COACH - Team Finance

BANGOR BEAGLES is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dog Pound
Level 1:	6000 - $100 - 5,068 - 84.46%
Level 2:	5000 - $60 - 4,998 - 99.96%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,997 - 99.91%
Luxury :	1000 - $200 - 999 - 99.88%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,692 - 84.60%
Farm Level 2:	1000 - $15 - 991 - 99.11%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	17,061 - 94.79%
Average Income per Game	$1,176,351
Year to Date Revenue	$30,585,130
Farm
Home Games Left	17
Average Attendance - %	2,683 - 89.44%
Average Income per Game	$74,090
Year to Date Revenue	$1,852,240
Expense
Pro Players Total Salaries	$26,259,666
Farm Players Total Salaries	$2,617,234
Coaches Total Salaries	$2,076,000
Luxury Taxe Total	$304,349
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,859,546
Farm Year To Date Expenses	$2,090,457
Pro Salary Cap To Date	$15,259,571
Farm Salary Cap To Date	$1,467,100
Estimate
Pro Estimated Season Revenue	$18,821,618
Farm Estimated Season Revenue	$1,259,523
Pro Remaining Season Days	56
Pro Expenses Per Days	$194,712
Pro Estimated Expenses	$10,903,872
Farm Remaining Season Days	61
Farm Expenses Per Days	$25,471
Farm Estimated Expenses	$1,553,731
Estimated Season Expenses	$12,457,603
Season Salary Cap	$28,876,900
Estimate Under Maximum Salary Cap of $37,000,000	$8,123,100
Estimate Over Minimum Salary Cap of $13,000,000	$15,876,900
Current Bank Account	$264,481,948
Projected Bank Account	$272,105,486

Pro Players Salaries
Curtis Sanford	$2,946,500 (1)
-Salary Remaining :	$1,178,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt Duchene	$2,465,178 (5)
-Salary Remaining :	$986,071
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Johnson	$1,919,925 (4)
-Salary Remaining :	$767,970
-Salary Average :	$400,000
-Salary Average Remaining :	$160,000
Marc Methot	$1,513,750 (1)
-Salary Remaining :	$605,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
David Krejci	$1,475,000 (1)
-Salary Remaining :	$590,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Ovechkin	$1,210,000 (2)
-Salary Remaining :	$484,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nikita Filatov	$1,160,750 (3)
-Salary Remaining :	$464,300
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Leland Irving	$1,032,750 (1)
-Salary Remaining :	$413,100
-Salary Average :	$0
-Salary Average Remaining :	$0
Shayne Gostisbehere	$1,000,000 (4)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ryan McDonagh	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Max Pacioretty	$970,313 (5)
-Salary Remaining :	$388,125
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonathan Blum	$927,500 (1)
-Salary Remaining :	$371,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Vladislav Namestnikov	$918,000 (3)
-Salary Remaining :	$367,200
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Sam Bennett	$900,000 (4)
-Salary Remaining :	$360,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jack Eichel	$850,000 (5)
-Salary Remaining :	$340,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Marcus Johansson	$795,000 (1)
-Salary Remaining :	$318,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake Guentzel	$775,000 (1)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ivan Provorov	$750,000 (5)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Sam Reinhart	$750,000 (4)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Travis Sanheim	$750,000 (4)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Derrick Pouliot	$750,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
J.T. Miller	$715,000 (2)
-Salary Remaining :	$286,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Dmitrij Jaskin	$685,000 (1)
-Salary Remaining :	$274,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	23
Salary Commitment
Year 8 : $26,259,666
Year 9 : $15,109,166
Year 10 : $12,434,166
Year 11 : $10,355,416
Salary Average Commitment
Year 8 : $1,000,000
Year 9 : $800,000
Year 10 : $720,000
Year 11 : $640,000
Salary Cap with 1 Way Contract
Year 8 : $26,259,666
Year 9 : $15,109,166
Year 10 : $12,434,166
Year 11 : $10,355,416

Farm Players Salaries
Brandon Montour	$500,000 (4)
Salary Remaining :	$210,345
Salary Average :	$40,000
Salary Average Remaining :	$16,828
Joe Colborne	$132,400 (2)
Salary Remaining :	$55,699
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Suter	$130,453 (2)
Salary Remaining :	$54,880
Salary Average :	$0
Salary Average Remaining :	$0
Patrik Berglund	$117,881 (2)
Salary Remaining :	$49,591
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Michael Hutchinson	$100,000 (1)
Salary Remaining :	$42,069
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Chris Campoli	$88,000 (1)
Salary Remaining :	$37,021
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Noah Dobson	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Rasmus Dahlin	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nico Hischier	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Andrei Svechnikov	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brady Skjei	$70,000 (3)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Colby Robak	$70,000 (1)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jason Dickinson	$67,500 (3)
Salary Remaining :	$28,397
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kristian Vesalainen	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brett Howden	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jared McIsaac	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mackenzie Blackwood	$65,000 (5)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Joe Veleno	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Benoit-Olivier Groulx	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Casey Nelson	$58,000 (1)
Salary Remaining :	$24,400
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Miikka Salomaki	$58,000 (1)
Salary Remaining :	$24,400
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alec Regula	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Oliver Bjorkstrand	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Scott Wedgewood	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Justin Bailey	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Pavel Buchnevich	$50,000 (5)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Anthony Cirelli	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kyle Capobianco	$50,000 (4)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Michal Spacek	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nicholas Baptiste	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jordan Kyrou	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ondrej Kase	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Miles Wood	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	33
Salary Commitment
Year 8 : $2,617,234
Year 9 : $1,488,234
Year 10 : $872,500
Year 11 : $215,000
Salary Average Commitment
Year 8 : $164,000
Year 9 : $80,000
Year 10 : $56,000
Year 11 : $16,000

BROOKLYN BLAZERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 5,607 - 93.45%
Level 2:	5000 - $60 - 4,441 - 88.81%
Level 3:	2000 - $35 - 1,961 - 98.07%
Level 4:	4000 - $25 - 3,471 - 86.78%
Luxury :	1000 - $200 - 941 - 94.13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,825 - 91.23%
Farm Level 2:	1000 - $15 - 995 - 99.51%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	16,422 - 91.23%
Average Income per Game	$1,201,378
Year to Date Revenue	$31,235,823
Farm
Home Games Left	17
Average Attendance - %	2,820 - 93.99%
Average Income per Game	$71,573
Year to Date Revenue	$1,789,324
Expense
Pro Players Total Salaries	$28,598,424
Farm Players Total Salaries	$1,740,500
Coaches Total Salaries	$1,829,400
Luxury Taxe Total	$339,508
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,660,787
Farm Year To Date Expenses	$1,483,440
Pro Salary Cap To Date	$17,017,933
Farm Salary Cap To Date	$1,008,680
Estimate
Pro Estimated Season Revenue	$19,222,045
Farm Estimated Season Revenue	$1,216,740
Pro Remaining Season Days	56
Pro Expenses Per Days	$211,417
Pro Estimated Expenses	$11,839,352
Farm Remaining Season Days	61
Farm Expenses Per Days	$17,723
Farm Estimated Expenses	$1,081,103
Estimated Season Expenses	$12,920,455
Season Salary Cap	$30,338,924
Estimate Under Maximum Salary Cap of $37,000,000	$6,661,076
Estimate Over Minimum Salary Cap of $13,000,000	$17,338,924
Current Bank Account	$266,464,924
Projected Bank Account	$273,983,254

Pro Players Salaries
Jonathan Huberdeau	$2,453,238 (5)
-Salary Remaining :	$981,295
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Pascal Leclaire	$2,365,686 (4)
-Salary Remaining :	$946,274
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Magnus Paajarvi	$2,185,000 (5)
-Salary Remaining :	$874,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Cody Hodgson	$1,800,500 (1)
-Salary Remaining :	$720,200
-Salary Average :	$0
-Salary Average Remaining :	$0
Nicolas Kerdiles	$1,696,250 (2)
-Salary Remaining :	$678,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Stefan Noesen	$1,681,875 (2)
-Salary Remaining :	$672,750
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Joffrey Lupul	$1,500,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Phil Kessel	$1,453,000 (1)
-Salary Remaining :	$581,200
-Salary Average :	$0
-Salary Average Remaining :	$0
Zac Dalpe	$1,357,000 (2)
-Salary Remaining :	$542,800
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Travis Hamonic	$1,250,000 (4)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
David Schlemko	$1,200,000 (2)
-Salary Remaining :	$480,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Evan Oberg	$1,141,875 (1)
-Salary Remaining :	$456,750
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Alexander Radulov	$1,138,000 (3)
-Salary Remaining :	$455,200
-Salary Average :	$0
-Salary Average Remaining :	$0
Sven Baertschi	$1,125,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jack Campbell	$1,012,500 (4)
-Salary Remaining :	$405,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ryan Murray	$999,000 (2)
-Salary Remaining :	$399,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mark Giordano	$906,250 (1)
-Salary Remaining :	$362,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Paul Stastny	$803,250 (2)
-Salary Remaining :	$321,300
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nikita Zadorov	$750,000 (3)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Aaron Ekblad	$750,000 (4)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kevin Hayes	$580,000 (1)
-Salary Remaining :	$232,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brayden Point	$450,000 (4)
-Salary Remaining :	$180,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	22
Salary Commitment
Year 8 : $28,598,424
Year 9 : $21,591,799
Year 10 : $12,354,424
Year 11 : $10,466,424
Salary Average Commitment
Year 8 : $720,000
Year 9 : $600,000
Year 10 : $320,000
Year 11 : $280,000
Salary Cap with 1 Way Contract
Year 8 : $28,598,424
Year 9 : $21,591,799
Year 10 : $12,354,424
Year 11 : $10,466,424

Farm Players Salaries
David Musil	$143,000 (2)
Salary Remaining :	$60,159
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Davis Drewiske	$85,000 (1)
Salary Remaining :	$35,759
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Evgeny Svechnikov	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Rasmus Sandin	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matt Corrente	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cody Glass	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nikolay Goldobin	$72,500 (2)
Salary Remaining :	$30,500
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Christian Fischer	$67,500 (3)
Salary Remaining :	$28,397
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mirco Mueller	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alex Formenton	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Andrew Peeke	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brendan Lemieux	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kirill Marchenko	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kody Clark	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nathan Bastian	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Aaron Gagnon	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jeremy Lauzon	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Henrich	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dmitry Semykin	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Aaron Palushaj	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Markus Ruusu	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jayce Hawryluk	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Isaac Ratcliffe	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Daniil Tarasov	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Laurent Dauphin	$42,500 (1)
Salary Remaining :	$17,879
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cam Dineen	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Donato	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Max Gildon	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Joseph Woll	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	29
Salary Commitment
Year 8 : $1,740,500
Year 9 : $983,000
Year 10 : $317,500
Year 11 : $0
Salary Average Commitment
Year 8 : $116,000
Year 9 : $60,000
Year 10 : $20,000
Year 11 : $0

CALGARY COWBOYS

Arena Capacity - Ticket Price Attendance - %
Arena Name	JCI Center
Level 1:	7000 - $90 - 6,475 - 92.50%
Level 2:	6000 - $65 - 4,388 - 73.13%
Level 3:	3000 - $33 - 2,497 - 83.24%
Level 4:	4000 - $25 - 3,995 - 99.88%
Luxury :	2000 - $225 - 971 - 48.55%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - $32 - 2,956 - 98.52%
Farm Level 2:	2000 - $15 - 1,953 - 97.65%
Farm Total Capacity :	5000
Income
Home Games Left	15
Average Attendance - %	18,326 - 83.30%
Average Income per Game	$1,268,707
Year to Date Revenue	$34,255,100
Farm
Home Games Left	17
Average Attendance - %	4,909 - 98.17%
Average Income per Game	$123,877
Year to Date Revenue	$3,096,934
Expense
Pro Players Total Salaries	$26,579,544
Farm Players Total Salaries	$1,984,500
Coaches Total Salaries	$2,880,000
Luxury Taxe Total	$332,350
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,535,767
Farm Year To Date Expenses	$1,957,781
Pro Salary Cap To Date	$16,659,213
Farm Salary Cap To Date	$1,135,702
Estimate
Pro Estimated Season Revenue	$19,030,611
Farm Estimated Season Revenue	$2,105,915
Pro Remaining Season Days	56
Pro Expenses Per Days	$200,290
Pro Estimated Expenses	$11,216,240
Farm Remaining Season Days	61
Farm Expenses Per Days	$23,472
Farm Estimated Expenses	$1,431,792
Estimated Season Expenses	$12,648,032
Season Salary Cap	$28,564,044
Estimate Under Maximum Salary Cap of $37,000,000	$8,435,956
Estimate Over Minimum Salary Cap of $13,000,000	$15,564,044
Current Bank Account	$261,632,851
Projected Bank Account	$270,121,345

Pro Players Salaries
Brendan Gallagher	$2,188,581 (4)
-Salary Remaining :	$875,432
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Tyler Seguin	$2,092,000 (4)
-Salary Remaining :	$836,800
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Drew Doughty	$1,942,500 (2)
-Salary Remaining :	$777,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nick Schultz	$1,752,275 (2)
-Salary Remaining :	$700,910
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Pierre-Marc Bouchard	$1,608,750 (1)
-Salary Remaining :	$643,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Brent Seabrook	$1,577,000 (1)
-Salary Remaining :	$630,800
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
John Gibson	$1,509,375 (5)
-Salary Remaining :	$603,750
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Eric Staal	$1,450,000 (2)
-Salary Remaining :	$580,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kyle Cumiskey	$1,283,250 (2)
-Salary Remaining :	$513,300
-Salary Average :	$0
-Salary Average Remaining :	$0
Alec Martinez	$1,280,813 (4)
-Salary Remaining :	$512,325
-Salary Average :	$0
-Salary Average Remaining :	$0
Johan Franzen	$1,110,000 (1)
-Salary Remaining :	$444,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ben Bishop	$1,086,750 (3)
-Salary Remaining :	$434,700
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Khokhlachev	$1,046,250 (3)
-Salary Remaining :	$418,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Luca Sbisa	$957,000 (2)
-Salary Remaining :	$382,800
-Salary Average :	$0
-Salary Average Remaining :	$0
Nathan MacKinnon	$825,000 (3)
-Salary Remaining :	$330,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
T.J. Brodie	$795,000 (2)
-Salary Remaining :	$318,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Sean Monahan	$770,000 (3)
-Salary Remaining :	$308,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Timo Meier	$750,000 (4)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Travis Konecny	$700,000 (5)
-Salary Remaining :	$280,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brad Richardson	$630,000 (1)
-Salary Remaining :	$252,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Emerson Etem	$625,000 (1)
-Salary Remaining :	$250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Slater Koekkoek	$600,000 (4)
-Salary Remaining :	$240,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	22
Salary Commitment
Year 8 : $26,579,544
Year 9 : $21,028,794
Year 10 : $12,848,769
Year 11 : $9,120,769
Salary Average Commitment
Year 8 : $600,000
Year 9 : $440,000
Year 10 : $360,000
Year 11 : $240,000
Salary Cap with 1 Way Contract
Year 8 : $26,579,544
Year 9 : $21,028,794
Year 10 : $12,848,769
Year 11 : $9,120,769

Farm Players Salaries
Hunter Smith	$78,000 (2)
Salary Remaining :	$32,814
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nick Ritchie	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Grigori Denisenko	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Pavel Zacha	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Merkley	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cale Makar	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Max Friberg	$72,500 (2)
Salary Remaining :	$30,500
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dustin Tokarski	$70,000 (2)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jyrki Jokipakka	$70,000 (2)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Zack Phillips	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Michael McCarron	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Poehling	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dennis Cholowski	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jakub Lauko	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Rasmus Andersson	$65,000 (4)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Lucas Johansen	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tim Bozon	$60,000 (2)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Linus Högberg	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Evan Barratt	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Peter Mueller	$51,000 (2)
Salary Remaining :	$21,455
Salary Average :	$0
Salary Average Remaining :	$0
Kris Versteeg	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adin Hill	$50,000 (4)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brett Lernout	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alexei Toropchenko	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jordan Greenway	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jaret Anderson-Dolan	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Connor Ingram	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Glenn Gawdin	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cale Fleury	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
John Draeger	$48,000 (2)
Salary Remaining :	$20,193
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Evan Cormier	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dillon Heatherington	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Martins Dzierkals	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cal Petersen	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	34
Salary Commitment
Year 8 : $1,984,500
Year 9 : $1,474,500
Year 10 : $570,000
Year 11 : $115,000
Salary Average Commitment
Year 8 : $132,000
Year 9 : $92,000
Year 10 : $36,000
Year 11 : $8,000

CAPE BRETON CELTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fenian Forum
Level 1:	6000 - $100 - 5,224 - 87.06%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 998 - 99.78%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,614 - 80.72%
Farm Level 2:	1000 - $15 - 987 - 98.67%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	17,222 - 95.68%
Average Income per Game	$1,191,937
Year to Date Revenue	$32,182,300
Farm
Home Games Left	17
Average Attendance - %	2,601 - 86.70%
Average Income per Game	$71,305
Year to Date Revenue	$1,782,620
Expense
Pro Players Total Salaries	$25,569,110
Farm Players Total Salaries	$1,686,875
Coaches Total Salaries	$4,374,000
Luxury Taxe Total	$321,694
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,991,586
Farm Year To Date Expenses	$1,474,746
Pro Salary Cap To Date	$16,126,786
Farm Salary Cap To Date	$921,734
Estimate
Pro Estimated Season Revenue	$17,879,056
Farm Estimated Season Revenue	$1,212,182
Pro Remaining Season Days	56
Pro Expenses Per Days	$204,836
Pro Estimated Expenses	$11,470,816
Farm Remaining Season Days	61
Farm Expenses Per Days	$20,365
Farm Estimated Expenses	$1,242,265
Estimated Season Expenses	$12,713,081
Season Salary Cap	$27,255,985
Estimate Under Maximum Salary Cap of $37,000,000	$9,744,015
Estimate Over Minimum Salary Cap of $13,000,000	$14,255,985
Current Bank Account	$303,819,656
Projected Bank Account	$310,197,813

Pro Players Salaries
Michael Ryder	$2,220,625 (1)
-Salary Remaining :	$888,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ryan O'Reilly	$2,214,000 (3)
-Salary Remaining :	$885,600
-Salary Average :	$0
-Salary Average Remaining :	$0
Bobby Ryan	$1,942,275 (3)
-Salary Remaining :	$776,910
-Salary Average :	$0
-Salary Average Remaining :	$0
Adam Larsson	$1,875,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Cam Ward	$1,730,031 (3)
-Salary Remaining :	$692,012
-Salary Average :	$0
-Salary Average Remaining :	$0
Nicklas Backstrom	$1,437,500 (5)
-Salary Remaining :	$575,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jason Garrison	$1,350,000 (1)
-Salary Remaining :	$540,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jannik Hansen	$1,344,000 (2)
-Salary Remaining :	$537,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jason Demers	$1,279,625 (3)
-Salary Remaining :	$511,850
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Alexander Perezhogin	$1,241,054 (2)
-Salary Remaining :	$496,422
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kris Russell	$1,060,000 (4)
-Salary Remaining :	$424,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Viktor Arvidsson	$1,000,000 (4)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jake Gardiner	$1,000,000 (4)
-Salary Remaining :	$400,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Joel Armia	$900,000 (2)
-Salary Remaining :	$360,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Rasmus Ristolainen	$750,000 (3)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mitchell Marner	$750,000 (5)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
T.J. Hensick	$725,000 (1)
-Salary Remaining :	$290,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Tomas Hertl	$675,000 (2)
-Salary Remaining :	$270,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Will Karlsson	$625,000 (4)
-Salary Remaining :	$250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brett Pollock	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Dave Bolland	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Laurent Brossoit	$450,000 (1)
-Salary Remaining :	$180,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	22
Salary Commitment
Year 8 : $25,569,110
Year 9 : $19,823,485
Year 10 : $15,663,431
Year 11 : $7,747,500
Salary Average Commitment
Year 8 : $600,000
Year 9 : $400,000
Year 10 : $240,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $25,569,110
Year 9 : $19,823,485
Year 10 : $15,663,431
Year 11 : $7,747,500

Farm Players Salaries
Jaroslav Halak	$128,000 (1)
Salary Remaining :	$53,848
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tom Wilson	$91,125 (3)
Salary Remaining :	$38,335
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Juuse Saros	$87,750 (3)
Salary Remaining :	$36,916
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Anthony DeAngelo	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Luke Kunin	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Martin Nečas	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Rasmus Kupari	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Connor Murphy	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sebastian Aho	$70,000 (5)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Morgan Frost	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Bode Wilde	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tage Thompson	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Blake McLaughlin	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Philippe Myers	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Scott Laughton	$50,000 (4)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nicolas Meloche	$50,000 (4)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Robin Salo	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mike Matheson	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mike Murphy	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Allan McShane	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Rasmus Asplund	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Luke Martin	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
William Bitten	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ivan Lodnia	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Samuel Montembeault	$40,000 (3)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dominic Turgeon	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Antoine Morand	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Josh Mahura	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	28
Salary Commitment
Year 8 : $1,686,875
Year 9 : $1,208,875
Year 10 : $693,875
Year 11 : $170,000
Salary Average Commitment
Year 8 : $112,000
Year 9 : $80,000
Year 10 : $44,000
Year 11 : $12,000

CAPE FEAR PROWLERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Atlantic Arena
Level 1:	6000 - $100 - 5,205 - 86.75%
Level 2:	5000 - $60 - 4,997 - 99.93%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,996 - 99.90%
Luxury :	1000 - $200 - 998 - 99.75%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,674 - 83.68%
Farm Level 2:	1000 - $15 - 987 - 98.70%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	17,195 - 95.53%
Average Income per Game	$1,189,666
Year to Date Revenue	$32,120,995
Farm
Home Games Left	17
Average Attendance - %	2,661 - 88.69%
Average Income per Game	$73,382
Year to Date Revenue	$1,834,540
Expense
Pro Players Total Salaries	$26,552,238
Farm Players Total Salaries	$2,343,990
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$317,541
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,398,851
Farm Year To Date Expenses	$2,047,630
Pro Salary Cap To Date	$15,918,847
Farm Salary Cap To Date	$1,352,446
Estimate
Pro Estimated Season Revenue	$17,844,997
Farm Estimated Season Revenue	$1,247,487
Pro Remaining Season Days	56
Pro Expenses Per Days	$195,373
Pro Estimated Expenses	$10,940,888
Farm Remaining Season Days	61
Farm Expenses Per Days	$24,441
Farm Estimated Expenses	$1,490,901
Estimated Season Expenses	$12,431,789
Season Salary Cap	$28,896,228
Estimate Under Maximum Salary Cap of $37,000,000	$8,103,772
Estimate Over Minimum Salary Cap of $13,000,000	$15,896,228
Current Bank Account	$296,865,660
Projected Bank Account	$303,526,355

Pro Players Salaries
Evander Kane	$2,325,000 (5)
-Salary Remaining :	$930,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jussi Jokinen	$1,992,247 (3)
-Salary Remaining :	$796,899
-Salary Average :	$0
-Salary Average Remaining :	$0
Victor Hedman	$1,987,500 (3)
-Salary Remaining :	$795,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Patrick Sharp	$1,675,000 (1)
-Salary Remaining :	$670,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Josefson	$1,606,250 (5)
-Salary Remaining :	$642,500
-Salary Average :	$0
-Salary Average Remaining :	$0
James Wisniewski	$1,546,875 (1)
-Salary Remaining :	$618,750
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jeff Skinner	$1,494,281 (5)
-Salary Remaining :	$597,712
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc-Andre Fleury	$1,450,000 (2)
-Salary Remaining :	$580,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mike Richards	$1,411,000 (2)
-Salary Remaining :	$564,400
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandon Kozun	$1,350,000 (1)
-Salary Remaining :	$540,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Evgeny Dadonov	$1,345,960 (5)
-Salary Remaining :	$538,384
-Salary Average :	$1,064,000
-Salary Average Remaining :	$425,600
Anton Stralman	$1,145,625 (3)
-Salary Remaining :	$458,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Calvin Pickard	$1,000,000 (3)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt Calvert	$937,500 (1)
-Salary Remaining :	$375,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt Smaby	$910,000 (1)
-Salary Remaining :	$364,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Valeri Nichushkin	$775,000 (3)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ondrej Palat	$705,000 (4)
-Salary Remaining :	$282,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Logan Couture	$625,000 (2)
-Salary Remaining :	$250,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Karl Alzner	$625,000 (2)
-Salary Remaining :	$250,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonathan Toews	$615,000 (1)
-Salary Remaining :	$246,000
-Salary Average :	$0
-Salary Average Remaining :	$0
P.K. Subban	$530,000 (1)
-Salary Remaining :	$212,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake McCabe	$500,000 (2)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	22
Salary Commitment
Year 8 : $26,552,238
Year 9 : $18,987,863
Year 10 : $14,376,863
Year 11 : $7,476,491
Salary Average Commitment
Year 8 : $1,464,000
Year 9 : $1,304,000
Year 10 : $1,264,000
Year 11 : $1,144,000
Salary Cap with 1 Way Contract
Year 8 : $26,552,238
Year 9 : $18,987,863
Year 10 : $14,376,863
Year 11 : $7,476,491

Farm Players Salaries
Nikolai Kulemin	$156,240 (1)
Salary Remaining :	$65,729
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Antti Raanta	$125,000 (2)
Salary Remaining :	$52,586
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kalle Olsson	$110,000 (2)
Salary Remaining :	$46,276
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Bryan Little	$110,000 (2)
Salary Remaining :	$46,276
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Andrej Sekera	$93,750 (1)
Salary Remaining :	$39,440
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jake Muzzin	$85,000 (1)
Salary Remaining :	$35,759
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jesperi Kotkaniemi	$77,500 (3)
Salary Remaining :	$32,603
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ty Smith	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dante Fabbro	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brandon Halverson	$72,500 (2)
Salary Remaining :	$30,500
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Chris Tierney	$71,500 (4)
Salary Remaining :	$30,079
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cody Ceci	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Felix Sandstrom	$65,000 (4)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Riley Tufte	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alexander Alexeyev	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sam Steel	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Christian Dvorak	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Henri Jokiharju	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ukko-Pekka Luukkonen	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Gabriel Fortier	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Esa Lindell	$60,000 (1)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Spencer Foo	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Conor Garland	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Taylor Raddysh	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Chris Bigras	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Vladislav Kamenev	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Marcus Davidsson	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Julius Bergman	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Marcus Pettersson	$50,000 (4)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jonathan Davidsson	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alexandre Texier	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jesper Bratt	$42,500 (1)
Salary Remaining :	$17,879
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Hudson Fasching	$40,000 (3)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Warren Foegele	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Parker Wotherspoon	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	35
Salary Commitment
Year 8 : $2,343,990
Year 9 : $1,621,500
Year 10 : $664,000
Year 11 : $186,500
Salary Average Commitment
Year 8 : $140,000
Year 9 : $100,000
Year 10 : $44,000
Year 11 : $12,000

CHICAGO CRUSHERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Death Trap
Level 1:	7000 - $100 - 5,022 - 71.74%
Level 2:	6000 - $70 - 3,905 - 65.08%
Level 3:	3000 - $40 - 1,866 - 62.21%
Level 4:	5000 - $30 - 3,181 - 63.63%
Luxury :	2000 - $175 - 1,291 - 64.55%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 1,737 - 57.90%
Farm Level 2:	2000 - $30 - 961 - 48.04%
Farm Total Capacity :	5000
Income
Home Games Left	15
Average Attendance - %	15,265 - 66.37%
Average Income per Game	$1,174,561
Year to Date Revenue	$31,713,155
Farm
Home Games Left	16
Average Attendance - %	2,698 - 53.96%
Average Income per Game	$115,676
Year to Date Revenue	$3,007,570
Expense
Pro Players Total Salaries	$22,230,324
Farm Players Total Salaries	$1,896,000
Coaches Total Salaries	$2,975,000
Luxury Taxe Total	$319,010
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,177,484
Farm Year To Date Expenses	$1,631,241
Pro Salary Cap To Date	$15,992,496
Farm Salary Cap To Date	$1,051,950
Estimate
Pro Estimated Season Revenue	$17,618,419
Farm Estimated Season Revenue	$1,850,812
Pro Remaining Season Days	56
Pro Expenses Per Days	$172,895
Pro Estimated Expenses	$9,682,120
Farm Remaining Season Days	61
Farm Expenses Per Days	$19,972
Farm Estimated Expenses	$1,218,292
Estimated Season Expenses	$10,900,412
Season Salary Cap	$24,126,324
Estimate Under Maximum Salary Cap of $37,000,000	$12,873,676
Estimate Over Minimum Salary Cap of $13,000,000	$11,126,324
Current Bank Account	$265,085,904
Projected Bank Account	$273,654,723

Pro Players Salaries
Johnny Gaudreau	$2,237,900 (5)
-Salary Remaining :	$895,160
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Marian Gaborik	$2,035,687 (4)
-Salary Remaining :	$814,275
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Pietrangelo	$1,650,825 (3)
-Salary Remaining :	$660,330
-Salary Average :	$0
-Salary Average Remaining :	$0
Drew Stafford	$1,444,000 (1)
-Salary Remaining :	$577,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Blake Wheeler	$1,380,000 (5)
-Salary Remaining :	$552,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jared Spurgeon	$1,250,625 (4)
-Salary Remaining :	$500,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Robin Lehner	$1,118,287 (1)
-Salary Remaining :	$447,315
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ondrej Pavelec	$1,000,500 (2)
-Salary Remaining :	$400,200
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
David Pastrnak	$950,000 (4)
-Salary Remaining :	$380,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Michael Stone	$897,500 (5)
-Salary Remaining :	$359,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Elias Lindholm	$845,000 (3)
-Salary Remaining :	$338,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Troy Brouwer	$825,000 (2)
-Salary Remaining :	$330,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jonas Brodin	$750,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Josh Morrissey	$750,000 (3)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Patrice Bergeron	$720,000 (2)
-Salary Remaining :	$288,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt Nieto	$700,000 (3)
-Salary Remaining :	$280,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Andre Burakovsky	$650,000 (1)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mikael Backlund	$625,000 (3)
-Salary Remaining :	$250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Adam Pardy	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ryan Wilson	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ben Smith	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brandon Sutter	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Damon Severson	$400,000 (2)
-Salary Remaining :	$160,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	23
Salary Commitment
Year 8 : $22,230,324
Year 9 : $17,018,037
Year 10 : $13,322,537
Year 11 : $8,751,712
Salary Average Commitment
Year 8 : $800,000
Year 9 : $520,000
Year 10 : $320,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $22,230,324
Year 9 : $17,018,037
Year 10 : $13,322,537
Year 11 : $8,751,712

Farm Players Salaries
Brian Ferlin	$80,000 (1)
Salary Remaining :	$33,655
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Clayton Keller	$77,500 (1)
Salary Remaining :	$32,603
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kyle Connor	$77,500 (5)
Salary Remaining :	$32,603
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jake Bean	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Charlie McAvoy	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jakob Chychrun	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Samu Perhonen	$72,500 (2)
Salary Remaining :	$30,500
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Trevor Daley	$72,000 (1)
Salary Remaining :	$30,290
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tomas Tatar	$70,000 (4)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Shawn Matthias	$70,000 (1)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nick Cousins	$70,000 (2)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Akil Thomas	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Oliver Kylington	$65,000 (5)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Conner Bleackley	$65,000 (4)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tyler Parsons	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Andrew Mangiapane	$60,000 (5)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Charlie Coyle	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Oskar Sundqvist	$60,000 (1)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Calen Addison	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sami Vatanen	$57,500 (2)
Salary Remaining :	$24,190
Salary Average :	$0
Salary Average Remaining :	$0
Jordan Binnington	$55,000 (1)
Salary Remaining :	$23,138
Salary Average :	$55,000
Salary Average Remaining :	$23,138
Jacob Olofsson	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Olle Eriksson Ek	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ivan Morozov	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dillon Dube	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Martin Frk	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Andrew Nielsen	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nick Shore	$44,000 (4)
Salary Remaining :	$18,510
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Lowry	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Linus Soderstrom	$40,000 (4)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Anthony Duclair	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	31
Salary Commitment
Year 8 : $1,896,000
Year 9 : $1,141,500
Year 10 : $761,500
Year 11 : $421,500
Salary Average Commitment
Year 8 : $171,000
Year 9 : $76,000
Year 10 : $52,000
Year 11 : $28,000

COLORADO WOLVES

COLORADO WOLVES is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Den
Level 1:	6000 - $92 - 5,245 - 87.41%
Level 2:	5000 - $65 - 4,932 - 98.64%
Level 3:	2000 - $40 - 1,982 - 99.08%
Level 4:	4000 - $25 - 3,923 - 98.08%
Luxury :	1000 - $225 - 996 - 99.56%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $32 - 1,669 - 83.47%
Farm Level 2:	1000 - $22 - 948 - 94.77%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	17,077 - 94.87%
Average Income per Game	$1,190,659
Year to Date Revenue	$30,957,125
Farm
Home Games Left	16
Average Attendance - %	2,617 - 87.23%
Average Income per Game	$72,825
Year to Date Revenue	$1,893,444
Expense
Pro Players Total Salaries	$26,663,538
Farm Players Total Salaries	$2,830,700
Coaches Total Salaries	$2,727,000
Luxury Taxe Total	$264,004
Special Salary Cap Value	$207,912
Pro Year To Date Expenses	$13,921,973
Farm Year To Date Expenses	$2,142,354
Pro Salary Cap To Date	$13,242,763
Farm Salary Cap To Date	$1,218,354
Estimate
Pro Estimated Season Revenue	$19,050,538
Farm Estimated Season Revenue	$1,165,196
Pro Remaining Season Days	56
Pro Expenses Per Days	$198,540
Pro Estimated Expenses	$11,118,240
Farm Remaining Season Days	61
Farm Expenses Per Days	$30,522
Farm Estimated Expenses	$1,861,842
Estimated Season Expenses	$12,980,082
Season Salary Cap	$29,702,150
Estimate Under Maximum Salary Cap of $37,000,000	$7,297,850
Estimate Over Minimum Salary Cap of $13,000,000	$16,702,150
Current Bank Account	$325,918,493
Projected Bank Account	$333,154,145

Pro Players Salaries
Anze Kopitar	$2,424,500 (4)
-Salary Remaining :	$969,800
-Salary Average :	$0
-Salary Average Remaining :	$0
Morgan Rielly	$2,285,625 (5)
-Salary Remaining :	$914,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Pavel Datsyuk	$2,041,200 (2)
-Salary Remaining :	$816,480
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Michael Frolik	$1,960,750 (5)
-Salary Remaining :	$784,300
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Boone Jenner	$1,606,250 (5)
-Salary Remaining :	$642,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Milan Michalek	$1,571,875 (3)
-Salary Remaining :	$628,750
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Pavel Vorobiev	$1,527,222 (3)
-Salary Remaining :	$610,889
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jesse Joensuu	$1,437,500 (5)
-Salary Remaining :	$575,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Myers	$1,423,125 (5)
-Salary Remaining :	$569,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Dan Fritsche	$1,250,001 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Maxim Mayorov	$1,250,000 (5)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Scott Glennie	$1,162,500 (1)
-Salary Remaining :	$465,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Carl Gunnarsson	$1,080,000 (2)
-Salary Remaining :	$432,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jonathan Quick	$1,062,500 (4)
-Salary Remaining :	$425,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Michal Neuvirth	$980,490 (3)
-Salary Remaining :	$392,196
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt Puempel	$900,000 (2)
-Salary Remaining :	$360,000
-Salary Average :	$900,000
-Salary Average Remaining :	$360,000
Zach Werenski	$775,000 (5)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Keaton Ellerby	$625,000 (1)
-Salary Remaining :	$250,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Semin	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kasper Bjorkqvist	$400,000 (1)
-Salary Remaining :	$160,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jordan Schmaltz	$400,000 (2)
-Salary Remaining :	$160,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	21
Salary Commitment
Year 8 : $26,663,538
Year 9 : $22,726,037
Year 10 : $18,304,837
Year 11 : $14,225,250
Salary Average Commitment
Year 8 : $1,500,000
Year 9 : $1,340,000
Year 10 : $320,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $26,663,538
Year 9 : $22,726,037
Year 10 : $18,304,837
Year 11 : $14,225,250

Farm Players Salaries
Jesse Puljujarvi	$750,000 (1)
Salary Remaining :	$315,517
Salary Average :	$40,000
Salary Average Remaining :	$16,828
Kenndal McArdle	$440,000 (3)
Salary Remaining :	$185,103
Salary Average :	$40,000
Salary Average Remaining :	$16,828
Brandon Gormley	$85,000 (5)
Salary Remaining :	$35,759
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Pulock	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mikhail Sergachev	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Liam Foudy	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Martin Kaut	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Keith Aulie	$68,200 (3)
Salary Remaining :	$28,691
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brett Connolly	$67,500 (3)
Salary Remaining :	$28,397
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kieffer Bellows	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Eric Comrie	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jacob Bernard-Docker	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Radek Faksa	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nick Merkley	$65,000 (5)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kailer Yamamoto	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brett Palin	$60,000 (1)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jonathan Tychonick	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
David Gustafsson	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Yakov Trenin	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mark Mancari	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Linus Omark	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jonas Gustavsson	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Michael Gergen	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cole Jarrett	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Lance Bouma	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Filip Hronek	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kirill Ustimenko	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jon Kalinski	$40,000 (4)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Eemeli Rasanen	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Robin Kovacs	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	30
Salary Commitment
Year 8 : $2,830,700
Year 9 : $1,204,700
Year 10 : $939,700
Year 11 : $190,000
Salary Average Commitment
Year 8 : $192,000
Year 9 : $80,000
Year 10 : $60,000
Year 11 : $12,000

COQUITLAM KNIGHTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Coquitlam Oakridge Hockey Arena
Level 1:	6000 - $100 - 5,230 - 87.16%
Level 2:	5000 - $65 - 4,419 - 88.37%
Level 3:	2000 - $40 - 1,928 - 96.41%
Level 4:	4000 - $30 - 3,251 - 81.27%
Luxury :	1000 - $225 - 973 - 97.30%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,457 - 72.86%
Farm Level 2:	1000 - $20 - 725 - 72.52%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	15,800 - 87.78%
Average Income per Game	$1,203,770
Year to Date Revenue	$31,298,025
Farm
Home Games Left	17
Average Attendance - %	2,182 - 72.75%
Average Income per Game	$72,791
Year to Date Revenue	$1,819,780
Expense
Pro Players Total Salaries	$29,010,200
Farm Players Total Salaries	$1,668,000
Coaches Total Salaries	$2,802,000
Luxury Taxe Total	$346,883
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,167,851
Farm Year To Date Expenses	$1,821,439
Pro Salary Cap To Date	$17,386,651
Farm Salary Cap To Date	$962,804
Estimate
Pro Estimated Season Revenue	$19,260,323
Farm Estimated Season Revenue	$1,237,450
Pro Remaining Season Days	56
Pro Expenses Per Days	$216,516
Pro Estimated Expenses	$12,124,896
Farm Remaining Season Days	61
Farm Expenses Per Days	$21,848
Farm Estimated Expenses	$1,332,728
Estimated Season Expenses	$13,457,624
Season Salary Cap	$30,678,200
Estimate Under Maximum Salary Cap of $37,000,000	$6,321,800
Estimate Over Minimum Salary Cap of $13,000,000	$17,678,200
Current Bank Account	$259,974,823
Projected Bank Account	$267,014,972

Pro Players Salaries
Aleksey Morozov	$4,081,483 (1)
-Salary Remaining :	$1,632,593
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Gilbert Brule	$2,271,812 (1)
-Salary Remaining :	$908,725
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Taylor Hall	$2,153,750 (4)
-Salary Remaining :	$861,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Andrew Cogliano	$1,725,000 (2)
-Salary Remaining :	$690,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Carey Price	$1,495,000 (5)
-Salary Remaining :	$598,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Victor Uchevatov	$1,460,250 (1)
-Salary Remaining :	$584,100
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ryan O'Marra	$1,445,312 (1)
-Salary Remaining :	$578,125
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt Clark	$1,390,625 (1)
-Salary Remaining :	$556,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt D'Agostini	$1,250,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Joe Callahan	$1,244,968 (1)
-Salary Remaining :	$497,987
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Scott Hartnell	$1,234,000 (1)
-Salary Remaining :	$493,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brett Pesce	$1,219,000 (5)
-Salary Remaining :	$487,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Steve Downie	$1,133,500 (1)
-Salary Remaining :	$453,400
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Denis Bodrov	$1,100,000 (1)
-Salary Remaining :	$440,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Andrei Loktionov	$1,000,500 (3)
-Salary Remaining :	$400,200
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Sebastian Collberg	$987,500 (4)
-Salary Remaining :	$395,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jamie Oleksiak	$937,500 (4)
-Salary Remaining :	$375,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brett Ritchie	$700,000 (1)
-Salary Remaining :	$280,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Tristan Jarry	$650,000 (2)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Andrej Meszaros	$630,000 (1)
-Salary Remaining :	$252,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Dustin Brown	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Luke Adam	$400,000 (1)
-Salary Remaining :	$160,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	22
Salary Commitment
Year 8 : $29,010,200
Year 9 : $10,168,250
Year 10 : $7,793,250
Year 11 : $6,792,750
Salary Average Commitment
Year 8 : $840,000
Year 9 : $280,000
Year 10 : $200,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $29,010,200
Year 9 : $10,168,250
Year 10 : $7,793,250
Year 11 : $6,792,750

Farm Players Salaries
Sam Kurker	$118,000 (1)
Salary Remaining :	$49,641
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kevin Fiala	$77,500 (4)
Salary Remaining :	$32,603
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Evan Brophey	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Lias Andersson	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Lawson Crouse	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brady Tkachuk	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Pierre-Luc Dubois	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jake DeBrusk	$67,500 (5)
Salary Remaining :	$28,397
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Josh Norris	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Julien Gauthier	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alex Tuch	$65,000 (4)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Serron Noel	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Scott Perunovich	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jordan Harris	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Chad Krys	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Musil	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jack Roslovic	$50,000 (4)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dominik Masin	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Derek Forbort	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Joey Keane	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Courchaine	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matt Villalta	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Lindgren	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Artur Kayumov	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mario Ferraro	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Givani Smith	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Maksim Zhukov	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Casey Fitzgerald	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	28
Salary Commitment
Year 8 : $1,668,000
Year 9 : $1,015,000
Year 10 : $640,000
Year 11 : $260,000
Salary Average Commitment
Year 8 : $112,000
Year 9 : $68,000
Year 10 : $40,000
Year 11 : $16,000

DETROIT RED WINGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Joe
Level 1:	6000 - $100 - 5,183 - 86.39%
Level 2:	5000 - $60 - 4,997 - 99.94%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,998 - 99.96%
Luxury :	1000 - $200 - 998 - 99.82%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,652 - 82.60%
Farm Level 2:	1000 - $15 - 990 - 99.03%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	17,177 - 95.43%
Average Income per Game	$1,187,752
Year to Date Revenue	$32,069,315
Farm
Home Games Left	17
Average Attendance - %	2,642 - 88.08%
Average Income per Game	$72,678
Year to Date Revenue	$1,816,940
Expense
Pro Players Total Salaries	$27,570,124
Farm Players Total Salaries	$2,084,385
Coaches Total Salaries	$2,555,300
Luxury Taxe Total	$333,257
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,636,689
Farm Year To Date Expenses	$1,782,435
Pro Salary Cap To Date	$16,704,098
Farm Salary Cap To Date	$1,202,569
Estimate
Pro Estimated Season Revenue	$17,816,286
Farm Estimated Season Revenue	$1,235,519
Pro Remaining Season Days	56
Pro Expenses Per Days	$208,032
Pro Estimated Expenses	$11,649,792
Farm Remaining Season Days	61
Farm Expenses Per Days	$21,279
Farm Estimated Expenses	$1,298,019
Estimated Season Expenses	$12,947,811
Season Salary Cap	$29,654,509
Estimate Under Maximum Salary Cap of $37,000,000	$7,345,491
Estimate Over Minimum Salary Cap of $13,000,000	$16,654,509
Current Bank Account	$95,896,448
Projected Bank Account	$102,000,442

Pro Players Salaries
Andrew Raycroft	$4,607,774 (4)
-Salary Remaining :	$1,843,110
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Andy McDonald	$2,480,000 (1)
-Salary Remaining :	$992,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jarome Iginla	$2,364,780 (3)
-Salary Remaining :	$945,912
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kyle Beach	$1,850,925 (3)
-Salary Remaining :	$740,370
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Zach Parise	$1,781,250 (2)
-Salary Remaining :	$712,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Artem Anisimov	$1,463,563 (5)
-Salary Remaining :	$585,425
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Taormina	$1,416,000 (1)
-Salary Remaining :	$566,400
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Tuukka Rask	$1,407,590 (4)
-Salary Remaining :	$563,036
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jordan Caron	$1,384,642 (2)
-Salary Remaining :	$553,857
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Stefan Della Rovere	$1,362,000 (2)
-Salary Remaining :	$544,800
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Doug Rogers	$1,000,000 (4)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
T.J. Galiardi	$984,100 (1)
-Salary Remaining :	$393,640
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Zach Bogosian	$925,000 (3)
-Salary Remaining :	$370,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Stefan Legein	$900,000 (2)
-Salary Remaining :	$360,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nikolai Zherdev	$817,500 (1)
-Salary Remaining :	$327,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jakub Vrana	$750,000 (3)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Keith Yandle	$625,000 (3)
-Salary Remaining :	$250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mark Pysyk	$600,000 (4)
-Salary Remaining :	$240,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Carl Dahlstrom	$500,000 (3)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kris Letang	$350,000 (1)
-Salary Remaining :	$140,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	20
Salary Commitment
Year 8 : $27,570,124
Year 9 : $21,522,524
Year 10 : $16,094,632
Year 11 : $9,078,927
Salary Average Commitment
Year 8 : $760,000
Year 9 : $560,000
Year 10 : $400,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $27,570,124
Year 9 : $21,522,524
Year 10 : $16,094,632
Year 11 : $9,078,927

Farm Players Salaries
Cory Schneider	$128,885 (4)
Salary Remaining :	$54,221
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kyle Chipchura	$100,000 (1)
Salary Remaining :	$42,069
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Patric Hornqvist	$86,500 (1)
Salary Remaining :	$36,390
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Madison Bowey	$81,250 (3)
Salary Remaining :	$34,181
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Julius Honka	$77,500 (3)
Salary Remaining :	$32,603
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Casey Mittelstadt	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jake Oettinger	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Michael Dal Colle	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
K'Andre Miller	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brendan Perlini	$75,000 (4)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Rob Fabbri	$70,000 (4)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nikita Scherbak	$67,500 (2)
Salary Remaining :	$28,397
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alexei Cherepanov	$65,250 (1)
Salary Remaining :	$27,450
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Filip Westerlund	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Michael DiPietro	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ian McCoshen	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nils Lundkvist	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Victor Rask	$60,000 (1)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jacob Ragnarsson	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nick Bjugstad	$60,000 (5)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Seth Barton	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sami Lepisto	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nick Sorensen	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Aleksi Heponiemi	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Keith Petruzzelli	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Xavier Bernard	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Joni Ikonen	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Boo Nieves	$42,500 (2)
Salary Remaining :	$17,879
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ben Lovejoy	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Olivier Magnan	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Richard Stehlik	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alexander Volkov	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nathan Guenin	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	33
Salary Commitment
Year 8 : $2,084,385
Year 9 : $1,562,635
Year 10 : $862,635
Year 11 : $333,885
Salary Average Commitment
Year 8 : $132,000
Year 9 : $96,000
Year 10 : $48,000
Year 11 : $16,000

EDMONTON BUSCHWACKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	99 Park
Level 1:	6000 - $100 - 5,018 - 83.64%
Level 2:	5000 - $60 - 4,979 - 99.58%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,974 - 99.34%
Luxury :	1000 - $200 - 997 - 99.73%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,673 - 83.67%
Farm Level 2:	1000 - $15 - 992 - 99.19%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	16,968 - 94.27%
Average Income per Game	$1,169,389
Year to Date Revenue	$31,573,490
Farm
Home Games Left	17
Average Attendance - %	2,665 - 88.85%
Average Income per Game	$73,451
Year to Date Revenue	$1,836,265
Expense
Pro Players Total Salaries	$23,133,022
Farm Players Total Salaries	$1,720,750
Coaches Total Salaries	$2,159,500
Luxury Taxe Total	$271,040
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,279,607
Farm Year To Date Expenses	$1,585,565
Pro Salary Cap To Date	$13,594,404
Farm Salary Cap To Date	$996,119
Estimate
Pro Estimated Season Revenue	$17,540,828
Farm Estimated Season Revenue	$1,248,660
Pro Remaining Season Days	56
Pro Expenses Per Days	$173,393
Pro Estimated Expenses	$9,710,008
Farm Remaining Season Days	61
Farm Expenses Per Days	$18,884
Farm Estimated Expenses	$1,151,924
Estimated Season Expenses	$10,861,932
Season Salary Cap	$24,853,772
Estimate Under Maximum Salary Cap of $37,000,000	$12,146,228
Estimate Over Minimum Salary Cap of $13,000,000	$11,853,772
Current Bank Account	$308,710,754
Projected Bank Account	$316,638,310

Pro Players Salaries
Justin Papineau	$2,416,742 (2)
-Salary Remaining :	$966,697
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ryan Nugent-Hopkins	$2,228,125 (5)
-Salary Remaining :	$891,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Wayne Simmonds	$1,958,780 (5)
-Salary Remaining :	$783,512
-Salary Average :	$0
-Salary Average Remaining :	$0
Kyle Turris	$1,803,750 (3)
-Salary Remaining :	$721,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Kaspars Daugavins	$1,375,000 (4)
-Salary Remaining :	$550,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Murray	$1,103,125 (5)
-Salary Remaining :	$441,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Marc Staal	$1,060,000 (4)
-Salary Remaining :	$424,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Dale Mitchell	$1,027,500 (3)
-Salary Remaining :	$411,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brendan Mikkelson	$1,000,000 (4)
-Salary Remaining :	$400,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brayden McNabb	$1,000,000 (4)
-Salary Remaining :	$400,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Filip Forsberg	$985,000 (2)
-Salary Remaining :	$394,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ray Emery	$950,000 (1)
-Salary Remaining :	$380,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Leon Draisaitl	$800,000 (4)
-Salary Remaining :	$320,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Darnell Nurse	$750,000 (3)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Frederik Gauthier	$675,000 (3)
-Salary Remaining :	$270,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Xavier Ouellet	$650,000 (1)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Philip Gogulla	$630,000 (3)
-Salary Remaining :	$252,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Marc-Olivier Roy	$600,000 (2)
-Salary Remaining :	$240,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Joel Broda	$580,000 (2)
-Salary Remaining :	$232,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Clayton Stoner	$540,000 (2)
-Salary Remaining :	$216,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Daniel Carcillo	$500,000 (3)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
David Liffiton	$500,000 (4)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	22
Salary Commitment
Year 8 : $23,133,022
Year 9 : $21,533,022
Year 10 : $16,411,280
Year 11 : $11,025,030
Salary Average Commitment
Year 8 : $600,000
Year 9 : $520,000
Year 10 : $360,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $23,133,022
Year 9 : $21,533,022
Year 10 : $16,411,280
Year 11 : $11,025,030

Farm Players Salaries
Chris Stewart	$142,500 (1)
Salary Remaining :	$59,948
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alex Goligoski	$112,000 (2)
Salary Remaining :	$47,117
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Beat Forster	$80,000 (2)
Salary Remaining :	$33,655
Salary Average :	$0
Salary Average Remaining :	$0
Oliver Wahlstrom	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Michael Rasmussen	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matt Carle	$70,000 (1)
Salary Remaining :	$29,448
Salary Average :	$0
Salary Average Remaining :	$0
Blake Geoffrion	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Max Jones	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cameron Abney	$62,500 (3)
Salary Remaining :	$26,293
Salary Average :	$0
Salary Average Remaining :	$0
Adam Ginning	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Andrey Zubarev	$58,000 (1)
Salary Remaining :	$24,400
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matt Nickerson	$58,000 (1)
Salary Remaining :	$24,400
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Theo Ruth	$56,250 (4)
Salary Remaining :	$23,664
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Olivier Rodrigue	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jake Allen	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cliff Pu	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Janne Kuokkanen	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nico Gross	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Vaclav Karabacek	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Keegan Lowe	$46,500 (2)
Salary Remaining :	$19,562
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Stuart Skinner	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jonas Røndbjerg	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kasper Kotkansalo	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Anthony Stolarz	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sven Andrighetto	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ville Pokka	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Boris Katchouk	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Lauri Korpikoski	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jujhar Khaira	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matthew Cairns	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	30
Salary Commitment
Year 8 : $1,720,750
Year 9 : $982,250
Year 10 : $408,750
Year 11 : $56,250
Salary Average Commitment
Year 8 : $108,000
Year 9 : $60,000
Year 10 : $24,000
Year 11 : $4,000

HALIFAX HIGHLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Half Moon House
Level 1:	6200 - $88 - 6,002 - 96.80%
Level 2:	5200 - $62 - 5,090 - 97.88%
Level 3:	2200 - $37 - 2,185 - 99.33%
Level 4:	4200 - $20 - 4,102 - 97.66%
Luxury :	1200 - $193 - 1,182 - 98.51%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $23 - 1,994 - 99.69%
Farm Level 2:	1000 - $12 - 994 - 99.44%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	18,560 - 97.69%
Average Income per Game	$1,219,849
Year to Date Revenue	$31,716,074
Farm
Home Games Left	17
Average Attendance - %	2,988 - 99.61%
Average Income per Game	$58,913
Year to Date Revenue	$1,472,836
Expense
Pro Players Total Salaries	$26,559,225
Farm Players Total Salaries	$2,300,606
Coaches Total Salaries	$2,049,400
Luxury Taxe Total	$332,783
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,281,453
Farm Year To Date Expenses	$1,869,988
Pro Salary Cap To Date	$16,681,445
Farm Salary Cap To Date	$1,262,076
Estimate
Pro Estimated Season Revenue	$19,517,584
Farm Estimated Season Revenue	$1,001,528
Pro Remaining Season Days	56
Pro Expenses Per Days	$196,852
Pro Estimated Expenses	$11,023,712
Farm Remaining Season Days	61
Farm Expenses Per Days	$23,103
Farm Estimated Expenses	$1,409,283
Estimated Season Expenses	$12,432,995
Season Salary Cap	$28,859,831
Estimate Under Maximum Salary Cap of $37,000,000	$8,140,169
Estimate Over Minimum Salary Cap of $13,000,000	$15,859,831
Current Bank Account	$312,032,152
Projected Bank Account	$320,118,269

Pro Players Salaries
Oscar Moller	$2,746,750 (5)
-Salary Remaining :	$1,098,700
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor McDavid	$2,300,000 (5)
-Salary Remaining :	$920,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jared Cowen	$2,100,000 (2)
-Salary Remaining :	$840,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Stephen Weiss	$2,009,375 (4)
-Salary Remaining :	$803,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Frantisek Lukes	$1,939,000 (1)
-Salary Remaining :	$775,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Erik Johnson	$1,797,500 (4)
-Salary Remaining :	$719,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeni Malkin	$1,625,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Karri Ramo	$1,449,000 (5)
-Salary Remaining :	$579,600
-Salary Average :	$0
-Salary Average Remaining :	$0
Jakub Voracek	$1,344,500 (4)
-Salary Remaining :	$537,800
-Salary Average :	$0
-Salary Average Remaining :	$0
Nathan Gerbe	$1,304,100 (4)
-Salary Remaining :	$521,640
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Seth Ambroz	$1,150,000 (1)
-Salary Remaining :	$460,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jacob Markstrom	$1,060,000 (2)
-Salary Remaining :	$424,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nathan Horton	$905,000 (3)
-Salary Remaining :	$362,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Oscar Klefbom	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Joe Pavelski	$750,000 (3)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Roman Tesliuk	$690,000 (4)
-Salary Remaining :	$276,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jay Rosehill	$654,000 (2)
-Salary Remaining :	$261,600
-Salary Average :	$654,000
-Salary Average Remaining :	$261,600
Brian Lee	$585,000 (4)
-Salary Remaining :	$234,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Zac Rinaldo	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Keven Veilleux	$500,000 (2)
-Salary Remaining :	$200,000
-Salary Average :	$500,000
-Salary Average Remaining :	$200,000
B.J. Crombeen	$400,000 (4)
-Salary Remaining :	$160,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	21
Salary Commitment
Year 8 : $26,559,225
Year 9 : $22,220,225
Year 10 : $17,906,225
Year 11 : $14,626,225
Salary Average Commitment
Year 8 : $1,474,000
Year 9 : $1,354,000
Year 10 : $200,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $26,559,225
Year 9 : $22,220,225
Year 10 : $17,906,225
Year 11 : $14,626,225

Farm Players Salaries
David Aebischer	$295,896 (5)
Salary Remaining :	$124,480
Salary Average :	$0
Salary Average Remaining :	$0
Jiri Tlusty	$151,875 (1)
Salary Remaining :	$63,892
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ales Hemsky	$133,460 (3)
Salary Remaining :	$56,145
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Patrick O'Sullivan	$100,000 (4)
Salary Remaining :	$42,069
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Theo Peckham	$76,875 (2)
Salary Remaining :	$32,341
Salary Average :	$0
Salary Average Remaining :	$0
David Van Der Gulik	$75,000 (4)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mason McDonald	$75,000 (4)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Owen Tippett	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Conor Timmins	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adrian Kempe	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Shane Bowers	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mattias Samuelsson	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Hartman	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Veini Vehviläinen	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sergei Shirokov	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Eetu Tuulola	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Colton Sissons	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Masi Marjamaki	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Rob Schremp	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jake Paterson	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Colin Wilson	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mike Lundin	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Darryl Boyce	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matt Niskanen	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Josh Brook	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Fabian Zetterlund	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jake Leschyshyn	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jonathan Kovacevic	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Guillaume Latendresse	$40,000 (4)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Linus Arnesson	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Evan Fitzpatrick	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dylan Gambrell	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Patrick Wiercioch	$32,500 (1)
Salary Remaining :	$13,672
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Vladimir Bobylev	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	34
Salary Commitment
Year 8 : $2,300,606
Year 9 : $1,706,231
Year 10 : $1,074,356
Year 11 : $585,896
Salary Average Commitment
Year 8 : $128,000
Year 9 : $84,000
Year 10 : $44,000
Year 11 : $16,000

HAWAII TYPHOON

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Lagoon
Level 1:	7000 - $100 - 5,128 - 73.26%
Level 2:	6000 - $60 - 5,339 - 88.99%
Level 3:	3000 - $35 - 2,454 - 81.81%
Level 4:	5000 - $25 - 4,251 - 85.03%
Luxury :	2000 - $200 - 1,059 - 52.97%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1,677 - 83.83%
Farm Level 2:	1000 - $15 - 990 - 98.97%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	18,233 - 79.27%
Average Income per Game	$1,237,259
Year to Date Revenue	$33,405,990
Farm
Home Games Left	17
Average Attendance - %	2,666 - 88.88%
Average Income per Game	$73,526
Year to Date Revenue	$1,838,155
Expense
Pro Players Total Salaries	$32,944,966
Farm Players Total Salaries	$2,115,950
Coaches Total Salaries	$2,825,000
Luxury Taxe Total	$386,696
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,412,339
Farm Year To Date Expenses	$1,894,702
Pro Salary Cap To Date	$19,377,351
Farm Salary Cap To Date	$1,257,478
Estimate
Pro Estimated Season Revenue	$18,558,883
Farm Estimated Season Revenue	$1,249,945
Pro Remaining Season Days	56
Pro Expenses Per Days	$247,643
Pro Estimated Expenses	$13,868,008
Farm Remaining Season Days	61
Farm Expenses Per Days	$22,179
Farm Estimated Expenses	$1,352,919
Estimated Season Expenses	$15,220,927
Season Salary Cap	$35,060,916
Estimate Under Maximum Salary Cap of $37,000,000	$1,939,084
Estimate Over Minimum Salary Cap of $13,000,000	$22,060,916
Current Bank Account	$315,954,462
Projected Bank Account	$320,542,363

Pro Players Salaries
Sidney Crosby	$2,501,788 (5)
-Salary Remaining :	$1,000,715
-Salary Average :	$0
-Salary Average Remaining :	$0
Arttu Luttinen	$2,437,608 (1)
-Salary Remaining :	$975,043
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Vladimir Tarasenko	$2,236,250 (4)
-Salary Remaining :	$894,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Christian Berglund	$1,888,875 (2)
-Salary Remaining :	$755,550
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Rene Bourque	$1,888,777 (1)
-Salary Remaining :	$755,511
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ondrej Nemec	$1,835,593 (2)
-Salary Remaining :	$734,237
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jamie Benn	$1,828,500 (3)
-Salary Remaining :	$731,400
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kari Lehtonen	$1,693,000 (4)
-Salary Remaining :	$677,200
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
David Backes	$1,675,200 (2)
-Salary Remaining :	$670,080
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Stanislav Chistov	$1,503,000 (2)
-Salary Remaining :	$601,200
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jhonas Enroth	$1,500,000 (4)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Branislav Fabry	$1,493,875 (2)
-Salary Remaining :	$597,550
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt Lashoff	$1,373,500 (1)
-Salary Remaining :	$549,400
-Salary Average :	$0
-Salary Average Remaining :	$0
Viktor Tikhonov	$1,189,000 (2)
-Salary Remaining :	$475,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Joe Ryan	$1,050,000 (1)
-Salary Remaining :	$420,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeny Kuznetsov	$975,000 (2)
-Salary Remaining :	$390,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Dion Phaneuf	$850,000 (1)
-Salary Remaining :	$340,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Alex Galchenyuk	$800,000 (2)
-Salary Remaining :	$320,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
William Nylander	$775,000 (4)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mikko Rantanen	$750,000 (5)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Joe Morrow	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mark Fayne	$725,000 (1)
-Salary Remaining :	$290,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
John Adams	$725,000 (1)
-Salary Remaining :	$290,000
-Salary Average :	$500,000
-Salary Average Remaining :	$200,000
Ben Holmstrom	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	24
Salary Commitment
Year 8 : $32,944,966
Year 9 : $22,645,081
Year 10 : $11,284,538
Year 11 : $9,456,038
Salary Average Commitment
Year 8 : $1,260,000
Year 9 : $520,000
Year 10 : $240,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $32,944,966
Year 9 : $22,645,081
Year 10 : $11,284,538
Year 11 : $9,456,038

Farm Players Salaries
Jamie McGinn	$285,000 (2)
Salary Remaining :	$119,897
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brandon McMillan	$171,800 (2)
Salary Remaining :	$72,274
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brock Radunske	$145,125 (1)
Salary Remaining :	$61,053
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Al Montoya	$112,000 (2)
Salary Remaining :	$47,117
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brady Calla	$97,025 (1)
Salary Remaining :	$40,817
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Barrett Hayton	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Eddie Lack	$72,500 (1)
Salary Remaining :	$30,500
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jett Woo	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Fox	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Wade Allison	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Marko Dano	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Igor Shestyorkin	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jack Drury	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Pontus Aberg	$57,500 (1)
Salary Remaining :	$24,190
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Filip Hållander	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brandon Hickey	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Filip Chlapik	$50,000 (4)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brandon Carlo	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jack Glover	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tyson Strachan	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Vitek Vanecek	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Gustav Olofsson	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Derick Brassard	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Caleb Jones	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Andrei Altybarmakyan	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Colton Point	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Anton Karlsson	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Keegan Kanzig	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Steve Eminger	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	29
Salary Commitment
Year 8 : $2,115,950
Year 9 : $1,343,800
Year 10 : $580,000
Year 11 : $50,000
Salary Average Commitment
Year 8 : $116,000
Year 9 : $68,000
Year 10 : $40,000
Year 11 : $4,000

LAS CRUCES SPURS

Arena Capacity - Ticket Price Attendance - %
Arena Name	New Mexico Place
Level 1:	7000 - $102 - 4,812 - 68.74%
Level 2:	6000 - $63 - 4,383 - 73.05%
Level 3:	3000 - $35 - 2,416 - 80.53%
Level 4:	4000 - $27 - 3,449 - 86.23%
Luxury :	2000 - $240 - 886 - 44.28%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - $37 - 2,331 - 77.70%
Farm Level 2:	2000 - $16 - 1,949 - 97.44%
Farm Total Capacity :	5000
Income
Home Games Left	15
Average Attendance - %	15,945 - 72.48%
Average Income per Game	$1,157,168
Year to Date Revenue	$31,243,547
Farm
Home Games Left	17
Average Attendance - %	4,280 - 85.60%
Average Income per Game	$117,434
Year to Date Revenue	$2,935,838
Expense
Pro Players Total Salaries	$27,927,371
Farm Players Total Salaries	$2,274,309
Coaches Total Salaries	$2,902,000
Luxury Taxe Total	$326,555
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,669,857
Farm Year To Date Expenses	$2,042,856
Pro Salary Cap To Date	$16,369,880
Farm Salary Cap To Date	$1,405,632
Estimate
Pro Estimated Season Revenue	$17,357,526
Farm Estimated Season Revenue	$1,996,370
Pro Remaining Season Days	56
Pro Expenses Per Days	$203,053
Pro Estimated Expenses	$11,370,968
Farm Remaining Season Days	61
Farm Expenses Per Days	$23,271
Farm Estimated Expenses	$1,419,531
Estimated Season Expenses	$12,790,499
Season Salary Cap	$30,201,680
Estimate Under Maximum Salary Cap of $37,000,000	$6,798,320
Estimate Over Minimum Salary Cap of $13,000,000	$17,201,680
Current Bank Account	$302,952,297
Projected Bank Account	$309,515,694

Pro Players Salaries
Pekka Rinne	$2,418,438 (4)
-Salary Remaining :	$967,375
-Salary Average :	$0
-Salary Average Remaining :	$0
T.J. Oshie	$1,938,081 (1)
-Salary Remaining :	$775,232
-Salary Average :	$0
-Salary Average Remaining :	$0
Phil Grubauer	$1,550,001 (1)
-Salary Remaining :	$620,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brad Malone	$1,536,500 (1)
-Salary Remaining :	$614,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brad Marchand	$1,468,475 (4)
-Salary Remaining :	$587,390
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Andrei Kostitsyn	$1,440,001 (1)
-Salary Remaining :	$576,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Pavol Sedov	$1,348,500 (2)
-Salary Remaining :	$539,400
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Niklas Hjalmarsson	$1,318,000 (1)
-Salary Remaining :	$527,200
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Dylan McIlrath	$1,225,000 (1)
-Salary Remaining :	$490,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Tobias Enstrom	$1,160,000 (1)
-Salary Remaining :	$464,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Stephane Veilleux	$1,097,500 (2)
-Salary Remaining :	$439,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Andy Rogers	$1,060,000 (4)
-Salary Remaining :	$424,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jaden Schwartz	$1,000,000 (5)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brent Burns	$945,000 (2)
-Salary Remaining :	$378,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Maxim Trunev	$940,000 (1)
-Salary Remaining :	$376,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brayden Schenn	$937,500 (4)
-Salary Remaining :	$375,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Trouba	$934,375 (5)
-Salary Remaining :	$373,750
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Martin Jones	$875,000 (2)
-Salary Remaining :	$350,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Shattenkirk	$875,000 (2)
-Salary Remaining :	$350,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Sean Couturier	$760,000 (1)
-Salary Remaining :	$304,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Emile Poirier	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Auston Matthews	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brandon Saad	$650,000 (1)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt Moulson	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Shea Weber	$450,000 (1)
-Salary Remaining :	$180,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 8 : $27,927,371
Year 9 : $12,959,788
Year 10 : $7,818,788
Year 11 : $7,818,788
Salary Average Commitment
Year 8 : $720,000
Year 9 : $240,000
Year 10 : $120,000
Year 11 : $120,000
Salary Cap with 1 Way Contract
Year 8 : $27,927,371
Year 9 : $12,959,788
Year 10 : $7,818,788
Year 11 : $7,818,788

Farm Players Salaries
Ryan Donally	$176,544 (1)
Salary Remaining :	$74,270
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Corey Potter	$157,700 (1)
Salary Remaining :	$66,343
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tom Gilbert	$156,250 (1)
Salary Remaining :	$65,733
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Michael Sauer	$110,766 (1)
Salary Remaining :	$46,598
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Steve Mason	$100,011 (1)
Salary Remaining :	$42,074
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Curtis Lazar	$80,000 (3)
Salary Remaining :	$33,655
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Milan Lucic	$80,000 (1)
Salary Remaining :	$33,655
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kyle Palmieri	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Noah Juulsen	$75,000 (5)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Noah Hanifin	$75,000 (5)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mark Jankowski	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Zachary Fucale	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Devante Smith-Pelly	$73,438 (1)
Salary Remaining :	$30,894
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Anton Rodin	$70,000 (2)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ben Eager	$70,000 (1)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cal Foote	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sean Durzi	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Thomas Chabot	$65,000 (4)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Bill Arnold	$64,600 (3)
Salary Remaining :	$27,177
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Daniel Winnik	$60,000 (2)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ilya Sorokin	$60,000 (4)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Luke Green	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Martin Reway	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Connor Crisp	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Wouter Peeters	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
David Desharnais	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dalton Thrower	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Andrei Mironov	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Daniel Sprong	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Linus Lindström	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	30
Salary Commitment
Year 8 : $2,274,308
Year 9 : $1,059,600
Year 10 : $639,600
Year 11 : $275,000
Salary Average Commitment
Year 8 : $120,000
Year 9 : $68,000
Year 10 : $40,000
Year 11 : $16,000

MANHATTAN ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bossydome
Level 1:	6000 - $100 - 4,935 - 82.26%
Level 2:	5000 - $60 - 4,980 - 99.59%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,972 - 99.31%
Luxury :	1000 - $200 - 987 - 98.68%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,624 - 81.18%
Farm Level 2:	1000 - $15 - 970 - 97.05%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	16,874 - 93.74%
Average Income per Game	$1,158,983
Year to Date Revenue	$31,292,530
Farm
Home Games Left	17
Average Attendance - %	2,594 - 86.47%
Average Income per Game	$71,383
Year to Date Revenue	$1,784,580
Expense
Pro Players Total Salaries	$23,134,637
Farm Players Total Salaries	$2,448,257
Coaches Total Salaries	$3,219,000
Luxury Taxe Total	$279,683
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,110,961
Farm Year To Date Expenses	$2,220,465
Pro Salary Cap To Date	$14,026,130
Farm Salary Cap To Date	$1,403,061
Estimate
Pro Estimated Season Revenue	$17,384,739
Farm Estimated Season Revenue	$1,213,514
Pro Remaining Season Days	56
Pro Expenses Per Days	$178,162
Pro Estimated Expenses	$9,977,072
Farm Remaining Season Days	61
Farm Expenses Per Days	$26,616
Farm Estimated Expenses	$1,623,576
Estimated Season Expenses	$11,600,648
Season Salary Cap	$25,582,894
Estimate Under Maximum Salary Cap of $37,000,000	$11,417,106
Estimate Over Minimum Salary Cap of $13,000,000	$12,582,894
Current Bank Account	$265,451,692
Projected Bank Account	$272,449,297

Pro Players Salaries
Daniel Sedin	$2,207,750 (3)
-Salary Remaining :	$883,100
-Salary Average :	$0
-Salary Average Remaining :	$0
Gabriel Landeskog	$1,987,500 (3)
-Salary Remaining :	$795,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikko Koskinen	$1,925,000 (4)
-Salary Remaining :	$770,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Oliver Ekman-Larsson	$1,875,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Edler	$1,562,500 (4)
-Salary Remaining :	$625,000
-Salary Average :	$0
-Salary Average Remaining :	$0
John Tavares	$1,359,375 (2)
-Salary Remaining :	$543,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Henrik Sedin	$1,356,562 (1)
-Salary Remaining :	$542,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Johnny Boychuk	$1,043,950 (3)
-Salary Remaining :	$417,580
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ryan Strome	$937,500 (2)
-Salary Remaining :	$375,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Eric Nystrom	$900,000 (3)
-Salary Remaining :	$360,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Magnus Hellberg	$880,000 (3)
-Salary Remaining :	$352,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Josh Bailey	$812,500 (3)
-Salary Remaining :	$325,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake Virtanen	$775,000 (4)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Rickard Rakell	$762,000 (2)
-Salary Remaining :	$304,800
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nikita Tryamkin	$750,000 (4)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mathew Barzal	$750,000 (5)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Anthony Beauvillier	$750,000 (5)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Erik Karlsson	$650,000 (3)
-Salary Remaining :	$260,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Thatcher Demko	$650,000 (4)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jacob de la Rose	$650,000 (3)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Thomas Hickey	$550,000 (2)
-Salary Remaining :	$220,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	21
Salary Commitment
Year 8 : $23,134,637
Year 9 : $21,778,075
Year 10 : $18,169,200
Year 11 : $9,037,500
Salary Average Commitment
Year 8 : $480,000
Year 9 : $480,000
Year 10 : $400,000
Year 11 : $240,000
Salary Cap with 1 Way Contract
Year 8 : $23,134,637
Year 9 : $21,778,075
Year 10 : $18,169,200
Year 11 : $9,037,500

Farm Players Salaries
Luke Schenn	$270,000 (3)
Salary Remaining :	$113,586
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Johan Franzen	$265,457 (1)
Salary Remaining :	$111,675
Salary Average :	$0
Salary Average Remaining :	$0
Scott Mayfield	$97,800 (2)
Salary Remaining :	$41,143
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Anders Lee	$90,000 (1)
Salary Remaining :	$37,862
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Elias Pettersson	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Erik Brännström	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Timothy Liljegren	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dylan Strome	$75,000 (5)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Olli Juolevi	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Griffin Reinhart	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Filip Zadina	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kirill Kabanov	$72,500 (3)
Salary Remaining :	$30,500
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Joacim Eriksson	$70,000 (3)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Joel Eriksson Ek	$70,000 (5)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Joshua Ho-Sang	$67,500 (4)
Salary Remaining :	$28,397
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ty Dellandrea	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kole Lind	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Yegor Korshkov	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dominik Bokk	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jonatan Berggren	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Calle Jarnkrok	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Gustav Nyquist	$59,000 (3)
Salary Remaining :	$24,821
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brock Nelson	$55,000 (2)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Olof Lindbom	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kyle Okposo	$55,000 (1)
Salary Remaining :	$23,138
Salary Average :	$0
Salary Average Remaining :	$0
Matt Martin	$53,500 (3)
Salary Remaining :	$22,507
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Gabriel Carlsson	$50,000 (5)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jonah Gadjovich	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jack Rathbone	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Reilly Walsh	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Carl Grundström	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Casey Cizikas	$37,500 (2)
Salary Remaining :	$15,776
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	32
Salary Commitment
Year 8 : $2,448,257
Year 9 : $1,857,800
Year 10 : $1,167,500
Year 11 : $262,500
Salary Average Commitment
Year 8 : $120,000
Year 9 : $104,000
Year 10 : $60,000
Year 11 : $16,000

NEWTON NIGHTMARES

NEWTON NIGHTMARES is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	NEWTON SPORTS PALACE
Level 1:	6000 - $90 - 5,999 - 99.99%
Level 2:	5000 - $70 - 4,008 - 80.16%
Level 3:	2000 - $45 - 1,776 - 88.82%
Level 4:	4000 - $30 - 3,254 - 81.36%
Luxury :	1000 - $150 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 1,996 - 99.80%
Farm Level 2:	1000 - $15 - 978 - 97.76%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	16,038 - 89.10%
Average Income per Game	$1,148,041
Year to Date Revenue	$29,849,055
Farm
Home Games Left	17
Average Attendance - %	2,974 - 99.12%
Average Income per Game	$64,567
Year to Date Revenue	$1,614,165
Expense
Pro Players Total Salaries	$31,308,000
Farm Players Total Salaries	$2,680,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$354,923
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,657,480
Farm Year To Date Expenses	$1,776,107
Pro Salary Cap To Date	$17,787,492
Farm Salary Cap To Date	$1,341,624
Estimate
Pro Estimated Season Revenue	$18,368,649
Farm Estimated Season Revenue	$1,097,632
Pro Remaining Season Days	56
Pro Expenses Per Days	$233,986
Pro Estimated Expenses	$13,103,216
Farm Remaining Season Days	61
Farm Expenses Per Days	$23,655
Farm Estimated Expenses	$1,442,955
Estimated Season Expenses	$14,546,171
Season Salary Cap	$33,988,000
Estimate Under Maximum Salary Cap of $37,000,000	$3,012,000
Estimate Over Minimum Salary Cap of $13,000,000	$20,988,000
Current Bank Account	$169,866,240
Projected Bank Account	$174,786,350

Pro Players Salaries
Joe Thornton	$2,847,288 (4)
-Salary Remaining :	$1,138,915
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Michal Vondrka	$2,735,000 (2)
-Salary Remaining :	$1,094,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Dennis Wideman	$2,483,125 (2)
-Salary Remaining :	$993,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Semyon Varlamov	$2,225,000 (3)
-Salary Remaining :	$890,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Trevor Byrne	$1,795,950 (1)
-Salary Remaining :	$718,380
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kevin Poulin	$1,661,250 (2)
-Salary Remaining :	$664,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Phillip Danault	$1,650,000 (5)
-Salary Remaining :	$660,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
David Legwand	$1,471,325 (3)
-Salary Remaining :	$588,530
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
John-Michael Liles	$1,442,187 (2)
-Salary Remaining :	$576,875
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Paul Bissonnette	$1,340,000 (2)
-Salary Remaining :	$536,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Zach Boychuk	$1,310,000 (3)
-Salary Remaining :	$524,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Chris Butler	$1,300,000 (1)
-Salary Remaining :	$520,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Rick Nash	$1,184,875 (2)
-Salary Remaining :	$473,950
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ryan White	$1,175,000 (1)
-Salary Remaining :	$470,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jeff Tambellini	$937,000 (2)
-Salary Remaining :	$374,800
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jakub Kindl	$875,000 (1)
-Salary Remaining :	$350,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brock Boeser	$800,000 (5)
-Salary Remaining :	$320,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Alexander Wennberg	$775,000 (3)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Sebastian Aho	$650,000 (2)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Albin Eriksson	$650,000 (3)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Josh Jacobs	$500,000 (4)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Petr Kalus	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Sergei Zborovskiy	$500,000 (3)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nikita Nikitin	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	24
Salary Commitment
Year 8 : $31,308,000
Year 9 : $25,162,050
Year 10 : $12,728,613
Year 11 : $5,797,288
Salary Average Commitment
Year 8 : $880,000
Year 9 : $680,000
Year 10 : $400,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $31,308,000
Year 9 : $25,162,050
Year 10 : $12,728,613
Year 11 : $5,797,288

Farm Players Salaries
Vince Dunn	$500,000 (5)
Salary Remaining :	$210,345
Salary Average :	$40,000
Salary Average Remaining :	$16,828
Adam Mascherin	$500,000 (1)
Salary Remaining :	$210,345
Salary Average :	$40,000
Salary Average Remaining :	$16,828
Scottie Upshall	$140,000 (1)
Salary Remaining :	$58,897
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Eric Tangradi	$115,000 (1)
Salary Remaining :	$48,379
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Boqvist	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Filip Chytil	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jonathan Dahlén	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Libor Hajek	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alex Lintuniemi	$62,500 (4)
Salary Remaining :	$26,293
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Charles Hudon	$60,000 (2)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dmytro Timashov	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alexander Khovanov	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Denis Malgin	$52,500 (1)
Salary Remaining :	$22,086
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Maxim Mamin	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Julius Nattinen	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kevin Stenlund	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Erik Cernak	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jonas Siegenthaler	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dylan Sikura	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Eamon McAdam	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tyler Wotherspoon	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Filip Gustavsson	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Eetu Luostarinen	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Zachary Émond	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cameron Morrison	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jeremy Morin	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Ruzicka	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Liam Hawel	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Collins	$40,000 (4)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Josh Anderson	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
MacKenzie Entwistle	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	31
Salary Commitment
Year 8 : $2,680,000
Year 9 : $1,102,500
Year 10 : $642,500
Year 11 : $152,500
Salary Average Commitment
Year 8 : $196,000
Year 9 : $84,000
Year 10 : $48,000
Year 11 : $12,000

NORTH VAN ROCKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Flames
Level 1:	7500 - $80 - 6,528 - 87.04%
Level 2:	6500 - $50 - 5,721 - 88.01%
Level 3:	5500 - $24 - 2,635 - 47.90%
Level 4:	5000 - $23 - 4,311 - 86.22%
Luxury :	1500 - $175 - 1,363 - 90.86%
Total Capacity :	26000
Farm
Farm Level 1:	3500 - $35 - 2,894 - 82.69%
Farm Level 2:	2500 - $18 - 1,848 - 73.91%
Farm Total Capacity :	6000
Income
Home Games Left	16
Average Attendance - %	20,557 - 79.07%
Average Income per Game	$1,133,910
Year to Date Revenue	$29,481,657
Farm
Home Games Left	16
Average Attendance - %	4,742 - 79.03%
Average Income per Game	$139,118
Year to Date Revenue	$3,617,063
Expense
Pro Players Total Salaries	$23,224,953
Farm Players Total Salaries	$2,199,750
Coaches Total Salaries	$2,707,000
Luxury Taxe Total	$281,088
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,672,758
Farm Year To Date Expenses	$2,257,731
Pro Salary Cap To Date	$14,096,706
Farm Salary Cap To Date	$1,245,661
Estimate
Pro Estimated Season Revenue	$18,142,558
Farm Estimated Season Revenue	$2,225,885
Pro Remaining Season Days	56
Pro Expenses Per Days	$172,750
Pro Estimated Expenses	$9,674,000
Farm Remaining Season Days	61
Farm Expenses Per Days	$27,219
Farm Estimated Expenses	$1,660,359
Estimated Season Expenses	$11,334,359
Season Salary Cap	$25,424,703
Estimate Under Maximum Salary Cap of $37,000,000	$11,575,297
Estimate Over Minimum Salary Cap of $13,000,000	$12,424,703
Current Bank Account	$241,477,432
Projected Bank Account	$250,511,516

Pro Players Salaries
Jamie Storr	$3,884,976 (2)
-Salary Remaining :	$1,553,990
-Salary Average :	$0
-Salary Average Remaining :	$0
Jamie Langenbrunner	$2,862,840 (2)
-Salary Remaining :	$1,145,136
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nicklas Bergfors	$1,853,125 (4)
-Salary Remaining :	$741,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Nail Yakupov	$1,319,625 (5)
-Salary Remaining :	$527,850
-Salary Average :	$0
-Salary Average Remaining :	$0
Sam Gagner	$1,147,500 (4)
-Salary Remaining :	$459,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Calvin De Haan	$1,115,000 (5)
-Salary Remaining :	$446,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nigel Dawes	$1,103,437 (3)
-Salary Remaining :	$441,375
-Salary Average :	$882,750
-Salary Average Remaining :	$353,100
Patrick Davis	$1,093,750 (3)
-Salary Remaining :	$437,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikael Granlund	$1,012,500 (3)
-Salary Remaining :	$405,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Cam Barker	$1,000,000 (2)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
John Klingberg	$873,450 (4)
-Salary Remaining :	$349,380
-Salary Average :	$647,000
-Salary Average Remaining :	$258,800
Travis Zajac	$861,250 (2)
-Salary Remaining :	$344,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
John Quenneville	$775,000 (4)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Markus Granlund	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Peter Holland	$687,500 (4)
-Salary Remaining :	$275,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc-Edouard Vlasic	$675,000 (1)
-Salary Remaining :	$270,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Oscar Dansk	$650,000 (1)
-Salary Remaining :	$260,000
-Salary Average :	$650,000
-Salary Average Remaining :	$260,000
Patrick Sieloff	$650,000 (2)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Roland McKeown	$500,000 (4)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kyle Wellwood	$410,000 (1)
-Salary Remaining :	$164,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 8 : $23,224,953
Year 9 : $20,739,953
Year 10 : $11,480,887
Year 11 : $8,271,200
Salary Average Commitment
Year 8 : $2,499,750
Year 9 : $1,809,750
Year 10 : $1,649,750
Year 11 : $767,000
Salary Cap with 1 Way Contract
Year 8 : $23,224,953
Year 9 : $20,739,953
Year 10 : $11,480,887
Year 11 : $8,271,200

Farm Players Salaries
Mike Brown	$112,000 (2)
Salary Remaining :	$47,117
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kyle Clifford	$100,000 (4)
Salary Remaining :	$42,069
Salary Average :	$0
Salary Average Remaining :	$0
Brandon Prust	$99,000 (1)
Salary Remaining :	$41,648
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Duncan Milroy	$99,000 (1)
Salary Remaining :	$41,648
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Boyd Gordon	$99,000 (1)
Salary Remaining :	$41,648
Salary Average :	$4,000
Salary Average Remaining :	$1,683
David Booth	$99,000 (1)
Salary Remaining :	$41,648
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Loui Eriksson	$98,000 (1)
Salary Remaining :	$41,228
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mark Stuart	$92,950 (2)
Salary Remaining :	$39,103
Salary Average :	$0
Salary Average Remaining :	$0
Riku Helenius	$90,000 (4)
Salary Remaining :	$37,862
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nathan Paetsch	$78,300 (2)
Salary Remaining :	$32,940
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Murphy	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Logan Stanley	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nick Suzuki	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Joel Farabee	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ilya Samsonov	$75,000 (5)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
AJ Thelen	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alex Chiasson	$67,500 (5)
Salary Remaining :	$28,397
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tyler Benson	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Henrik Borgström	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sonny Milano	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jay O'Brien	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ruslan Iskhakov	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ty Emberson	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Roope Laavainen	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Markus Niemelainen	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jack Badini	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Keegan Kolesar	$42,500 (1)
Salary Remaining :	$17,879
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kevin Labanc	$42,500 (1)
Salary Remaining :	$17,879
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sean Day	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matthew Strome	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jean-Christophe Beaudin	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	31
Salary Commitment
Year 8 : $2,199,750
Year 9 : $1,220,750
Year 10 : $777,500
Year 11 : $332,500
Salary Average Commitment
Year 8 : $116,000
Year 9 : $60,000
Year 10 : $40,000
Year 11 : $12,000

PENSACOLA BADGERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	NO FEAR Center
Level 1:	6000 - $72 - 6,000 - 100.00%
Level 2:	5000 - $68 - 4,158 - 83.16%
Level 3:	2000 - $50 - 1,558 - 77.92%
Level 4:	4000 - $39 - 2,510 - 62.74%
Luxury :	1000 - $145 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $15 - 2,000 - 100.00%
Farm Level 2:	1000 - $12 - 998 - 99.78%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	15,226 - 84.59%
Average Income per Game	$1,035,546
Year to Date Revenue	$27,959,732
Farm
Home Games Left	17
Average Attendance - %	2,998 - 99.93%
Average Income per Game	$41,974
Year to Date Revenue	$1,049,340
Expense
Pro Players Total Salaries	$31,325,068
Farm Players Total Salaries	$2,207,425
Coaches Total Salaries	$2,784,000
Luxury Taxe Total	$347,558
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,490,138
Farm Year To Date Expenses	$1,939,068
Pro Salary Cap To Date	$17,419,735
Farm Salary Cap To Date	$1,359,741
Estimate
Pro Estimated Season Revenue	$15,533,184
Farm Estimated Season Revenue	$713,551
Pro Remaining Season Days	56
Pro Expenses Per Days	$236,493
Pro Estimated Expenses	$13,243,608
Farm Remaining Season Days	61
Farm Expenses Per Days	$22,120
Farm Estimated Expenses	$1,349,320
Estimated Season Expenses	$14,592,928
Season Salary Cap	$33,532,493
Estimate Under Maximum Salary Cap of $37,000,000	$3,467,507
Estimate Over Minimum Salary Cap of $13,000,000	$20,532,493
Current Bank Account	$248,552,882
Projected Bank Account	$250,206,689

Pro Players Salaries
Patrick Kane	$2,376,188 (4)
-Salary Remaining :	$950,475
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Scheifele	$2,220,000 (4)
-Salary Remaining :	$888,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Taylor Chorney	$2,170,625 (2)
-Salary Remaining :	$868,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Dany Heatley	$2,105,906 (2)
-Salary Remaining :	$842,362
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Ellis	$1,987,500 (4)
-Salary Remaining :	$795,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nicolas Corbeil	$1,874,612 (4)
-Salary Remaining :	$749,845
-Salary Average :	$0
-Salary Average Remaining :	$0
Denis Grebeshkov	$1,852,468 (2)
-Salary Remaining :	$740,987
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Michael Funk	$1,510,000 (1)
-Salary Remaining :	$604,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Braden Holtby	$1,509,375 (5)
-Salary Remaining :	$603,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Colten Teubert	$1,500,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
James Neal	$1,472,144 (5)
-Salary Remaining :	$588,858
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Max Warn	$1,325,000 (3)
-Salary Remaining :	$530,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeff Carter	$1,260,000 (2)
-Salary Remaining :	$504,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Getzlaf	$1,085,000 (3)
-Salary Remaining :	$434,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Bo Horvat	$1,050,000 (3)
-Salary Remaining :	$420,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Hampus Lindholm	$1,012,500 (4)
-Salary Remaining :	$405,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Justin Williams	$868,750 (1)
-Salary Remaining :	$347,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrei Vasilevski	$750,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Sam Morin	$750,000 (3)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Patrik Laine	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jack Johnson	$720,000 (2)
-Salary Remaining :	$288,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Denis Gurianov	$675,000 (5)
-Salary Remaining :	$270,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mark Mitera	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	23
Salary Commitment
Year 8 : $31,325,068
Year 9 : $26,196,318
Year 10 : $17,337,319
Year 11 : $13,127,319
Salary Average Commitment
Year 8 : $600,000
Year 9 : $440,000
Year 10 : $280,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $31,325,068
Year 9 : $26,196,318
Year 10 : $17,337,319
Year 11 : $13,127,319

Farm Players Salaries
Dustin Boyd	$220,000 (1)
Salary Remaining :	$92,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cory Emmerton	$196,075 (5)
Salary Remaining :	$82,487
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Zach Budish	$180,000 (1)
Salary Remaining :	$75,724
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dan Paille	$143,750 (2)
Salary Remaining :	$60,474
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Konstantin Zakharov	$132,500 (1)
Salary Remaining :	$55,741
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Bryce Swan	$122,000 (2)
Salary Remaining :	$51,324
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sergei Kostitsyn	$78,600 (1)
Salary Remaining :	$33,066
Salary Average :	$78,600
Salary Average Remaining :	$33,066
Quinn Hughes	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Christian Folin	$72,500 (1)
Salary Remaining :	$30,500
Salary Average :	$50,000
Salary Average Remaining :	$21,034
Colin McDonald	$72,000 (1)
Salary Remaining :	$30,290
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alexander Romanov	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Niklas Hansson	$60,000 (2)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Emil Bemström	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alexander Chmelevski	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Aleksi Saarela	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Andrew MacDonald	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Blake Speers	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nick Holden	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tyson Barrie	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Richard Bachman	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Daniel Vladar	$50,000 (5)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Marek Chvatal	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Filip Ahl	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Riley Damiani	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ivan Prosvetov	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Lucas Elvenes	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sami Niku	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Brooks	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	28
Salary Commitment
Year 8 : $2,207,425
Year 9 : $1,061,825
Year 10 : $651,075
Year 11 : $246,075
Salary Average Commitment
Year 8 : $232,600
Year 9 : $56,000
Year 10 : $36,000
Year 11 : $8,000

PHILADELPHIA MADMEN

Arena Capacity - Ticket Price Attendance - %
Arena Name	Broadstreet Arena
Level 1:	6000 - $90 - 5,971 - 99.52%
Level 2:	5000 - $59 - 4,990 - 99.79%
Level 3:	2000 - $38 - 1,961 - 98.03%
Level 4:	4000 - $29 - 3,367 - 84.17%
Luxury :	1000 - $193 - 999 - 99.94%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $36 - 1,647 - 82.37%
Farm Level 2:	1000 - $15 - 995 - 99.48%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	17,288 - 96.04%
Average Income per Game	$1,196,826
Year to Date Revenue	$32,314,308
Farm
Home Games Left	17
Average Attendance - %	2,642 - 88.08%
Average Income per Game	$74,230
Year to Date Revenue	$1,855,761
Expense
Pro Players Total Salaries	$21,030,700
Farm Players Total Salaries	$2,087,781
Coaches Total Salaries	$2,419,000
Luxury Taxe Total	$234,432
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,811,823
Farm Year To Date Expenses	$1,537,493
Pro Salary Cap To Date	$11,764,230
Farm Salary Cap To Date	$1,152,257
Estimate
Pro Estimated Season Revenue	$17,952,393
Farm Estimated Season Revenue	$1,261,917
Pro Remaining Season Days	56
Pro Expenses Per Days	$162,691
Pro Estimated Expenses	$9,110,696
Farm Remaining Season Days	61
Farm Expenses Per Days	$19,040
Farm Estimated Expenses	$1,161,440
Estimated Season Expenses	$10,272,136
Season Salary Cap	$23,118,481
Estimate Under Maximum Salary Cap of $37,000,000	$13,881,519
Estimate Over Minimum Salary Cap of $13,000,000	$10,118,481
Current Bank Account	$231,861,598
Projected Bank Account	$240,803,772

Pro Players Salaries
Jean-Sebastien Giguere	$2,425,200 (2)
-Salary Remaining :	$970,080
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandon Dubinsky	$2,030,000 (2)
-Salary Remaining :	$812,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nicklas Jensen	$1,550,000 (2)
-Salary Remaining :	$620,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$620,000
Steven Stamkos	$1,330,000 (2)
-Salary Remaining :	$532,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Beleskey	$1,123,750 (2)
-Salary Remaining :	$449,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
James Reimer	$1,037,500 (5)
-Salary Remaining :	$415,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kirill Tulupov	$1,025,000 (4)
-Salary Remaining :	$410,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Roman Polak	$812,500 (2)
-Salary Remaining :	$325,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Max Domi	$775,000 (3)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kasperi Kapanen	$775,000 (4)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nikolaj Ehlers	$775,000 (4)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Haydn Fleury	$775,000 (3)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Malcolm Subban	$750,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brett Sonne	$750,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Ivan Barbashev	$675,000 (3)
-Salary Remaining :	$270,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Teuvo Teravainen	$650,000 (2)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Stefan Elliott	$625,000 (3)
-Salary Remaining :	$250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Deryk Engelland	$546,750 (3)
-Salary Remaining :	$218,700
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Valtteri Filppula	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Devin Setoguchi	$500,000 (3)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Cody McLeod	$400,000 (2)
-Salary Remaining :	$160,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Adam McQuaid	$400,000 (1)
-Salary Remaining :	$160,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Luke Gazdic	$400,000 (2)
-Salary Remaining :	$160,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Derek Dorsett	$400,000 (2)
-Salary Remaining :	$160,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	24
Salary Commitment
Year 8 : $21,030,700
Year 9 : $20,130,700
Year 10 : $7,509,250
Year 11 : $3,612,500
Salary Average Commitment
Year 8 : $2,230,000
Year 9 : $2,150,000
Year 10 : $360,000
Year 11 : $120,000
Salary Cap with 1 Way Contract
Year 8 : $21,030,700
Year 9 : $20,130,700
Year 10 : $7,509,250
Year 11 : $3,612,500

Farm Players Salaries
Lauri Tukonen	$110,000 (3)
Salary Remaining :	$46,276
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Bruno Gervais	$102,500 (1)
Salary Remaining :	$43,121
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Michael Del Zotto	$100,000 (2)
Salary Remaining :	$42,069
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Luca Caputi	$85,156 (5)
Salary Remaining :	$35,824
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alex DeBrincat	$82,500 (1)
Salary Remaining :	$34,707
Salary Average :	$4,000
Salary Average Remaining :	$1,683
German Rubtsov	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Miro Heiskanen	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mats Zuccarello	$70,000 (3)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
John McFarland	$70,000 (3)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan MacInnis	$67,500 (4)
Salary Remaining :	$28,397
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jonathan Bernier	$65,625 (1)
Salary Remaining :	$27,608
Salary Average :	$0
Salary Average Remaining :	$0
Jakub Zboril	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Pierre-Olivier Joseph	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Michael McLeod	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Morgan Klimchuk	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jacob Larsson	$65,000 (5)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Vincent Trocheck	$61,500 (2)
Salary Remaining :	$25,872
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Lukáš Dostál	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jesse Ylönen	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ville Husso	$58,000 (2)
Salary Remaining :	$24,400
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Axel Andersson	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Malte Setkov	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Benjamin Mirageas	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nils Backstrom	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Callum Booth	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Marcus Hogberg	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Zachary Lauzon	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Remi Elie	$40,000 (3)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tobias Rieder	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tyler Bertuzzi	$40,000 (4)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Pascal Laberge	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Santeri Virtanen	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Taylor Cammarata	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alexander Dergachyov	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	34
Salary Commitment
Year 8 : $2,087,781
Year 9 : $1,432,156
Year 10 : $937,656
Year 11 : $257,656
Salary Average Commitment
Year 8 : $132,000
Year 9 : $92,000
Year 10 : $60,000
Year 11 : $16,000

PINCHER CREEK PREDATORS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Jungle
Level 1:	7000 - $100 - 4,972 - 71.02%
Level 2:	6000 - $70 - 4,013 - 66.88%
Level 3:	3000 - $40 - 1,896 - 63.21%
Level 4:	5000 - $30 - 3,142 - 62.83%
Luxury :	2000 - $175 - 1,314 - 65.72%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 1,712 - 57.06%
Farm Level 2:	2000 - $30 - 951 - 47.53%
Farm Total Capacity :	5000
Income
Home Games Left	15
Average Attendance - %	15,337 - 66.68%
Average Income per Game	$1,181,387
Year to Date Revenue	$31,897,440
Farm
Home Games Left	17
Average Attendance - %	2,663 - 53.25%
Average Income per Game	$114,115
Year to Date Revenue	$2,852,880
Expense
Pro Players Total Salaries	$23,846,239
Farm Players Total Salaries	$1,812,600
Coaches Total Salaries	$2,760,000
Luxury Taxe Total	$270,851
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,183,950
Farm Year To Date Expenses	$2,125,307
Pro Salary Cap To Date	$13,583,951
Farm Salary Cap To Date	$1,105,717
Estimate
Pro Estimated Season Revenue	$17,720,800
Farm Estimated Season Revenue	$1,939,958
Pro Remaining Season Days	56
Pro Expenses Per Days	$177,473
Pro Estimated Expenses	$9,938,488
Farm Remaining Season Days	61
Farm Expenses Per Days	$24,639
Farm Estimated Expenses	$1,502,979
Estimated Season Expenses	$11,441,467
Season Salary Cap	$25,658,839
Estimate Under Maximum Salary Cap of $37,000,000	$11,341,161
Estimate Over Minimum Salary Cap of $13,000,000	$12,658,839
Current Bank Account	$220,959,638
Projected Bank Account	$229,178,929

Pro Players Salaries
Brett Carson	$2,392,500 (4)
-Salary Remaining :	$957,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Martin Hanzal	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Aleksander Barkov	$1,595,625 (5)
-Salary Remaining :	$638,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Joel Edmundson	$1,437,500 (5)
-Salary Remaining :	$575,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nick Foligno	$1,305,000 (1)
-Salary Remaining :	$522,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Andrew Ladd	$1,223,989 (4)
-Salary Remaining :	$489,596
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mark Stone	$1,219,000 (3)
-Salary Remaining :	$487,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Tyler Toffoli	$1,207,500 (3)
-Salary Remaining :	$483,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mathew Dumba	$1,078,125 (5)
-Salary Remaining :	$431,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jordan Schroeder	$1,078,000 (1)
-Salary Remaining :	$431,200
-Salary Average :	$0
-Salary Average Remaining :	$0
John Carlson	$1,025,000 (2)
-Salary Remaining :	$410,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jordan Staal	$879,000 (5)
-Salary Remaining :	$351,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jared McCann	$750,000 (4)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Seth Jones	$750,000 (3)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Duncan Keith	$750,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor Hellebuyck	$750,000 (5)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Brian Elliott	$750,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeff Schultz	$620,000 (2)
-Salary Remaining :	$248,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Torey Krug	$535,000 (1)
-Salary Remaining :	$214,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Tyler Bozak	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Corey Perry	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Michael Grabner	$500,000 (2)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
David Perron	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mattias Ekholm	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	24
Salary Commitment
Year 8 : $23,846,239
Year 9 : $16,928,239
Year 10 : $13,283,239
Year 11 : $10,106,739
Salary Average Commitment
Year 8 : $760,000
Year 9 : $480,000
Year 10 : $400,000
Year 11 : $280,000
Salary Cap with 1 Way Contract
Year 8 : $23,846,239
Year 9 : $16,928,239
Year 10 : $13,283,239
Year 11 : $10,106,739

Farm Players Salaries
Jordan Eberle	$110,000 (2)
Salary Remaining :	$46,276
Salary Average :	$0
Salary Average Remaining :	$0
Petr Mrazek	$85,000 (1)
Salary Remaining :	$35,759
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matthew Tkachuk	$77,500 (1)
Salary Remaining :	$32,603
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Robert Hagg	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Carter Hart	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Juuso Välimäki	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Yannick Weber	$72,000 (1)
Salary Remaining :	$30,290
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Blake Comeau	$72,000 (1)
Salary Remaining :	$30,290
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Bill Sweatt	$72,000 (1)
Salary Remaining :	$30,290
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Justin Braun	$70,000 (4)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jesper Boqvist	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jakob Forsbacka-Karlsson	$65,000 (4)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mathieu Perreault	$64,100 (2)
Salary Remaining :	$26,966
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kirill Kaprizov	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ian Scott	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kevin Bahl	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jason Zucker	$55,000 (2)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Chris Kreider	$55,000 (2)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Mascherin	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Craig Smith	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ian Cole	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matt Grzelcyk	$50,000 (5)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kevin Klein	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
J.T. Compher	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jack Dougherty	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Gustav Lindstrom	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Roope Hintz	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Scott Walford	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Oskari Laaksonen	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matthew Phillips	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	30
Salary Commitment
Year 8 : $1,812,600
Year 9 : $1,064,100
Year 10 : $410,000
Year 11 : $185,000
Salary Average Commitment
Year 8 : $116,000
Year 9 : $68,000
Year 10 : $28,000
Year 11 : $12,000

SAN JOSE BLASPHEMERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Brimstone Palace
Level 1:	7000 - $100 - 4,965 - 70.93%
Level 2:	6000 - $60 - 5,301 - 88.35%
Level 3:	3000 - $35 - 2,496 - 83.19%
Level 4:	5000 - $25 - 4,307 - 86.15%
Luxury :	2000 - $200 - 1,063 - 53.16%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1,655 - 82.74%
Farm Level 2:	1000 - $15 - 988 - 98.77%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	18,132 - 78.83%
Average Income per Game	$1,222,199
Year to Date Revenue	$31,777,170
Farm
Home Games Left	17
Average Attendance - %	2,642 - 88.08%
Average Income per Game	$72,732
Year to Date Revenue	$1,818,295
Expense
Pro Players Total Salaries	$31,607,034
Farm Players Total Salaries	$2,485,218
Coaches Total Salaries	$2,941,000
Luxury Taxe Total	$350,800
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,876,463
Farm Year To Date Expenses	$1,839,128
Pro Salary Cap To Date	$17,582,262
Farm Salary Cap To Date	$1,384,940
Estimate
Pro Estimated Season Revenue	$19,555,182
Farm Estimated Season Revenue	$1,236,441
Pro Remaining Season Days	56
Pro Expenses Per Days	$241,172
Pro Estimated Expenses	$13,505,632
Farm Remaining Season Days	61
Farm Expenses Per Days	$22,546
Farm Estimated Expenses	$1,375,306
Estimated Season Expenses	$14,880,938
Season Salary Cap	$34,092,252
Estimate Under Maximum Salary Cap of $37,000,000	$2,907,748
Estimate Over Minimum Salary Cap of $13,000,000	$21,092,252
Current Bank Account	$315,304,597
Projected Bank Account	$321,215,282

Pro Players Salaries
Ryan Johansen	$2,371,875 (5)
-Salary Remaining :	$948,750
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Cam Fowler	$2,285,625 (5)
-Salary Remaining :	$914,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Burmistrov	$2,146,500 (2)
-Salary Remaining :	$858,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Kelly Guard	$1,994,927 (1)
-Salary Remaining :	$797,971
-Salary Average :	$0
-Salary Average Remaining :	$0
Drayson Bowman	$1,965,937 (3)
-Salary Remaining :	$786,375
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Alexandre Picard	$1,530,000 (1)
-Salary Remaining :	$612,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Maxim Lapierre	$1,486,500 (1)
-Salary Remaining :	$594,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Tyler Ennis	$1,440,000 (2)
-Salary Remaining :	$576,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Zack Kassian	$1,434,170 (2)
-Salary Remaining :	$573,668
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Maxime Talbot	$1,395,000 (1)
-Salary Remaining :	$558,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nick Ross	$1,300,000 (2)
-Salary Remaining :	$520,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Carl Soderberg	$1,256,000 (3)
-Salary Remaining :	$502,400
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mattias Tedenby	$1,248,000 (1)
-Salary Remaining :	$499,200
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Claude Giroux	$1,170,000 (4)
-Salary Remaining :	$468,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jay Bouwmeester	$1,162,500 (1)
-Salary Remaining :	$465,000
-Salary Average :	$500,000
-Salary Average Remaining :	$200,000
Dustin Byfuglien	$1,120,000 (2)
-Salary Remaining :	$448,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Dougie Hamilton	$1,087,500 (4)
-Salary Remaining :	$435,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Simon Gamanche	$840,000 (2)
-Salary Remaining :	$336,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Dylan Larkin	$800,000 (4)
-Salary Remaining :	$320,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jonathan Drouin	$800,000 (3)
-Salary Remaining :	$320,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Frederik Andersen	$747,500 (2)
-Salary Remaining :	$299,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Simon Despres	$725,000 (2)
-Salary Remaining :	$290,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Shea Theodore	$650,000 (1)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nicolas Petan	$650,000 (3)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	24
Salary Commitment
Year 8 : $31,607,034
Year 9 : $22,140,107
Year 10 : $12,386,937
Year 11 : $7,715,000
Salary Average Commitment
Year 8 : $1,220,000
Year 9 : $520,000
Year 10 : $280,000
Year 11 : $120,000
Salary Cap with 1 Way Contract
Year 8 : $31,607,034
Year 9 : $22,140,107
Year 10 : $12,386,937
Year 11 : $7,715,000

Farm Players Salaries
Gregory Campbell	$175,025 (1)
Salary Remaining :	$73,631
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Antti Niemi	$160,425 (2)
Salary Remaining :	$67,489
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Steve Ott	$148,238 (1)
Salary Remaining :	$62,362
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brooks Laich	$110,000 (1)
Salary Remaining :	$46,276
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Anders Lindback	$101,250 (1)
Salary Remaining :	$42,595
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jimmy Vesey	$81,250 (1)
Salary Remaining :	$34,181
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Johannes Salmonsson	$79,030 (3)
Salary Remaining :	$33,247
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Sami Aittokallio	$77,500 (1)
Salary Remaining :	$32,603
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Evan Bouchard	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Urho Vaakanainen	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nolan Patrick	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kerby Rychel	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tyler Madden	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Will Butcher	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Logan Brown	$65,000 (1)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nicolas Hague	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matt Greene	$60,000 (1)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Valentin Zykov	$57,500 (1)
Salary Remaining :	$24,190
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jakub Škarek	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Stelio Mattheos	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
AJ Greer	$50,000 (4)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Gropp	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Trent Frederic	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Troy Terry	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cody Franson	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Shane O'Brien	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Mike Anderson	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Artturi Lehkonen	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Bryan Bickell	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Christopher Gibson	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Drake Batherson	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brock McGinn	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Oskar Lindblom	$40,000 (3)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
John Hayden	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Zack Stortini	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Matt Finn	$40,000 (1)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Frederic Allard	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	37
Salary Commitment
Year 8 : $2,485,218
Year 9 : $1,144,455
Year 10 : $579,030
Year 11 : $50,000
Salary Average Commitment
Year 8 : $148,000
Year 9 : $72,000
Year 10 : $40,000
Year 11 : $4,000

SYRACUSE BULLDOGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Memorial Auditorium
Level 1:	6000 - $75 - 5,999 - 99.98%
Level 2:	5000 - $65 - 4,340 - 86.81%
Level 3:	2000 - $45 - 1,737 - 86.87%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $169 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 1,969 - 98.46%
Farm Level 2:	1000 - $25 - 583 - 58.32%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	17,077 - 94.87%
Average Income per Game	$1,079,212
Year to Date Revenue	$29,138,730
Farm
Home Games Left	16
Average Attendance - %	2,552 - 85.08%
Average Income per Game	$73,656
Year to Date Revenue	$1,915,050
Expense
Pro Players Total Salaries	$22,887,141
Farm Players Total Salaries	$2,194,897
Coaches Total Salaries	$2,070,000
Luxury Taxe Total	$294,813
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,502,616
Farm Year To Date Expenses	$1,777,711
Pro Salary Cap To Date	$14,782,633
Farm Salary Cap To Date	$1,273,711
Estimate
Pro Estimated Season Revenue	$16,188,183
Farm Estimated Season Revenue	$1,178,492
Pro Remaining Season Days	56
Pro Expenses Per Days	$172,051
Pro Estimated Expenses	$9,634,856
Farm Remaining Season Days	61
Farm Expenses Per Days	$21,137
Farm Estimated Expenses	$1,289,357
Estimated Season Expenses	$10,924,213
Season Salary Cap	$25,082,038
Estimate Under Maximum Salary Cap of $37,000,000	$11,917,962
Estimate Over Minimum Salary Cap of $13,000,000	$12,082,038
Current Bank Account	$227,488,413
Projected Bank Account	$233,930,875

Pro Players Salaries
Niko Snellman	$2,196,644 (2)
-Salary Remaining :	$878,658
-Salary Average :	$0
-Salary Average Remaining :	$0
Robby Dee	$2,075,175 (3)
-Salary Remaining :	$830,070
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Anssi Salmela	$1,700,000 (2)
-Salary Remaining :	$680,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ryan Kesler	$1,518,750 (2)
-Salary Remaining :	$607,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Tom Sestito	$1,504,200 (3)
-Salary Remaining :	$601,680
-Salary Average :	$1,090,000
-Salary Average Remaining :	$436,000
Konstantin Barulin	$1,424,310 (1)
-Salary Remaining :	$569,724
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nikita Kucherov	$1,300,000 (4)
-Salary Remaining :	$520,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Thomas Greiss	$1,161,875 (4)
-Salary Remaining :	$464,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Louis Leblanc	$1,110,000 (4)
-Salary Remaining :	$444,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Derek Roy	$1,025,000 (1)
-Salary Remaining :	$410,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Jack Hillen	$973,000 (3)
-Salary Remaining :	$389,200
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mikkel Boedker	$912,500 (5)
-Salary Remaining :	$365,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nino Niederreiter	$875,000 (5)
-Salary Remaining :	$350,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mika Zibanejad	$850,000 (2)
-Salary Remaining :	$340,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Wojtek Wolski	$842,500 (2)
-Salary Remaining :	$337,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Sulzer	$840,000 (1)
-Salary Remaining :	$336,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nick Schmaltz	$675,000 (4)
-Salary Remaining :	$270,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Olli Maatta	$650,000 (2)
-Salary Remaining :	$260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Braydon Coburn	$648,437 (3)
-Salary Remaining :	$259,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Mike Green	$604,750 (1)
-Salary Remaining :	$241,900
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 8 : $22,887,141
Year 9 : $18,993,081
Year 10 : $11,235,187
Year 11 : $6,034,375
Salary Average Commitment
Year 8 : $1,610,000
Year 9 : $1,490,000
Year 10 : $1,330,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $22,887,141
Year 9 : $18,993,081
Year 10 : $11,235,187
Year 11 : $6,034,375

Farm Players Salaries
Tyler Kennedy	$185,500 (2)
Salary Remaining :	$78,038
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Henrik Samuelsson	$162,500 (1)
Salary Remaining :	$68,362
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cody Goloubef	$150,000 (1)
Salary Remaining :	$63,103
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Marc-Antoine Pouliot	$144,625 (1)
Salary Remaining :	$60,842
Salary Average :	$115,700
Salary Average Remaining :	$48,674
Joseph Pearce	$138,472 (1)
Salary Remaining :	$58,254
Salary Average :	$115,393
Salary Average Remaining :	$48,545
Lee Sweatt	$80,800 (1)
Salary Remaining :	$33,992
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Isac Lundeström	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jon Gillies	$75,000 (5)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Henrique	$72,000 (1)
Salary Remaining :	$30,290
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Filip Johansson	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Victor Mete	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dmitri Samorukov	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Adam Erne	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Quinton Howden	$62,000 (2)
Salary Remaining :	$26,083
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Reilly Smith	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Niklas Nordgren	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ivan Chekhovich	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Tyson Jost	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ethan Bear	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Vitalii Abramov	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Brett Kulak	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Robert Bortuzzo	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Aarne Talvitie	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Vili Saarijarvi	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Maxime Comtois	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cayden Primeau	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Maxim Letunov	$44,000 (4)
Salary Remaining :	$18,510
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ostap Safin	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kirill Maksimov	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nicholas Caamano	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dmitri Sokolov	$30,000 (1)
Salary Remaining :	$12,621
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	31
Salary Commitment
Year 8 : $2,194,897
Year 9 : $1,236,500
Year 10 : $754,000
Year 11 : $119,000
Salary Average Commitment
Year 8 : $347,093
Year 9 : $80,000
Year 10 : $52,000
Year 11 : $8,000

VANCOUVER MILLIONAIRES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pacific Coliseum
Level 1:	6000 - $100 - 5,040 - 84.00%
Level 2:	5000 - $60 - 4,976 - 99.53%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,977 - 99.41%
Luxury :	1000 - $200 - 997 - 99.67%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,677 - 83.84%
Farm Level 2:	1000 - $15 - 991 - 99.13%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	16,990 - 94.39%
Average Income per Game	$1,171,370
Year to Date Revenue	$31,626,990
Farm
Home Games Left	17
Average Attendance - %	2,668 - 88.94%
Average Income per Game	$73,560
Year to Date Revenue	$1,839,000
Expense
Pro Players Total Salaries	$24,626,620
Farm Players Total Salaries	$1,724,500
Coaches Total Salaries	$1,220,000
Luxury Taxe Total	$300,915
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,078,513
Farm Year To Date Expenses	$1,270,671
Pro Salary Cap To Date	$15,087,649
Farm Salary Cap To Date	$998,399
Estimate
Pro Estimated Season Revenue	$17,570,550
Farm Estimated Season Revenue	$1,250,520
Pro Remaining Season Days	56
Pro Expenses Per Days	$181,262
Pro Estimated Expenses	$10,150,672
Farm Remaining Season Days	61
Farm Expenses Per Days	$15,134
Farm Estimated Expenses	$923,174
Estimated Season Expenses	$11,073,846
Season Salary Cap	$26,351,120
Estimate Under Maximum Salary Cap of $37,000,000	$10,648,880
Estimate Over Minimum Salary Cap of $13,000,000	$13,351,120
Current Bank Account	$94,560,732
Projected Bank Account	$102,307,956

Pro Players Salaries
Sergei Bobrovsky	$2,628,469 (4)
-Salary Remaining :	$1,051,388
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Thomas Vanek	$2,033,125 (4)
-Salary Remaining :	$813,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Tomas Jurco	$1,500,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Landon Ferraro	$1,462,500 (4)
-Salary Remaining :	$585,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Steve Bernier	$1,283,250 (2)
-Salary Remaining :	$513,300
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Ty Rattie	$1,218,713 (5)
-Salary Remaining :	$487,485
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Dylan Olsen	$1,187,500 (1)
-Salary Remaining :	$475,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Lars Eller	$1,159,375 (3)
-Salary Remaining :	$463,750
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt Hackett	$1,120,000 (2)
-Salary Remaining :	$448,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Colton Parayko	$1,078,125 (5)
-Salary Remaining :	$431,250
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Dmitry Kulikov	$1,050,000 (3)
-Salary Remaining :	$420,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Matt Halischuk	$1,031,250 (2)
-Salary Remaining :	$412,500
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Derek Stepan	$971,500 (3)
-Salary Remaining :	$388,600
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Adam Clendening	$970,313 (5)
-Salary Remaining :	$388,125
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nick Leddy	$937,500 (4)
-Salary Remaining :	$375,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Tanner Pearson	$925,000 (2)
-Salary Remaining :	$370,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Mikhail Grigorenko	$810,000 (2)
-Salary Remaining :	$324,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Anthony Mantha	$810,000 (3)
-Salary Remaining :	$324,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Nathan Beaulieu	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Beau Bennett	$700,000 (2)
-Salary Remaining :	$280,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Micheal Ferland	$500,000 (3)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Josh Gorges	$500,000 (1)
-Salary Remaining :	$200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$16,000
Total Pro Players	22
Salary Commitment
Year 8 : $24,626,620
Year 9 : $22,189,120
Year 10 : $14,819,620
Year 11 : $10,328,745
Salary Average Commitment
Year 8 : $840,000
Year 9 : $720,000
Year 10 : $440,000
Year 11 : $240,000
Salary Cap with 1 Way Contract
Year 8 : $24,626,620
Year 9 : $22,189,120
Year 10 : $14,819,620
Year 11 : $10,328,745

Farm Players Salaries
Hunter Shinkaruk	$78,500 (3)
Salary Remaining :	$33,024
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alex Nedeljkovic	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Eeli Tolvanen	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Robert Thomas	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Alexander Nylander	$75,000 (1)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Vitali Kravtsov	$75,000 (3)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Gabriel Vilardi	$75,000 (2)
Salary Remaining :	$31,552
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Artemi Panarin	$70,000 (3)
Salary Remaining :	$29,448
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Travis Dermott	$65,000 (4)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ian Mitchell	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Klim Kostin	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Nicolas Beaudin	$65,000 (3)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Dylan Samberg	$65,000 (2)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Colin White	$65,000 (5)
Salary Remaining :	$27,345
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jakob Silfverberg	$62,500 (1)
Salary Remaining :	$26,293
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Joonas Korpisalo	$60,000 (2)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jake Wise	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Martin Fehérváry	$60,000 (3)
Salary Remaining :	$25,241
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan McLeod	$55,000 (3)
Salary Remaining :	$23,138
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Zemi Girgensons	$53,500 (2)
Salary Remaining :	$22,507
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Ryan Munce	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Samuel Girard	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Justus Annunen	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Slava Demin	$50,000 (3)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Kale Clague	$50,000 (1)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Jason Robertson	$50,000 (2)
Salary Remaining :	$21,034
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Grant Mismash	$45,000 (2)
Salary Remaining :	$18,931
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Cameron Crotty	$40,000 (2)
Salary Remaining :	$16,828
Salary Average :	$4,000
Salary Average Remaining :	$1,683
Total Farm Players	28
Salary Commitment
Year 8 : $1,724,500
Year 9 : $1,362,000
Year 10 : $693,500
Year 11 : $130,000
Salary Average Commitment
Year 8 : $112,000
Year 9 : $88,000
Year 10 : $44,000
Year 11 : $8,000

Team	Current Fund	Season Salary Cap	Under Maximum of $37,000,000 Available Cap Space	Over Minimum of $13,000,000	Farm Salary Cap	Under Maximum of $2,600,000	Pro Players	Farm Players	Total Players
BANGOR BEAGLES	$264,481,948	$28,876,900	$8,123,100	$15,876,900	$2,617,234	-$17,234	23	33	56
BROOKLYN BLAZERS	$266,464,924	$30,338,924	$6,661,076	$17,338,924	$1,740,500	$859,500	22	29	51
CALGARY COWBOYS	$261,632,851	$28,564,044	$8,435,956	$15,564,044	$1,984,500	$615,500	22	34	56
CAPE BRETON CELTS	$303,819,656	$27,255,985	$9,744,015	$14,255,985	$1,686,875	$913,125	22	28	50
CAPE FEAR PROWLERS	$296,865,660	$28,896,228	$8,103,772	$15,896,228	$2,343,990	$256,010	22	35	57
CHICAGO CRUSHERS	$265,085,904	$24,126,324	$12,873,676	$11,126,324	$1,896,000	$704,000	23	31	54
COLORADO WOLVES	$325,918,493	$29,702,150	$7,297,850	$16,702,150	$2,830,700	-$230,700	21	30	51
COQUITLAM KNIGHTS	$259,974,823	$30,678,200	$6,321,800	$17,678,200	$1,668,000	$932,000	22	28	50
DETROIT RED WINGS	$95,896,448	$29,654,509	$7,345,491	$16,654,509	$2,084,385	$515,615	20	33	53
EDMONTON BUSCHWACKERS	$308,710,754	$24,853,772	$12,146,228	$11,853,772	$1,720,750	$879,250	22	30	52
HALIFAX HIGHLANDERS	$312,032,152	$28,859,831	$8,140,169	$15,859,831	$2,300,606	$299,394	21	34	55
HAWAII TYPHOON	$315,954,462	$35,060,916	$1,939,084	$22,060,916	$2,115,950	$484,050	24	29	53
LAS CRUCES SPURS	$302,952,297	$30,201,680	$6,798,320	$17,201,680	$2,274,309	$325,691	25	30	55
MANHATTAN ISLANDERS	$265,451,692	$25,582,894	$11,417,106	$12,582,894	$2,448,257	$151,743	21	32	53
NEWTON NIGHTMARES	$169,866,240	$33,988,000	$3,012,000	$20,988,000	$2,680,000	-$80,000	24	31	55
NORTH VAN ROCKERS	$241,477,432	$25,424,703	$11,575,297	$12,424,703	$2,199,750	$400,250	20	31	51
PENSACOLA BADGERS	$248,552,882	$33,532,493	$3,467,507	$20,532,493	$2,207,425	$392,575	23	28	51
PHILADELPHIA MADMEN	$231,861,598	$23,118,481	$13,881,519	$10,118,481	$2,087,781	$512,219	24	34	58
PINCHER CREEK PREDATORS	$220,959,638	$25,658,839	$11,341,161	$12,658,839	$1,812,600	$787,400	24	30	54
SAN JOSE BLASPHEMERS	$315,304,597	$34,092,252	$2,907,748	$21,092,252	$2,485,218	$114,782	24	37	61
SYRACUSE BULLDOGS	$227,488,413	$25,082,038	$11,917,962	$12,082,038	$2,194,897	$405,103	20	31	51
VANCOUVER MILLIONAIRES	$94,560,732	$26,351,120	$10,648,880	$13,351,120	$1,724,500	$875,500	22	28	50

BANGOR BEAGLES is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

COLORADO WOLVES is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket 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 - %