RWHA - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ikea Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$117,885,667
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$666,021
Pro Estimated Expenses	$117,885,717
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$117,885,717
Season Salary Cap	$117,885,667
Estimate Under Maximum Salary Cap of $128,000,000	$10,114,333
Estimate Over Minimum Salary Cap of $94,500,000	$23,385,667
Current Bank Account	$142,177,143
Projected Bank Account	$24,291,426

Pro Players Salaries
Nathan MacKinnon	$12,600,000 (8)
-Salary Remaining :	$12,600,000
-Salary Average :	$12,600,000
-Salary Average Remaining :	$12,600,000
Lee Mack	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Owen Power	$8,350,000 (7)
-Salary Remaining :	$8,350,000
-Salary Average :	$8,350,000
-Salary Average Remaining :	$8,350,000
Jordan Kyrou	$8,125,000 (8)
-Salary Remaining :	$8,125,000
-Salary Average :	$8,125,000
-Salary Average Remaining :	$8,125,000
Thomas Chabot	$8,000,000 (8)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Jack Hughes	$8,000,000 (8)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Clayton Keller	$7,150,000 (8)
-Salary Remaining :	$7,150,000
-Salary Average :	$7,150,000
-Salary Average Remaining :	$7,150,000
Ryan McDonagh	$6,750,000 (7)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Philipp Grubauer	$5,900,000 (6)
-Salary Remaining :	$5,900,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,900,000
Brett Pesce	$5,500,000 (6)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Charlie Coyle	$5,250,000 (6)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Erik Cernak	$5,200,000 (8)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Mikael Backlund	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Carter Verhaeghe	$4,166,667 (3)
-Salary Remaining :	$4,166,667
-Salary Average :	$4,166,667
-Salary Average Remaining :	$4,166,667
Carter Hart	$4,062,000 (2)
-Salary Remaining :	$4,062,000
-Salary Average :	$4,062,000
-Salary Average Remaining :	$4,062,000
Nick Leddy	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Ross Colton	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Dante Fabbro	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Cole Sillinger	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Anthony Beauvillier	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Arthur Kaliyev	$1,037,000 (2)
-Salary Remaining :	$1,037,000
-Salary Average :	$1,037,000
-Salary Average Remaining :	$1,037,000
Chris Driedger	$795,000 (1)
-Salary Remaining :	$795,000
-Salary Average :	$795,000
-Salary Average Remaining :	$795,000
Total Pro Players	22
Salary Commitment
Year 2024 : $117,885,667
Year 2025 : $113,340,667
Year 2026 : $101,491,667
Year 2027 : $97,325,000
Salary Average Commitment
Year 2024 : $117,885,667
Year 2025 : $113,340,667
Year 2026 : $101,491,667
Year 2027 : $97,325,000
Salary Cap with 1 Way Contract
Year 2024 : $117,885,667
Year 2025 : $113,340,667
Year 2026 : $101,491,667
Year 2027 : $97,325,000

Farm Players Salaries
Terik Parascak	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Cutter Gauthier	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Theo Lindstein	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Lane Hutson	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
William Wallinder	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Etienne Morin	$90,333 (3)
Salary Remaining :	$90,333
Salary Average :	$90,333
Salary Average Remaining :	$90,333
Sean Farrell	$89,750 (3)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Luca Cagnoni	$89,500 (3)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Marco Kasper	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Yegor Sidorov	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Hendrix Lapierre	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Koehn Ziemmer	$84,583 (3)
Salary Remaining :	$84,583
Salary Average :	$84,583
Salary Average Remaining :	$84,583
Thomas Milic	$84,167 (3)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Jordan Gustafson	$83,000 (3)
Salary Remaining :	$83,000
Salary Average :	$83,000
Salary Average Remaining :	$83,000
Jack Thompson	$82,833 (3)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Fraser Minten	$81,667 (3)
Salary Remaining :	$81,667
Salary Average :	$81,667
Salary Average Remaining :	$81,667
Troy Stecher	$78,750 (2)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Ty Smith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nick Abruzzese	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Angus Crookshank	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Logan Brown	$74,800 (2)
Salary Remaining :	$74,800
Salary Average :	$74,800
Salary Average Remaining :	$74,800
Total Farm Players	21
Salary Commitment
Year 2024 : $1,808,383
Year 2025 : $1,575,883
Year 2026 : $1,422,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,808,383
Year 2025 : $1,575,883
Year 2026 : $1,422,333
Year 2027 : $0

Bunnies

Arena Capacity - Ticket Price Attendance - %
Arena Name	California Roll Bowl
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$127,301,667
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$719,218
Pro Estimated Expenses	$127,301,586
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$127,301,586
Season Salary Cap	$127,301,667
Estimate Under Maximum Salary Cap of $128,000,000	$698,333
Estimate Over Minimum Salary Cap of $94,500,000	$32,801,667
Current Bank Account	$129,669,363
Projected Bank Account	$2,367,777

Pro Players Salaries
Erik Karlsson	$11,500,000 (8)
-Salary Remaining :	$11,500,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$11,500,000
Tyler Seguin	$9,850,000 (8)
-Salary Remaining :	$9,850,000
-Salary Average :	$9,850,000
-Salary Average Remaining :	$9,850,000
Mark Stone	$9,500,000 (8)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Jamie Benn	$9,500,000 (8)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Nipples Tenderloin	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Nick Suzuki	$7,875,000 (8)
-Salary Remaining :	$7,875,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,875,000
Nazem Kadri	$7,000,000 (7)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Brayden Schenn	$6,500,000 (8)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Jeff Petry	$6,250,000 (4)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Oliver Bjorkstrand	$5,400,000 (5)
-Salary Remaining :	$5,400,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$5,400,000
Rickard Rakell	$5,000,000 (6)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Vladimir Tarasenko	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Nick Jensen	$4,050,000 (3)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Brenden Dillon	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Radko Gudas	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
David Savard	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Alexander Kerfoot	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Eeli Tolvanen	$3,475,000 (2)
-Salary Remaining :	$3,475,000
-Salary Average :	$3,475,000
-Salary Average Remaining :	$3,475,000
Cody Ceci	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Gustav Nyquist	$3,185,000 (2)
-Salary Remaining :	$3,185,000
-Salary Average :	$3,185,000
-Salary Average Remaining :	$3,185,000
Semyon Varlamov	$2,750,000 (4)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Mason Appleton	$2,166,667 (3)
-Salary Remaining :	$2,166,667
-Salary Average :	$2,166,667
-Salary Average Remaining :	$2,166,667
Ilya Samsonov	$1,800,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Total Pro Players	23
Salary Commitment
Year 2024 : $127,301,667
Year 2025 : $125,501,667
Year 2026 : $110,591,667
Year 2027 : $96,375,000
Salary Average Commitment
Year 2024 : $127,301,667
Year 2025 : $125,501,667
Year 2026 : $110,591,667
Year 2027 : $96,375,000
Salary Cap with 1 Way Contract
Year 2024 : $127,301,667
Year 2025 : $125,501,667
Year 2026 : $110,591,667
Year 2027 : $96,375,000

Farm Players Salaries
Joonas Korpisalo	$400,000 (5)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Jake Allen	$385,000 (2)
Salary Remaining :	$385,000
Salary Average :	$385,000
Salary Average Remaining :	$385,000
Karel Vejmelka	$272,500 (3)
Salary Remaining :	$272,500
Salary Average :	$272,500
Salary Average Remaining :	$272,500
Seamus Casey	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Xavier Bourgault	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyler Kleven	$91,667 (3)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Reid Schaefer	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Hunter Haight	$86,583 (3)
Salary Remaining :	$86,583
Salary Average :	$86,583
Salary Average Remaining :	$86,583
Noah Warren	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Chase Wheatcroft	$86,250 (3)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Lucas Edmonds	$86,167 (3)
Salary Remaining :	$86,167
Salary Average :	$86,167
Salary Average Remaining :	$86,167
Matthew Seminoff	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Pavel Novak	$84,667 (3)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Michael Buchinger	$83,833 (3)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
William Villeneuve	$81,778 (3)
Salary Remaining :	$81,778
Salary Average :	$81,778
Salary Average Remaining :	$81,778
Ludwig Persson	$81,500 (3)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Samuel Helenius	$80,583 (3)
Salary Remaining :	$80,583
Salary Average :	$80,583
Salary Average Remaining :	$80,583
Tomas Hamara	$80,333 (3)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Total Farm Players	18
Salary Commitment
Year 2024 : $2,348,528
Year 2025 : $2,348,528
Year 2026 : $1,963,528
Year 2027 : $400,000
Salary Average Commitment
Year 2024 : $2,348,528
Year 2025 : $2,348,528
Year 2026 : $1,963,528
Year 2027 : $400,000

Chiefs

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Haggis
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,793,667
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$575,105
Pro Estimated Expenses	$101,793,585
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$101,793,585
Season Salary Cap	$101,793,667
Estimate Under Maximum Salary Cap of $128,000,000	$26,206,333
Estimate Over Minimum Salary Cap of $94,500,000	$7,293,667
Current Bank Account	$158,508,196
Projected Bank Account	$56,714,611

Pro Players Salaries
Danny Massawhip	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Leon Draisaitl	$8,500,000 (8)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Miro Heiskanen	$8,450,000 (8)
-Salary Remaining :	$8,450,000
-Salary Average :	$8,450,000
-Salary Average Remaining :	$8,450,000
Marc-edouard Vlasic	$7,000,000 (8)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Ivan Provorov	$6,750,000 (6)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Anthony Cirelli	$6,250,000 (8)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Josh Anderson	$5,500,000 (7)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Andrei Kuzmenko	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Ryan Nugent-Hopkins	$5,125,000 (8)
-Salary Remaining :	$5,125,000
-Salary Average :	$5,125,000
-Salary Average Remaining :	$5,125,000
Reilly Smith	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jordan Eberle	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Petr Mrazek	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Matt Dumba	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Max Domi	$3,750,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Frank Vatrano	$3,650,000 (3)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Luke Kunin	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Stuart Skinner	$2,600,000 (3)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Cam Talbot	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Casey Cizikas	$2,500,000 (6)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Vincent Desharnais	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Peyton Krebs	$1,032,000 (2)
-Salary Remaining :	$1,032,000
-Salary Average :	$1,032,000
-Salary Average Remaining :	$1,032,000
Josh Bailey	$920,000 (1)
-Salary Remaining :	$920,000
-Salary Average :	$920,000
-Salary Average Remaining :	$920,000
Johnathan Kovacevic	$766,667 (3)
-Salary Remaining :	$766,667
-Salary Average :	$766,667
-Salary Average Remaining :	$766,667
Total Pro Players	23
Salary Commitment
Year 2024 : $101,793,667
Year 2025 : $98,123,667
Year 2026 : $74,341,667
Year 2027 : $62,325,000
Salary Average Commitment
Year 2024 : $101,793,667
Year 2025 : $98,123,667
Year 2026 : $74,341,667
Year 2027 : $62,325,000
Salary Cap with 1 Way Contract
Year 2024 : $101,793,667
Year 2025 : $98,123,667
Year 2026 : $74,341,667
Year 2027 : $62,325,000

Farm Players Salaries
Jamie Drysdale	$230,000 (3)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Pierre-Olivier Joseph	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
David Reinbacher	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Nico Myatovic	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Owen Pickering	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Filip Mesar	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Tristan Bertucci	$87,833 (3)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Leo Loof	$86,750 (3)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Sebastian Cossa	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Nolan Foote	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Leevi Merilainen	$82,000 (3)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Cale Fleury	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jesse Puljujarvi	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tristen Robins	$79,750 (3)
Salary Remaining :	$79,750
Salary Average :	$79,750
Salary Average Remaining :	$79,750
Total Farm Players	14
Salary Commitment
Year 2024 : $1,349,000
Year 2025 : $1,171,500
Year 2026 : $1,011,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,349,000
Year 2025 : $1,171,500
Year 2026 : $1,011,500
Year 2027 : $0

Clan

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corona Place
Level 1:	6500 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	20500
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,101,001
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$537,294
Pro Estimated Expenses	$95,101,038
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$95,101,038
Season Salary Cap	$95,101,001
Estimate Under Maximum Salary Cap of $128,000,000	$32,898,999
Estimate Over Minimum Salary Cap of $94,500,000	$601,001
Current Bank Account	$174,407,184
Projected Bank Account	$79,306,146

Pro Players Salaries
Elias Pettersson	$11,600,000 (8)
-Salary Remaining :	$11,600,000
-Salary Average :	$11,600,000
-Salary Average Remaining :	$11,600,000
Dougie Hamilton	$9,000,000 (7)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Chu Kock	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Aaron Ekblad	$7,500,000 (8)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Jacob Markstrom	$6,000,000 (6)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Trevor Zegras	$5,750,000 (3)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Blake Coleman	$4,900,000 (6)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
Jesperi Kotkaniemi	$4,820,000 (8)
-Salary Remaining :	$4,820,000
-Salary Average :	$4,820,000
-Salary Average Remaining :	$4,820,000
Rasmus Sandin	$4,600,000 (5)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Jason Dickinson	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Travis Dermott	$3,763,000 (3)
-Salary Remaining :	$3,763,000
-Salary Average :	$3,763,000
-Salary Average Remaining :	$3,763,000
Alexander Nylander	$3,704,000 (3)
-Salary Remaining :	$3,704,000
-Salary Average :	$3,704,000
-Salary Average Remaining :	$3,704,000
Connor Clifton	$3,333,333 (3)
-Salary Remaining :	$3,333,333
-Salary Average :	$3,333,333
-Salary Average Remaining :	$3,333,333
Adam Lowry	$3,250,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Michael Rasmussen	$3,200,000 (4)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Miles Wood	$2,500,000 (6)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Connor McMichael	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Fabian Zetterlund	$1,450,000 (2)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Jacob Larsson	$1,229,000 (2)
-Salary Remaining :	$1,229,000
-Salary Average :	$1,229,000
-Salary Average Remaining :	$1,229,000
James Reimer	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Wyatt Johnston	$894,167 (3)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Simon Edvinsson	$894,167 (3)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Jack Quinn	$863,334 (3)
-Salary Remaining :	$863,334
-Salary Average :	$863,334
-Salary Average Remaining :	$863,334
Total Pro Players	23
Salary Commitment
Year 2024 : $95,101,001
Year 2025 : $94,101,001
Year 2026 : $85,072,001
Year 2027 : $65,870,000
Salary Average Commitment
Year 2024 : $95,101,001
Year 2025 : $94,101,001
Year 2026 : $85,072,001
Year 2027 : $65,870,000
Salary Cap with 1 Way Contract
Year 2024 : $95,101,001
Year 2025 : $94,101,001
Year 2026 : $85,072,001
Year 2027 : $65,870,000

Farm Players Salaries
Tomas Tatar	$180,000 (1)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Craig Smith	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tij Iginla	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Ryan Johnson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Sean Behrens	$90,583 (3)
Salary Remaining :	$90,583
Salary Average :	$90,583
Salary Average Remaining :	$90,583
Carson Bjarnason	$88,167 (3)
Salary Remaining :	$88,167
Salary Average :	$88,167
Salary Average Remaining :	$88,167
Damian Clara	$87,833 (3)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Christian Kyrou	$87,833 (3)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Matt Murray	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Kevin Labanc	$87,200 (2)
Salary Remaining :	$87,200
Salary Average :	$87,200
Salary Average Remaining :	$87,200
Tyler Brennan	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Dominik Badinka	$86,905 (3)
Salary Remaining :	$86,905
Salary Average :	$86,905
Salary Average Remaining :	$86,905
A.J. Greer	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Helge Grans	$84,750 (3)
Salary Remaining :	$84,750
Salary Average :	$84,750
Salary Average Remaining :	$84,750
Nico Daws	$81,250 (2)
Salary Remaining :	$81,250
Salary Average :	$81,250
Salary Average Remaining :	$81,250
Luke Prokop	$79,333 (3)
Salary Remaining :	$79,333
Salary Average :	$79,333
Salary Average Remaining :	$79,333
Jonah Gadjovich	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mads Sogaard	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Liam Foudy	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	19
Salary Commitment
Year 2024 : $1,735,854
Year 2025 : $1,290,854
Year 2026 : $789,904
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,735,854
Year 2025 : $1,290,854
Year 2026 : $789,904
Year 2027 : $0

Cunts

Arena Capacity - Ticket Price Attendance - %
Arena Name	Taint Centre
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,481,857
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$584,643
Pro Estimated Expenses	$103,481,811
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$103,481,811
Season Salary Cap	$103,481,857
Estimate Under Maximum Salary Cap of $128,000,000	$24,518,143
Estimate Over Minimum Salary Cap of $94,500,000	$8,981,857
Current Bank Account	$188,427,637
Projected Bank Account	$84,945,826

Pro Players Salaries
Artemi Panarin	$11,642,860 (7)
-Salary Remaining :	$11,642,857
-Salary Average :	$11,642,857
-Salary Average Remaining :	$11,642,857
Roman Josi	$9,059,000 (8)
-Salary Remaining :	$9,059,000
-Salary Average :	$9,059,000
-Salary Average Remaining :	$9,059,000
Rod Tapper	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Bo Horvat	$8,500,000 (8)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
J.T. Miller	$8,000,000 (7)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Brock Boeser	$6,650,000 (3)
-Salary Remaining :	$6,650,000
-Salary Average :	$6,650,000
-Salary Average Remaining :	$6,650,000
Darcy Kuemper	$5,250,000 (5)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Dylan DeMelo	$4,900,000 (4)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
Brandon Saad	$4,500,000 (5)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jake McCabe	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Oliver Ekman-Larsson	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Justin Holl	$3,400,000 (3)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Erik Haula	$3,150,000 (3)
-Salary Remaining :	$3,150,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,150,000
Kevin Lankinen	$3,137,000 (3)
-Salary Remaining :	$3,137,000
-Salary Average :	$3,137,000
-Salary Average Remaining :	$3,137,000
Tyler Myers	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Alex Newhook	$2,900,000 (4)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Luke Schenn	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Andrew Peeke	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Jonathan Drouin	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Alex Nedeljkovic	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Blake Wheeler	$1,493,000 (1)
-Salary Remaining :	$1,493,000
-Salary Average :	$1,493,000
-Salary Average Remaining :	$1,493,000
Keegan Kolesar	$1,400,000 (3)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Total Pro Players	22
Salary Commitment
Year 2024 : $103,481,857
Year 2025 : $99,488,857
Year 2026 : $96,988,857
Year 2027 : $70,751,857
Salary Average Commitment
Year 2024 : $103,481,857
Year 2025 : $99,488,857
Year 2026 : $96,988,857
Year 2027 : $70,751,857
Salary Cap with 1 Way Contract
Year 2024 : $103,481,857
Year 2025 : $99,488,857
Year 2026 : $96,988,857
Year 2027 : $70,751,857

Farm Players Salaries
Noah Cates	$262,500 (2)
Salary Remaining :	$262,500
Salary Average :	$262,500
Salary Average Remaining :	$262,500
Tucker Poolman	$250,000 (4)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Nils Hoglander	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Victor Soderstrom	$102,800 (2)
Salary Remaining :	$102,800
Salary Average :	$102,800
Salary Average Remaining :	$102,800
Frank Nazar	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Tristan Broz	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brock Faber	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
John Farinacci	$91,000 (2)
Salary Remaining :	$91,000
Salary Average :	$91,000
Salary Average Remaining :	$91,000
Jesse Pulkkinen	$88,083 (3)
Salary Remaining :	$88,083
Salary Average :	$88,083
Salary Average Remaining :	$88,083
Gavin Hayes	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Joni Jurmo	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Emil Pieniniemi	$83,833 (3)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Total Farm Players	12
Salary Commitment
Year 2024 : $1,439,716
Year 2025 : $1,439,716
Year 2026 : $788,416
Year 2027 : $250,000
Salary Average Commitment
Year 2024 : $1,439,716
Year 2025 : $1,439,716
Year 2026 : $788,416
Year 2027 : $250,000

Fletushkas

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena Kombetare
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$109,232,001
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$617,130
Pro Estimated Expenses	$109,232,010
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$109,232,010
Season Salary Cap	$109,232,001
Estimate Under Maximum Salary Cap of $128,000,000	$18,767,999
Estimate Over Minimum Salary Cap of $94,500,000	$14,732,001
Current Bank Account	$147,985,210
Projected Bank Account	$38,753,200

Pro Players Salaries
Auston Matthews	$13,250,000 (4)
-Salary Remaining :	$13,250,000
-Salary Average :	$13,250,000
-Salary Average Remaining :	$13,250,000
Sergei Bobrovsky	$10,000,000 (7)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Zachary Werenski	$9,583,333 (5)
-Salary Remaining :	$9,583,333
-Salary Average :	$9,583,333
-Salary Average Remaining :	$9,583,333
Stiki Mittens	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Brent Burns	$8,000,000 (8)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Owen Tippett	$6,200,000 (8)
-Salary Remaining :	$6,200,000
-Salary Average :	$6,200,000
-Salary Average Remaining :	$6,200,000
Valeri Nichushkin	$6,125,000 (8)
-Salary Remaining :	$6,125,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$6,125,000
Brock Nelson	$6,000,000 (6)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Adam Pelech	$5,750,000 (8)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Joel Farabee	$5,000,000 (6)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Trevor Moore	$4,200,000 (5)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Patrick Kane	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
K'Andre Miller	$3,872,000 (2)
-Salary Remaining :	$3,872,000
-Salary Average :	$3,872,000
-Salary Average Remaining :	$3,872,000
Shayne Gostisbehere	$3,200,000 (3)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Jordan Staal	$2,900,000 (4)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Mackenzie Blackwood	$2,350,000 (2)
-Salary Remaining :	$2,350,000
-Salary Average :	$2,350,000
-Salary Average Remaining :	$2,350,000
Braden Schneider	$2,200,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Noel Acciari	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Cam York	$1,600,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Bobby Brink	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jonathan Quick	$1,275,000 (1)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,275,000
-Salary Average Remaining :	$1,275,000
Tyson Foerster	$863,334 (3)
-Salary Remaining :	$863,334
-Salary Average :	$863,334
-Salary Average Remaining :	$863,334
Marco Rossi	$863,334 (3)
-Salary Remaining :	$863,334
-Salary Average :	$863,334
-Salary Average Remaining :	$863,334
Total Pro Players	23
Salary Commitment
Year 2024 : $109,232,001
Year 2025 : $102,357,001
Year 2026 : $92,435,001
Year 2027 : $85,508,333
Salary Average Commitment
Year 2024 : $109,232,001
Year 2025 : $102,357,001
Year 2026 : $92,435,001
Year 2027 : $85,508,333
Salary Cap with 1 Way Contract
Year 2024 : $109,232,001
Year 2025 : $102,357,001
Year 2026 : $92,435,001
Year 2027 : $85,508,333

Farm Players Salaries
Yegor Zamula	$170,000 (2)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Berkly Catton	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Matvei Michkov	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Marat Khusnutdinov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nate Danielson	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Denver Barkey	$91,333 (3)
Salary Remaining :	$91,333
Salary Average :	$91,333
Salary Average Remaining :	$91,333
Jackson Blake	$90,583 (3)
Salary Remaining :	$90,583
Salary Average :	$90,583
Salary Average Remaining :	$90,583
Emil Andrae	$90,333 (3)
Salary Remaining :	$90,333
Salary Average :	$90,333
Salary Average Remaining :	$90,333
Nick Lardis	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Jagger Firkus	$89,167 (3)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Harrison Brunicke	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Total Farm Players	11
Salary Commitment
Year 2024 : $1,085,416
Year 2025 : $1,085,416
Year 2026 : $822,916
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,085,416
Year 2025 : $1,085,416
Year 2026 : $822,916
Year 2027 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Perogy Palace
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$113,420,714
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$640,795
Pro Estimated Expenses	$113,420,715
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$113,420,715
Season Salary Cap	$113,420,714
Estimate Under Maximum Salary Cap of $128,000,000	$14,579,286
Estimate Over Minimum Salary Cap of $94,500,000	$18,920,714
Current Bank Account	$161,887,680
Projected Bank Account	$48,466,965

Pro Players Salaries
Jack Eichel	$10,000,000 (8)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Mathew Barzal	$9,150,000 (8)
-Salary Remaining :	$9,150,000
-Salary Average :	$9,150,000
-Salary Average Remaining :	$9,150,000
Shitty-Kitty Gangbang	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Joshua Norris	$7,950,000 (8)
-Salary Remaining :	$7,950,000
-Salary Average :	$7,950,000
-Salary Average Remaining :	$7,950,000
Andrei Svechnikov	$7,750,000 (8)
-Salary Remaining :	$7,750,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,750,000
Claude Giroux	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Justin Faulk	$6,500,000 (7)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Alex Killorn	$6,250,000 (4)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Ryan Pulock	$6,150,000 (8)
-Salary Remaining :	$6,150,000
-Salary Average :	$6,150,000
-Salary Average Remaining :	$6,150,000
Ivan Barbashev	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Artem Zub	$4,600,000 (3)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Mattias Samuelsson	$4,285,714 (7)
-Salary Remaining :	$4,285,714
-Salary Average :	$4,285,714
-Salary Average Remaining :	$4,285,714
Viktor Arvidsson	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Barclay Goodrow	$3,641,667 (6)
-Salary Remaining :	$3,641,667
-Salary Average :	$3,641,667
-Salary Average Remaining :	$3,641,667
Joe Pavelski	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Frederik Andersen	$3,400,000 (2)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Laurent Brossoit	$3,300,000 (2)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Scott Laughton	$3,000,000 (5)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jack Roslovic	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Martin Fehervary	$2,675,000 (3)
-Salary Remaining :	$2,675,000
-Salary Average :	$2,675,000
-Salary Average Remaining :	$2,675,000
Nic Dowd	$1,300,000 (3)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Daniil Miromanov	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Casey DeSmith	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Pavel Mintyukov	$918,333 (3)
-Salary Remaining :	$918,333
-Salary Average :	$918,333
-Salary Average Remaining :	$918,333
Total Pro Players	24
Salary Commitment
Year 2024 : $113,420,714
Year 2025 : $107,120,714
Year 2026 : $95,170,714
Year 2027 : $78,177,381
Salary Average Commitment
Year 2024 : $113,420,714
Year 2025 : $107,120,714
Year 2026 : $95,170,714
Year 2027 : $78,177,381
Salary Cap with 1 Way Contract
Year 2024 : $113,420,714
Year 2025 : $107,120,714
Year 2026 : $95,170,714
Year 2027 : $78,177,381

Farm Players Salaries
Nicholas Robertson	$190,300 (3)
Salary Remaining :	$190,300
Salary Average :	$190,300
Salary Average Remaining :	$190,300
Pavel Dorofeyev	$183,500 (2)
Salary Remaining :	$183,500
Salary Average :	$183,500
Salary Average Remaining :	$183,500
Jack Drury	$172,500 (2)
Salary Remaining :	$172,500
Salary Average :	$172,500
Salary Average Remaining :	$172,500
Emil Hemming	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Igor Chernyshov	$96,667 (3)
Salary Remaining :	$96,667
Salary Average :	$96,667
Salary Average Remaining :	$96,667
Gavin Brindley	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Collin Graf	$94,167 (3)
Salary Remaining :	$94,167
Salary Average :	$94,167
Salary Average Remaining :	$94,167
Eduard Sale	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Quentin Musty	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Alexander Holtz	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Liam Ohgren	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Connor Zary	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Zachary Bolduc	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
William Dufour	$85,917 (3)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Francesco Pinelli	$84,500 (3)
Salary Remaining :	$84,500
Salary Average :	$84,500
Salary Average Remaining :	$84,500
Aatu Raty	$83,667 (3)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Danil Gushchin	$82,833 (3)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Sasha Pastujov	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Jeremie Poirier	$82,333 (3)
Salary Remaining :	$82,333
Salary Average :	$82,333
Salary Average Remaining :	$82,333
Matyas Sapovaliv	$80,333 (3)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Cole Beaudoin	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 2024 : $2,046,133
Year 2025 : $2,046,133
Year 2026 : $1,690,133
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,046,133
Year 2025 : $2,046,133
Year 2026 : $1,690,133
Year 2027 : $0

Fucksticks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Highlander Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$125,952,381
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$711,595
Pro Estimated Expenses	$125,952,315
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$125,952,315
Season Salary Cap	$125,952,381
Estimate Under Maximum Salary Cap of $128,000,000	$2,047,619
Estimate Over Minimum Salary Cap of $94,500,000	$31,452,381
Current Bank Account	$139,194,332
Projected Bank Account	$13,242,017

Pro Players Salaries
Connor McDavid	$12,500,000 (8)
-Salary Remaining :	$12,500,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$12,500,000
David Pastrnak	$11,250,000 (8)
-Salary Remaining :	$11,250,000
-Salary Average :	$11,250,000
-Salary Average Remaining :	$11,250,000
Rasmus Dahlin	$11,000,000 (8)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Mulvinder BitchTits	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Jeremy Swayman	$8,250,000 (8)
-Salary Remaining :	$8,250,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$8,250,000
Alex DeBrincat	$7,875,000 (4)
-Salary Remaining :	$7,875,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,875,000
Quinn Hughes	$7,850,000 (6)
-Salary Remaining :	$7,850,000
-Salary Average :	$7,850,000
-Salary Average Remaining :	$7,850,000
Filip Hronek	$7,250,000 (8)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Kyle Connor	$7,142,857 (7)
-Salary Remaining :	$7,142,857
-Salary Average :	$7,142,856
-Salary Average Remaining :	$7,142,856
Tage Thompson	$7,142,857 (7)
-Salary Remaining :	$7,142,857
-Salary Average :	$7,142,856
-Salary Average Remaining :	$7,142,856
MacKenzie Weegar	$6,250,000 (8)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Brad Marchand	$6,125,000 (8)
-Salary Remaining :	$6,125,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$6,125,000
Nikita Zadorov	$5,000,000 (6)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Alex Vlasic	$4,600,000 (6)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Boone Jenner	$3,750,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Thomas Novak	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Matt Duchene	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Trent Frederic	$2,300,000 (2)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Leo Carlsson	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Logan Cooley	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Logan Thompson	$766,667 (3)
-Salary Remaining :	$766,667
-Salary Average :	$766,667
-Salary Average Remaining :	$766,667
Total Pro Players	21
Salary Commitment
Year 2024 : $125,952,381
Year 2025 : $122,952,381
Year 2026 : $120,652,381
Year 2027 : $114,485,714
Salary Average Commitment
Year 2024 : $125,952,379
Year 2025 : $122,952,379
Year 2026 : $120,652,379
Year 2027 : $114,485,712
Salary Cap with 1 Way Contract
Year 2024 : $125,952,381
Year 2025 : $122,952,381
Year 2026 : $120,652,381
Year 2027 : $114,485,714

Farm Players Salaries
Jordan Harris	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Vasily Podkolzin	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matvei Gridin	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Beckett Sennecke	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Artyom Levshunov	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Mason Lohrei	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
David Edstrom	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Isak Rosen	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Shakir Mukhamadullin	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Ilya Protas	$88,917 (3)
Salary Remaining :	$88,917
Salary Average :	$88,917
Salary Average Remaining :	$88,917
Joakim Kemell	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Matthew Savoie	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Matthew Poitras	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Zachary L'Heureux	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Brennan Othmann	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Ethan Del Mastro	$85,583 (3)
Salary Remaining :	$85,583
Salary Average :	$85,583
Salary Average Remaining :	$85,583
Felix Unger Sorum	$83,167 (3)
Salary Remaining :	$83,167
Salary Average :	$83,167
Salary Average Remaining :	$83,167
Ryan Winterton	$82,833 (3)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Philip Tomasino	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Lukas Dostal	$81,250 (2)
Salary Remaining :	$81,250
Salary Average :	$81,250
Salary Average Remaining :	$81,250
Total Farm Players	20
Salary Commitment
Year 2024 : $1,836,917
Year 2025 : $1,754,417
Year 2026 : $1,340,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,836,917
Year 2025 : $1,754,417
Year 2026 : $1,340,667
Year 2027 : $0

Giants

Giants is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Shankill Leisure Centre
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$133,589,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$754,740
Pro Estimated Expenses	$133,588,980
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$133,588,980
Season Salary Cap	$133,589,000
Estimate Under Maximum Salary Cap of $128,000,000	-$5,589,000
Estimate Over Minimum Salary Cap of $94,500,000	$39,089,000
Current Bank Account	$156,949,743
Projected Bank Account	$23,360,763

Pro Players Salaries
Alex Ovechkin	$9,500,000 (5)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Adam Fox	$9,500,000 (7)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Nikita Kucherov	$9,500,000 (8)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Alex Pietrangelo	$8,800,000 (7)
-Salary Remaining :	$8,800,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,800,000
Timo Meier	$8,800,000 (8)
-Salary Remaining :	$8,800,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,800,000
Sidney Crosby	$8,700,000 (12)
-Salary Remaining :	$8,700,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$8,700,000
El Burrito Peligroso	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Filip Forsberg	$8,500,000 (8)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Kevin Fiala	$7,875,000 (7)
-Salary Remaining :	$7,875,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,875,000
Moritz Seider	$7,589,000 (6)
-Salary Remaining :	$7,589,000
-Salary Average :	$7,589,000
-Salary Average Remaining :	$7,589,000
Chandler Stephenson	$6,250,000 (7)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Tyler Toffoli	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Vincent Trocheck	$5,625,000 (7)
-Salary Remaining :	$5,625,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,625,000
Juuse Saros	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Joel Edmundson	$3,850,000 (4)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Alexandre Carrier	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Mario Ferraro	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Zach Whitecloud	$2,750,000 (6)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Barrett Hayton	$2,650,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Alexander Romanov	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Pyotr Kochetkov	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jake Evans	$1,700,000 (3)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Taylor Raddysh	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Total Pro Players	23
Salary Commitment
Year 2024 : $133,589,000
Year 2025 : $132,589,000
Year 2026 : $129,939,000
Year 2027 : $121,989,000
Salary Average Commitment
Year 2024 : $133,589,000
Year 2025 : $132,589,000
Year 2026 : $129,939,000
Year 2027 : $121,989,000
Salary Cap with 1 Way Contract
Year 2024 : $133,589,000
Year 2025 : $132,589,000
Year 2026 : $129,939,000
Year 2027 : $121,989,000

Farm Players Salaries
Gustav Lindstrom	$251,700 (3)
Salary Remaining :	$251,700
Salary Average :	$251,700
Salary Average Remaining :	$251,700
Oliver Kylington	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Stian Solberg	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Konsta Helenius	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Ben Danford	$96,400 (3)
Salary Remaining :	$96,400
Salary Average :	$96,400
Salary Average Remaining :	$96,400
Leon Muggli	$94,083 (3)
Salary Remaining :	$94,083
Salary Average :	$94,083
Salary Average Remaining :	$94,083
Drew Helleson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Paul Ludwinski	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Nathan Gaucher	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Martin Misiak	$87,833 (3)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Calle Clang	$87,833 (3)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Tanner Howe	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Thomas Bordeleau	$87,413 (1)
Salary Remaining :	$87,413
Salary Average :	$87,413
Salary Average Remaining :	$87,413
Dylan Duke	$86,750 (3)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Florian Xhekaj	$86,667 (3)
Salary Remaining :	$86,667
Salary Average :	$86,667
Salary Average Remaining :	$86,667
Jacob Perreault	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
William Eklund	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
David Spacek	$86,250 (3)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Simon Holmstrom	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dennis Hildeby	$84,333 (3)
Salary Remaining :	$84,333
Salary Average :	$84,333
Salary Average Remaining :	$84,333
Alexander Pashin	$82,667 (2)
Salary Remaining :	$82,667
Salary Average :	$82,667
Salary Average Remaining :	$82,667
Kaedan Korczak	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Logan Stankoven	$81,417 (3)
Salary Remaining :	$81,417
Salary Average :	$81,417
Salary Average Remaining :	$81,417
Jacob Bernard-Docker	$80,500 (2)
Salary Remaining :	$80,500
Salary Average :	$80,500
Salary Average Remaining :	$80,500
Nick Blankenburg	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Emil Bemstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Lemieux	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Aleksi Heponiemi	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	28
Salary Commitment
Year 2024 : $2,600,178
Year 2025 : $2,092,766
Year 2026 : $1,769,599
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,600,178
Year 2025 : $2,092,766
Year 2026 : $1,769,599
Year 2027 : $0

Gladiators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delphi Stadium
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$119,841,666
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$677,072
Pro Estimated Expenses	$119,841,744
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$119,841,744
Season Salary Cap	$119,841,666
Estimate Under Maximum Salary Cap of $128,000,000	$8,158,334
Estimate Over Minimum Salary Cap of $94,500,000	$25,341,666
Current Bank Account	$156,222,684
Projected Bank Account	$36,380,940

Pro Players Salaries
Drew Doughty	$11,000,000 (8)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Jake Guentzel	$9,000,000 (7)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Sam Reinhart	$8,625,000 (8)
-Salary Remaining :	$8,625,000
-Salary Average :	$8,625,000
-Salary Average Remaining :	$8,625,000
Geoff Copses	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Nico Hischier	$7,250,000 (7)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Matthew Beniers	$7,142,857 (7)
-Salary Remaining :	$7,142,857
-Salary Average :	$7,142,856
-Salary Average Remaining :	$7,142,856
Nick Schmaltz	$5,850,000 (7)
-Salary Remaining :	$5,850,000
-Salary Average :	$5,850,000
-Salary Average Remaining :	$5,850,000
T.J. Oshie	$5,750,000 (8)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Travis Konecny	$5,500,000 (6)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Zach Hyman	$5,500,000 (7)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Jaccob Slavin	$5,300,000 (7)
-Salary Remaining :	$5,300,000
-Salary Average :	$5,300,000
-Salary Average Remaining :	$5,300,000
Shea Theodore	$5,200,000 (7)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Yanni Gourde	$5,166,666 (6)
-Salary Remaining :	$5,166,666
-Salary Average :	$5,166,666
-Salary Average Remaining :	$5,166,666
J.T. Compher	$5,100,000 (5)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Samuel Girard	$5,000,000 (7)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Alex Tuch	$4,750,000 (7)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Josh Manson	$4,500,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jake Oettinger	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Evan Rodrigues	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Colton Sissons	$2,857,143 (7)
-Salary Remaining :	$2,857,143
-Salary Average :	$2,857,143
-Salary Average Remaining :	$2,857,143
Dustin Wolf	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	21
Salary Commitment
Year 2024 : $119,841,666
Year 2025 : $119,841,666
Year 2026 : $118,991,666
Year 2027 : $114,991,666
Salary Average Commitment
Year 2024 : $119,841,665
Year 2025 : $119,841,665
Year 2026 : $118,991,665
Year 2027 : $114,991,665
Salary Cap with 1 Way Contract
Year 2024 : $119,841,666
Year 2025 : $119,841,666
Year 2026 : $118,991,666
Year 2027 : $114,991,666

Farm Players Salaries
Ville Husso	$475,000 (3)
Salary Remaining :	$475,000
Salary Average :	$475,000
Salary Average Remaining :	$475,000
Alec Martinez	$400,000 (1)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Adam Erne	$285,600 (2)
Salary Remaining :	$285,600
Salary Average :	$285,600
Salary Average Remaining :	$285,600
Alexandre Texier	$210,000 (2)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Juuso Valimaki	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Otto Stenberg	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Carter Savoie	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Filip Bystedt	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Scott Morrow	$91,667 (3)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Wyatt Kaiser	$91,667 (3)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Carter Mazur	$90,583 (3)
Salary Remaining :	$90,583
Salary Average :	$90,583
Salary Average Remaining :	$90,583
Dylan Guenther	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Ethan Gauthier	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Tristan Luneau	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Lassi Thomson	$86,500 (2)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Michael Milne	$86,167 (3)
Salary Remaining :	$86,167
Salary Average :	$86,167
Salary Average Remaining :	$86,167
Carter Gylander	$85,500 (2)
Salary Remaining :	$85,500
Salary Average :	$85,500
Salary Average Remaining :	$85,500
Zach Dean	$85,250 (3)
Salary Remaining :	$85,250
Salary Average :	$85,250
Salary Average Remaining :	$85,250
Kalan Lind	$83,833 (3)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Colton Dach	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Mark Giordano	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nate Schmidt	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Lukas Cormier	$79,333 (3)
Salary Remaining :	$79,333
Salary Average :	$79,333
Salary Average Remaining :	$79,333
Ryan Suter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Campbell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Robert Hagg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Mahura	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Yegor Sokolov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dillon Hamaliuk	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 2024 : $3,522,850
Year 2025 : $2,482,850
Year 2026 : $1,615,250
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,522,850
Year 2025 : $2,482,850
Year 2026 : $1,615,250
Year 2027 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Horn O Plenty
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$123,580,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$698,192
Pro Estimated Expenses	$123,579,984
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$123,579,984
Season Salary Cap	$123,580,000
Estimate Under Maximum Salary Cap of $128,000,000	$4,420,000
Estimate Over Minimum Salary Cap of $94,500,000	$29,080,000
Current Bank Account	$140,518,744
Projected Bank Account	$16,938,760

Pro Players Salaries
Aleksander Barkov	$10,000,000 (8)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Mark Scheifele	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Ryder Glitterballs	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Connor Hellebuyck	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Jake Sanderson	$8,050,000 (8)
-Salary Remaining :	$8,050,000
-Salary Average :	$8,050,000
-Salary Average Remaining :	$8,050,000
Jacob Trouba	$8,000,000 (7)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Morgan Rielly	$7,500,000 (8)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Martin Necas	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Joshua Morrissey	$6,250,000 (5)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Travis Sanheim	$6,250,000 (8)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Sean Durzi	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Nikolaj Ehlers	$6,000,000 (7)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
William Karlsson	$5,900,000 (8)
-Salary Remaining :	$5,900,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,900,000
Teuvo Teravainen	$5,400,000 (3)
-Salary Remaining :	$5,400,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$5,400,000
Pavel Zacha	$4,750,000 (4)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Sam Bennett	$4,425,000 (4)
-Salary Remaining :	$4,425,000
-Salary Average :	$4,425,000
-Salary Average Remaining :	$4,425,000
Gabriel Vilardi	$3,437,500 (2)
-Salary Remaining :	$3,437,500
-Salary Average :	$3,437,500
-Salary Average Remaining :	$3,437,500
J.J. Moser	$3,375,000 (2)
-Salary Remaining :	$3,375,000
-Salary Average :	$3,375,000
-Salary Average Remaining :	$3,375,000
Cole Perfetti	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Dawson Mercer	$1,370,000 (3)
-Salary Remaining :	$1,370,000
-Salary Average :	$1,370,000
-Salary Average Remaining :	$1,370,000
Pheonix Copley	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Luke Evangelista	$797,500 (3)
-Salary Remaining :	$797,500
-Salary Average :	$797,500
-Salary Average Remaining :	$797,500
Rasmus Kupari	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2024 : $123,580,000
Year 2025 : $122,755,000
Year 2026 : $106,192,500
Year 2027 : $98,625,000
Salary Average Commitment
Year 2024 : $123,580,000
Year 2025 : $122,755,000
Year 2026 : $106,192,500
Year 2027 : $98,625,000
Salary Cap with 1 Way Contract
Year 2024 : $123,580,000
Year 2025 : $122,755,000
Year 2026 : $106,192,500
Year 2027 : $98,625,000

Farm Players Salaries
Nino Niederreiter	$400,000 (3)
Salary Remaining :	$400,000
Salary Average :	$400,000
Salary Average Remaining :	$400,000
Danton Heinen	$225,000 (2)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Sam Steel	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Eetu Makiniemi	$114,700 (3)
Salary Remaining :	$114,700
Salary Average :	$114,700
Salary Average Remaining :	$114,700
Declan Chisholm	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Devon Levi	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
David Jiricek	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Colby Barlow	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
William Stromgren	$90,083 (3)
Salary Remaining :	$90,083
Salary Average :	$90,083
Salary Average Remaining :	$90,083
Emil Heineman	$89,750 (3)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Adam Engstrom	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Chaz Lucius	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Caedan Bankier	$86,750 (3)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Carson Lambos	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Tyler Boucher	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
David Gustafsson	$83,500 (2)
Salary Remaining :	$83,500
Salary Average :	$83,500
Salary Average Remaining :	$83,500
Domenic DiVincentiis	$83,056 (3)
Salary Remaining :	$83,056
Salary Average :	$83,056
Salary Average Remaining :	$83,056
Vincent Iorio	$81,417 (3)
Salary Remaining :	$81,417
Salary Average :	$81,417
Salary Average Remaining :	$81,417
Ville Heinola	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Akil Thomas	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Maggio	$54,500 (1)
Salary Remaining :	$54,500
Salary Average :	$54,500
Salary Average Remaining :	$54,500
Total Farm Players	21
Salary Commitment
Year 2024 : $2,314,172
Year 2025 : $2,039,672
Year 2026 : $1,573,672
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,314,172
Year 2025 : $2,039,672
Year 2026 : $1,573,672
Year 2027 : $0

Mariners

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Shipyard
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,898,357
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$558,748
Pro Estimated Expenses	$98,898,396
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$98,898,396
Season Salary Cap	$98,898,357
Estimate Under Maximum Salary Cap of $128,000,000	$29,101,643
Estimate Over Minimum Salary Cap of $94,500,000	$4,398,357
Current Bank Account	$192,947,885
Projected Bank Account	$94,049,489

Pro Players Salaries
Patrik Laine	$8,700,000 (4)
-Salary Remaining :	$8,700,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$8,700,000
Mika Zibanejad	$8,500,000 (8)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Ricky Cumalot	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Brandon Montour	$7,142,857 (7)
-Salary Remaining :	$7,142,857
-Salary Average :	$7,142,856
-Salary Average Remaining :	$7,142,856
Brady Skjei	$7,000,000 (7)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Sean Monahan (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Adrian Kempe	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Linus Ullmark	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Christopher Tanev	$4,500,000 (6)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Ryan Graves	$4,500,000 (6)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Filip Chytil	$4,437,500 (4)
-Salary Remaining :	$4,437,500
-Salary Average :	$4,437,500
-Salary Average Remaining :	$4,437,500
Mats Zuccarello	$4,125,000 (2)
-Salary Remaining :	$4,125,000
-Salary Average :	$4,125,000
-Salary Average Remaining :	$4,125,000
James van Riemsdyk	$3,953,000 (2)
-Salary Remaining :	$3,953,000
-Salary Average :	$3,953,000
-Salary Average Remaining :	$3,953,000
Nicholas Paul	$3,150,000 (1)
-Salary Remaining :	$3,150,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,150,000
Jeff Skinner	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Anton Forsberg	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Nikita Zaitsev	$2,655,000 (2)
-Salary Remaining :	$2,655,000
-Salary Average :	$2,655,000
-Salary Average Remaining :	$2,655,000
Jonatan Berggren	$2,558,000 (3)
-Salary Remaining :	$2,558,000
-Salary Average :	$2,558,000
-Salary Average Remaining :	$2,558,000
Jesper Fast	$2,400,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Marc Staal	$2,077,000 (1)
-Salary Remaining :	$2,077,000
-Salary Average :	$2,077,000
-Salary Average Remaining :	$2,077,000
Logan Stanley	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Erik Brannstrom	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Calvin De Haan	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Total Pro Players	23
Salary Commitment
Year 2024 : $98,898,357
Year 2025 : $88,971,357
Year 2026 : $74,588,357
Year 2027 : $69,280,357
Salary Average Commitment
Year 2024 : $98,898,356
Year 2025 : $88,971,356
Year 2026 : $74,588,356
Year 2027 : $69,280,356
Salary Cap with 1 Way Contract
Year 2024 : $98,898,357
Year 2025 : $88,971,357
Year 2026 : $74,588,357
Year 2027 : $69,280,357

Farm Players Salaries
Cal Foote	$335,400 (3)
Salary Remaining :	$335,400
Salary Average :	$335,400
Salary Average Remaining :	$335,400
Tim Gettinger	$253,700 (3)
Salary Remaining :	$253,700
Salary Average :	$253,700
Salary Average Remaining :	$253,700
Nils Lundkvist	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Riley Heidt	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Cam Atkinson	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Niklas Kokko	$89,167 (3)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Emil Lilleberg	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Emil Martinsen Lilleberg	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Brett Berard	$86,750 (3)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Topi Niemela	$85,667 (3)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Roni Hirvonen	$85,667 (3)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Oskar Pettersson	$83,500 (3)
Salary Remaining :	$83,500
Salary Average :	$83,500
Salary Average Remaining :	$83,500
Will Cuylle	$82,833 (3)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Adam Sykora	$80,667 (3)
Salary Remaining :	$80,667
Salary Average :	$80,667
Salary Average Remaining :	$80,667
Michael DiPietro	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Olivier Rodrigue	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Robertson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jamieson Rees	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trent Miner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Yan Kuznetsov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Axel Andersson	$73,800 (2)
Salary Remaining :	$73,800
Salary Average :	$73,800
Salary Average Remaining :	$73,800
Mark Pysyk	$54,500 (1)
Salary Remaining :	$54,500
Salary Average :	$54,500
Salary Average Remaining :	$54,500
Total Farm Players	22
Salary Commitment
Year 2024 : $2,260,651
Year 2025 : $1,526,151
Year 2026 : $1,278,351
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,260,651
Year 2025 : $1,526,151
Year 2026 : $1,278,351
Year 2027 : $0

Meltdown

Arena Capacity - Ticket Price Attendance - %
Arena Name	Donbass Reactor
Level 1:	6000 - $20 - 0 - 0.00%
Level 2:	5000 - $10 - 0 - 0.00%
Level 3:	2000 - $4 - 0 - 0.00%
Level 4:	4000 - $2 - 0 - 0.00%
Luxury :	1000 - $999 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$107,425,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$606,921
Pro Estimated Expenses	$107,425,017
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$107,425,017
Season Salary Cap	$107,425,000
Estimate Under Maximum Salary Cap of $128,000,000	$20,575,000
Estimate Over Minimum Salary Cap of $94,500,000	$12,925,000
Current Bank Account	$110,291,710
Projected Bank Account	$2,866,693

Pro Players Salaries
William Nylander	$11,500,000 (8)
-Salary Remaining :	$11,500,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$11,500,000
Hugo Drax	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Mikhail Sergachev	$8,500,000 (8)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Steven Stamkos	$8,000,000 (4)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Jared Spurgeon	$7,575,000 (7)
-Salary Remaining :	$7,575,000
-Salary Average :	$7,575,000
-Salary Average Remaining :	$7,575,000
Noah Hanifin	$7,350,000 (8)
-Salary Remaining :	$7,350,000
-Salary Average :	$7,350,000
-Salary Average Remaining :	$7,350,000
Esa Lindell	$5,800,000 (6)
-Salary Remaining :	$5,800,000
-Salary Average :	$5,800,000
-Salary Average Remaining :	$5,800,000
Casey Mittelstadt	$5,750,000 (3)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Bryan Rust	$5,125,000 (6)
-Salary Remaining :	$5,125,000
-Salary Average :	$5,125,000
-Salary Average Remaining :	$5,125,000
Dylan Strome	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Alexander Wennberg	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Brandon Carlo	$4,100,000 (6)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Alex Iafallo	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Anthony Duclair	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Vitek Vanecek	$3,400,000 (3)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Jonas Siegenthaler	$3,400,000 (5)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Adam Henrique	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Daniel Vladar	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Morgan Frost	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Oliver Wahlstrom	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Daniel Sprong	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Akira Schmid	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Joel Hofer	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 2024 : $107,425,000
Year 2025 : $103,250,000
Year 2026 : $91,500,000
Year 2027 : $82,350,000
Salary Average Commitment
Year 2024 : $107,425,000
Year 2025 : $103,250,000
Year 2026 : $91,500,000
Year 2027 : $82,350,000
Salary Cap with 1 Way Contract
Year 2024 : $107,425,000
Year 2025 : $103,250,000
Year 2026 : $91,500,000
Year 2027 : $82,350,000

Farm Players Salaries
Cal Petersen	$500,000 (3)
Salary Remaining :	$500,000
Salary Average :	$500,000
Salary Average Remaining :	$500,000
Warren Foegele	$350,000 (3)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Joel Armia	$340,000 (4)
Salary Remaining :	$340,000
Salary Average :	$340,000
Salary Average Remaining :	$340,000
Evgeni Dadonov	$225,000 (1)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Ty Dellandrea	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Rafael Harvey-Pinard	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Matt Coronato	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Drew Commesso	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Rasmus Kumpulainen	$89,750 (3)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Fabian Lysell	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Oskar Olausson	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Chase Stillman	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Justus Annunen	$83,750 (2)
Salary Remaining :	$83,750
Salary Average :	$83,750
Salary Average Remaining :	$83,750
Ty Nelson	$83,667 (3)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Riley Kidney	$83,667 (3)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Jake Neighbours	$83,583 (3)
Salary Remaining :	$83,583
Salary Average :	$83,583
Salary Average Remaining :	$83,583
Ozzy Wiesblatt	$83,583 (3)
Salary Remaining :	$83,583
Salary Average :	$83,583
Salary Average Remaining :	$83,583
Zack Ostapchuk	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Jared McIsaac	$82,100 (2)
Salary Remaining :	$82,100
Salary Average :	$82,100
Salary Average Remaining :	$82,100
Dennis Cholowski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tobias Bjornfot	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Artemi Knyazev	$73,500 (2)
Salary Remaining :	$73,500
Salary Average :	$73,500
Salary Average Remaining :	$73,500
Total Farm Players	22
Salary Commitment
Year 2024 : $3,000,099
Year 2025 : $2,697,599
Year 2026 : $2,140,749
Year 2027 : $340,000
Salary Average Commitment
Year 2024 : $3,000,099
Year 2025 : $2,697,599
Year 2026 : $2,140,749
Year 2027 : $340,000

Mongoloids

Mongoloids is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Yurt
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,356,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$510,487
Pro Estimated Expenses	$90,356,199
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$90,356,199
Season Salary Cap	$90,356,167
Estimate Under Maximum Salary Cap of $128,000,000	$37,643,833
Estimate Over Minimum Salary Cap of $94,500,000	-$4,143,833
Current Bank Account	$135,801,691
Projected Bank Account	$45,445,492

Pro Players Salaries
Tyrian Lannister	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Tom Wilson	$6,500,000 (7)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Evgeni Malkin	$6,100,000 (4)
-Salary Remaining :	$6,100,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$6,100,000
Ondrej Palat	$6,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Jonathan Marchessault	$5,500,000 (5)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Thatcher Demko	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Drake Batherson	$4,975,000 (6)
-Salary Remaining :	$4,975,000
-Salary Average :	$4,975,000
-Salary Average Remaining :	$4,975,000
Michael Matheson	$4,875,000 (3)
-Salary Remaining :	$4,875,000
-Salary Average :	$4,875,000
-Salary Average Remaining :	$4,875,000
Austin Watson	$4,654,000 (1)
-Salary Remaining :	$4,654,000
-Salary Average :	$4,654,000
-Salary Average Remaining :	$4,654,000
Rasmus Andersson	$4,550,000 (6)
-Salary Remaining :	$4,550,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,550,000
Mason Marchment	$4,500,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Ryan Lindgren	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
David Perron	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Cal Clutterbuck	$3,858,000 (2)
-Salary Remaining :	$3,858,000
-Salary Average :	$3,858,000
-Salary Average Remaining :	$3,858,000
Carson Soucy	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Yegor Sharangovich	$3,100,000 (2)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Nick Seeler	$2,700,000 (4)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Yegor Chinakhov	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Scott Wedgewood	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Dylan Samberg	$1,400,000 (2)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Kevin Bahl	$1,050,000 (2)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Mason McTavish	$894,167 (3)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Arturs Silovs	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	23
Salary Commitment
Year 2024 : $90,356,167
Year 2025 : $81,202,167
Year 2026 : $63,344,167
Year 2027 : $54,325,000
Salary Average Commitment
Year 2024 : $90,356,167
Year 2025 : $81,202,167
Year 2026 : $63,344,167
Year 2027 : $54,325,000
Salary Cap with 1 Way Contract
Year 2024 : $90,356,167
Year 2025 : $81,202,167
Year 2026 : $63,344,167
Year 2027 : $54,325,000

Farm Players Salaries
Markus Niemelainen	$212,500 (2)
Salary Remaining :	$212,500
Salary Average :	$212,500
Salary Average Remaining :	$212,500
Andreas Englund	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Zayne Parekh	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Arvid Soderblom	$96,250 (2)
Salary Remaining :	$96,250
Salary Average :	$96,250
Salary Average Remaining :	$96,250
Jakob Pelletier	$94,300 (2)
Salary Remaining :	$94,300
Salary Average :	$94,300
Salary Average Remaining :	$94,300
Samuel Honzek	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Shane Wright	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Daniel Torgersson	$86,750 (3)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Beau Akey	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jordan Dumais	$86,000 (3)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Denis Gurianov	$83,200 (2)
Salary Remaining :	$83,200
Salary Average :	$83,200
Salary Average Remaining :	$83,200
Samuel Bolduc	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jett Woo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Boqvist	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	14
Salary Commitment
Year 2024 : $1,358,333
Year 2025 : $1,203,333
Year 2026 : $537,083
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,358,333
Year 2025 : $1,203,333
Year 2026 : $537,083
Year 2027 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$125,845,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$710,992
Pro Estimated Expenses	$125,845,584
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$125,845,584
Season Salary Cap	$125,845,500
Estimate Under Maximum Salary Cap of $128,000,000	$2,154,500
Estimate Over Minimum Salary Cap of $94,500,000	$31,345,500
Current Bank Account	$139,273,190
Projected Bank Account	$13,427,606

Pro Players Salaries
Johnny Gaudreau	$9,750,000 (7)
-Salary Remaining :	$9,750,000
-Salary Average :	$9,750,000
-Salary Average Remaining :	$9,750,000
Darnell Nurse	$9,250,000 (8)
-Salary Remaining :	$9,250,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$9,250,000
Mikko Rantanen	$9,250,000 (6)
-Salary Remaining :	$9,250,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$9,250,000
Cale Makar	$9,000,000 (6)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Manson Gluehead	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Tim Stutzle	$8,350,000 (8)
-Salary Remaining :	$8,350,000
-Salary Average :	$8,350,000
-Salary Average Remaining :	$8,350,000
Tomas Hertl	$8,137,500 (8)
-Salary Remaining :	$8,137,500
-Salary Average :	$8,137,500
-Salary Average Remaining :	$8,137,500
Dylan Cozens	$7,100,000 (7)
-Salary Remaining :	$7,100,000
-Salary Average :	$7,100,000
-Salary Average Remaining :	$7,100,000
Colton Parayko	$6,500,000 (8)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Kris Letang	$6,100,000 (6)
-Salary Remaining :	$6,100,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$6,100,000
Evander Kane	$5,125,000 (4)
-Salary Remaining :	$5,125,000
-Salary Average :	$5,125,000
-Salary Average Remaining :	$5,125,000
Kyle Palmieri	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ukko-Pekka Luukkonen	$4,750,000 (5)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Evan Bouchard	$3,900,000 (2)
-Salary Remaining :	$3,900,000
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,900,000
Bowen Byram	$3,850,000 (2)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Michael McLeod	$3,708,000 (3)
-Salary Remaining :	$3,708,000
-Salary Average :	$3,708,000
-Salary Average Remaining :	$3,708,000
Brandon Tanev	$3,500,000 (6)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Anthony Mantha	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Matias Maccelli	$3,425,000 (3)
-Salary Remaining :	$3,425,000
-Salary Average :	$3,425,000
-Salary Average Remaining :	$3,425,000
Dakota Joshua	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Jani Hakanpaa	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Simon Benoit	$1,350,000 (3)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Daniil Tarasov	$1,050,000 (3)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Total Pro Players	23
Salary Commitment
Year 2024 : $125,845,500
Year 2025 : $122,345,500
Year 2026 : $113,095,500
Year 2027 : $103,562,500
Salary Average Commitment
Year 2024 : $125,845,500
Year 2025 : $122,345,500
Year 2026 : $113,095,500
Year 2027 : $103,562,500
Salary Cap with 1 Way Contract
Year 2024 : $125,845,500
Year 2025 : $122,345,500
Year 2026 : $113,095,500
Year 2027 : $103,562,500

Farm Players Salaries
Spencer Knight	$450,000 (3)
Salary Remaining :	$450,000
Salary Average :	$450,000
Salary Average Remaining :	$450,000
Kirill Marchenko	$385,000 (3)
Salary Remaining :	$385,000
Salary Average :	$385,000
Salary Average Remaining :	$385,000
Kent Johnson	$180,000 (3)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Jett Luchanko	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Michael Brandsegg-Nygard	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Ivan Miroshnichenko	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Axel Sandin-Pellikka	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Hunter Brzustewicz	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Adam Fantilli	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Brayden Yager	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jonathan Lekkerimaki	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Kasper Halttunen	$90,833 (3)
Salary Remaining :	$90,833
Salary Average :	$90,833
Salary Average Remaining :	$90,833
Ryker Evans	$89,750 (3)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Denton Mateychuk	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Nikita Chibrikov	$87,583 (3)
Salary Remaining :	$87,583
Salary Average :	$87,583
Salary Average Remaining :	$87,583
Andrew Cristall	$87,333 (3)
Salary Remaining :	$87,333
Salary Average :	$87,333
Salary Average Remaining :	$87,333
Ridly Greig	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Olen Zellweger	$84,417 (3)
Salary Remaining :	$84,417
Salary Average :	$84,417
Salary Average Remaining :	$84,417
Carl Lindbom	$84,000 (3)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Alexander Alexeyev	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Raphael Lavoie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	21
Salary Commitment
Year 2024 : $2,635,749
Year 2025 : $2,558,249
Year 2026 : $2,475,749
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,635,749
Year 2025 : $2,558,249
Year 2026 : $2,475,749
Year 2027 : $0

Phantoms

Arena Capacity - Ticket Price Attendance - %
Arena Name	Atlantic Pavillion
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$124,798,571
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$705,077
Pro Estimated Expenses	$124,798,629
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$124,798,629
Season Salary Cap	$124,798,571
Estimate Under Maximum Salary Cap of $128,000,000	$3,201,429
Estimate Over Minimum Salary Cap of $94,500,000	$30,298,571
Current Bank Account	$145,477,847
Projected Bank Account	$20,679,218

Pro Players Salaries
Sebastian Aho	$9,750,000 (8)
-Salary Remaining :	$9,750,000
-Salary Average :	$9,750,000
-Salary Average Remaining :	$9,750,000
Brayden Point	$9,500,000 (8)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Matthew Tkachuk	$9,500,000 (8)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Todd Harkness	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Ilya Sorokin	$8,250,000 (8)
-Salary Remaining :	$8,250,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$8,250,000
Brady Tkachuk	$8,205,714 (7)
-Salary Remaining :	$8,205,714
-Salary Average :	$8,205,713
-Salary Average Remaining :	$8,205,713
Jesper Bratt	$7,875,000 (8)
-Salary Remaining :	$7,875,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,875,000
Sean Couturier	$7,750,000 (8)
-Salary Remaining :	$7,750,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,750,000
Vince Dunn	$7,350,000 (4)
-Salary Remaining :	$7,350,000
-Salary Average :	$7,350,000
-Salary Average Remaining :	$7,350,000
Devon Toews	$7,250,000 (7)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Kevin Hayes	$7,142,857 (7)
-Salary Remaining :	$7,142,857
-Salary Average :	$7,142,856
-Salary Average Remaining :	$7,142,856
Andrew Mangiapane	$5,800,000 (3)
-Salary Remaining :	$5,800,000
-Salary Average :	$5,800,000
-Salary Average Remaining :	$5,800,000
Jared McCann	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Michael Anderson	$4,125,000 (7)
-Salary Remaining :	$4,125,000
-Salary Average :	$4,125,000
-Salary Average Remaining :	$4,125,000
Scott Mayfield	$3,500,000 (7)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Ilya Lyubushkin	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Eetu Luostarinen	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Samuel Montembeault	$2,775,000 (3)
-Salary Remaining :	$2,775,000
-Salary Average :	$2,775,000
-Salary Average Remaining :	$2,775,000
Alexis Lafreniere	$2,325,000 (2)
-Salary Remaining :	$2,325,000
-Salary Average :	$2,325,000
-Salary Average Remaining :	$2,325,000
Travis Hamonic	$1,100,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Erik Johnson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
John Beecher	$925,000 (3)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Dmitri Voronkov	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Total Pro Players	23
Salary Commitment
Year 2024 : $124,798,571
Year 2025 : $123,798,571
Year 2026 : $119,448,571
Year 2027 : $103,698,571
Salary Average Commitment
Year 2024 : $124,798,569
Year 2025 : $123,798,569
Year 2026 : $119,448,569
Year 2027 : $103,698,569
Salary Cap with 1 Way Contract
Year 2024 : $124,798,571
Year 2025 : $123,798,571
Year 2026 : $119,448,571
Year 2027 : $103,698,571

Farm Players Salaries
Elvis Merzlikins	$540,000 (5)
Salary Remaining :	$540,000
Salary Average :	$540,000
Salary Average Remaining :	$540,000
Calen Addison	$102,700 (2)
Salary Remaining :	$102,700
Salary Average :	$102,700
Salary Average Remaining :	$102,700
Jack Peart	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brendan Brisson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carson Rehkopf	$92,333 (3)
Salary Remaining :	$92,333
Salary Average :	$92,333
Salary Average Remaining :	$92,333
Kevin Korchinski	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
David Goyette	$89,167 (3)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Jani Nyman	$89,167 (3)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Joel Blomqvist	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Jacob Quillan	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Carter George	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Tristan Lennox	$86,750 (3)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Ronald Attard	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Sam Malinski	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Justin Sourdif	$84,750 (3)
Salary Remaining :	$84,750
Salary Average :	$84,750
Salary Average Remaining :	$84,750
Samu Tuomaala	$83,083 (3)
Salary Remaining :	$83,083
Salary Average :	$83,083
Salary Average Remaining :	$83,083
Dylan Garand	$82,833 (3)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Ville Koivunen	$80,583 (3)
Salary Remaining :	$80,583
Salary Average :	$80,583
Salary Average Remaining :	$80,583
Alex Turcotte	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Fagemo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marek Vanacker	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 2024 : $2,196,866
Year 2025 : $2,119,366
Year 2026 : $1,759,166
Year 2027 : $540,000
Salary Average Commitment
Year 2024 : $2,196,866
Year 2025 : $2,119,366
Year 2026 : $1,759,166
Year 2027 : $540,000

Riots

Riots is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Breadbasket
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,869,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$490,788
Pro Estimated Expenses	$86,869,476
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$86,869,476
Season Salary Cap	$86,869,500
Estimate Under Maximum Salary Cap of $128,000,000	$41,130,500
Estimate Over Minimum Salary Cap of $94,500,000	-$7,630,500
Current Bank Account	$173,543,568
Projected Bank Account	$86,674,092

Pro Players Salaries
Velyki Hospador	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Pierre-Luc Dubois	$8,500,000 (8)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Cole Caufield	$7,850,000 (8)
-Salary Remaining :	$7,850,000
-Salary Average :	$7,850,000
-Salary Average Remaining :	$7,850,000
Anders Lee	$7,000,000 (7)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Brandon Hagel	$6,500,000 (8)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Brendan Gallagher	$6,500,000 (6)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Rasmus Ristolainen	$5,100,000 (5)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Jean-Gabriel Pageau	$5,000,000 (6)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jakob Chychrun	$4,600,000 (6)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Artturi Lehkonen	$4,500,000 (5)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Noah Dobson	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Kirby Dach	$3,362,500 (4)
-Salary Remaining :	$3,362,500
-Salary Average :	$3,362,500
-Salary Average Remaining :	$3,362,500
Brayden McNabb	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Max Pacioretty	$2,667,000 (2)
-Salary Remaining :	$2,667,000
-Salary Average :	$2,667,000
-Salary Average Remaining :	$2,667,000
Marc-Andre Fleury	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Derek Forbort	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Arber Xhekaj	$1,300,000 (2)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Nick Perbix	$1,125,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,125,000
-Salary Average Remaining :	$1,125,000
Josh Doan	$925,000 (3)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Juuso Parssinen	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Cayden Primeau	$890,000 (3)
-Salary Remaining :	$890,000
-Salary Average :	$890,000
-Salary Average Remaining :	$890,000
Valtteri Puustinen	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	22
Salary Commitment
Year 2024 : $86,869,500
Year 2025 : $80,819,500
Year 2026 : $76,077,500
Year 2027 : $67,412,500
Salary Average Commitment
Year 2024 : $86,869,500
Year 2025 : $80,819,500
Year 2026 : $76,077,500
Year 2027 : $67,412,500
Salary Cap with 1 Way Contract
Year 2024 : $86,869,500
Year 2025 : $80,819,500
Year 2026 : $76,077,500
Year 2027 : $67,412,500

Farm Players Salaries
Liam Greentree	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Rodwin Dionicio	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jesper Wallstedt	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Yaroslav Askarov	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Shai Buium	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Oliver Kapanen	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Lukas Dragicevic	$92,333 (3)
Salary Remaining :	$92,333
Salary Average :	$92,333
Salary Average Remaining :	$92,333
Dalibor Dvorsky	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Noah Ostlund	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Caden Price	$86,583 (3)
Salary Remaining :	$86,583
Salary Average :	$86,583
Salary Average Remaining :	$86,583
Cross Hanas	$85,917 (3)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Joshua Roy	$83,500 (3)
Salary Remaining :	$83,500
Salary Average :	$83,500
Salary Average Remaining :	$83,500
Martin Chromiak	$82,000 (3)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Zachary Jones	$81,250 (2)
Salary Remaining :	$81,250
Salary Average :	$81,250
Salary Average Remaining :	$81,250
Total Farm Players	14
Salary Commitment
Year 2024 : $1,254,583
Year 2025 : $1,254,583
Year 2026 : $1,173,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,254,583
Year 2025 : $1,254,583
Year 2026 : $1,173,333
Year 2027 : $0

Shitbirds

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Kat Club
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$123,922,835
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$700,129
Pro Estimated Expenses	$123,922,833
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$123,922,833
Season Salary Cap	$123,922,835
Estimate Under Maximum Salary Cap of $128,000,000	$4,077,165
Estimate Over Minimum Salary Cap of $94,500,000	$29,422,835
Current Bank Account	$139,294,138
Projected Bank Account	$15,371,305

Pro Players Salaries
Charlie McAvoy	$9,500,000 (8)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Kirill Kaprizov	$9,000,000 (5)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Dylan Larkin	$8,700,000 (8)
-Salary Remaining :	$8,700,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$8,700,000
Buck Phucksalot	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Roope Hintz	$8,450,000 (8)
-Salary Remaining :	$8,450,000
-Salary Average :	$8,450,000
-Salary Average Remaining :	$8,450,000
Logan Couture	$8,000,000 (8)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Victor Hedman	$7,875,000 (8)
-Salary Remaining :	$7,875,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,875,000
Jason Robertson	$7,750,000 (4)
-Salary Remaining :	$7,750,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,750,000
Troy Terry	$7,000,000 (7)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Matthew Boldy	$7,000,000 (6)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Seth Jarvis	$6,561,000 (5)
-Salary Remaining :	$6,561,000
-Salary Average :	$6,561,000
-Salary Average Remaining :	$6,561,000
Hampus Lindholm	$6,500,000 (8)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Quinton Byfield	$6,250,000 (5)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Vladislav Gavrikov	$5,875,000 (2)
-Salary Remaining :	$5,875,000
-Salary Average :	$5,875,000
-Salary Average Remaining :	$5,875,000
Igor Shesterkin	$5,666,667 (4)
-Salary Remaining :	$5,666,667
-Salary Average :	$5,666,667
-Salary Average Remaining :	$5,666,667
Thomas Harley	$2,726,000 (3)
-Salary Remaining :	$2,726,000
-Salary Average :	$2,726,000
-Salary Average Remaining :	$2,726,000
Anthony Stolarz	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Philipp Kurashev	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Ryan McLeod	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Kaiden Guhle	$863,334 (3)
-Salary Remaining :	$863,334
-Salary Average :	$863,334
-Salary Average Remaining :	$863,334
John-Jason Peterka	$855,834 (3)
-Salary Remaining :	$855,834
-Salary Average :	$855,834
-Salary Average Remaining :	$855,834
Total Pro Players	21
Salary Commitment
Year 2024 : $123,922,835
Year 2025 : $123,922,835
Year 2026 : $111,197,835
Year 2027 : $106,752,667
Salary Average Commitment
Year 2024 : $123,922,835
Year 2025 : $123,922,835
Year 2026 : $111,197,835
Year 2027 : $106,752,667
Salary Cap with 1 Way Contract
Year 2024 : $123,922,835
Year 2025 : $123,922,835
Year 2026 : $111,197,835
Year 2027 : $106,752,667

Farm Players Salaries
Philip Broberg	$458,092 (2)
Salary Remaining :	$458,092
Salary Average :	$458,092
Salary Average Remaining :	$458,092
Carter Yakemchuk	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Calum Ritchie	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Zach Benson	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Rutger McGroarty	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Maxim Tsyplakov	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Mikulas Hovorka	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Mackie Samoskevich	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alexei Kolosov	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Simon Nemec	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Tanner Molendyk	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Landon Slaggert	$91,250 (2)
Salary Remaining :	$91,250
Salary Average :	$91,250
Salary Average Remaining :	$91,250
Nikolai Kovalenko	$89,625 (2)
Salary Remaining :	$89,625
Salary Average :	$89,625
Salary Average Remaining :	$89,625
Roby Jarventie	$89,417 (3)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jiri Kulich	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Alex Laferriere	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nikita Grebyonkin	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jakub Dvorak	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Aleksanteri Kaskimaki	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Jakub Rychlovsky	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Viktor Neuchev	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Brandt Clarke	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Gleb Trikozov	$86,250 (3)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Bryce McConnell-Barker	$83,833 (3)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Danila Klimovich	$83,333 (3)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Alexander Suzdalev	$81,500 (3)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Aleksi Heimosalmi	$80,583 (3)
Salary Remaining :	$80,583
Salary Average :	$80,583
Salary Average Remaining :	$80,583
Georgii Merkulov	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 2024 : $2,783,049
Year 2025 : $2,688,049
Year 2026 : $1,867,082
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,783,049
Year 2025 : $2,688,049
Year 2026 : $1,867,082
Year 2027 : $0

Snowdogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	ByTor Bowl
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,503,175
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$545,216
Pro Estimated Expenses	$96,503,232
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$96,503,232
Season Salary Cap	$96,503,175
Estimate Under Maximum Salary Cap of $128,000,000	$31,496,825
Estimate Over Minimum Salary Cap of $94,500,000	$2,003,175
Current Bank Account	$171,735,364
Projected Bank Account	$75,232,132

Pro Players Salaries
Jonathan Huberdeau	$10,500,000 (8)
-Salary Remaining :	$10,500,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$10,500,000
Moxie Manslammer	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Evgeny Kuznetsov (1 Way Contract)	$7,800,000 (8)
-Salary Remaining :	$7,800,000
-Salary Average :	$7,800,000
-Salary Average Remaining :	$7,800,000
Chris Kreider	$6,500,000 (7)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Pavel Buchnevich	$5,800,000 (4)
-Salary Remaining :	$5,800,000
-Salary Average :	$5,800,000
-Salary Average Remaining :	$5,800,000
Matt Roy	$5,750,000 (6)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Gustav Forsling	$5,750,000 (8)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Phillip Danault	$5,500,000 (6)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Joel Eriksson Ek	$5,250,000 (8)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Jamie Oleksiak	$4,600,000 (5)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Marcus Pettersson	$4,025,175 (5)
-Salary Remaining :	$4,025,175
-Salary Average :	$4,025,175
-Salary Average Remaining :	$4,025,175
Adam Larsson	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Shane Pinto	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
TJ Brodie	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Alexandar Georgiev	$3,400,000 (3)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Cody Glass	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Nick Bjugstad	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Ryan Donato	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Connor Ingram	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Jakub Vrana	$1,078,000 (2)
-Salary Remaining :	$1,078,000
-Salary Average :	$1,078,000
-Salary Average Remaining :	$1,078,000
Kasperi Kapanen	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Kaapo Kahkonen	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jarred Tinordi	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2024 : $96,503,175
Year 2025 : $94,503,175
Year 2026 : $79,325,175
Year 2027 : $73,975,175
Salary Average Commitment
Year 2024 : $96,503,175
Year 2025 : $94,503,175
Year 2026 : $79,325,175
Year 2027 : $73,975,175
Salary Cap with 1 Way Contract
Year 2024 : $96,503,175
Year 2025 : $94,503,175
Year 2026 : $79,325,175
Year 2027 : $73,975,175

Farm Players Salaries
Justin Barron	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Will Smith	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Alex Beaucage	$93,500 (2)
Salary Remaining :	$93,500
Salary Average :	$93,500
Salary Average Remaining :	$93,500
Ryan O'Rourke	$85,583 (3)
Salary Remaining :	$85,583
Salary Average :	$85,583
Salary Average Remaining :	$85,583
Owen Beck	$85,333 (3)
Salary Remaining :	$85,333
Salary Average :	$85,333
Salary Average Remaining :	$85,333
Donovan Sebrango	$82,833 (3)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Tyler Angle	$79,500 (2)
Salary Remaining :	$79,500
Salary Average :	$79,500
Salary Average Remaining :	$79,500
Jakub Lauko	$78,750 (2)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Tyson Jost	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Reilly Walsh	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jesse Ylonen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alec Regula	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Benoit-Olivier Groulx	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Poulin	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	14
Salary Commitment
Year 2024 : $1,180,499
Year 2025 : $792,999
Year 2026 : $348,749
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,180,499
Year 2025 : $792,999
Year 2026 : $348,749
Year 2027 : $0

Steamers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Anal Pouch
Level 1:	6000 - $99 - 0 - 0.00%
Level 2:	5000 - $69 - 0 - 0.00%
Level 3:	2000 - $49 - 0 - 0.00%
Level 4:	4000 - $29 - 0 - 0.00%
Luxury :	1000 - $199 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$97,034,150
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$548,216
Pro Estimated Expenses	$97,034,232
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$97,034,232
Season Salary Cap	$97,034,150
Estimate Under Maximum Salary Cap of $128,000,000	$30,965,850
Estimate Over Minimum Salary Cap of $94,500,000	$2,534,150
Current Bank Account	$161,088,689
Projected Bank Account	$64,054,457

Pro Players Salaries
Seth Jones	$9,500,000 (8)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Andrei Vasilevskiy	$9,500,000 (8)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Douche Larouche	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Torey Krug	$6,500,000 (7)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Neal Pionk	$5,875,000 (4)
-Salary Remaining :	$5,875,000
-Salary Average :	$5,875,000
-Salary Average Remaining :	$5,875,000
Jake DeBrusk	$5,500,000 (7)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Tyler Bertuzzi	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Conor Garland	$4,950,000 (5)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,950,000
Michael Bunting	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Nick Foligno	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Marcus Foligno	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Ryan Hartman	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Sean Walker	$3,600,000 (5)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Henri Jokiharju	$3,100,000 (1)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Mathieu Joseph	$2,950,000 (4)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Tanner Jeannot	$2,665,000 (2)
-Salary Remaining :	$2,665,000
-Salary Average :	$2,665,000
-Salary Average Remaining :	$2,665,000
Kaapo Kakko	$2,400,000 (1)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Nicolas Hague	$2,294,150 (3)
-Salary Remaining :	$2,294,150
-Salary Average :	$2,294,150
-Salary Average Remaining :	$2,294,150
Brett Howden	$1,900,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Isac Lundestrom	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Morgan Barron	$1,350,000 (2)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Zach Bogosian	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Joey Daccord	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Total Pro Players	23
Salary Commitment
Year 2024 : $97,034,150
Year 2025 : $90,034,150
Year 2026 : $77,169,150
Year 2027 : $66,375,000
Salary Average Commitment
Year 2024 : $97,034,150
Year 2025 : $90,034,150
Year 2026 : $77,169,150
Year 2027 : $66,375,000
Salary Cap with 1 Way Contract
Year 2024 : $97,034,150
Year 2025 : $90,034,150
Year 2026 : $77,169,150
Year 2027 : $66,375,000

Farm Players Salaries
John Gibson	$640,000 (8)
Salary Remaining :	$640,000
Salary Average :	$640,000
Salary Average Remaining :	$640,000
Andreas Athanasiou	$425,000 (2)
Salary Remaining :	$425,000
Salary Average :	$425,000
Salary Average Remaining :	$425,000
Dylan Holloway	$229,046 (2)
Salary Remaining :	$229,046
Salary Average :	$229,046
Salary Average Remaining :	$229,046
Blake Lizotte	$185,000 (2)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Jake Bean	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Jordan Spence	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Scott Perunovich	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Christian Fischer	$112,500 (1)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Brett Leason	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Martin Pospisil	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Henry Thrun	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matthew Knies	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Ufko	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kim Saarinen	$87,250 (3)
Salary Remaining :	$87,250
Salary Average :	$87,250
Salary Average Remaining :	$87,250
Sergei Murashov	$86,111 (3)
Salary Remaining :	$86,111
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Tye Kartye	$85,918 (3)
Salary Remaining :	$85,918
Salary Average :	$85,918
Salary Average Remaining :	$85,918
Alexander Kisakov	$85,917 (3)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Tyson Hinds	$82,944 (3)
Salary Remaining :	$82,944
Salary Average :	$82,944
Salary Average Remaining :	$82,944
Stanislav Svozil	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Matt Rempe	$82,000 (3)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Vasiliy Ponomarev	$79,500 (3)
Salary Remaining :	$79,500
Salary Average :	$79,500
Salary Average Remaining :	$79,500
Hunter Jones	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Mike Benning	$54,500 (1)
Salary Remaining :	$54,500
Salary Average :	$54,500
Salary Average Remaining :	$54,500
Total Farm Players	23
Salary Commitment
Year 2024 : $3,326,936
Year 2025 : $2,861,186
Year 2026 : $1,497,140
Year 2027 : $640,000
Salary Average Commitment
Year 2024 : $3,326,936
Year 2025 : $2,861,186
Year 2026 : $1,497,140
Year 2027 : $640,000

Trash Pandas

Arena Capacity - Ticket Price Attendance - %
Arena Name	Balmoral Castle
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,775,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$586,299
Pro Estimated Expenses	$103,774,923
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$103,774,923
Season Salary Cap	$103,775,000
Estimate Under Maximum Salary Cap of $128,000,000	$24,225,000
Estimate Over Minimum Salary Cap of $94,500,000	$9,275,000
Current Bank Account	$161,026,375
Projected Bank Account	$57,251,452

Pro Players Salaries
John Tavares	$11,000,000 (7)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Raccoon Willie	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
John Carlson	$8,000,000 (8)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Elias Lindholm	$7,750,000 (7)
-Salary Remaining :	$7,750,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,750,000
Anze Kopitar	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Mattias Ekholm	$6,250,000 (4)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Jordan Binnington	$6,000,000 (6)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Jonas Brodin	$6,000,000 (7)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Tristan Jarry	$5,375,000 (5)
-Salary Remaining :	$5,375,000
-Salary Average :	$5,375,000
-Salary Average Remaining :	$5,375,000
Mikael Granlund	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ben Chiarot	$4,750,000 (4)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Ryan O'Reilly	$4,500,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Christian Dvorak	$4,450,000 (6)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Connor Murphy	$4,400,000 (4)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Erik Gudbranson	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Sean Kuraly	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Niko Mikkola	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Lars Eller	$2,450,000 (2)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Nico Sturm	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Beck Malenstyn	$1,350,000 (2)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
David Kampf	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Poehling	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2024 : $103,775,000
Year 2025 : $103,775,000
Year 2026 : $92,975,000
Year 2027 : $88,475,000
Salary Average Commitment
Year 2024 : $103,775,000
Year 2025 : $103,775,000
Year 2026 : $92,975,000
Year 2027 : $88,475,000
Salary Cap with 1 Way Contract
Year 2024 : $103,775,000
Year 2025 : $103,775,000
Year 2026 : $92,975,000
Year 2027 : $88,475,000

Farm Players Salaries
Ryan Johansen	$800,000 (8)
Salary Remaining :	$800,000
Salary Average :	$800,000
Salary Average Remaining :	$800,000
Taylor Hall	$600,000 (4)
Salary Remaining :	$600,000
Salary Average :	$600,000
Salary Average Remaining :	$600,000
Ryan Strome	$500,000 (5)
Salary Remaining :	$500,000
Salary Average :	$500,000
Salary Average Remaining :	$500,000
Filip Gustavsson	$375,000 (3)
Salary Remaining :	$375,000
Salary Average :	$375,000
Salary Average Remaining :	$375,000
Nick Bonino	$299,200 (2)
Salary Remaining :	$299,200
Salary Average :	$299,200
Salary Average Remaining :	$299,200
Morgan Geekie	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Julian Lutz	$92,333 (3)
Salary Remaining :	$92,333
Salary Average :	$92,333
Salary Average Remaining :	$92,333
Tucker Robertson	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Trevor Kuntar	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Evan Nause	$86,417 (3)
Salary Remaining :	$86,417
Salary Average :	$86,417
Salary Average Remaining :	$86,417
Noel Gunler	$86,250 (3)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Ryder Korczak	$85,917 (3)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Brett Harrison	$83,667 (3)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Henrik Tikkanen	$82,375 (2)
Salary Remaining :	$82,375
Salary Average :	$82,375
Salary Average Remaining :	$82,375
Simon Lundmark	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Albert Johansson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isaak Phillips	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Bussi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	18
Salary Commitment
Year 2024 : $3,774,909
Year 2025 : $3,464,909
Year 2026 : $2,796,584
Year 2027 : $1,900,000
Salary Average Commitment
Year 2024 : $3,774,909
Year 2025 : $3,464,909
Year 2026 : $2,796,584
Year 2027 : $1,900,000

Warheads

Arena Capacity - Ticket Price Attendance - %
Arena Name	COS Torwar
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$100,305,999
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	177
Pro Expenses Per Days	$566,701
Pro Estimated Expenses	$100,306,077
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$100,306,077
Season Salary Cap	$100,305,999
Estimate Under Maximum Salary Cap of $128,000,000	$27,694,001
Estimate Over Minimum Salary Cap of $94,500,000	$5,805,999
Current Bank Account	$173,497,302
Projected Bank Account	$73,191,225

Pro Players Salaries
Mitchell Marner	$10,903,000 (6)
-Salary Remaining :	$10,903,000
-Salary Average :	$10,903,000
-Salary Average Remaining :	$10,903,000
Brock Knuckledunker	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Robert Thomas	$8,125,000 (8)
-Salary Remaining :	$8,125,000
-Salary Average :	$8,125,000
-Salary Average Remaining :	$8,125,000
Lucas Raymond	$6,928,000 (5)
-Salary Remaining :	$6,928,000
-Salary Average :	$6,928,000
-Salary Average Remaining :	$6,928,000
Cam Fowler	$6,500,000 (8)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Damon Severson	$6,250,000 (8)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Andrew Copp	$5,625,000 (5)
-Salary Remaining :	$5,625,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,625,000
Anton Lundell	$5,000,000 (6)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Adin Hill	$4,900,000 (2)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
John Marino	$4,400,000 (6)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Jake Middleton	$4,350,000 (4)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Lawson Crouse	$4,300,000 (5)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Jake Walman	$3,400,000 (3)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Radek Faksa	$3,250,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Jordan Greenway	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Nicolas Roy	$3,000,000 (5)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Timothy Liljegren	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Joseph Veleno	$2,275,000 (2)
-Salary Remaining :	$2,275,000
-Salary Average :	$2,275,000
-Salary Average Remaining :	$2,275,000
Jeremy Lauzon	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jack McBain	$1,599,999 (2)
-Salary Remaining :	$1,599,999
-Salary Average :	$1,599,999
-Salary Average Remaining :	$1,599,999
Charlie Lindgren	$1,100,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Juraj Slafkovsky	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Connor Bedard	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Total Pro Players	23
Salary Commitment
Year 2024 : $100,305,999
Year 2025 : $100,305,999
Year 2026 : $88,531,000
Year 2027 : $79,131,000
Salary Average Commitment
Year 2024 : $100,305,999
Year 2025 : $100,305,999
Year 2026 : $88,531,000
Year 2027 : $79,131,000
Salary Cap with 1 Way Contract
Year 2024 : $100,305,999
Year 2025 : $100,305,999
Year 2026 : $88,531,000
Year 2027 : $79,131,000

Farm Players Salaries
Joseph Woll	$366,000 (3)
Salary Remaining :	$366,000
Salary Average :	$366,000
Salary Average Remaining :	$366,000
Lukas Reichel	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Conor Timmins	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Darren Raddysh	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Sam Dickinson	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jackson LaCombe	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Corson Ceulemans	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Luke Hughes	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Oliver Bonk	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Andrew Gibson	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Brad Lambert	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Elmer Soderblom	$87,833 (3)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Logan Mailloux	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Miko Matikka	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Antti Tuomisto	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Dylan Peterson	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Jack Finley	$79,750 (3)
Salary Remaining :	$79,750
Salary Average :	$79,750
Salary Average Remaining :	$79,750
Ryan Suzuki	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Klapka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marcel Marcel	$54,500 (1)
Salary Remaining :	$54,500
Salary Average :	$54,500
Salary Average Remaining :	$54,500
Total Farm Players	20
Salary Commitment
Year 2024 : $2,063,750
Year 2025 : $1,854,250
Year 2026 : $1,260,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,063,750
Year 2025 : $1,854,250
Year 2026 : $1,260,750
Year 2027 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $128,000,000 Available Cap Space	Over Minimum of $94,500,000	Pro Players	Farm Players	Total Players
Aces	$142,177,143	$117,885,667	$10,114,333	$23,385,667	22	21	43
Bunnies	$129,669,363	$127,301,667	$698,333	$32,801,667	23	18	41
Chiefs	$158,508,196	$101,793,667	$26,206,333	$7,293,667	23	14	37
Clan	$174,407,184	$95,101,001	$32,898,999	$601,001	23	19	42
Cunts	$188,427,637	$103,481,857	$24,518,143	$8,981,857	22	12	34
Fletushkas	$147,985,210	$109,232,001	$18,767,999	$14,732,001	23	11	34
Flyers	$161,887,680	$113,420,714	$14,579,286	$18,920,714	24	21	45
Fucksticks	$139,194,332	$125,952,381	$2,047,619	$31,452,381	21	20	41
Giants	$156,949,743	$133,589,000	-$5,589,000	$39,089,000	23	28	51
Gladiators	$156,222,684	$119,841,666	$8,158,334	$25,341,666	21	29	50
Jets	$140,518,744	$123,580,000	$4,420,000	$29,080,000	23	21	44
Mariners	$192,947,885	$98,898,357	$29,101,643	$4,398,357	23	22	45
Meltdown	$110,291,710	$107,425,000	$20,575,000	$12,925,000	23	22	45
Mongoloids	$135,801,691	$90,356,167	$37,643,833	-$4,143,833	23	14	37
Oilers	$139,273,190	$125,845,500	$2,154,500	$31,345,500	23	21	44
Phantoms	$145,477,847	$124,798,571	$3,201,429	$30,298,571	23	21	44
Riots	$173,543,568	$86,869,500	$41,130,500	-$7,630,500	22	14	36
Shitbirds	$139,294,138	$123,922,835	$4,077,165	$29,422,835	21	28	49
Snowdogs	$171,735,364	$96,503,175	$31,496,825	$2,003,175	23	14	37
Steamers	$161,088,689	$97,034,150	$30,965,850	$2,534,150	23	23	46
Trash Pandas	$161,026,375	$103,775,000	$24,225,000	$9,275,000	22	18	40
Warheads	$173,497,302	$100,305,999	$27,694,001	$5,805,999	23	20	43

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

Giants is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Mongoloids is over or under the salary cap!

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 - %