BFHL - A STHS Hockey Sim League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Copps Coliseum
Level 1:	2000 - $191 - 1,683 - 84.16%
Level 2:	4000 - $96 - 4,000 - 100.00%
Level 3:	5000 - $71 - 4,932 - 98.64%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $281 - 824 - 82.42%
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	37
Average Attendance - %	17,440 - 96.89%
Average Income per Game	$2,365,043
Year to Date Revenue	$11,825,217
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	$86,591,666
Farm Players Total Salaries	$3,383,748
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,570,074
Farm Year To Date Expenses	$299,389
Pro Salary Cap To Date	$7,570,074
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$87,506,606
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$506,384
Pro Estimated Expenses	$78,995,904
Farm Remaining Season Days	156
Farm Expenses Per Days	$19,788
Farm Estimated Expenses	$3,086,928
Estimated Season Expenses	$82,082,832
Estimated Season Salary Cap	$86,565,978
Estimate Under Maximum Salary Cap of $104,000,000	$17,434,022
Estimate Over Minimum Salary Cap of $76,900,000	$9,665,978
Current Bank Account	$212,538,839
Projected Bank Account	$217,962,613

Pro Players Salaries
Jason Robertson	$12,100,000 (2)
-Salary Remaining :	$11,038,596
-Salary Average :	$12,100,000
-Salary Average Remaining :	$11,038,596
Tom Wilson	$9,000,000 (2)
-Salary Remaining :	$8,210,526
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,210,526
Rasmus Andersson	$7,000,000 (2)
-Salary Remaining :	$6,385,965
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,385,965
Pavel Dorofeyev	$7,000,000 (2)
-Salary Remaining :	$6,385,965
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,385,965
Frank Vatrano	$6,500,000 (1)
-Salary Remaining :	$5,929,825
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,929,825
Devon Toews	$6,425,000 (1)
-Salary Remaining :	$5,861,404
-Salary Average :	$6,425,000
-Salary Average Remaining :	$5,861,404
Dylan Cozens	$5,500,000 (1)
-Salary Remaining :	$5,017,544
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,017,544
Tyler Myers	$3,950,000 (1)
-Salary Remaining :	$3,603,509
-Salary Average :	$3,950,000
-Salary Average Remaining :	$3,603,509
Dylan Samberg	$3,500,000 (2)
-Salary Remaining :	$3,192,982
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,192,982
Timothy Liljegren	$3,250,000 (2)
-Salary Remaining :	$2,964,912
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,964,912
Cody Ceci	$3,000,000 (2)
-Salary Remaining :	$2,736,842
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,736,842
David Rittich	$2,585,000 (1)
-Salary Remaining :	$2,358,246
-Salary Average :	$2,585,000
-Salary Average Remaining :	$2,358,246
Mattias Samuelsson	$2,500,000 (1)
-Salary Remaining :	$2,280,702
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,280,702
Samuel Girard	$2,500,000 (2)
-Salary Remaining :	$2,280,702
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,280,702
Alex Lyon	$2,500,000 (1)
-Salary Remaining :	$2,280,702
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,280,702
Ryan Leonard	$2,208,333 (1)
-Salary Remaining :	$2,014,620
-Salary Average :	$2,208,333
-Salary Average Remaining :	$2,014,620
Isac Lundestrom	$1,600,000 (2)
-Salary Remaining :	$1,459,649
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,459,649
Connor Zary	$1,500,000 (3)
-Salary Remaining :	$1,368,421
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,368,421
Drew Helleson	$1,250,000 (2)
-Salary Remaining :	$1,140,351
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,140,351
Josh Doan	$925,000 (1)
-Salary Remaining :	$843,860
-Salary Average :	$925,000
-Salary Average Remaining :	$843,860
Elias PetterssonD	$918,333 (2)
-Salary Remaining :	$837,777
-Salary Average :	$918,333
-Salary Average Remaining :	$837,777
Zack Ostapchuk	$880,000 (1)
-Salary Remaining :	$802,807
-Salary Average :	$880,000
-Salary Average Remaining :	$802,807
Total Pro Players	22
Salary Commitment
Year 18 : $86,591,666
Year 19 : $52,618,333
Year 20 : $1,500,000
Year 21 : $0
Salary Average Commitment
Year 18 : $86,591,666
Year 19 : $52,618,333
Year 20 : $1,500,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $86,591,666
Year 19 : $52,618,333
Year 20 : $1,500,000
Year 21 : $0

Farm Players Salaries
Michael Bunting	$359,000 (1)
Salary Remaining :	$359,000
Salary Average :	$359,000
Salary Average Remaining :	$359,000
Tristan Jarry	$280,000 (1)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Ivan Demidov	$265,000 (2)
Salary Remaining :	$265,000
Salary Average :	$265,000
Salary Average Remaining :	$265,000
Carter Hart	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Colten Ellis	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Tye Kartye	$190,000 (2)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Michael Kesselring	$172,500 (2)
Salary Remaining :	$172,500
Salary Average :	$172,500
Salary Average Remaining :	$172,500
Ryan Johnson	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Jimmy Snuggerud	$155,000 (1)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Nicholas Robertson	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Oliver Bonk	$115,917 (2)
Salary Remaining :	$115,917
Salary Average :	$115,917
Salary Average Remaining :	$115,917
Juraj Pekarcik	$101,833 (2)
Salary Remaining :	$101,833
Salary Average :	$101,833
Salary Average Remaining :	$101,833
Aydar Suniev	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Daemon Hunt	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Dylan Garand	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ethan Gauthier	$94,667 (2)
Salary Remaining :	$94,667
Salary Average :	$94,667
Salary Average Remaining :	$94,667
William Wallinder	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carson Bjarnason	$92,167 (2)
Salary Remaining :	$92,167
Salary Average :	$92,167
Salary Average Remaining :	$92,167
Artem Grushnikov	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Colton Dach	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Oskar Olausson	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Matyas Sapovaliv	$80,333 (2)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Callum Tung	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryan Suzuki	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	24
Salary Commitment
Year 18 : $3,383,750
Year 19 : $1,662,417
Year 20 : $160,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,383,750
Year 19 : $1,662,417
Year 20 : $160,000
Year 21 : $0

Aviators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Hanger
Level 1:	3075 - $150 - 2,459 - 79.95%
Level 2:	4100 - $110 - 4,022 - 98.10%
Level 3:	5125 - $91 - 3,916 - 76.40%
Level 4:	7175 - $50 - 6,909 - 96.29%
Luxury :	1025 - $250 - 979 - 95.51%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $35 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	18,284 - 89.19%
Average Income per Game	$2,618,981
Year to Date Revenue	$10,475,924
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,391,075
Farm Players Total Salaries	$3,209,272
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,665,885
Farm Year To Date Expenses	$281,520
Pro Salary Cap To Date	$7,665,885
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$99,521,278
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$511,059
Pro Estimated Expenses	$79,725,204
Farm Remaining Season Days	156
Farm Expenses Per Days	$18,768
Farm Estimated Expenses	$2,927,808
Estimated Season Expenses	$82,653,012
Estimated Season Salary Cap	$87,391,089
Estimate Under Maximum Salary Cap of $104,000,000	$16,608,911
Estimate Over Minimum Salary Cap of $76,900,000	$10,491,089
Current Bank Account	$125,690,887
Projected Bank Account	$142,559,153

Pro Players Salaries
Jamie Drysdale	$10,598,280 (7)
-Salary Remaining :	$9,668,606
-Salary Average :	$10,598,280
-Salary Average Remaining :	$9,668,606
Nick Suzuki	$8,525,000 (1)
-Salary Remaining :	$7,777,193
-Salary Average :	$8,525,000
-Salary Average Remaining :	$7,777,193
Jack Eichel	$7,995,663 (1)
-Salary Remaining :	$7,294,289
-Salary Average :	$7,995,663
-Salary Average Remaining :	$7,294,289
John Gibson	$6,236,643 (2)
-Salary Remaining :	$5,689,569
-Salary Average :	$6,236,643
-Salary Average Remaining :	$5,689,569
Pavel Buchnevich	$5,375,000 (3)
-Salary Remaining :	$4,903,509
-Salary Average :	$5,375,000
-Salary Average Remaining :	$4,903,509
Jake Neighbours	$5,320,000 (4)
-Salary Remaining :	$4,853,333
-Salary Average :	$5,320,000
-Salary Average Remaining :	$4,853,333
Morgan Frost	$5,240,000 (2)
-Salary Remaining :	$4,780,351
-Salary Average :	$5,240,000
-Salary Average Remaining :	$4,780,351
Damon Severson	$4,820,000 (2)
-Salary Remaining :	$4,397,193
-Salary Average :	$4,820,000
-Salary Average Remaining :	$4,397,193
Morgan Rielly	$4,787,383 (2)
-Salary Remaining :	$4,367,437
-Salary Average :	$4,787,383
-Salary Average Remaining :	$4,367,437
Alex Newhook	$4,775,665 (1)
-Salary Remaining :	$4,356,747
-Salary Average :	$4,775,665
-Salary Average Remaining :	$4,356,747
Mason Lohrei	$4,559,960 (4)
-Salary Remaining :	$4,159,964
-Salary Average :	$4,559,960
-Salary Average Remaining :	$4,159,964
Lawson Crouse	$4,170,000 (2)
-Salary Remaining :	$3,804,211
-Salary Average :	$4,170,000
-Salary Average Remaining :	$3,804,211
Nikita Zadorov	$4,092,401 (1)
-Salary Remaining :	$3,733,418
-Salary Average :	$4,092,401
-Salary Average Remaining :	$3,733,418
John Marino	$2,755,525 (3)
-Salary Remaining :	$2,513,812
-Salary Average :	$2,755,525
-Salary Average Remaining :	$2,513,812
Nikita Grebenkin	$2,500,000 (1)
-Salary Remaining :	$2,280,702
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,280,702
Noah Ostlund	$1,361,667 (2)
-Salary Remaining :	$1,242,223
-Salary Average :	$1,361,667
-Salary Average Remaining :	$1,242,223
Brennan Othmann	$1,313,333 (1)
-Salary Remaining :	$1,198,128
-Salary Average :	$1,313,333
-Salary Average Remaining :	$1,198,128
Yaroslav Askarov	$1,099,000 (2)
-Salary Remaining :	$1,002,596
-Salary Average :	$1,099,000
-Salary Average Remaining :	$1,002,596
Dakota Joshua	$947,222 (3)
-Salary Remaining :	$864,132
-Salary Average :	$947,222
-Salary Average Remaining :	$864,132
Jiri Kulich	$918,333 (1)
-Salary Remaining :	$837,777
-Salary Average :	$918,333
-Salary Average Remaining :	$837,777
Total Pro Players	20
Salary Commitment
Year 18 : $87,391,075
Year 19 : $57,270,680
Year 20 : $29,555,987
Year 21 : $20,478,240
Salary Average Commitment
Year 18 : $87,391,075
Year 19 : $57,270,680
Year 20 : $29,555,987
Year 21 : $20,478,240
Salary Cap with 1 Way Contract
Year 18 : $87,391,075
Year 19 : $57,270,680
Year 20 : $29,555,987
Year 21 : $20,478,240

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

Bombers

Bombers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Yara Bombshelter
Level 1:	3191 - $140 - 2,551 - 79.93%
Level 2:	4255 - $105 - 4,158 - 97.73%
Level 3:	5318 - $85 - 4,060 - 76.34%
Level 4:	7446 - $58 - 4,709 - 63.25%
Luxury :	1064 - $265 - 1,051 - 98.73%
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	38
Average Attendance - %	16,528 - 77.69%
Average Income per Game	$2,518,523
Year to Date Revenue	$10,074,092
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	$105,395,211
Farm Players Total Salaries	$2,837,068
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,031,169
Farm Year To Date Expenses	$270,272
Pro Salary Cap To Date	$8,722,459
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$95,703,874
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$616,346
Pro Estimated Expenses	$96,149,976
Farm Remaining Season Days	156
Farm Expenses Per Days	$16,591
Farm Estimated Expenses	$2,588,196
Estimated Season Expenses	$98,738,172
Estimated Season Salary Cap	$104,872,435
Estimate Under Maximum Salary Cap of $104,000,000	-$872,435
Estimate Over Minimum Salary Cap of $76,900,000	$27,972,435
Current Bank Account	$414,976,799
Projected Bank Account	$411,942,501

Pro Players Salaries
Bo Horvat	$12,000,000 (1)
-Salary Remaining :	$10,947,368
-Salary Average :	$12,000,000
-Salary Average Remaining :	$10,947,368
Elias Pettersson	$9,750,000 (4)
-Salary Remaining :	$8,894,737
-Salary Average :	$9,750,000
-Salary Average Remaining :	$8,894,737
Filip Forsberg	$9,350,000 (2)
-Salary Remaining :	$8,529,825
-Salary Average :	$9,350,000
-Salary Average Remaining :	$8,529,825
Seth Jarvis	$8,910,000 (5)
-Salary Remaining :	$8,128,421
-Salary Average :	$8,910,000
-Salary Average Remaining :	$8,128,421
Matt Boldy	$7,700,000 (1)
-Salary Remaining :	$7,024,561
-Salary Average :	$7,700,000
-Salary Average Remaining :	$7,024,561
Connor Hellebuyck	$7,000,000 (2)
-Salary Remaining :	$6,385,965
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,385,965
Brady Skjei	$5,500,000 (1)
-Salary Remaining :	$5,017,544
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,017,544
K'Andre Miller	$4,675,000 (1)
-Salary Remaining :	$4,264,912
-Salary Average :	$4,675,000
-Salary Average Remaining :	$4,264,912
Mario Ferraro	$4,477,000 (1)
-Salary Remaining :	$4,084,281
-Salary Average :	$4,477,000
-Salary Average Remaining :	$4,084,281
Blake Coleman	$4,000,000 (1)
-Salary Remaining :	$3,649,123
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,649,123
Dmitri Voronkov	$3,650,000 (3)
-Salary Remaining :	$3,329,825
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,329,825
Mattias Ekholm	$3,600,000 (1)
-Salary Remaining :	$3,284,211
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,284,211
Joel Farabee	$3,509,000 (4)
-Salary Remaining :	$3,201,193
-Salary Average :	$3,509,000
-Salary Average Remaining :	$3,201,193
J.T. Compher	$3,500,000 (1)
-Salary Remaining :	$3,192,982
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,192,982
Jake Walman	$3,300,000 (1)
-Salary Remaining :	$3,010,526
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,010,526
Jordan Martinook	$3,000,000 (1)
-Salary Remaining :	$2,736,842
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,736,842
Zach Whitecloud	$2,750,000 (1)
-Salary Remaining :	$2,508,772
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,508,772
Philipp Grubauer	$2,750,000 (1)
-Salary Remaining :	$2,508,772
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,508,772
Nick Blankenburg	$2,565,600 (2)
-Salary Remaining :	$2,340,547
-Salary Average :	$2,565,600
-Salary Average Remaining :	$2,340,547
Max Sasson	$1,550,000 (2)
-Salary Remaining :	$1,414,035
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,414,035
Mattias Havelid	$997,500 (2)
-Salary Remaining :	$910,000
-Salary Average :	$997,500
-Salary Average Remaining :	$910,000
Stephen Halliday	$861,111 (2)
-Salary Remaining :	$785,575
-Salary Average :	$861,111
-Salary Average Remaining :	$785,575
Total Pro Players	22
Salary Commitment
Year 18 : $105,395,211
Year 19 : $48,143,211
Year 20 : $25,819,000
Year 21 : $22,169,000
Salary Average Commitment
Year 18 : $105,395,211
Year 19 : $48,143,211
Year 20 : $25,819,000
Year 21 : $22,169,000
Salary Cap with 1 Way Contract
Year 18 : $105,395,211
Year 19 : $48,143,211
Year 20 : $25,819,000
Year 21 : $22,169,000

Farm Players Salaries
Brayden McNabb	$303,709 (1)
Salary Remaining :	$303,709
Salary Average :	$303,709
Salary Average Remaining :	$303,709
Danila Yurov	$297,250 (2)
Salary Remaining :	$297,250
Salary Average :	$297,250
Salary Average Remaining :	$297,250
Trevor van Riemsdyk	$257,716 (1)
Salary Remaining :	$257,716
Salary Average :	$257,716
Salary Average Remaining :	$257,716
Dmitri Simashev	$197,250 (2)
Salary Remaining :	$197,250
Salary Average :	$197,250
Salary Average Remaining :	$197,250
Matthew Wood	$128,333 (1)
Salary Remaining :	$128,333
Salary Average :	$128,333
Salary Average Remaining :	$128,333
Eric Robinson	$116,600 (1)
Salary Remaining :	$116,600
Salary Average :	$116,600
Salary Average Remaining :	$116,600
Fedor Svechkov	$106,667 (1)
Salary Remaining :	$106,667
Salary Average :	$106,667
Salary Average Remaining :	$106,667
Stanislav Berezhnoy	$100,938 (1)
Salary Remaining :	$100,938
Salary Average :	$100,938
Salary Average Remaining :	$100,938
William Rousseau	$100,938 (1)
Salary Remaining :	$100,938
Salary Average :	$100,938
Salary Average Remaining :	$100,938
Akil Thomas	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Simon Robertsson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Hunter Haight	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Koehn Ziemmer	$90,417 (2)
Salary Remaining :	$90,417
Salary Average :	$90,417
Salary Average Remaining :	$90,417
Francesco Pinelli	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Mathieu Cataford	$90,167 (2)
Salary Remaining :	$90,167
Salary Average :	$90,167
Salary Average Remaining :	$90,167
Dillon Dube	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Simon Zajicek	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Calle Clang	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Kyle Keyser	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Cooper Black	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Remi Poirier	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Samuel Hlavaj	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jan Mysak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 18 : $2,837,067
Year 19 : $1,299,417
Year 20 : $100,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,837,067
Year 19 : $1,299,417
Year 20 : $100,000
Year 21 : $0

Bullies

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $160 - 1,968 - 98.38%
Level 2:	4000 - $100 - 3,973 - 99.34%
Level 3:	5000 - $90 - 4,366 - 87.33%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $260 - 996 - 99.62%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	17,304 - 96.13%
Average Income per Game	$2,421,762
Year to Date Revenue	$12,108,812
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,566,565
Farm Players Total Salaries	$2,093,202
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,666,716
Farm Year To Date Expenses	$207,875
Pro Salary Cap To Date	$8,666,716
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$89,605,209
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$593,957
Pro Estimated Expenses	$92,657,292
Farm Remaining Season Days	156
Farm Expenses Per Days	$12,241
Farm Estimated Expenses	$1,909,596
Estimated Season Expenses	$94,566,888
Estimated Season Salary Cap	$101,324,008
Estimate Under Maximum Salary Cap of $104,000,000	$2,675,992
Estimate Over Minimum Salary Cap of $76,900,000	$24,424,008
Current Bank Account	$377,066,819
Projected Bank Account	$372,105,140

Pro Players Salaries
Roope Hintz	$12,274,410 (3)
-Salary Remaining :	$11,197,708
-Salary Average :	$12,274,411
-Salary Average Remaining :	$11,197,708
Tomas Hertl	$9,238,240 (2)
-Salary Remaining :	$8,427,868
-Salary Average :	$9,238,240
-Salary Average Remaining :	$8,427,868
Adrian Kempe	$8,800,000 (1)
-Salary Remaining :	$8,028,070
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,028,070
John Tavares	$8,747,750 (2)
-Salary Remaining :	$7,980,404
-Salary Average :	$8,747,750
-Salary Average Remaining :	$7,980,404
Ukko-Pekka Luukkonen	$6,272,120 (2)
-Salary Remaining :	$5,721,934
-Salary Average :	$6,272,120
-Salary Average Remaining :	$5,721,934
Alex Vlasic	$6,183,520 (5)
-Salary Remaining :	$5,641,106
-Salary Average :	$6,183,520
-Salary Average Remaining :	$5,641,106
Sean Durzi	$4,800,000 (1)
-Salary Remaining :	$4,378,947
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,378,947
Neal Pionk	$4,775,666 (2)
-Salary Remaining :	$4,356,748
-Salary Average :	$4,775,666
-Salary Average Remaining :	$4,356,748
Anthony Cirelli	$4,622,222 (3)
-Salary Remaining :	$4,216,764
-Salary Average :	$4,622,222
-Salary Average Remaining :	$4,216,764
Matthew Schaefer	$4,486,250 (2)
-Salary Remaining :	$4,092,719
-Salary Average :	$4,486,250
-Salary Average Remaining :	$4,092,719
Noah Cates	$4,200,000 (1)
-Salary Remaining :	$3,831,579
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,831,579
Jalen Chatfield	$3,422,280 (1)
-Salary Remaining :	$3,122,080
-Salary Average :	$3,422,280
-Salary Average Remaining :	$3,122,080
Jonas Siegenthaler	$3,394,400 (2)
-Salary Remaining :	$3,096,646
-Salary Average :	$3,394,400
-Salary Average Remaining :	$3,096,646
Michael Carcone	$3,000,000 (1)
-Salary Remaining :	$2,736,842
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,736,842
Morgan Barron	$2,899,875 (1)
-Salary Remaining :	$2,645,500
-Salary Average :	$2,899,875
-Salary Average Remaining :	$2,645,500
Samuel Montembeault	$2,718,164 (1)
-Salary Remaining :	$2,479,729
-Salary Average :	$2,718,164
-Salary Average Remaining :	$2,479,729
Alexey Toropchenko	$2,500,000 (2)
-Salary Remaining :	$2,280,702
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,280,702
Anthony Beauvillier	$2,500,000 (1)
-Salary Remaining :	$2,280,702
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,280,702
Beck Malenstyn	$2,245,000 (2)
-Salary Remaining :	$2,048,070
-Salary Average :	$2,245,000
-Salary Average Remaining :	$2,048,070
Yakov Trenin	$2,000,000 (2)
-Salary Remaining :	$1,824,561
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,824,561
Denton Mateychuk	$1,636,667 (2)
-Salary Remaining :	$1,493,100
-Salary Average :	$1,636,667
-Salary Average Remaining :	$1,493,100
Garnet Hathaway	$850,000 (1)
-Salary Remaining :	$775,439
-Salary Average :	$850,000
-Salary Average Remaining :	$775,439
Total Pro Players	22
Salary Commitment
Year 18 : $101,566,565
Year 19 : $68,376,246
Year 20 : $23,080,153
Year 21 : $6,183,520
Salary Average Commitment
Year 18 : $101,566,565
Year 19 : $68,376,246
Year 20 : $23,080,153
Year 21 : $6,183,520
Salary Cap with 1 Way Contract
Year 18 : $101,566,565
Year 19 : $68,376,246
Year 20 : $23,080,153
Year 21 : $6,183,520

Farm Players Salaries
Emil Lilleberg	$220,000 (4)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
David Reinbacher	$208,500 (2)
Salary Remaining :	$208,500
Salary Average :	$208,500
Salary Average Remaining :	$208,500
Cole Koepke	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Pierre-Olivier Joseph	$185,000 (1)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Conor Geekie	$165,333 (2)
Salary Remaining :	$165,333
Salary Average :	$165,333
Salary Average Remaining :	$165,333
Tyler Boucher	$159,667 (1)
Salary Remaining :	$159,667
Salary Average :	$159,667
Salary Average Remaining :	$159,667
Ty Dellandrea	$120,510 (4)
Salary Remaining :	$120,510
Salary Average :	$120,510
Salary Average Remaining :	$120,510
Nathan Gaucher	$112,917 (2)
Salary Remaining :	$112,917
Salary Average :	$112,917
Salary Average Remaining :	$112,917
Jesperi Kotkaniemi	$98,600 (2)
Salary Remaining :	$98,600
Salary Average :	$98,600
Salary Average Remaining :	$98,600
Nick Lardis	$97,833 (2)
Salary Remaining :	$97,833
Salary Average :	$97,833
Salary Average Remaining :	$97,833
Julian Lutz	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Antonio Stranges	$93,800 (4)
Salary Remaining :	$93,800
Salary Average :	$93,800
Salary Average Remaining :	$93,800
Will Cranley	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Olen Zellweger	$87,167 (1)
Salary Remaining :	$87,167
Salary Average :	$87,167
Salary Average Remaining :	$87,167
Noel Gunler	$81,375 (1)
Salary Remaining :	$81,375
Salary Average :	$81,375
Salary Average Remaining :	$81,375
Nolan Foote	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexandre Texier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Oskar Back	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Xavier Bourgault	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 18 : $2,093,202
Year 19 : $1,302,493
Year 20 : $434,310
Year 21 : $434,310
Salary Average Commitment
Year 18 : $2,093,202
Year 19 : $1,302,493
Year 20 : $434,310
Year 21 : $434,310

Gunners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $200 - 1,746 - 87.28%
Level 2:	4000 - $125 - 3,142 - 78.54%
Level 3:	5000 - $90 - 4,057 - 81.14%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $270 - 879 - 87.85%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	15,822 - 87.90%
Average Income per Game	$2,449,694
Year to Date Revenue	$9,798,776
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,236,111
Farm Players Total Salaries	$2,451,692
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,982,732
Farm Year To Date Expenses	$222,363
Pro Salary Cap To Date	$8,982,732
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$93,088,372
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$603,720
Pro Estimated Expenses	$94,180,320
Farm Remaining Season Days	156
Farm Expenses Per Days	$14,337
Farm Estimated Expenses	$2,236,572
Estimated Season Expenses	$96,416,892
Estimated Season Salary Cap	$103,163,052
Estimate Under Maximum Salary Cap of $104,000,000	$836,948
Estimate Over Minimum Salary Cap of $76,900,000	$26,263,052
Current Bank Account	$339,149,679
Projected Bank Account	$335,821,159

Pro Players Salaries
Leon Draisaitl	$14,250,000 (1)
-Salary Remaining :	$13,000,000
-Salary Average :	$14,250,000
-Salary Average Remaining :	$13,000,000
Zach Werenski	$11,500,000 (1)
-Salary Remaining :	$10,491,228
-Salary Average :	$11,500,000
-Salary Average Remaining :	$10,491,228
Kirill Marchenko	$9,250,000 (3)
-Salary Remaining :	$8,438,596
-Salary Average :	$9,250,000
-Salary Average Remaining :	$8,438,596
Andrei Vasilevskiy	$9,150,000 (1)
-Salary Remaining :	$8,347,368
-Salary Average :	$9,150,000
-Salary Average Remaining :	$8,347,368
Lucas Raymond	$8,500,000 (3)
-Salary Remaining :	$7,754,386
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,754,386
Filip Hronek	$7,600,000 (2)
-Salary Remaining :	$6,933,333
-Salary Average :	$7,600,000
-Salary Average Remaining :	$6,933,333
Martin Necas	$7,500,000 (3)
-Salary Remaining :	$6,842,105
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,842,105
Dylan Strome	$7,000,000 (2)
-Salary Remaining :	$6,385,965
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,385,965
Gabriel Landeskog	$7,000,000 (3)
-Salary Remaining :	$6,385,965
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,385,965
Martin Fehervary	$4,235,000 (3)
-Salary Remaining :	$3,863,509
-Salary Average :	$4,235,000
-Salary Average Remaining :	$3,863,509
Adam Lowry	$3,185,000 (1)
-Salary Remaining :	$2,905,614
-Salary Average :	$3,185,000
-Salary Average Remaining :	$2,905,614
Marat Khusnutdinov	$2,650,000 (3)
-Salary Remaining :	$2,417,544
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,417,544
Eetu Luostarinen	$2,650,000 (2)
-Salary Remaining :	$2,417,544
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,417,544
Kevin Bahl	$2,645,000 (1)
-Salary Remaining :	$2,412,982
-Salary Average :	$2,645,000
-Salary Average Remaining :	$2,412,982
Luke Glendening	$1,450,000 (1)
-Salary Remaining :	$1,322,807
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,322,807
Marcus Foligno	$1,075,000 (2)
-Salary Remaining :	$980,702
-Salary Average :	$1,075,000
-Salary Average Remaining :	$980,702
Nils Lundkvist	$947,222 (2)
-Salary Remaining :	$864,132
-Salary Average :	$947,222
-Salary Average Remaining :	$864,132
Albert Johansson	$947,222 (2)
-Salary Remaining :	$864,132
-Salary Average :	$947,222
-Salary Average Remaining :	$864,132
Artur Akhtyamov	$851,667 (1)
-Salary Remaining :	$776,959
-Salary Average :	$851,667
-Salary Average Remaining :	$776,959
Nico Sturm	$850,000 (1)
-Salary Remaining :	$775,439
-Salary Average :	$850,000
-Salary Average Remaining :	$775,439
Total Pro Players	20
Salary Commitment
Year 18 : $103,236,111
Year 19 : $59,354,444
Year 20 : $39,135,000
Year 21 : $0
Salary Average Commitment
Year 18 : $103,236,111
Year 19 : $59,354,444
Year 20 : $39,135,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $103,236,111
Year 19 : $59,354,444
Year 20 : $39,135,000
Year 21 : $0

Farm Players Salaries
Jonathan Marchessault	$350,000 (2)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Anthony Stolarz	$325,000 (2)
Salary Remaining :	$325,000
Salary Average :	$325,000
Salary Average Remaining :	$325,000
Jonas Brodin	$278,533 (1)
Salary Remaining :	$278,533
Salary Average :	$278,533
Salary Average Remaining :	$278,533
Andrew Mangiapane	$230,007 (1)
Salary Remaining :	$230,007
Salary Average :	$230,007
Salary Average Remaining :	$230,007
Max Shabanov	$227,500 (3)
Salary Remaining :	$227,500
Salary Average :	$227,500
Salary Average Remaining :	$227,500
Elmer Soderblom	$137,194 (2)
Salary Remaining :	$137,194
Salary Average :	$137,194
Salary Average Remaining :	$137,194
Adam Edstrom	$128,500 (1)
Salary Remaining :	$128,500
Salary Average :	$128,500
Salary Average Remaining :	$128,500
Rasmus Kumpulainen	$97,708 (2)
Salary Remaining :	$97,708
Salary Average :	$97,708
Salary Average Remaining :	$97,708
Stian Solberg	$94,250 (3)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Connor Ungar	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ben Meyers	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Josh Samanski	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Zach Metsa	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Samuel Bolduc	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ivan Ivan	$80,500 (1)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
David Gustafsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	16
Salary Commitment
Year 18 : $2,451,691
Year 19 : $1,231,652
Year 20 : $321,750
Year 21 : $0
Salary Average Commitment
Year 18 : $2,451,691
Year 19 : $1,231,652
Year 20 : $321,750
Year 21 : $0

Honey Badgers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $190 - 1,539 - 76.94%
Level 2:	4000 - $140 - 2,435 - 60.86%
Level 3:	5000 - $100 - 3,069 - 61.37%
Level 4:	6000 - $70 - 3,629 - 60.49%
Luxury :	1000 - $255 - 854 - 85.40%
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	38
Average Attendance - %	11,525 - 64.03%
Average Income per Game	$2,352,505
Year to Date Revenue	$9,410,020
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,743,702
Farm Players Total Salaries	$3,524,445
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,963,290
Farm Year To Date Expenses	$314,096
Pro Salary Cap To Date	$8,963,290
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$89,395,190
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$600,840
Pro Estimated Expenses	$93,731,040
Farm Remaining Season Days	156
Farm Expenses Per Days	$20,611
Farm Estimated Expenses	$3,215,316
Estimated Season Expenses	$96,946,356
Estimated Season Salary Cap	$102,694,330
Estimate Under Maximum Salary Cap of $104,000,000	$1,305,670
Estimate Over Minimum Salary Cap of $76,900,000	$25,794,330
Current Bank Account	$457,662,942
Projected Bank Account	$450,111,776

Pro Players Salaries
Miro Heiskanen	$12,500,000 (7)
-Salary Remaining :	$11,403,509
-Salary Average :	$12,500,000
-Salary Average Remaining :	$11,403,509
Dylan Guenther	$10,800,000 (3)
-Salary Remaining :	$9,852,632
-Salary Average :	$10,800,000
-Salary Average Remaining :	$9,852,632
Kyle Connor	$10,399,280 (4)
-Salary Remaining :	$9,487,061
-Salary Average :	$10,399,278
-Salary Average Remaining :	$9,487,061
Mika Zibanejad	$9,619,225 (1)
-Salary Remaining :	$8,775,433
-Salary Average :	$9,619,225
-Salary Average Remaining :	$8,775,433
Alex Ovechkin	$9,386,713 (1)
-Salary Remaining :	$8,563,317
-Salary Average :	$9,386,713
-Salary Average Remaining :	$8,563,317
Filip Gustavsson	$7,500,001 (1)
-Salary Remaining :	$6,842,106
-Salary Average :	$7,500,001
-Salary Average Remaining :	$6,842,106
Anze Kopitar	$7,291,488 (1)
-Salary Remaining :	$6,651,884
-Salary Average :	$7,291,488
-Salary Average Remaining :	$6,651,884
Clayton Keller	$7,250,000 (3)
-Salary Remaining :	$6,614,035
-Salary Average :	$7,250,000
-Salary Average Remaining :	$6,614,035
Elias Lindholm	$6,960,000 (1)
-Salary Remaining :	$6,349,474
-Salary Average :	$6,960,000
-Salary Average Remaining :	$6,349,474
Charlie McAvoy	$6,300,000 (1)
-Salary Remaining :	$5,747,368
-Salary Average :	$6,300,000
-Salary Average Remaining :	$5,747,368
Brandon Hagel	$3,880,000 (1)
-Salary Remaining :	$3,539,649
-Salary Average :	$3,880,000
-Salary Average Remaining :	$3,539,649
Tyler Kleven	$2,387,831 (1)
-Salary Remaining :	$2,178,372
-Salary Average :	$2,387,831
-Salary Average Remaining :	$2,178,372
Simon Holmstrom	$1,500,000 (1)
-Salary Remaining :	$1,368,421
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,368,421
Drew Commesso	$1,208,333 (1)
-Salary Remaining :	$1,102,339
-Salary Average :	$1,208,333
-Salary Average Remaining :	$1,102,339
Oliver Kapanen	$1,208,333 (2)
-Salary Remaining :	$1,102,339
-Salary Average :	$1,208,333
-Salary Average Remaining :	$1,102,339
Sean Behrens	$942,500 (1)
-Salary Remaining :	$859,825
-Salary Average :	$942,500
-Salary Average Remaining :	$859,825
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$843,860
-Salary Average :	$925,000
-Salary Average Remaining :	$843,860
Jackson Blake	$925,000 (1)
-Salary Remaining :	$843,860
-Salary Average :	$925,000
-Salary Average Remaining :	$843,860
Aleksi Heimosalmi	$880,000 (1)
-Salary Remaining :	$802,807
-Salary Average :	$880,000
-Salary Average Remaining :	$802,807
Logan Stankoven	$880,000 (1)
-Salary Remaining :	$802,807
-Salary Average :	$880,000
-Salary Average Remaining :	$802,807
Total Pro Players	20
Salary Commitment
Year 18 : $102,743,702
Year 19 : $42,157,611
Year 20 : $40,949,278
Year 21 : $22,899,278
Salary Average Commitment
Year 18 : $102,743,702
Year 19 : $42,157,611
Year 20 : $40,949,278
Year 21 : $22,899,278
Salary Cap with 1 Way Contract
Year 18 : $102,743,702
Year 19 : $42,157,611
Year 20 : $40,949,278
Year 21 : $22,899,278

Farm Players Salaries
Pierre-Luc Dubois	$458,092 (1)
Salary Remaining :	$458,092
Salary Average :	$458,092
Salary Average Remaining :	$458,092
Anton Lundell	$453,750 (6)
Salary Remaining :	$453,750
Salary Average :	$453,750
Salary Average Remaining :	$453,750
Dougie Hamilton	$430,000 (2)
Salary Remaining :	$430,000
Salary Average :	$430,000
Salary Average Remaining :	$430,000
Casey Mittelstadt	$420,000 (3)
Salary Remaining :	$420,000
Salary Average :	$420,000
Salary Average Remaining :	$420,000
Alexandre Carrier	$392,800 (3)
Salary Remaining :	$392,800
Salary Average :	$392,800
Salary Average Remaining :	$392,800
Nils Hoglander	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Kevin Korchinski	$191,833 (1)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Marco Kasper	$188,667 (2)
Salary Remaining :	$188,667
Salary Average :	$188,667
Salary Average Remaining :	$188,667
Sebastian Cossa	$171,333 (1)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Liam Ohgren	$137,833 (2)
Salary Remaining :	$137,833
Salary Average :	$137,833
Salary Average Remaining :	$137,833
Cam Squires	$101,833 (2)
Salary Remaining :	$101,833
Salary Average :	$101,833
Salary Average Remaining :	$101,833
Denver Barkey	$98,083 (2)
Salary Remaining :	$98,083
Salary Average :	$98,083
Salary Average Remaining :	$98,083
Alex Turcotte	$94,722 (3)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Alex Suzdalev	$93,667 (1)
Salary Remaining :	$93,667
Salary Average :	$93,667
Salary Average Remaining :	$93,667
Michael Buchinger	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Philipp Kurashev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Leevi Merilainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 18 : $3,524,446
Year 19 : $2,609,521
Year 20 : $1,561,272
Year 21 : $453,750
Salary Average Commitment
Year 18 : $3,524,446
Year 19 : $2,609,521
Year 20 : $1,561,272
Year 21 : $453,750

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 2,517 - 93.20%
Level 2:	3601 - $105 - 3,601 - 100.00%
Level 3:	4502 - $80 - 4,502 - 100.00%
Level 4:	6302 - $50 - 6,241 - 99.03%
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	39
Average Attendance - %	17,761 - 98.64%
Average Income per Game	$2,357,024
Year to Date Revenue	$7,071,071
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	$89,266,666
Farm Players Total Salaries	$1,180,417
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,494,469
Farm Year To Date Expenses	$137,139
Pro Salary Cap To Date	$7,494,469
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$91,923,923
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$522,027
Pro Estimated Expenses	$81,436,212
Farm Remaining Season Days	156
Farm Expenses Per Days	$6,903
Farm Estimated Expenses	$1,076,868
Estimated Season Expenses	$82,513,080
Estimated Season Salary Cap	$88,930,681
Estimate Under Maximum Salary Cap of $104,000,000	$15,069,319
Estimate Over Minimum Salary Cap of $76,900,000	$12,030,681
Current Bank Account	$266,258,539
Projected Bank Account	$275,669,382

Pro Players Salaries
Alex Tuch	$11,500,000 (1)
-Salary Remaining :	$10,491,228
-Salary Average :	$11,500,000
-Salary Average Remaining :	$10,491,228
Mitch Marner	$8,750,000 (1)
-Salary Remaining :	$7,982,456
-Salary Average :	$8,750,000
-Salary Average Remaining :	$7,982,456
Moritz Seider	$8,500,000 (3)
-Salary Remaining :	$7,754,386
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,754,386
Logan Thompson	$6,000,000 (2)
-Salary Remaining :	$5,473,684
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,473,684
Jared McCann	$5,500,000 (1)
-Salary Remaining :	$5,017,544
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,017,544
Jacob Trouba	$5,250,000 (1)
-Salary Remaining :	$4,789,474
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,789,474
Darnell Nurse	$5,250,000 (1)
-Salary Remaining :	$4,789,474
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,789,474
Matt Roy	$4,500,000 (1)
-Salary Remaining :	$4,105,263
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,105,263
Connor Bedard	$4,450,000 (1)
-Salary Remaining :	$4,059,649
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,059,649
Ivan Barbashev	$4,250,000 (1)
-Salary Remaining :	$3,877,193
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,877,193
Michael Misa	$4,236,250 (2)
-Salary Remaining :	$3,864,649
-Salary Average :	$4,236,250
-Salary Average Remaining :	$3,864,649
Beckett Sennecke	$4,053,750 (2)
-Salary Remaining :	$3,698,158
-Salary Average :	$4,053,750
-Salary Average Remaining :	$3,698,158
Pyotr Kochetkov	$4,000,000 (1)
-Salary Remaining :	$3,649,123
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,649,123
Filip Chytil	$2,000,000 (2)
-Salary Remaining :	$1,824,561
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,824,561
Jack McBain	$1,950,000 (3)
-Salary Remaining :	$1,778,947
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,778,947
Tom Willander	$1,772,500 (2)
-Salary Remaining :	$1,617,018
-Salary Average :	$1,772,500
-Salary Average Remaining :	$1,617,018
Trent Frederic	$1,750,000 (1)
-Salary Remaining :	$1,596,491
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,596,491
Lian Bichsel	$1,418,333 (2)
-Salary Remaining :	$1,293,918
-Salary Average :	$1,418,333
-Salary Average Remaining :	$1,293,918
Jonathan Lekkerimaki	$1,393,333 (2)
-Salary Remaining :	$1,271,111
-Salary Average :	$1,393,333
-Salary Average Remaining :	$1,271,111
Martin Pospisil	$950,000 (3)
-Salary Remaining :	$866,667
-Salary Average :	$950,000
-Salary Average Remaining :	$866,667
Justin Brazeau	$900,000 (1)
-Salary Remaining :	$821,053
-Salary Average :	$900,000
-Salary Average Remaining :	$821,053
Tobias Bjornfot	$892,500 (2)
-Salary Remaining :	$814,211
-Salary Average :	$892,500
-Salary Average Remaining :	$814,211
Total Pro Players	22
Salary Commitment
Year 18 : $89,266,666
Year 19 : $33,166,666
Year 20 : $11,400,000
Year 21 : $0
Salary Average Commitment
Year 18 : $89,266,666
Year 19 : $33,166,666
Year 20 : $11,400,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $89,266,666
Year 19 : $33,166,666
Year 20 : $11,400,000
Year 21 : $0

Farm Players Salaries
Filip Bystedt	$100,167 (2)
Salary Remaining :	$100,167
Salary Average :	$100,167
Salary Average Remaining :	$100,167
Ivan Fedotov	$99,000 (1)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Brayden Pachal	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Miko Matikka	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Corson Ceulemans	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
William Stromgren	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Justin Ertel	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kasper Halttunen	$90,917 (2)
Salary Remaining :	$90,917
Salary Average :	$90,917
Salary Average Remaining :	$90,917
Simon Lundmark	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Chase Stillman	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Sam Colangelo	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jakub Dvorak	$84,000 (3)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Thomas Bordeleau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	13
Salary Commitment
Year 18 : $1,180,417
Year 19 : $547,584
Year 20 : $84,000
Year 21 : $0
Salary Average Commitment
Year 18 : $1,180,417
Year 19 : $547,584
Year 20 : $84,000
Year 21 : $0

Kenobi

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2718 - $155 - 2,593 - 95.39%
Level 2:	3624 - $95 - 3,624 - 100.00%
Level 3:	4530 - $65 - 4,530 - 100.00%
Level 4:	6341 - $45 - 6,329 - 99.81%
Luxury :	906 - $300 - 733 - 80.88%
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	38
Average Attendance - %	17,809 - 98.29%
Average Income per Game	$2,302,419
Year to Date Revenue	$9,209,676
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,185,987
Farm Players Total Salaries	$3,553,757
Coaches Total Salaries	$1,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,837,329
Farm Year To Date Expenses	$310,935
Pro Salary Cap To Date	$8,786,950
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$87,491,922
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$597,579
Pro Estimated Expenses	$93,222,324
Farm Remaining Season Days	156
Farm Expenses Per Days	$20,782
Farm Estimated Expenses	$3,241,992
Estimated Season Expenses	$96,464,316
Estimated Season Salary Cap	$99,389,566
Estimate Under Maximum Salary Cap of $104,000,000	$4,610,434
Estimate Over Minimum Salary Cap of $76,900,000	$22,489,566
Current Bank Account	$278,923,567
Projected Bank Account	$269,951,173

Pro Players Salaries
Brock Nelson	$14,300,670 (1)
-Salary Remaining :	$13,046,222
-Salary Average :	$14,300,666
-Salary Average Remaining :	$13,046,222
Nikita Kucherov	$12,999,670 (2)
-Salary Remaining :	$11,859,344
-Salary Average :	$12,999,666
-Salary Average Remaining :	$11,859,344
Erik Karlsson	$10,716,670 (1)
-Salary Remaining :	$9,776,608
-Salary Average :	$10,716,666
-Salary Average Remaining :	$9,776,608
Zach Hyman	$9,188,666 (1)
-Salary Remaining :	$8,382,643
-Salary Average :	$9,188,666
-Salary Average Remaining :	$8,382,643
Bryan Rust	$8,846,666 (1)
-Salary Remaining :	$8,070,643
-Salary Average :	$8,846,666
-Salary Average Remaining :	$8,070,643
Ryan O'Reilly	$8,566,666 (1)
-Salary Remaining :	$7,815,204
-Salary Average :	$8,566,666
-Salary Average Remaining :	$7,815,204
Jason Zucker	$6,416,666 (1)
-Salary Remaining :	$5,853,801
-Salary Average :	$6,416,666
-Salary Average Remaining :	$5,853,801
Jeremy Swayman	$5,250,666 (2)
-Salary Remaining :	$4,790,081
-Salary Average :	$5,250,666
-Salary Average Remaining :	$4,790,081
Victor Hedman	$4,775,666 (1)
-Salary Remaining :	$4,356,748
-Salary Average :	$4,775,666
-Salary Average Remaining :	$4,356,748
Sam Bennett	$4,679,666 (1)
-Salary Remaining :	$4,269,169
-Salary Average :	$4,679,666
-Salary Average Remaining :	$4,269,169
Jake Middleton	$3,484,666 (1)
-Salary Remaining :	$3,178,994
-Salary Average :	$3,484,666
-Salary Average Remaining :	$3,178,994
Connor Murphy	$3,017,666 (2)
-Salary Remaining :	$2,752,958
-Salary Average :	$3,017,666
-Salary Average Remaining :	$2,752,958
Ilya Lyubushkin (Out of Payroll)	$2,871,666 (3)
-Salary Remaining :	$2,619,765
-Salary Average :	$2,871,666
-Salary Average Remaining :	$2,619,765
Max Crozier	$1,201,666 (1)
-Salary Remaining :	$1,096,257
-Salary Average :	$1,201,666
-Salary Average Remaining :	$1,096,257
Kailer Yamamoto	$944,666 (2)
-Salary Remaining :	$861,801
-Salary Average :	$944,666
-Salary Average Remaining :	$861,801
Tomas Nosek	$877,666 (1)
-Salary Remaining :	$800,678
-Salary Average :	$877,666
-Salary Average Remaining :	$800,678
Tyson Jost	$877,666 (1)
-Salary Remaining :	$800,678
-Salary Average :	$877,666
-Salary Average Remaining :	$800,678
Thomas Milic	$841,667 (2)
-Salary Remaining :	$767,837
-Salary Average :	$841,667
-Salary Average Remaining :	$767,837
Michael Eyssimont	$775,666 (1)
-Salary Remaining :	$707,625
-Salary Average :	$775,666
-Salary Average Remaining :	$707,625
Vincent Desharnais	$775,666 (1)
-Salary Remaining :	$707,625
-Salary Average :	$775,666
-Salary Average Remaining :	$707,625
Noel Acciari	$775,666 (1)
-Salary Remaining :	$707,625
-Salary Average :	$775,666
-Salary Average Remaining :	$707,625
Total Pro Players	21
Salary Commitment
Year 18 : $102,185,987
Year 19 : $25,925,997
Year 20 : $2,871,666
Year 21 : $0
Salary Average Commitment
Year 18 : $102,185,987
Year 19 : $25,925,997
Year 20 : $2,871,666
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $102,185,987
Year 19 : $25,925,997
Year 20 : $2,871,666
Year 21 : $0

Farm Players Salaries
Ryan Pulock	$477,567 (1)
Salary Remaining :	$477,567
Salary Average :	$477,567
Salary Average Remaining :	$477,567
Mason Marchment	$360,067 (1)
Salary Remaining :	$360,067
Salary Average :	$360,067
Salary Average Remaining :	$360,067
Brett Howden	$356,667 (4)
Salary Remaining :	$356,667
Salary Average :	$356,667
Salary Average Remaining :	$356,667
Trevor Moore	$351,667 (1)
Salary Remaining :	$351,667
Salary Average :	$351,667
Salary Average Remaining :	$351,667
Bobby McMann	$322,867 (1)
Salary Remaining :	$322,867
Salary Average :	$322,867
Salary Average Remaining :	$322,867
Josh Manson	$236,367 (1)
Salary Remaining :	$236,367
Salary Average :	$236,367
Salary Average Remaining :	$236,367
Carter Yakemchuk	$194,167 (3)
Salary Remaining :	$194,167
Salary Average :	$194,167
Salary Average Remaining :	$194,167
Logan O'Connor	$183,567 (1)
Salary Remaining :	$183,567
Salary Average :	$183,567
Salary Average Remaining :	$183,567
Declan Carlile	$120,167 (3)
Salary Remaining :	$120,167
Salary Average :	$120,167
Salary Average Remaining :	$120,167
Tim Washe	$120,167 (2)
Salary Remaining :	$120,167
Salary Average :	$120,167
Salary Average Remaining :	$120,167
Carey Terrance	$102,500 (2)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Martin Misiak	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Marc Gatcomb	$98,867 (3)
Salary Remaining :	$98,867
Salary Average :	$98,867
Salary Average Remaining :	$98,867
Kirill Gerasimyuk	$93,125 (1)
Salary Remaining :	$93,125
Salary Average :	$93,125
Salary Average Remaining :	$93,125
David Goyette	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Donovan Sebrango	$90,167 (2)
Salary Remaining :	$90,167
Salary Average :	$90,167
Salary Average Remaining :	$90,167
Mason Appleton	$90,167 (1)
Salary Remaining :	$90,167
Salary Average :	$90,167
Salary Average Remaining :	$90,167
Ethen Frank	$86,267 (1)
Salary Remaining :	$86,267
Salary Average :	$86,267
Salary Average Remaining :	$86,267
Arthur Kaliyev	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Total Farm Players	19
Salary Commitment
Year 18 : $3,553,763
Year 19 : $1,174,535
Year 20 : $769,868
Year 21 : $356,667
Salary Average Commitment
Year 18 : $3,553,763
Year 19 : $1,174,535
Year 20 : $769,868
Year 21 : $356,667

Krazy Kidz

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,974 - 99.35%
Level 3:	5000 - $75 - 5,000 - 100.00%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 984 - 98.35%
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	38
Average Attendance - %	17,958 - 99.76%
Average Income per Game	$2,388,880
Year to Date Revenue	$9,555,519
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$100,673,759
Farm Players Total Salaries	$3,172,396
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,818,179
Farm Year To Date Expenses	$279,565
Pro Salary Cap To Date	$8,818,179
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$90,777,430
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$588,735
Pro Estimated Expenses	$91,842,660
Farm Remaining Season Days	156
Farm Expenses Per Days	$18,552
Farm Estimated Expenses	$2,894,112
Estimated Season Expenses	$94,736,772
Estimated Season Salary Cap	$100,660,839
Estimate Under Maximum Salary Cap of $104,000,000	$3,339,161
Estimate Over Minimum Salary Cap of $76,900,000	$23,760,839
Current Bank Account	$253,124,028
Projected Bank Account	$249,164,686

Pro Players Salaries
Jack Hughes	$12,000,000 (7)
-Salary Remaining :	$10,947,368
-Salary Average :	$12,000,000
-Salary Average Remaining :	$10,947,368
Jake Sanderson	$12,000,000 (6)
-Salary Remaining :	$10,947,368
-Salary Average :	$12,000,000
-Salary Average Remaining :	$10,947,368
Vincent Trocheck	$8,750,000 (1)
-Salary Remaining :	$7,982,456
-Salary Average :	$8,750,000
-Salary Average Remaining :	$7,982,456
Seth Jones	$7,500,000 (1)
-Salary Remaining :	$6,842,105
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,842,105
Robert Thomas	$7,250,000 (2)
-Salary Remaining :	$6,614,035
-Salary Average :	$7,250,000
-Salary Average Remaining :	$6,614,035
Jonathan Drouin	$6,250,000 (1)
-Salary Remaining :	$5,701,754
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,701,754
Mackenzie Blackwood	$5,843,760 (2)
-Salary Remaining :	$5,331,149
-Salary Average :	$5,843,760
-Salary Average Remaining :	$5,331,149
Brandon Montour	$5,750,000 (1)
-Salary Remaining :	$5,245,614
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,245,614
Ryan McLeod	$4,750,000 (2)
-Salary Remaining :	$4,333,333
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,333,333
Tyler Toffoli	$4,500,000 (1)
-Salary Remaining :	$4,105,263
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,105,263
Barrett Hayton	$4,500,000 (2)
-Salary Remaining :	$4,105,263
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,105,263
Adam Fantilli	$4,150,000 (1)
-Salary Remaining :	$3,785,965
-Salary Average :	$4,150,000
-Salary Average Remaining :	$3,785,965
Braden Schneider	$3,700,000 (1)
-Salary Remaining :	$3,375,439
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,375,439
Jack Roslovic	$3,200,000 (1)
-Salary Remaining :	$2,919,298
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,919,298
Michael Rasmussen	$3,000,000 (1)
-Salary Remaining :	$2,736,842
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,736,842
Stuart Skinner	$2,850,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,600,000
Josh Norris	$1,633,333 (1)
-Salary Remaining :	$1,490,058
-Salary Average :	$1,633,333
-Salary Average Remaining :	$1,490,058
Lane Hutson	$1,333,333 (1)
-Salary Remaining :	$1,216,374
-Salary Average :	$1,333,333
-Salary Average Remaining :	$1,216,374
Vincent Iorio	$863,333 (1)
-Salary Remaining :	$787,602
-Salary Average :	$863,333
-Salary Average Remaining :	$787,602
Logan Shaw	$850,000 (1)
-Salary Remaining :	$775,439
-Salary Average :	$850,000
-Salary Average Remaining :	$775,439
Mason McTavish	$0 (0)
Total Pro Players	21
Salary Commitment
Year 18 : $100,673,759
Year 19 : $46,343,760
Year 20 : $24,000,000
Year 21 : $24,000,000
Salary Average Commitment
Year 18 : $100,673,759
Year 19 : $46,343,760
Year 20 : $24,000,000
Year 21 : $24,000,000
Salary Cap with 1 Way Contract
Year 18 : $100,673,759
Year 19 : $46,343,760
Year 20 : $24,000,000
Year 21 : $24,000,000

Farm Players Salaries
Urho Vaakanainen	$250,000 (4)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Lukas Reichel	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jonatan Berggren	$178,838 (1)
Salary Remaining :	$178,838
Salary Average :	$178,838
Salary Average Remaining :	$178,838
William Dufour	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Konsta Helenius	$154,250 (3)
Salary Remaining :	$154,250
Salary Average :	$154,250
Salary Average Remaining :	$154,250
Arshdeep Bains	$150,100 (1)
Salary Remaining :	$150,100
Salary Average :	$150,100
Salary Average Remaining :	$150,100
Michael DiPietro	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Colby Barlow	$115,917 (2)
Salary Remaining :	$115,917
Salary Average :	$115,917
Salary Average Remaining :	$115,917
Luca Marrelli	$101,944 (3)
Salary Remaining :	$101,944
Salary Average :	$101,944
Salary Average Remaining :	$101,944
Ayrton Martino	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cross Hanas	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jakub Skarek	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kalan Lind	$98,667 (2)
Salary Remaining :	$98,667
Salary Average :	$98,667
Salary Average Remaining :	$98,667
Jordan Oesterle	$95,988 (1)
Salary Remaining :	$95,988
Salary Average :	$95,988
Salary Average Remaining :	$95,988
Nico Myatovic	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Artem Duda	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Gavin Hayes	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
David Edstrom	$90,917 (2)
Salary Remaining :	$90,917
Salary Average :	$90,917
Salary Average Remaining :	$90,917
Owen Beck	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Tomas Hamara	$88,333 (1)
Salary Remaining :	$88,333
Salary Average :	$88,333
Salary Average Remaining :	$88,333
Nolan Allan	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Sandis Vilmanis	$86,111 (2)
Salary Remaining :	$86,111
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Ryan Carpenter	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jakub Brabenec	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Gage Goncalves	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Beckman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Alexandrov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Douglas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	28
Salary Commitment
Year 18 : $3,172,398
Year 19 : $1,668,306
Year 20 : $806,194
Year 21 : $250,000
Salary Average Commitment
Year 18 : $3,172,398
Year 19 : $1,668,306
Year 20 : $806,194
Year 21 : $250,000

Leopards

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lake Titicaca
Level 1:	2000 - $160 - 2,000 - 100.00%
Level 2:	4000 - $105 - 3,888 - 97.20%
Level 3:	5000 - $75 - 5,000 - 100.00%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $245 - 984 - 98.40%
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	38
Average Attendance - %	17,872 - 99.29%
Average Income per Game	$2,450,037
Year to Date Revenue	$9,800,147
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	$85,629,665
Farm Players Total Salaries	$3,604,172
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,217,544
Pro Year To Date Expenses	$7,690,792
Farm Year To Date Expenses	$317,948
Pro Salary Cap To Date	$7,690,792
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$93,101,396
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$500,758
Pro Estimated Expenses	$78,118,248
Farm Remaining Season Days	156
Farm Expenses Per Days	$21,077
Farm Estimated Expenses	$3,288,012
Estimated Season Expenses	$81,406,260
Estimated Season Salary Cap	$96,026,584
Estimate Under Maximum Salary Cap of $104,000,000	$7,973,416
Estimate Over Minimum Salary Cap of $76,900,000	$19,126,584
Current Bank Account	$236,446,697
Projected Bank Account	$248,141,833

Pro Players Salaries
Juraj Slafkovsky	$9,551,331 (1)
-Salary Remaining :	$8,713,495
-Salary Average :	$9,551,331
-Salary Average Remaining :	$8,713,495
Jesper Wallstedt	$7,600,000 (3)
-Salary Remaining :	$6,933,333
-Salary Average :	$7,600,000
-Salary Average Remaining :	$6,933,333
Mathew Barzal	$7,500,000 (3)
-Salary Remaining :	$6,842,105
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,842,105
Dustin Wolf	$5,950,000 (3)
-Salary Remaining :	$5,428,070
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,428,070
Alexis Lafreniere	$5,100,000 (5)
-Salary Remaining :	$4,652,632
-Salary Average :	$5,100,000
-Salary Average Remaining :	$4,652,632
Matty Beniers	$4,630,000 (3)
-Salary Remaining :	$4,223,860
-Salary Average :	$4,630,000
-Salary Average Remaining :	$4,223,860
Matvei Michkov	$4,250,000 (2)
-Salary Remaining :	$3,877,193
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,877,193
Leo Carlsson	$4,200,000 (1)
-Salary Remaining :	$3,831,579
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,831,579
Simon Nemec	$4,168,333 (1)
-Salary Remaining :	$3,802,690
-Salary Average :	$4,168,333
-Salary Average Remaining :	$3,802,690
Artturi Lehkonen	$4,000,000 (2)
-Salary Remaining :	$3,649,123
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,649,123
Shane Wright	$3,949,167 (2)
-Salary Remaining :	$3,602,749
-Salary Average :	$3,949,167
-Salary Average Remaining :	$3,602,749
Ben Chiarot	$3,900,000 (1)
-Salary Remaining :	$3,557,895
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,557,895
Cam York	$3,750,000 (6)
-Salary Remaining :	$3,421,053
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,421,053
Darren Raddysh	$3,500,000 (2)
-Salary Remaining :	$3,192,982
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,192,982
Emmitt Finnie	$2,800,000 (4)
-Salary Remaining :	$2,554,386
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,554,386
Nic Dowd	$1,750,000 (1)
-Salary Remaining :	$1,596,491
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,596,491
Simon Edvinsson	$1,744,167 (1)
-Salary Remaining :	$1,591,170
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,591,170
Connor Brown	$1,600,000 (1)
-Salary Remaining :	$1,459,649
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,459,649
Zach Benson	$1,600,000 (1)
-Salary Remaining :	$1,459,649
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,459,649
Sam Rinzel	$1,366,667 (1)
-Salary Remaining :	$1,246,784
-Salary Average :	$1,366,667
-Salary Average Remaining :	$1,246,784
Connor Dewar	$1,050,000 (1)
-Salary Remaining :	$957,895
-Salary Average :	$1,050,000
-Salary Average Remaining :	$957,895
Elias Salomonsson	$895,000 (2)
-Salary Remaining :	$816,491
-Salary Average :	$895,000
-Salary Average Remaining :	$816,491
Pavol Regenda	$775,000 (1)
-Salary Remaining :	$707,018
-Salary Average :	$775,000
-Salary Average Remaining :	$707,018
Total Pro Players	23
Salary Commitment
Year 18 : $85,629,665
Year 19 : $53,924,167
Year 20 : $37,330,000
Year 21 : $11,650,000
Salary Average Commitment
Year 18 : $85,629,665
Year 19 : $53,924,167
Year 20 : $37,330,000
Year 21 : $11,650,000
Salary Cap with 1 Way Contract
Year 18 : $85,629,665
Year 19 : $53,924,167
Year 20 : $37,330,000
Year 21 : $11,650,000

Farm Players Salaries
Egor Chinakhov	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Justin Sourdif	$250,000 (7)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Thomas Novak	$219,871 (1)
Salary Remaining :	$219,871
Salary Average :	$219,871
Salary Average Remaining :	$219,871
Berkly Catton	$195,375 (2)
Salary Remaining :	$195,375
Salary Average :	$195,375
Salary Average Remaining :	$195,375
Kirby Dach	$192,500 (5)
Salary Remaining :	$192,500
Salary Average :	$192,500
Salary Average Remaining :	$192,500
Daniil But	$188,917 (2)
Salary Remaining :	$188,917
Salary Average :	$188,917
Salary Average Remaining :	$188,917
Ivan Miroshnichenko	$170,000 (1)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Zeev Buium	$165,000 (1)
Salary Remaining :	$165,000
Salary Average :	$165,000
Salary Average Remaining :	$165,000
Michael Brandsegg-Nygard	$145,375 (2)
Salary Remaining :	$145,375
Salary Average :	$145,375
Salary Average Remaining :	$145,375
Adam Klapka	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Devon Levi	$110,000 (4)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Tristan Bertucci	$100,583 (2)
Salary Remaining :	$100,583
Salary Average :	$100,583
Salary Average Remaining :	$100,583
Gracyn Sawchyn	$100,583 (2)
Salary Remaining :	$100,583
Salary Average :	$100,583
Salary Average Remaining :	$100,583
Martin Chromiak	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Quentin Musty	$99,250 (2)
Salary Remaining :	$99,250
Salary Average :	$99,250
Salary Average Remaining :	$99,250
Etienne Morin	$98,083 (2)
Salary Remaining :	$98,083
Salary Average :	$98,083
Salary Average Remaining :	$98,083
Ryan Chesley	$97,250 (2)
Salary Remaining :	$97,250
Salary Average :	$97,250
Salary Average Remaining :	$97,250
Dominik Badinka	$95,802 (3)
Salary Remaining :	$95,802
Salary Average :	$95,802
Salary Average Remaining :	$95,802
Ivan Ryabkin	$95,222 (3)
Salary Remaining :	$95,222
Salary Average :	$95,222
Salary Average Remaining :	$95,222
Tanner Howe	$92,917 (3)
Salary Remaining :	$92,917
Salary Average :	$92,917
Salary Average Remaining :	$92,917
Dylan Duke	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Noah Warren	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Adam Sykora	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Sasha Pastujov	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Ville Koivunen	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Gleb Trikozov	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jacob Melanson	$82,611 (1)
Salary Remaining :	$82,611
Salary Average :	$82,611
Salary Average Remaining :	$82,611
Erik Portillo	$78,333 (2)
Salary Remaining :	$78,333
Salary Average :	$78,333
Salary Average Remaining :	$78,333
Brock Faber	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 18 : $3,604,172
Year 19 : $2,300,690
Year 20 : $836,441
Year 21 : $552,500
Salary Average Commitment
Year 18 : $3,604,172
Year 19 : $2,300,690
Year 20 : $836,441
Year 21 : $552,500

Nokians

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nokia Centre
Level 1:	2997 - $140 - 2,561 - 85.45%
Level 2:	3996 - $120 - 3,240 - 81.09%
Level 3:	4995 - $75 - 4,994 - 99.97%
Level 4:	6992 - $40 - 6,812 - 97.42%
Luxury :	999 - $260 - 958 - 95.87%
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	38
Average Attendance - %	18,564 - 92.92%
Average Income per Game	$2,448,603
Year to Date Revenue	$9,794,411
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,451,056
Farm Players Total Salaries	$3,229,059
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,986,935
Farm Year To Date Expenses	$283,245
Pro Salary Cap To Date	$8,986,935
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$93,046,904
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$599,129
Pro Estimated Expenses	$93,464,124
Farm Remaining Season Days	156
Farm Expenses Per Days	$18,883
Farm Estimated Expenses	$2,945,748
Estimated Season Expenses	$96,409,872
Estimated Season Salary Cap	$102,451,059
Estimate Under Maximum Salary Cap of $104,000,000	$1,548,941
Estimate Over Minimum Salary Cap of $76,900,000	$25,551,059
Current Bank Account	$417,208,251
Projected Bank Account	$413,845,283

Pro Players Salaries
John Carlson	$9,000,000 (2)
-Salary Remaining :	$8,210,526
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,210,526
Rickard Rakell	$9,000,000 (1)
-Salary Remaining :	$8,210,526
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,210,526
Sebastian Aho	$9,000,000 (3)
-Salary Remaining :	$8,210,526
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,210,526
David Pastrnak	$7,900,000 (1)
-Salary Remaining :	$7,207,018
-Salary Average :	$7,900,000
-Salary Average Remaining :	$7,207,018
Chandler Stephenson	$7,477,556 (1)
-Salary Remaining :	$6,821,630
-Salary Average :	$7,477,556
-Salary Average Remaining :	$6,821,630
Mike Matheson	$6,600,000 (1)
-Salary Remaining :	$6,021,053
-Salary Average :	$6,600,000
-Salary Average Remaining :	$6,021,053
Thatcher Demko	$6,477,500 (4)
-Salary Remaining :	$5,909,298
-Salary Average :	$6,477,500
-Salary Average Remaining :	$5,909,298
Dmitry Orlov	$6,000,000 (1)
-Salary Remaining :	$5,473,684
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,473,684
Kris Letang	$5,500,000 (1)
-Salary Remaining :	$5,017,544
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,017,544
Marcus Johansson	$4,400,000 (1)
-Salary Remaining :	$4,014,035
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,014,035
Brenden Dillon	$4,200,000 (1)
-Salary Remaining :	$3,831,579
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,831,579
Connor McMichael	$4,000,000 (3)
-Salary Remaining :	$3,649,123
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,649,123
Kiefer Sherwood	$4,000,000 (2)
-Salary Remaining :	$3,649,123
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,649,123
Mikael Backlund	$4,000,000 (1)
-Salary Remaining :	$3,649,123
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,649,123
Erik Haula	$3,700,000 (1)
-Salary Remaining :	$3,375,439
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,375,439
Evan Rodrigues	$3,600,000 (1)
-Salary Remaining :	$3,284,211
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,284,211
Ryan McDonagh	$3,000,000 (1)
-Salary Remaining :	$2,736,842
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,736,842
Collin Graf	$2,000,000 (2)
-Salary Remaining :	$1,824,561
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,824,561
Teddy Blueger	$1,651,000 (1)
-Salary Remaining :	$1,506,175
-Salary Average :	$1,651,000
-Salary Average Remaining :	$1,506,175
Dan Vladar	$945,000 (2)
-Salary Remaining :	$862,105
-Salary Average :	$945,000
-Salary Average Remaining :	$862,105
Total Pro Players	20
Salary Commitment
Year 18 : $102,451,056
Year 19 : $35,422,500
Year 20 : $19,477,500
Year 21 : $6,477,500
Salary Average Commitment
Year 18 : $102,451,056
Year 19 : $35,422,500
Year 20 : $19,477,500
Year 21 : $6,477,500
Salary Cap with 1 Way Contract
Year 18 : $102,451,056
Year 19 : $35,422,500
Year 20 : $19,477,500
Year 21 : $6,477,500

Farm Players Salaries
Adin Hill	$458,092 (1)
Salary Remaining :	$458,092
Salary Average :	$458,092
Salary Average Remaining :	$458,092
Sam Malinski	$360,000 (1)
Salary Remaining :	$360,000
Salary Average :	$360,000
Salary Average Remaining :	$360,000
Samuel Ersson	$338,800 (1)
Salary Remaining :	$338,800
Salary Average :	$338,800
Salary Average Remaining :	$338,800
Arseny Gritsyuk	$325,000 (3)
Salary Remaining :	$325,000
Salary Average :	$325,000
Salary Average Remaining :	$325,000
Henri Jokiharju	$270,000 (1)
Salary Remaining :	$270,000
Salary Average :	$270,000
Salary Average Remaining :	$270,000
Erik Gudbranson	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Ty Emberson	$190,000 (1)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Axel Sandin-Pellikka	$144,083 (2)
Salary Remaining :	$144,083
Salary Average :	$144,083
Salary Average Remaining :	$144,083
Parker Wotherspoon	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Brody Lamb	$102,500 (2)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Noel Nordh	$97,000 (2)
Salary Remaining :	$97,000
Salary Average :	$97,000
Salary Average Remaining :	$97,000
Cam Lund	$94,167 (2)
Salary Remaining :	$94,167
Salary Average :	$94,167
Salary Average Remaining :	$94,167
Dylan Peterson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Ufko	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Logan Mailloux	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Anton Wahlberg	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Jared Davidson	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Michael Milne	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zayde Wisdom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Emil Heineman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 18 : $3,229,059
Year 19 : $943,917
Year 20 : $413,667
Year 21 : $0
Salary Average Commitment
Year 18 : $3,229,059
Year 19 : $943,917
Year 20 : $413,667
Year 21 : $0

Philly

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cheese Cake Factory
Level 1:	3010 - $130 - 2,580 - 85.71%
Level 2:	4013 - $100 - 3,897 - 97.12%
Level 3:	5017 - $70 - 4,992 - 99.51%
Level 4:	7023 - $50 - 6,775 - 96.47%
Luxury :	1003 - $240 - 993 - 99.00%
Total Capacity :	20066
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	19,238 - 95.87%
Average Income per Game	$2,460,962
Year to Date Revenue	$9,843,849
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,963,558
Farm Players Total Salaries	$2,348,551
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,101,482
Farm Year To Date Expenses	$207,824
Pro Salary Cap To Date	$9,101,482
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$93,516,566
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$607,974
Pro Estimated Expenses	$94,843,944
Farm Remaining Season Days	156
Farm Expenses Per Days	$13,734
Farm Estimated Expenses	$2,142,504
Estimated Season Expenses	$96,986,448
Estimated Season Salary Cap	$103,945,426
Estimate Under Maximum Salary Cap of $104,000,000	$54,574
Estimate Over Minimum Salary Cap of $76,900,000	$27,045,426
Current Bank Account	$283,548,436
Projected Bank Account	$280,078,554

Pro Players Salaries
Cale Makar	$12,300,500 (1)
-Salary Remaining :	$11,221,509
-Salary Average :	$12,300,500
-Salary Average Remaining :	$11,221,509
Tage Thompson	$11,920,000 (3)
-Salary Remaining :	$10,874,386
-Salary Average :	$11,920,000
-Salary Average Remaining :	$10,874,386
Nico Hischier	$7,800,000 (3)
-Salary Remaining :	$7,115,789
-Salary Average :	$7,800,000
-Salary Average Remaining :	$7,115,789
Gabriel Vilardi	$7,339,558 (3)
-Salary Remaining :	$6,695,737
-Salary Average :	$7,339,558
-Salary Average Remaining :	$6,695,737
Tyler Bertuzzi	$7,050,000 (2)
-Salary Remaining :	$6,431,579
-Salary Average :	$7,050,000
-Salary Average Remaining :	$6,431,579
Patrick Kane	$6,500,500 (1)
-Salary Remaining :	$5,930,281
-Salary Average :	$6,500,500
-Salary Average Remaining :	$5,930,281
Karel Vejmelka	$6,100,500 (1)
-Salary Remaining :	$5,565,368
-Salary Average :	$6,100,500
-Salary Average Remaining :	$5,565,368
Jake McCabe	$5,750,500 (1)
-Salary Remaining :	$5,246,070
-Salary Average :	$5,750,500
-Salary Average Remaining :	$5,246,070
Joel Hofer	$5,400,000 (2)
-Salary Remaining :	$4,926,316
-Salary Average :	$5,400,000
-Salary Average Remaining :	$4,926,316
Fabian Zetterlund	$5,050,500 (2)
-Salary Remaining :	$4,607,474
-Salary Average :	$5,050,500
-Salary Average Remaining :	$4,607,474
Vladimir Tarasenko	$5,000,000 (1)
-Salary Remaining :	$4,561,404
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,561,404
Ryan Hartman	$5,000,000 (1)
-Salary Remaining :	$4,561,404
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,561,404
Nick Paul	$4,100,500 (1)
-Salary Remaining :	$3,740,807
-Salary Average :	$4,100,500
-Salary Average Remaining :	$3,740,807
Dante Fabbro	$3,500,000 (1)
-Salary Remaining :	$3,192,982
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,192,982
Ryan Lindgren	$3,100,500 (1)
-Salary Remaining :	$2,828,526
-Salary Average :	$3,100,500
-Salary Average Remaining :	$2,828,526
Carson Soucy	$1,900,000 (1)
-Salary Remaining :	$1,733,333
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,733,333
Michael McCarron	$1,850,000 (1)
-Salary Remaining :	$1,687,719
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,687,719
Cole Smith	$1,700,000 (1)
-Salary Remaining :	$1,550,877
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,550,877
Frank Nazar	$1,550,000 (1)
-Salary Remaining :	$1,414,035
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,414,035
Noah Juulsen	$1,050,500 (1)
-Salary Remaining :	$958,351
-Salary Average :	$1,050,500
-Salary Average Remaining :	$958,351
Total Pro Players	20
Salary Commitment
Year 18 : $103,963,558
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0
Salary Average Commitment
Year 18 : $103,963,558
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $103,963,558
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0

Farm Players Salaries
Matias Maccelli	$315,050 (1)
Salary Remaining :	$315,050
Salary Average :	$315,050
Salary Average Remaining :	$315,050
Victor Olofsson	$250,050 (1)
Salary Remaining :	$250,050
Salary Average :	$250,050
Salary Average Remaining :	$250,050
Nate Danielson	$188,667 (3)
Salary Remaining :	$188,667
Salary Average :	$188,667
Salary Average Remaining :	$188,667
Spencer Stastney	$165,050 (1)
Salary Remaining :	$165,050
Salary Average :	$165,050
Salary Average Remaining :	$165,050
Isak Rosen	$141,917 (1)
Salary Remaining :	$141,917
Salary Average :	$141,917
Salary Average Remaining :	$141,917
Barclay Goodrow	$135,050 (1)
Salary Remaining :	$135,050
Salary Average :	$135,050
Salary Average Remaining :	$135,050
Nico Daws	$115,050 (3)
Salary Remaining :	$115,050
Salary Average :	$115,050
Salary Average Remaining :	$115,050
Raphael Lavoie	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Charles Alexis Legault	$105,050 (1)
Salary Remaining :	$105,050
Salary Average :	$105,050
Salary Average Remaining :	$105,050
Viktor Neuchev	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Amadeus Lombardi	$92,667 (1)
Salary Remaining :	$92,667
Salary Average :	$92,667
Salary Average Remaining :	$92,667
Nikita Chibrikov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carter Mazur	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ethan Cardwell	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Maxim Groshev	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Aleksei Kolosov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cameron Whitehead	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Clay Stevenson	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	18
Salary Commitment
Year 18 : $2,348,551
Year 19 : $391,217
Year 20 : $303,717
Year 21 : $0
Salary Average Commitment
Year 18 : $2,348,551
Year 19 : $391,217
Year 20 : $303,717
Year 21 : $0

Poutiners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	3191 - $90 - 2,838 - 88.93%
Level 2:	4255 - $80 - 4,134 - 97.14%
Level 3:	5318 - $53 - 5,305 - 99.75%
Level 4:	7446 - $40 - 6,800 - 91.32%
Luxury :	1064 - $206 - 1,033 - 97.11%
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	38
Average Attendance - %	20,109 - 94.52%
Average Income per Game	$2,014,583
Year to Date Revenue	$8,058,330
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,452,948
Farm Players Total Salaries	$1,903,963
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,904,100
Farm Year To Date Expenses	$153,698
Pro Salary Cap To Date	$6,904,100
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$76,554,135
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$452,941
Pro Estimated Expenses	$70,658,796
Farm Remaining Season Days	156
Farm Expenses Per Days	$11,134
Farm Estimated Expenses	$1,736,904
Estimated Season Expenses	$72,395,700
Estimated Season Salary Cap	$77,562,896
Estimate Under Maximum Salary Cap of $104,000,000	$26,437,104
Estimate Over Minimum Salary Cap of $76,900,000	$662,896
Current Bank Account	$80,564,777
Projected Bank Account	$84,723,212

Pro Players Salaries
Jake Guentzel	$20,800,000 (1)
-Salary Remaining :	$18,975,439
-Salary Average :	$20,800,000
-Salary Average Remaining :	$18,975,439
Jake Oettinger	$7,500,000 (3)
-Salary Remaining :	$6,842,105
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,842,105
Thomas Harley	$6,000,000 (2)
-Salary Remaining :	$5,473,684
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,473,684
Quinton Byfield	$5,750,000 (2)
-Salary Remaining :	$5,245,614
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,245,614
Jordan Kyrou	$5,283,333 (3)
-Salary Remaining :	$4,819,883
-Salary Average :	$5,283,333
-Salary Average Remaining :	$4,819,883
Brent Burns	$4,775,666 (1)
-Salary Remaining :	$4,356,748
-Salary Average :	$4,775,666
-Salary Average Remaining :	$4,356,748
Will Borgen	$4,775,666 (1)
-Salary Remaining :	$4,356,748
-Salary Average :	$4,775,666
-Salary Average Remaining :	$4,356,748
Yanni Gourde	$2,808,300 (1)
-Salary Remaining :	$2,561,958
-Salary Average :	$2,808,300
-Salary Average Remaining :	$2,561,958
Alex Iafallo	$2,543,625 (1)
-Salary Remaining :	$2,320,500
-Salary Average :	$2,543,625
-Salary Average Remaining :	$2,320,500
Arber Xhekaj	$2,162,000 (1)
-Salary Remaining :	$1,972,351
-Salary Average :	$2,162,000
-Salary Average Remaining :	$1,972,351
Ondrej Palat	$2,000,000 (1)
-Salary Remaining :	$1,824,561
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,824,561
Keegan Kolesar	$2,000,000 (2)
-Salary Remaining :	$1,824,561
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,824,561
Jake Evans	$1,665,278 (4)
-Salary Remaining :	$1,519,201
-Salary Average :	$1,665,278
-Salary Average Remaining :	$1,519,201
Mathew Dumba	$1,659,080 (1)
-Salary Remaining :	$1,513,547
-Salary Average :	$1,659,080
-Salary Average Remaining :	$1,513,547
Brandon Duhaime	$1,600,000 (1)
-Salary Remaining :	$1,459,649
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,459,649
Jason Dickinson	$1,550,000 (1)
-Salary Remaining :	$1,414,035
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,414,035
Mark Jankowski	$1,000,000 (1)
-Salary Remaining :	$912,281
-Salary Average :	$1,000,000
-Salary Average Remaining :	$912,281
Spencer Knight	$1,000,000 (1)
-Salary Remaining :	$912,281
-Salary Average :	$1,000,000
-Salary Average Remaining :	$912,281
Stanislav Svozil	$880,000 (1)
-Salary Remaining :	$802,807
-Salary Average :	$880,000
-Salary Average Remaining :	$802,807
Sam Carrick	$850,000 (1)
-Salary Remaining :	$775,439
-Salary Average :	$850,000
-Salary Average Remaining :	$775,439
Filip Hallander	$850,000 (1)
-Salary Remaining :	$775,439
-Salary Average :	$850,000
-Salary Average Remaining :	$775,439
Matthew Robertson	$0 (0)
Bowen Byram	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $77,452,948
Year 19 : $28,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278
Salary Average Commitment
Year 18 : $77,452,948
Year 19 : $28,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278
Salary Cap with 1 Way Contract
Year 18 : $77,452,948
Year 19 : $28,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278

Farm Players Salaries
Dominic James	$477,567 (1)
Salary Remaining :	$477,567
Salary Average :	$477,567
Salary Average Remaining :	$477,567
Shakir Mukhamadullin	$182,896 (5)
Salary Remaining :	$182,896
Salary Average :	$182,896
Salary Average Remaining :	$182,896
Sloan Stanick	$130,000 (4)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Brad Lambert	$116,833 (1)
Salary Remaining :	$116,833
Salary Average :	$116,833
Salary Average Remaining :	$116,833
Jiri Patera	$99,000 (1)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Joey Willis	$96,000 (2)
Salary Remaining :	$96,000
Salary Average :	$96,000
Salary Average Remaining :	$96,000
Ludvig Jansson	$95,500 (2)
Salary Remaining :	$95,500
Salary Average :	$95,500
Salary Average Remaining :	$95,500
Caedan Bankier	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Savoie	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Easton Cowan	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Eduard Sale	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Joshua Roy	$88,167 (1)
Salary Remaining :	$88,167
Salary Average :	$88,167
Salary Average Remaining :	$88,167
Alec Regula	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nikita Nesterenko	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Liam Foudy	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	15
Salary Commitment
Year 18 : $1,903,963
Year 19 : $774,896
Year 20 : $401,563
Year 21 : $312,896
Salary Average Commitment
Year 18 : $1,903,963
Year 19 : $774,896
Year 20 : $401,563
Year 21 : $312,896

Primetime

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $198 - 1,480 - 74.00%
Level 2:	4000 - $128 - 2,423 - 60.58%
Level 3:	5000 - $98 - 3,225 - 64.50%
Level 4:	6000 - $58 - 3,815 - 63.58%
Luxury :	1000 - $268 - 778 - 77.83%
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	38
Average Attendance - %	11,721 - 65.12%
Average Income per Game	$2,340,487
Year to Date Revenue	$9,361,948
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	$92,489,849
Farm Players Total Salaries	$3,746,422
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,279,735
Farm Year To Date Expenses	$311,975
Pro Salary Cap To Date	$8,279,735
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$88,938,506
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$540,876
Pro Estimated Expenses	$84,376,656
Farm Remaining Season Days	156
Farm Expenses Per Days	$21,909
Farm Estimated Expenses	$3,417,804
Estimated Season Expenses	$87,794,460
Estimated Season Salary Cap	$92,656,391
Estimate Under Maximum Salary Cap of $104,000,000	$11,343,609
Estimate Over Minimum Salary Cap of $76,900,000	$15,756,391
Current Bank Account	$134,938,690
Projected Bank Account	$136,082,736

Pro Players Salaries
Sidney Crosby	$12,878,790 (1)
-Salary Remaining :	$11,749,069
-Salary Average :	$12,878,787
-Salary Average Remaining :	$11,749,069
Kirill Kaprizov	$10,365,810 (1)
-Salary Remaining :	$9,456,531
-Salary Average :	$10,365,813
-Salary Average Remaining :	$9,456,531
Nick Schmaltz	$9,421,500 (2)
-Salary Remaining :	$8,595,053
-Salary Average :	$9,421,500
-Salary Average Remaining :	$8,595,053
William Nylander	$9,191,100 (1)
-Salary Remaining :	$8,384,863
-Salary Average :	$9,191,100
-Salary Average Remaining :	$8,384,863
Andrei Svechnikov	$7,589,333 (6)
-Salary Remaining :	$6,923,602
-Salary Average :	$7,589,333
-Salary Average Remaining :	$6,923,602
J.T. Miller	$6,972,250 (1)
-Salary Remaining :	$6,360,649
-Salary Average :	$6,972,250
-Salary Average Remaining :	$6,360,649
Adam Fox	$5,849,746 (3)
-Salary Remaining :	$5,336,610
-Salary Average :	$5,849,746
-Salary Average Remaining :	$5,336,610
Mark Stone	$5,678,500 (1)
-Salary Remaining :	$5,180,386
-Salary Average :	$5,678,500
-Salary Average Remaining :	$5,180,386
Sean Monahan	$5,502,778 (3)
-Salary Remaining :	$5,020,078
-Salary Average :	$5,502,778
-Salary Average Remaining :	$5,020,078
Carter Verhaeghe	$5,325,000 (2)
-Salary Remaining :	$4,857,895
-Salary Average :	$5,325,000
-Salary Average Remaining :	$4,857,895
Linus Ullmark	$4,800,000 (1)
-Salary Remaining :	$4,378,947
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,378,947
Artem Zub	$2,400,000 (1)
-Salary Remaining :	$2,189,474
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,189,474
Arttu Hyry	$869,797 (2)
-Salary Remaining :	$793,499
-Salary Average :	$869,797
-Salary Average Remaining :	$793,499
Cale Fleury	$858,888 (3)
-Salary Remaining :	$783,547
-Salary Average :	$858,888
-Salary Average Remaining :	$783,547
Lukas Cormier	$850,000 (2)
-Salary Remaining :	$775,439
-Salary Average :	$850,000
-Salary Average Remaining :	$775,439
Ryan Winterton	$828,333 (1)
-Salary Remaining :	$755,672
-Salary Average :	$828,333
-Salary Average Remaining :	$755,672
Ryan Shea	$782,008 (1)
-Salary Remaining :	$713,411
-Salary Average :	$782,008
-Salary Average Remaining :	$713,411
Jacob Bryson	$776,008 (1)
-Salary Remaining :	$707,937
-Salary Average :	$776,008
-Salary Average Remaining :	$707,937
Blake Lizotte	$775,008 (1)
-Salary Remaining :	$707,025
-Salary Average :	$775,008
-Salary Average Remaining :	$707,025
Pheonix Copley	$775,000 (1)
-Salary Remaining :	$707,018
-Salary Average :	$775,000
-Salary Average Remaining :	$707,018
Total Pro Players	20
Salary Commitment
Year 18 : $92,489,849
Year 19 : $36,267,042
Year 20 : $19,800,745
Year 21 : $7,589,333
Salary Average Commitment
Year 18 : $92,489,849
Year 19 : $36,267,042
Year 20 : $19,800,745
Year 21 : $7,589,333
Salary Cap with 1 Way Contract
Year 18 : $92,489,849
Year 19 : $36,267,042
Year 20 : $19,800,745
Year 21 : $7,589,333

Farm Players Salaries
Esa Lindell	$455,307 (1)
Salary Remaining :	$455,307
Salary Average :	$455,307
Salary Average Remaining :	$455,307
Adam Pelech	$436,560 (2)
Salary Remaining :	$436,560
Salary Average :	$436,560
Salary Average Remaining :	$436,560
Chris Tanev	$336,132 (1)
Salary Remaining :	$336,132
Salary Average :	$336,132
Salary Average Remaining :	$336,132
Louis Crevier	$322,632 (2)
Salary Remaining :	$322,632
Salary Average :	$322,632
Salary Average Remaining :	$322,632
Nick Jensen	$307,241 (1)
Salary Remaining :	$307,241
Salary Average :	$307,241
Salary Average Remaining :	$307,241
Wyatt Kaiser	$229,680 (2)
Salary Remaining :	$229,680
Salary Average :	$229,680
Salary Average Remaining :	$229,680
Jack St. Ivany	$210,800 (3)
Salary Remaining :	$210,800
Salary Average :	$210,800
Salary Average Remaining :	$210,800
Daniil Tarasov	$151,170 (1)
Salary Remaining :	$151,170
Salary Average :	$151,170
Salary Average Remaining :	$151,170
Ryan Greene	$145,000 (1)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Parker Kelly	$130,189 (1)
Salary Remaining :	$130,189
Salary Average :	$130,189
Salary Average Remaining :	$130,189
Gabe Perreault	$123,333 (1)
Salary Remaining :	$123,333
Salary Average :	$123,333
Salary Average Remaining :	$123,333
Cam Allen	$99,333 (2)
Salary Remaining :	$99,333
Salary Average :	$99,333
Salary Average Remaining :	$99,333
Caden Price	$97,806 (2)
Salary Remaining :	$97,806
Salary Average :	$97,806
Salary Average Remaining :	$97,806
Luca Cagnoni	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Kirill Kirsanov	$94,250 (1)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Lukas Dragicevic	$94,083 (2)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Carson Lambos	$93,417 (1)
Salary Remaining :	$93,417
Salary Average :	$93,417
Salary Average Remaining :	$93,417
Calle Jarnkrok	$85,889 (2)
Salary Remaining :	$85,889
Salary Average :	$85,889
Salary Average Remaining :	$85,889
Joel Kiviranta	$83,601 (1)
Salary Remaining :	$83,601
Salary Average :	$83,601
Salary Average Remaining :	$83,601
Logan Morrison	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mikael Pyyhtia	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dennis Hildeby	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 18 : $3,746,423
Year 19 : $1,671,783
Year 20 : $210,800
Year 21 : $0
Salary Average Commitment
Year 18 : $3,746,423
Year 19 : $1,671,783
Year 20 : $210,800
Year 21 : $0

Rampage

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 4,000 - 100.00%
Level 3:	5000 - $75 - 5,000 - 100.00%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,376,550
Year to Date Revenue	$9,506,200
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	$92,975,000
Farm Players Total Salaries	$1,953,416
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,889,036
Farm Year To Date Expenses	$176,085
Pro Salary Cap To Date	$7,742,840
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$90,308,900
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$543,713
Pro Estimated Expenses	$84,819,228
Farm Remaining Season Days	156
Farm Expenses Per Days	$11,423
Farm Estimated Expenses	$1,781,988
Estimated Season Expenses	$86,601,216
Estimated Season Salary Cap	$86,860,424
Estimate Under Maximum Salary Cap of $104,000,000	$17,139,576
Estimate Over Minimum Salary Cap of $76,900,000	$9,960,424
Current Bank Account	$179,905,831
Projected Bank Account	$183,613,515

Pro Players Salaries
Timo Meier	$7,100,000 (1)
-Salary Remaining :	$6,477,193
-Salary Average :	$7,100,000
-Salary Average Remaining :	$6,477,193
Travis Sanheim	$6,450,000 (2)
-Salary Remaining :	$5,884,211
-Salary Average :	$6,450,000
-Salary Average Remaining :	$5,884,211
Mikael Granlund (Out of Payroll)	$6,250,000 (1)
-Salary Remaining :	$5,701,754
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,701,754
Anton Forsberg	$5,900,000 (1)
-Salary Remaining :	$5,382,456
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,382,456
Trevor Zegras	$5,500,000 (4)
-Salary Remaining :	$5,017,544
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,017,544
Kent Johnson	$5,500,000 (1)
-Salary Remaining :	$5,017,544
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,017,544
Marcus Pettersson	$5,200,000 (3)
-Salary Remaining :	$4,743,860
-Salary Average :	$5,200,000
-Salary Average Remaining :	$4,743,860
Jordan Staal	$5,200,000 (2)
-Salary Remaining :	$4,743,860
-Salary Average :	$5,200,000
-Salary Average Remaining :	$4,743,860
Thomas Chabot	$5,000,000 (1)
-Salary Remaining :	$4,561,404
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,561,404
Jonathan Huberdeau	$4,500,000 (1)
-Salary Remaining :	$4,105,263
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,105,263
Joseph Woll	$4,200,000 (2)
-Salary Remaining :	$3,831,579
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,831,579
Will Cuylle	$3,850,000 (4)
-Salary Remaining :	$3,512,281
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,512,281
Oliver Bjorkstrand	$3,850,000 (1)
-Salary Remaining :	$3,512,281
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,512,281
Warren Foegele	$3,800,000 (1)
-Salary Remaining :	$3,466,667
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,466,667
Adam Henrique	$3,200,000 (1)
-Salary Remaining :	$2,919,298
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,919,298
Lars Eller	$2,950,000 (1)
-Salary Remaining :	$2,691,228
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,691,228
Jeremy Lauzon	$2,850,000 (6)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,600,000
Jeff Skinner	$2,500,000 (1)
-Salary Remaining :	$2,280,702
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,280,702
Joonas Korpisalo	$2,475,000 (3)
-Salary Remaining :	$2,257,895
-Salary Average :	$2,475,000
-Salary Average Remaining :	$2,257,895
Cutter Gauthier	$1,900,000 (1)
-Salary Remaining :	$1,733,333
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,733,333
Conor Sheary	$1,900,000 (1)
-Salary Remaining :	$1,733,333
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,733,333
Jansen Harkins	$1,700,000 (3)
-Salary Remaining :	$1,550,877
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,550,877
Dmitry Kulikov	$1,200,000 (2)
-Salary Remaining :	$1,094,737
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,094,737
Alex Laferriere	$0 (0)
Total Pro Players	24
Salary Commitment
Year 18 : $92,975,000
Year 19 : $38,625,000
Year 20 : $21,575,000
Year 21 : $12,200,000
Salary Average Commitment
Year 18 : $92,975,000
Year 19 : $38,625,000
Year 20 : $21,575,000
Year 21 : $12,200,000
Salary Cap with 1 Way Contract
Year 18 : $92,975,000
Year 19 : $38,625,000
Year 20 : $21,575,000
Year 21 : $12,200,000

Farm Players Salaries
Matt Murray	$220,000 (3)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Andreas Englund	$200,000 (5)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Ian Mitchell	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Ben Kindel	$148,625 (2)
Salary Remaining :	$148,625
Salary Average :	$148,625
Salary Average Remaining :	$148,625
Helge Grans	$130,000 (7)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Trevor Connelly	$122,417 (3)
Salary Remaining :	$122,417
Salary Average :	$122,417
Salary Average Remaining :	$122,417
Justin Kirkland	$120,000 (5)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Ilya Protas	$101,833 (3)
Salary Remaining :	$101,833
Salary Average :	$101,833
Salary Average Remaining :	$101,833
Jesse Pulkkinen	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Scott Ratzlaff	$97,000 (2)
Salary Remaining :	$97,000
Salary Average :	$97,000
Salary Average Remaining :	$97,000
Igor Chernyshov	$95,375 (2)
Salary Remaining :	$95,375
Salary Average :	$95,375
Salary Average Remaining :	$95,375
Brett Berard	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jakub Stancl	$88,500 (3)
Salary Remaining :	$88,500
Salary Average :	$88,500
Salary Average Remaining :	$88,500
Oskar Pettersson	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Zachary L'Heureux	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Samu Tuomaala	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Total Farm Players	16
Salary Commitment
Year 18 : $1,953,416
Year 19 : $1,688,250
Year 20 : $982,750
Year 21 : $450,000
Salary Average Commitment
Year 18 : $1,953,416
Year 19 : $1,688,250
Year 20 : $982,750
Year 21 : $450,000

Roaches

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $300 - 1,113 - 55.66%
Level 2:	4000 - $200 - 1,892 - 47.29%
Level 3:	5000 - $150 - 2,417 - 48.34%
Level 4:	6000 - $90 - 3,141 - 52.35%
Luxury :	1000 - $500 - 458 - 45.80%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	9,021 - 50.12%
Average Income per Game	$2,363,982
Year to Date Revenue	$9,455,927
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,115,933
Farm Players Total Salaries	$3,292,950
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,929,197
Farm Year To Date Expenses	$291,689
Pro Salary Cap To Date	$8,929,197
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$89,831,306
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$597,169
Pro Estimated Expenses	$93,158,364
Farm Remaining Season Days	156
Farm Expenses Per Days	$19,257
Farm Estimated Expenses	$3,004,092
Estimated Season Expenses	$96,162,456
Estimated Season Salary Cap	$102,087,561
Estimate Under Maximum Salary Cap of $104,000,000	$1,912,439
Estimate Over Minimum Salary Cap of $76,900,000	$25,187,561
Current Bank Account	$294,423,375
Projected Bank Account	$288,092,225

Pro Players Salaries
Connor McDavid	$20,800,000 (1)
-Salary Remaining :	$18,975,439
-Salary Average :	$20,800,000
-Salary Average Remaining :	$18,975,439
Sam Reinhart	$12,985,000 (3)
-Salary Remaining :	$11,845,965
-Salary Average :	$12,985,000
-Salary Average Remaining :	$11,845,965
Brayden Point	$12,705,000 (3)
-Salary Remaining :	$11,590,526
-Salary Average :	$12,705,000
-Salary Average Remaining :	$11,590,526
Troy Terry	$7,700,000 (2)
-Salary Remaining :	$7,024,561
-Salary Average :	$7,700,000
-Salary Average Remaining :	$7,024,561
Ivan Provorov	$7,700,000 (1)
-Salary Remaining :	$7,024,561
-Salary Average :	$7,700,000
-Salary Average Remaining :	$7,024,561
Artemi Panarin	$6,981,500 (1)
-Salary Remaining :	$6,369,088
-Salary Average :	$6,981,500
-Salary Average Remaining :	$6,369,088
Alex DeBrincat	$6,399,000 (1)
-Salary Remaining :	$5,837,684
-Salary Average :	$6,399,000
-Salary Average Remaining :	$5,837,684
Drew Doughty	$5,800,000 (1)
-Salary Remaining :	$5,291,228
-Salary Average :	$5,800,000
-Salary Average Remaining :	$5,291,228
Jacob Markstrom	$4,214,600 (1)
-Salary Remaining :	$3,844,898
-Salary Average :	$4,214,600
-Salary Average Remaining :	$3,844,898
Nick Seeler	$2,875,000 (1)
-Salary Remaining :	$2,622,807
-Salary Average :	$2,875,000
-Salary Average Remaining :	$2,622,807
Brett Pesce	$2,300,000 (2)
-Salary Remaining :	$2,098,246
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,098,246
Casey Cizikas	$2,100,000 (1)
-Salary Remaining :	$1,915,789
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,915,789
Colton Sissons	$1,500,000 (1)
-Salary Remaining :	$1,368,421
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,368,421
Nikolas Matinpalo	$1,500,000 (1)
-Salary Remaining :	$1,368,421
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,368,421
Steven Lorentz	$1,300,000 (1)
-Salary Remaining :	$1,185,965
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,185,965
Zachary Bolduc	$1,275,833 (2)
-Salary Remaining :	$1,163,918
-Salary Average :	$1,275,833
-Salary Average Remaining :	$1,163,918
Akira Schmid	$1,220,000 (1)
-Salary Remaining :	$1,112,982
-Salary Average :	$1,220,000
-Salary Average Remaining :	$1,112,982
David Kampf	$1,060,000 (1)
-Salary Remaining :	$967,018
-Salary Average :	$1,060,000
-Salary Average Remaining :	$967,018
Brendan Gaunce	$850,000 (1)
-Salary Remaining :	$775,439
-Salary Average :	$850,000
-Salary Average Remaining :	$775,439
Josh Mahura	$850,000 (1)
-Salary Remaining :	$775,439
-Salary Average :	$850,000
-Salary Average Remaining :	$775,439
Total Pro Players	20
Salary Commitment
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0
Salary Average Commitment
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0

Farm Players Salaries
Tyler Seguin	$477,567 (1)
Salary Remaining :	$477,567
Salary Average :	$477,567
Salary Average Remaining :	$477,567
Philip Broberg	$426,250 (1)
Salary Remaining :	$426,250
Salary Average :	$426,250
Salary Average Remaining :	$426,250
Charlie Lindgren	$320,000 (2)
Salary Remaining :	$320,000
Salary Average :	$320,000
Salary Average Remaining :	$320,000
Joel Edmundson	$320,000 (1)
Salary Remaining :	$320,000
Salary Average :	$320,000
Salary Average Remaining :	$320,000
Brett Kulak	$313,000 (1)
Salary Remaining :	$313,000
Salary Average :	$313,000
Salary Average Remaining :	$313,000
Jaden Schwartz	$290,000 (1)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Brandon Tanev	$157,050 (1)
Salary Remaining :	$157,050
Salary Average :	$157,050
Salary Average Remaining :	$157,050
Rutger McGroarty	$145,000 (2)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Samuel Honzek	$138,667 (3)
Salary Remaining :	$138,667
Salary Average :	$138,667
Salary Average Remaining :	$138,667
Jared Wright	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Nikita Novikov	$95,500 (1)
Salary Remaining :	$95,500
Salary Average :	$95,500
Salary Average Remaining :	$95,500
Carson Rehkopf	$94,083 (2)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Nikke Kokko	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Carter Gylander	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Austin Strand	$84,000 (1)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Kyle Burroughs	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Tverberg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	17
Salary Commitment
Year 18 : $3,292,950
Year 19 : $789,583
Year 20 : $138,667
Year 21 : $0
Salary Average Commitment
Year 18 : $3,292,950
Year 19 : $789,583
Year 20 : $138,667
Year 21 : $0

Samurai

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $125 - 2,000 - 100.00%
Level 2:	4000 - $100 - 4,000 - 100.00%
Level 3:	5000 - $75 - 5,000 - 100.00%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,272,250
Year to Date Revenue	$11,361,250
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	$97,782,333
Farm Players Total Salaries	$2,995,332
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,268,589
Farm Year To Date Expenses	$290,600
Pro Salary Cap To Date	$8,218,004
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$84,073,250
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$571,827
Pro Estimated Expenses	$89,205,012
Farm Remaining Season Days	156
Farm Expenses Per Days	$17,517
Farm Estimated Expenses	$2,732,652
Estimated Season Expenses	$91,937,664
Estimated Season Salary Cap	$95,844,764
Estimate Under Maximum Salary Cap of $104,000,000	$8,155,236
Estimate Over Minimum Salary Cap of $76,900,000	$18,944,764
Current Bank Account	$186,041,668
Projected Bank Account	$178,177,254

Pro Players Salaries
Igor Shesterkin	$11,000,000 (4)
-Salary Remaining :	$10,035,088
-Salary Average :	$11,000,000
-Salary Average Remaining :	$10,035,088
Alexander Wennberg	$9,372,000 (2)
-Salary Remaining :	$8,549,895
-Salary Average :	$9,372,000
-Salary Average Remaining :	$8,549,895
MacKenzie Weegar	$8,500,000 (2)
-Salary Remaining :	$7,754,386
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,754,386
Matthew Knies	$8,000,000 (4)
-Salary Remaining :	$7,298,246
-Salary Average :	$8,000,000
-Salary Average Remaining :	$7,298,246
Mackie Samoskevich	$5,687,000 (1)
-Salary Remaining :	$5,188,140
-Salary Average :	$5,687,000
-Salary Average Remaining :	$5,188,140
Colton Parayko	$5,110,000 (2)
-Salary Remaining :	$4,661,754
-Salary Average :	$5,110,000
-Salary Average Remaining :	$4,661,754
Teuvo Teravainen	$5,000,000 (1)
-Salary Remaining :	$4,561,404
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,561,404
Christian Dvorak	$4,900,000 (2)
-Salary Remaining :	$4,470,175
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,470,175
Jack Quinn	$4,700,000 (3)
-Salary Remaining :	$4,287,719
-Salary Average :	$4,700,000
-Salary Average Remaining :	$4,287,719
Adam Larsson	$4,300,000 (1)
-Salary Remaining :	$3,922,807
-Salary Average :	$4,300,000
-Salary Average Remaining :	$3,922,807
Boone Jenner	$4,200,000 (1)
-Salary Remaining :	$3,831,579
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,831,579
Andrew Copp	$4,100,000 (2)
-Salary Remaining :	$3,740,351
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,740,351
Mikey Anderson	$4,090,000 (2)
-Salary Remaining :	$3,731,228
-Salary Average :	$4,090,000
-Salary Average Remaining :	$3,731,228
Jaccob Slavin	$4,005,000 (4)
-Salary Remaining :	$3,653,684
-Salary Average :	$4,005,000
-Salary Average Remaining :	$3,653,684
Nicolas Hague	$3,345,000 (1)
-Salary Remaining :	$3,051,579
-Salary Average :	$3,345,000
-Salary Average Remaining :	$3,051,579
Owen Tippett	$3,000,000 (1)
-Salary Remaining :	$2,736,842
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,736,842
Peyton Krebs	$2,000,000 (6)
-Salary Remaining :	$1,824,561
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,824,561
Sean Kuraly	$1,910,000 (2)
-Salary Remaining :	$1,742,456
-Salary Average :	$1,910,000
-Salary Average Remaining :	$1,742,456
Justus Annunen	$1,833,333 (2)
-Salary Remaining :	$1,672,514
-Salary Average :	$1,833,333
-Salary Average Remaining :	$1,672,514
Johnathan Kovacevic (Out of Payroll)	$1,730,000 (4)
-Salary Remaining :	$1,578,246
-Salary Average :	$1,730,000
-Salary Average Remaining :	$1,578,246
Carl Grundstrom	$1,000,000 (2)
-Salary Remaining :	$912,281
-Salary Average :	$1,000,000
-Salary Average Remaining :	$912,281
Total Pro Players	21
Salary Commitment
Year 18 : $97,782,333
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000
Salary Average Commitment
Year 18 : $97,782,333
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000
Salary Cap with 1 Way Contract
Year 18 : $97,782,333
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000

Farm Players Salaries
Yegor Sharangovich	$410,000 (2)
Salary Remaining :	$410,000
Salary Average :	$410,000
Salary Average Remaining :	$410,000
Casey DeSmith	$390,000 (1)
Salary Remaining :	$390,000
Salary Average :	$390,000
Salary Average Remaining :	$390,000
Justin Barron	$308,000 (2)
Salary Remaining :	$308,000
Salary Average :	$308,000
Salary Average Remaining :	$308,000
Miles Wood	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Cole Hutson	$224,042 (2)
Salary Remaining :	$224,042
Salary Average :	$224,042
Salary Average Remaining :	$224,042
Cody Glass	$175,040 (1)
Salary Remaining :	$175,040
Salary Average :	$175,040
Salary Average Remaining :	$175,040
Owen Pickering	$113,667 (2)
Salary Remaining :	$113,667
Salary Average :	$113,667
Salary Average Remaining :	$113,667
Jett Woo	$104,500 (2)
Salary Remaining :	$104,500
Salary Average :	$104,500
Salary Average Remaining :	$104,500
Eriks Mateiko	$101,833 (3)
Salary Remaining :	$101,833
Salary Average :	$101,833
Salary Average Remaining :	$101,833
Andrew Gibson	$97,833 (2)
Salary Remaining :	$97,833
Salary Average :	$97,833
Salary Average Remaining :	$97,833
Leon Muggli	$96,667 (3)
Salary Remaining :	$96,667
Salary Average :	$96,667
Salary Average Remaining :	$96,667
Konnor Smith	$95,500 (2)
Salary Remaining :	$95,500
Salary Average :	$95,500
Salary Average Remaining :	$95,500
Matthew Poitras	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Isaiah George	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Tanner Molendyk	$90,917 (2)
Salary Remaining :	$90,917
Salary Average :	$90,917
Salary Average Remaining :	$90,917
Brett Harrison	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Ethan Del Mastro	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Luca Del Bel Belluz	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Cole Reinhardt	$81,333 (1)
Salary Remaining :	$81,333
Salary Average :	$81,333
Salary Average Remaining :	$81,333
Total Farm Players	19
Salary Commitment
Year 18 : $2,995,332
Year 19 : $1,823,459
Year 20 : $198,500
Year 21 : $0
Salary Average Commitment
Year 18 : $2,995,332
Year 19 : $1,823,459
Year 20 : $198,500
Year 21 : $0

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 2,000 - 100.00%
Level 2:	4000 - $95 - 3,979 - 99.49%
Level 3:	5000 - $65 - 4,987 - 99.74%
Level 4:	6000 - $50 - 6,000 - 100.00%
Luxury :	1000 - $225 - 999 - 99.90%
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	37
Average Attendance - %	17,966 - 99.81%
Average Income per Game	$2,290,109
Year to Date Revenue	$11,450,546
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,767,595
Farm Players Total Salaries	$3,649,530
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,014,700
Farm Year To Date Expenses	$320,130
Pro Salary Cap To Date	$9,014,700
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$84,734,040
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$600,980
Pro Estimated Expenses	$93,752,880
Farm Remaining Season Days	156
Farm Expenses Per Days	$21,342
Farm Estimated Expenses	$3,329,352
Estimated Season Expenses	$97,082,232
Estimated Season Salary Cap	$102,767,580
Estimate Under Maximum Salary Cap of $104,000,000	$1,232,420
Estimate Over Minimum Salary Cap of $76,900,000	$25,867,580
Current Bank Account	$324,310,771
Projected Bank Account	$311,962,579

Pro Players Salaries
Wyatt Johnston	$12,920,530 (3)
-Salary Remaining :	$11,787,152
-Salary Average :	$12,920,532
-Salary Average Remaining :	$11,787,152
Steven Stamkos	$11,200,000 (1)
-Salary Remaining :	$10,217,544
-Salary Average :	$11,200,000
-Salary Average Remaining :	$10,217,544
Scott Wedgewood	$11,000,000 (1)
-Salary Remaining :	$10,035,088
-Salary Average :	$11,000,000
-Salary Average Remaining :	$10,035,088
Mark Scheifele	$10,920,250 (2)
-Salary Remaining :	$9,962,333
-Salary Average :	$10,920,250
-Salary Average Remaining :	$9,962,333
Joel Eriksson Ek	$9,704,444 (3)
-Salary Remaining :	$8,853,177
-Salary Average :	$9,704,444
-Salary Average Remaining :	$8,853,177
Noah Hanifin	$7,592,444 (3)
-Salary Remaining :	$6,926,440
-Salary Average :	$7,592,444
-Salary Average Remaining :	$6,926,440
Aaron Ekblad	$6,771,420 (3)
-Salary Remaining :	$6,177,436
-Salary Average :	$6,771,420
-Salary Average Remaining :	$6,177,436
Shea Theodore	$6,671,131 (2)
-Salary Remaining :	$6,085,944
-Salary Average :	$6,671,131
-Salary Average Remaining :	$6,085,944
Owen Power	$5,280,000 (6)
-Salary Remaining :	$4,816,842
-Salary Average :	$5,280,000
-Salary Average Remaining :	$4,816,842
Tyson Foerster	$5,053,889 (7)
-Salary Remaining :	$4,610,565
-Salary Average :	$5,053,889
-Salary Average Remaining :	$4,610,565
Anthony Mantha	$3,800,000 (1)
-Salary Remaining :	$3,466,667
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,466,667
Nick Perbix	$2,176,116 (3)
-Salary Remaining :	$1,985,229
-Salary Average :	$2,176,116
-Salary Average Remaining :	$1,985,229
Jack Drury	$2,090,000 (3)
-Salary Remaining :	$1,906,667
-Salary Average :	$2,090,000
-Salary Average Remaining :	$1,906,667
Pius Suter	$1,945,125 (1)
-Salary Remaining :	$1,774,500
-Salary Average :	$1,945,125
-Salary Average Remaining :	$1,774,500
Arturs Silovs	$1,250,022 (3)
-Salary Remaining :	$1,140,371
-Salary Average :	$1,250,022
-Salary Average Remaining :	$1,140,371
Noah Laba	$947,222 (2)
-Salary Remaining :	$864,132
-Salary Average :	$947,222
-Salary Average Remaining :	$864,132
Tristan Luneau	$918,333 (2)
-Salary Remaining :	$837,777
-Salary Average :	$918,333
-Salary Average Remaining :	$837,777
Avery Hayes	$900,000 (2)
-Salary Remaining :	$821,053
-Salary Average :	$900,000
-Salary Average Remaining :	$821,053
Justin Robidas	$851,667 (1)
-Salary Remaining :	$776,959
-Salary Average :	$851,667
-Salary Average Remaining :	$776,959
Tyson Kozak	$775,000 (1)
-Salary Remaining :	$707,018
-Salary Average :	$775,000
-Salary Average Remaining :	$707,018
Total Pro Players	20
Salary Commitment
Year 18 : $102,767,595
Year 19 : $73,195,803
Year 20 : $52,838,867
Year 21 : $10,333,889
Salary Average Commitment
Year 18 : $102,767,595
Year 19 : $73,195,803
Year 20 : $52,838,867
Year 21 : $10,333,889
Salary Cap with 1 Way Contract
Year 18 : $102,767,595
Year 19 : $73,195,803
Year 20 : $52,838,867
Year 21 : $10,333,889

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

Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $235 - 1,387 - 69.35%
Level 2:	4000 - $128 - 3,069 - 76.72%
Level 3:	5000 - $95 - 3,869 - 77.38%
Level 4:	6000 - $63 - 4,848 - 80.80%
Luxury :	1000 - $330 - 707 - 70.73%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	13,880 - 77.11%
Average Income per Game	$2,421,447
Year to Date Revenue	$9,685,787
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,130,209
Farm Players Total Salaries	$3,215,938
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,832,385
Farm Year To Date Expenses	$283,201
Pro Salary Cap To Date	$8,832,385
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$92,014,976
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$591,405
Pro Estimated Expenses	$92,259,180
Farm Remaining Season Days	156
Farm Expenses Per Days	$18,807
Farm Estimated Expenses	$2,933,892
Estimated Season Expenses	$95,193,072
Estimated Season Salary Cap	$101,091,565
Estimate Under Maximum Salary Cap of $104,000,000	$2,908,435
Estimate Over Minimum Salary Cap of $76,900,000	$24,191,565
Current Bank Account	$260,664,269
Projected Bank Account	$257,486,173

Pro Players Salaries
Mikko Rantanen	$11,000,000 (2)
-Salary Remaining :	$10,035,088
-Salary Average :	$11,000,000
-Salary Average Remaining :	$10,035,088
Evan Bouchard	$9,150,000 (4)
-Salary Remaining :	$8,347,368
-Salary Average :	$9,150,000
-Salary Average Remaining :	$8,347,368
Noah Dobson	$8,757,000 (4)
-Salary Remaining :	$7,988,842
-Salary Average :	$8,757,000
-Salary Average Remaining :	$7,988,842
Matthew Tkachuk	$8,360,278 (1)
-Salary Remaining :	$7,626,920
-Salary Average :	$8,360,278
-Salary Average Remaining :	$7,626,920
Ilya Sorokin	$7,835,000 (3)
-Salary Remaining :	$7,147,719
-Salary Average :	$7,835,000
-Salary Average Remaining :	$7,147,719
Gustav Forsling	$7,675,000 (3)
-Salary Remaining :	$7,001,754
-Salary Average :	$7,675,000
-Salary Average Remaining :	$7,001,754
Matt Duchene	$6,888,888 (1)
-Salary Remaining :	$6,284,600
-Salary Average :	$6,888,888
-Salary Average Remaining :	$6,284,600
JJ Peterka	$5,585,000 (7)
-Salary Remaining :	$5,095,088
-Salary Average :	$5,585,000
-Salary Average Remaining :	$5,095,088
Shayne Gostisbehere	$5,425,000 (2)
-Salary Remaining :	$4,949,123
-Salary Average :	$5,425,000
-Salary Average Remaining :	$4,949,123
Marco Rossi	$5,295,000 (4)
-Salary Remaining :	$4,830,526
-Salary Average :	$5,295,000
-Salary Average Remaining :	$4,830,526
Viktor Arvidsson	$5,211,119 (1)
-Salary Remaining :	$4,754,003
-Salary Average :	$5,211,119
-Salary Average Remaining :	$4,754,003
Anders Lee	$4,575,000 (1)
-Salary Remaining :	$4,173,684
-Salary Average :	$4,575,000
-Salary Average Remaining :	$4,173,684
Anton Frondell	$4,136,250 (2)
-Salary Remaining :	$3,773,421
-Salary Average :	$4,136,250
-Salary Average Remaining :	$3,773,421
Shane Pinto	$3,750,000 (1)
-Salary Remaining :	$3,421,053
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,421,053
Phillip Danault	$1,595,000 (1)
-Salary Remaining :	$1,455,088
-Salary Average :	$1,595,000
-Salary Average Remaining :	$1,455,088
Sergei Murashov	$1,550,000 (4)
-Salary Remaining :	$1,414,035
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,414,035
Scott Morrow	$1,158,333 (1)
-Salary Remaining :	$1,056,725
-Salary Average :	$1,158,333
-Salary Average Remaining :	$1,056,725
Braeden Bowman	$1,111,119 (2)
-Salary Remaining :	$1,013,652
-Salary Average :	$1,111,119
-Salary Average Remaining :	$1,013,652
Justin Hryckowian	$1,047,222 (3)
-Salary Remaining :	$955,360
-Salary Average :	$1,047,222
-Salary Average Remaining :	$955,360
Declan Chisholm	$1,025,000 (1)
-Salary Remaining :	$935,088
-Salary Average :	$1,025,000
-Salary Average Remaining :	$935,088
Kaapo Kakko	$0 (0)
Total Pro Players	21
Salary Commitment
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000
Salary Average Commitment
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000
Salary Cap with 1 Way Contract
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000

Farm Players Salaries
Rasmus Sandin	$335,600 (1)
Salary Remaining :	$335,600
Salary Average :	$335,600
Salary Average Remaining :	$335,600
Charle-Edouard D'Astous	$290,000 (2)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Adam Wilsby	$245,556 (3)
Salary Remaining :	$245,556
Salary Average :	$245,556
Salary Average Remaining :	$245,556
Tony DeAngelo	$245,000 (1)
Salary Remaining :	$245,000
Salary Average :	$245,000
Salary Average Remaining :	$245,000
Michal Postava	$207,500 (1)
Salary Remaining :	$207,500
Salary Average :	$207,500
Salary Average Remaining :	$207,500
Carl Lindbom	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Alexander Romanov	$195,000 (4)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
Quinn Hutson	$177,778 (1)
Salary Remaining :	$177,778
Salary Average :	$177,778
Salary Average Remaining :	$177,778
Tanner Jeannot	$174,200 (1)
Salary Remaining :	$174,200
Salary Average :	$174,200
Salary Average Remaining :	$174,200
Isaac Howard	$163,917 (2)
Salary Remaining :	$163,917
Salary Average :	$163,917
Salary Average Remaining :	$163,917
Kirill Kudryavtsev	$157,500 (4)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Rory Kerins	$104,722 (3)
Salary Remaining :	$104,722
Salary Average :	$104,722
Salary Average Remaining :	$104,722
Noah Powell	$98,500 (3)
Salary Remaining :	$98,500
Salary Average :	$98,500
Salary Average Remaining :	$98,500
Oscar Fisker Molgaard	$94,083 (2)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Andrew Cristall	$93,417 (2)
Salary Remaining :	$93,417
Salary Average :	$93,417
Salary Average Remaining :	$93,417
Aku Koskenvuo	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Otto Stenberg	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Coulson Pitre	$86,000 (2)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Ty Young	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Felix Unger Sorum	$80,333 (3)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Total Farm Players	20
Salary Commitment
Year 18 : $3,215,939
Year 19 : $1,983,361
Year 20 : $1,173,444
Year 21 : $552,500
Salary Average Commitment
Year 18 : $3,215,939
Year 19 : $1,983,361
Year 20 : $1,173,444
Year 21 : $552,500

Torpedos

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sub
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 3,970 - 99.25%
Level 3:	5000 - $75 - 4,999 - 99.98%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 985 - 98.50%
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	38
Average Attendance - %	17,954 - 99.74%
Average Income per Game	$2,366,381
Year to Date Revenue	$9,465,523
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,305,833
Farm Players Total Salaries	$3,149,680
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$387,500
Pro Year To Date Expenses	$9,071,416
Farm Year To Date Expenses	$266,563
Pro Salary Cap To Date	$8,987,212
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$89,922,468
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$598,280
Pro Estimated Expenses	$93,331,680
Farm Remaining Season Days	156
Farm Expenses Per Days	$18,419
Farm Estimated Expenses	$2,873,364
Estimated Season Expenses	$96,205,044
Estimated Season Salary Cap	$102,706,392
Estimate Under Maximum Salary Cap of $104,000,000	$1,293,608
Estimate Over Minimum Salary Cap of $76,900,000	$25,806,392
Current Bank Account	$239,614,102
Projected Bank Account	$233,331,526

Pro Players Salaries
Quinn Hughes	$16,000,000 (7)
-Salary Remaining :	$14,596,491
-Salary Average :	$16,000,000
-Salary Average Remaining :	$14,596,491
Tim Stutzle	$12,900,000 (6)
-Salary Remaining :	$11,768,421
-Salary Average :	$12,900,000
-Salary Average Remaining :	$11,768,421
Brady Tkachuk	$9,500,000 (1)
-Salary Remaining :	$8,666,667
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,666,667
Josh Morrissey	$9,500,000 (1)
-Salary Remaining :	$8,666,667
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,666,667
Cole Caufield	$8,600,000 (5)
-Salary Remaining :	$7,845,614
-Salary Average :	$8,600,000
-Salary Average Remaining :	$7,845,614
Sergei Bobrovsky	$5,500,000 (2)
-Salary Remaining :	$5,017,544
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,017,544
Ryan Graves	$5,000,000 (1)
-Salary Remaining :	$4,561,404
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,561,404
Aliaksei Protas	$4,900,000 (3)
-Salary Remaining :	$4,470,175
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,470,175
William Karlsson	$4,500,000 (1)
-Salary Remaining :	$4,105,263
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,105,263
Andrew Peeke	$3,400,000 (3)
-Salary Remaining :	$3,101,754
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,101,754
Joel Armia	$3,100,000 (1)
-Salary Remaining :	$2,828,070
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,828,070
Cole Perfetti	$3,000,000 (3)
-Salary Remaining :	$2,736,842
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,736,842
Nicolas Roy	$2,800,000 (3)
-Salary Remaining :	$2,554,386
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,554,386
Egor Zamula	$2,310,000 (3)
-Salary Remaining :	$2,107,368
-Salary Average :	$2,310,000
-Salary Average Remaining :	$2,107,368
Haydn Fleury	$2,250,000 (2)
-Salary Remaining :	$2,052,632
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,052,632
Vasily Podkolzin	$1,800,000 (3)
-Salary Remaining :	$1,642,105
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,642,105
William Eklund	$1,713,333 (1)
-Salary Remaining :	$1,563,041
-Salary Average :	$1,713,333
-Salary Average Remaining :	$1,563,041
Scott Mayfield	$1,650,000 (2)
-Salary Remaining :	$1,505,263
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,505,263
Connor Ingram	$1,400,000 (1)
-Salary Remaining :	$1,277,193
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,277,193
Hendrix Lapierre	$1,300,000 (4)
-Salary Remaining :	$1,185,965
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,185,965
Calum Ritchie	$1,182,500 (2)
-Salary Remaining :	$1,078,772
-Salary Average :	$1,182,500
-Salary Average Remaining :	$1,078,772
Aatu Raty	$0 (0)
Total Pro Players	22
Salary Commitment
Year 18 : $102,305,833
Year 19 : $67,592,500
Year 20 : $57,010,000
Year 21 : $38,800,000
Salary Average Commitment
Year 18 : $102,305,833
Year 19 : $67,592,500
Year 20 : $57,010,000
Year 21 : $38,800,000
Salary Cap with 1 Way Contract
Year 18 : $102,305,833
Year 19 : $67,592,500
Year 20 : $57,010,000
Year 21 : $38,800,000

Farm Players Salaries
Will Smith	$415,000 (2)
Salary Remaining :	$415,000
Salary Average :	$415,000
Salary Average Remaining :	$415,000
Alex Nedeljkovic	$295,000 (1)
Salary Remaining :	$295,000
Salary Average :	$295,000
Salary Average Remaining :	$295,000
Ilya Mikheyev	$260,000 (1)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Zayne Parekh	$195,375 (2)
Salary Remaining :	$195,375
Salary Average :	$195,375
Salary Average Remaining :	$195,375
Arvid Soderblom	$160,000 (2)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Marc Del Gaizo	$152,500 (3)
Salary Remaining :	$152,500
Salary Average :	$152,500
Salary Average Remaining :	$152,500
Seamus Casey	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Jayden Struble	$130,000 (4)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Noah Gregor	$116,000 (3)
Salary Remaining :	$116,000
Salary Average :	$116,000
Salary Average Remaining :	$116,000
Jonathan Gruden	$110,000 (5)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Alexander Holtz	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Hunter Brzustewicz	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Max Jones	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Brendan Brisson	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
William Villeneuve	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Trent Miner	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Bryce McConnell-Barker	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Jagger Firkus	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Cayden Primeau	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ty Nelson	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Frederic Brunet	$86,000 (1)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Dmitry Kuzmin	$84,222 (1)
Salary Remaining :	$84,222
Salary Average :	$84,222
Salary Average Remaining :	$84,222
Gleb Veremyev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 18 : $3,149,680
Year 19 : $2,256,958
Year 20 : $983,500
Year 21 : $240,000
Salary Average Commitment
Year 18 : $3,149,680
Year 19 : $2,256,958
Year 20 : $983,500
Year 21 : $240,000

True Grit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 2,000 - 100.00%
Level 2:	4000 - $100 - 4,000 - 100.00%
Level 3:	5000 - $75 - 5,000 - 100.00%
Level 4:	6000 - $45 - 6,000 - 100.00%
Luxury :	1000 - $250 - 999 - 99.90%
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	39
Average Attendance - %	17,999 - 99.99%
Average Income per Game	$2,376,177
Year to Date Revenue	$7,128,532
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	$99,561,341
Farm Players Total Salaries	$2,892,300
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,733,450
Farm Year To Date Expenses	$253,710
Pro Salary Cap To Date	$8,733,450
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$92,670,916
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$582,230
Pro Estimated Expenses	$90,827,880
Farm Remaining Season Days	156
Farm Expenses Per Days	$16,914
Farm Estimated Expenses	$2,638,584
Estimated Season Expenses	$93,466,464
Estimated Season Salary Cap	$99,561,330
Estimate Under Maximum Salary Cap of $104,000,000	$4,438,670
Estimate Over Minimum Salary Cap of $76,900,000	$22,661,330
Current Bank Account	$187,624,256
Projected Bank Account	$186,828,708

Pro Players Salaries
Ryan Nugent-Hopkins	$10,500,000 (2)
-Salary Remaining :	$9,578,947
-Salary Average :	$10,500,000
-Salary Average Remaining :	$9,578,947
Chris Kreider	$10,500,000 (2)
-Salary Remaining :	$9,578,947
-Salary Average :	$10,500,000
-Salary Average Remaining :	$9,578,947
Brad Marchand	$9,900,000 (2)
-Salary Remaining :	$9,031,579
-Salary Average :	$9,900,000
-Salary Average Remaining :	$9,031,579
Luke Hughes	$9,000,000 (2)
-Salary Remaining :	$8,210,526
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,210,526
Nikolaj Ehlers	$8,900,000 (3)
-Salary Remaining :	$8,119,298
-Salary Average :	$8,900,000
-Salary Average Remaining :	$8,119,298
Brock Boeser	$7,300,000 (2)
-Salary Remaining :	$6,659,649
-Salary Average :	$7,300,000
-Salary Average Remaining :	$6,659,649
Charlie Coyle	$5,980,000 (1)
-Salary Remaining :	$5,455,439
-Salary Average :	$5,980,000
-Salary Average Remaining :	$5,455,439
Ridly Greig	$4,700,000 (4)
-Salary Remaining :	$4,287,719
-Salary Average :	$4,700,000
-Salary Average Remaining :	$4,287,719
Taylor Hall	$4,500,000 (1)
-Salary Remaining :	$4,105,263
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,105,263
Logan Cooley	$4,450,000 (1)
-Salary Remaining :	$4,059,649
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,059,649
Josh Anderson	$4,400,000 (1)
-Salary Remaining :	$4,014,035
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,014,035
Artyom Levshunov	$4,225,000 (2)
-Salary Remaining :	$3,854,386
-Salary Average :	$4,225,000
-Salary Average Remaining :	$3,854,386
Frederik Andersen	$3,867,000 (1)
-Salary Remaining :	$3,527,789
-Salary Average :	$3,867,000
-Salary Average Remaining :	$3,527,789
Ryan Poehling	$3,700,000 (1)
-Salary Remaining :	$3,375,439
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,375,439
Nick Leddy	$2,300,000 (1)
-Salary Remaining :	$2,098,246
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,098,246
Scott Laughton	$1,700,000 (2)
-Salary Remaining :	$1,550,877
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,550,877
Adam Engstrom	$1,075,341 (1)
-Salary Remaining :	$981,013
-Salary Average :	$1,075,341
-Salary Average Remaining :	$981,013
Adam Boqvist	$999,000 (3)
-Salary Remaining :	$911,368
-Salary Average :	$999,000
-Salary Average Remaining :	$911,368
Cal Petersen	$790,000 (1)
-Salary Remaining :	$720,702
-Salary Average :	$790,000
-Salary Average Remaining :	$720,702
Ilya Solovyov	$775,000 (1)
-Salary Remaining :	$707,018
-Salary Average :	$775,000
-Salary Average Remaining :	$707,018
Total Pro Players	20
Salary Commitment
Year 18 : $99,561,341
Year 19 : $67,724,000
Year 20 : $14,599,000
Year 21 : $4,700,000
Salary Average Commitment
Year 18 : $99,561,341
Year 19 : $67,724,000
Year 20 : $14,599,000
Year 21 : $4,700,000
Salary Cap with 1 Way Contract
Year 18 : $99,561,341
Year 19 : $67,724,000
Year 20 : $14,599,000
Year 21 : $4,700,000

Farm Players Salaries
Oliver Ekman-Larsson	$465,000 (1)
Salary Remaining :	$465,000
Salary Average :	$465,000
Salary Average Remaining :	$465,000
Kasperi Kapanen	$345,000 (2)
Salary Remaining :	$345,000
Salary Average :	$345,000
Salary Average Remaining :	$345,000
Calvin Pickard	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Linus Karlsson	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Jakub Dobes	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Tyler Thorpe	$137,000 (3)
Salary Remaining :	$137,000
Salary Average :	$137,000
Salary Average Remaining :	$137,000
Oliver Moore	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Tuomas Uronen	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Jacob Fowler	$130,333 (3)
Salary Remaining :	$130,333
Salary Average :	$130,333
Salary Average Remaining :	$130,333
Alex Steeves	$111,400 (1)
Salary Remaining :	$111,400
Salary Average :	$111,400
Salary Average Remaining :	$111,400
Luke Tuch	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Florian Xhekaj	$92,000 (2)
Salary Remaining :	$92,000
Salary Average :	$92,000
Salary Average Remaining :	$92,000
Oliver Wahlstrom	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ozzy Wiesblatt	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Filip Mesar	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Andre Lee	$86,200 (1)
Salary Remaining :	$86,200
Salary Average :	$86,200
Salary Average Remaining :	$86,200
Georgi Romanov	$86,200 (1)
Salary Remaining :	$86,200
Salary Average :	$86,200
Salary Average Remaining :	$86,200
Alex Jefferies	$80,500 (1)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
Max Szuber	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	19
Salary Commitment
Year 18 : $2,892,300
Year 19 : $1,558,000
Year 20 : $402,333
Year 21 : $0
Salary Average Commitment
Year 18 : $2,892,300
Year 19 : $1,558,000
Year 20 : $402,333
Year 21 : $0

Watchers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Glade
Level 1:	3191 - $150 - 2,478 - 77.66%
Level 2:	4255 - $100 - 4,144 - 97.40%
Level 3:	5318 - $75 - 5,278 - 99.25%
Level 4:	7446 - $45 - 6,795 - 91.25%
Luxury :	1064 - $250 - 1,029 - 96.66%
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	38
Average Attendance - %	19,724 - 92.71%
Average Income per Game	$2,599,886
Year to Date Revenue	$10,399,544
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$100,968,334
Farm Players Total Salaries	$1,672,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,746,148
Farm Year To Date Expenses	$157,757
Pro Salary Cap To Date	$8,746,148
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$98,795,668
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$590,458
Pro Estimated Expenses	$92,111,448
Farm Remaining Season Days	156
Farm Expenses Per Days	$9,779
Farm Estimated Expenses	$1,525,524
Estimated Season Expenses	$93,636,972
Estimated Season Salary Cap	$100,857,596
Estimate Under Maximum Salary Cap of $104,000,000	$3,142,404
Estimate Over Minimum Salary Cap of $76,900,000	$23,957,596
Current Bank Account	$301,221,491
Projected Bank Account	$306,380,187

Pro Players Salaries
Nathan MacKinnon	$19,900,000 (3)
-Salary Remaining :	$18,154,386
-Salary Average :	$19,900,000
-Salary Average Remaining :	$18,154,386
Auston Matthews	$14,000,000 (5)
-Salary Remaining :	$12,771,930
-Salary Average :	$14,000,000
-Salary Average Remaining :	$12,771,930
Travis Konecny	$8,500,000 (5)
-Salary Remaining :	$7,754,386
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,754,386
Juuse Saros	$6,500,000 (3)
-Salary Remaining :	$5,929,825
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,929,825
Kevin Fiala	$6,000,000 (2)
-Salary Remaining :	$5,473,684
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,473,684
Justin Faulk	$4,500,000 (1)
-Salary Remaining :	$4,105,263
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,105,263
Dylan DeMelo	$4,500,000 (2)
-Salary Remaining :	$4,105,263
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,105,263
Jordan Eberle	$4,250,000 (1)
-Salary Remaining :	$3,877,193
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,877,193
Cole Sillinger	$3,500,000 (2)
-Salary Remaining :	$3,192,982
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,192,982
Erik Cernak	$3,500,000 (1)
-Salary Remaining :	$3,192,982
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,192,982
Devin Cooley	$3,500,000 (1)
-Salary Remaining :	$3,192,982
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,192,982
Ryker Evans	$2,850,000 (2)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,600,000
Jordan Spence	$2,750,000 (1)
-Salary Remaining :	$2,508,772
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,508,772
Zemgus Girgensons	$2,350,000 (1)
-Salary Remaining :	$2,143,860
-Salary Average :	$2,350,000
-Salary Average Remaining :	$2,143,860
Yan Kuznetsov	$2,350,000 (1)
-Salary Remaining :	$2,143,860
-Salary Average :	$2,350,000
-Salary Average Remaining :	$2,143,860
Sam Steel	$2,250,000 (1)
-Salary Remaining :	$2,052,632
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,052,632
Jesper Boqvist	$1,800,000 (2)
-Salary Remaining :	$1,642,105
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,642,105
Kevin Stenlund	$1,750,000 (3)
-Salary Remaining :	$1,596,491
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,596,491
Michael Amadio	$1,750,000 (2)
-Salary Remaining :	$1,596,491
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,596,491
Pavel Mintyukov	$1,701,667 (1)
-Salary Remaining :	$1,552,398
-Salary Average :	$1,701,667
-Salary Average Remaining :	$1,552,398
A.J. Greer	$1,000,000 (2)
-Salary Remaining :	$912,281
-Salary Average :	$1,000,000
-Salary Average Remaining :	$912,281
Luke Schenn	$950,000 (1)
-Salary Remaining :	$866,667
-Salary Average :	$950,000
-Salary Average Remaining :	$866,667
Fraser Minten	$816,667 (2)
-Salary Remaining :	$745,030
-Salary Average :	$816,667
-Salary Average Remaining :	$745,030
Total Pro Players	23
Salary Commitment
Year 18 : $100,968,334
Year 19 : $72,866,667
Year 20 : $50,650,000
Year 21 : $22,500,000
Salary Average Commitment
Year 18 : $100,968,334
Year 19 : $72,866,667
Year 20 : $50,650,000
Year 21 : $22,500,000
Salary Cap with 1 Way Contract
Year 18 : $100,968,334
Year 19 : $72,866,667
Year 20 : $50,650,000
Year 21 : $22,500,000

Farm Players Salaries
Jaycob Megna	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Tyler Pitlick	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Dennis Gilbert	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ian Moore	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Mads Sogaard	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Kaedan Korczak	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Mackenzie MacEachern	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Nathan Walker	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jack Finley	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Beau Akey	$94,917 (2)
Salary Remaining :	$94,917
Salary Average :	$94,917
Salary Average Remaining :	$94,917
Jani Nyman	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Ondrej Becher	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jayson Megna	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Roman Schmidt	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Spencer Martin	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Curtis Lazar	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	16
Salary Commitment
Year 18 : $1,672,250
Year 19 : $761,750
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $1,672,250
Year 19 : $761,750
Year 20 : $0
Year 21 : $0

Worgs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Das Rink
Level 1:	2997 - $102 - 2,747 - 91.64%
Level 2:	3996 - $98 - 3,996 - 100.00%
Level 3:	4995 - $80 - 4,995 - 100.00%
Level 4:	6992 - $52 - 6,531 - 93.41%
Luxury :	999 - $225 - 991 - 99.15%
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	38
Average Attendance - %	19,259 - 96.40%
Average Income per Game	$2,434,400
Year to Date Revenue	$9,737,600
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$93,613,583
Farm Players Total Salaries	$2,348,222
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,211,720
Farm Year To Date Expenses	$205,980
Pro Salary Cap To Date	$8,211,720
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$92,507,200
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$547,448
Pro Estimated Expenses	$85,401,888
Farm Remaining Season Days	156
Farm Expenses Per Days	$13,732
Farm Estimated Expenses	$2,142,192
Estimated Season Expenses	$87,544,080
Estimated Season Salary Cap	$93,613,608
Estimate Under Maximum Salary Cap of $104,000,000	$10,386,392
Estimate Over Minimum Salary Cap of $76,900,000	$16,713,608
Current Bank Account	$304,039,034
Projected Bank Account	$309,002,154

Pro Players Salaries
Jakob Chychrun	$11,000,000 (2)
-Salary Remaining :	$10,035,088
-Salary Average :	$11,000,000
-Salary Average Remaining :	$10,035,088
Evgeni Malkin	$8,000,000 (1)
-Salary Remaining :	$7,298,246
-Salary Average :	$8,000,000
-Salary Average Remaining :	$7,298,246
Pavel Zacha	$7,500,000 (1)
-Salary Remaining :	$6,842,105
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,842,105
Rasmus Dahlin	$7,500,000 (4)
-Salary Remaining :	$6,842,105
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,842,105
Vince Dunn	$7,000,000 (2)
-Salary Remaining :	$6,385,965
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,385,965
Jesper Bratt	$7,000,000 (3)
-Salary Remaining :	$6,385,965
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,385,965
Conor Garland	$5,500,000 (1)
-Salary Remaining :	$5,017,544
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,017,544
Brayden Schenn	$5,125,250 (1)
-Salary Remaining :	$4,675,667
-Salary Average :	$5,125,250
-Salary Average Remaining :	$4,675,667
Joey Daccord	$5,000,000 (3)
-Salary Remaining :	$4,561,404
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,561,404
Claude Giroux	$5,000,000 (1)
-Salary Remaining :	$4,561,404
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,561,404
Andrei Kuzmenko	$3,500,000 (1)
-Salary Remaining :	$3,192,982
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,192,982
Dawson Mercer	$3,300,000 (1)
-Salary Remaining :	$3,010,526
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,010,526
Eeli Tolvanen	$3,100,000 (2)
-Salary Remaining :	$2,828,070
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,828,070
Mavrik Bourque	$3,025,000 (5)
-Salary Remaining :	$2,759,649
-Salary Average :	$3,025,000
-Salary Average Remaining :	$2,759,649
Drew O'Connor	$3,000,000 (2)
-Salary Remaining :	$2,736,842
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,736,842
J.J. Moser	$2,200,000 (1)
-Salary Remaining :	$2,007,018
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,007,018
Taylor Raddysh	$1,800,000 (4)
-Salary Remaining :	$1,642,105
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,642,105
Brandt Clarke	$1,713,333 (1)
-Salary Remaining :	$1,563,041
-Salary Average :	$1,713,333
-Salary Average Remaining :	$1,563,041
Morgan Geekie	$1,500,000 (1)
-Salary Remaining :	$1,368,421
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,368,421
Joel Blomqvist	$925,000 (1)
-Salary Remaining :	$843,860
-Salary Average :	$925,000
-Salary Average Remaining :	$843,860
Emil Andrae	$925,000 (1)
-Salary Remaining :	$843,860
-Salary Average :	$925,000
-Salary Average Remaining :	$843,860
Total Pro Players	21
Salary Commitment
Year 18 : $93,613,583
Year 19 : $48,425,000
Year 20 : $24,325,000
Year 21 : $12,325,000
Salary Average Commitment
Year 18 : $93,613,583
Year 19 : $48,425,000
Year 20 : $24,325,000
Year 21 : $12,325,000
Salary Cap with 1 Way Contract
Year 18 : $93,613,583
Year 19 : $48,425,000
Year 20 : $24,325,000
Year 21 : $12,325,000

Farm Players Salaries
Mark Kastelic	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Sam Dickinson	$173,708 (2)
Salary Remaining :	$173,708
Salary Average :	$173,708
Salary Average Remaining :	$173,708
Dalibor Dvorsky	$167,000 (3)
Salary Remaining :	$167,000
Salary Average :	$167,000
Salary Average Remaining :	$167,000
Joakim Kemell	$141,833 (1)
Salary Remaining :	$141,833
Salary Average :	$141,833
Salary Average Remaining :	$141,833
Tyson Jugnauth	$138,917 (2)
Salary Remaining :	$138,917
Salary Average :	$138,917
Salary Average Remaining :	$138,917
Georgii Merkulov	$105,000 (3)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Nathan Legare	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jakob Pelletier	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Otto Salin	$96,458 (2)
Salary Remaining :	$96,458
Salary Average :	$96,458
Salary Average Remaining :	$96,458
Aleksanteri Kaskimaki	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Gavin Brindley	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Riley Heidt	$94,083 (2)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Calle Odelius	$89,500 (2)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Bradly Nadeau	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Jet Greaves	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jeremie Poirier	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Philippe Daoust	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Juuso Parssinen	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Domenic DiVincentiis	$83,056 (2)
Salary Remaining :	$83,056
Salary Average :	$83,056
Salary Average Remaining :	$83,056
Marshall Warren	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Brandon Bussi	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Marcus Hogberg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	22
Salary Commitment
Year 18 : $2,348,222
Year 19 : $1,613,889
Year 20 : $555,667
Year 21 : $0
Salary Average Commitment
Year 18 : $2,348,222
Year 19 : $1,613,889
Year 20 : $555,667
Year 21 : $0

Yetis

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Snowglobe
Level 1:	2000 - $140 - 2,000 - 100.00%
Level 2:	4000 - $105 - 4,000 - 100.00%
Level 3:	5000 - $85 - 3,973 - 79.47%
Level 4:	6000 - $58 - 5,276 - 87.93%
Luxury :	1000 - $265 - 991 - 99.13%
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	38
Average Attendance - %	16,240 - 90.22%
Average Income per Game	$2,393,516
Year to Date Revenue	$9,574,063
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,811,667
Farm Players Total Salaries	$2,090,625
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,995,178
Farm Year To Date Expenses	$185,728
Pro Salary Cap To Date	$8,995,178
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$90,953,598
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$601,238
Pro Estimated Expenses	$93,793,128
Farm Remaining Season Days	156
Farm Expenses Per Days	$12,226
Farm Estimated Expenses	$1,907,256
Estimated Season Expenses	$95,700,384
Estimated Season Salary Cap	$102,788,306
Estimate Under Maximum Salary Cap of $104,000,000	$1,211,694
Estimate Over Minimum Salary Cap of $76,900,000	$25,888,306
Current Bank Account	$152,736,265
Projected Bank Account	$147,989,479

Pro Players Salaries
Drake Batherson	$7,800,000 (2)
-Salary Remaining :	$7,115,789
-Salary Average :	$7,800,000
-Salary Average Remaining :	$7,115,789
Matt Coronato	$7,500,000 (3)
-Salary Remaining :	$6,842,105
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,842,105
Darcy Kuemper	$7,500,000 (1)
-Salary Remaining :	$6,842,105
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,842,105
Mikhail Sergachev	$7,300,000 (1)
-Salary Remaining :	$6,659,649
-Salary Average :	$7,300,000
-Salary Average Remaining :	$6,659,649
Luke Evangelista	$6,000,000 (4)
-Salary Remaining :	$5,473,684
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,473,684
Mats Zuccarello	$6,000,000 (1)
-Salary Remaining :	$5,473,684
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,473,684
Kyle Palmieri	$6,000,000 (1)
-Salary Remaining :	$5,473,684
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,473,684
Ryan Strome	$5,000,000 (1)
-Salary Remaining :	$4,561,404
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,561,404
Kevin Lankinen	$4,800,000 (1)
-Salary Remaining :	$4,378,947
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,378,947
Macklin Celebrini	$4,475,000 (2)
-Salary Remaining :	$4,082,456
-Salary Average :	$4,475,000
-Salary Average Remaining :	$4,082,456
Sean Couturier	$4,300,000 (1)
-Salary Remaining :	$3,922,807
-Salary Average :	$4,300,000
-Salary Average Remaining :	$3,922,807
Ian Cole	$4,000,000 (1)
-Salary Remaining :	$3,649,123
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,649,123
Radko Gudas	$4,000,000 (1)
-Salary Remaining :	$3,649,123
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,649,123
Jared Spurgeon	$3,600,000 (1)
-Salary Remaining :	$3,284,211
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,284,211
Connor Clifton	$3,500,000 (1)
-Salary Remaining :	$3,192,982
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,192,982
Paul Cotter	$3,500,000 (1)
-Salary Remaining :	$3,192,982
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,192,982
Jamie Oleksiak	$3,200,000 (1)
-Salary Remaining :	$2,919,298
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,919,298
Brandon Saad	$3,000,000 (1)
-Salary Remaining :	$2,736,842
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,736,842
Joseph Veleno	$2,750,000 (1)
-Salary Remaining :	$2,508,772
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,508,772
James van Riemsdyk	$2,700,000 (1)
-Salary Remaining :	$2,463,158
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,463,158
Philip Tomasino	$2,000,000 (3)
-Salary Remaining :	$1,824,561
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,824,561
Jacob Bernard-Docker	$2,000,000 (2)
-Salary Remaining :	$1,824,561
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,824,561
Matt Savoie	$1,886,667 (2)
-Salary Remaining :	$1,721,170
-Salary Average :	$1,886,667
-Salary Average Remaining :	$1,721,170
Total Pro Players	23
Salary Commitment
Year 18 : $102,811,667
Year 19 : $31,661,667
Year 20 : $15,500,000
Year 21 : $6,000,000
Salary Average Commitment
Year 18 : $102,811,667
Year 19 : $31,661,667
Year 20 : $15,500,000
Year 21 : $6,000,000
Salary Cap with 1 Way Contract
Year 18 : $102,811,667
Year 19 : $31,661,667
Year 20 : $15,500,000
Year 21 : $6,000,000

Farm Players Salaries
Vitek Vanecek	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Brayden Yager	$144,083 (2)
Salary Remaining :	$144,083
Salary Average :	$144,083
Salary Average Remaining :	$144,083
Samuel Helenius	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
James Malatesta	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Topias Vilen	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Landon Slaggert	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Quinton Burns	$101,833 (2)
Salary Remaining :	$101,833
Salary Average :	$101,833
Salary Average Remaining :	$101,833
Angus Crookshank	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Aidan Thompson	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Matej Blumel	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Cole Schwindt	$97,000 (1)
Salary Remaining :	$97,000
Salary Average :	$97,000
Salary Average Remaining :	$97,000
Matvei Gridin	$95,375 (2)
Salary Remaining :	$95,375
Salary Average :	$95,375
Salary Average Remaining :	$95,375
Jaxson Stauber	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Shai Buium	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ville Ottavainen	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Yegor Sidorov	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Domenick Fensore	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Reid Schaefer	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Maveric Lamoureux	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Total Farm Players	19
Salary Commitment
Year 18 : $2,090,625
Year 19 : $1,586,125
Year 20 : $515,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,090,625
Year 19 : $1,586,125
Year 20 : $515,000
Year 21 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $104,000,000 Available Cap Space	Over Minimum of $76,900,000	Pro Players	Farm Players	Total Players
Advocates	$212,538,839	$86,565,978	$17,434,022	$9,665,978	22	24	46
Aviators	$125,690,887	$87,391,089	$16,608,911	$10,491,089	20	24	44
Bombers	$414,976,799	$104,872,435	-$872,435	$27,972,435	22	23	45
Bullies	$377,066,819	$101,324,008	$2,675,992	$24,424,008	22	19	41
Gunners	$339,149,679	$103,163,052	$836,948	$26,263,052	20	16	36
Honey Badgers	$457,662,942	$102,694,330	$1,305,670	$25,794,330	20	17	37
JMXpress	$266,258,539	$88,930,681	$15,069,319	$12,030,681	22	13	35
Kenobi	$278,923,567	$99,389,566	$4,610,434	$22,489,566	21	19	40
Krazy Kidz	$253,124,028	$100,660,839	$3,339,161	$23,760,839	21	28	49
Leopards	$236,446,697	$96,026,584	$7,973,416	$19,126,584	23	29	52
Nokians	$417,208,251	$102,451,059	$1,548,941	$25,551,059	20	20	40
Philly	$283,548,436	$103,945,426	$54,574	$27,045,426	20	18	38
Poutiners	$80,564,777	$77,562,896	$26,437,104	$662,896	23	15	38
Primetime	$134,938,690	$92,656,391	$11,343,609	$15,756,391	20	22	42
Rampage	$179,905,831	$86,860,424	$17,139,576	$9,960,424	24	16	40
Roaches	$294,423,375	$102,087,561	$1,912,439	$25,187,561	20	17	37
Samurai	$186,041,668	$95,844,764	$8,155,236	$18,944,764	21	19	40
Storm	$324,310,771	$102,767,580	$1,232,420	$25,867,580	20	20	40
Thrashers	$260,664,269	$101,091,565	$2,908,435	$24,191,565	21	20	41
Torpedos	$239,614,102	$102,706,392	$1,293,608	$25,806,392	22	23	45
True Grit	$187,624,256	$99,561,330	$4,438,670	$22,661,330	20	19	39
Watchers	$301,221,491	$100,857,596	$3,142,404	$23,957,596	23	16	39
Worgs	$304,039,034	$93,613,608	$10,386,392	$16,713,608	21	22	43
Yetis	$152,736,265	$102,788,306	$1,211,694	$25,888,306	23	19	42

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Bombers is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

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 - %

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 - %