BFHL - A STHS Hockey Sim League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Copps Coliseum
Level 1:	2000 - $191 - 0 - 0.00%
Level 2:	4000 - $96 - 0 - 0.00%
Level 3:	5000 - $71 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $281 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,280,000
Farm Players Total Salaries	$1,146,999
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$208,583,085
Projected Bank Account	$208,583,085

Pro Players Salaries
Martin Necas	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Rasmus Andersson	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Frank Vatrano	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Devon Toews	$6,425,000 (1)
-Salary Remaining :	$6,425,000
-Salary Average :	$6,425,000
-Salary Average Remaining :	$6,425,000
Dylan Cozens	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Michael Bunting	$3,590,000 (1)
-Salary Remaining :	$3,590,000
-Salary Average :	$3,590,000
-Salary Average Remaining :	$3,590,000
Tristan Jarry	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
David Rittich	$2,585,000 (1)
-Salary Remaining :	$2,585,000
-Salary Average :	$2,585,000
-Salary Average Remaining :	$2,585,000
Mattias Samuelsson	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Zack Ostapchuk	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$880,000
-Salary Average Remaining :	$880,000
Dylan Samberg	$0 (0)
Frederick Gaudreau	$0 (0)
Drew Helleson	$0 (0)
Viktor Arvidsson	$0 (0)
Timothy Liljegren	$0 (0)
Dylan Strome	$0 (0)
Tyler Bertuzzi	$0 (0)
Vladimir Tarasenko	$0 (0)
Samuel Girard	$0 (0)
Tyler Myers	$0 (0)
Jason Robertson	$0 (0)
Oliver Wahlstrom	$0 (0)
Cody Ceci	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $45,280,000
Year 19 : $14,500,000
Year 20 : $7,500,000
Year 21 : $0
Salary Average Commitment
Year 18 : $45,280,000
Year 19 : $14,500,000
Year 20 : $7,500,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $45,280,000
Year 19 : $14,500,000
Year 20 : $7,500,000
Year 21 : $0

Farm Players Salaries
Alex Lyon	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Nicholas Robertson	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Josh Doan	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
William Wallinder	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Elias Pettersson2	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
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
Daemon Hunt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Kesselring	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tye Kartye	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Colten Ellis	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Connor Zary	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jacob Perreault	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Johnson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dylan Garand	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 18 : $1,146,999
Year 19 : $172,166
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $1,146,999
Year 19 : $172,166
Year 20 : $0
Year 21 : $0

Aviators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Hanger
Level 1:	3075 - $150 - 0 - 0.00%
Level 2:	4100 - $110 - 0 - 0.00%
Level 3:	5125 - $91 - 0 - 0.00%
Level 4:	7175 - $50 - 0 - 0.00%
Luxury :	1025 - $250 - 0 - 0.00%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $35 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,326,944
Farm Players Total Salaries	$912,860
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$123,162,368
Projected Bank Account	$123,162,368

Pro Players Salaries
Nick Suzuki	$8,525,000 (1)
-Salary Remaining :	$8,525,000
-Salary Average :	$8,525,000
-Salary Average Remaining :	$8,525,000
Jack Eichel	$7,995,663 (1)
-Salary Remaining :	$7,995,663
-Salary Average :	$7,995,663
-Salary Average Remaining :	$7,995,663
Thatcher Demko	$6,477,500 (4)
-Salary Remaining :	$6,477,500
-Salary Average :	$6,477,500
-Salary Average Remaining :	$6,477,500
Mark Stone	$5,678,500 (1)
-Salary Remaining :	$5,678,500
-Salary Average :	$5,678,500
-Salary Average Remaining :	$5,678,500
Morgan Rielly	$4,787,383 (2)
-Salary Remaining :	$4,787,383
-Salary Average :	$4,787,383
-Salary Average Remaining :	$4,787,383
Nikita Zadorov	$4,092,401 (1)
-Salary Remaining :	$4,092,401
-Salary Average :	$4,092,401
-Salary Average Remaining :	$4,092,401
John Marino	$2,755,525 (3)
-Salary Remaining :	$2,755,525
-Salary Average :	$2,755,525
-Salary Average Remaining :	$2,755,525
Yaroslav Askarov	$1,099,000 (2)
-Salary Remaining :	$1,099,000
-Salary Average :	$1,099,000
-Salary Average Remaining :	$1,099,000
Matt Rempe	$968,750 (4)
-Salary Remaining :	$968,750
-Salary Average :	$968,750
-Salary Average Remaining :	$968,750
Dakota Joshua	$947,222 (3)
-Salary Remaining :	$947,222
-Salary Average :	$947,222
-Salary Average Remaining :	$947,222
Mason Lohrei	$0 (0)
Jamie Drysdale	$0 (0)
Lawson Crouse	$0 (0)
Zac Jones	$0 (0)
Pavel Buchnevich	$0 (0)
Thomas Novak	$0 (0)
Damon Severson	$0 (0)
Rickard Rakell	$0 (0)
Morgan Frost	$0 (0)
Victor Mancini	$0 (0)
Chris Kreider	$0 (0)
Jake DeBrusk	$0 (0)
Total Pro Players	22
Salary Commitment
Year 18 : $43,326,944
Year 19 : $17,035,380
Year 20 : $11,148,997
Year 21 : $7,446,250
Salary Average Commitment
Year 18 : $43,326,944
Year 19 : $17,035,380
Year 20 : $11,148,997
Year 21 : $7,446,250
Salary Cap with 1 Way Contract
Year 18 : $43,326,944
Year 19 : $17,035,380
Year 20 : $11,148,997
Year 21 : $7,446,250

Farm Players Salaries
David Jiricek	$191,833 (1)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Noah Ostlund	$136,167 (2)
Salary Remaining :	$136,167
Salary Average :	$136,167
Salary Average Remaining :	$136,167
Brennan Othmann	$131,333 (1)
Salary Remaining :	$131,333
Salary Average :	$131,333
Salary Average Remaining :	$131,333
Fabian Lysell	$103,417 (1)
Salary Remaining :	$103,417
Salary Average :	$103,417
Salary Average Remaining :	$103,417
Nikita Tolopilo	$94,722 (3)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
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
Ethan Samson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexis Gendron	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chase Wheatcroft	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Henrik Tikkanen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Aleksandr Kisakov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
John Farinacci	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jake Neighbours	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marc Gatcomb	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Boqvist	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 18 : $912,860
Year 19 : $230,889
Year 20 : $94,722
Year 21 : $0
Salary Average Commitment
Year 18 : $912,860
Year 19 : $230,889
Year 20 : $94,722
Year 21 : $0

Bombers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Yara Bombshelter
Level 1:	3191 - $140 - 0 - 0.00%
Level 2:	4255 - $105 - 0 - 0.00%
Level 3:	5318 - $85 - 0 - 0.00%
Level 4:	7446 - $58 - 0 - 0.00%
Luxury :	1064 - $265 - 0 - 0.00%
Total Capacity :	21274
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,332,425
Farm Players Total Salaries	$1,582,606
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$414,204,148
Projected Bank Account	$414,204,148

Pro Players Salaries
Seth Jarvis	$8,910,000 (5)
-Salary Remaining :	$8,910,000
-Salary Average :	$8,910,000
-Salary Average Remaining :	$8,910,000
Matt Boldy	$7,700,000 (1)
-Salary Remaining :	$7,700,000
-Salary Average :	$7,700,000
-Salary Average Remaining :	$7,700,000
Brady Skjei	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
K'Andre Miller	$4,675,000 (1)
-Salary Remaining :	$4,675,000
-Salary Average :	$4,675,000
-Salary Average Remaining :	$4,675,000
Mario Ferraro	$4,477,000 (1)
-Salary Remaining :	$4,477,000
-Salary Average :	$4,477,000
-Salary Average Remaining :	$4,477,000
Mattias Ekholm	$3,600,000 (1)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
J.T. Compher	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jake Walman	$3,300,000 (1)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Brayden McNabb	$3,037,092 (1)
-Salary Remaining :	$3,037,092
-Salary Average :	$3,037,092
-Salary Average Remaining :	$3,037,092
Joshua Norris	$1,633,333 (1)
-Salary Remaining :	$1,633,333
-Salary Average :	$1,633,333
-Salary Average Remaining :	$1,633,333
Trevor van Riemsdyk	$0 (0)
Jordan Martinook	$0 (0)
Joey Anderson	$0 (0)
Dmitri Voronkov	$0 (0)
Cooper Black	$0 (0)
Bo Horvat	$0 (0)
Connor Hellebuyck	$0 (0)
Valeri Nichushkin	$0 (0)
Filip Forsberg	$0 (0)
Ross Colton	$0 (0)
Blake Coleman	$0 (0)
Elias Pettersson	$0 (0)
Total Pro Players	22
Salary Commitment
Year 18 : $46,332,425
Year 19 : $8,910,000
Year 20 : $8,910,000
Year 21 : $8,910,000
Salary Average Commitment
Year 18 : $46,332,425
Year 19 : $8,910,000
Year 20 : $8,910,000
Year 21 : $8,910,000
Salary Cap with 1 Way Contract
Year 18 : $46,332,425
Year 19 : $8,910,000
Year 20 : $8,910,000
Year 21 : $8,910,000

Farm Players Salaries
Philipp Grubauer	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Zach Whitecloud	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Eric Robinson	$116,600 (1)
Salary Remaining :	$116,600
Salary Average :	$116,600
Salary Average Remaining :	$116,600
Adam Engstrom	$107,534 (1)
Salary Remaining :	$107,534
Salary Average :	$107,534
Salary Average Remaining :	$107,534
Fedor Svechkov	$106,667 (1)
Salary Remaining :	$106,667
Salary Average :	$106,667
Salary Average Remaining :	$106,667
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
Francesco Pinelli	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Sandis Vilmanis	$86,111 (2)
Salary Remaining :	$86,111
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Stephen Halliday	$86,111 (2)
Salary Remaining :	$86,111
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Jan Mysak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isaac Poulter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Sasson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Hlavaj	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joel Farabee	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryder Korczak	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Pyotr Kochetkov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Remi Poirier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Blankenburg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 18 : $1,582,606
Year 19 : $456,555
Year 20 : $100,000
Year 21 : $0
Salary Average Commitment
Year 18 : $1,582,606
Year 19 : $456,555
Year 20 : $100,000
Year 21 : $0

Bullies

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 0 - 0.00%
Level 2:	4000 - $98 - 0 - 0.00%
Level 3:	5000 - $82 - 0 - 0.00%
Level 4:	6000 - $46 - 0 - 0.00%
Luxury :	1000 - $245 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$22,758,334
Farm Players Total Salaries	$1,085,292
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$373,832,598
Projected Bank Account	$373,832,598

Pro Players Salaries
Adrian Kempe	$8,800,000 (1)
-Salary Remaining :	$8,800,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,800,000
Sean Durzi	$4,800,000 (1)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Alexandar Georgiev	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Artem Zub	$2,400,000 (1)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Denton Mateychuk	$1,636,667 (2)
-Salary Remaining :	$1,636,667
-Salary Average :	$1,636,667
-Salary Average Remaining :	$1,636,667
Olen Zellweger	$871,667 (1)
-Salary Remaining :	$871,667
-Salary Average :	$871,667
-Salary Average Remaining :	$871,667
Jesperi Kotkaniemi	$0 (0)
Pius Suter	$0 (0)
Ty Dellandrea	$0 (0)
Nick Schmaltz	$0 (0)
Morgan Barron	$0 (0)
Alex Vlasic	$0 (0)
John Tavares	$0 (0)
Jonas Siegenthaler	$0 (0)
Sam Montembeault	$0 (0)
Maxim Tsyplakov	$0 (0)
Cole Koepke	$0 (0)
Anthony Cirelli	$0 (0)
Neal Pionk	$0 (0)
Beck Malenstyn	$0 (0)
Jalen Chatfield	$0 (0)
Martin Pospisil	$0 (0)
Emil Lilleberg	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $22,758,334
Year 19 : $1,636,667
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $22,758,334
Year 19 : $1,636,667
Year 20 : $0
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $22,758,334
Year 19 : $1,636,667
Year 20 : $0
Year 21 : $0

Farm Players Salaries
David Reinbacher	$208,500 (2)
Salary Remaining :	$208,500
Salary Average :	$208,500
Salary Average Remaining :	$208,500
P.O 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
Nathan Gaucher	$112,917 (2)
Salary Remaining :	$112,917
Salary Average :	$112,917
Salary Average Remaining :	$112,917
Julian Lutz	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
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
Ukko-Pekka Luukkonen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Antonio Stranges	$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
Valtteri Puustinen	$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
Robby Fabbri	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kailer Yamamoto	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexandre Texier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 18 : $1,085,292
Year 19 : $581,750
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $1,085,292
Year 19 : $581,750
Year 20 : $0
Year 21 : $0

Condors

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,663,333
Farm Players Total Salaries	$1,081,416
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$252,666,253
Projected Bank Account	$252,666,253

Pro Players Salaries
Jake Sanderson	$12,000,000 (6)
-Salary Remaining :	$12,000,000
-Salary Average :	$12,000,000
-Salary Average Remaining :	$12,000,000
Seth Jones	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Jonathan Drouin	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Barrett Hayton	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Adam Fantilli	$4,150,000 (1)
-Salary Remaining :	$4,150,000
-Salary Average :	$4,150,000
-Salary Average Remaining :	$4,150,000
Braden Schneider	$3,700,000 (1)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Michael Rasmussen	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Stuart Skinner	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Urho Vaakanainen	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Lukas Reichel	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Lane Hutson	$1,333,333 (1)
-Salary Remaining :	$1,333,333
-Salary Average :	$1,333,333
-Salary Average Remaining :	$1,333,333
Jakub Skarek	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Nolan Allan	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$880,000
-Salary Average Remaining :	$880,000
Jack Roslovic	$0 (0)
Jack Hughes	$0 (0)
Mason McTavish	$0 (0)
Vincent Trocheck	$0 (0)
Andrew Peeke	$0 (0)
Ryan McLeod	$0 (0)
Gustav Nyquist	$0 (0)
Robert Thomas	$0 (0)
Total Pro Players	21
Salary Commitment
Year 18 : $51,663,333
Year 19 : $22,000,000
Year 20 : $16,500,000
Year 21 : $14,500,000
Salary Average Commitment
Year 18 : $51,663,333
Year 19 : $22,000,000
Year 20 : $16,500,000
Year 21 : $14,500,000
Salary Cap with 1 Way Contract
Year 18 : $51,663,333
Year 19 : $22,000,000
Year 20 : $16,500,000
Year 21 : $14,500,000

Farm Players Salaries
Konsta Helenius	$154,250 (3)
Salary Remaining :	$154,250
Salary Average :	$154,250
Salary Average Remaining :	$154,250
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
Owen Beck	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Vincent Iorio	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jakub Brabenec	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Keith Petruzzelli	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gage Goncalves	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Douglas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Beckman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Alexandrov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cross Hanas	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Bogdan Trineyev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonatan Berggren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 18 : $1,081,416
Year 19 : $524,750
Year 20 : $154,250
Year 21 : $0
Salary Average Commitment
Year 18 : $1,081,416
Year 19 : $524,750
Year 20 : $154,250
Year 21 : $0

Gunners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $200 - 0 - 0.00%
Level 2:	4000 - $125 - 0 - 0.00%
Level 3:	5000 - $90 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $270 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$19,018,889
Farm Players Total Salaries	$919,206
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$338,555,998
Projected Bank Account	$338,555,998

Pro Players Salaries
Aleksander Barkov	$9,810,000 (1)
-Salary Remaining :	$9,810,000
-Salary Average :	$9,810,000
-Salary Average Remaining :	$9,810,000
Adam Lowry	$3,185,000 (1)
-Salary Remaining :	$3,185,000
-Salary Average :	$3,185,000
-Salary Average Remaining :	$3,185,000
Kevin Bahl	$2,645,000 (1)
-Salary Remaining :	$2,645,000
-Salary Average :	$2,645,000
-Salary Average Remaining :	$2,645,000
Albert Johansson	$947,222 (2)
-Salary Remaining :	$947,222
-Salary Average :	$947,222
-Salary Average Remaining :	$947,222
Artur Akhtyamov	$851,667 (1)
-Salary Remaining :	$851,667
-Salary Average :	$851,667
-Salary Average Remaining :	$851,667
Ivan Ivan	$805,000 (1)
-Salary Remaining :	$805,000
-Salary Average :	$805,000
-Salary Average Remaining :	$805,000
David Gustafsson	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Martin Fehervary	$0 (0)
Kirill Marchenko	$0 (0)
Alexander Nylander	$0 (0)
Andrei Vasilevskiy	$0 (0)
Pavel Dorofeyev	$0 (0)
Patrik Koch	$0 (0)
Carter Verhaeghe	$0 (0)
Tom Wilson	$0 (0)
Sean Monahan	$0 (0)
Zach Werenski	$0 (0)
Victor Hedman	$0 (0)
Lucas Raymond	$0 (0)
Leon Draisaitl	$0 (0)
Total Pro Players	20
Salary Commitment
Year 18 : $19,018,889
Year 19 : $947,222
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $19,018,889
Year 19 : $947,222
Year 20 : $0
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $19,018,889
Year 19 : $947,222
Year 20 : $0
Year 21 : $0

Farm Players Salaries
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
Elmer Soderblom	$137,194 (2)
Salary Remaining :	$137,194
Salary Average :	$137,194
Salary Average Remaining :	$137,194
Nils Lundkvist	$94,722 (2)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Stian Solberg	$94,250 (3)
Salary Remaining :	$94,250
Salary Average :	$94,250
Salary Average Remaining :	$94,250
Ruslan Khazheyev	$84,500 (2)
Salary Remaining :	$84,500
Salary Average :	$84,500
Salary Average Remaining :	$84,500
Ivan Fedotov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
John Gibson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mason Appleton	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Pelech	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Eetu Luostarinen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marcus Foligno	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matvey Petrov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Filip Hronek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marat Khusnutdinov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 18 : $919,205
Year 19 : $410,666
Year 20 : $94,250
Year 21 : $0
Salary Average Commitment
Year 18 : $919,205
Year 19 : $410,666
Year 20 : $94,250
Year 21 : $0

Honey Badgers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $245 - 0 - 0.00%
Level 2:	4000 - $180 - 0 - 0.00%
Level 3:	5000 - $135 - 0 - 0.00%
Level 4:	6000 - $90 - 0 - 0.00%
Luxury :	1000 - $350 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$40,233,417
Farm Players Total Salaries	$1,678,887
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$457,530,308
Projected Bank Account	$457,530,308

Pro Players Salaries
Clayton Keller	$7,250,000 (3)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Elias Lindholm	$6,960,000 (1)
-Salary Remaining :	$6,960,000
-Salary Average :	$6,960,000
-Salary Average Remaining :	$6,960,000
Charlie McAvoy	$6,300,000 (1)
-Salary Remaining :	$6,300,000
-Salary Average :	$6,300,000
-Salary Average Remaining :	$6,300,000
Pierre-Luc Dubois	$4,580,917 (1)
-Salary Remaining :	$4,580,917
-Salary Average :	$4,580,917
-Salary Average Remaining :	$4,580,917
Anton Lundell	$4,537,500 (6)
-Salary Remaining :	$4,537,500
-Salary Average :	$4,537,500
-Salary Average Remaining :	$4,537,500
Dougie Hamilton	$4,300,000 (2)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Brandon Hagel	$3,880,000 (1)
-Salary Remaining :	$3,880,000
-Salary Average :	$3,880,000
-Salary Average Remaining :	$3,880,000
Simon Holmstrom	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Filip Gustavsson	$0 (0)
Anze Kopitar	$0 (0)
Miro Heiskanen	$0 (0)
Jaden Schwartz	$0 (0)
Kyle Connor	$0 (0)
Anthony Stolarz	$0 (0)
Zach Bogosian	$0 (0)
Alexandre Carrier	$0 (0)
Mika Zibanejad	$0 (0)
Dylan Guenther	$0 (0)
Brandon Montour	$0 (0)
Alex Ovechkin	$0 (0)
Total Pro Players	21
Salary Commitment
Year 18 : $40,233,417
Year 19 : $16,087,500
Year 20 : $11,787,500
Year 21 : $4,537,500
Salary Average Commitment
Year 18 : $40,233,417
Year 19 : $16,087,500
Year 20 : $11,787,500
Year 21 : $4,537,500
Salary Cap with 1 Way Contract
Year 18 : $40,233,417
Year 19 : $16,087,500
Year 20 : $11,787,500
Year 21 : $4,537,500

Farm Players Salaries
Nils Hoglander	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Kevin Korchinski	$191,833 (1)
Salary Remaining :	$191,833
Salary Average :	$191,833
Salary Average Remaining :	$191,833
Marco Kasper	$188,667 (2)
Salary Remaining :	$188,667
Salary Average :	$188,667
Salary Average Remaining :	$188,667
Sebastian Cossa	$171,333 (1)
Salary Remaining :	$171,333
Salary Average :	$171,333
Salary Average Remaining :	$171,333
Liam Ohgren	$137,833 (2)
Salary Remaining :	$137,833
Salary Average :	$137,833
Salary Average Remaining :	$137,833
Oliver Kapanen	$120,833 (2)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Drew Commesso	$120,833 (1)
Salary Remaining :	$120,833
Salary Average :	$120,833
Salary Average Remaining :	$120,833
Alex Turcotte	$94,722 (3)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Tristan Lennox	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jackson Blake	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Buchinger	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Aleksi Heimosalmi	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Logan Stankoven	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Casey Mittelstadt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Kleven	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
John Beecher	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Stefan Noesen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Philippe Myers	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Philipp Kurashev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Leevi Merilainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 18 : $1,678,887
Year 19 : $833,888
Year 20 : $294,722
Year 21 : $0
Salary Average Commitment
Year 18 : $1,678,887
Year 19 : $833,888
Year 20 : $294,722
Year 21 : $0

JMXpress

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	2701 - $120 - 0 - 0.00%
Level 2:	3601 - $105 - 0 - 0.00%
Level 3:	4502 - $80 - 0 - 0.00%
Level 4:	6302 - $50 - 0 - 0.00%
Luxury :	900 - $255 - 0 - 0.00%
Total Capacity :	18006
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,518,333
Farm Players Total Salaries	$956,666
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$266,819,076
Projected Bank Account	$266,819,076

Pro Players Salaries
Mitch Marner	$8,750,000 (1)
-Salary Remaining :	$8,750,000
-Salary Average :	$8,750,000
-Salary Average Remaining :	$8,750,000
Moritz Seider	$8,500,000 (3)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Logan Thompson	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Jared McCann	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Connor Bedard	$4,450,000 (1)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Ivan Barbashev	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Jack McBain	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Trent Frederic	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Lian Bichsel	$1,418,333 (2)
-Salary Remaining :	$1,418,333
-Salary Average :	$1,418,333
-Salary Average Remaining :	$1,418,333
Felix Sandstrom	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Brayden Pachal	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Justin Brazeau	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jacob Trouba	$0 (0)
Patrik Laine	$0 (0)
Darnell Nurse	$0 (0)
Evan Rodrigues	$0 (0)
Erik Brannstrom	$0 (0)
Semyon Varlamov	$0 (0)
Noah Cates	$0 (0)
Tobias Bjornfot	$0 (0)
Brandon Duhaime	$0 (0)
Jonas Johansson	$0 (0)
Max Domi	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $45,518,333
Year 19 : $17,868,333
Year 20 : $10,450,000
Year 21 : $0
Salary Average Commitment
Year 18 : $45,518,333
Year 19 : $17,868,333
Year 20 : $10,450,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $45,518,333
Year 19 : $17,868,333
Year 20 : $10,450,000
Year 21 : $0

Farm Players Salaries
Jonathan Lekkerimaki	$139,333 (2)
Salary Remaining :	$139,333
Salary Average :	$139,333
Salary Average Remaining :	$139,333
Filip Bystedt	$100,167 (2)
Salary Remaining :	$100,167
Salary Average :	$100,167
Salary Average Remaining :	$100,167
Miko Matikka	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
William Stromgren	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Justin Ertel	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Paul Ludwinski	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
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
Jimmy Schuldt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Scott Harrington	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Noah Philp	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyson Jost	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 18 : $956,666
Year 19 : $687,833
Year 20 : $84,000
Year 21 : $0
Salary Average Commitment
Year 18 : $956,666
Year 19 : $687,833
Year 20 : $84,000
Year 21 : $0

Kenobi

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2718 - $155 - 0 - 0.00%
Level 2:	3624 - $95 - 0 - 0.00%
Level 3:	4530 - $65 - 0 - 0.00%
Level 4:	6341 - $45 - 0 - 0.00%
Luxury :	906 - $300 - 0 - 0.00%
Total Capacity :	18119
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$26,543,328
Farm Players Total Salaries	$1,085,985
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$278,862,155
Projected Bank Account	$278,862,155

Pro Players Salaries
Jeremy Swayman	$5,250,666 (2)
-Salary Remaining :	$5,250,666
-Salary Average :	$5,250,666
-Salary Average Remaining :	$5,250,666
Sam Bennett	$4,679,666 (1)
-Salary Remaining :	$4,679,666
-Salary Average :	$4,679,666
-Salary Average Remaining :	$4,679,666
Mason Marchment	$3,600,666 (1)
-Salary Remaining :	$3,600,666
-Salary Average :	$3,600,666
-Salary Average Remaining :	$3,600,666
Trevor Moore	$3,516,666 (1)
-Salary Remaining :	$3,516,666
-Salary Average :	$3,516,666
-Salary Average Remaining :	$3,516,666
Jake Middleton	$3,484,666 (1)
-Salary Remaining :	$3,484,666
-Salary Average :	$3,484,666
-Salary Average Remaining :	$3,484,666
Ilya Lyubushkin	$2,871,666 (3)
-Salary Remaining :	$2,871,666
-Salary Average :	$2,871,666
-Salary Average Remaining :	$2,871,666
Josh Manson	$2,363,666 (1)
-Salary Remaining :	$2,363,666
-Salary Average :	$2,363,666
-Salary Average Remaining :	$2,363,666
Noel Acciari	$775,666 (1)
-Salary Remaining :	$775,666
-Salary Average :	$775,666
-Salary Average Remaining :	$775,666
Connor Murphy	$0 (0)
Nikita Kucherov	$0 (0)
Ryan O'Reilly	$0 (0)
Erik Karlsson	$0 (0)
Matt Duchene	$0 (0)
Jake Guentzel	$0 (0)
Sergei Bobrovsky	$0 (0)
Zach Hyman	$0 (0)
Bryan Rust	$0 (0)
Anton Forsberg	$0 (0)
Jason Zucker	$0 (0)
Steven Stamkos	$0 (0)
Matt Grzelcyk	$0 (0)
Justin Danforth	$0 (0)
Alex Pietrangelo	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $26,543,328
Year 19 : $8,122,332
Year 20 : $2,871,666
Year 21 : $0
Salary Average Commitment
Year 18 : $26,543,328
Year 19 : $8,122,332
Year 20 : $2,871,666
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $26,543,328
Year 19 : $8,122,332
Year 20 : $2,871,666
Year 21 : $0

Farm Players Salaries
Bobby McMann	$322,867 (1)
Salary Remaining :	$322,867
Salary Average :	$322,867
Salary Average Remaining :	$322,867
Logan O'Connor	$183,567 (1)
Salary Remaining :	$183,567
Salary Average :	$183,567
Salary Average Remaining :	$183,567
David Goyette	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Ethen Frank	$86,267 (1)
Salary Remaining :	$86,267
Salary Average :	$86,267
Salary Average Remaining :	$86,267
Carter George	$84,583 (3)
Salary Remaining :	$84,583
Salary Average :	$84,583
Salary Average Remaining :	$84,583
Thomas Milic	$84,167 (2)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Vincent Desharnais	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Mikey Eyssimont	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Arthur Kaliyev	$77,567 (1)
Salary Remaining :	$77,567
Salary Average :	$77,567
Salary Average Remaining :	$77,567
Eric Comrie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jake Allen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
David Kampf	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vasily Ponomarev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mitchell Chaffee	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Howden	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 18 : $1,085,985
Year 19 : $260,583
Year 20 : $84,583
Year 21 : $0
Salary Average Commitment
Year 18 : $1,085,985
Year 19 : $260,583
Year 20 : $84,583
Year 21 : $0

Leopards

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lake Titicaca
Level 1:	2000 - $160 - 0 - 0.00%
Level 2:	4000 - $105 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $245 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $60 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,173,333
Farm Players Total Salaries	$2,613,695
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$244,872,834
Projected Bank Account	$244,872,834

Pro Players Salaries
Mathew Barzal	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Dustin Wolf	$5,950,000 (3)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Alexis Lafreniere	$5,100,000 (5)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Matty Beniers	$4,630,000 (3)
-Salary Remaining :	$4,630,000
-Salary Average :	$4,630,000
-Salary Average Remaining :	$4,630,000
Philip Broberg	$4,262,500 (1)
-Salary Remaining :	$4,262,500
-Salary Average :	$4,262,500
-Salary Average Remaining :	$4,262,500
Simon Nemec	$4,168,333 (1)
-Salary Remaining :	$4,168,333
-Salary Average :	$4,168,333
-Salary Average Remaining :	$4,168,333
Shane Wright	$3,949,167 (2)
-Salary Remaining :	$3,949,167
-Salary Average :	$3,949,167
-Salary Average Remaining :	$3,949,167
Cam York	$3,750,000 (6)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Darren Raddysh	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Pierre Engvall	$2,125,000 (1)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,125,000
-Salary Average Remaining :	$2,125,000
Keegan Kolesar	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Kirby Dach	$1,925,000 (5)
-Salary Remaining :	$1,925,000
-Salary Average :	$1,925,000
-Salary Average Remaining :	$1,925,000
Connor Brown	$1,600,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Connor Dewar	$1,050,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Stanislav Svozil	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$880,000
-Salary Average Remaining :	$880,000
Erik Portillo	$783,333 (2)
-Salary Remaining :	$783,333
-Salary Average :	$783,333
-Salary Average Remaining :	$783,333
Nic Dowd	$0 (0)
Juraj Slafkovsky	$0 (0)
Ryan Nugent-Hopkins	$0 (0)
Anders Lee	$0 (0)
Artturi Lehkonen	$0 (0)
Adam Wilsby	$0 (0)
Devon Levi	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $53,173,333
Year 19 : $39,087,500
Year 20 : $28,855,000
Year 21 : $10,775,000
Salary Average Commitment
Year 18 : $53,173,333
Year 19 : $39,087,500
Year 20 : $28,855,000
Year 21 : $10,775,000
Salary Cap with 1 Way Contract
Year 18 : $53,173,333
Year 19 : $39,087,500
Year 20 : $28,855,000
Year 21 : $10,775,000

Farm Players Salaries
Matvei Michkov	$425,000 (2)
Salary Remaining :	$425,000
Salary Average :	$425,000
Salary Average Remaining :	$425,000
Leo Carlsson	$420,000 (1)
Salary Remaining :	$420,000
Salary Average :	$420,000
Salary Average Remaining :	$420,000
Yegor Chinakhov	$275,000 (1)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Simon Edvinsson	$174,417 (1)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
Ivan Miroshnichenko	$170,000 (1)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Zach Benson	$160,000 (1)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Adam Klapka	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Dylan Duke	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Noah Warren	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Elias Salomonsson	$89,500 (2)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Adam Sykora	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Joshua Roy	$88,167 (1)
Salary Remaining :	$88,167
Salary Average :	$88,167
Salary Average Remaining :	$88,167
Sasha Pastujov	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Ville Koivunen	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Gleb Trikozov	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jacob Melanson	$82,611 (1)
Salary Remaining :	$82,611
Salary Average :	$82,611
Salary Average Remaining :	$82,611
Pavol Regenda	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeff Malott	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan O'Rourke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brock Faber	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Martin Chromiak	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Grebenkin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Emmitt Finnie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Topi Niemela	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Sourdif	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jesper Wallstedt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 18 : $2,613,695
Year 19 : $875,000
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $2,613,695
Year 19 : $875,000
Year 20 : $0
Year 21 : $0

Nokians

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nokia Centre
Level 1:	2997 - $140 - 0 - 0.00%
Level 2:	3996 - $120 - 0 - 0.00%
Level 3:	4995 - $75 - 0 - 0.00%
Level 4:	6992 - $40 - 0 - 0.00%
Luxury :	999 - $260 - 0 - 0.00%
Total Capacity :	19979
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$24,773,556
Farm Players Total Salaries	$2,191,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$416,684,020
Projected Bank Account	$416,684,020

Pro Players Salaries
David Pastrnak	$7,900,000 (1)
-Salary Remaining :	$7,900,000
-Salary Average :	$7,900,000
-Salary Average Remaining :	$7,900,000
Chandler Stephenson	$7,477,556 (1)
-Salary Remaining :	$7,477,556
-Salary Average :	$7,477,556
-Salary Average Remaining :	$7,477,556
Linus Ullmark	$4,800,000 (1)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Collin Graf	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Teddy Blueger	$1,651,000 (1)
-Salary Remaining :	$1,651,000
-Salary Average :	$1,651,000
-Salary Average Remaining :	$1,651,000
Dan Vladar	$945,000 (2)
-Salary Remaining :	$945,000
-Salary Average :	$945,000
-Salary Average Remaining :	$945,000
Sebastian Aho	$0 (0)
Ivan Provorov	$0 (0)
Luke Glendening	$0 (0)
John Carlson	$0 (0)
Connor McMichael	$0 (0)
Cam Fowler	$0 (0)
Mikael Backlund	$0 (0)
Kris Letang	$0 (0)
Nick Foligno	$0 (0)
Kiefer Sherwood	$0 (0)
Ryan McDonagh	$0 (0)
Tyler Seguin	$0 (0)
Mike Matheson	$0 (0)
Alex Iafallo	$0 (0)
Nazem Kadri	$0 (0)
Total Pro Players	21
Salary Commitment
Year 18 : $24,773,556
Year 19 : $2,945,000
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $24,773,556
Year 19 : $2,945,000
Year 20 : $0
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $24,773,556
Year 19 : $2,945,000
Year 20 : $0
Year 21 : $0

Farm Players Salaries
Warren Foegele	$380,000 (1)
Salary Remaining :	$380,000
Salary Average :	$380,000
Salary Average Remaining :	$380,000
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
Chaz Lucius	$129,417 (1)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Parker Wotherspoon	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Christian Kyrou	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
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
Jiri Kulich	$91,833 (1)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Damian Clara	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
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
Luke Kunin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael DiPietro	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Danton Heinen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Antti Tuomisto	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kaiden Guhle	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zayde Wisdom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Leason	$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
Alexey Toropchenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 18 : $2,191,667
Year 19 : $367,167
Year 20 : $180,500
Year 21 : $0
Salary Average Commitment
Year 18 : $2,191,667
Year 19 : $367,167
Year 20 : $180,500
Year 21 : $0

Philly

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cheese Cake Factory
Level 1:	3010 - $130 - 0 - 0.00%
Level 2:	4013 - $100 - 0 - 0.00%
Level 3:	5017 - $70 - 0 - 0.00%
Level 4:	7023 - $50 - 0 - 0.00%
Luxury :	1003 - $240 - 0 - 0.00%
Total Capacity :	20066
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,953,500
Farm Players Total Salaries	$2,190,451
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$283,013,893
Projected Bank Account	$283,013,893

Pro Players Salaries
Cale Makar	$12,300,500 (1)
-Salary Remaining :	$12,300,500
-Salary Average :	$12,300,500
-Salary Average Remaining :	$12,300,500
Nico Hischier	$7,800,000 (3)
-Salary Remaining :	$7,800,000
-Salary Average :	$7,800,000
-Salary Average Remaining :	$7,800,000
Patrick Kane	$6,500,500 (1)
-Salary Remaining :	$6,500,500
-Salary Average :	$6,500,500
-Salary Average Remaining :	$6,500,500
Jake McCabe	$5,750,500 (1)
-Salary Remaining :	$5,750,500
-Salary Average :	$5,750,500
-Salary Average Remaining :	$5,750,500
Fabian Zetterlund	$5,050,500 (2)
-Salary Remaining :	$5,050,500
-Salary Average :	$5,050,500
-Salary Average Remaining :	$5,050,500
Nick Paul	$4,100,500 (1)
-Salary Remaining :	$4,100,500
-Salary Average :	$4,100,500
-Salary Average Remaining :	$4,100,500
Ryan Lindgren	$3,100,500 (1)
-Salary Remaining :	$3,100,500
-Salary Average :	$3,100,500
-Salary Average Remaining :	$3,100,500
Barclay Goodrow	$1,350,500 (1)
-Salary Remaining :	$1,350,500
-Salary Average :	$1,350,500
-Salary Average Remaining :	$1,350,500
Dylan Larkin	$0 (0)
Jakob Chychrun	$0 (0)
Alex Newhook	$0 (0)
Brett Kulak	$0 (0)
Nicolas Aube-Kubel	$0 (0)
Joel Hofer	$0 (0)
Karel Vejmelka	$0 (0)
Yakov Trenin	$0 (0)
Michael McCarron	$0 (0)
Nico Sturm	$0 (0)
Mathieu Olivier	$0 (0)
Carson Soucy	$0 (0)
Tage Thompson	$0 (0)
Total Pro Players	21
Salary Commitment
Year 18 : $45,953,500
Year 19 : $12,850,500
Year 20 : $7,800,000
Year 21 : $0
Salary Average Commitment
Year 18 : $45,953,500
Year 19 : $12,850,500
Year 20 : $7,800,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $45,953,500
Year 19 : $12,850,500
Year 20 : $7,800,000
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
Nico Daws	$115,050 (3)
Salary Remaining :	$115,050
Salary Average :	$115,050
Salary Average Remaining :	$115,050
Viktor Neuchev	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Frank Nazar	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Rodwin Dionicio	$95,000 (2)
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
Anton Johansson	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Jan Rutta	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Raphael Lavoie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Eemil Viro	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Clay Stevenson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 18 : $2,190,451
Year 19 : $573,217
Year 20 : $390,717
Year 21 : $0
Salary Average Commitment
Year 18 : $2,190,451
Year 19 : $573,217
Year 20 : $390,717
Year 21 : $0

Poutiners

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	3191 - $90 - 0 - 0.00%
Level 2:	4255 - $80 - 0 - 0.00%
Level 3:	5318 - $53 - 0 - 0.00%
Level 4:	7446 - $40 - 0 - 0.00%
Luxury :	1064 - $206 - 0 - 0.00%
Total Capacity :	21274
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$26,388,633
Farm Players Total Salaries	$273,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$79,564,245
Projected Bank Account	$79,564,245

Pro Players Salaries
Jake Oettinger	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Thomas Harley	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Quinton Byfield	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Yanni Gourde	$2,808,300 (1)
-Salary Remaining :	$2,808,300
-Salary Average :	$2,808,300
-Salary Average Remaining :	$2,808,300
Arber Xhekaj	$2,162,000 (1)
-Salary Remaining :	$2,162,000
-Salary Average :	$2,162,000
-Salary Average Remaining :	$2,162,000
Brad Lambert	$1,168,333 (1)
-Salary Remaining :	$1,168,333
-Salary Average :	$1,168,333
-Salary Average Remaining :	$1,168,333
Spencer Knight	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Logan Stanley	$0 (0)
Ryan Suter	$0 (0)
Jake Evans	$0 (0)
Jason Dickinson	$0 (0)
Radek Faksa	$0 (0)
Mathieu Joseph	$0 (0)
Bowen Byram	$0 (0)
Anthony Beauvillier	$0 (0)
Jordan Kyrou	$0 (0)
Liam Foudy	$0 (0)
Nino Niederreiter	$0 (0)
Jordan Greenway	$0 (0)
Brent Burns	$0 (0)
Total Pro Players	20
Salary Commitment
Year 18 : $26,388,633
Year 19 : $19,250,000
Year 20 : $7,500,000
Year 21 : $0
Salary Average Commitment
Year 18 : $26,388,633
Year 19 : $19,250,000
Year 20 : $7,500,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $26,388,633
Year 19 : $19,250,000
Year 20 : $7,500,000
Year 21 : $0

Farm Players Salaries
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
Eduard Sale	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Talyn Boyko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Robertson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Nesterenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sam Carrick	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Santeri Hatakka	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ville Heinola	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mitch Gibson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Calvin de Haan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Daniel Torgersson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Niko Mikkola	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Shakir Mukhamadullin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jesper Vikman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Olivier Rodrigue	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sam Malinski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 18 : $273,000
Year 19 : $180,500
Year 20 : $88,667
Year 21 : $0
Salary Average Commitment
Year 18 : $273,000
Year 19 : $180,500
Year 20 : $88,667
Year 21 : $0

Primetime

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $138 - 0 - 0.00%
Level 2:	4000 - $88 - 0 - 0.00%
Level 3:	5000 - $68 - 0 - 0.00%
Level 4:	6000 - $38 - 0 - 0.00%
Luxury :	1000 - $248 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,449,366
Farm Players Total Salaries	$2,336,032
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$134,168,452
Projected Bank Account	$134,168,452

Pro Players Salaries
Kirill Kaprizov	$10,365,810 (1)
-Salary Remaining :	$10,365,810
-Salary Average :	$10,365,813
-Salary Average Remaining :	$10,365,813
William Nylander	$9,191,100 (1)
-Salary Remaining :	$9,191,100
-Salary Average :	$9,191,100
-Salary Average Remaining :	$9,191,100
Andrei Svechnikov	$7,589,333 (6)
-Salary Remaining :	$7,589,333
-Salary Average :	$7,589,333
-Salary Average Remaining :	$7,589,333
J.T. Miller	$6,972,250 (1)
-Salary Remaining :	$6,972,250
-Salary Average :	$6,972,250
-Salary Average Remaining :	$6,972,250
Adam Fox	$5,849,746 (3)
-Salary Remaining :	$5,849,746
-Salary Average :	$5,849,746
-Salary Average Remaining :	$5,849,746
Esa Lindell	$4,553,073 (1)
-Salary Remaining :	$4,553,073
-Salary Average :	$4,553,073
-Salary Average Remaining :	$4,553,073
Jack St. Ivany	$2,108,000 (3)
-Salary Remaining :	$2,108,000
-Salary Average :	$2,108,000
-Salary Average Remaining :	$2,108,000
Joel Kiviranta	$836,008 (1)
-Salary Remaining :	$836,008
-Salary Average :	$836,008
-Salary Average Remaining :	$836,008
Ryan Shea	$782,008 (1)
-Salary Remaining :	$782,008
-Salary Average :	$782,008
-Salary Average Remaining :	$782,008
Jacob Bryson	$776,008 (1)
-Salary Remaining :	$776,008
-Salary Average :	$776,008
-Salary Average Remaining :	$776,008
Matt Nieto	$776,008 (1)
-Salary Remaining :	$776,008
-Salary Average :	$776,008
-Salary Average Remaining :	$776,008
Blake Lizotte	$775,008 (1)
-Salary Remaining :	$775,008
-Salary Average :	$775,008
-Salary Average Remaining :	$775,008
Kevin Rooney	$775,008 (1)
-Salary Remaining :	$775,008
-Salary Average :	$775,008
-Salary Average Remaining :	$775,008
Tyler Motte	$775,003 (1)
-Salary Remaining :	$775,003
-Salary Average :	$775,003
-Salary Average Remaining :	$775,003
Michael Callahan	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Mikael Pyyhtia	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Pheonix Copley	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Vladislav Gavrikov	$0 (0)
Mackenzie Blackwood	$0 (0)
Sidney Crosby	$0 (0)
Roope Hintz	$0 (0)
Tomas Hertl	$0 (0)
Louis Crevier	$0 (0)
Parker Kelly	$0 (0)
Total Pro Players	24
Salary Commitment
Year 18 : $54,449,366
Year 19 : $15,547,079
Year 20 : $15,547,079
Year 21 : $7,589,333
Salary Average Commitment
Year 18 : $54,449,366
Year 19 : $15,547,079
Year 20 : $15,547,079
Year 21 : $7,589,333
Salary Cap with 1 Way Contract
Year 18 : $54,449,366
Year 19 : $15,547,079
Year 20 : $15,547,079
Year 21 : $7,589,333

Farm Players Salaries
Adin Hill	$458,092 (1)
Salary Remaining :	$458,092
Salary Average :	$458,092
Salary Average Remaining :	$458,092
Samuel Ersson	$338,800 (1)
Salary Remaining :	$338,800
Salary Average :	$338,800
Salary Average Remaining :	$338,800
Chris Tanev	$336,132 (1)
Salary Remaining :	$336,132
Salary Average :	$336,132
Salary Average Remaining :	$336,132
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
Daniil Tarasov	$151,170 (1)
Salary Remaining :	$151,170
Salary Average :	$151,170
Salary Average Remaining :	$151,170
Luca Cagnoni	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Carson Lambos	$93,417 (1)
Salary Remaining :	$93,417
Salary Average :	$93,417
Salary Average Remaining :	$93,417
Jordan Dumais	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Ryan Winterton	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Hunter McKown	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Logan Morrison	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lukas Cormier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Thompson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 18 : $2,336,031
Year 19 : $413,347
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $2,336,031
Year 19 : $413,347
Year 20 : $0
Year 21 : $0

Rampage

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,025,000
Farm Players Total Salaries	$1,440,666
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$178,464,752
Projected Bank Account	$178,464,752

Pro Players Salaries
Timo Meier	$7,100,000 (1)
-Salary Remaining :	$7,100,000
-Salary Average :	$7,100,000
-Salary Average Remaining :	$7,100,000
Travis Sanheim	$6,450,000 (2)
-Salary Remaining :	$6,450,000
-Salary Average :	$6,450,000
-Salary Average Remaining :	$6,450,000
Mikael Granlund	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Trevor Zegras	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Kent Johnson	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Marcus Pettersson	$5,200,000 (3)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Thomas Chabot	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Oliver Bjorkstrand	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Adam Henrique	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Lars Eller	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Jeremy Lauzon	$2,850,000 (6)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
David Savard	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Joonas Korpisalo	$2,475,000 (3)
-Salary Remaining :	$2,475,000
-Salary Average :	$2,475,000
-Salary Average Remaining :	$2,475,000
Jordan Harris	$2,400,000 (5)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Matt Murray	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Conor Sheary	$1,900,000 (1)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Jansen Harkins	$1,700,000 (3)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Dmitry Kulikov	$0 (0)
Jeff Skinner	$0 (0)
Jean-Gabriel Pageau	$0 (0)
Matt Martin	$0 (0)
Alex Laferriere	$0 (0)
Will Cuylle	$0 (0)
Joseph Woll	$0 (0)
Total Pro Players	24
Salary Commitment
Year 18 : $67,025,000
Year 19 : $28,775,000
Year 20 : $22,325,000
Year 21 : $10,750,000
Salary Average Commitment
Year 18 : $67,025,000
Year 19 : $28,775,000
Year 20 : $22,325,000
Year 21 : $10,750,000
Salary Cap with 1 Way Contract
Year 18 : $67,025,000
Year 19 : $28,775,000
Year 20 : $22,325,000
Year 21 : $10,750,000

Farm Players Salaries
Andreas Englund	$200,000 (5)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Cutter Gauthier	$190,000 (1)
Salary Remaining :	$190,000
Salary Average :	$190,000
Salary Average Remaining :	$190,000
Ian Mitchell	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Fredrik Karlstrom	$120,000 (5)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Justin Kirkland	$120,000 (5)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Jesse Pulkkinen	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Brett Berard	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jayden Grubbe	$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
Zack MacEwen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Helge Grans	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 18 : $1,440,666
Year 19 : $893,000
Year 20 : $528,500
Year 21 : $440,000
Salary Average Commitment
Year 18 : $1,440,666
Year 19 : $893,000
Year 20 : $528,500
Year 21 : $440,000

Roaches

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $300 - 0 - 0.00%
Level 2:	4000 - $200 - 0 - 0.00%
Level 3:	5000 - $150 - 0 - 0.00%
Level 4:	6000 - $90 - 0 - 0.00%
Luxury :	1000 - $500 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$26,841,433
Farm Players Total Salaries	$909,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$294,188,334
Projected Bank Account	$294,188,334

Pro Players Salaries
Artemi Panarin	$6,981,500 (1)
-Salary Remaining :	$6,981,500
-Salary Average :	$6,981,500
-Salary Average Remaining :	$6,981,500
Alex DeBrincat	$6,399,000 (1)
-Salary Remaining :	$6,399,000
-Salary Average :	$6,399,000
-Salary Average Remaining :	$6,399,000
Jacob Markstrom	$4,214,600 (1)
-Salary Remaining :	$4,214,600
-Salary Average :	$4,214,600
-Salary Average Remaining :	$4,214,600
Charlie Lindgren	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Joel Edmundson	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Brandon Tanev	$1,570,500 (1)
-Salary Remaining :	$1,570,500
-Salary Average :	$1,570,500
-Salary Average Remaining :	$1,570,500
Zack Bolduc	$1,275,833 (1)
-Salary Remaining :	$1,275,833
-Salary Average :	$1,275,833
-Salary Average Remaining :	$1,275,833
Brett Pesce	$0 (0)
Casey Cizikas	$0 (0)
Sam Reinhart	$0 (0)
Brayden Point	$0 (0)
Drew Doughty	$0 (0)
Nick Seeler	$0 (0)
Vladislav Namestnikov	$0 (0)
Pontus Holmberg	$0 (0)
Roman Josi	$0 (0)
Colin Blackwell	$0 (0)
Alexander Kerfoot	$0 (0)
Ryan Pulock	$0 (0)
Troy Terry	$0 (0)
Total Pro Players	20
Salary Commitment
Year 18 : $26,841,433
Year 19 : $3,200,000
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $26,841,433
Year 19 : $3,200,000
Year 20 : $0
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $26,841,433
Year 19 : $3,200,000
Year 20 : $0
Year 21 : $0

Farm Players Salaries
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
Akira Schmid	$122,000 (1)
Salary Remaining :	$122,000
Salary Average :	$122,000
Salary Average Remaining :	$122,000
Nikita Novikov	$95,500 (1)
Salary Remaining :	$95,500
Salary Average :	$95,500
Salary Average Remaining :	$95,500
Nikke Kokko	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
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
Joe Snively	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gustav Lindstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cam Atkinson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Noah Juulsen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ilya Samsonov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Travis Hamonic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Petr Mrazek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joshua Brown	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Walker Duehr	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Edmonds	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mikko Kokkonen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Guttman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 18 : $909,500
Year 19 : $375,500
Year 20 : $138,667
Year 21 : $0
Salary Average Commitment
Year 18 : $909,500
Year 19 : $375,500
Year 20 : $138,667
Year 21 : $0

Samurai

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $125 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$39,080,000
Farm Players Total Salaries	$1,633,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$183,239,607
Projected Bank Account	$183,239,607

Pro Players Salaries
MacKenzie Weegar	$8,500,000 (2)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Colton Parayko	$5,110,000 (2)
-Salary Remaining :	$5,110,000
-Salary Average :	$5,110,000
-Salary Average Remaining :	$5,110,000
Teuvo Teravainen	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Boone Jenner	$4,200,000 (1)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Yegor Sharangovich	$4,100,000 (2)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Mikey Anderson	$4,090,000 (2)
-Salary Remaining :	$4,090,000
-Salary Average :	$4,090,000
-Salary Average Remaining :	$4,090,000
Justin Barron	$3,080,000 (2)
-Salary Remaining :	$3,080,000
-Salary Average :	$3,080,000
-Salary Average Remaining :	$3,080,000
Owen Tippett	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Peyton Krebs	$2,000,000 (6)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jamie Benn	$0 (0)
Matthew Knies	$0 (0)
Andrew Copp	$0 (0)
Jack Quinn	$0 (0)
Igor Shesterkin	$0 (0)
Jaccob Slavin	$0 (0)
Scott Wedgewood	$0 (0)
Colton Sissons	$0 (0)
Cody Glass	$0 (0)
Sean Kuraly	$0 (0)
Adam Larsson	$0 (0)
Johnathan Kovacevic	$0 (0)
Jonathan Marchessault	$0 (0)
Total Pro Players	22
Salary Commitment
Year 18 : $39,080,000
Year 19 : $26,880,000
Year 20 : $2,000,000
Year 21 : $2,000,000
Salary Average Commitment
Year 18 : $39,080,000
Year 19 : $26,880,000
Year 20 : $2,000,000
Year 21 : $2,000,000
Salary Cap with 1 Way Contract
Year 18 : $39,080,000
Year 19 : $26,880,000
Year 20 : $2,000,000
Year 21 : $2,000,000

Farm Players Salaries
Nicolas Hague	$334,500 (1)
Salary Remaining :	$334,500
Salary Average :	$334,500
Salary Average Remaining :	$334,500
Miles Wood	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Justus Annunen	$183,333 (2)
Salary Remaining :	$183,333
Salary Average :	$183,333
Salary Average Remaining :	$183,333
Owen Pickering	$113,667 (2)
Salary Remaining :	$113,667
Salary Average :	$113,667
Salary Average Remaining :	$113,667
Klim Kostin	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Jett Woo	$104,500 (2)
Salary Remaining :	$104,500
Salary Average :	$104,500
Salary Average Remaining :	$104,500
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
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
Mackie Samoskevich	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Casey DeSmith	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cale Fleury	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lane Pederson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carl Grundstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 18 : $1,633,333
Year 19 : $582,000
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $1,633,333
Year 19 : $582,000
Year 20 : $0
Year 21 : $0

Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $155 - 0 - 0.00%
Level 2:	4000 - $95 - 0 - 0.00%
Level 3:	5000 - $65 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,561,283
Farm Players Total Salaries	$2,107,213
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$322,195,055
Projected Bank Account	$322,195,055

Pro Players Salaries
Aaron Ekblad	$6,771,420 (3)
-Salary Remaining :	$6,771,420
-Salary Average :	$6,771,420
-Salary Average Remaining :	$6,771,420
Shea Theodore	$6,671,131 (2)
-Salary Remaining :	$6,671,131
-Salary Average :	$6,671,131
-Salary Average Remaining :	$6,671,131
Owen Power	$5,280,000 (6)
-Salary Remaining :	$5,280,000
-Salary Average :	$5,280,000
-Salary Average Remaining :	$5,280,000
Dylan Holloway	$4,477,000 (3)
-Salary Remaining :	$4,477,000
-Salary Average :	$4,477,000
-Salary Average Remaining :	$4,477,000
Brandon Carlo	$3,209,216 (1)
-Salary Remaining :	$3,209,216
-Salary Average :	$3,209,216
-Salary Average Remaining :	$3,209,216
Lukas Dostal	$2,886,400 (2)
-Salary Remaining :	$2,886,400
-Salary Average :	$2,886,400
-Salary Average Remaining :	$2,886,400
Nick Perbix	$2,176,116 (3)
-Salary Remaining :	$2,176,116
-Salary Average :	$2,176,116
-Salary Average Remaining :	$2,176,116
Jack Drury	$2,090,000 (3)
-Salary Remaining :	$2,090,000
-Salary Average :	$2,090,000
-Salary Average Remaining :	$2,090,000
Jordan Staal	$0 (0)
Noah Hanifin	$0 (0)
Joel Eriksson Ek	$0 (0)
Mark Scheifele	$0 (0)
Alex Tuch	$0 (0)
Cam Talbot	$0 (0)
Alexander Wennberg	$0 (0)
Tyler Toffoli	$0 (0)
Wyatt Johnston	$0 (0)
Gabriel Vilardi	$0 (0)
Matt Roy	$0 (0)
Tyson Foerster	$0 (0)
Brock Nelson	$0 (0)
Total Pro Players	21
Salary Commitment
Year 18 : $33,561,283
Year 19 : $30,352,067
Year 20 : $20,794,536
Year 21 : $5,280,000
Salary Average Commitment
Year 18 : $33,561,283
Year 19 : $30,352,067
Year 20 : $20,794,536
Year 21 : $5,280,000
Salary Cap with 1 Way Contract
Year 18 : $33,561,283
Year 19 : $30,352,067
Year 20 : $20,794,536
Year 21 : $5,280,000

Farm Players Salaries
Anthony Mantha	$380,000 (1)
Salary Remaining :	$380,000
Salary Average :	$380,000
Salary Average Remaining :	$380,000
Bobby Brink	$302,500 (2)
Salary Remaining :	$302,500
Salary Average :	$302,500
Salary Average Remaining :	$302,500
William Dufour	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Arshdeep Bains	$150,100 (1)
Salary Remaining :	$150,100
Salary Average :	$150,100
Salary Average Remaining :	$150,100
Arturs Silovs	$125,002 (3)
Salary Remaining :	$125,002
Salary Average :	$125,002
Salary Average Remaining :	$125,002
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
Noah Laba	$94,722 (2)
Salary Remaining :	$94,722
Salary Average :	$94,722
Salary Average Remaining :	$94,722
Tristan Broz	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tristan Luneau	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Avery Hayes	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Danny Zhilkin	$85,667 (2)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Justin Robidas	$85,167 (1)
Salary Remaining :	$85,167
Salary Average :	$85,167
Salary Average Remaining :	$85,167
Matthew Seminoff	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tyson Kozak	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Prishchepov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Daniil Misyul	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sean Farrell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jordan Binnington	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Conor Timmins	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikolai Knyzhov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vsevolod Komarov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jesse Ylonen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ronan Seeley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Garin Bjorklund	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 18 : $2,107,213
Year 19 : $976,946
Year 20 : $125,002
Year 21 : $0
Salary Average Commitment
Year 18 : $2,107,213
Year 19 : $976,946
Year 20 : $125,002
Year 21 : $0

Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $235 - 0 - 0.00%
Level 2:	4000 - $128 - 0 - 0.00%
Level 3:	5000 - $95 - 0 - 0.00%
Level 4:	6000 - $63 - 0 - 0.00%
Luxury :	1000 - $330 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$35,757,500
Farm Players Total Salaries	$1,454,633
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$260,094,068
Projected Bank Account	$260,094,068

Pro Players Salaries
Mikko Rantanen	$11,000,000 (2)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Evan Bouchard	$9,150,000 (4)
-Salary Remaining :	$9,150,000
-Salary Average :	$9,150,000
-Salary Average Remaining :	$9,150,000
Matthew Tkachuk	$8,360,278 (1)
-Salary Remaining :	$8,360,278
-Salary Average :	$8,360,278
-Salary Average Remaining :	$8,360,278
Shane Pinto	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Anthony DeAngelo	$2,450,000 (1)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Justin Hryckowian	$1,047,222 (3)
-Salary Remaining :	$1,047,222
-Salary Average :	$1,047,222
-Salary Average Remaining :	$1,047,222
JJ Peterka	$0 (0)
Christian Dvorak	$0 (0)
Alexander Romanov	$0 (0)
Isac Lundestrom	$0 (0)
Shayne Gostisbehere	$0 (0)
Ilya Sorokin	$0 (0)
Marco Rossi	$0 (0)
Magnus Chrona	$0 (0)
Kaapo Kakko	$0 (0)
Jonathan Huberdeau	$0 (0)
Noah Dobson	$0 (0)
Reilly Smith	$0 (0)
Simon Benoit	$0 (0)
Ryan Donato	$0 (0)
Total Pro Players	20
Salary Commitment
Year 18 : $35,757,500
Year 19 : $21,197,222
Year 20 : $10,197,222
Year 21 : $9,150,000
Salary Average Commitment
Year 18 : $35,757,500
Year 19 : $21,197,222
Year 20 : $10,197,222
Year 21 : $9,150,000
Salary Cap with 1 Way Contract
Year 18 : $35,757,500
Year 19 : $21,197,222
Year 20 : $10,197,222
Year 21 : $9,150,000

Farm Players Salaries
Rasmus Sandin	$335,600 (1)
Salary Remaining :	$335,600
Salary Average :	$335,600
Salary Average Remaining :	$335,600
Tanner Jeannot	$174,200 (1)
Salary Remaining :	$174,200
Salary Average :	$174,200
Salary Average Remaining :	$174,200
Scott Morrow	$115,833 (1)
Salary Remaining :	$115,833
Salary Average :	$115,833
Salary Average Remaining :	$115,833
Braeden Bowman	$111,112 (2)
Salary Remaining :	$111,112
Salary Average :	$111,112
Salary Average Remaining :	$111,112
Rory Kerins	$104,722 (3)
Salary Remaining :	$104,722
Salary Average :	$104,722
Salary Average Remaining :	$104,722
Declan Chisholm	$102,500 (1)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Corson Ceulemans	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Otto Stenberg	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Coulson Pitre	$86,000 (2)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Ty Young	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Felix Unger Sorum	$80,333 (3)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Thomas Bordeleau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Rathbone	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gustav Forsling	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carl Lindbom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Phillip Danault	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kirill Kudryavtsev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ty Tullio	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dennis Hildeby	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Pavel Cajan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Elliot Desnoyers	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tristen Robins	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Danil Gushchin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Calle Clang	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joona Koppanen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sergei Murashov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 18 : $1,454,633
Year 19 : $556,500
Year 20 : $276,888
Year 21 : $0
Salary Average Commitment
Year 18 : $1,454,633
Year 19 : $556,500
Year 20 : $276,888
Year 21 : $0

Torpedos

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sub
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,598,333
Farm Players Total Salaries	$2,071,805
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$387,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$239,486,558
Projected Bank Account	$239,486,558

Pro Players Salaries
Tim Stutzle	$12,900,000 (6)
-Salary Remaining :	$12,900,000
-Salary Average :	$12,900,000
-Salary Average Remaining :	$12,900,000
Josh Morrissey	$9,500,000 (1)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Brady Tkachuk	$9,500,000 (1)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Cole Caufield	$8,600,000 (5)
-Salary Remaining :	$8,600,000
-Salary Average :	$8,600,000
-Salary Average Remaining :	$8,600,000
Ryan Graves	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Aliaksei Protas	$4,900,000 (3)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
William Karlsson	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Joel Armia	$3,100,000 (1)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Cole Perfetti	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Alex Nedeljkovic	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Nicolas Roy	$2,800,000 (3)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Egor Zamula	$2,310,000 (3)
-Salary Remaining :	$2,310,000
-Salary Average :	$2,310,000
-Salary Average Remaining :	$2,310,000
Haydn Fleury	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Vasily Podkolzin	$1,800,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
William Eklund	$1,713,333 (1)
-Salary Remaining :	$1,713,333
-Salary Average :	$1,713,333
-Salary Average Remaining :	$1,713,333
Scott Mayfield	$1,650,000 (2)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Arvid Soderblom	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Marc Del Gaizo	$1,525,000 (3)
-Salary Remaining :	$1,525,000
-Salary Average :	$1,525,000
-Salary Average Remaining :	$1,525,000
Trent Miner	$0 (0)
Quinn Hughes	$0 (0)
Aatu Raty	$0 (0)
Hendrix Lapierre	$0 (0)
Total Pro Players	22
Salary Commitment
Year 18 : $79,598,333
Year 19 : $43,335,000
Year 20 : $37,835,000
Year 21 : $21,500,000
Salary Average Commitment
Year 18 : $79,598,333
Year 19 : $43,335,000
Year 20 : $37,835,000
Year 21 : $21,500,000
Salary Cap with 1 Way Contract
Year 18 : $79,598,333
Year 19 : $43,335,000
Year 20 : $37,835,000
Year 21 : $21,500,000

Farm Players Salaries
Will Smith	$415,000 (2)
Salary Remaining :	$415,000
Salary Average :	$415,000
Salary Average Remaining :	$415,000
Ilya Mikheyev	$260,000 (1)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Connor Ingram	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Seamus Casey	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
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
Alex Beaucage	$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
Jagger Firkus	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Bryce McConnell-Barker	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Cayden Primeau	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ty Nelson	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Frederic Brunet	$86,000 (1)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Dmitry Kuzmin	$84,222 (1)
Salary Remaining :	$84,222
Salary Average :	$84,222
Salary Average Remaining :	$84,222
Gleb Veremyev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Brisson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexander Holtz	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
William Villeneuve	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jayden Struble	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ozzy Wiesblatt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Erik Haula	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 18 : $2,071,805
Year 19 : $1,334,083
Year 20 : $416,000
Year 21 : $110,000
Salary Average Commitment
Year 18 : $2,071,805
Year 19 : $1,334,083
Year 20 : $416,000
Year 21 : $110,000

True Grit

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	2000 - $150 - 0 - 0.00%
Level 2:	4000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	6000 - $45 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$39,805,000
Farm Players Total Salaries	$1,178,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$189,482,884
Projected Bank Account	$189,482,884

Pro Players Salaries
Brock Boeser	$7,300,000 (2)
-Salary Remaining :	$7,300,000
-Salary Average :	$7,300,000
-Salary Average Remaining :	$7,300,000
Charlie Coyle	$5,980,000 (1)
-Salary Remaining :	$5,980,000
-Salary Average :	$5,980,000
-Salary Average Remaining :	$5,980,000
Oliver Ekman-Larsson	$4,650,000 (1)
-Salary Remaining :	$4,650,000
-Salary Average :	$4,650,000
-Salary Average Remaining :	$4,650,000
Taylor Hall	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Logan Cooley	$4,450,000 (1)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Josh Anderson	$4,400,000 (1)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Artyom Levshunov	$4,225,000 (2)
-Salary Remaining :	$4,225,000
-Salary Average :	$4,225,000
-Salary Average Remaining :	$4,225,000
Nick Leddy	$2,300,000 (1)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Jakub Dobes	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Brendan Gallagher	$0 (0)
Ryan Poehling	$0 (0)
Ridly Greig	$0 (0)
Calvin Pickard	$0 (0)
Jeff Petry	$0 (0)
Connor McDavid	$0 (0)
Scott Laughton	$0 (0)
Brad Marchand	$0 (0)
Derek Forbort	$0 (0)
Nikolaj Ehlers	$0 (0)
Zach Aston-Reese	$0 (0)
Frederik Andersen	$0 (0)
Rasmus Ristolainen	$0 (0)
Luke Hughes	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $39,805,000
Year 19 : $13,525,000
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $39,805,000
Year 19 : $13,525,000
Year 20 : $0
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $39,805,000
Year 19 : $13,525,000
Year 20 : $0
Year 21 : $0

Farm Players Salaries
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
Riley Kidney	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Filip Mesar	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Georgi Romanov	$86,200 (1)
Salary Remaining :	$86,200
Salary Average :	$86,200
Salary Average Remaining :	$86,200
Andre Lee	$86,200 (1)
Salary Remaining :	$86,200
Salary Average :	$86,200
Salary Average Remaining :	$86,200
Alex Swetlikoff	$86,200 (1)
Salary Remaining :	$86,200
Salary Average :	$86,200
Salary Average Remaining :	$86,200
Alex Jefferies	$80,500 (1)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
Cal Petersen	$79,000 (1)
Salary Remaining :	$79,000
Salary Average :	$79,000
Salary Average Remaining :	$79,000
Ilya Solovyov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Szuber	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Ludvig	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Linus Karlsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Danila Klimovich	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 18 : $1,178,250
Year 19 : $311,000
Year 20 : $130,333
Year 21 : $0
Salary Average Commitment
Year 18 : $1,178,250
Year 19 : $311,000
Year 20 : $130,333
Year 21 : $0

Watchers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Glade
Level 1:	3191 - $150 - 0 - 0.00%
Level 2:	4255 - $100 - 0 - 0.00%
Level 3:	5318 - $75 - 0 - 0.00%
Level 4:	7446 - $45 - 0 - 0.00%
Luxury :	1064 - $250 - 0 - 0.00%
Total Capacity :	21274
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,701,667
Farm Players Total Salaries	$1,534,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$299,725,852
Projected Bank Account	$299,725,852

Pro Players Salaries
Auston Matthews	$14,000,000 (5)
-Salary Remaining :	$14,000,000
-Salary Average :	$14,000,000
-Salary Average Remaining :	$14,000,000
Travis Konecny	$8,500,000 (5)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Juuse Saros	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Kevin Fiala	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Justin Faulk	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jordan Eberle	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Cole Sillinger	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jordan Spence	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Sam Steel	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Kevin Stenlund	$1,750,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Pavel Mintyukov	$1,701,667 (1)
-Salary Remaining :	$1,701,667
-Salary Average :	$1,701,667
-Salary Average Remaining :	$1,701,667
Spencer Martin	$0 (0)
Nathan MacKinnon	$0 (0)
Corey Perry	$0 (0)
Erik Cernak	$0 (0)
Luke Schenn	$0 (0)
Curtis Lazar	$0 (0)
Derek Ryan	$0 (0)
Michael Amadio	$0 (0)
Steven Lorentz	$0 (0)
Ryker Evans	$0 (0)
Dylan DeMelo	$0 (0)
Hampus Lindholm	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $55,701,667
Year 19 : $40,250,000
Year 20 : $30,750,000
Year 21 : $22,500,000
Salary Average Commitment
Year 18 : $55,701,667
Year 19 : $40,250,000
Year 20 : $30,750,000
Year 21 : $22,500,000
Salary Cap with 1 Way Contract
Year 18 : $55,701,667
Year 19 : $40,250,000
Year 20 : $30,750,000
Year 21 : $22,500,000

Farm Players Salaries
Jesper Boqvist	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Jaycob Megna	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Zach Sanford	$175,000 (2)
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
Mads Sogaard	$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
Kaedan Korczak	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jani Nyman	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Ondrej Becher	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Roman Schmidt	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Tyler Wotherspoon	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Fraser Minten	$81,667 (2)
Salary Remaining :	$81,667
Salary Average :	$81,667
Salary Average Remaining :	$81,667
Ben McCartney	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sammy Blais	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Devin Cooley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vladislav Kolyachonok	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Robert Bortuzzo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Yan Kuznetsov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
A.J. Greer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Steven Santini	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Finley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 18 : $1,534,000
Year 19 : $978,500
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $1,534,000
Year 19 : $978,500
Year 20 : $0
Year 21 : $0

Worgs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Das Rink
Level 1:	2997 - $102 - 0 - 0.00%
Level 2:	3996 - $98 - 0 - 0.00%
Level 3:	4995 - $80 - 0 - 0.00%
Level 4:	6992 - $52 - 0 - 0.00%
Luxury :	999 - $225 - 0 - 0.00%
Total Capacity :	19979
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$34,063,333
Farm Players Total Salaries	$1,367,556
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$302,719,134
Projected Bank Account	$302,719,134

Pro Players Salaries
Rasmus Dahlin	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Jesper Bratt	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Conor Garland	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Dante Fabbro	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Dawson Mercer	$3,300,000 (1)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
J.J. Moser	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Brandt Clarke	$1,713,333 (1)
-Salary Remaining :	$1,713,333
-Salary Average :	$1,713,333
-Salary Average Remaining :	$1,713,333
Morgan Geekie	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Joel Blomqvist	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Emil Andrae	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Drew O'Connor	$0 (0)
Claude Giroux	$0 (0)
Pavel Zacha	$0 (0)
Joey Daccord	$0 (0)
Evgeni Malkin	$0 (0)
Taylor Raddysh	$0 (0)
Elvis Merzlikins	$0 (0)
Brayden Schenn	$0 (0)
Vince Dunn	$0 (0)
Andrei Kuzmenko	$0 (0)
Eeli Tolvanen	$0 (0)
Total Pro Players	21
Salary Commitment
Year 18 : $34,063,333
Year 19 : $14,500,000
Year 20 : $14,500,000
Year 21 : $7,500,000
Salary Average Commitment
Year 18 : $34,063,333
Year 19 : $14,500,000
Year 20 : $14,500,000
Year 21 : $7,500,000
Salary Cap with 1 Way Contract
Year 18 : $34,063,333
Year 19 : $14,500,000
Year 20 : $14,500,000
Year 21 : $7,500,000

Farm Players Salaries
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
Jakob Pelletier	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Nathan Legare	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
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
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
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
Jeremie Poirier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mavrik Bourque	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mark Kastelic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jean-Luc Foudy	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Henri Nikkanen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Georgii Merkulov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jakub Lauko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Blade Jenkins	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 18 : $1,367,556
Year 19 : $718,223
Year 20 : $450,667
Year 21 : $0
Salary Average Commitment
Year 18 : $1,367,556
Year 19 : $718,223
Year 20 : $450,667
Year 21 : $0

Yetis

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Snowglobe
Level 1:	2000 - $140 - 0 - 0.00%
Level 2:	4000 - $105 - 0 - 0.00%
Level 3:	5000 - $85 - 0 - 0.00%
Level 4:	6000 - $58 - 0 - 0.00%
Luxury :	1000 - $265 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,011,667
Farm Players Total Salaries	$1,496,417
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$152,343,108
Projected Bank Account	$152,343,108

Pro Players Salaries
Drake Batherson	$7,800,000 (2)
-Salary Remaining :	$7,800,000
-Salary Average :	$7,800,000
-Salary Average Remaining :	$7,800,000
Darcy Kuemper	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Mikhail Sergachev	$7,300,000 (1)
-Salary Remaining :	$7,300,000
-Salary Average :	$7,300,000
-Salary Average Remaining :	$7,300,000
Mats Zuccarello	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Kyle Palmieri	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ryan Strome	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Macklin Celebrini	$4,475,000 (2)
-Salary Remaining :	$4,475,000
-Salary Average :	$4,475,000
-Salary Average Remaining :	$4,475,000
Ian Cole	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Radko Gudas	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jared Spurgeon	$3,600,000 (1)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Paul Cotter	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Connor Clifton	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Brandon Saad	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Joseph Veleno	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
James van Riemsdyk	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Philip Tomasino	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Matt Savoie	$1,886,667 (2)
-Salary Remaining :	$1,886,667
-Salary Average :	$1,886,667
-Salary Average Remaining :	$1,886,667
Matt Coronato	$0 (0)
Jamie Oleksiak	$0 (0)
Sean Couturier	$0 (0)
Luke Evangelista	$0 (0)
Will Borgen	$0 (0)
Kevin Lankinen	$0 (0)
Total Pro Players	23
Salary Commitment
Year 18 : $75,011,667
Year 19 : $16,161,667
Year 20 : $2,000,000
Year 21 : $0
Salary Average Commitment
Year 18 : $75,011,667
Year 19 : $16,161,667
Year 20 : $2,000,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $75,011,667
Year 19 : $16,161,667
Year 20 : $2,000,000
Year 21 : $0

Farm Players Salaries
Vitek Vanecek	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Jacob Bernard-Docker	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
James Malatesta	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Angus Crookshank	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
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
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
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
Harrison Brunicke	$84,583 (3)
Salary Remaining :	$84,583
Salary Average :	$84,583
Salary Average Remaining :	$84,583
Kale Clague	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Helenius	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marc-Edouard Vlasic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Roni Hirvonen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Christoffer Sedoff	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Topias Vilen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Domenick Fensore	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Landon Slaggert	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 18 : $1,496,417
Year 19 : $1,089,417
Year 20 : $279,583
Year 21 : $0
Salary Average Commitment
Year 18 : $1,496,417
Year 19 : $1,089,417
Year 20 : $279,583
Year 21 : $0

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %