary Average Remaining :	$1,802,562
Brock Nelson	$5,779,325 (1)
-Salary Remaining :	$1,675,662
-Salary Average :	$5,779,325
-Salary Average Remaining :	$1,675,662
Tyler Toffoli	$5,600,000 (1)
-Salary Remaining :	$1,623,669
-Salary Average :	$5,600,000
-Salary Average Remaining :	$1,623,669
Alexander Wennberg	$5,452,913 (1)
-Salary Remaining :	$1,581,022
-Salary Average :	$5,452,913
-Salary Average Remaining :	$1,581,022
Owen Power	$5,280,000 (7)
-Salary Remaining :	$1,530,888
-Salary Average :	$5,280,000
-Salary Average Remaining :	$1,530,888
Jordan Staal	$4,500,000 (1)
-Salary Remaining :	$1,304,734
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,304,734
Dylan Holloway	$4,477,000 (4)
-Salary Remaining :	$1,298,065
-Salary Average :	$4,477,000
-Salary Average Remaining :	$1,298,065
Matt Roy	$4,100,000 (1)
-Salary Remaining :	$1,188,757
-Salary Average :	$4,100,000
-Salary Average Remaining :	$1,188,757
Jordan Binnington	$3,699,000 (1)
-Salary Remaining :	$1,072,491
-Salary Average :	$3,699,000
-Salary Average Remaining :	$1,072,491
Gabriel Vilardi	$3,300,000 (1)
-Salary Remaining :	$956,805
-Salary Average :	$3,300,000
-Salary Average Remaining :	$956,805
Brandon Carlo	$3,209,216 (2)
-Salary Remaining :	$930,483
-Salary Average :	$3,209,216
-Salary Average Remaining :	$930,483
Lukas Dostal	$2,886,400 (3)
-Salary Remaining :	$836,885
-Salary Average :	$2,886,400
-Salary Average Remaining :	$836,885
Nick Perbix	$2,176,116 (4)
-Salary Remaining :	$630,945
-Salary Average :	$2,176,116
-Salary Average Remaining :	$630,945
Jack Drury	$2,090,000 (4)
-Salary Remaining :	$605,976
-Salary Average :	$2,090,000
-Salary Average Remaining :	$605,976
Conor Timmins	$1,100,000 (1)
-Salary Remaining :	$318,935
-Salary Average :	$1,100,000
-Salary Average Remaining :	$318,935
Wyatt Johnston	$1,000,417 (1)
-Salary Remaining :	$290,062
-Salary Average :	$1,000,417
-Salary Average Remaining :	$290,062
Henry Thrun	$1,000,000 (2)
-Salary Remaining :	$289,941
-Salary Average :	$1,000,000
-Salary Average Remaining :	$289,941
Tristan Luneau	$918,333 (3)
-Salary Remaining :	$266,262
-Salary Average :	$918,333
-Salary Average Remaining :	$266,262
Tyson Foerster	$863,333 (1)
-Salary Remaining :	$250,315
-Salary Average :	$863,333
-Salary Average Remaining :	$250,315
Total Pro Players	23
Salary Commitment
Year 17 : $90,914,864
Year 18 : $35,479,616
Year 19 : $31,270,400
Year 20 : $20,794,536
Salary Average Commitment
Year 17 : $90,914,864
Year 18 : $35,479,616
Year 19 : $31,270,400
Year 20 : $20,794,536
Salary Cap with 1 Way Contract
Year 17 : $90,914,864
Year 18 : $35,479,616
Year 19 : $31,270,400
Year 20 : $20,794,536

Farm Players Salaries
Bobby Brink	$302,500 (3)
Salary Remaining :	$302,500
Salary Average :	$302,500
Salary Average Remaining :	$302,500
William Dufour	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Arshdeep Bains	$150,100 (2)
Salary Remaining :	$150,100
Salary Average :	$150,100
Salary Average Remaining :	$150,100
Jesse Ylonen	$132,500 (1)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Brennan Othmann	$131,333 (2)
Salary Remaining :	$131,333
Salary Average :	$131,333
Salary Average Remaining :	$131,333
Arturs Silovs	$125,002 (4)
Salary Remaining :	$125,002
Salary Average :	$125,002
Salary Average Remaining :	$125,002
Ronan Seeley	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nikolai Knyzhov	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Sean Farrell	$113,937 (1)
Salary Remaining :	$113,937
Salary Average :	$113,937
Salary Average Remaining :	$113,937
Ty Mueller	$94,722 (3)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Noah Laba	$94,722 (3)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Daniil Misyul	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tristan Broz	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Vsevolod Komarov	$91,490 (1)
Salary Remaining :	$91,490
Salary Average :	$91,490
Salary Average Remaining :	$91,490
Avery Hayes	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Danny Zhilkin	$85,667 (3)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Justin Robidas	$85,167 (2)
Salary Remaining :	$85,167
Salary Average :	$85,167
Salary Average Remaining :	$85,167
Matthew Seminoff	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Garin Bjorklund	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Prishchepov	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 17 : $2,347,140
Year 18 : $1,589,213
Year 19 : $885,113
Year 20 : $125,002
Salary Average Commitment
Year 17 : $2,347,140
Year 18 : $1,589,213
Year 19 : $885,113
Year 20 : $125,002

Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $235 - 1,359 - 67.95%
Level 2:	4000 - $128 - 2,886 - 72.14%
Level 3:	5000 - $95 - 3,683 - 73.65%
Level 4:	6000 - $63 - 4,615 - 76.92%
Luxury :	1000 - $330 - 690 - 69.04%
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	11
Average Attendance - %	13,233 - 73.52%
Average Income per Game	$2,320,227
Year to Date Revenue	$69,606,808
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,951,680
Farm Players Total Salaries	$2,347,531
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$66,428,380
Farm Year To Date Expenses	$1,766,220
Pro Salary Cap To Date	$66,428,380
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,522,496
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$561,844
Pro Estimated Expenses	$27,530,356
Farm Remaining Season Days	49
Farm Expenses Per Days	$13,891
Farm Estimated Expenses	$680,659
Estimated Season Expenses	$28,211,015
Current Bank Account	$242,794,201
Projected Bank Account	$240,105,682

Pro Players Salaries
Mikko Rantanen	$11,000,000 (3)
-Salary Remaining :	$3,189,349
-Salary Average :	$11,000,000
-Salary Average Remaining :	$3,189,349
Jonathan Huberdeau	$10,693,990 (1)
-Salary Remaining :	$3,100,623
-Salary Average :	$10,693,985
-Salary Average Remaining :	$3,100,623
Evan Bouchard	$9,150,000 (5)
-Salary Remaining :	$2,652,959
-Salary Average :	$9,150,000
-Salary Average Remaining :	$2,652,959
Matthew Tkachuk	$8,360,278 (2)
-Salary Remaining :	$2,423,986
-Salary Average :	$8,360,278
-Salary Average Remaining :	$2,423,986
Shayne Gostisbehere	$8,057,959 (1)
-Salary Remaining :	$2,336,331
-Salary Average :	$8,057,959
-Salary Average Remaining :	$2,336,331
Christian Dvorak	$5,815,900 (1)
-Salary Remaining :	$1,686,267
-Salary Average :	$5,815,900
-Salary Average Remaining :	$1,686,267
Ilya Sorokin	$5,675,000 (1)
-Salary Remaining :	$1,645,414
-Salary Average :	$5,675,000
-Salary Average Remaining :	$1,645,414
Ryan Donato	$5,555,559 (1)
-Salary Remaining :	$1,610,783
-Salary Average :	$5,555,559
-Salary Average Remaining :	$1,610,783
Gustav Forsling	$4,517,500 (1)
-Salary Remaining :	$1,309,808
-Salary Average :	$4,517,500
-Salary Average Remaining :	$1,309,808
Alexander Romanov	$3,879,000 (1)
-Salary Remaining :	$1,124,680
-Salary Average :	$3,879,000
-Salary Average Remaining :	$1,124,680
Shane Pinto	$3,750,000 (2)
-Salary Remaining :	$1,087,278
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,087,278
Rasmus Sandin	$3,356,000 (2)
-Salary Remaining :	$973,041
-Salary Average :	$3,356,000
-Salary Average Remaining :	$973,041
Kaapo Kakko	$3,000,000 (1)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Anthony DeAngelo	$2,450,000 (2)
-Salary Remaining :	$710,355
-Salary Average :	$2,450,000
-Salary Average Remaining :	$710,355
Tanner Jeannot	$1,742,000 (2)
-Salary Remaining :	$505,077
-Salary Average :	$1,742,000
-Salary Average Remaining :	$505,077
Marco Rossi	$1,713,333 (1)
-Salary Remaining :	$496,765
-Salary Average :	$1,713,333
-Salary Average Remaining :	$496,765
Joona Koppanen	$1,675,999 (1)
-Salary Remaining :	$485,941
-Salary Average :	$1,675,999
-Salary Average Remaining :	$485,941
Isac Lundestrom	$1,590,000 (1)
-Salary Remaining :	$461,006
-Salary Average :	$1,590,000
-Salary Average Remaining :	$461,006
Simon Benoit	$1,300,000 (1)
-Salary Remaining :	$376,923
-Salary Average :	$1,300,000
-Salary Average Remaining :	$376,923
JJ Peterka	$894,167 (1)
-Salary Remaining :	$259,256
-Salary Average :	$894,167
-Salary Average Remaining :	$259,256
Pavel Cajan	$775,000 (1)
-Salary Remaining :	$224,704
-Salary Average :	$775,000
-Salary Average Remaining :	$224,704
Jordan Spence	$0 (0)
Total Pro Players	22
Salary Commitment
Year 17 : $94,951,680
Year 18 : $39,808,278
Year 19 : $20,150,000
Year 20 : $9,150,000
Salary Average Commitment
Year 17 : $94,951,680
Year 18 : $39,808,278
Year 19 : $20,150,000
Year 20 : $9,150,000
Salary Cap with 1 Way Contract
Year 17 : $94,951,680
Year 18 : $39,808,278
Year 19 : $20,150,000
Year 20 : $9,150,000

Farm Players Salaries
Carl Lindbom	$200,100 (1)
Salary Remaining :	$200,100
Salary Average :	$200,100
Salary Average Remaining :	$200,100
Kirill Kudryavtsev	$200,100 (1)
Salary Remaining :	$200,100
Salary Average :	$200,100
Salary Average Remaining :	$200,100
Sergei Murashov	$187,222 (1)
Salary Remaining :	$187,222
Salary Average :	$187,222
Salary Average Remaining :	$187,222
Akira Schmid	$122,000 (2)
Salary Remaining :	$122,000
Salary Average :	$122,000
Salary Average Remaining :	$122,000
Scott Morrow	$115,833 (2)
Salary Remaining :	$115,833
Salary Average :	$115,833
Salary Average Remaining :	$115,833
Rory Kerins	$104,722 (4)
Salary Remaining :	$104,722
Salary Average :	$104,722
Salary Average Remaining :	$104,722
Justin Hryckowian	$104,722 (4)
Salary Remaining :	$104,722
Salary Average :	$104,722
Salary Average Remaining :	$104,722
Declan Chisholm	$102,500 (2)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Jack Rathbone	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Calle Clang	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Corson Ceulemans	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Otto Stenberg	$91,833 (4)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Danil Gushchin	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Tristen Robins	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Coulson Pitre	$86,000 (3)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Elliot Desnoyers	$85,417 (1)
Salary Remaining :	$85,417
Salary Average :	$85,417
Salary Average Remaining :	$85,417
Dennis Hildeby	$84,333 (1)
Salary Remaining :	$84,333
Salary Average :	$84,333
Salary Average Remaining :	$84,333
Ty Tullio	$83,333 (1)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Ty Young	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Felix Unger Sorum	$80,333 (4)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Magnus Chrona	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Thomas Bordeleau	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Filip Chytil	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 17 : $2,347,531
Year 18 : $1,060,443
Year 19 : $550,110
Year 20 : $381,610
Salary Average Commitment
Year 17 : $2,347,531
Year 18 : $1,060,443
Year 19 : $550,110
Year 20 : $381,610

Torpedos

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sub
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,923 - 98.06%
Level 3:	5000 - $75 - 4,889 - 97.78%
Level 4:	6000 - $45 - 5,987 - 99.78%
Luxury :	1000 - $250 - 967 - 96.68%
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	11
Average Attendance - %	17,765 - 98.69%
Average Income per Game	$2,339,347
Year to Date Revenue	$70,180,416
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,621,666
Farm Players Total Salaries	$2,995,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,845,274
Farm Year To Date Expenses	$2,151,730
Pro Salary Cap To Date	$63,725,448
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,732,819
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$536,223
Pro Estimated Expenses	$26,274,927
Farm Remaining Season Days	49
Farm Expenses Per Days	$17,724
Farm Estimated Expenses	$868,476
Estimated Season Expenses	$27,143,403
Current Bank Account	$238,376,523
Projected Bank Account	$236,965,939

Pro Players Salaries
Tim Stutzle	$12,900,000 (7)
-Salary Remaining :	$3,740,237
-Salary Average :	$12,900,000
-Salary Average Remaining :	$3,740,237
Brady Tkachuk	$9,500,000 (2)
-Salary Remaining :	$2,754,438
-Salary Average :	$9,500,000
-Salary Average Remaining :	$2,754,438
Josh Morrissey	$9,500,000 (2)
-Salary Remaining :	$2,754,438
-Salary Average :	$9,500,000
-Salary Average Remaining :	$2,754,438
Cole Caufield	$8,600,000 (6)
-Salary Remaining :	$2,493,491
-Salary Average :	$8,600,000
-Salary Average Remaining :	$2,493,491
Quinn Hughes	$8,000,000 (1)
-Salary Remaining :	$2,319,527
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,319,527
Ryan Graves	$5,000,000 (2)
-Salary Remaining :	$1,449,704
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,449,704
Aliaksei Protas	$4,900,000 (4)
-Salary Remaining :	$1,420,710
-Salary Average :	$4,900,000
-Salary Average Remaining :	$1,420,710
William Karlsson	$4,500,000 (2)
-Salary Remaining :	$1,304,734
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,304,734
Erik Haula	$4,200,000 (1)
-Salary Remaining :	$1,217,751
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,217,751
Joel Armia	$3,100,000 (2)
-Salary Remaining :	$898,817
-Salary Average :	$3,100,000
-Salary Average Remaining :	$898,817
Cole Perfetti	$3,000,000 (4)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Alex Nedeljkovic	$2,950,000 (2)
-Salary Remaining :	$855,325
-Salary Average :	$2,950,000
-Salary Average Remaining :	$855,325
Nicolas Roy	$2,800,000 (4)
-Salary Remaining :	$811,834
-Salary Average :	$2,800,000
-Salary Average Remaining :	$811,834
Haydn Fleury	$2,250,000 (3)
-Salary Remaining :	$652,367
-Salary Average :	$2,250,000
-Salary Average Remaining :	$652,367
William Eklund	$1,713,333 (2)
-Salary Remaining :	$496,765
-Salary Average :	$1,713,333
-Salary Average Remaining :	$496,765
Scott Mayfield	$1,650,000 (3)
-Salary Remaining :	$478,402
-Salary Average :	$1,650,000
-Salary Average Remaining :	$478,402
Arvid Soderblom	$1,600,000 (3)
-Salary Remaining :	$463,905
-Salary Average :	$1,600,000
-Salary Average Remaining :	$463,905
Marc Del Gaizo	$1,525,000 (4)
-Salary Remaining :	$442,160
-Salary Average :	$1,525,000
-Salary Average Remaining :	$442,160
Hendrix Lapierre	$1,105,833 (1)
-Salary Remaining :	$320,626
-Salary Average :	$1,105,833
-Salary Average Remaining :	$320,626
Jayden Struble	$925,000 (1)
-Salary Remaining :	$268,195
-Salary Average :	$925,000
-Salary Average Remaining :	$268,195
Aatu Raty	$902,500 (1)
-Salary Remaining :	$261,672
-Salary Average :	$902,500
-Salary Average Remaining :	$261,672
Total Pro Players	21
Salary Commitment
Year 17 : $90,621,666
Year 18 : $75,488,333
Year 19 : $39,225,000
Year 20 : $33,725,000
Salary Average Commitment
Year 17 : $90,621,666
Year 18 : $75,488,333
Year 19 : $39,225,000
Year 20 : $33,725,000
Salary Cap with 1 Way Contract
Year 17 : $90,621,666
Year 18 : $75,488,333
Year 19 : $39,225,000
Year 20 : $33,725,000

Farm Players Salaries
Will Smith	$415,000 (3)
Salary Remaining :	$415,000
Salary Average :	$415,000
Salary Average Remaining :	$415,000
Ilya Mikheyev	$260,000 (2)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Egor Zamula	$231,000 (4)
Salary Remaining :	$231,000
Salary Average :	$231,000
Salary Average Remaining :	$231,000
Vasily Podkolzin	$180,000 (4)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Alexander Holtz	$174,417 (1)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Connor Ingram	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Seamus Casey	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Noah Gregor	$116,000 (4)
Salary Remaining :	$116,000
Salary Average :	$116,000
Salary Average Remaining :	$116,000
Jonathan Gruden	$110,000 (6)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Hunter Brzustewicz	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Alex Beaucage	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Max Jones	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Brendan Brisson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Bryce McConnell-Barker	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Jagger Firkus	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Cayden Primeau	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ty Nelson	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Ozzy Wiesblatt	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Frederic Brunet	$86,000 (2)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Dmitry Kuzmin	$84,222 (2)
Salary Remaining :	$84,222
Salary Average :	$84,222
Salary Average Remaining :	$84,222
William Villeneuve	$81,778 (1)
Salary Remaining :	$81,778
Salary Average :	$81,778
Salary Average Remaining :	$81,778
Gleb Veremyev	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trent Miner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 17 : $2,995,333
Year 18 : $2,482,805
Year 19 : $1,745,083
Year 20 : $827,000
Salary Average Commitment
Year 17 : $2,995,333
Year 18 : $2,482,805
Year 19 : $1,745,083
Year 20 : $827,000

True Grit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,941 - 98.53%
Level 3:	5000 - $75 - 4,907 - 98.14%
Level 4:	6000 - $45 - 5,998 - 99.97%
Luxury :	1000 - $250 - 983 - 98.30%
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	12
Average Attendance - %	17,829 - 99.05%
Average Income per Game	$2,350,942
Year to Date Revenue	$68,177,311
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	$87,302,888
Farm Players Total Salaries	$1,888,277
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,508,264
Farm Year To Date Expenses	$1,380,689
Pro Salary Cap To Date	$61,210,040
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,211,301
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$516,585
Pro Estimated Expenses	$25,312,665
Farm Remaining Season Days	49
Farm Expenses Per Days	$11,173
Farm Estimated Expenses	$547,477
Estimated Season Expenses	$25,860,142
Current Bank Account	$186,832,948
Projected Bank Account	$189,184,107

Pro Players Salaries
Connor McDavid	$12,000,000 (1)
-Salary Remaining :	$3,479,290
-Salary Average :	$12,000,000
-Salary Average Remaining :	$3,479,290
Brock Boeser	$7,300,000 (3)
-Salary Remaining :	$2,116,568
-Salary Average :	$7,300,000
-Salary Average Remaining :	$2,116,568
Brad Marchand	$6,500,000 (1)
-Salary Remaining :	$1,884,615
-Salary Average :	$6,500,000
-Salary Average Remaining :	$1,884,615
Charlie Coyle	$5,980,000 (2)
-Salary Remaining :	$1,733,846
-Salary Average :	$5,980,000
-Salary Average Remaining :	$1,733,846
Nikolaj Ehlers	$5,504,888 (1)
-Salary Remaining :	$1,596,092
-Salary Average :	$5,504,888
-Salary Average Remaining :	$1,596,092
Oliver Ekman-Larsson	$4,650,000 (2)
-Salary Remaining :	$1,348,225
-Salary Average :	$4,650,000
-Salary Average Remaining :	$1,348,225
Taylor Hall	$4,500,000 (2)
-Salary Remaining :	$1,304,734
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,304,734
Logan Cooley	$4,450,000 (2)
-Salary Remaining :	$1,290,237
-Salary Average :	$4,450,000
-Salary Average Remaining :	$1,290,237
Josh Anderson	$4,400,000 (2)
-Salary Remaining :	$1,275,740
-Salary Average :	$4,400,000
-Salary Average Remaining :	$1,275,740
Scott Laughton	$4,105,000 (1)
-Salary Remaining :	$1,190,207
-Salary Average :	$4,105,000
-Salary Average Remaining :	$1,190,207
Derek Forbort	$3,601,000 (1)
-Salary Remaining :	$1,044,077
-Salary Average :	$3,601,000
-Salary Average Remaining :	$1,044,077
Brendan Gallagher	$3,205,000 (1)
-Salary Remaining :	$929,260
-Salary Average :	$3,205,000
-Salary Average Remaining :	$929,260
Calvin Pickard	$3,100,000 (1)
-Salary Remaining :	$898,817
-Salary Average :	$3,100,000
-Salary Average Remaining :	$898,817
Rasmus Ristolainen	$3,051,000 (1)
-Salary Remaining :	$884,609
-Salary Average :	$3,051,000
-Salary Average Remaining :	$884,609
Jeff Petry	$2,800,000 (1)
-Salary Remaining :	$811,834
-Salary Average :	$2,800,000
-Salary Average Remaining :	$811,834
Nick Leddy	$2,300,000 (2)
-Salary Remaining :	$666,864
-Salary Average :	$2,300,000
-Salary Average Remaining :	$666,864
Frederik Andersen	$2,250,000 (1)
-Salary Remaining :	$652,367
-Salary Average :	$2,250,000
-Salary Average Remaining :	$652,367
Jakub Dobes	$2,000,000 (3)
-Salary Remaining :	$579,882
-Salary Average :	$2,000,000
-Salary Average Remaining :	$579,882
Luke Hughes	$1,850,000 (1)
-Salary Remaining :	$536,391
-Salary Average :	$1,850,000
-Salary Average Remaining :	$536,391
Ryan Poehling	$1,491,667 (1)
-Salary Remaining :	$432,495
-Salary Average :	$1,491,667
-Salary Average Remaining :	$432,495
Zach Aston-Reese	$1,401,000 (1)
-Salary Remaining :	$406,207
-Salary Average :	$1,401,000
-Salary Average Remaining :	$406,207
Ridly Greig	$863,333 (1)
-Salary Remaining :	$250,315
-Salary Average :	$863,333
-Salary Average Remaining :	$250,315
Total Pro Players	22
Salary Commitment
Year 17 : $87,302,888
Year 18 : $35,580,000
Year 19 : $9,300,000
Year 20 : $0
Salary Average Commitment
Year 17 : $87,302,888
Year 18 : $35,580,000
Year 19 : $9,300,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $87,302,888
Year 18 : $35,580,000
Year 19 : $9,300,000
Year 20 : $0

Farm Players Salaries
Artyom Levshunov	$422,500 (3)
Salary Remaining :	$422,500
Salary Average :	$422,500
Salary Average Remaining :	$422,500
Jacob Fowler	$130,333 (4)
Salary Remaining :	$130,333
Salary Average :	$130,333
Salary Average Remaining :	$130,333
Linus Karlsson	$120,610 (1)
Salary Remaining :	$120,610
Salary Average :	$120,610
Salary Average Remaining :	$120,610
Alex Steeves	$111,400 (2)
Salary Remaining :	$111,400
Salary Average :	$111,400
Salary Average Remaining :	$111,400
Luke Tuch	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Florian Xhekaj	$92,000 (3)
Salary Remaining :	$92,000
Salary Average :	$92,000
Salary Average Remaining :	$92,000
Riley Kidney	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Danila Klimovich	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Filip Mesar	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Andre Lee	$86,200 (2)
Salary Remaining :	$86,200
Salary Average :	$86,200
Salary Average Remaining :	$86,200
Alex Swetlikoff	$86,200 (2)
Salary Remaining :	$86,200
Salary Average :	$86,200
Salary Average Remaining :	$86,200
Georgi Romanov	$86,200 (2)
Salary Remaining :	$86,200
Salary Average :	$86,200
Salary Average Remaining :	$86,200
Alex Jefferies	$80,500 (2)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
Cal Petersen	$79,000 (2)
Salary Remaining :	$79,000
Salary Average :	$79,000
Salary Average Remaining :	$79,000
Ilya Solovyov	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Ludvig	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Szuber	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	17
Salary Commitment
Year 17 : $1,888,277
Year 18 : $1,600,750
Year 19 : $733,500
Year 20 : $130,333
Salary Average Commitment
Year 17 : $1,888,277
Year 18 : $1,600,750
Year 19 : $733,500
Year 20 : $130,333

Watchers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Glade
Level 1:	3191 - $150 - 2,411 - 75.54%
Level 2:	4255 - $100 - 4,071 - 95.67%
Level 3:	5318 - $75 - 5,117 - 96.22%
Level 4:	7446 - $45 - 6,708 - 90.09%
Luxury :	1064 - $250 - 1,011 - 95.01%
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	11
Average Attendance - %	19,317 - 90.80%
Average Income per Game	$2,543,489
Year to Date Revenue	$76,304,682
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,551,667
Farm Players Total Salaries	$2,211,167
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,717,160
Farm Year To Date Expenses	$1,570,080
Pro Salary Cap To Date	$65,717,160
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,978,383
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$547,643
Pro Estimated Expenses	$26,834,507
Farm Remaining Season Days	49
Farm Expenses Per Days	$13,084
Farm Estimated Expenses	$641,116
Estimated Season Expenses	$27,475,623
Current Bank Account	$297,681,172
Projected Bank Account	$298,183,932

Pro Players Salaries
Auston Matthews	$14,000,000 (6)
-Salary Remaining :	$4,059,172
-Salary Average :	$14,000,000
-Salary Average Remaining :	$4,059,172
Nathan MacKinnon	$12,500,000 (1)
-Salary Remaining :	$3,624,260
-Salary Average :	$12,500,000
-Salary Average Remaining :	$3,624,260
Travis Konecny	$8,500,000 (6)
-Salary Remaining :	$2,464,497
-Salary Average :	$8,500,000
-Salary Average Remaining :	$2,464,497
Mathew Barzal	$7,500,000 (4)
-Salary Remaining :	$2,174,556
-Salary Average :	$7,500,000
-Salary Average Remaining :	$2,174,556
Hampus Lindholm	$7,375,000 (1)
-Salary Remaining :	$2,138,314
-Salary Average :	$7,375,000
-Salary Average Remaining :	$2,138,314
Juuse Saros	$6,500,000 (4)
-Salary Remaining :	$1,884,615
-Salary Average :	$6,500,000
-Salary Average Remaining :	$1,884,615
Kevin Fiala	$6,000,000 (3)
-Salary Remaining :	$1,739,645
-Salary Average :	$6,000,000
-Salary Average Remaining :	$1,739,645
Justin Faulk	$4,500,000 (2)
-Salary Remaining :	$1,304,734
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,304,734
Cole Sillinger	$3,500,000 (3)
-Salary Remaining :	$1,014,793
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,014,793
Corey Perry	$3,500,000 (1)
-Salary Remaining :	$1,014,793
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,014,793
Dylan DeMelo	$2,800,000 (1)
-Salary Remaining :	$811,834
-Salary Average :	$2,800,000
-Salary Average Remaining :	$811,834
Sam Steel	$2,250,000 (2)
-Salary Remaining :	$652,367
-Salary Average :	$2,250,000
-Salary Average Remaining :	$652,367
Luke Schenn	$2,000,000 (1)
-Salary Remaining :	$579,882
-Salary Average :	$2,000,000
-Salary Average Remaining :	$579,882
Kevin Stenlund	$1,750,000 (4)
-Salary Remaining :	$507,396
-Salary Average :	$1,750,000
-Salary Average Remaining :	$507,396
Michael Amadio	$1,750,000 (1)
-Salary Remaining :	$507,396
-Salary Average :	$1,750,000
-Salary Average Remaining :	$507,396
Pavel Mintyukov	$1,701,667 (2)
-Salary Remaining :	$493,383
-Salary Average :	$1,701,667
-Salary Average Remaining :	$493,383
Curtis Lazar	$1,500,000 (1)
-Salary Remaining :	$434,911
-Salary Average :	$1,500,000
-Salary Average Remaining :	$434,911
Dennis Gilbert	$1,250,000 (3)
-Salary Remaining :	$362,426
-Salary Average :	$1,250,000
-Salary Average Remaining :	$362,426
Steven Lorentz	$1,000,000 (1)
-Salary Remaining :	$289,941
-Salary Average :	$1,000,000
-Salary Average Remaining :	$289,941
Ryker Evans	$925,000 (1)
-Salary Remaining :	$268,195
-Salary Average :	$925,000
-Salary Average Remaining :	$268,195
Derek Ryan	$900,000 (1)
-Salary Remaining :	$260,947
-Salary Average :	$900,000
-Salary Average Remaining :	$260,947
Spencer Martin	$850,000 (1)
-Salary Remaining :	$246,450
-Salary Average :	$850,000
-Salary Average Remaining :	$246,450
Total Pro Players	22
Salary Commitment
Year 17 : $92,551,667
Year 18 : $57,451,667
Year 19 : $49,000,000
Year 20 : $38,250,000
Salary Average Commitment
Year 17 : $92,551,667
Year 18 : $57,451,667
Year 19 : $49,000,000
Year 20 : $38,250,000
Salary Cap with 1 Way Contract
Year 17 : $92,551,667
Year 18 : $57,451,667
Year 19 : $49,000,000
Year 20 : $38,250,000

Farm Players Salaries
Jesper Boqvist	$180,000 (3)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Zach Sanford	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Jaycob Megna	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Tyler Pitlick	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Robert Bortuzzo	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Vladislav Kolyachonok	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Mads Sogaard	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Mackenzie MacEachern	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Kaedan Korczak	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Ben McCartney	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jani Nyman	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Ondrej Becher	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
A.J. Greer	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jack Finley	$89,667 (1)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Roman Schmidt	$88,000 (2)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Devin Cooley	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Sammy Blais	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tyler Wotherspoon	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Fraser Minten	$81,667 (3)
Salary Remaining :	$81,667
Salary Average :	$81,667
Salary Average Remaining :	$81,667
Steven Santini	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 17 : $2,211,167
Year 18 : $1,409,000
Year 19 : $853,500
Year 20 : $0
Salary Average Commitment
Year 17 : $2,211,167
Year 18 : $1,409,000
Year 19 : $853,500
Year 20 : $0

Worgs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Das Rink
Level 1:	2997 - $102 - 2,650 - 88.42%
Level 2:	3996 - $98 - 3,953 - 98.91%
Level 3:	4995 - $80 - 4,954 - 99.19%
Level 4:	6992 - $52 - 6,618 - 94.64%
Luxury :	999 - $225 - 996 - 99.69%
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	12
Average Attendance - %	19,170 - 95.95%
Average Income per Game	$2,417,042
Year to Date Revenue	$70,094,226
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	$79,063,500
Farm Players Total Salaries	$2,028,806
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,177,028
Farm Year To Date Expenses	$1,520,881
Pro Salary Cap To Date	$54,937,385
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,004,507
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$467,831
Pro Estimated Expenses	$22,923,719
Farm Remaining Season Days	49
Farm Expenses Per Days	$12,005
Farm Estimated Expenses	$588,245
Estimated Season Expenses	$23,511,964
Current Bank Account	$299,290,266
Projected Bank Account	$304,782,809

Pro Players Salaries
Rasmus Dahlin	$7,500,000 (5)
-Salary Remaining :	$2,174,556
-Salary Average :	$7,500,000
-Salary Average Remaining :	$2,174,556
Jesper Bratt	$7,000,000 (4)
-Salary Remaining :	$2,029,586
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,029,586
Evgeni Malkin	$6,500,000 (1)
-Salary Remaining :	$1,884,615
-Salary Average :	$6,500,000
-Salary Average Remaining :	$1,884,615
Conor Garland	$5,500,000 (2)
-Salary Remaining :	$1,594,675
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,594,675
Brayden Schenn	$5,000,000 (1)
-Salary Remaining :	$1,449,704
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,449,704
Pavel Zacha	$4,600,000 (1)
-Salary Remaining :	$1,333,728
-Salary Average :	$4,600,000
-Salary Average Remaining :	$1,333,728
Joey Daccord	$4,500,000 (1)
-Salary Remaining :	$1,304,734
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,304,734
Claude Giroux	$4,500,000 (1)
-Salary Remaining :	$1,304,734
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,304,734
Vince Dunn	$4,500,000 (1)
-Salary Remaining :	$1,304,734
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,304,734
Elvis Merzlikins	$4,000,000 (1)
-Salary Remaining :	$1,159,763
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,159,763
Dante Fabbro	$3,500,000 (2)
-Salary Remaining :	$1,014,793
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,014,793
Dawson Mercer	$3,300,000 (2)
-Salary Remaining :	$956,805
-Salary Average :	$3,300,000
-Salary Average Remaining :	$956,805
Andrei Kuzmenko	$3,000,000 (1)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Taylor Raddysh	$2,500,000 (1)
-Salary Remaining :	$724,852
-Salary Average :	$2,500,000
-Salary Average Remaining :	$724,852
Eeli Tolvanen	$2,500,000 (1)
-Salary Remaining :	$724,852
-Salary Average :	$2,500,000
-Salary Average Remaining :	$724,852
J.J. Moser	$2,200,000 (2)
-Salary Remaining :	$637,870
-Salary Average :	$2,200,000
-Salary Average Remaining :	$637,870
Drew O'Connor	$2,001,000 (1)
-Salary Remaining :	$580,172
-Salary Average :	$2,001,000
-Salary Average Remaining :	$580,172
Brandt Clarke	$1,713,333 (2)
-Salary Remaining :	$496,765
-Salary Average :	$1,713,333
-Salary Average Remaining :	$496,765
Morgan Geekie	$1,500,000 (2)
-Salary Remaining :	$434,911
-Salary Average :	$1,500,000
-Salary Average Remaining :	$434,911
Mark Kastelic	$1,430,000 (1)
-Salary Remaining :	$414,615
-Salary Average :	$1,430,000
-Salary Average Remaining :	$414,615
Emil Andrae	$925,000 (2)
-Salary Remaining :	$268,195
-Salary Average :	$925,000
-Salary Average Remaining :	$268,195
Mavrik Bourque	$894,167 (1)
-Salary Remaining :	$259,256
-Salary Average :	$894,167
-Salary Average Remaining :	$259,256
Total Pro Players	22
Salary Commitment
Year 17 : $79,063,500
Year 18 : $33,138,333
Year 19 : $14,500,000
Year 20 : $14,500,000
Salary Average Commitment
Year 17 : $79,063,500
Year 18 : $33,138,333
Year 19 : $14,500,000
Year 20 : $14,500,000
Salary Cap with 1 Way Contract
Year 17 : $79,063,500
Year 18 : $33,138,333
Year 19 : $14,500,000
Year 20 : $14,500,000

Farm Players Salaries
Dalibor Dvorsky	$167,000 (4)
Salary Remaining :	$167,000
Salary Average :	$167,000
Salary Average Remaining :	$167,000
Joakim Kemell	$141,833 (2)
Salary Remaining :	$141,833
Salary Average :	$141,833
Salary Average Remaining :	$141,833
Jakub Lauko	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Georgii Merkulov	$99,000 (1)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Nathan Legare	$97,500 (4)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jakob Pelletier	$97,500 (4)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Aleksanteri Kaskimaki	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Gavin Brindley	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Joel Blomqvist	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Henri Nikkanen	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Calle Odelius	$89,500 (3)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Jean-Luc Foudy	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Bradly Nadeau	$88,667 (4)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Jet Greaves	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Juuso Parssinen	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Blade Jenkins	$84,500 (1)
Salary Remaining :	$84,500
Salary Average :	$84,500
Salary Average Remaining :	$84,500
Jeremie Poirier	$83,333 (1)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Domenic DiVincentiis	$83,056 (3)
Salary Remaining :	$83,056
Salary Average :	$83,056
Salary Average Remaining :	$83,056
Marshall Warren	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Brandon Bussi	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Marcus Hogberg	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	21
Salary Commitment
Year 17 : $2,028,806
Year 18 : $1,460,056
Year 19 : $718,223
Year 20 : $450,667
Salary Average Commitment
Year 17 : $2,028,806
Year 18 : $1,460,056
Year 19 : $718,223
Year 20 : $450,667

Yetis

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Snowglobe
Level 1:	2000 - $140 - 2,000 - 100.00%
Level 2:	4000 - $105 - 3,948 - 98.69%
Level 3:	5000 - $85 - 4,116 - 82.32%
Level 4:	6000 - $58 - 4,945 - 82.41%
Luxury :	1000 - $265 - 863 - 86.28%
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	11
Average Attendance - %	15,871 - 88.17%
Average Income per Game	$2,324,099
Year to Date Revenue	$69,722,983
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$91,263,334
Farm Players Total Salaries	$2,452,972
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,802,400
Farm Year To Date Expenses	$1,741,800
Pro Salary Cap To Date	$64,802,400
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,565,094
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	49
Pro Expenses Per Days	$540,020
Pro Estimated Expenses	$26,460,980
Farm Remaining Season Days	49
Farm Expenses Per Days	$14,515
Farm Estimated Expenses	$711,235
Estimated Season Expenses	$27,172,215
Current Bank Account	$143,436,298
Projected Bank Account	$141,829,177

Pro Players Salaries
Drake Batherson	$7,800,000 (3)
-Salary Remaining :	$2,261,538
-Salary Average :	$7,800,000
-Salary Average Remaining :	$2,261,538
Darcy Kuemper	$7,500,000 (2)
-Salary Remaining :	$2,174,556
-Salary Average :	$7,500,000
-Salary Average Remaining :	$2,174,556
Mikhail Sergachev	$7,300,000 (2)
-Salary Remaining :	$2,116,568
-Salary Average :	$7,300,000
-Salary Average Remaining :	$2,116,568
Mats Zuccarello	$6,000,000 (2)
-Salary Remaining :	$1,739,645
-Salary Average :	$6,000,000
-Salary Average Remaining :	$1,739,645
Kyle Palmieri	$6,000,000 (2)
-Salary Remaining :	$1,739,645
-Salary Average :	$6,000,000
-Salary Average Remaining :	$1,739,645
Sean Couturier	$5,500,000 (1)
-Salary Remaining :	$1,594,675
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,594,675
Jamie Oleksiak	$5,250,000 (1)
-Salary Remaining :	$1,522,189
-Salary Average :	$5,250,000
-Salary Average Remaining :	$1,522,189
Ryan Strome	$5,000,000 (2)
-Salary Remaining :	$1,449,704
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,449,704
Macklin Celebrini	$4,475,000 (3)
-Salary Remaining :	$1,297,485
-Salary Average :	$4,475,000
-Salary Average Remaining :	$1,297,485
Radko Gudas	$4,000,000 (2)
-Salary Remaining :	$1,159,763
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,159,763
Ian Cole	$4,000,000 (2)
-Salary Remaining :	$1,159,763
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,159,763
Jared Spurgeon	$3,600,000 (2)
-Salary Remaining :	$1,043,787
-Salary Average :	$3,600,000
-Salary Average Remaining :	$1,043,787
Connor Clifton	$3,500,000 (2)
-Salary Remaining :	$1,014,793
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,014,793
Paul Cotter	$3,500,000 (2)
-Salary Remaining :	$1,014,793
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,014,793
Brandon Saad	$3,000,000 (2)
-Salary Remaining :	$869,822
-Salary Average :	$3,000,000
-Salary Average Remaining :	$869,822
Joseph Veleno	$2,750,000 (2)
-Salary Remaining :	$797,337
-Salary Average :	$2,750,000
-Salary Average Remaining :	$797,337
Will Borgen	$2,750,000 (1)
-Salary Remaining :	$797,337
-Salary Average :	$2,750,000
-Salary Average Remaining :	$797,337
James van Riemsdyk	$2,700,000 (2)
-Salary Remaining :	$782,840
-Salary Average :	$2,700,000
-Salary Average Remaining :	$782,840
Kevin Lankinen	$2,250,000 (1)
-Salary Remaining :	$652,367
-Salary Average :	$2,250,000
-Salary Average Remaining :	$652,367
Philip Tomasino	$2,000,000 (4)
-Salary Remaining :	$579,882
-Salary Average :	$2,000,000
-Salary Average Remaining :	$579,882
Matt Coronato	$1,491,667 (1)
-Salary Remaining :	$432,495
-Salary Average :	$1,491,667
-Salary Average Remaining :	$432,495
Luke Evangelista	$896,667 (1)
-Salary Remaining :	$259,980
-Salary Average :	$896,667
-Salary Average Remaining :	$259,980
Total Pro Players	22
Salary Commitment
Year 17 : $91,263,334
Year 18 : $73,125,000
Year 19 : $14,275,000
Year 20 : $2,000,000
Salary Average Commitment
Year 17 : $91,263,334
Year 18 : $73,125,000
Year 19 : $14,275,000
Year 20 : $2,000,000
Salary Cap with 1 Way Contract
Year 17 : $91,263,334
Year 18 : $73,125,000
Year 19 : $14,275,000
Year 20 : $2,000,000

Farm Players Salaries
Vitek Vanecek	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Jacob Bernard-Docker	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Matt Savoie	$188,667 (3)
Salary Remaining :	$188,667
Salary Average :	$188,667
Salary Average Remaining :	$188,667
Marc-Edouard Vlasic	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
James Malatesta	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Roni Hirvonen	$101,992 (1)
Salary Remaining :	$101,992
Salary Average :	$101,992
Salary Average Remaining :	$101,992
Angus Crookshank	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Landon Slaggert	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matej Blumel	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Cole Schwindt	$97,000 (2)
Salary Remaining :	$97,000
Salary Average :	$97,000
Salary Average Remaining :	$97,000
Jaxson Stauber	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Shai Buium	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ville Ottavainen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Helenius	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Yegor Sidorov	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Reid Schaefer	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Maveric Lamoureux	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Harrison Brunicke	$84,583 (4)
Salary Remaining :	$84,583
Salary Average :	$84,583
Salary Average Remaining :	$84,583
Christoffer Sedoff	$81,882 (1)
Salary Remaining :	$81,882
Salary Average :	$81,882
Salary Average Remaining :	$81,882
Topias Vilen	$81,882 (1)
Salary Remaining :	$81,882
Salary Average :	$81,882
Salary Average Remaining :	$81,882
Domenick Fensore	$81,882 (1)
Salary Remaining :	$81,882
Salary Average :	$81,882
Salary Average Remaining :	$81,882
Kale Clague	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	22
Salary Commitment
Year 17 : $2,452,972
Year 18 : $1,685,084
Year 19 : $1,278,084
Year 20 : $279,583
Salary Average Commitment
Year 17 : $2,452,972
Year 18 : $1,685,084
Year 19 : $1,278,084
Year 20 : $279,583

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 - %