COACH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dog Pound
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
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$40,230,596
Farm Players Total Salaries	$2,653,200
Coaches Total Salaries	$2,276,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$395,260,644
Projected Bank Account	$395,260,644

Pro Players Salaries
Matt Duchene	$3,395,490 (3)
-Salary Remaining :	$3,395,490
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Ovechkin	$2,736,300 (5)
-Salary Remaining :	$2,736,300
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeni Malkin	$2,420,000 (2)
-Salary Remaining :	$2,420,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Filip Forsberg	$2,310,350 (5)
-Salary Remaining :	$2,310,350
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Seguin	$2,292,000 (4)
-Salary Remaining :	$2,292,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jeff Skinner	$2,126,993 (5)
-Salary Remaining :	$2,126,993
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Werenski	$2,053,750 (4)
-Salary Remaining :	$2,053,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan McDonagh	$1,957,500 (2)
-Salary Remaining :	$1,957,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mackenzie Blackwood	$1,950,000 (5)
-Salary Remaining :	$1,950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Reinhart	$1,950,000 (2)
-Salary Remaining :	$1,950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Denis Gurianov	$1,628,000 (4)
-Salary Remaining :	$1,628,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Keith Yandle	$1,525,000 (2)
-Salary Remaining :	$1,525,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shayne Gostisbehere	$1,500,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pavel Buchnevich	$1,495,000 (4)
-Salary Remaining :	$1,495,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
P.K. Subban	$1,325,000 (1)
-Salary Remaining :	$1,325,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Roope Hintz	$1,312,500 (3)
-Salary Remaining :	$1,312,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Leland Irving	$1,290,938 (1)
-Salary Remaining :	$1,290,938
-Salary Average :	$0
-Salary Average Remaining :	$0
Derrick Pouliot	$1,208,000 (1)
-Salary Remaining :	$1,208,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vladislav Namestnikov	$1,193,400 (1)
-Salary Remaining :	$1,193,400
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Johnson	$1,176,000 (1)
-Salary Remaining :	$1,176,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Blum	$1,159,375 (1)
-Salary Remaining :	$1,159,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Dylan Cozens	$775,000 (4)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kaapo Kakko	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Kyrou	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	24
Salary Commitment
Year 13 : $40,230,596
Year 14 : $32,177,883
Year 15 : $24,325,383
Year 16 : $19,617,393
Salary Average Commitment
Year 13 : $680,000
Year 14 : $520,000
Year 15 : $400,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $40,230,596
Year 14 : $32,177,883
Year 15 : $24,325,383
Year 16 : $19,617,393

Farm Players Salaries
J.T. Miller	$137,700 (3)
Salary Remaining :	$137,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evgeny Dadonov	$130,300 (2)
Salary Remaining :	$130,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitrij Jaskin	$106,500 (3)
Salary Remaining :	$106,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Filatov	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Brzustewicz (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Savoie	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matvei Michkov (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ondrej Kase	$85,100 (2)
Salary Remaining :	$85,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Miles Wood	$84,000 (2)
Salary Remaining :	$84,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Riley Heidt (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jamie Drysdale	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sebastian Cossa	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Lundell	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Bystedt	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alec Regula	$78,500 (2)
Salary Remaining :	$78,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kyle Capobianco	$78,100 (1)
Salary Remaining :	$78,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emil Bemström	$78,000 (1)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Victor Söderström	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Heinola	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Smith	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Wedgewood	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zach Ostapchuk	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Logan Stankoven	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Hrabal (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Wallinder	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonatan Berggren	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colby Robak	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Thompson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Beaucage	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Devon Levi	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesse Ylönen	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samu Salminen	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Benoit-Olivier Groulx	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Alexandrov	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	34
Salary Commitment
Year 13 : $2,653,200
Year 14 : $1,832,100
Year 15 : $1,164,200
Year 16 : $440,000
Salary Average Commitment
Year 13 : $136,000
Year 14 : $88,000
Year 15 : $56,000
Year 16 : $24,000

BROOKLYN BLAZERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays 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
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,565,540
Farm Players Total Salaries	$2,179,200
Coaches Total Salaries	$2,232,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$362,464,159
Projected Bank Account	$362,464,159

Pro Players Salaries
Seth Jones	$3,020,625 (5)
-Salary Remaining :	$3,020,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Morgan Rielly	$2,857,031 (5)
-Salary Remaining :	$2,857,031
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Konstantin Barulin	$2,161,465 (1)
-Salary Remaining :	$2,161,465
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Aaron Ekblad	$2,053,750 (3)
-Salary Remaining :	$2,053,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Domi	$2,025,000 (3)
-Salary Remaining :	$2,025,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Miikka Salomaki	$1,937,500 (1)
-Salary Remaining :	$1,937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakub Vrana	$1,900,000 (3)
-Salary Remaining :	$1,900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Gibson	$1,886,719 (4)
-Salary Remaining :	$1,886,719
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikolay Goldobin	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Radulov	$1,769,500 (3)
-Salary Remaining :	$1,769,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake DeBrusk	$1,687,500 (5)
-Salary Remaining :	$1,687,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Shattenkirk	$1,555,000 (1)
-Salary Remaining :	$1,555,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Murray	$1,548,450 (1)
-Salary Remaining :	$1,548,450
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cody Hodgson	$1,411,000 (1)
-Salary Remaining :	$1,411,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Tavares	$1,400,000 (2)
-Salary Remaining :	$1,400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brayden Point	$1,275,000 (4)
-Salary Remaining :	$1,275,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jayce Hawryluk	$1,078,000 (3)
-Salary Remaining :	$1,078,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dominik Masin	$1,050,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brendan Lemieux	$1,025,000 (1)
-Salary Remaining :	$1,025,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Donato	$978,000 (3)
-Salary Remaining :	$978,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Laurent Dauphin	$921,000 (3)
-Salary Remaining :	$921,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Boldy	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rasmus Sandin	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luke Adam	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	24
Salary Commitment
Year 13 : $37,565,540
Year 14 : $25,527,125
Year 15 : $23,327,125
Year 16 : $12,601,875
Salary Average Commitment
Year 13 : $920,000
Year 14 : $560,000
Year 15 : $480,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $37,565,540
Year 14 : $25,527,125
Year 15 : $23,327,125
Year 16 : $12,601,875

Farm Players Salaries
Mattias Tedenby	$145,000 (2)
Salary Remaining :	$145,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Corrente	$123,200 (1)
Salary Remaining :	$123,200
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evgeny Svechnikov	$113,300 (1)
Salary Remaining :	$113,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicklas Jensen	$112,800 (3)
Salary Remaining :	$112,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luca Sbisa	$103,000 (1)
Salary Remaining :	$103,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Cole	$91,000 (1)
Salary Remaining :	$91,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Moore (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marco Kasper	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mirco Mueller	$89,000 (3)
Salary Remaining :	$89,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christian Fischer	$89,000 (1)
Salary Remaining :	$89,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan White	$82,900 (1)
Salary Remaining :	$82,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Charlie Stramel (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Marchenko	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Corson Ceulemans	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jeremy Lauzon	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zach Dean	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Felix Nilsson (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joseph Woll	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nathan Bastian	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tobias Björnfot	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Peeke	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitri Buchelnikov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noel Nordh (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Campbell	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mathias Emilio Pettersen	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vilmer Alriksson (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Málek	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	27
Salary Commitment
Year 13 : $2,179,200
Year 14 : $1,181,800
Year 15 : $631,800
Year 16 : $0
Salary Average Commitment
Year 13 : $108,000
Year 14 : $60,000
Year 15 : $32,000
Year 16 : $0

CALGARY COWBOYS

Arena Capacity - Ticket Price Attendance - %
Arena Name	JCI Center
Level 1:	7500 - $90 - 0 - 0.00%
Level 2:	6500 - $65 - 0 - 0.00%
Level 3:	3500 - $33 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	2500 - $225 - 0 - 0.00%
Total Capacity :	24500
Farm
Farm Level 1:	3500 - $32 - 0 - 0.00%
Farm Level 2:	2500 - $15 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,306,003
Farm Players Total Salaries	$2,709,600
Coaches Total Salaries	$2,970,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$349,345,411
Projected Bank Account	$349,345,411

Pro Players Salaries
Brendan Gallagher	$2,489,939 (3)
-Salary Remaining :	$2,489,939
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
William Nylander	$2,252,500 (3)
-Salary Remaining :	$2,252,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stephen Weiss	$2,234,375 (3)
-Salary Remaining :	$2,234,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Elias Lindholm	$2,200,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sean Monahan	$1,975,000 (3)
-Salary Remaining :	$1,975,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nathan MacKinnon	$1,939,063 (4)
-Salary Remaining :	$1,939,063
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Timo Meier	$1,937,500 (4)
-Salary Remaining :	$1,937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shea Weber	$1,669,500 (5)
-Salary Remaining :	$1,669,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Myers	$1,565,438 (5)
-Salary Remaining :	$1,565,438
-Salary Average :	$0
-Salary Average Remaining :	$0
T.J. Galiardi	$1,476,000 (1)
-Salary Remaining :	$1,476,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ondrej Pavelec	$1,441,000 (2)
-Salary Remaining :	$1,441,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Carlson	$1,275,000 (2)
-Salary Remaining :	$1,275,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Adin Hill	$1,250,000 (4)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Zajac	$1,237,688 (1)
-Salary Remaining :	$1,237,688
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rasmus Andersson	$1,190,000 (4)
-Salary Remaining :	$1,190,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zach Bogosian	$1,043,000 (2)
-Salary Remaining :	$1,043,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brady Calla	$880,000 (3)
-Salary Remaining :	$880,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicolas Hague	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cale Makar	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tim Stützle	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dillon Dube	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	21
Salary Commitment
Year 13 : $31,306,003
Year 14 : $27,817,315
Year 15 : $20,183,315
Year 16 : $9,551,501
Salary Average Commitment
Year 13 : $680,000
Year 14 : $560,000
Year 15 : $360,000
Year 16 : $160,000
Salary Cap with 1 Way Contract
Year 13 : $31,306,003
Year 14 : $27,817,315
Year 15 : $20,183,315
Year 16 : $9,551,501

Farm Players Salaries
Glenn Gawdin	$129,700 (3)
Salary Remaining :	$129,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rafael Harvey-Pinard	$94,000 (3)
Salary Remaining :	$94,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor Ingram	$91,000 (5)
Salary Remaining :	$91,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Johansen	$90,900 (2)
Salary Remaining :	$90,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitriy Simashev (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Owen Beck	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lane Hutson	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cal Petersen	$87,300 (2)
Salary Remaining :	$87,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Grigori Denisenko	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Ruzicka	$80,600 (3)
Salary Remaining :	$80,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Holtz	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Perfetti	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Coronato	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gracyn Sawchyn (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Merkley	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Caufield	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jaret Anderson-Dolan	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cale Fleury	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zachary Lauzon	$71,100 (2)
Salary Remaining :	$71,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Warren	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jeremie Poirier	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Goyette	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Étienne Morin (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Lauko	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Beckman	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Cormier	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Calen Addison	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniil Gushchin	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Brook	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexei Lipanov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Patrik Puistola	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Dobes	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Schwindt	$55,000 (4)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jayden Struble	$55,000 (3)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Smith	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dennis Hildeby	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Arseni Sergeyev	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	37
Salary Commitment
Year 13 : $2,709,600
Year 14 : $2,284,600
Year 15 : $1,335,300
Year 16 : $286,000
Salary Average Commitment
Year 13 : $148,000
Year 14 : $124,000
Year 15 : $72,000
Year 16 : $16,000

CAPE BRETON CELTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fenian Forum
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
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,935,000
Farm Players Total Salaries	$2,178,500
Coaches Total Salaries	$2,157,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$413,746,129
Projected Bank Account	$413,746,129

Pro Players Salaries
Kris Letang	$2,950,000 (2)
-Salary Remaining :	$2,950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan O'Reilly	$2,892,500 (2)
-Salary Remaining :	$2,892,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Mitch Marner	$2,500,000 (5)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tomas Hertl	$2,419,500 (4)
-Salary Remaining :	$2,419,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Gardiner	$2,325,000 (3)
-Salary Remaining :	$2,325,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Cam Ward	$2,254,000 (2)
-Salary Remaining :	$2,254,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luke Kunin	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sebastian Aho	$1,937,500 (5)
-Salary Remaining :	$1,937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rasmus Ristolainen	$1,875,000 (3)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Juuse Saros	$1,755,000 (3)
-Salary Remaining :	$1,755,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Evander Kane	$1,715,000 (2)
-Salary Remaining :	$1,715,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicklas Backstrom	$1,666,000 (3)
-Salary Remaining :	$1,666,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joel Armia	$1,566,000 (2)
-Salary Remaining :	$1,566,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kris Russell	$1,272,000 (2)
-Salary Remaining :	$1,272,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nick Leddy	$1,259,000 (1)
-Salary Remaining :	$1,259,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ty Rattie	$1,258,000 (2)
-Salary Remaining :	$1,258,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Scott Laughton	$1,163,000 (1)
-Salary Remaining :	$1,163,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Gage Goncalves	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tony DeAngelo	$937,500 (2)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zemi Girgensons	$840,000 (1)
-Salary Remaining :	$840,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Martin Nečas	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Morgan Frost	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Newhook	$775,000 (4)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	23
Salary Commitment
Year 13 : $37,935,000
Year 14 : $33,873,000
Year 15 : $17,253,000
Year 16 : $9,632,000
Salary Average Commitment
Year 13 : $800,000
Year 14 : $640,000
Year 15 : $320,000
Year 16 : $200,000
Salary Cap with 1 Way Contract
Year 13 : $37,935,000
Year 14 : $33,873,000
Year 15 : $17,253,000
Year 16 : $9,632,000

Farm Players Salaries
Lian Bichsel	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Axel Sandin Pellikka (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Asplund	$84,500 (1)
Salary Remaining :	$84,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brennan Othmann	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luca Del Bel Belluz	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eduard Šalé (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
JJ Peterka	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Kupari	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Thomas Harley	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philippe Myers	$71,500 (1)
Salary Remaining :	$71,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Helge Grans	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oscar Fisker Mølgaard (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Evangelista	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Morrow	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rieger Lorenz	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Meloche	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexandre Texier	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Raphael Lavoie	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conor Garland	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shai Buium	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quinton Burns	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bryce McConnell-Barker	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Fehérváry	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jamieson Rees	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Helenius	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Farrell	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Juha Jatkola (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justus Annunen	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mathieu Cataford	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mats Lindgren	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joe Vrbetic	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Erik Portillo	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Chromiak	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	33
Salary Commitment
Year 13 : $2,178,500
Year 14 : $1,370,000
Year 15 : $745,000
Year 16 : $150,000
Salary Average Commitment
Year 13 : $132,000
Year 14 : $84,000
Year 15 : $44,000
Year 16 : $8,000

CAPE FEAR PROWLERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Atlantic 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
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,528,093
Farm Players Total Salaries	$3,020,400
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$406,204,196
Projected Bank Account	$406,204,196

Pro Players Salaries
Patrick Sharp	$3,631,313 (3)
-Salary Remaining :	$3,631,313
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Nugent-Hopkins	$2,591,094 (5)
-Salary Remaining :	$2,591,094
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Phil Kessel	$2,584,780 (4)
-Salary Remaining :	$2,584,780
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc-Andre Fleury	$2,446,625 (5)
-Salary Remaining :	$2,446,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Tage Thompson	$2,437,500 (5)
-Salary Remaining :	$2,437,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Bennett	$2,385,000 (4)
-Salary Remaining :	$2,385,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ivan Provorov	$2,100,000 (4)
-Salary Remaining :	$2,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jesper Bratt	$2,088,750 (5)
-Salary Remaining :	$2,088,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Drouin	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Sanheim	$1,987,500 (4)
-Salary Remaining :	$1,987,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob Josefson	$1,802,000 (3)
-Salary Remaining :	$1,802,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Larsson	$1,671,000 (3)
-Salary Remaining :	$1,671,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Toews	$1,537,500 (1)
-Salary Remaining :	$1,537,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Alec Martinez	$1,460,000 (1)
-Salary Remaining :	$1,460,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anton Stralman	$1,432,031 (3)
-Salary Remaining :	$1,432,031
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Antti Raanta	$1,198,000 (2)
-Salary Remaining :	$1,198,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonas Brodin	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jesperi Kotkaniemi	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Evan Bouchard	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marcus Johansson	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	20
Salary Commitment
Year 13 : $36,528,093
Year 14 : $33,530,593
Year 15 : $29,932,593
Year 16 : $18,621,249
Salary Average Commitment
Year 13 : $640,000
Year 14 : $600,000
Year 15 : $440,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $36,528,093
Year 14 : $33,530,593
Year 15 : $29,932,593
Year 16 : $18,621,249

Farm Players Salaries
Frederik Andersen	$149,000 (1)
Salary Remaining :	$149,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christian Dvorak	$130,800 (3)
Salary Remaining :	$130,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bryan Little	$129,800 (1)
Salary Remaining :	$129,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marcus Pettersson	$110,100 (2)
Salary Remaining :	$110,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Esa Lindell	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cody Ceci	$92,800 (1)
Salary Remaining :	$92,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Warren Foegele	$90,750 (2)
Salary Remaining :	$90,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Will Smith (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kevin Korchinski	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Pavel Mintyukov	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jiří Kulich	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Leo Carlsson (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Spencer Foo	$87,750 (1)
Salary Remaining :	$87,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Drake Batherson	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Gustavsson	$86,900 (2)
Salary Remaining :	$86,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Cristall (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Quinn	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marco Rossi	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Simon Edvinsson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Liam Öhgren	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jagger Firkus	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Wyatt Johnston	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ukko-Pekka Luukkonen	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carson Rehkopf (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tristan Luneau	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Steel	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Henri Jokiharju	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colton Dach	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Sidorov (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mattias Samuelsson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roby Järventie	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vladislav Kamenev	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Topi Niemelä	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Riley Kidney	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Devante Smith-Pelly	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zac Jones	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	36
Salary Commitment
Year 13 : $3,020,400
Year 14 : $1,971,050
Year 15 : $960,800
Year 16 : $280,000
Salary Average Commitment
Year 13 : $144,000
Year 14 : $96,000
Year 15 : $48,000
Year 16 : $16,000

CHICAGO CRUSHERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Death Trap
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 0 - 0.00%
Farm Level 2:	2000 - $30 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,050,249
Farm Players Total Salaries	$2,302,300
Coaches Total Salaries	$2,975,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$412,854,743
Projected Bank Account	$412,854,743

Pro Players Salaries
Kelly Guard	$4,062,593 (1)
-Salary Remaining :	$4,062,593
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob Trouba	$2,382,656 (4)
-Salary Remaining :	$2,382,656
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex DeBrincat	$2,139,750 (5)
-Salary Remaining :	$2,139,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Eichel	$2,125,000 (4)
-Salary Remaining :	$2,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Wennberg	$1,962,500 (3)
-Salary Remaining :	$1,962,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rickard Rakell	$1,905,000 (2)
-Salary Remaining :	$1,905,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Edler	$1,875,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Boone Jenner	$1,841,250 (5)
-Salary Remaining :	$1,841,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Pastrnak	$1,667,500 (1)
-Salary Remaining :	$1,667,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Olli Maatta	$1,625,000 (2)
-Salary Remaining :	$1,625,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Tuch	$1,334,000 (4)
-Salary Remaining :	$1,334,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Noah Hanifin	$1,312,500 (3)
-Salary Remaining :	$1,312,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Guentzel	$1,162,500 (1)
-Salary Remaining :	$1,162,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor Murphy	$1,042,000 (2)
-Salary Remaining :	$1,042,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jeremy Morin	$863,000 (1)
-Salary Remaining :	$863,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikael Backlund	$812,500 (3)
-Salary Remaining :	$812,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eric Comrie	$812,500 (3)
-Salary Remaining :	$812,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Juuso Välimäki	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Barrett Hayton	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Cirelli	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ville Husso	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Greene	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Marino	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Mahura	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
J.T. Compher	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Aleksanteri Kaskimaki	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Arvid Söderblom	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
James Malatesta	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	28
Salary Commitment
Year 13 : $36,050,249
Year 14 : $27,794,656
Year 15 : $15,822,656
Year 16 : $9,822,656
Salary Average Commitment
Year 13 : $1,080,000
Year 14 : $880,000
Year 15 : $440,000
Year 16 : $200,000
Salary Cap with 1 Way Contract
Year 13 : $36,050,249
Year 14 : $27,794,656
Year 15 : $15,822,656
Year 16 : $9,822,656

Farm Players Salaries
Matt Nieto	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Mangiapane	$105,000 (5)
Salary Remaining :	$105,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brady Skjei	$93,400 (2)
Salary Remaining :	$93,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Charlie Coyle	$93,000 (4)
Salary Remaining :	$93,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Sorokin	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor Zary	$90,000 (5)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Montour	$89,500 (4)
Salary Remaining :	$89,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Torey Krug	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mike Matheson	$81,100 (4)
Salary Remaining :	$81,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Seamus Casey	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Edstrom (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakob Pelletier	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Carrier	$72,800 (1)
Salary Remaining :	$72,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Morgan Geekie	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Cousins	$70,100 (1)
Salary Remaining :	$70,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Sýkora	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kalan Lind (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ethan Gauthier (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chris Tanev	$69,800 (1)
Salary Remaining :	$69,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mitchell Stephens	$69,600 (1)
Salary Remaining :	$69,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nils Lundkvist	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gustav Olofsson	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan MacKinnon	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Frk	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Riley Sheahan	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
AJ Greer	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carter Mazur	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Farrance	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Ertel	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roman Schmidt	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Yegorov (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	31
Salary Commitment
Year 13 : $2,302,300
Year 14 : $1,555,000
Year 15 : $951,600
Year 16 : $533,600
Salary Average Commitment
Year 13 : $124,000
Year 14 : $84,000
Year 15 : $48,000
Year 16 : $24,000

COLORADO WOLVES

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Den
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$24,666,594
Farm Players Total Salaries	$2,602,914
Coaches Total Salaries	$870,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$468,199,792
Projected Bank Account	$468,199,792

Pro Players Salaries
Kyle Connor	$2,162,500 (5)
-Salary Remaining :	$2,162,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Konecny	$1,946,250 (5)
-Salary Remaining :	$1,946,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Schmaltz	$1,888,750 (3)
-Salary Remaining :	$1,888,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Murray	$1,709,844 (3)
-Salary Remaining :	$1,709,844
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Saad	$1,625,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jesse Joensuu	$1,581,250 (2)
-Salary Remaining :	$1,581,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Carl Gunnarsson	$1,485,000 (2)
-Salary Remaining :	$1,485,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dougie Hamilton	$1,359,375 (4)
-Salary Remaining :	$1,359,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tom Wilson	$1,184,625 (2)
-Salary Remaining :	$1,184,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Samu Perhonen	$1,119,000 (2)
-Salary Remaining :	$1,119,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Schmaltz	$1,060,000 (1)
-Salary Remaining :	$1,060,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dante Fabbro	$1,012,500 (5)
-Salary Remaining :	$1,012,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Emile Poirier	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jesse Puljujarvi	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Troy Terry	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Yakov Trenin	$787,500 (3)
-Salary Remaining :	$787,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kailer Yamamoto	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Wade Allison	$770,000 (4)
-Salary Remaining :	$770,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Carlo	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Cernak	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	20
Salary Commitment
Year 13 : $24,666,594
Year 14 : $20,031,594
Year 15 : $13,036,719
Year 16 : $7,250,625
Salary Average Commitment
Year 13 : $760,000
Year 14 : $600,000
Year 15 : $400,000
Year 16 : $200,000
Salary Cap with 1 Way Contract
Year 13 : $24,666,594
Year 14 : $20,031,594
Year 15 : $13,036,719
Year 16 : $7,250,625

Farm Players Salaries
Michal Neuvirth	$127,464 (1)
Salary Remaining :	$127,464
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Puempel	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Morin	$93,750 (2)
Salary Remaining :	$93,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Bonk (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Howden	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Jiříček	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brayden Tracey	$82,100 (2)
Salary Remaining :	$82,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carson Lambos	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Neighbours	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yaroslav Askarov	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Damon Severson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Calum Ritchie (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brad Lambert	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Kaut	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jay O'Brien	$72,500 (3)
Salary Remaining :	$72,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Antti Tuomisto	$72,400 (2)
Salary Remaining :	$72,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Johansson	$72,200 (2)
Salary Remaining :	$72,200
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Mišiak (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan O'Rourke	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artem Duda	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Kleven	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zachary L'Heureux	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Bernard-Docker	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Ustimenko	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Suzuki	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kasper Bjorkqvist	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cliff Pu	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Whitelaw (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Danila Klimovich	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Strömgren	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Kapanen	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lance Bouma	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robin Kovacs	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Konnor Smith (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitri Kuzmin	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Perevalov	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	36
Salary Commitment
Year 13 : $2,602,914
Year 14 : $1,780,450
Year 15 : $930,000
Year 16 : $225,000
Salary Average Commitment
Year 13 : $144,000
Year 14 : $96,000
Year 15 : $52,000
Year 16 : $12,000

COQUITLAM KNIGHTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Coquitlam Oakridge Hockey Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$26,272,000
Farm Players Total Salaries	$2,221,350
Coaches Total Salaries	$829,400
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$368,794,761
Projected Bank Account	$368,794,761

Pro Players Salaries
Mark Scheifele	$2,724,000 (2)
-Salary Remaining :	$2,724,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrew Cogliano	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikolaj Ehlers	$2,277,500 (3)
-Salary Remaining :	$2,277,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brady Tkachuk	$2,250,000 (5)
-Salary Remaining :	$2,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Pesce	$1,523,750 (5)
-Salary Remaining :	$1,523,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sebastian Collberg	$1,283,750 (3)
-Salary Remaining :	$1,283,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Hamonic	$1,166,000 (1)
-Salary Remaining :	$1,166,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Charlie McAvoy	$1,125,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ivan Barbashev	$1,012,500 (2)
-Salary Remaining :	$1,012,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tristan Jarry	$1,007,500 (1)
-Salary Remaining :	$1,007,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Hayes	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Karl Alzner	$965,000 (4)
-Salary Remaining :	$965,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Gabriel Bourque	$907,000 (3)
-Salary Remaining :	$907,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sven Baertschi	$880,000 (5)
-Salary Remaining :	$880,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pierre-Luc Dubois	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Kurker	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Roslovic	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Gormley	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Emil Heineman	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Carl Dahlstrom	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Clark	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joacim Eriksson	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 13 : $26,272,000
Year 14 : $16,673,500
Year 15 : $12,937,000
Year 16 : $6,368,750
Salary Average Commitment
Year 13 : $840,000
Year 14 : $480,000
Year 15 : $400,000
Year 16 : $160,000
Salary Cap with 1 Way Contract
Year 13 : $26,272,000
Year 14 : $16,673,500
Year 15 : $12,937,000
Year 16 : $6,368,750

Farm Players Salaries
Lawson Crouse	$115,000 (1)
Salary Remaining :	$115,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lias Andersson	$98,000 (5)
Salary Remaining :	$98,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Pyotr Kochetkov	$94,100 (4)
Salary Remaining :	$94,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Derek Forbort	$91,750 (3)
Salary Remaining :	$91,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor Bedard (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shane Wright	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brayden Yager (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Barron	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nathan Gaucher	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Sillinger	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Norris	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Julien Gauthier	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emil Andrae	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Poulin	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Wahlberg (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Fabian Lysell	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christian Kyrou	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Lindgren	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexandar Georgiev	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yan Kuznetsov	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Leevi Merilainen	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Doan	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Lardis (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Nordberg	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Nelson	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dillon Heatherington	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Brennan	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Dellandrea	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ayrton Martino	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Devin Kaplan	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Juraj Pekarcik (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	31
Salary Commitment
Year 13 : $2,221,350
Year 14 : $1,581,350
Year 15 : $963,850
Year 16 : $192,100
Salary Average Commitment
Year 13 : $124,000
Year 14 : $88,000
Year 15 : $52,000
Year 16 : $8,000

DETROIT RED WINGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Joe
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,048,249
Farm Players Total Salaries	$2,603,250
Coaches Total Salaries	$2,555,300
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$214,452,702
Projected Bank Account	$214,452,702

Pro Players Salaries
Daniel Sedin	$3,039,213 (2)
-Salary Remaining :	$3,039,213
-Salary Average :	$0
-Salary Average Remaining :	$0
Taylor Hall	$2,388,750 (4)
-Salary Remaining :	$2,388,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Artem Anisimov	$2,310,798 (4)
-Salary Remaining :	$2,310,798
-Salary Average :	$0
-Salary Average Remaining :	$0
Henrik Sedin	$2,050,000 (1)
-Salary Remaining :	$2,050,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Quick	$1,837,275 (3)
-Salary Remaining :	$1,837,275
-Salary Average :	$0
-Salary Average Remaining :	$0
Kasperi Kapanen	$1,800,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Della Rovere	$1,762,000 (1)
-Salary Remaining :	$1,762,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jason Zucker	$1,391,250 (4)
-Salary Remaining :	$1,391,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikhail Grigorenko	$1,296,338 (5)
-Salary Remaining :	$1,296,338
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jared Spurgeon	$1,249,000 (2)
-Salary Remaining :	$1,249,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Casey Mittelstadt	$1,150,000 (2)
-Salary Remaining :	$1,150,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Stone	$1,121,875 (4)
-Salary Remaining :	$1,121,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Madison Bowey	$1,056,250 (2)
-Salary Remaining :	$1,056,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Julius Honka	$1,007,500 (2)
-Salary Remaining :	$1,007,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Scherbak	$1,005,000 (1)
-Salary Remaining :	$1,005,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Boo Nieves	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Dal Colle	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Wotherspoon	$933,000 (2)
-Salary Remaining :	$933,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Pysyk	$900,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Oettinger	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joni Jurmo	$600,000 (4)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matthew Stienburg	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 13 : $30,048,249
Year 14 : $24,731,249
Year 15 : $13,646,286
Year 16 : $10,009,011
Salary Average Commitment
Year 13 : $760,000
Year 14 : $600,000
Year 15 : $280,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $30,048,249
Year 14 : $24,731,249
Year 15 : $13,646,286
Year 16 : $10,009,011

Farm Players Salaries
Felix Sandstrom	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian McCoshen	$112,200 (4)
Salary Remaining :	$112,200
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan McIlrath	$95,100 (3)
Salary Remaining :	$95,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Formenton	$93,750 (4)
Salary Remaining :	$93,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nate Danielson (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Volkov	$88,200 (4)
Salary Remaining :	$88,200
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Jones	$81,250 (1)
Salary Remaining :	$81,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Zboril	$81,250 (1)
Salary Remaining :	$81,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Reid Schaefer	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Xavier Bourgault	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tanner Molendyk (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Holloway	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kieffer Bellows	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mattias Hävelid	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Gibson	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noel Gunler	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Elias Salomonsson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryker Evans	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksi Heponiemi	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicholas Robertson	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mads Sogaard	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Johnson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Paul Ludwinski	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Patrik Hamrla	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Will Cuylle	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Robertson	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dillion Hamaliuk	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexei Protas	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Bjugstad	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Blomqvist	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Dower Nilsson (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isaac Ratcliffe	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tristan Broz	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zayde Wisdom	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ludwig Persson	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hoyt Stanley (Out of Payroll)	$4,000 (1)
Salary Remaining :	$4,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	36
Salary Commitment
Year 13 : $2,603,250
Year 14 : $1,989,250
Year 15 : $1,289,250
Year 16 : $634,150
Salary Average Commitment
Year 13 : $144,000
Year 14 : $104,000
Year 15 : $60,000
Year 16 : $24,000

EDMONTON BUSCHWACKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	99 Park
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
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$27,733,344
Farm Players Total Salaries	$2,389,500
Coaches Total Salaries	$2,426,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$439,327,635
Projected Bank Account	$439,327,635

Pro Players Salaries
Cam Fowler	$2,857,031 (4)
-Salary Remaining :	$2,857,031
-Salary Average :	$0
-Salary Average Remaining :	$0
Kyle Turris	$2,379,688 (2)
-Salary Remaining :	$2,379,688
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Boychuk	$1,908,000 (2)
-Salary Remaining :	$1,908,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Karri Ramo	$1,897,000 (4)
-Salary Remaining :	$1,897,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tanner Pearson	$1,881,250 (4)
-Salary Remaining :	$1,881,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matthew Tkachuk	$1,840,625 (3)
-Salary Remaining :	$1,840,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Auston Matthews	$1,822,500 (4)
-Salary Remaining :	$1,822,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joel Broda	$1,480,000 (2)
-Salary Remaining :	$1,480,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc Staal	$1,410,000 (3)
-Salary Remaining :	$1,410,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jujhar Khaira	$1,210,000 (3)
-Salary Remaining :	$1,210,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dale Mitchell	$1,100,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Darnell Nurse	$975,000 (3)
-Salary Remaining :	$975,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Carter Hart	$937,500 (1)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luke Schenn	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Frederik Gauthier	$877,500 (2)
-Salary Remaining :	$877,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Filip Chytil	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikhail Sergachev	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Conor Timmins	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc-Olivier Roy	$660,000 (1)
-Salary Remaining :	$660,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Allen	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Elliott	$622,250 (1)
-Salary Remaining :	$622,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	21
Salary Commitment
Year 13 : $27,733,344
Year 14 : $23,838,594
Year 15 : $13,893,406
Year 16 : $8,457,781
Salary Average Commitment
Year 13 : $720,000
Year 14 : $520,000
Year 15 : $240,000
Year 16 : $120,000
Salary Cap with 1 Way Contract
Year 13 : $27,733,344
Year 14 : $23,838,594
Year 15 : $13,893,406
Year 16 : $8,457,781

Farm Players Salaries
Zach Budish	$140,000 (4)
Salary Remaining :	$140,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Friberg	$127,500 (4)
Salary Remaining :	$127,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anthony Stolarz	$102,500 (1)
Salary Remaining :	$102,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Xavier Ouellet	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan McLeod	$94,300 (5)
Salary Remaining :	$94,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quinton Howden	$92,800 (2)
Salary Remaining :	$92,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brock McGinn	$91,000 (2)
Salary Remaining :	$91,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keegan Lowe	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Topias Leinonen	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Otto Stenberg (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Boucher	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Liam Foudy	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Niklas Kokko	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Kumpulainen (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Chesley	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Theodor Niederbach	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniil Chayka	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jackson Lacombe	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roni Hirvonen	$68,600 (5)
Salary Remaining :	$68,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Pokka	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Fagemo	$65,300 (4)
Salary Remaining :	$65,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Boris Katchouk	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Caleb Jones	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Zavragin (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Finley	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Elias Nils Pettersson	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Johansson	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olivier Rodrigue	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Drew Fortescue (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Johansson	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quinn Olson	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Berard	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	32
Salary Commitment
Year 13 : $2,389,500
Year 14 : $1,744,500
Year 15 : $1,020,700
Year 16 : $625,700
Salary Average Commitment
Year 13 : $128,000
Year 14 : $92,000
Year 15 : $52,000
Year 16 : $28,000

HALIFAX HIGHLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Half Moon House
Level 1:	6200 - $109 - 0 - 0.00%
Level 2:	5200 - $69 - 0 - 0.00%
Level 3:	2200 - $39 - 0 - 0.00%
Level 4:	4200 - $29 - 0 - 0.00%
Luxury :	1200 - $225 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $39 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$34,941,573
Farm Players Total Salaries	$2,783,525
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$508,492,068
Projected Bank Account	$508,492,068

Pro Players Salaries
Sidney Crosby	$3,408,485 (5)
-Salary Remaining :	$3,408,485
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor McDavid	$2,988,750 (4)
-Salary Remaining :	$2,988,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jared Cowen	$2,625,000 (2)
-Salary Remaining :	$2,625,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Kari Lehtonen	$2,094,000 (4)
-Salary Remaining :	$2,094,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Wojtek Wolski	$1,910,000 (5)
-Salary Remaining :	$1,910,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Claude Giroux	$1,902,750 (3)
-Salary Remaining :	$1,902,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrei Svechnikov	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Leon Draisaitl	$1,875,000 (4)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nathan Horton	$1,810,000 (3)
-Salary Remaining :	$1,810,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mike Green	$1,602,588 (1)
-Salary Remaining :	$1,602,588
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Markstrom	$1,590,000 (1)
-Salary Remaining :	$1,590,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nikita Zadorov	$1,337,500 (2)
-Salary Remaining :	$1,337,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matthew Spencer	$1,110,000 (3)
-Salary Remaining :	$1,110,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Seth Ambroz	$1,110,000 (2)
-Salary Remaining :	$1,110,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Theo Peckham	$1,034,000 (2)
-Salary Remaining :	$1,034,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cody Glass	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jay Rosehill	$817,500 (1)
-Salary Remaining :	$817,500
-Salary Average :	$654,000
-Salary Average Remaining :	$654,000
Arber Xhekaj	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Rasmussen	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zac Rinaldo	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Rasmus Dahlin	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Keven Veilleux	$676,000 (2)
-Salary Remaining :	$676,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shane Bowers	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Radko Gudas	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	24
Salary Commitment
Year 13 : $34,941,573
Year 14 : $28,781,485
Year 15 : $18,973,985
Year 16 : $14,151,235
Salary Average Commitment
Year 13 : $1,294,000
Year 14 : $560,000
Year 15 : $240,000
Year 16 : $200,000
Salary Cap with 1 Way Contract
Year 13 : $34,941,573
Year 14 : $28,781,485
Year 15 : $18,973,985
Year 16 : $14,151,235

Farm Players Salaries
Ales Hemsky	$169,325 (3)
Salary Remaining :	$169,325
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roman Tesliuk	$124,000 (4)
Salary Remaining :	$124,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joe Colborne	$122,500 (2)
Salary Remaining :	$122,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Valeri Nichushkin	$120,125 (1)
Salary Remaining :	$120,125
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Ross	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Tryamkin	$112,900 (2)
Salary Remaining :	$112,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Van Der Gulik	$112,500 (4)
Salary Remaining :	$112,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Masi Marjamaki	$106,250 (4)
Salary Remaining :	$106,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Libor Hajek	$99,900 (4)
Salary Remaining :	$99,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mason McDonald	$97,500 (4)
Salary Remaining :	$97,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Hartman	$90,625 (3)
Salary Remaining :	$90,625
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cutter Gauthier	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joakim Kemell	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Studnicka	$86,400 (2)
Salary Remaining :	$86,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyson Barrie	$86,000 (4)
Salary Remaining :	$86,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sami Vatanen	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Veini Vehviläinen	$78,000 (3)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyson Foerster	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikhail Gulyayev (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Gambrell	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Rempe (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eetu Tuulola	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tristan Bertucci (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Prokhor Poltapov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Otto Salin	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Kovacevic	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikko Kokkonen	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olof Lindbom	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tristan Lennox	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Parik	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colin Wilson	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Sparkes (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Klapka (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Taige Harding	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	34
Salary Commitment
Year 13 : $2,783,525
Year 14 : $2,263,400
Year 15 : $1,324,100
Year 16 : $696,150
Salary Average Commitment
Year 13 : $136,000
Year 14 : $108,000
Year 15 : $60,000
Year 16 : $28,000

HAWAII TYPHOON

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Lagoon
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$26,404,748
Farm Players Total Salaries	$2,689,300
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$419,731,186
Projected Bank Account	$419,731,186

Pro Players Salaries
Johnny Gaudreau	$2,714,748 (3)
-Salary Remaining :	$2,714,748
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oscar Moller	$2,093,000 (3)
-Salary Remaining :	$2,093,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Drayson Bowman	$2,085,000 (3)
-Salary Remaining :	$2,085,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Burmistrov	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Scott Glennie	$1,503,125 (1)
-Salary Remaining :	$1,503,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Eberle	$1,486,000 (1)
-Salary Remaining :	$1,486,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jamie Oleksiak	$1,224,000 (2)
-Salary Remaining :	$1,224,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jamie McGinn	$1,188,000 (1)
-Salary Remaining :	$1,188,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oscar Klefbom	$1,125,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicolas Petan	$1,014,000 (3)
-Salary Remaining :	$1,014,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Robin Lehner	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Bernier	$984,375 (1)
-Salary Remaining :	$984,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Marko Dano	$978,750 (1)
-Salary Remaining :	$978,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jhonas Enroth	$930,000 (1)
-Salary Remaining :	$930,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Owen Tippett	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Poehling	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jason Dickinson	$843,750 (3)
-Salary Remaining :	$843,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake McCabe	$810,000 (3)
-Salary Remaining :	$810,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Seth Jarvis	$800,000 (5)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dylan Olsen	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Del Zotto	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Samuel Ersson	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 13 : $26,404,748
Year 14 : $17,209,498
Year 15 : $13,760,498
Year 16 : $800,000
Salary Average Commitment
Year 13 : $840,000
Year 14 : $560,000
Year 15 : $400,000
Year 16 : $40,000
Salary Cap with 1 Way Contract
Year 13 : $26,404,748
Year 14 : $17,209,498
Year 15 : $13,760,498
Year 16 : $800,000

Farm Players Salaries
Jesper Boqvist	$130,300 (2)
Salary Remaining :	$130,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Logan Cooley	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Wood (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Fantilli (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Juuso Pärssinen	$89,700 (2)
Salary Remaining :	$89,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gustav Nyquist	$88,900 (1)
Salary Remaining :	$88,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robert Bortuzzo	$88,600 (1)
Salary Remaining :	$88,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Patrice Cormier	$86,800 (1)
Salary Remaining :	$86,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
T.J. Brodie	$85,900 (1)
Salary Remaining :	$85,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eddie Lack	$84,900 (1)
Salary Remaining :	$84,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor McMichael	$82,500 (4)
Salary Remaining :	$82,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Guenther	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandt Clarke	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Reichel	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quentin Musty (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Miroshnichenko	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matty Beniers	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kevin Bahl	$71,500 (2)
Salary Remaining :	$71,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Montembeault	$70,200 (2)
Salary Remaining :	$70,200
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Knies	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jan Jenik	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vitek Vanecek	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jett Woo	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Akil Thomas	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philip Tomasino	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Calle Odelius	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Beau Akey (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Vlasic	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Drury	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tomas Jurco	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cameron Whynot	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Haakon Hänelt	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Hofer	$55,000 (4)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cam Squires (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikhail Abramov	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Prokop	$50,000 (5)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Voit	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	37
Salary Commitment
Year 13 : $2,689,300
Year 14 : $1,719,200
Year 15 : $702,500
Year 16 : $267,500
Salary Average Commitment
Year 13 : $148,000
Year 14 : $96,000
Year 15 : $40,000
Year 16 : $16,000

LAS CRUCES SPURS

Arena Capacity - Ticket Price Attendance - %
Arena Name	New Mexico Place
Level 1:	7500 - $102 - 0 - 0.00%
Level 2:	6500 - $63 - 0 - 0.00%
Level 3:	3500 - $35 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	2500 - $240 - 0 - 0.00%
Total Capacity :	24500
Farm
Farm Level 1:	3500 - $37 - 0 - 0.00%
Farm Level 2:	2500 - $16 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,397,473
Farm Players Total Salaries	$2,271,050
Coaches Total Salaries	$3,997,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$415,034,559
Projected Bank Account	$415,034,559

Pro Players Salaries
Pekka Rinne	$2,902,126 (2)
-Salary Remaining :	$2,902,126
-Salary Average :	$0
-Salary Average Remaining :	$0
Teuvo Teravainen	$2,761,500 (5)
-Salary Remaining :	$2,761,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrick Kane	$2,638,807 (4)
-Salary Remaining :	$2,638,807
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Johnson	$2,246,875 (3)
-Salary Remaining :	$2,246,875
-Salary Average :	$0
-Salary Average Remaining :	$0
Joel Eriksson Ek	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sean Couturier	$1,950,000 (1)
-Salary Remaining :	$1,950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Noah Juulsen	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Viktor Tikhonov	$1,850,002 (1)
-Salary Remaining :	$1,850,002
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Will Karlsson	$1,650,000 (4)
-Salary Remaining :	$1,650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ben Bishop	$1,575,788 (1)
-Salary Remaining :	$1,575,788
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Fiala	$1,550,000 (4)
-Salary Remaining :	$1,550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anton Rodin	$1,233,375 (6)
-Salary Remaining :	$1,233,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Curtis Lazar	$1,080,000 (1)
-Salary Remaining :	$1,080,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Jankowski	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Pietrangelo	$981,000 (2)
-Salary Remaining :	$981,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Smaby	$960,000 (2)
-Salary Remaining :	$960,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Thomas Chabot	$942,500 (1)
-Salary Remaining :	$942,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Logan Couture	$937,500 (1)
-Salary Remaining :	$937,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Tomas Tatar	$870,000 (2)
-Salary Remaining :	$870,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Colten Teubert	$868,000 (1)
-Salary Remaining :	$868,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oliver Wahlstrom	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Miro Heiskanen	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 13 : $33,397,473
Year 14 : $23,193,683
Year 15 : $16,730,557
Year 16 : $13,708,682
Salary Average Commitment
Year 13 : $680,000
Year 14 : $440,000
Year 15 : $320,000
Year 16 : $280,000
Salary Cap with 1 Way Contract
Year 13 : $33,397,473
Year 14 : $23,193,683
Year 15 : $16,730,557
Year 16 : $13,708,682

Farm Players Salaries
Brad Malone	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Honzek (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Mešár	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zachary Fucale	$89,800 (1)
Salary Remaining :	$89,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Grabner	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Victor Mete	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quinton Byfield	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesper Wallstedt	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jani Nyman	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Florian Xhekaj (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cal Foote	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Fedotov	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Caden Price (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Durzi	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniel Sprong	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Romanov	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nils Höglander	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cameron Hillis	$63,500 (2)
Salary Remaining :	$63,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Green	$63,250 (1)
Salary Remaining :	$63,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexey Toropchenko	$60,500 (1)
Salary Remaining :	$60,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Pavel Dorofeyev	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Stange	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael DiPietro	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kasper Simontaival	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Fischer	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aydar Suniev (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Peart	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Stuart Skinner	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mattias Norlinder	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bill Arnold	$54,500 (3)
Salary Remaining :	$54,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artyom Galimov	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tanner Ludtke (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Garand	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	33
Salary Commitment
Year 13 : $2,271,050
Year 14 : $1,550,000
Year 15 : $904,500
Year 16 : $205,000
Salary Average Commitment
Year 13 : $132,000
Year 14 : $88,000
Year 15 : $52,000
Year 16 : $12,000

MANHATTAN ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bossydome
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
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,764,603
Farm Players Total Salaries	$3,183,975
Coaches Total Salaries	$2,973,200
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$350,558,147
Projected Bank Account	$350,558,147

Pro Players Salaries
Gabriel Landeskog	$2,673,750 (3)
-Salary Remaining :	$2,673,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mathew Barzal	$2,625,000 (5)
-Salary Remaining :	$2,625,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andre Burakovsky	$2,411,500 (5)
-Salary Remaining :	$2,411,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Beauvillier	$2,325,000 (5)
-Salary Remaining :	$2,325,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Denis Malgin	$2,000,228 (2)
-Salary Remaining :	$2,000,228
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Karlsson	$1,770,000 (4)
-Salary Remaining :	$1,770,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oliver Ekman-Larsson	$1,676,000 (3)
-Salary Remaining :	$1,676,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Hughes	$1,669,000 (3)
-Salary Remaining :	$1,669,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thatcher Demko	$1,664,000 (4)
-Salary Remaining :	$1,664,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Schroeder	$1,642,000 (1)
-Salary Remaining :	$1,642,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Malcolm Subban	$1,632,000 (3)
-Salary Remaining :	$1,632,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nail Yakupov	$1,619,625 (5)
-Salary Remaining :	$1,619,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Thomas Hickey	$1,253,000 (5)
-Salary Remaining :	$1,253,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Evgeny Kuznetsov	$971,000 (5)
-Salary Remaining :	$971,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Bailey	$912,500 (2)
-Salary Remaining :	$912,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Pulock	$910,000 (2)
-Salary Remaining :	$910,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Erne	$910,000 (2)
-Salary Remaining :	$910,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Isak Rosén	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Filip Hronek	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ethan Bear	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	20
Salary Commitment
Year 13 : $30,764,603
Year 14 : $27,672,603
Year 15 : $22,289,875
Year 16 : $14,639,125
Salary Average Commitment
Year 13 : $720,000
Year 14 : $640,000
Year 15 : $440,000
Year 16 : $280,000
Salary Cap with 1 Way Contract
Year 13 : $30,764,603
Year 14 : $27,672,603
Year 15 : $22,289,875
Year 16 : $14,639,125

Farm Players Salaries
Magnus Hellberg	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Juraj Slafkovský	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Frank Nazar	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colby Barlow (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Griffin Reinhart	$88,300 (3)
Salary Remaining :	$88,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan James	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Zadina	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rodion Amirov	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Östlund	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Eklund	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mavrik Bourque	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Rinzel	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Štrbák (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Owen Power	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isac Lundeström	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Spencer Knight	$77,500 (4)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Turcotte	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olli Juolevi	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Timothy Liljegren	$71,675 (5)
Salary Remaining :	$71,675
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Colangelo	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oskar Pettersson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aram Minnetian (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Logan Mailloux	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Fedor Svechkov	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Carlsson	$66,500 (4)
Salary Remaining :	$66,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Alexeyev	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joe Veleno	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dominik Bokk	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksi Saarela	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jan Myšák	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carey Terrance (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexei Kolosov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Benjamin Gaudreau	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vladi Firstov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gustav Lindstrom	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mason Beaupit	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Smilanic	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Bolduc	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artyom Grushnikov	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gavin McCarthy (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Suzdalev	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Huckins	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Spence	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyson Hinds	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anttoni Honka	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Danny Zhilkin	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	46
Salary Commitment
Year 13 : $3,183,975
Year 14 : $2,003,975
Year 15 : $1,063,975
Year 16 : $445,675
Salary Average Commitment
Year 13 : $184,000
Year 14 : $116,000
Year 15 : $60,000
Year 16 : $24,000

NEWTON NIGHTMARES

Arena Capacity - Ticket Price Attendance - %
Arena Name	NEWTON SPORTS PALACE
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,333,360
Farm Players Total Salaries	$2,822,750
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$267,879,626
Projected Bank Account	$267,879,626

Pro Players Salaries
Joe Thornton	$3,734,110 (2)
-Salary Remaining :	$3,734,110
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Poulin	$2,928,764 (5)
-Salary Remaining :	$2,928,764
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tom Sestito	$2,328,090 (3)
-Salary Remaining :	$2,328,090
-Salary Average :	$1,090,000
-Salary Average Remaining :	$1,090,000
Nicolas Corbeil	$2,304,534 (2)
-Salary Remaining :	$2,304,534
-Salary Average :	$0
-Salary Average Remaining :	$0
Pavel Zacha	$2,187,500 (5)
-Salary Remaining :	$2,187,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brock Boeser	$2,100,000 (4)
-Salary Remaining :	$2,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dany Heatley	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Braden Holtby	$1,924,375 (3)
-Salary Remaining :	$1,924,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Jordan Caron	$1,894,237 (1)
-Salary Remaining :	$1,894,237
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Virtanen	$1,856,250 (4)
-Salary Remaining :	$1,856,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Warn	$1,641,000 (1)
-Salary Remaining :	$1,641,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brian Lee	$1,487,500 (2)
-Salary Remaining :	$1,487,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Roman Polak	$1,408,000 (2)
-Salary Remaining :	$1,408,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mika Zibanejad	$1,317,500 (1)
-Salary Remaining :	$1,317,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Johansen	$1,300,000 (3)
-Salary Remaining :	$1,300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Jacobs	$1,044,000 (1)
-Salary Remaining :	$1,044,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob de la Rose	$877,500 (1)
-Salary Remaining :	$877,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Maveric Lamoureux	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pierre-Olivier Joseph	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dennis Cholowski	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eetu Luostarinen	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Semyon Der-Arguchintsev	$550,000 (2)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mason Millman	$500,000 (4)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	23
Salary Commitment
Year 13 : $36,333,360
Year 14 : $28,809,123
Year 15 : $17,124,979
Year 16 : $9,572,514
Salary Average Commitment
Year 13 : $1,850,000
Year 14 : $1,610,000
Year 15 : $1,370,000
Year 16 : $200,000
Salary Cap with 1 Way Contract
Year 13 : $36,333,360
Year 14 : $28,809,123
Year 15 : $17,124,979
Year 16 : $9,572,514

Farm Players Salaries
Semyon Varlamov	$289,250 (1)
Salary Remaining :	$289,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jeff Tambellini	$144,700 (5)
Salary Remaining :	$144,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robby Dee	$116,600 (1)
Salary Remaining :	$116,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joshua Ho-Sang	$113,400 (5)
Salary Remaining :	$113,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikkel Boedker	$113,400 (3)
Salary Remaining :	$113,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Mayorov	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmytro Timashov	$105,000 (3)
Salary Remaining :	$105,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Taylor Chorney	$102,900 (2)
Salary Remaining :	$102,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Sikura	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Leonard (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keaton Ellerby	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brendan Brisson	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Dragicevic (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniil But (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Boqvist	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniel Torgersson	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kasper Halttunen (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
JJ Moser	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roman Kantserov (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Caamano	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Simon Holmström	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nico Daws	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Miko Matikka	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Landon Slaggert	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Wyatt Kaiser	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Albert Johansson	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Behrens	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matias Maccelli	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artemi Kniazev	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Benjamin Roger	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Ludvig	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Angle	$50,000 (4)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brody Lamb	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Elmer Söderblom	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	34
Salary Commitment
Year 13 : $2,822,750
Year 14 : $1,991,900
Year 15 : $1,446,500
Year 16 : $638,100
Salary Average Commitment
Year 13 : $136,000
Year 14 : $100,000
Year 15 : $68,000
Year 16 : $32,000

NORTH VAN ROCKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Flames
Level 1:	7500 - $100 - 0 - 0.00%
Level 2:	6500 - $60 - 0 - 0.00%
Level 3:	5500 - $30 - 0 - 0.00%
Level 4:	5000 - $28 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	26000
Farm
Farm Level 1:	3500 - $40 - 0 - 0.00%
Farm Level 2:	2500 - $30 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$26,514,013
Farm Players Total Salaries	$2,799,575
Coaches Total Salaries	$2,907,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$412,291,927
Projected Bank Account	$412,291,927

Pro Players Salaries
Ilya Samsonov	$2,250,000 (5)
-Salary Remaining :	$2,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Gagner	$2,183,750 (4)
-Salary Remaining :	$2,183,750
-Salary Average :	$0
-Salary Average Remaining :	$0
John Quenneville	$2,053,750 (3)
-Salary Remaining :	$2,053,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Markus Granlund	$1,875,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc-Edouard Vlasic	$1,712,500 (1)
-Salary Remaining :	$1,712,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Oscar Dansk	$1,625,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Logan Stanley	$1,612,500 (5)
-Salary Remaining :	$1,612,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrick Davis	$1,585,938 (1)
-Salary Remaining :	$1,585,938
-Salary Average :	$0
-Salary Average Remaining :	$0
Calvin De Haan	$1,393,750 (5)
-Salary Remaining :	$1,393,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikael Granlund	$1,359,375 (2)
-Salary Remaining :	$1,359,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Calvert	$1,246,000 (2)
-Salary Remaining :	$1,246,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Peter Holland	$1,107,075 (3)
-Salary Remaining :	$1,107,075
-Salary Average :	$0
-Salary Average Remaining :	$0
AJ Thelen	$1,087,500 (1)
-Salary Remaining :	$1,087,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrick Sieloff	$1,015,625 (5)
-Salary Remaining :	$1,015,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Roland McKeown	$1,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Labanc	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sonny Milano	$906,250 (3)
-Salary Remaining :	$906,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joel Farabee	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Suzuki	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	19
Salary Commitment
Year 13 : $26,514,013
Year 14 : $17,678,075
Year 15 : $14,297,700
Year 16 : $9,455,625
Salary Average Commitment
Year 13 : $1,170,000
Year 14 : $400,000
Year 15 : $320,000
Year 16 : $200,000
Salary Cap with 1 Way Contract
Year 13 : $26,514,013
Year 14 : $17,678,075
Year 15 : $14,297,700
Year 16 : $9,455,625

Farm Players Salaries
Nicklas Bergfors	$222,375 (2)
Salary Remaining :	$222,375
Salary Average :	$0
Salary Average Remaining :	$0
Alex Chiasson	$134,600 (5)
Salary Remaining :	$134,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kyle Clifford	$129,400 (3)
Salary Remaining :	$129,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Edmundson	$103,300 (5)
Salary Remaining :	$103,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nico Myatovic (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rutger McGroarty	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brady Cleveland (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shakir Mukhamadullin	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Henrik Borgström	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chaz Lucius	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Fraser Minten	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ruslan Iskhakov	$78,000 (1)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vladislav Kolyachonok	$76,900 (2)
Salary Remaining :	$76,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cam York	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Haight	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nolan Allan	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Danny Nelson	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jean-Christophe Beaudin	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keegan Kolesar	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Benson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bobby Brink	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olle Eriksson Ek	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Markus Niemelainen	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Day	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Ciona	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Moore	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesse Kiiskinen (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ozzy Wiesblatt	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samu Tuomaala	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jackson Hallum	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Murphy	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack D Hughes	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jayden Grubbe	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Jones	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tomas Hamara	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Bailey	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitri Kostenko	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	37
Salary Commitment
Year 13 : $2,799,575
Year 14 : $1,891,575
Year 15 : $937,300
Year 16 : $457,900
Salary Average Commitment
Year 13 : $144,000
Year 14 : $88,000
Year 15 : $44,000
Year 16 : $20,000

PENSACOLA BADGERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	NO FEAR Center
Level 1:	6000 - $105 - 0 - 0.00%
Level 2:	5000 - $95 - 0 - 0.00%
Level 3:	2000 - $85 - 0 - 0.00%
Level 4:	4000 - $70 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $15 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,042,173
Farm Players Total Salaries	$2,102,620
Coaches Total Salaries	$2,973,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$356,660,726
Projected Bank Account	$356,660,726

Pro Players Salaries
Jonathan Huberdeau	$3,066,548 (3)
-Salary Remaining :	$3,066,548
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrei Vasilevski	$2,782,500 (5)
-Salary Remaining :	$2,782,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Strome	$2,576,000 (5)
-Salary Remaining :	$2,576,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cory Emmerton	$2,312,500 (3)
-Salary Remaining :	$2,312,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrik Berglund	$2,200,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Phillip Danault	$1,897,500 (5)
-Salary Remaining :	$1,897,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Hampus Lindholm	$1,771,875 (3)
-Salary Remaining :	$1,771,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bo Horvat	$1,711,250 (2)
-Salary Remaining :	$1,711,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brayden Schenn	$1,276,000 (4)
-Salary Remaining :	$1,276,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bryce Swan	$1,123,000 (1)
-Salary Remaining :	$1,123,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Quinn Hughes	$1,050,000 (3)
-Salary Remaining :	$1,050,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Elias Pettersson	$962,500 (2)
-Salary Remaining :	$962,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Daniel Vladar	$907,500 (4)
-Salary Remaining :	$907,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Braden Schneider	$900,000 (5)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kaiden Guhle	$900,000 (5)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Lucas Raymond	$900,000 (5)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Johnson	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mason McTavish	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirby Dach	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ridly Greig	$800,000 (5)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vince Dunn	$700,000 (5)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Raska	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Chibrikov	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Frédéric Brunet	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	24
Salary Commitment
Year 13 : $32,042,173
Year 14 : $28,614,173
Year 15 : $22,440,423
Year 16 : $13,639,500
Salary Average Commitment
Year 13 : $960,000
Year 14 : $800,000
Year 15 : $600,000
Year 16 : $400,000
Salary Cap with 1 Way Contract
Year 13 : $32,042,173
Year 14 : $28,614,173
Year 15 : $22,440,423
Year 16 : $13,639,500

Farm Players Salaries
John-Michael Liles	$172,500 (2)
Salary Remaining :	$172,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emerson Etem	$111,420 (3)
Salary Remaining :	$111,420
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Trunev	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chris Butler	$98,300 (1)
Salary Remaining :	$98,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Funk	$92,700 (1)
Salary Remaining :	$92,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zach Benson (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Leason	$76,800 (2)
Salary Remaining :	$76,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Konstantin Zakharov	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gavin Hayes	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Dumais	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olen Zellweger	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marat Khusnutdinov	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aatu Räty	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Spacek	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Parsons	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nolan Foote	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Reece Newkirk	$64,000 (2)
Salary Remaining :	$64,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hampton Slukynsky (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Engström	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rodwin Dionicio (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michal Teplý	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Karel Vejmelka	$59,400 (2)
Salary Remaining :	$59,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joshua Roy	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Elvenes	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Plante	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Winterton	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Schnell	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cruz Lucius	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Leigh Salters	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	29
Salary Commitment
Year 13 : $2,102,620
Year 14 : $1,339,120
Year 15 : $391,420
Year 16 : $70,000
Salary Average Commitment
Year 13 : $116,000
Year 14 : $72,000
Year 15 : $20,000
Year 16 : $4,000

PHILADELPHIA MADMEN

Arena Capacity - Ticket Price Attendance - %
Arena Name	Broadstreet Arena
Level 1:	6000 - $99 - 0 - 0.00%
Level 2:	5000 - $59 - 0 - 0.00%
Level 3:	2000 - $39 - 0 - 0.00%
Level 4:	4000 - $29 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $39 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,471,960
Farm Players Total Salaries	$2,902,225
Coaches Total Salaries	$2,911,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$364,671,562
Projected Bank Account	$364,671,562

Pro Players Salaries
Anze Kopitar	$2,884,500 (4)
-Salary Remaining :	$2,884,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Steven Stamkos	$2,617,675 (5)
-Salary Remaining :	$2,617,675
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Galchenyuk	$2,240,000 (1)
-Salary Remaining :	$2,240,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Ellis	$2,237,500 (4)
-Salary Remaining :	$2,237,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikko Rantanen	$2,170,000 (4)
-Salary Remaining :	$2,170,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Kucherov	$2,050,000 (3)
-Salary Remaining :	$2,050,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Kyle Beach	$2,036,018 (3)
-Salary Remaining :	$2,036,018
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dennis Wideman	$1,849,000 (2)
-Salary Remaining :	$1,849,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Carey Price	$1,824,000 (4)
-Salary Remaining :	$1,824,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandon Kozun	$1,600,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Khokhlachev	$1,547,438 (3)
-Salary Remaining :	$1,547,438
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirill Tulupov	$1,278,000 (2)
-Salary Remaining :	$1,278,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Pacioretty	$1,212,891 (5)
-Salary Remaining :	$1,212,891
-Salary Average :	$0
-Salary Average Remaining :	$0
Brayden McNabb	$1,200,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Adam Fox	$1,137,500 (4)
-Salary Remaining :	$1,137,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Sonne	$1,122,000 (1)
-Salary Remaining :	$1,122,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Deryk Engelland	$683,438 (3)
-Salary Remaining :	$683,438
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marcus Hogberg	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luke Gazdic	$632,000 (2)
-Salary Remaining :	$632,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dale Weise	$500,000 (4)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	20
Salary Commitment
Year 13 : $31,471,960
Year 14 : $25,859,960
Year 15 : $22,100,960
Year 16 : $14,584,066
Salary Average Commitment
Year 13 : $560,000
Year 14 : $400,000
Year 15 : $280,000
Year 16 : $160,000
Salary Cap with 1 Way Contract
Year 13 : $31,471,960
Year 14 : $25,859,960
Year 15 : $22,100,960
Year 16 : $14,584,066

Farm Players Salaries
Magnus Paajarvi	$273,125 (5)
Salary Remaining :	$273,125
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Beau Bennett	$212,500 (4)
Salary Remaining :	$212,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bruno Gervais	$125,000 (5)
Salary Remaining :	$125,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luca Caputi	$107,500 (5)
Salary Remaining :	$107,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vincent Trocheck	$107,500 (1)
Salary Remaining :	$107,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Binnington	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eric Tangradi	$94,600 (1)
Salary Remaining :	$94,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Denton Mateychuk	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Reinbacher (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dalibor Dvorský (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conor Geekie	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Lekkerimäki	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Morgan Klimchuk	$84,500 (2)
Salary Remaining :	$84,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zack Bolduc	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Taylor Cammarata	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Egor Zamula	$77,500 (5)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan MacInnis	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael McLeod	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
German Rubtsov	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Nikishin	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksi Heimosalmi	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carson Bjarnason (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lassi Thomson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Malte Setkov	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukáš Dostál	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sasha Pastujov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Konovalov	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Dvořák (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Beckett Hendrickson (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vinzenz Rohrer	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Koehn Ziemmer (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isaak Phillips	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Okhotiuk	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aidan Hreschuk	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	34
Salary Commitment
Year 13 : $2,902,225
Year 14 : $2,077,625
Year 15 : $1,558,125
Year 16 : $925,625
Salary Average Commitment
Year 13 : $136,000
Year 14 : $92,000
Year 15 : $64,000
Year 16 : $28,000

PINCHER CREEK PREDATORS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Jungle
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 0 - 0.00%
Farm Level 2:	2000 - $30 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,454,378
Farm Players Total Salaries	$1,883,500
Coaches Total Salaries	$2,009,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$346,676,803
Projected Bank Account	$346,676,803

Pro Players Salaries
Drew Doughty	$2,622,375 (1)
-Salary Remaining :	$2,622,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Victor Hedman	$2,484,375 (2)
-Salary Remaining :	$2,484,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Vladimir Tarasenko	$2,465,887 (3)
-Salary Remaining :	$2,465,887
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Aleksander Barkov	$2,349,906 (3)
-Salary Remaining :	$2,349,906
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tuukka Rask	$2,111,385 (4)
-Salary Remaining :	$2,111,385
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Clayton Keller	$1,992,575 (4)
-Salary Remaining :	$1,992,575
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jared McCann	$1,875,000 (4)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nico Hischier	$1,775,000 (5)
-Salary Remaining :	$1,775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Stone	$1,584,700 (3)
-Salary Remaining :	$1,584,700
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Toffoli	$1,569,750 (3)
-Salary Remaining :	$1,569,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mathew Dumba	$1,418,125 (2)
-Salary Remaining :	$1,418,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Campbell	$1,265,625 (4)
-Salary Remaining :	$1,265,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrik Laine	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jaden Schwartz	$1,114,000 (1)
-Salary Remaining :	$1,114,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nino Niederreiter	$1,025,675 (5)
-Salary Remaining :	$1,025,675
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Viktor Arvidsson	$1,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Ritchie	$937,500 (2)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Victor Rask	$935,500 (5)
-Salary Remaining :	$935,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mario Ferraro	$897,000 (1)
-Salary Remaining :	$897,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oliver Kylington	$805,000 (5)
-Salary Remaining :	$805,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oliver Bjorkstrand	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Bean	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Noesen	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	23
Salary Commitment
Year 13 : $33,454,378
Year 14 : $26,371,003
Year 15 : $21,531,003
Year 16 : $12,785,760
Salary Average Commitment
Year 13 : $840,000
Year 14 : $640,000
Year 15 : $560,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $33,454,378
Year 14 : $26,371,003
Year 15 : $21,531,003
Year 16 : $12,785,760

Farm Players Salaries
Mathieu Perreault	$153,100 (5)
Salary Remaining :	$153,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
MacKenzie Entwistle	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tom Willander (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Theo Lindstein (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anthony Duclair	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Zhigalov	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brock Faber	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oskar Olausson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mason Lohrei	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Phillips	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Petr Mrazek	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Trent Frederic	$65,400 (2)
Salary Remaining :	$65,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Beecher	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eemil Viro	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cody Goloubef	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Coulson Pitre (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dustin Wolf	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Castagna (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Koivunen	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sven Andrighetto	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Graves	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakob Silfverberg	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Coe	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Sourdif	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Edmonds	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sawyer Mynio (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Ufko	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Svoboda (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	28
Salary Commitment
Year 13 : $1,883,500
Year 14 : $1,453,500
Year 15 : $898,100
Year 16 : $353,100
Salary Average Commitment
Year 13 : $112,000
Year 14 : $84,000
Year 15 : $48,000
Year 16 : $16,000

SAN JOSE BLASPHEMERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Brimstone Palace
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,581,875
Farm Players Total Salaries	$2,393,900
Coaches Total Salaries	$2,369,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$443,695,028
Projected Bank Account	$443,695,028

Pro Players Salaries
Dylan Larkin	$2,220,000 (3)
-Salary Remaining :	$2,220,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Igor Shesterkin	$1,935,000 (5)
-Salary Remaining :	$1,935,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor Hellebuyck	$1,875,000 (4)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakub Voracek	$1,743,125 (2)
-Salary Remaining :	$1,743,125
-Salary Average :	$0
-Salary Average Remaining :	$0
Colin White	$1,722,500 (4)
-Salary Remaining :	$1,722,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Valentin Zykov	$1,650,000 (3)
-Salary Remaining :	$1,650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shea Theodore	$1,565,000 (3)
-Salary Remaining :	$1,565,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Klingberg	$1,417,000 (2)
-Salary Remaining :	$1,417,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zack Kassian	$1,407,000 (2)
-Salary Remaining :	$1,407,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jamie Benn	$1,372,000 (2)
-Salary Remaining :	$1,372,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Martin Jones	$1,300,000 (2)
-Salary Remaining :	$1,300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jeremy Swayman	$1,139,000 (2)
-Salary Remaining :	$1,139,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joe Morrow	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Artturi Lehkonen	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyson Jost	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirill Kaprizov	$925,000 (3)
-Salary Remaining :	$925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kerby Rychel	$891,250 (3)
-Salary Remaining :	$891,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dawson Mercer	$800,000 (5)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nolan Patrick	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexis Lafrenière	$800,000 (5)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Scott Perunovich	$780,000 (1)
-Salary Remaining :	$780,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Brännström	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Peyton Krebs	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Moritz Seider	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bowen Byram	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob Larsson	$715,000 (4)
-Salary Remaining :	$715,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Bordeleau	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	27
Salary Commitment
Year 13 : $31,581,875
Year 14 : $28,776,875
Year 15 : $17,348,750
Year 16 : $8,597,500
Salary Average Commitment
Year 13 : $1,040,000
Year 14 : $920,000
Year 15 : $560,000
Year 16 : $280,000
Salary Cap with 1 Way Contract
Year 13 : $31,581,875
Year 14 : $28,776,875
Year 15 : $17,348,750
Year 16 : $8,597,500

Farm Players Salaries
Simon Despres	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dalton Thrower	$94,400 (1)
Salary Remaining :	$94,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Will Butcher	$90,500 (3)
Salary Remaining :	$90,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Easton Cowan (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Šimon Nemec	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kent Johnson	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hendrix Lapierre	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Danila Yurov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philip Broberg	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Egor Sokolov	$70,900 (2)
Salary Remaining :	$70,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gleb Trikozov	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksandr Kisakov	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chase Stillman	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luca Cagnoni (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Arthur Kaliyev	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rhett Pitlick	$66,000 (2)
Salary Remaining :	$66,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Stelio Mattheos	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Fitzpatrick	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Egor Afanasyev	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mike Anderson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Harris	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philipp Kurashev	$62,100 (1)
Salary Remaining :	$62,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Nause	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daemon Hunt	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jean-Luc Foudy	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Gildon	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
George Fegaras	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zion Nybeck	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Morozov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Damian Clara (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Škarek	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philip Svedebäck	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Savoie	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Bloom	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Hayden	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	35
Salary Commitment
Year 13 : $2,393,900
Year 14 : $1,537,400
Year 15 : $705,500
Year 16 : $335,000
Salary Average Commitment
Year 13 : $140,000
Year 14 : $88,000
Year 15 : $40,000
Year 16 : $20,000

SYRACUSE BULLDOGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Memorial Auditorium
Level 1:	6000 - $105 - 0 - 0.00%
Level 2:	5000 - $95 - 0 - 0.00%
Level 3:	2000 - $85 - 0 - 0.00%
Level 4:	4000 - $75 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $20 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$24,491,719
Farm Players Total Salaries	$2,699,330
Coaches Total Salaries	$4,508,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$345,204,461
Projected Bank Account	$345,204,461

Pro Players Salaries
Thomas Greiss	$2,670,469 (2)
-Salary Remaining :	$2,670,469
-Salary Average :	$0
-Salary Average Remaining :	$0
Dylan Strome	$2,065,000 (4)
-Salary Remaining :	$2,065,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Louis Leblanc	$1,682,000 (2)
-Salary Remaining :	$1,682,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rob Fabbri	$1,679,000 (4)
-Salary Remaining :	$1,679,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Henrik Samuelsson	$1,571,250 (5)
-Salary Remaining :	$1,571,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Calvin Pickard	$1,300,000 (3)
-Salary Remaining :	$1,300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Henrique	$1,272,500 (5)
-Salary Remaining :	$1,272,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adrian Kempe	$1,262,500 (2)
-Salary Remaining :	$1,262,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Greenway	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Niko Snellman	$1,241,000 (1)
-Salary Remaining :	$1,241,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon McMillan	$1,106,000 (2)
-Salary Remaining :	$1,106,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Reilly Smith	$995,500 (5)
-Salary Remaining :	$995,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
K'Andre Miller	$937,500 (3)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakob Chychrun	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Comtois	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Urho Vaakanainen	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Noah Dobson	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor Hall	$684,000 (1)
-Salary Remaining :	$684,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirill Maksimov	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kaedan Korczak	$600,000 (4)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirill Dolzhenkov	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	21
Salary Commitment
Year 13 : $24,491,719
Year 14 : $22,566,719
Year 15 : $11,170,750
Year 16 : $8,183,250
Salary Average Commitment
Year 13 : $800,000
Year 14 : $720,000
Year 15 : $360,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $24,491,719
Year 14 : $22,566,719
Year 15 : $11,170,750
Year 16 : $8,183,250

Farm Players Salaries
Andrei Loktionov	$220,000 (1)
Salary Remaining :	$220,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oskar Lindblom	$212,500 (1)
Salary Remaining :	$212,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nathan Beaulieu	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Sulzer	$134,480 (5)
Salary Remaining :	$134,480
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Ritchie	$122,750 (1)
Salary Remaining :	$122,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ondrej Palat	$117,000 (1)
Salary Remaining :	$117,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Slater Koekkoek	$115,100 (2)
Salary Remaining :	$115,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Musil	$102,500 (2)
Salary Remaining :	$102,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Chinakhov	$90,000 (5)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Trevor Zegras	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Owen Pickering	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bradly Nadeau (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Poitras	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Trey Augustine (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cayden Primeau	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Fowler (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lenni Hämeenaho (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sergei Ivanov	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vasily Ponomarev	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Julian Lutz	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Denver Barkey (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luca Pinelli (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Viktor Neuchev	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vincent Iorio	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mike Benning	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matyas Sapovaliv	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Stanislav Svozil	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tuukka Tieksola	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Seminoff	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryder Korczak	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aiden Fink (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	31
Salary Commitment
Year 13 : $2,699,330
Year 14 : $1,717,080
Year 15 : $954,480
Year 16 : $374,480
Salary Average Commitment
Year 13 : $124,000
Year 14 : $92,000
Year 15 : $52,000
Year 16 : $16,000

VANCOUVER MILLIONAIRES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pacific Coliseum
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
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,581,313
Farm Players Total Salaries	$2,438,000
Coaches Total Salaries	$2,630,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $45,000,000	$0
Estimate Over Minimum Salary Cap of $15,000,000	$0
Current Bank Account	$200,173,246
Projected Bank Account	$200,173,246

Pro Players Salaries
Tyler Ennis	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Vanek	$2,649,750 (2)
-Salary Remaining :	$2,649,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sergei Bobrovsky	$2,082,000 (2)
-Salary Remaining :	$2,082,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Landon Ferraro	$2,008,125 (2)
-Salary Remaining :	$2,008,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Samuel Girard	$1,950,000 (5)
-Salary Remaining :	$1,950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Nedeljkovic	$1,406,250 (3)
-Salary Remaining :	$1,406,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Halischuk	$1,397,000 (1)
-Salary Remaining :	$1,397,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Mantha	$1,358,250 (2)
-Salary Remaining :	$1,358,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Derek Stepan	$1,339,000 (3)
-Salary Remaining :	$1,339,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Colton Parayko	$1,328,125 (5)
-Salary Remaining :	$1,328,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bobby Ryan	$1,257,000 (1)
-Salary Remaining :	$1,257,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Hunter Shinkaruk	$1,084,750 (2)
-Salary Remaining :	$1,084,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Clendening	$1,067,313 (3)
-Salary Remaining :	$1,067,313
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Haydn Fleury	$1,046,250 (2)
-Salary Remaining :	$1,046,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Morrissey	$975,000 (3)
-Salary Remaining :	$975,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Robert Thomas	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Logan Brown	$862,500 (3)
-Salary Remaining :	$862,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eamon McAdam	$840,000 (2)
-Salary Remaining :	$840,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eeli Tolvanen	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jason Robertson	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Dermott	$780,000 (3)
-Salary Remaining :	$780,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Nylander	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Micheal Ferland	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	23
Salary Commitment
Year 13 : $30,581,313
Year 14 : $25,702,313
Year 15 : $9,708,188
Year 16 : $3,278,125
Salary Average Commitment
Year 13 : $920,000
Year 14 : $720,000
Year 15 : $320,000
Year 16 : $80,000
Salary Cap with 1 Way Contract
Year 13 : $30,581,313
Year 14 : $25,702,313
Year 15 : $9,708,188
Year 16 : $3,278,125

Farm Players Salaries
Laurent Brossoit	$138,000 (3)
Salary Remaining :	$138,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Samberg	$116,600 (4)
Salary Remaining :	$116,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artemi Panarin	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Mitchell	$99,000 (3)
Salary Remaining :	$99,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Klim Kostin	$91,900 (2)
Salary Remaining :	$91,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jimmy Snuggerud	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabe Perreault (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Sanderson	$90,000 (5)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Hughes	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Gajan (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gavin Brindley (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isaac Howard	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vitali Kravtsov	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vasily Podkolzin	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Perreault	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cameron Lund	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mackie Samoskevich	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Felix Unger Sörum (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Vilardi	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shane Pinto	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Beaudin	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kale Clague	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hugo Alnefelt	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Francesco Pinelli	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Cormier	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Buchinger	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Simon Robertsson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jayden Perron (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Olsson	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Topi Ronni	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Moldenhauer	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Strathmann (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Forsell	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	33
Salary Commitment
Year 13 : $2,438,000
Year 14 : $1,823,000
Year 15 : $1,018,600
Year 16 : $206,600
Salary Average Commitment
Year 13 : $132,000
Year 14 : $96,000
Year 15 : $48,000
Year 16 : $8,000

Team	Current Fund	Season Salary Cap	Under Maximum of $45,000,000 Available Cap Space	Over Minimum of $15,000,000	Farm Salary Cap	Under Maximum of $3,200,000	Pro Players	Farm Players	Total Players
BANGOR BEAGLES	$395,260,644	$42,553,796	$2,446,204	$27,553,796	$2,323,200	$876,800	24	34	58
BROOKLYN BLAZERS	$362,464,159	$39,394,740	$5,605,260	$24,394,740	$1,829,200	$1,370,800	24	27	51
CALGARY COWBOYS	$349,345,411	$33,775,603	$11,224,397	$18,775,603	$2,469,600	$730,400	21	37	58
CAPE BRETON CELTS	$413,746,129	$39,823,500	$5,176,500	$24,823,500	$1,888,500	$1,311,500	23	33	56
CAPE FEAR PROWLERS	$406,204,196	$39,138,493	$5,861,507	$24,138,493	$2,610,400	$589,600	20	36	56
CHICAGO CRUSHERS	$412,854,743	$38,082,549	$6,917,451	$23,082,549	$2,032,300	$1,167,700	28	31	59
COLORADO WOLVES	$468,199,792	$26,919,508	$18,080,492	$11,919,508	$2,252,914	$947,086	20	36	56
COQUITLAM KNIGHTS	$368,794,761	$28,143,350	$16,856,650	$13,143,350	$1,871,350	$1,328,650	22	31	53
DETROIT RED WINGS	$214,452,702	$32,417,499	$12,582,501	$17,417,499	$2,369,250	$830,750	22	36	58
EDMONTON BUSCHWACKERS	$439,327,635	$29,862,844	$15,137,156	$14,862,844	$2,129,500	$1,070,500	21	32	53
HALIFAX HIGHLANDERS	$508,492,068	$37,435,098	$7,564,902	$22,435,098	$2,493,525	$706,475	24	34	58
HAWAII TYPHOON	$419,731,186	$28,724,048	$16,275,952	$13,724,048	$2,319,300	$880,700	22	37	59
LAS CRUCES SPURS	$415,034,559	$35,318,523	$9,681,477	$20,318,523	$1,921,050	$1,278,950	22	33	55
MANHATTAN ISLANDERS	$350,558,147	$33,598,578	$11,401,422	$18,598,578	$2,833,975	$366,025	20	46	66
NEWTON NIGHTMARES	$267,879,626	$38,766,110	$6,233,890	$23,766,110	$2,432,750	$767,250	23	34	57
NORTH VAN ROCKERS	$412,291,927	$29,083,588	$15,916,412	$14,083,588	$2,569,575	$630,425	19	37	56
PENSACOLA BADGERS	$356,660,726	$33,934,793	$11,065,207	$18,934,793	$1,892,620	$1,307,380	24	29	53
PHILADELPHIA MADMEN	$364,671,562	$33,964,185	$11,035,815	$18,964,185	$2,492,225	$707,775	20	34	54
PINCHER CREEK PREDATORS	$346,676,803	$34,947,878	$10,052,122	$19,947,878	$1,493,500	$1,706,500	23	28	51
SAN JOSE BLASPHEMERS	$443,695,028	$33,755,775	$11,244,225	$18,755,775	$2,173,900	$1,026,100	27	35	62
SYRACUSE BULLDOGS	$345,204,461	$26,721,049	$18,278,951	$11,721,049	$2,229,330	$970,670	21	31	52
VANCOUVER MILLIONAIRES	$200,173,246	$32,589,313	$12,410,687	$17,589,313	$2,008,000	$1,192,000	23	33	56

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %