COACH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dog Pound
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$27,192,504
Farm Players Total Salaries	$2,093,234
Coaches Total Salaries	$2,276,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$286,026,037
Projected Bank Account	$286,026,037

Pro Players Salaries
Matt Duchene	$2,465,178 (4)
-Salary Remaining :	$2,465,178
-Salary Average :	$0
-Salary Average Remaining :	$0
Johnny Gaudreau	$2,237,900 (4)
-Salary Remaining :	$2,237,900
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Johnson	$1,919,925 (3)
-Salary Remaining :	$1,919,925
-Salary Average :	$400,000
-Salary Average Remaining :	$400,000
Alex Ovechkin	$1,754,500 (4)
-Salary Remaining :	$1,754,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan McDonagh	$1,450,000 (3)
-Salary Remaining :	$1,450,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Leland Irving	$1,290,938 (5)
-Salary Remaining :	$1,290,938
-Salary Average :	$0
-Salary Average Remaining :	$0
Jared Spurgeon	$1,250,625 (3)
-Salary Remaining :	$1,250,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Nikita Filatov	$1,160,750 (2)
-Salary Remaining :	$1,160,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Blum	$1,159,375 (5)
-Salary Remaining :	$1,159,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Shayne Gostisbehere	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Pacioretty	$970,313 (4)
-Salary Remaining :	$970,313
-Salary Average :	$0
-Salary Average Remaining :	$0
Vladislav Namestnikov	$918,000 (2)
-Salary Remaining :	$918,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Krejci	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Bennett	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Eichel	$850,000 (4)
-Salary Remaining :	$850,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dmitrij Jaskin	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dylan Cozens (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Reinhart	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Derrick Pouliot	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Sanheim	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
J.T. Miller	$715,000 (1)
-Salary Remaining :	$715,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Samuel Fagemo (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc Methot	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marcus Johansson	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Beaucage (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	25
Salary Commitment
Year 9 : $27,192,504
Year 10 : $24,227,504
Year 11 : $20,748,754
Year 12 : $10,728,204
Salary Average Commitment
Year 9 : $1,120,000
Year 10 : $960,000
Year 11 : $800,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $27,192,504
Year 10 : $24,227,504
Year 11 : $20,748,754
Year 12 : $10,728,204

Farm Players Salaries
Joe Colborne	$132,400 (1)
Salary Remaining :	$132,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Suter	$130,453 (1)
Salary Remaining :	$130,453
Salary Average :	$0
Salary Average Remaining :	$0
Patrik Berglund	$117,881 (1)
Salary Remaining :	$117,881
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ondrej Kase	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Miikka Salomaki	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Howden	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakob Chychrun	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nico Hischier	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Dahlin	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrei Svechnikov	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brady Skjei	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jason Dickinson	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kristian Vesalainen	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Kyrou	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jared McIsaac	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mackenzie Blackwood	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joe Veleno	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Miles Wood	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Benoit-Olivier Groulx	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Wedgewood	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Hutchinson	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colby Robak	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Bailey	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alec Regula	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anthony Cirelli	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Bjorkstrand	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kyle Capobianco	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Pavel Buchnevich	$50,000 (4)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Montour	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michal Spacek	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	30
Salary Commitment
Year 9 : $2,093,234
Year 10 : $1,117,500
Year 11 : $415,000
Year 12 : $255,000
Salary Average Commitment
Year 9 : $116,000
Year 10 : $72,000
Year 11 : $28,000
Year 12 : $16,000

BROOKLYN BLAZERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,141,336
Farm Players Total Salaries	$2,205,500
Coaches Total Salaries	$1,829,400
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$275,158,947
Projected Bank Account	$275,158,947

Pro Players Salaries
Jonathan Huberdeau	$2,453,238 (4)
-Salary Remaining :	$2,453,238
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pascal Leclaire	$2,365,686 (3)
-Salary Remaining :	$2,365,686
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cody Hodgson	$2,340,650 (3)
-Salary Remaining :	$2,340,650
-Salary Average :	$0
-Salary Average Remaining :	$0
Magnus Paajarvi	$2,185,000 (4)
-Salary Remaining :	$2,185,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicolas Kerdiles	$1,696,250 (1)
-Salary Remaining :	$1,696,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Noesen	$1,681,875 (1)
-Salary Remaining :	$1,681,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Murray	$1,548,450 (5)
-Salary Remaining :	$1,548,450
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joffrey Lupul	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Evan Oberg	$1,484,437 (3)
-Salary Remaining :	$1,484,437
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zac Dalpe	$1,357,000 (1)
-Salary Remaining :	$1,357,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Hamonic	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Schlemko	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Radulov	$1,138,000 (2)
-Salary Remaining :	$1,138,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jack Campbell	$1,012,500 (3)
-Salary Remaining :	$1,012,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Hayes	$1,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Paul Stastny	$803,250 (1)
-Salary Remaining :	$803,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sven Baertschi	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Domi	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Zadorov	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Aaron Ekblad	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Giordano	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brayden Point	$450,000 (3)
-Salary Remaining :	$450,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 9 : $29,141,336
Year 10 : $20,302,961
Year 11 : $17,639,961
Year 12 : $7,986,688
Salary Average Commitment
Year 9 : $800,000
Year 10 : $520,000
Year 11 : $440,000
Year 12 : $200,000
Salary Cap with 1 Way Contract
Year 9 : $29,141,336
Year 10 : $20,302,961
Year 11 : $17,639,961
Year 12 : $7,986,688

Farm Players Salaries
Nicklas Jensen	$155,000 (1)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
David Musil	$143,000 (1)
Salary Remaining :	$143,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mirco Mueller	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brendan Lemieux	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Donato	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jayce Hawryluk	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Laurent Dauphin	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evgeny Svechnikov	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikolay Goldobin	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Boldy (Out of Payroll)	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Sandin	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cody Glass	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christian Fischer	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Peeke	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nathan Bastian	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tobias Björnfot (Out of Payroll)	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Formenton	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cam Dineen	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joseph Woll	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Marchenko	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kody Clark	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Corrente	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Campbell (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Graeme Clarke (Out of Payroll)	$55,000 (3)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Markus Ruusu	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitry Semykin	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aaron Huglen (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isaac Ratcliffe	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jeremy Lauzon	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniil Tarasov	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Gildon	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	31
Salary Commitment
Year 9 : $2,205,500
Year 10 : $1,382,500
Year 11 : $1,065,000
Year 12 : $695,000
Salary Average Commitment
Year 9 : $275,000
Year 10 : $80,000
Year 11 : $60,000
Year 12 : $36,000

CALGARY COWBOYS

Arena Capacity - Ticket Price Attendance - %
Arena Name	JCI Center
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	3000 - $33 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	2000 - $225 - 0 - 0.00%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - $32 - 0 - 0.00%
Farm Level 2:	2000 - $15 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,712,918
Farm Players Total Salaries	$1,992,000
Coaches Total Salaries	$2,980,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$273,490,808
Projected Bank Account	$273,490,808

Pro Players Salaries
Drew Doughty	$2,622,375 (5)
-Salary Remaining :	$2,622,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Brendan Gallagher	$2,188,581 (3)
-Salary Remaining :	$2,188,581
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pierre-Marc Bouchard	$2,171,812 (3)
-Salary Remaining :	$2,171,812
-Salary Average :	$0
-Salary Average Remaining :	$0
Marian Gaborik	$2,035,687 (3)
-Salary Remaining :	$2,035,687
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Schultz	$1,752,275 (1)
-Salary Remaining :	$1,752,275
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Gibson	$1,509,375 (4)
-Salary Remaining :	$1,509,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eric Staal	$1,450,000 (1)
-Salary Remaining :	$1,450,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kyle Cumiskey	$1,283,250 (1)
-Salary Remaining :	$1,283,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Alec Martinez	$1,280,813 (3)
-Salary Remaining :	$1,280,813
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Khokhlachev	$1,046,250 (2)
-Salary Remaining :	$1,046,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ondrej Pavelec	$1,000,500 (1)
-Salary Remaining :	$1,000,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dillon Heatherington	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luca Sbisa	$957,000 (1)
-Salary Remaining :	$957,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nathan MacKinnon	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Troy Brouwer	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
T.J. Brodie	$795,000 (1)
-Salary Remaining :	$795,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Werenski	$775,000 (4)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sean Monahan	$770,000 (2)
-Salary Remaining :	$770,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cole Caufield (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pavel Zacha	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Timo Meier	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Friberg	$725,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicholas Robertson (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrik Puistola (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pavel Dorofeyev (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Slater Koekkoek	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brad Richardson	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Farinacci (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Emerson Etem	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Johan Franzen	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	30
Salary Commitment
Year 9 : $31,712,918
Year 10 : $21,424,893
Year 11 : $17,033,643
Year 12 : $4,906,750
Salary Average Commitment
Year 9 : $960,000
Year 10 : $640,000
Year 11 : $440,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $31,712,918
Year 10 : $21,424,893
Year 11 : $17,033,643
Year 12 : $4,906,750

Farm Players Salaries
Michael McCarron	$112,500 (2)
Salary Remaining :	$112,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Charlie McAvoy	$112,500 (5)
Salary Remaining :	$112,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Greenway	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Smith	$78,000 (1)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Merkley	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Grigori Denisenko	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Owen Tippett	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cale Makar	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Ritchie	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Johansen	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dustin Tokarski	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jyrki Jokipakka	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Poehling	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martins Dzierkals	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor Ingram	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Akil Thomas	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Lauko	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cal Petersen	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Linus Högberg	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tim Bozon	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Barratt	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Peter Mueller	$51,000 (1)
Salary Remaining :	$51,000
Salary Average :	$0
Salary Average Remaining :	$0
Brett Lernout	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexei Toropchenko	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adin Hill	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cale Fleury	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jaret Anderson-Dolan	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Draeger	$48,000 (1)
Salary Remaining :	$48,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Brook	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Cormier	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	30
Salary Commitment
Year 9 : $1,992,000
Year 10 : $1,090,000
Year 11 : $532,500
Year 12 : $177,500
Salary Average Commitment
Year 9 : $116,000
Year 10 : $60,000
Year 11 : $28,000
Year 12 : $8,000

CAPE BRETON CELTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fenian Forum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,633,423
Farm Players Total Salaries	$1,460,250
Coaches Total Salaries	$4,374,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$315,082,759
Projected Bank Account	$315,082,759

Pro Players Salaries
Ryan O'Reilly	$2,214,000 (2)
-Salary Remaining :	$2,214,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Tomas Hertl	$1,991,250 (4)
-Salary Remaining :	$1,991,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jason Garrison	$1,957,500 (1)
-Salary Remaining :	$1,957,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Larsson	$1,875,000 (3)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cam Ward	$1,730,031 (2)
-Salary Remaining :	$1,730,031
-Salary Average :	$0
-Salary Average Remaining :	$0
Nicklas Backstrom	$1,437,500 (4)
-Salary Remaining :	$1,437,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Jannik Hansen	$1,344,000 (1)
-Salary Remaining :	$1,344,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Laurent Brossoit	$1,260,000 (4)
-Salary Remaining :	$1,260,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Perezhogin	$1,241,054 (1)
-Salary Remaining :	$1,241,054
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ty Rattie	$1,218,713 (4)
-Salary Remaining :	$1,218,713
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
T.J. Hensick	$1,196,250 (2)
-Salary Remaining :	$1,196,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Lars Eller	$1,159,375 (2)
-Salary Remaining :	$1,159,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kris Russell	$1,060,000 (3)
-Salary Remaining :	$1,060,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake Gardiner	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nick Leddy	$937,500 (3)
-Salary Remaining :	$937,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Tom Wilson	$911,250 (2)
-Salary Remaining :	$911,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joel Armia	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mitch Marner	$775,000 (4)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor Murphy	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rasmus Ristolainen	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Newhook (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sebastian Aho	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Raphael Lavoie (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Will Karlsson	$625,000 (3)
-Salary Remaining :	$625,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jamieson Rees (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Simon Lundmark (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Pollock	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Portillo (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	28
Salary Commitment
Year 9 : $30,633,423
Year 10 : $23,940,869
Year 11 : $15,979,963
Year 12 : $7,432,463
Salary Average Commitment
Year 9 : $840,000
Year 10 : $600,000
Year 11 : $480,000
Year 12 : $200,000
Salary Cap with 1 Way Contract
Year 9 : $30,633,423
Year 10 : $23,940,869
Year 11 : $15,979,963
Year 12 : $7,432,463

Farm Players Salaries
Juuse Saros	$87,750 (2)
Salary Remaining :	$87,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tony DeAngelo	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tage Thompson	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Nečas	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Kupari	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Kunin	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jaroslav Halak	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Morgan Frost	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Mahura	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Asplund	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Bitten	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bode Wilde	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Fehérváry	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Blake McLaughlin	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philippe Myers	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dominic Turgeon	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justus Annunen	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Allan McShane	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mike Matheson	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robin Salo	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Meloche	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Laughton	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Lodnia	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Antoine Morand	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	24
Salary Commitment
Year 9 : $1,460,250
Year 10 : $1,000,250
Year 11 : $250,000
Year 12 : $150,000
Salary Average Commitment
Year 9 : $96,000
Year 10 : $64,000
Year 11 : $16,000
Year 12 : $8,000

CAPE FEAR PROWLERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Atlantic Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,569,366
Farm Players Total Salaries	$2,211,500
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$311,855,055
Projected Bank Account	$311,855,055

Pro Players Salaries
Patrick Sharp	$2,428,750 (3)
-Salary Remaining :	$2,428,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Evander Kane	$2,325,000 (4)
-Salary Remaining :	$2,325,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc-Andre Fleury	$2,102,500 (4)
-Salary Remaining :	$2,102,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Victor Hedman	$1,987,500 (2)
-Salary Remaining :	$1,987,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Josefson	$1,606,250 (4)
-Salary Remaining :	$1,606,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonathan Toews	$1,537,500 (5)
-Salary Remaining :	$1,537,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeff Skinner	$1,494,281 (4)
-Salary Remaining :	$1,494,281
-Salary Average :	$0
-Salary Average Remaining :	$0
Mike Richards	$1,411,000 (1)
-Salary Remaining :	$1,411,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeny Dadonov	$1,345,960 (4)
-Salary Remaining :	$1,345,960
-Salary Average :	$1,064,000
-Salary Average Remaining :	$1,064,000
P.K. Subban	$1,325,000 (5)
-Salary Remaining :	$1,325,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Calvert	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anton Stralman	$1,145,625 (2)
-Salary Remaining :	$1,145,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Kozun	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Calvin Pickard	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Devante Smith-Pelly	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Smaby	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Valeri Nichushkin	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Harley (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Philip Broberg (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ondrej Palat	$705,000 (3)
-Salary Remaining :	$705,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Beckman (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Logan Couture	$625,000 (1)
-Salary Remaining :	$625,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Karl Alzner	$625,000 (1)
-Salary Remaining :	$625,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Filip Gustavsson (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake McCabe	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	25
Salary Commitment
Year 9 : $29,569,366
Year 10 : $24,728,366
Year 11 : $19,820,241
Year 12 : $11,736,491
Salary Average Commitment
Year 9 : $1,624,000
Year 10 : $1,504,000
Year 11 : $1,384,000
Year 12 : $1,104,000
Salary Cap with 1 Way Contract
Year 9 : $29,569,366
Year 10 : $24,728,366
Year 11 : $19,820,241
Year 12 : $11,736,491

Farm Players Salaries
Antti Raanta	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kalle Olsson	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bryan Little	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Esa Lindell	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrej Sekera	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesperi Kotkaniemi	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dante Fabbro	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Steel	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Smith	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Halverson	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chris Tierney	$71,500 (3)
Salary Remaining :	$71,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Parker Wotherspoon	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Taylor Raddysh	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesper Bratt	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Henri Jokiharju	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ukko-Pekka Luukkonen	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christian Dvorak	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Felix Sandstrom	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Alexeyev	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Spencer Foo	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cody Ceci	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Fortier	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikolai Kulemin	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conor Garland	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marcus Davidsson	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Julius Bergman	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chris Bigras	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marcus Pettersson	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vladislav Kamenev	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Davidsson	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexandre Texier	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Warren Foegele	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hudson Fasching	$40,000 (2)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	33
Salary Commitment
Year 9 : $2,211,500
Year 10 : $1,194,000
Year 11 : $631,500
Year 12 : $380,000
Salary Average Commitment
Year 9 : $132,000
Year 10 : $72,000
Year 11 : $36,000
Year 12 : $20,000

CHICAGO CRUSHERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Death Trap
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 0 - 0.00%
Farm Level 2:	2000 - $30 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$28,405,200
Farm Players Total Salaries	$1,345,000
Coaches Total Salaries	$2,975,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$275,023,313
Projected Bank Account	$275,023,313

Pro Players Salaries
Tyler Seguin	$2,092,000 (3)
-Salary Remaining :	$2,092,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oliver Ekman-Larsson	$1,875,000 (3)
-Salary Remaining :	$1,875,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Pietrangelo	$1,650,825 (2)
-Salary Remaining :	$1,650,825
-Salary Average :	$0
-Salary Average Remaining :	$0
David Pastrnak	$1,567,500 (5)
-Salary Remaining :	$1,567,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Myers	$1,423,125 (4)
-Salary Remaining :	$1,423,125
-Salary Average :	$0
-Salary Average Remaining :	$0
Clayton Keller	$1,187,500 (5)
-Salary Remaining :	$1,187,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Guentzel	$1,162,500 (5)
-Salary Remaining :	$1,162,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ben Bishop	$1,086,750 (2)
-Salary Remaining :	$1,086,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Robin Lehner	$1,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zach Bogosian	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kyle Connor	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kaapo Kakko (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ivan Provorov	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrice Bergeron	$720,000 (1)
-Salary Remaining :	$720,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Nieto	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Konecny	$700,000 (4)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Cousins	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Suzuki (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Parsons	$650,000 (5)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vitalii Abramov	$650,000 (5)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikael Backlund	$625,000 (2)
-Salary Remaining :	$625,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Calen Addison	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Sutter	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shawn Matthias	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Drew Stafford	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Wilson	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Robertson (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ben Smith	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dmitri Zavgorodny (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joel Hofer (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Alexandrov (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrew Nielsen	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Shore	$440,000 (3)
-Salary Remaining :	$440,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	33
Salary Commitment
Year 9 : $28,405,200
Year 10 : $23,985,200
Year 11 : $17,897,625
Year 12 : $9,890,625
Salary Average Commitment
Year 9 : $1,160,000
Year 10 : $880,000
Year 11 : $680,000
Year 12 : $360,000
Salary Cap with 1 Way Contract
Year 9 : $28,405,200
Year 10 : $23,985,200
Year 11 : $17,897,625
Year 12 : $9,890,625

Farm Players Salaries
Jordan Binnington	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Dobson	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conor Timmins	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kieffer Bellows	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Liam Foudy	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Bean	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samu Perhonen	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tomas Tatar	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dillon Dube	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Frederic Allard	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Andersson	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Victor Mete	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emil Bemström	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Mangiapane	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Charlie Coyle	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oskar Sundqvist	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Gustafsson	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Glenn Gawdin	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anthony Duclair	$42,500 (1)
Salary Remaining :	$42,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Lowry	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Linus Soderstrom	$40,000 (3)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	21
Salary Commitment
Year 9 : $1,345,000
Year 10 : $940,000
Year 11 : $615,000
Year 12 : $375,000
Salary Average Commitment
Year 9 : $84,000
Year 10 : $56,000
Year 11 : $36,000
Year 12 : $20,000

COLORADO WOLVES

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Den
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,393,537
Farm Players Total Salaries	$1,736,700
Coaches Total Salaries	$2,727,000
Luxury Taxe Total	$0
Special Salary Cap Value	$421,850
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$335,781,116
Projected Bank Account	$335,781,116

Pro Players Salaries
Anze Kopitar	$2,474,500 (3)
-Salary Remaining :	$2,474,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Morgan Rielly	$2,285,625 (4)
-Salary Remaining :	$2,285,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pavel Datsyuk	$2,041,200 (1)
-Salary Remaining :	$2,041,200
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Frolik	$1,960,750 (4)
-Salary Remaining :	$1,960,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Boone Jenner	$1,606,250 (4)
-Salary Remaining :	$1,606,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Milan Michalek	$1,571,875 (2)
-Salary Remaining :	$1,571,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dan Fritsche	$1,562,500 (5)
-Salary Remaining :	$1,562,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pavel Vorobiev	$1,527,222 (2)
-Salary Remaining :	$1,527,222
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Scott Glennie	$1,453,125 (5)
-Salary Remaining :	$1,453,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jesse Joensuu	$1,437,500 (4)
-Salary Remaining :	$1,437,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Maxim Mayorov	$1,250,000 (4)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Quick	$1,087,500 (3)
-Salary Remaining :	$1,087,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Carl Gunnarsson	$1,080,000 (1)
-Salary Remaining :	$1,080,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michal Neuvirth	$980,490 (2)
-Salary Remaining :	$980,490
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nino Niederreiter	$875,000 (4)
-Salary Remaining :	$875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Morin	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Turcotte (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Morrissey	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brayden Tracey (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob Bernard-Docker	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jackson Lacombe (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Tychonick	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Drew Helleson (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dmitri Voronkov (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Damon Severson	$400,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	25
Salary Commitment
Year 9 : $29,393,537
Year 10 : $25,872,337
Year 11 : $19,042,750
Year 12 : $12,430,750
Salary Average Commitment
Year 9 : $880,000
Year 10 : $760,000
Year 11 : $480,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $29,393,537
Year 10 : $25,872,337
Year 11 : $19,042,750
Year 12 : $12,430,750

Farm Players Salaries
Jordan Schmaltz	$106,000 (5)
Salary Remaining :	$106,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Puempel	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Brandon Gormley	$85,000 (4)
Salary Remaining :	$85,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Palin	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikhail Sergachev	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyson Jost	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Pulock	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesse Puljujarvi	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Kaut	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keith Aulie	$68,200 (2)
Salary Remaining :	$68,200
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conner Bleackley	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kailer Yamamoto	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Merkley	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Johansson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eric Comrie	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jay O'Brien	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kasper Bjorkqvist	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yakov Trenin	$52,500 (2)
Salary Remaining :	$52,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Linus Omark	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Grzelcyk	$50,000 (4)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Gergen	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robin Kovacs	$50,000 (5)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lance Bouma	$50,000 (5)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Frk	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Ustimenko	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jon Kalinski	$40,000 (3)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eemeli Rasanen	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	27
Salary Commitment
Year 9 : $1,736,700
Year 10 : $1,396,700
Year 11 : $881,000
Year 12 : $776,000
Salary Average Commitment
Year 9 : $194,000
Year 10 : $84,000
Year 11 : $52,000
Year 12 : $44,000

COQUITLAM KNIGHTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Coquitlam Oakridge Hockey Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$28,025,672
Farm Players Total Salaries	$1,462,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$270,848,155
Projected Bank Account	$270,848,155

Pro Players Salaries
Aleksey Morozov	$3,515,510 (2)
-Salary Remaining :	$3,515,510
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Victor Uchevatov	$2,409,412 (2)
-Salary Remaining :	$2,409,412
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Taylor Hall	$2,153,750 (3)
-Salary Remaining :	$2,153,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt D'Agostini	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrew Cogliano	$1,725,000 (1)
-Salary Remaining :	$1,725,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Carey Price	$1,495,000 (4)
-Salary Remaining :	$1,495,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrej Meszaros	$1,400,000 (2)
-Salary Remaining :	$1,400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Pesce	$1,219,000 (4)
-Salary Remaining :	$1,219,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Scott Hartnell	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joe Callahan	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Gilbert Brule	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tristan Jarry	$1,007,500 (5)
-Salary Remaining :	$1,007,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrei Loktionov	$1,000,500 (2)
-Salary Remaining :	$1,000,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sebastian Collberg	$987,500 (3)
-Salary Remaining :	$987,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jamie Oleksiak	$937,500 (3)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan O'Marra	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Steve Downie	$800,000 (5)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Fiala	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pierre-Luc Dubois	$750,000 (5)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Clark	$600,000 (5)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Denis Bodrov	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luke Adam	$600,000 (5)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 9 : $28,025,672
Year 10 : $22,800,672
Year 11 : $12,125,250
Year 12 : $6,471,500
Salary Average Commitment
Year 9 : $840,000
Year 10 : $680,000
Year 11 : $440,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $28,025,672
Year 10 : $22,800,672
Year 11 : $12,125,250
Year 12 : $6,471,500

Farm Players Salaries
Sam Kurker	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lias Andersson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Poulin (Out of Payroll)	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Julien Gauthier	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lawson Crouse	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brady Tkachuk	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake DeBrusk	$67,500 (4)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Norris	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Tuch	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Lindgren	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Serron Noel	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Nikolaev (Out of Payroll)	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Cajkovic (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Perunovich	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Harris	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Layton Ahac (Out of Payroll)	$55,000 (3)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Derek Forbort	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joey Keane	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Villalta	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Roslovic	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dominik Masin	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Spiridonov (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mario Ferraro	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maksim Zhukov	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	24
Salary Commitment
Year 9 : $1,462,500
Year 10 : $1,087,500
Year 11 : $707,500
Year 12 : $287,500
Salary Average Commitment
Year 9 : $96,000
Year 10 : $68,000
Year 11 : $44,000
Year 12 : $16,000

DETROIT RED WINGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Joe
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,187,219
Farm Players Total Salaries	$1,875,135
Coaches Total Salaries	$2,555,300
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$109,080,511
Projected Bank Account	$109,080,511

Pro Players Salaries
Andrew Raycroft	$4,607,774 (3)
-Salary Remaining :	$4,607,774
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jarome Iginla	$2,364,780 (2)
-Salary Remaining :	$2,364,780
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Taormina	$1,911,600 (3)
-Salary Remaining :	$1,911,600
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Caron	$1,869,237 (5)
-Salary Remaining :	$1,869,237
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kyle Beach	$1,850,925 (2)
-Salary Remaining :	$1,850,925
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zach Parise	$1,781,250 (1)
-Salary Remaining :	$1,781,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikolai Zherdev	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
T.J. Galiardi	$1,476,000 (5)
-Salary Remaining :	$1,476,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kris Letang	$1,475,000 (4)
-Salary Remaining :	$1,475,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Artem Anisimov	$1,463,563 (4)
-Salary Remaining :	$1,463,563
-Salary Average :	$0
-Salary Average Remaining :	$0
Tuukka Rask	$1,407,590 (3)
-Salary Remaining :	$1,407,590
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Della Rovere	$1,362,000 (1)
-Salary Remaining :	$1,362,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Doug Rogers	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Legein	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Stone	$897,500 (4)
-Salary Remaining :	$897,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Elias Lindholm	$845,000 (2)
-Salary Remaining :	$845,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ville Heinola (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rob Fabbri	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mads Sogaard (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Keith Yandle	$625,000 (2)
-Salary Remaining :	$625,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kaedan Korczak (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Pysyk	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dillion Hamaliuk (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matthew Stienburg (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Carl Dahlstrom	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	25
Salary Commitment
Year 9 : $32,187,219
Year 10 : $28,143,969
Year 11 : $20,458,264
Year 12 : $7,181,300
Salary Average Commitment
Year 9 : $960,000
Year 10 : $840,000
Year 11 : $600,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $32,187,219
Year 10 : $28,143,969
Year 11 : $20,458,264
Year 12 : $7,181,300

Farm Players Salaries
Cory Schneider	$128,885 (3)
Salary Remaining :	$128,885
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexei Cherepanov	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Patric Hornqvist	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kyle Chipchura	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Madison Bowey	$81,250 (2)
Salary Remaining :	$81,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Victor Rask	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Julius Honka	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Dal Colle	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Casey Mittelstadt	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
K'Andre Miller	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Oettinger	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brendan Perlini	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Scherbak	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Westerlund	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian McCoshen	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael DiPietro	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nils Lundkvist	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Bjugstad	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Ragnarsson	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Seth Barton	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sami Lepisto	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Xavier Bernard	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksi Heponiemi	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keith Petruzzelli	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joni Ikonen	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Boo Nieves	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Volkov	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	27
Salary Commitment
Year 9 : $1,875,135
Year 10 : $1,172,635
Year 11 : $443,885
Year 12 : $240,000
Salary Average Commitment
Year 9 : $108,000
Year 10 : $60,000
Year 11 : $20,000
Year 12 : $12,000

EDMONTON BUSCHWACKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	99 Park
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,035,772
Farm Players Total Salaries	$1,625,250
Coaches Total Salaries	$2,259,500
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$318,279,168
Projected Bank Account	$318,279,168

Pro Players Salaries
Justin Papineau	$2,416,742 (1)
-Salary Remaining :	$2,416,742
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Nugent-Hopkins	$2,228,125 (4)
-Salary Remaining :	$2,228,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Wayne Simmonds	$1,958,780 (4)
-Salary Remaining :	$1,958,780
-Salary Average :	$0
-Salary Average Remaining :	$0
Kyle Turris	$1,803,750 (2)
-Salary Remaining :	$1,803,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Filip Forsberg	$1,650,250 (5)
-Salary Remaining :	$1,650,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Saad	$1,625,000 (5)
-Salary Remaining :	$1,625,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ray Emery	$1,567,500 (3)
-Salary Remaining :	$1,567,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kaspars Daugavins	$1,375,000 (3)
-Salary Remaining :	$1,375,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Murray	$1,103,125 (4)
-Salary Remaining :	$1,103,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc Staal	$1,060,000 (3)
-Salary Remaining :	$1,060,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Dale Mitchell	$1,027,500 (2)
-Salary Remaining :	$1,027,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brendan Mikkelson	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Michael Del Zotto	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Xavier Ouellet	$1,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Leon Draisaitl	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Beat Forster	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Darnell Nurse	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Moritz Seider (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Frederik Gauthier	$675,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Boris Katchouk	$650,000 (5)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Lassi Thomson (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Philip Gogulla	$630,000 (2)
-Salary Remaining :	$630,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Elliott	$625,000 (2)
-Salary Remaining :	$625,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Nickerson	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ilya Konovalov (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc-Olivier Roy	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jayden Struble (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Clayton Stoner	$540,000 (1)
-Salary Remaining :	$540,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Quinn Olson (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Liffiton	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	30
Salary Commitment
Year 9 : $31,035,772
Year 10 : $25,679,030
Year 11 : $19,567,780
Year 12 : $10,215,280
Salary Average Commitment
Year 9 : $920,000
Year 10 : $800,000
Year 11 : $560,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $31,035,772
Year 10 : $25,679,030
Year 11 : $19,567,780
Year 12 : $10,215,280

Farm Players Salaries
Alex Goligoski	$112,000 (1)
Salary Remaining :	$112,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Carle	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anthony Stolarz	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jujhar Khaira	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chris Stewart	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Wahlstrom	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Rasmussen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cliff Pu	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Cairns	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Janne Kuokkanen	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cameron Abney	$62,500 (2)
Salary Remaining :	$62,500
Salary Average :	$0
Salary Average Remaining :	$0
Lauri Korpikoski	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Ginning	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Broda	$58,000 (1)
Salary Remaining :	$58,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Theo Ruth	$56,250 (3)
Salary Remaining :	$56,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olivier Rodrigue	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniel Carcillo	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Allen	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vaclav Karabacek	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nico Gross	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keegan Lowe	$46,500 (1)
Salary Remaining :	$46,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonas Røndbjerg	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Stuart Skinner	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sven Andrighetto	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kasper Kotkansalo	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Pokka	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	26
Salary Commitment
Year 9 : $1,625,250
Year 10 : $1,073,750
Year 11 : $511,250
Year 12 : $375,000
Salary Average Commitment
Year 9 : $100,000
Year 10 : $60,000
Year 11 : $28,000
Year 12 : $20,000

HALIFAX HIGHLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Half Moon House
Level 1:	6200 - $88 - 0 - 0.00%
Level 2:	5200 - $62 - 0 - 0.00%
Level 3:	2200 - $37 - 0 - 0.00%
Level 4:	4200 - $20 - 0 - 0.00%
Luxury :	1200 - $193 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $23 - 0 - 0.00%
Farm Level 2:	1000 - $12 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,315,687
Farm Players Total Salaries	$1,847,835
Coaches Total Salaries	$2,249,400
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$335,406,021
Projected Bank Account	$335,406,021

Pro Players Salaries
David Aebischer	$2,958,962 (4)
-Salary Remaining :	$2,958,962
-Salary Average :	$0
-Salary Average Remaining :	$0
Oscar Moller	$2,771,750 (4)
-Salary Remaining :	$2,771,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor McDavid	$2,300,000 (4)
-Salary Remaining :	$2,300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jared Cowen	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Stephen Weiss	$2,034,375 (3)
-Salary Remaining :	$2,034,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Erik Johnson	$1,797,500 (3)
-Salary Remaining :	$1,797,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeni Malkin	$1,625,000 (2)
-Salary Remaining :	$1,625,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Markstrom	$1,590,000 (5)
-Salary Remaining :	$1,590,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Nathan Gerbe	$1,304,100 (3)
-Salary Remaining :	$1,304,100
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Frantisek Lukes	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oscar Klefbom	$1,125,000 (5)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Auston Matthews	$1,125,000 (5)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nathan Horton	$905,000 (2)
-Salary Remaining :	$905,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Joe Pavelski	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zac Rinaldo	$750,000 (5)
-Salary Remaining :	$750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Roman Tesliuk	$690,000 (3)
-Salary Remaining :	$690,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jay Rosehill	$654,000 (1)
-Salary Remaining :	$654,000
-Salary Average :	$654,000
-Salary Average Remaining :	$654,000
Ryan Johnson (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Arthur Kaliyev (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikko Kokkonen (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brian Lee	$585,000 (3)
-Salary Remaining :	$585,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Lukas Parik (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Libor Hajek (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ronnie Attard (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Keven Veilleux	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$500,000
-Salary Average Remaining :	$500,000
Total Pro Players	25
Salary Commitment
Year 9 : $30,315,687
Year 10 : $27,061,687
Year 11 : $22,531,687
Year 12 : $12,620,712
Salary Average Commitment
Year 9 : $1,674,000
Year 10 : $520,000
Year 11 : $440,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $30,315,687
Year 10 : $27,061,687
Year 11 : $22,531,687
Year 12 : $12,620,712

Farm Players Salaries
Ales Hemsky	$133,460 (2)
Salary Remaining :	$133,460
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Masi Marjamaki	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Theo Peckham	$76,875 (1)
Salary Remaining :	$76,875
Salary Average :	$0
Salary Average Remaining :	$0
Mason McDonald	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adrian Kempe	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Van Der Gulik	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Malcolm Subban	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Hague	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shane Bowers	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Hartman	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mattias Samuelsson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Gambrell	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sergei Shirokov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jiri Tlusty	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyson Strachan	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Niskanen	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Seth Ambroz	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ben Holmstrom	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Veini Vehviläinen	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sami Vatanen	$57,500 (1)
Salary Remaining :	$57,500
Salary Average :	$0
Salary Average Remaining :	$0
Eetu Tuulola	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colin Wilson	$50,000 (5)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rob Schremp	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Paterson	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Leschyshyn	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Fabian Zetterlund	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Guillaume Latendresse	$40,000 (3)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Kovacevic	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Linus Arnesson	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
B.J. Crombeen	$40,000 (3)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	30
Salary Commitment
Year 9 : $1,847,835
Year 10 : $1,153,460
Year 11 : $665,000
Year 12 : $255,000
Salary Average Commitment
Year 9 : $112,000
Year 10 : $72,000
Year 11 : $44,000
Year 12 : $16,000

HAWAII TYPHOON

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Lagoon
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,136,426
Farm Players Total Salaries	$1,873,800
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$319,986,561
Projected Bank Account	$319,986,561

Pro Players Salaries
Sidney Crosby	$2,501,788 (4)
-Salary Remaining :	$2,501,788
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Galchenyuk	$2,240,000 (5)
-Salary Remaining :	$2,240,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Burmistrov	$2,146,500 (1)
-Salary Remaining :	$2,146,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Lashoff	$1,991,575 (3)
-Salary Remaining :	$1,991,575
-Salary Average :	$0
-Salary Average Remaining :	$0
Drayson Bowman	$1,965,937 (2)
-Salary Remaining :	$1,965,937
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Christian Berglund	$1,888,875 (1)
-Salary Remaining :	$1,888,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ondrej Nemec	$1,835,593 (1)
-Salary Remaining :	$1,835,593
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kari Lehtonen	$1,693,000 (3)
-Salary Remaining :	$1,693,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Backes	$1,675,200 (1)
-Salary Remaining :	$1,675,200
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joe Ryan	$1,627,500 (4)
-Salary Remaining :	$1,627,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Stanislav Chistov	$1,503,000 (1)
-Salary Remaining :	$1,503,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jhonas Enroth	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Branislav Fabry	$1,493,875 (1)
-Salary Remaining :	$1,493,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Torey Krug	$1,333,333 (1)
-Salary Remaining :	$1,333,333
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Viktor Tikhonov	$1,189,000 (1)
-Salary Remaining :	$1,189,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Corey Perry	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Fayne	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Adams	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pontus Aberg	$776,250 (4)
-Salary Remaining :	$776,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
William Nylander	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirby Dach (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikko Rantanen	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Philip Tomasino (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eddie Lack	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dustin Brown	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Vlasic (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dion Phaneuf	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cole Schwindt (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Studnicka (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	29
Salary Commitment
Year 9 : $36,136,426
Year 10 : $18,871,050
Year 11 : $16,905,113
Year 12 : $7,895,538
Salary Average Commitment
Year 9 : $1,040,000
Year 10 : $480,000
Year 11 : $440,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $36,136,426
Year 10 : $18,871,050
Year 11 : $16,905,113
Year 12 : $7,895,538

Farm Players Salaries
Jamie McGinn	$285,000 (1)
Salary Remaining :	$285,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon McMillan	$171,800 (1)
Salary Remaining :	$171,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Al Montoya	$112,000 (1)
Salary Remaining :	$112,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brady Calla	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Barrett Hayton	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roope Hintz	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jett Woo	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesper Boqvist	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Wade Allison	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marko Dano	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
J.T. Compher	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Drury	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keegan Kanzig	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Igor Shestyorkin	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gustav Olofsson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kevin Bahl	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Hickey	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Carlo	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Glover	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Karlsson	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrei Altybarmakyan	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vitek Vanecek	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Chlapik	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Caleb Jones	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colton Point	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	25
Salary Commitment
Year 9 : $1,873,800
Year 10 : $765,000
Year 11 : $185,000
Year 12 : $70,000
Salary Average Commitment
Year 9 : $100,000
Year 10 : $52,000
Year 11 : $12,000
Year 12 : $4,000

LAS CRUCES SPURS

Arena Capacity - Ticket Price Attendance - %
Arena Name	New Mexico Place
Level 1:	7000 - $102 - 0 - 0.00%
Level 2:	6000 - $63 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	4000 - $27 - 0 - 0.00%
Luxury :	2000 - $240 - 0 - 0.00%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - $37 - 0 - 0.00%
Farm Level 2:	2000 - $16 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,981,823
Farm Players Total Salaries	$1,339,600
Coaches Total Salaries	$2,902,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$313,863,165
Projected Bank Account	$313,863,165

Pro Players Salaries
T.J. Oshie	$2,616,409 (3)
-Salary Remaining :	$2,616,409
-Salary Average :	$0
-Salary Average Remaining :	$0
Pekka Rinne	$2,418,438 (3)
-Salary Remaining :	$2,418,438
-Salary Average :	$0
-Salary Average Remaining :	$0
Sean Couturier	$1,900,000 (5)
-Salary Remaining :	$1,900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Teuvo Teravainen	$1,772,500 (5)
-Salary Remaining :	$1,772,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brad Marchand	$1,468,475 (3)
-Salary Remaining :	$1,468,475
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pavol Sedov	$1,348,500 (1)
-Salary Remaining :	$1,348,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shea Weber	$1,192,500 (5)
-Salary Remaining :	$1,192,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Stephane Veilleux	$1,097,500 (1)
-Salary Remaining :	$1,097,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andy Rogers	$1,060,000 (3)
-Salary Remaining :	$1,060,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Jankowski	$1,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Emile Poirier	$1,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jaden Schwartz	$1,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brent Burns	$945,000 (1)
-Salary Remaining :	$945,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brayden Schenn	$937,500 (3)
-Salary Remaining :	$937,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Martin Jones	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Shattenkirk	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Lane Manson	$800,001 (1)
-Salary Remaining :	$800,001
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Curtis Lazar	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrei Kostitsyn	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tobias Enstrom	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kasperi Kapanen	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakob Pelletier (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Noah Hanifin	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dylan McIlrath	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex DeBrincat	$650,000 (5)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nils Höglander (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brad Malone	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zack Phillips	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Maxim Trunev	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kris Versteeg	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mattias Norlinder (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cameron Hillis (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexandar Georgiev (Out of Payroll)	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	33
Salary Commitment
Year 9 : $32,981,823
Year 10 : $23,840,822
Year 11 : $21,040,822
Year 12 : $9,265,000
Salary Average Commitment
Year 9 : $1,040,000
Year 10 : $680,000
Year 11 : $520,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $32,981,823
Year 10 : $23,840,822
Year 11 : $21,040,822
Year 12 : $9,265,000

Farm Players Salaries
Zachary Fucale	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Juulsen	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Miro Heiskanen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Rodin	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Durzi	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cal Foote	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Linus Lindström	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bill Arnold	$64,600 (2)
Salary Remaining :	$64,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Corey Potter	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dalton Thrower	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Phil Grubauer	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Desharnais	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniel Winnik	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Sorokin	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Sauer	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Donally	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Green	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Wouter Peeters	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniel Sprong	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor Crisp	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Reway	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrei Mironov	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	22
Salary Commitment
Year 9 : $1,339,600
Year 10 : $604,600
Year 11 : $260,000
Year 12 : $140,000
Salary Average Commitment
Year 9 : $88,000
Year 10 : $40,000
Year 11 : $16,000
Year 12 : $8,000

MANHATTAN ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bossydome
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,902,075
Farm Players Total Salaries	$2,036,800
Coaches Total Salaries	$3,219,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$271,631,159
Projected Bank Account	$271,631,159

Pro Players Salaries
Daniel Sedin	$2,232,750 (2)
-Salary Remaining :	$2,232,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Henrik Sedin	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Gabriel Landeskog	$1,987,500 (2)
-Salary Remaining :	$1,987,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Ellis	$1,987,500 (3)
-Salary Remaining :	$1,987,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikko Koskinen	$1,925,000 (3)
-Salary Remaining :	$1,925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Schroeder	$1,617,000 (5)
-Salary Remaining :	$1,617,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Blake Wheeler	$1,380,000 (4)
-Salary Remaining :	$1,380,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Tavares	$1,359,375 (1)
-Salary Remaining :	$1,359,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Stone	$1,219,000 (2)
-Salary Remaining :	$1,219,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Toffoli	$1,207,500 (2)
-Salary Remaining :	$1,207,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joseph Pearce	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Eberle	$1,125,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Johnny Boychuk	$1,043,950 (2)
-Salary Remaining :	$1,043,950
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Evgeny Kuznetsov	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Eric Nystrom	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Magnus Hellberg	$880,000 (2)
-Salary Remaining :	$880,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Bailey	$812,500 (2)
-Salary Remaining :	$812,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Griffin Reinhart	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Trevor Zegras (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mathew Barzal	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Hughes (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Jonas Brodin	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Beauvillier	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Karlsson	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Simon Holmström (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brock McGinn	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Niklas Nordgren	$550,000 (2)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Hickey	$550,000 (1)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Samuel Bolduc (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anttoni Honka (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Aleksi Saarela	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	31
Salary Commitment
Year 9 : $32,902,075
Year 10 : $25,592,700
Year 11 : $13,609,500
Year 12 : $6,497,000
Salary Average Commitment
Year 9 : $1,670,000
Year 10 : $1,430,000
Year 11 : $1,150,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $32,902,075
Year 10 : $25,592,700
Year 11 : $13,609,500
Year 12 : $6,497,000

Farm Players Salaries
Luke Schenn	$270,000 (2)
Salary Remaining :	$270,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Mayfield	$97,800 (1)
Salary Remaining :	$97,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Denis Malgin	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isac Lundeström	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Zadina	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olli Juolevi	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Kabanov	$72,500 (2)
Salary Remaining :	$72,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joacim Eriksson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Dellandrea	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Erne	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kole Lind	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dominik Bokk	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carl Grundström	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Thatcher Demko	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Korshkov	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonatan Berggren	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Calle Jarnkrok	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gustav Nyquist	$59,000 (2)
Salary Remaining :	$59,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olof Lindbom	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brock Nelson	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Olofsson	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Martin	$53,500 (2)
Salary Remaining :	$53,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Carlsson	$50,000 (4)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ethan Bear	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonah Gadjovich	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Riley Damiani	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Rathbone	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Reilly Walsh	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oskari Laaksonen	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Casey Cizikas	$37,500 (1)
Salary Remaining :	$37,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	30
Salary Commitment
Year 9 : $2,036,800
Year 10 : $1,606,500
Year 11 : $406,500
Year 12 : $255,000
Salary Average Commitment
Year 9 : $120,000
Year 10 : $88,000
Year 11 : $24,000
Year 12 : $16,000

NEWTON NIGHTMARES

Arena Capacity - Ticket Price Attendance - %
Arena Name	NEWTON SPORTS PALACE
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$35,356,491
Farm Players Total Salaries	$1,237,500
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$186,193,308
Projected Bank Account	$186,193,308

Pro Players Salaries
Joe Thornton	$2,847,288 (3)
-Salary Remaining :	$2,847,288
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michal Vondrka	$2,760,000 (1)
-Salary Remaining :	$2,760,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Trevor Byrne	$2,604,128 (1)
-Salary Remaining :	$2,604,128
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dennis Wideman	$2,483,125 (1)
-Salary Remaining :	$2,483,125
-Salary Average :	$0
-Salary Average Remaining :	$0
Semyon Varlamov	$2,225,000 (2)
-Salary Remaining :	$2,225,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Poulin	$2,076,563 (5)
-Salary Remaining :	$2,076,563
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Phillip Danault	$1,650,000 (4)
-Salary Remaining :	$1,650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Legwand	$1,496,325 (2)
-Salary Remaining :	$1,496,325
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John-Michael Liles	$1,442,187 (1)
-Salary Remaining :	$1,442,187
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakub Kindl	$1,400,000 (3)
-Salary Remaining :	$1,400,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Paul Bissonnette	$1,340,000 (1)
-Salary Remaining :	$1,340,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zach Boychuk	$1,310,000 (2)
-Salary Remaining :	$1,310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rick Nash	$1,184,875 (1)
-Salary Remaining :	$1,184,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jeff Tambellini	$937,000 (1)
-Salary Remaining :	$937,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brock Boeser	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Wennberg	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Virtanen	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Albin Eriksson	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Beecher (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sebastian Aho	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Petr Kalus	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matias Maccelli (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Chris Butler	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan White	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Artemi Kniazev (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Jacobs	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Ludvig (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sergei Zborovskiy	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Ruzicka	$450,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
MacKenzie Entwistle	$400,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	30
Salary Commitment
Year 9 : $35,356,491
Year 10 : $19,305,176
Year 11 : $12,348,851
Year 12 : $4,526,563
Salary Average Commitment
Year 9 : $1,120,000
Year 10 : $640,000
Year 11 : $400,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $35,356,491
Year 10 : $19,305,176
Year 11 : $12,348,851
Year 12 : $4,526,563

Farm Players Salaries
Eric Tangradi	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scottie Upshall	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Chytil	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Boqvist	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Lintuniemi	$62,500 (3)
Salary Remaining :	$62,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmytro Timashov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jeremy Morin	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Charles Hudon	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Khovanov	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vince Dunn	$50,000 (4)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonas Siegenthaler	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kevin Stenlund	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eamon McAdam	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Erik Cernak	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Sikura	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zachary Émond	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eetu Luostarinen	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Mamin	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Julius Nattinen	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Wotherspoon	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Collins	$40,000 (3)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Liam Hawel	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	22
Salary Commitment
Year 9 : $1,237,500
Year 10 : $642,500
Year 11 : $152,500
Year 12 : $50,000
Salary Average Commitment
Year 9 : $88,000
Year 10 : $48,000
Year 11 : $12,000
Year 12 : $4,000

NORTH VAN ROCKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Flames
Level 1:	7500 - $100 - 0 - 0.00%
Level 2:	6500 - $60 - 0 - 0.00%
Level 3:	5500 - $30 - 0 - 0.00%
Level 4:	5000 - $28 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	26000
Farm
Farm Level 1:	3500 - $40 - 0 - 0.00%
Farm Level 2:	2500 - $30 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$28,441,051
Farm Players Total Salaries	$2,033,250
Coaches Total Salaries	$2,707,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$260,812,536
Projected Bank Account	$260,812,536

Pro Players Salaries
Jamie Storr	$3,884,976 (1)
-Salary Remaining :	$3,884,976
-Salary Average :	$0
-Salary Average Remaining :	$0
Markus Granlund	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicklas Bergfors	$1,853,125 (3)
-Salary Remaining :	$1,853,125
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc-Edouard Vlasic	$1,687,500 (5)
-Salary Remaining :	$1,687,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Oscar Dansk	$1,625,000 (5)
-Salary Remaining :	$1,625,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Nail Yakupov	$1,319,625 (4)
-Salary Remaining :	$1,319,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Travis Zajac	$1,237,688 (5)
-Salary Remaining :	$1,237,688
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Gagner	$1,147,500 (3)
-Salary Remaining :	$1,147,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Calvin De Haan	$1,115,000 (4)
-Salary Remaining :	$1,115,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nigel Dawes	$1,103,437 (2)
-Salary Remaining :	$1,103,437
-Salary Average :	$882,750
-Salary Average Remaining :	$882,750
Kyle Wellwood	$1,100,000 (5)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrick Davis	$1,093,750 (2)
-Salary Remaining :	$1,093,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikael Granlund	$1,062,500 (2)
-Salary Remaining :	$1,062,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Cam Barker	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Klingberg	$873,450 (3)
-Salary Remaining :	$873,450
-Salary Average :	$647,000
-Salary Average Remaining :	$647,000
Kevin Labanc	$800,000 (5)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Quenneville	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cam York (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Peter Holland	$687,500 (3)
-Salary Remaining :	$687,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Patrick Sieloff	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bobby Brink (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Albin Grewe (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vladislav Kolyachonok (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Gianni Fairbrother (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Roland McKeown	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	25
Salary Commitment
Year 9 : $28,441,051
Year 10 : $22,906,075
Year 11 : $19,646,388
Year 12 : $10,759,813
Salary Average Commitment
Year 9 : $2,739,750
Year 10 : $2,659,750
Year 11 : $1,777,000
Year 12 : $850,000
Salary Cap with 1 Way Contract
Year 9 : $28,441,051
Year 10 : $22,906,075
Year 11 : $19,646,388
Year 12 : $10,759,813

Farm Players Salaries
Mike Brown	$114,500 (1)
Salary Remaining :	$114,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kyle Clifford	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Loui Eriksson	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mark Stuart	$92,950 (1)
Salary Remaining :	$92,950
Salary Average :	$0
Salary Average Remaining :	$0
Riku Helenius	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nathan Paetsch	$78,300 (1)
Salary Remaining :	$78,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Henrik Borgström	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Samsonov	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Farabee	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Suzuki	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
AJ Thelen	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Logan Stanley	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Booth	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Chiasson	$67,500 (4)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jean-Christophe Beaudin	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Day	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keegan Kolesar	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sonny Milano	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Benson	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Markus Niemelainen	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ruslan Iskhakov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Murphy	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Stalock	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Prust	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Emberson	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olle Eriksson Ek	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roope Laavainen	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Badini	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Strome	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	29
Salary Commitment
Year 9 : $2,033,250
Year 10 : $1,537,500
Year 11 : $1,157,500
Year 12 : $867,500
Salary Average Commitment
Year 9 : $108,000
Year 10 : $84,000
Year 11 : $60,000
Year 12 : $52,000

PENSACOLA BADGERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	NO FEAR Center
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $70 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $10 - 0 - 0.00%
Farm Level 2:	1000 - $5 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,105,456
Farm Players Total Salaries	$1,278,075
Coaches Total Salaries	$2,147,600
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$250,183,771
Projected Bank Account	$250,183,771

Pro Players Salaries
Patrick Kane	$2,376,188 (3)
-Salary Remaining :	$2,376,188
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Scheifele	$2,245,000 (3)
-Salary Remaining :	$2,245,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Taylor Chorney	$2,170,625 (1)
-Salary Remaining :	$2,170,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dany Heatley	$2,105,906 (1)
-Salary Remaining :	$2,105,906
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrei Vasilevski	$1,987,500 (5)
-Salary Remaining :	$1,987,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicolas Corbeil	$1,874,612 (3)
-Salary Remaining :	$1,874,612
-Salary Average :	$0
-Salary Average Remaining :	$0
Braden Holtby	$1,509,375 (4)
-Salary Remaining :	$1,509,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Max Warn	$1,325,000 (2)
-Salary Remaining :	$1,325,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeff Carter	$1,260,000 (1)
-Salary Remaining :	$1,260,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Patrik Laine	$1,125,000 (5)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bo Horvat	$1,050,000 (2)
-Salary Remaining :	$1,050,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Carlson	$1,025,000 (1)
-Salary Remaining :	$1,025,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Hampus Lindholm	$1,012,500 (3)
-Salary Remaining :	$1,012,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Keaton Ellerby	$968,750 (4)
-Salary Remaining :	$968,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Strome	$937,500 (1)
-Salary Remaining :	$937,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Roman Polak	$812,500 (1)
-Salary Remaining :	$812,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Michael Funk	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dustin Boyd	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakub Vrana	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dennis Cholowski	$750,000 (5)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Johnson	$720,000 (1)
-Salary Remaining :	$720,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jan Jenik (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Aliaksei Protas (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Albert Johansson (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vladi Firstov (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Semyon Der-Arguchintsev (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michal Teplý (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	27
Salary Commitment
Year 9 : $31,105,456
Year 10 : $20,473,925
Year 11 : $17,348,925
Year 12 : $6,340,625
Salary Average Commitment
Year 9 : $680,000
Year 10 : $520,000
Year 11 : $440,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $31,105,456
Year 10 : $20,473,925
Year 11 : $17,348,925
Year 12 : $6,340,625

Farm Players Salaries
Cory Emmerton	$196,075 (4)
Salary Remaining :	$196,075
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bryce Swan	$124,500 (1)
Salary Remaining :	$124,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quinn Hughes	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Elias Pettersson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Eriksson Ek	$72,500 (4)
Salary Remaining :	$72,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joshua Ho-Sang	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Hronek	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Niklas Hansson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sergei Kostitsyn	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zach Budish	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Konstantin Zakharov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robert Hagg	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyson Barrie	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Chmelevski	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniel Vladar	$50,000 (4)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Prosvetov	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Elvenes	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sami Niku	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	18
Salary Commitment
Year 9 : $1,278,075
Year 10 : $633,575
Year 11 : $453,575
Year 12 : $383,575
Salary Average Commitment
Year 9 : $72,000
Year 10 : $32,000
Year 11 : $20,000
Year 12 : $16,000

PHILADELPHIA MADMEN

Arena Capacity - Ticket Price Attendance - %
Arena Name	Broadstreet Arena
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $59 - 0 - 0.00%
Level 3:	2000 - $38 - 0 - 0.00%
Level 4:	4000 - $29 - 0 - 0.00%
Luxury :	1000 - $193 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $36 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$23,271,019
Farm Players Total Salaries	$2,321,844
Coaches Total Salaries	$2,519,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$239,863,946
Projected Bank Account	$239,863,946

Pro Players Salaries
Jean-Sebastien Giguere	$2,425,200 (1)
-Salary Remaining :	$2,425,200
-Salary Average :	$0
-Salary Average Remaining :	$0
Phil Kessel	$2,324,800 (3)
-Salary Remaining :	$2,324,800
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandon Dubinsky	$2,030,000 (1)
-Salary Remaining :	$2,030,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Steven Stamkos	$1,820,500 (5)
-Salary Remaining :	$1,820,500
-Salary Average :	$0
-Salary Average Remaining :	$0
James Neal	$1,472,144 (4)
-Salary Remaining :	$1,472,144
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Karri Ramo	$1,449,000 (4)
-Salary Remaining :	$1,449,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jakub Voracek	$1,394,500 (3)
-Salary Remaining :	$1,394,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Beleskey	$1,123,750 (1)
-Salary Remaining :	$1,123,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirill Tulupov	$1,025,000 (3)
-Salary Remaining :	$1,025,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brayden McNabb	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Trouba	$934,375 (4)
-Salary Remaining :	$934,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikolaj Ehlers	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Sonne	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Pyotr Kochetkov (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Karl Henriksson (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam McQuaid	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nathan Légaré (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Deryk Engelland	$546,750 (2)
-Salary Remaining :	$546,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Devin Setoguchi	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Okhotyuk (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cody McLeod	$400,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luke Gazdic	$400,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 9 : $23,271,019
Year 10 : $16,142,069
Year 11 : $14,495,319
Year 12 : $5,676,019
Salary Average Commitment
Year 9 : $520,000
Year 10 : $400,000
Year 11 : $280,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $23,271,019
Year 10 : $16,142,069
Year 11 : $14,495,319
Year 12 : $5,676,019

Farm Players Salaries
Lauri Tukonen	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
James Reimer	$103,750 (4)
Salary Remaining :	$103,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bruno Gervais	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Bernier	$98,438 (5)
Salary Remaining :	$98,438
Salary Average :	$0
Salary Average Remaining :	$0
Luca Caputi	$85,156 (4)
Salary Remaining :	$85,156
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Zboril	$81,250 (5)
Salary Remaining :	$81,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Jones	$81,250 (5)
Salary Remaining :	$81,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Haydn Fleury	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor McMichael (Out of Payroll)	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
German Rubtsov	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Barbashev	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael McLeod	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John McFarland	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mats Zuccarello	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vincent Trocheck	$69,000 (1)
Salary Remaining :	$69,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan MacInnis	$67,500 (3)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Morgan Klimchuk	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Pierre-Olivier Joseph	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Thomas Chabot	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Larsson	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesse Ylönen	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Taylor Cammarata	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukáš Dostál	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Husso	$58,000 (1)
Salary Remaining :	$58,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Axel Andersson	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Malte Setkov	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marcus Hogberg	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nils Backstrom	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Callum Booth	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Benjamin Mirageas	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zachary Lauzon	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Remi Elie	$40,000 (2)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Derek Dorsett	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Bertuzzi	$40,000 (3)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Santeri Virtanen	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	35
Salary Commitment
Year 9 : $2,321,844
Year 10 : $1,954,844
Year 11 : $1,072,344
Year 12 : $824,844
Salary Average Commitment
Year 9 : $136,000
Year 10 : $108,000
Year 11 : $52,000
Year 12 : $36,000

PINCHER CREEK PREDATORS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Jungle
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 0 - 0.00%
Farm Level 2:	2000 - $30 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$27,124,239
Farm Players Total Salaries	$1,385,350
Coaches Total Salaries	$2,760,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$228,743,981
Projected Bank Account	$228,743,981

Pro Players Salaries
Brett Carson	$2,392,500 (3)
-Salary Remaining :	$2,392,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Seth Jones	$2,212,500 (5)
-Salary Remaining :	$2,212,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Foligno	$1,957,500 (5)
-Salary Remaining :	$1,957,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Aleksander Barkov	$1,595,625 (4)
-Salary Remaining :	$1,595,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joel Edmundson	$1,437,500 (4)
-Salary Remaining :	$1,437,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrew Ladd	$1,223,989 (3)
-Salary Remaining :	$1,223,989
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matthew Tkachuk	$1,162,500 (5)
-Salary Remaining :	$1,162,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Getzlaf	$1,085,000 (2)
-Salary Remaining :	$1,085,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mathew Dumba	$1,078,125 (4)
-Salary Remaining :	$1,078,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Staal	$879,000 (4)
-Salary Remaining :	$879,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Martin Hanzal	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Drouin	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shea Theodore	$780,000 (3)
-Salary Remaining :	$780,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Victor Söderström (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor Hellebuyck	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brian Elliott	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Peyton Krebs (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nolan Foote (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicolas Petan	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jeff Schultz	$620,000 (1)
-Salary Remaining :	$620,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Colten Teubert	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dustin Wolf (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Leason (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mathias Emilio Pettersen (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mattias Ekholm	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Grabner	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Perron	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Marino (Out of Payroll)	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Matteau	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	29
Salary Commitment
Year 9 : $27,124,239
Year 10 : $24,654,239
Year 11 : $21,619,239
Year 12 : $11,072,750
Salary Average Commitment
Year 9 : $1,040,000
Year 10 : $920,000
Year 11 : $800,000
Year 12 : $320,000
Salary Cap with 1 Way Contract
Year 9 : $27,124,239
Year 10 : $24,654,239
Year 11 : $21,619,239
Year 12 : $11,072,750

Farm Players Salaries
Carter Hart	$93,750 (5)
Salary Remaining :	$93,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Urho Vaakanainen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Juuso Välimäki	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Braun	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Petr Mrazek	$67,500 (5)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Denis Gurianov	$67,500 (4)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Connolly	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Fox	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Phillips	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Kylington	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Romanov	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mathieu Perreault	$64,100 (1)
Salary Remaining :	$64,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Scott	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bill Sweatt	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yannick Weber	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chris Kreider	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jason Zucker	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Hållander	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gustav Lindstrom	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Drake Batherson	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Cole	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Gropp	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	22
Salary Commitment
Year 9 : $1,385,350
Year 10 : $791,250
Year 11 : $493,750
Year 12 : $423,750
Salary Average Commitment
Year 9 : $88,000
Year 10 : $48,000
Year 11 : $28,000
Year 12 : $24,000

SAN JOSE BLASPHEMERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Brimstone Palace
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,474,679
Farm Players Total Salaries	$1,889,455
Coaches Total Salaries	$2,941,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$336,927,492
Projected Bank Account	$336,927,492

Pro Players Salaries
Kelly Guard	$2,493,659 (2)
-Salary Remaining :	$2,493,659
-Salary Average :	$0
-Salary Average Remaining :	$0
Maxim Lapierre	$2,452,725 (2)
-Salary Remaining :	$2,452,725
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Johansen	$2,371,875 (4)
-Salary Remaining :	$2,371,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cam Fowler	$2,285,625 (4)
-Salary Remaining :	$2,285,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Vladimir Tarasenko	$2,236,250 (3)
-Salary Remaining :	$2,236,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jamie Benn	$1,828,500 (2)
-Salary Remaining :	$1,828,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Ennis	$1,440,000 (1)
-Salary Remaining :	$1,440,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zack Kassian	$1,434,170 (1)
-Salary Remaining :	$1,434,170
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Ross	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Claude Giroux	$1,270,000 (3)
-Salary Remaining :	$1,270,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Carl Soderberg	$1,256,000 (2)
-Salary Remaining :	$1,256,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Frederik Andersen	$1,233,375 (3)
-Salary Remaining :	$1,233,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dustin Byfuglien	$1,120,000 (1)
-Salary Remaining :	$1,120,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Joe Morrow	$1,100,000 (5)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dougie Hamilton	$1,087,500 (3)
-Salary Remaining :	$1,087,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Valentin Zykov	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexandre Picard	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Simon Gamanche	$840,000 (1)
-Salary Remaining :	$840,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Dylan Larkin	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jared McCann	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bowen Byram (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Simon Despres	$725,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Egor Afanasyev (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mattias Tedenby	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jeremy Swayman (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Philipp Kurashev	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zachary Jones (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	27
Salary Commitment
Year 9 : $33,474,679
Year 10 : $25,115,509
Year 11 : $17,084,625
Year 12 : $5,757,500
Salary Average Commitment
Year 9 : $880,000
Year 10 : $640,000
Year 11 : $520,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $33,474,679
Year 10 : $25,115,509
Year 11 : $17,084,625
Year 12 : $5,757,500

Farm Players Salaries
Antti Niemi	$160,425 (1)
Salary Remaining :	$160,425
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anders Lindback	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artturi Lehkonen	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Steve Ott	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Johannes Salmonsson	$79,030 (2)
Salary Remaining :	$79,030
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Bouchard	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Trent Frederic	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Logan Brown	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nolan Patrick	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Erik Brännström	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kerby Rychel	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Madden	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Fitzpatrick	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakob Forsbacka-Karlsson	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cody Franson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Will Butcher	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shane O'Brien	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zack Stortini	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Kaprizov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Škarek	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christopher Gibson	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
AJ Greer	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mike Anderson	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Stelio Mattheos	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Morozov	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Troy Terry	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Hayden	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oskar Lindblom	$40,000 (2)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Walford	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	29
Salary Commitment
Year 9 : $1,889,455
Year 10 : $1,079,030
Year 11 : $330,000
Year 12 : $65,000
Salary Average Commitment
Year 9 : $116,000
Year 10 : $68,000
Year 11 : $20,000
Year 12 : $4,000

SYRACUSE BULLDOGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Memorial Auditorium
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $90 - 0 - 0.00%
Level 3:	2000 - $85 - 0 - 0.00%
Level 4:	4000 - $80 - 0 - 0.00%
Luxury :	1000 - $165 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $20 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$28,802,885
Farm Players Total Salaries	$1,526,500
Coaches Total Salaries	$2,070,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$238,366,823
Projected Bank Account	$238,366,823

Pro Players Salaries
Niko Snellman	$2,196,644 (1)
-Salary Remaining :	$2,196,644
-Salary Average :	$0
-Salary Average Remaining :	$0
Konstantin Barulin	$2,136,465 (5)
-Salary Remaining :	$2,136,465
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Robby Dee	$2,075,175 (2)
-Salary Remaining :	$2,075,175
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andre Burakovsky	$1,722,500 (5)
-Salary Remaining :	$1,722,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mike Green	$1,602,588 (5)
-Salary Remaining :	$1,602,588
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Edler	$1,562,500 (3)
-Salary Remaining :	$1,562,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Tom Sestito	$1,504,200 (2)
-Salary Remaining :	$1,504,200
-Salary Average :	$1,090,000
-Salary Average Remaining :	$1,090,000
Mika Zibanejad	$1,317,500 (5)
-Salary Remaining :	$1,317,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Kucherov	$1,300,000 (3)
-Salary Remaining :	$1,300,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Sulzer	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Greiss	$1,161,875 (3)
-Salary Remaining :	$1,161,875
-Salary Average :	$0
-Salary Average Remaining :	$0
Louis Leblanc	$1,110,000 (3)
-Salary Remaining :	$1,110,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Hillen	$973,000 (2)
-Salary Remaining :	$973,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikkel Boedker	$912,500 (4)
-Salary Remaining :	$912,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Wojtek Wolski	$842,500 (1)
-Salary Remaining :	$842,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Rickard Rakell	$762,000 (1)
-Salary Remaining :	$762,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Tryamkin	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Spencer Knight (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Schmaltz	$675,000 (3)
-Salary Remaining :	$675,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Olli Maatta	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob de la Rose	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Braydon Coburn	$648,437 (2)
-Salary Remaining :	$648,437
-Salary Average :	$0
-Salary Average Remaining :	$0
Blake Comeau	$600,001 (1)
-Salary Remaining :	$600,001
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Antti Tuomisto (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Farrance (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Spence (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	26
Salary Commitment
Year 9 : $28,802,885
Year 10 : $22,501,740
Year 11 : $16,650,928
Year 12 : $7,691,553
Salary Average Commitment
Year 9 : $1,810,000
Year 10 : $1,650,000
Year 11 : $440,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $28,802,885
Year 10 : $22,501,740
Year 11 : $16,650,928
Year 12 : $7,691,553

Farm Players Salaries
Tyler Kennedy	$193,000 (1)
Salary Remaining :	$193,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Henrik Samuelsson	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lee Sweatt	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Henrique	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Strome	$77,500 (4)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Timothy Liljegren	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jon Gillies	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Caamano	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitri Samorukov	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quinton Howden	$62,000 (1)
Salary Remaining :	$62,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cody Goloubef	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marc-Antoine Pouliot	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robert Bortuzzo	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Reilly Smith	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Chekhovich	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Kulak	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aarne Talvitie	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vili Saarijarvi	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Comtois	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cayden Primeau	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Letunov	$44,000 (3)
Salary Remaining :	$44,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ostap Safin	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Maksimov	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	23
Salary Commitment
Year 9 : $1,526,500
Year 10 : $766,500
Year 11 : $361,500
Year 12 : $217,500
Salary Average Commitment
Year 9 : $92,000
Year 10 : $48,000
Year 11 : $20,000
Year 12 : $12,000

VANCOUVER MILLIONAIRES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pacific Coliseum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,804,182
Farm Players Total Salaries	$1,711,000
Coaches Total Salaries	$1,320,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $38,000,000	$0
Estimate Over Minimum Salary Cap of $13,000,000	$0
Current Bank Account	$108,470,987
Projected Bank Account	$108,470,987

Pro Players Salaries
Sergei Bobrovsky	$2,628,469 (3)
-Salary Remaining :	$2,628,469
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Vanek	$2,033,125 (3)
-Salary Remaining :	$2,033,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bobby Ryan	$1,942,275 (2)
-Salary Remaining :	$1,942,275
-Salary Average :	$0
-Salary Average Remaining :	$0
Dylan Olsen	$1,543,750 (1)
-Salary Remaining :	$1,543,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tomas Jurco	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tanner Pearson	$1,480,000 (4)
-Salary Remaining :	$1,480,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Landon Ferraro	$1,462,500 (3)
-Salary Remaining :	$1,462,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Steve Bernier	$1,283,250 (1)
-Salary Remaining :	$1,283,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jason Demers	$1,279,625 (2)
-Salary Remaining :	$1,279,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nathan Beaulieu	$1,200,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Hackett	$1,120,000 (1)
-Salary Remaining :	$1,120,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Colton Parayko	$1,078,125 (4)
-Salary Remaining :	$1,078,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dmitry Kulikov	$1,050,000 (2)
-Salary Remaining :	$1,050,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Halischuk	$1,031,250 (1)
-Salary Remaining :	$1,031,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Viktor Arvidsson	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Derek Stepan	$971,500 (2)
-Salary Remaining :	$971,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Clendening	$970,313 (4)
-Salary Remaining :	$970,313
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Mantha	$860,000 (2)
-Salary Remaining :	$860,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikhail Grigorenko	$810,000 (1)
-Salary Remaining :	$810,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vasily Podkolzin (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Gorges	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Beau Bennett	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shane Pinto (Out of Payroll)	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Hugo Alnefelt (Out of Payroll)	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zemi Girgensons	$560,000 (1)
-Salary Remaining :	$560,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Robert Mastrosimone (Out of Payroll)	$550,000 (3)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Micheal Ferland	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Daniil Misyul (Out of Payroll)	$500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	28
Salary Commitment
Year 9 : $30,804,182
Year 10 : $22,255,932
Year 11 : $15,652,532
Year 12 : $3,528,438
Salary Average Commitment
Year 9 : $1,080,000
Year 10 : $760,000
Year 11 : $560,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $30,804,182
Year 10 : $22,255,932
Year 11 : $15,652,532
Year 12 : $3,528,438

Farm Players Salaries
Alex Nedeljkovic	$112,500 (2)
Salary Remaining :	$112,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Shinkaruk	$78,500 (2)
Salary Remaining :	$78,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eeli Tolvanen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robert Thomas	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Nylander	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vitali Kravtsov	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Vilardi	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artemi Panarin	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Klim Kostin	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Samberg	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Travis Dermott	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kale Clague	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Girard	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colin White	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Mitchell	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Beaudin	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Munce	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Wise	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joonas Korpisalo	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan McLeod	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Slava Demin	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakob Silfverberg	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jason Robertson	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Grant Mismash	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Martin	$45,000 (1)
Salary Remaining :	$45,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Montembeault	$40,000 (2)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cameron Crotty	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	27
Salary Commitment
Year 9 : $1,711,000
Year 10 : $941,000
Year 11 : $335,000
Year 12 : $270,000
Salary Average Commitment
Year 9 : $108,000
Year 10 : $56,000
Year 11 : $20,000
Year 12 : $16,000

Team	Current Fund	Season Salary Cap	Under Maximum of $38,000,000 Available Cap Space	Over Minimum of $13,000,000	Farm Salary Cap	Under Maximum of $2,700,000	Pro Players	Farm Players	Total Players
BANGOR BEAGLES	$286,026,037	$27,285,738	$10,714,262	$14,285,738	$2,093,234	$606,766	25	30	55
BROOKLYN BLAZERS	$275,158,947	$31,041,836	$6,958,164	$18,041,836	$1,900,500	$799,500	22	31	53
CALGARY COWBOYS	$273,490,808	$30,604,918	$7,395,082	$17,604,918	$1,992,000	$708,000	30	30	60
CAPE BRETON CELTS	$315,082,759	$29,043,673	$8,956,327	$16,043,673	$1,460,250	$1,239,750	28	24	52
CAPE FEAR PROWLERS	$311,855,055	$29,080,866	$8,919,134	$16,080,866	$2,211,500	$488,500	25	33	58
CHICAGO CRUSHERS	$275,023,313	$26,150,200	$11,849,800	$13,150,200	$1,345,000	$1,355,000	33	21	54
COLORADO WOLVES	$335,781,116	$28,502,087	$9,497,913	$15,502,087	$1,736,700	$963,300	25	27	52
COQUITLAM KNIGHTS	$270,848,155	$29,183,172	$8,816,828	$16,183,172	$1,157,500	$1,542,500	22	24	46
DETROIT RED WINGS	$109,080,511	$31,012,354	$6,987,646	$18,012,354	$1,875,135	$824,865	25	27	52
EDMONTON BUSCHWACKERS	$318,279,168	$29,611,022	$8,388,978	$16,611,022	$1,625,250	$1,074,750	30	26	56
HALIFAX HIGHLANDERS	$335,406,021	$28,663,522	$9,336,478	$15,663,522	$1,847,835	$852,165	25	30	55
HAWAII TYPHOON	$319,986,561	$34,960,226	$3,039,774	$21,960,226	$1,873,800	$826,200	29	25	54
LAS CRUCES SPURS	$313,863,165	$31,321,423	$6,678,577	$18,321,423	$1,339,600	$1,360,400	33	22	55
MANHATTAN ISLANDERS	$271,631,159	$31,738,875	$6,261,125	$18,738,875	$2,036,800	$663,200	31	30	61
NEWTON NIGHTMARES	$186,193,308	$34,293,991	$3,706,009	$21,293,991	$1,237,500	$1,462,500	30	22	52
NORTH VAN ROCKERS	$260,812,536	$27,424,301	$10,575,699	$14,424,301	$2,033,250	$666,750	25	29	54
PENSACOLA BADGERS	$250,183,771	$28,883,531	$9,116,469	$15,883,531	$1,278,075	$1,421,925	27	18	45
PHILADELPHIA MADMEN	$239,863,946	$23,217,863	$14,782,137	$10,217,863	$2,246,844	$453,156	22	35	57
PINCHER CREEK PREDATORS	$228,743,981	$24,159,589	$13,840,411	$11,159,589	$1,385,350	$1,314,650	29	22	51
SAN JOSE BLASPHEMERS	$336,927,492	$32,914,134	$5,085,866	$19,914,134	$1,889,455	$810,545	27	29	56
SYRACUSE BULLDOGS	$238,366,823	$27,929,385	$10,070,615	$14,929,385	$1,526,500	$1,173,500	26	23	49
VANCOUVER MILLIONAIRES	$108,470,987	$29,465,182	$8,534,818	$16,465,182	$1,711,000	$989,000	28	27	55

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %