COACH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dog Pound
Level 1:	6000 - $100 - 5,551 - 92.52%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,748 - 87.38%
Farm Level 2:	1000 - $15 - 992 - 99.16%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17,551 - 97.51%
Average Income per Game	$1,225,125
Year to Date Revenue	$19,602,000
Farm
Home Games Left	26
Average Attendance - %	2,739 - 91.31%
Average Income per Game	$76,039
Year to Date Revenue	$1,216,625
Expense
Pro Players Total Salaries	$24,942,504
Farm Players Total Salaries	$2,368,234
Coaches Total Salaries	$2,276,000
Luxury Taxe Total	$185,594
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,715,041
Farm Year To Date Expenses	$1,344,914
Pro Salary Cap To Date	$9,307,365
Farm Salary Cap To Date	$896,534
Estimate
Pro Estimated Season Revenue	$31,853,250
Farm Estimated Season Revenue	$1,977,016
Pro Remaining Season Days	90
Pro Expenses Per Days	$182,115
Pro Estimated Expenses	$16,390,350
Farm Remaining Season Days	86
Farm Expenses Per Days	$25,498
Farm Estimated Expenses	$2,192,828
Estimated Season Expenses	$18,583,178
Season Salary Cap	$27,310,738
Estimate Under Maximum Salary Cap of $38,000,000	$10,689,262
Estimate Over Minimum Salary Cap of $13,000,000	$14,310,738
Current Bank Account	$295,599,113
Projected Bank Account	$310,846,201

Pro Players Salaries
Matt Duchene	$2,465,178 (4)
-Salary Remaining :	$1,551,511
-Salary Average :	$0
-Salary Average Remaining :	$0
Johnny Gaudreau	$2,237,900 (4)
-Salary Remaining :	$1,408,469
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Tyler Johnson	$1,919,925 (3)
-Salary Remaining :	$1,208,344
-Salary Average :	$400,000
-Salary Average Remaining :	$251,748
Alex Ovechkin	$1,754,500 (4)
-Salary Remaining :	$1,104,231
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan McDonagh	$1,450,000 (3)
-Salary Remaining :	$912,587
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Leland Irving	$1,290,938 (5)
-Salary Remaining :	$812,478
-Salary Average :	$0
-Salary Average Remaining :	$0
Jared Spurgeon	$1,250,625 (3)
-Salary Remaining :	$787,107
-Salary Average :	$0
-Salary Average Remaining :	$0
Nikita Filatov	$1,160,750 (2)
-Salary Remaining :	$730,542
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jonathan Blum	$1,159,375 (5)
-Salary Remaining :	$729,677
-Salary Average :	$0
-Salary Average Remaining :	$0
Shayne Gostisbehere	$1,000,000 (3)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Max Pacioretty	$970,313 (4)
-Salary Remaining :	$610,687
-Salary Average :	$0
-Salary Average Remaining :	$0
Vladislav Namestnikov	$918,000 (2)
-Salary Remaining :	$577,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sam Bennett	$900,000 (3)
-Salary Remaining :	$566,434
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jack Eichel	$850,000 (4)
-Salary Remaining :	$534,965
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dmitrij Jaskin	$800,000 (2)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Derrick Pouliot	$750,000 (1)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sam Reinhart	$750,000 (3)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Travis Sanheim	$750,000 (3)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
J.T. Miller	$715,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mackenzie Blackwood	$650,000 (4)
-Salary Remaining :	$409,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Marc Methot	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Marcus Johansson	$600,000 (2)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	22
Salary Commitment
Year 9 : $24,942,504
Year 10 : $22,877,504
Year 11 : $19,398,754
Year 12 : $11,378,204
Salary Average Commitment
Year 9 : $1,000,000
Year 10 : $880,000
Year 11 : $720,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $24,942,504
Year 10 : $22,877,504
Year 11 : $19,398,754
Year 12 : $11,378,204

Farm Players Salaries
Joe Colborne	$132,400 (1)
Salary Remaining :	$81,917
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Suter	$130,453 (1)
Salary Remaining :	$80,712
Salary Average :	$0
Salary Average Remaining :	$0
Patrik Berglund	$117,881 (1)
Salary Remaining :	$72,934
Salary Average :	$4,000
Salary Average Remaining :	$2,475
David Krejci	$90,000 (1)
Salary Remaining :	$55,683
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ondrej Kase	$85,000 (1)
Salary Remaining :	$52,590
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Miikka Salomaki	$80,000 (1)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Rasmus Dahlin	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brett Howden	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dylan Cozens	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Andrei Svechnikov	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nico Hischier	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jakob Chychrun	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brady Skjei	$70,000 (2)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jason Dickinson	$67,500 (2)
Salary Remaining :	$41,763
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Samuel Fagemo	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jordan Kyrou	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kristian Vesalainen	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joe Veleno	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jared McIsaac	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Scott Wedgewood	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Benoit-Olivier Groulx	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Miles Wood	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michael Hutchinson	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Colby Robak	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alex Beaucage	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Justin Bailey	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alec Regula	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brandon Montour	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Steve Mason	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Oliver Bjorkstrand	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Anthony Cirelli	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Pavel Buchnevich	$50,000 (4)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kyle Capobianco	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michal Spacek	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	34
Salary Commitment
Year 9 : $2,368,234
Year 10 : $1,252,500
Year 11 : $550,000
Year 12 : $190,000
Salary Average Commitment
Year 9 : $132,000
Year 10 : $80,000
Year 11 : $36,000
Year 12 : $12,000

BROOKLYN BLAZERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 5,491 - 91.52%
Level 2:	5000 - $60 - 4,994 - 99.89%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,998 - 99.95%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,784 - 89.18%
Farm Level 2:	1000 - $15 - 986 - 98.59%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17,484 - 97.13%
Average Income per Game	$1,218,724
Year to Date Revenue	$19,499,585
Farm
Home Games Left	26
Average Attendance - %	2,770 - 92.32%
Average Income per Game	$77,218
Year to Date Revenue	$1,235,490
Expense
Pro Players Total Salaries	$30,727,086
Farm Players Total Salaries	$1,987,625
Coaches Total Salaries	$1,829,400
Luxury Taxe Total	$222,384
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,515,620
Farm Year To Date Expenses	$1,073,846
Pro Salary Cap To Date	$11,144,991
Farm Salary Cap To Date	$757,595
Estimate
Pro Estimated Season Revenue	$31,686,826
Farm Estimated Season Revenue	$2,007,671
Pro Remaining Season Days	90
Pro Expenses Per Days	$221,868
Pro Estimated Expenses	$19,968,120
Farm Remaining Season Days	86
Farm Expenses Per Days	$20,266
Farm Estimated Expenses	$1,742,876
Estimated Season Expenses	$21,710,996
Season Salary Cap	$32,714,711
Estimate Under Maximum Salary Cap of $38,000,000	$5,285,289
Estimate Over Minimum Salary Cap of $13,000,000	$19,714,711
Current Bank Account	$283,082,171
Projected Bank Account	$295,065,672

Pro Players Salaries
Jonathan Huberdeau	$2,453,238 (4)
-Salary Remaining :	$1,543,996
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Pascal Leclaire	$2,365,686 (3)
-Salary Remaining :	$1,488,893
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Cody Hodgson	$2,340,650 (3)
-Salary Remaining :	$1,473,136
-Salary Average :	$0
-Salary Average Remaining :	$0
Magnus Paajarvi	$2,185,000 (4)
-Salary Remaining :	$1,375,175
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Stefan Noesen	$1,681,875 (1)
-Salary Remaining :	$1,058,523
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nicklas Jensen	$1,550,000 (1)
-Salary Remaining :	$975,524
-Salary Average :	$1,550,000
-Salary Average Remaining :	$975,524
Ryan Murray	$1,548,450 (5)
-Salary Remaining :	$974,549
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Evan Oberg	$1,484,437 (3)
-Salary Remaining :	$934,261
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Zac Dalpe	$1,357,000 (1)
-Salary Remaining :	$854,056
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Travis Hamonic	$1,250,000 (3)
-Salary Remaining :	$786,713
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
David Schlemko	$1,200,000 (1)
-Salary Remaining :	$755,245
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Alexander Radulov	$1,138,000 (2)
-Salary Remaining :	$716,224
-Salary Average :	$0
-Salary Average Remaining :	$0
Jack Campbell	$1,012,500 (3)
-Salary Remaining :	$637,238
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kevin Hayes	$1,000,000 (5)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mirco Mueller	$1,000,000 (4)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Luca Sbisa	$957,000 (1)
-Salary Remaining :	$602,308
-Salary Average :	$0
-Salary Average Remaining :	$0
Paul Stastny	$803,250 (1)
-Salary Remaining :	$505,542
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sven Baertschi	$800,000 (4)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Max Domi	$775,000 (2)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Aaron Ekblad	$775,000 (3)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nikita Zadorov	$750,000 (2)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nikolay Goldobin	$750,000 (1)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Matt Corrente	$600,000 (4)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mike Santorelli	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brayden Point	$450,000 (3)
-Salary Remaining :	$283,217
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	25
Salary Commitment
Year 9 : $30,727,086
Year 10 : $21,927,961
Year 11 : $19,264,961
Year 12 : $9,586,688
Salary Average Commitment
Year 9 : $2,390,000
Year 10 : $600,000
Year 11 : $520,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $30,727,086
Year 10 : $21,927,961
Year 11 : $19,264,961
Year 12 : $9,586,688

Farm Players Salaries
Nicolas Kerdiles	$169,625 (1)
Salary Remaining :	$104,948
Salary Average :	$4,000
Salary Average Remaining :	$2,475
David Musil	$143,000 (1)
Salary Remaining :	$88,475
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brendan Lemieux	$102,500 (5)
Salary Remaining :	$63,417
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Donato	$80,000 (4)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Laurent Dauphin	$80,000 (4)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jayce Hawryluk	$80,000 (4)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Rasmus Sandin	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matthew Boldy	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cody Glass	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Evgeny Svechnikov	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Christian Fischer	$67,500 (2)
Salary Remaining :	$41,763
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tobias Björnfot	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nathan Bastian	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Andrew Peeke	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alex Formenton	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cam Dineen	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joseph Woll	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kirill Marchenko	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kody Clark	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexander Campbell	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Graeme Clarke	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dmitry Semykin	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Markus Ruusu	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Aaron Huglen	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Isaac Ratcliffe	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jeremy Lauzon	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Daniil Tarasov	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Max Gildon	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	28
Salary Commitment
Year 9 : $1,987,625
Year 10 : $1,225,000
Year 11 : $907,500
Year 12 : $537,500
Salary Average Commitment
Year 9 : $112,000
Year 10 : $72,000
Year 11 : $52,000
Year 12 : $28,000

CALGARY COWBOYS

Arena Capacity - Ticket Price Attendance - %
Arena Name	JCI Center
Level 1:	7000 - $90 - 6,648 - 94.98%
Level 2:	6000 - $65 - 4,929 - 82.14%
Level 3:	3000 - $33 - 2,581 - 86.05%
Level 4:	4000 - $25 - 3,999 - 99.97%
Luxury :	2000 - $225 - 957 - 47.84%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - $32 - 2,932 - 97.73%
Farm Level 2:	2000 - $15 - 1,982 - 99.09%
Farm Total Capacity :	5000
Income
Home Games Left	26
Average Attendance - %	19,114 - 86.88%
Average Income per Game	$1,319,153
Year to Date Revenue	$21,106,454
Farm
Home Games Left	26
Average Attendance - %	4,914 - 98.28%
Average Income per Game	$123,550
Year to Date Revenue	$1,976,802
Expense
Pro Players Total Salaries	$27,852,168
Farm Players Total Salaries	$2,117,000
Coaches Total Salaries	$2,980,000
Luxury Taxe Total	$215,149
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,362,318
Farm Year To Date Expenses	$1,347,763
Pro Salary Cap To Date	$10,783,734
Farm Salary Cap To Date	$806,686
Estimate
Pro Estimated Season Revenue	$34,297,988
Farm Estimated Season Revenue	$3,212,303
Pro Remaining Season Days	90
Pro Expenses Per Days	$205,686
Pro Estimated Expenses	$18,511,740
Farm Remaining Season Days	86
Farm Expenses Per Days	$25,439
Farm Estimated Expenses	$2,187,754
Estimated Season Expenses	$20,699,494
Season Salary Cap	$29,969,168
Estimate Under Maximum Salary Cap of $38,000,000	$8,030,832
Estimate Over Minimum Salary Cap of $13,000,000	$16,969,168
Current Bank Account	$283,648,835
Projected Bank Account	$300,459,632

Pro Players Salaries
Drew Doughty	$2,622,375 (5)
-Salary Remaining :	$1,650,446
-Salary Average :	$0
-Salary Average Remaining :	$0
Brendan Gallagher	$2,188,581 (3)
-Salary Remaining :	$1,377,429
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Pierre-Marc Bouchard	$2,171,812 (3)
-Salary Remaining :	$1,366,875
-Salary Average :	$0
-Salary Average Remaining :	$0
Marian Gaborik	$2,035,687 (3)
-Salary Remaining :	$1,281,202
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nick Schultz	$1,752,275 (1)
-Salary Remaining :	$1,102,830
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
John Gibson	$1,509,375 (4)
-Salary Remaining :	$949,956
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Eric Staal	$1,450,000 (1)
-Salary Remaining :	$912,587
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kyle Cumiskey	$1,283,250 (1)
-Salary Remaining :	$807,640
-Salary Average :	$0
-Salary Average Remaining :	$0
Alec Martinez	$1,280,813 (3)
-Salary Remaining :	$806,106
-Salary Average :	$0
-Salary Average Remaining :	$0
Shea Weber	$1,192,500 (5)
-Salary Remaining :	$750,524
-Salary Average :	$0
-Salary Average Remaining :	$0
Ondrej Pavelec	$1,000,500 (1)
-Salary Remaining :	$629,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dillon Heatherington	$1,000,000 (2)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nathan MacKinnon	$825,000 (2)
-Salary Remaining :	$519,231
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Troy Brouwer	$825,000 (1)
-Salary Remaining :	$519,231
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jonathan Drouin	$800,000 (2)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
T.J. Brodie	$795,000 (1)
-Salary Remaining :	$500,350
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Werenski	$775,000 (4)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sean Monahan	$770,000 (2)
-Salary Remaining :	$484,615
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Timo Meier	$750,000 (3)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Max Friberg	$725,000 (1)
-Salary Remaining :	$456,294
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Slater Koekkoek	$600,000 (3)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Emerson Etem	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brad Richardson	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Johan Franzen	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	24
Salary Commitment
Year 9 : $27,852,168
Year 10 : $18,521,143
Year 11 : $15,126,143
Year 12 : $6,099,250
Salary Average Commitment
Year 9 : $720,000
Year 10 : $400,000
Year 11 : $240,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $27,852,168
Year 10 : $18,521,143
Year 11 : $15,126,143
Year 12 : $6,099,250

Farm Players Salaries
Michael McCarron	$112,500 (2)
Salary Remaining :	$69,604
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jordan Greenway	$102,500 (3)
Salary Remaining :	$63,417
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Hunter Smith	$78,000 (1)
Salary Remaining :	$48,259
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Owen Tippett	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Merkley	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Grigori Denisenko	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cole Caufield	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lucas Johansen	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cale Makar	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jyrki Jokipakka	$70,000 (1)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dustin Tokarski	$70,000 (1)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Akil Thomas	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jakub Lauko	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nicholas Robertson	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Poehling	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Martins Dzierkals	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cal Petersen	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Connor Ingram	$65,000 (4)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Pavel Dorofeyev	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tim Bozon	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Linus Högberg	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Patrik Puistola	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Evan Barratt	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Peter Mueller	$51,000 (1)
Salary Remaining :	$31,554
Salary Average :	$0
Salary Average Remaining :	$0
Adin Hill	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
John Farinacci	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brett Lernout	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cale Fleury	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexei Toropchenko	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jaret Anderson-Dolan	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
John Draeger	$48,000 (1)
Salary Remaining :	$29,698
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Josh Brook	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Evan Cormier	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	33
Salary Commitment
Year 9 : $2,117,000
Year 10 : $1,290,000
Year 11 : $732,500
Year 12 : $65,000
Salary Average Commitment
Year 9 : $128,000
Year 10 : $76,000
Year 11 : $44,000
Year 12 : $4,000

CAPE BRETON CELTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fenian Forum
Level 1:	6000 - $100 - 5,559 - 92.66%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 998 - 99.84%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,764 - 88.22%
Farm Level 2:	1000 - $15 - 993 - 99.29%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17,558 - 97.54%
Average Income per Game	$1,225,619
Year to Date Revenue	$19,609,900
Farm
Home Games Left	26
Average Attendance - %	2,757 - 91.91%
Average Income per Game	$76,648
Year to Date Revenue	$1,226,375
Expense
Pro Players Total Salaries	$27,583,423
Farm Players Total Salaries	$1,780,250
Coaches Total Salaries	$4,374,000
Luxury Taxe Total	$204,226
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,389,288
Farm Year To Date Expenses	$1,157,655
Pro Salary Cap To Date	$10,237,383
Farm Salary Cap To Date	$674,954
Estimate
Pro Estimated Season Revenue	$31,866,088
Farm Estimated Season Revenue	$1,992,859
Pro Remaining Season Days	90
Pro Expenses Per Days	$214,625
Pro Estimated Expenses	$19,316,250
Farm Remaining Season Days	86
Farm Expenses Per Days	$21,915
Farm Estimated Expenses	$1,884,690
Estimated Season Expenses	$21,200,940
Season Salary Cap	$29,363,673
Estimate Under Maximum Salary Cap of $38,000,000	$8,636,327
Estimate Over Minimum Salary Cap of $13,000,000	$16,363,673
Current Bank Account	$323,167,865
Projected Bank Account	$335,825,872

Pro Players Salaries
Ryan O'Reilly	$2,214,000 (2)
-Salary Remaining :	$1,393,427
-Salary Average :	$0
-Salary Average Remaining :	$0
Tomas Hertl	$1,991,250 (4)
-Salary Remaining :	$1,253,234
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jason Garrison	$1,957,500 (1)
-Salary Remaining :	$1,231,993
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Adam Larsson	$1,875,000 (3)
-Salary Remaining :	$1,180,070
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Cam Ward	$1,730,031 (2)
-Salary Remaining :	$1,088,831
-Salary Average :	$0
-Salary Average Remaining :	$0
Nicklas Backstrom	$1,437,500 (4)
-Salary Remaining :	$904,720
-Salary Average :	$0
-Salary Average Remaining :	$0
Jannik Hansen	$1,344,000 (1)
-Salary Remaining :	$845,874
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Laurent Brossoit	$1,260,000 (4)
-Salary Remaining :	$793,007
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Alexander Perezhogin	$1,241,054 (1)
-Salary Remaining :	$781,083
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ty Rattie	$1,218,713 (4)
-Salary Remaining :	$767,022
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
T.J. Hensick	$1,196,250 (2)
-Salary Remaining :	$752,885
-Salary Average :	$0
-Salary Average Remaining :	$0
Lars Eller	$1,159,375 (2)
-Salary Remaining :	$729,677
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kris Russell	$1,060,000 (3)
-Salary Remaining :	$667,133
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake Gardiner	$1,000,000 (3)
-Salary Remaining :	$629,371
-Salary Average :	$0
-Salary Average Remaining :	$0
Nick Leddy	$937,500 (3)
-Salary Remaining :	$590,035
-Salary Average :	$0
-Salary Average Remaining :	$0
Tom Wilson	$911,250 (2)
-Salary Remaining :	$573,514
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Joel Armia	$900,000 (1)
-Salary Remaining :	$566,434
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mitch Marner	$775,000 (4)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Connor Murphy	$750,000 (1)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Rasmus Ristolainen	$750,000 (2)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sebastian Aho	$750,000 (4)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Will Karlsson	$625,000 (3)
-Salary Remaining :	$393,357
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brett Pollock	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	23
Salary Commitment
Year 9 : $27,583,423
Year 10 : $20,890,869
Year 11 : $12,929,963
Year 12 : $7,432,463
Salary Average Commitment
Year 9 : $640,000
Year 10 : $400,000
Year 11 : $280,000
Year 12 : $200,000
Salary Cap with 1 Way Contract
Year 9 : $27,583,423
Year 10 : $20,890,869
Year 11 : $12,929,963
Year 12 : $7,432,463

Farm Players Salaries
Juuse Saros	$87,750 (2)
Salary Remaining :	$54,291
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Luke Kunin	$82,500 (5)
Salary Remaining :	$51,043
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Martin Nečas	$82,500 (1)
Salary Remaining :	$51,043
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tony DeAngelo	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tage Thompson	$75,000 (4)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Rasmus Kupari	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alex Newhook	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jaroslav Halak	$67,500 (2)
Salary Remaining :	$41,763
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Josh Mahura	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Raphael Lavoie	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Rasmus Asplund	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
William Bitten	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Morgan Frost	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Bode Wilde	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Martin Fehérváry	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Blake McLaughlin	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jamieson Rees	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Simon Lundmark	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Philippe Myers	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dominic Turgeon	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Erik Portillo	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Justus Annunen	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Allan McShane	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mike Matheson	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Robin Salo	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nicolas Meloche	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Scott Laughton	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ivan Lodnia	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Antoine Morand	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	29
Salary Commitment
Year 9 : $1,780,250
Year 10 : $1,312,750
Year 11 : $562,500
Year 12 : $157,500
Salary Average Commitment
Year 9 : $116,000
Year 10 : $84,000
Year 11 : $36,000
Year 12 : $8,000

CAPE FEAR PROWLERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Atlantic Arena
Level 1:	6000 - $100 - 5,500 - 91.67%
Level 2:	5000 - $60 - 4,992 - 99.85%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 99.98%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,796 - 89.82%
Farm Level 2:	1000 - $15 - 990 - 98.96%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17,492 - 97.18%
Average Income per Game	$1,219,520
Year to Date Revenue	$19,512,320
Farm
Home Games Left	26
Average Attendance - %	2,786 - 92.86%
Average Income per Game	$77,717
Year to Date Revenue	$1,243,465
Expense
Pro Players Total Salaries	$27,939,366
Farm Players Total Salaries	$2,382,000
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$206,447
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,644,325
Farm Year To Date Expenses	$1,403,539
Pro Salary Cap To Date	$10,347,811
Farm Salary Cap To Date	$907,883
Estimate
Pro Estimated Season Revenue	$31,707,520
Farm Estimated Season Revenue	$2,020,631
Pro Remaining Season Days	90
Pro Expenses Per Days	$200,975
Pro Estimated Expenses	$18,087,750
Farm Remaining Season Days	86
Farm Expenses Per Days	$26,489
Farm Estimated Expenses	$2,278,054
Estimated Season Expenses	$20,365,804
Season Salary Cap	$30,321,366
Estimate Under Maximum Salary Cap of $38,000,000	$7,678,634
Estimate Over Minimum Salary Cap of $13,000,000	$17,321,366
Current Bank Account	$320,356,529
Projected Bank Account	$333,718,876

Pro Players Salaries
Patrick Sharp	$2,453,750 (3)
-Salary Remaining :	$1,544,318
-Salary Average :	$0
-Salary Average Remaining :	$0
Evander Kane	$2,325,000 (4)
-Salary Remaining :	$1,463,287
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Marc-Andre Fleury	$2,102,500 (4)
-Salary Remaining :	$1,323,252
-Salary Average :	$0
-Salary Average Remaining :	$0
Victor Hedman	$1,987,500 (2)
-Salary Remaining :	$1,250,874
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Josefson	$1,631,250 (4)
-Salary Remaining :	$1,026,661
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonathan Toews	$1,537,500 (5)
-Salary Remaining :	$967,657
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeff Skinner	$1,494,281 (4)
-Salary Remaining :	$940,457
-Salary Average :	$0
-Salary Average Remaining :	$0
Mike Richards	$1,411,000 (1)
-Salary Remaining :	$888,042
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeny Dadonov	$1,345,960 (4)
-Salary Remaining :	$847,108
-Salary Average :	$1,064,000
-Salary Average Remaining :	$669,650
P.K. Subban	$1,325,000 (5)
-Salary Remaining :	$833,916
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Calvert	$1,250,000 (3)
-Salary Remaining :	$786,713
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Anton Stralman	$1,145,625 (2)
-Salary Remaining :	$721,023
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kalle Olsson	$1,100,000 (1)
-Salary Remaining :	$692,308
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brandon Kozun	$1,000,000 (3)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Calvin Pickard	$1,000,000 (2)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Matt Smaby	$800,000 (1)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Andrej Sekera	$800,000 (2)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Valeri Nichushkin	$775,000 (2)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ondrej Palat	$705,000 (3)
-Salary Remaining :	$443,706
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Karl Alzner	$625,000 (1)
-Salary Remaining :	$393,357
-Salary Average :	$0
-Salary Average Remaining :	$0
Logan Couture	$625,000 (1)
-Salary Remaining :	$393,357
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake McCabe	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	22
Salary Commitment
Year 9 : $27,939,366
Year 10 : $22,878,366
Year 11 : $17,170,241
Year 12 : $11,761,491
Salary Average Commitment
Year 9 : $1,504,000
Year 10 : $1,384,000
Year 11 : $1,224,000
Year 12 : $1,104,000
Salary Cap with 1 Way Contract
Year 9 : $27,939,366
Year 10 : $22,878,366
Year 11 : $17,170,241
Year 12 : $11,761,491

Farm Players Salaries
Antti Raanta	$125,000 (1)
Salary Remaining :	$77,338
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Bryan Little	$110,000 (1)
Salary Remaining :	$68,058
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Esa Lindell	$100,000 (5)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Devante Smith-Pelly	$88,000 (1)
Salary Remaining :	$54,446
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jesperi Kotkaniemi	$77,500 (2)
Salary Remaining :	$47,950
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Thomas Harley	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Philip Broberg	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sam Steel	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ty Smith	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dante Fabbro	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brandon Halverson	$72,500 (1)
Salary Remaining :	$44,856
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Chris Tierney	$71,500 (3)
Salary Remaining :	$44,237
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Spencer Foo	$67,500 (2)
Salary Remaining :	$41,763
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jesper Bratt	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Parker Wotherspoon	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Adam Beckman	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Taylor Raddysh	$65,000 (4)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Felix Sandstrom	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ukko-Pekka Luukkonen	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Henri Jokiharju	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cody Ceci	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Christian Dvorak	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexander Alexeyev	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Gabriel Fortier	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nikolai Kulemin	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Filip Gustavsson	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Conor Garland	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Marcus Davidsson	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Julius Bergman	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Chris Bigras	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Marcus Pettersson	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vladislav Kamenev	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jonathan Davidsson	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexandre Texier	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Warren Foegele	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Hudson Fasching	$40,000 (2)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	36
Salary Commitment
Year 9 : $2,382,000
Year 10 : $1,386,500
Year 11 : $901,500
Year 12 : $380,000
Salary Average Commitment
Year 9 : $144,000
Year 10 : $84,000
Year 11 : $52,000
Year 12 : $20,000

CHICAGO CRUSHERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Death Trap
Level 1:	7000 - $100 - 5,701 - 81.44%
Level 2:	6000 - $70 - 4,284 - 71.40%
Level 3:	3000 - $40 - 2,419 - 80.63%
Level 4:	5000 - $30 - 4,227 - 84.55%
Luxury :	2000 - $175 - 1,333 - 66.67%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 1,790 - 59.66%
Farm Level 2:	2000 - $30 - 1,044 - 52.22%
Farm Total Capacity :	5000
Income
Home Games Left	26
Average Attendance - %	17,964 - 78.11%
Average Income per Game	$1,326,857
Year to Date Revenue	$21,229,710
Farm
Home Games Left	25
Average Attendance - %	2,834 - 56.69%
Average Income per Game	$120,828
Year to Date Revenue	$2,054,070
Expense
Pro Players Total Salaries	$25,975,575
Farm Players Total Salaries	$2,100,000
Coaches Total Salaries	$2,975,000
Luxury Taxe Total	$183,734
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,945,830
Farm Year To Date Expenses	$1,208,051
Pro Salary Cap To Date	$9,213,843
Farm Salary Cap To Date	$826,734
Estimate
Pro Estimated Season Revenue	$34,498,279
Farm Estimated Season Revenue	$3,020,691
Pro Remaining Season Days	90
Pro Expenses Per Days	$195,459
Pro Estimated Expenses	$17,591,310
Farm Remaining Season Days	86
Farm Expenses Per Days	$22,302
Farm Estimated Expenses	$1,917,972
Estimated Season Expenses	$19,509,282
Season Salary Cap	$28,075,575
Estimate Under Maximum Salary Cap of $38,000,000	$9,924,425
Estimate Over Minimum Salary Cap of $13,000,000	$15,075,575
Current Bank Account	$286,969,477
Projected Bank Account	$304,979,165

Pro Players Salaries
Anze Kopitar	$2,499,500 (3)
-Salary Remaining :	$1,573,112
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Seguin	$2,092,000 (3)
-Salary Remaining :	$1,316,643
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Oliver Ekman-Larsson	$1,875,000 (3)
-Salary Remaining :	$1,180,070
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Pietrangelo	$1,650,825 (2)
-Salary Remaining :	$1,038,981
-Salary Average :	$0
-Salary Average Remaining :	$0
David Pastrnak	$1,592,500 (5)
-Salary Remaining :	$1,002,273
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mark Stone	$1,219,000 (2)
-Salary Remaining :	$767,203
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Clayton Keller	$1,187,500 (5)
-Salary Remaining :	$747,378
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jake Guentzel	$1,162,500 (5)
-Salary Remaining :	$731,643
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ben Bishop	$1,086,750 (2)
-Salary Remaining :	$683,969
-Salary Average :	$0
-Salary Average Remaining :	$0
Robin Lehner	$1,000,000 (5)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Zach Bogosian	$925,000 (2)
-Salary Remaining :	$582,168
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nikolaj Ehlers	$800,000 (3)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kyle Connor	$800,000 (4)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ivan Provorov	$750,000 (4)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Josh Morrissey	$750,000 (2)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Patrice Bergeron	$720,000 (1)
-Salary Remaining :	$453,147
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Matt Nieto	$700,000 (2)
-Salary Remaining :	$440,559
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nick Cousins	$700,000 (1)
-Salary Remaining :	$440,559
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mikael Backlund	$625,000 (2)
-Salary Remaining :	$393,357
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ryan Wilson	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ben Smith	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Drew Stafford	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brandon Sutter	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Christian Folin	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nick Holden	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nick Shore	$440,000 (3)
-Salary Remaining :	$276,923
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	26
Salary Commitment
Year 9 : $25,975,575
Year 10 : $21,155,575
Year 11 : $14,199,000
Year 12 : $6,492,500
Salary Average Commitment
Year 9 : $880,000
Year 10 : $560,000
Year 11 : $360,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $25,975,575
Year 10 : $21,155,575
Year 11 : $14,199,000
Year 12 : $6,492,500

Farm Players Salaries
Jordan Binnington	$100,000 (5)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Victor Rask	$80,000 (4)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jake Bean	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Noah Dobson	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Conor Timmins	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tyson Jost	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tomas Tatar	$70,000 (3)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dillon Dube	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Andrew Mangiapane	$65,000 (4)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Victor Mete	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Rasmus Andersson	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Frederic Allard	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nils Lundkvist	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tyler Parsons	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Emil Bemström	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Oskar Sundqvist	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Shawn Matthias	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Charlie Coyle	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jesse Ylönen	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dmitri Zavgorodny	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joel Hofer	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
David Gustafsson	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Chris Tanev	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Justin Schultz	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tim Kennedy	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mathias Emilio Pettersen	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kevin Porter	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nikita Alexandrov	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
William Carrier	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Martin Frk	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Torrey Mitchell	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Andrew Nielsen	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Glenn Gawdin	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Adam Lowry	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Linus Soderstrom	$40,000 (3)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	35
Salary Commitment
Year 9 : $2,100,000
Year 10 : $1,400,000
Year 11 : $975,000
Year 12 : $525,000
Salary Average Commitment
Year 9 : $140,000
Year 10 : $88,000
Year 11 : $60,000
Year 12 : $28,000

COLORADO WOLVES

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Den
Level 1:	6000 - $100 - 5,312 - 88.54%
Level 2:	5000 - $70 - 4,096 - 81.92%
Level 3:	2000 - $50 - 1,679 - 83.95%
Level 4:	4000 - $30 - 3,940 - 98.49%
Luxury :	1000 - $250 - 870 - 87.01%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,511 - 75.53%
Farm Level 2:	1000 - $25 - 555 - 55.52%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	15,897 - 88.32%
Average Income per Game	$1,237,628
Year to Date Revenue	$21,039,680
Farm
Home Games Left	25
Average Attendance - %	2,066 - 68.86%
Average Income per Game	$74,433
Year to Date Revenue	$1,265,365
Expense
Pro Players Total Salaries	$22,667,662
Farm Players Total Salaries	$2,111,200
Coaches Total Salaries	$2,727,000
Luxury Taxe Total	$176,000
Special Salary Cap Value	$421,850
Pro Year To Date Expenses	$9,246,504
Farm Year To Date Expenses	$1,421,718
Pro Salary Cap To Date	$8,826,951
Farm Salary Cap To Date	$813,543
Estimate
Pro Estimated Season Revenue	$30,940,706
Farm Estimated Season Revenue	$1,860,831
Pro Remaining Season Days	90
Pro Expenses Per Days	$166,431
Pro Estimated Expenses	$14,978,790
Farm Remaining Season Days	86
Farm Expenses Per Days	$26,663
Farm Estimated Expenses	$2,293,018
Estimated Season Expenses	$17,271,808
Season Salary Cap	$25,200,712
Estimate Under Maximum Salary Cap of $38,000,000	$12,799,288
Estimate Over Minimum Salary Cap of $13,000,000	$12,200,712
Current Bank Account	$347,241,940
Projected Bank Account	$362,771,669

Pro Players Salaries
Morgan Rielly	$2,285,625 (4)
-Salary Remaining :	$1,438,505
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Pavel Datsyuk	$2,041,200 (1)
-Salary Remaining :	$1,284,671
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Milan Michalek	$1,571,875 (2)
-Salary Remaining :	$989,292
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dan Fritsche	$1,562,500 (5)
-Salary Remaining :	$983,392
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Pavel Vorobiev	$1,527,222 (2)
-Salary Remaining :	$961,189
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Scott Glennie	$1,453,125 (5)
-Salary Remaining :	$914,554
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jesse Joensuu	$1,437,500 (4)
-Salary Remaining :	$904,720
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Myers	$1,423,125 (4)
-Salary Remaining :	$895,673
-Salary Average :	$0
-Salary Average Remaining :	$0
Maxim Mayorov	$1,250,000 (4)
-Salary Remaining :	$786,713
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jordan Schmaltz	$1,060,000 (5)
-Salary Remaining :	$667,133
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Michal Neuvirth	$980,490 (2)
-Salary Remaining :	$617,092
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nino Niederreiter	$875,000 (4)
-Salary Remaining :	$550,699
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ryan Pulock	$750,000 (2)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mikhail Sergachev	$750,000 (5)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sam Morin	$750,000 (2)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Travis Konecny	$700,000 (4)
-Salary Remaining :	$440,559
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Denis Gurianov	$675,000 (4)
-Salary Remaining :	$424,825
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Eric Comrie	$650,000 (2)
-Salary Remaining :	$409,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Yakov Trenin	$525,000 (2)
-Salary Remaining :	$330,420
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Damon Severson	$400,000 (1)
-Salary Remaining :	$251,748
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	20
Salary Commitment
Year 9 : $22,667,662
Year 10 : $20,226,462
Year 11 : $13,471,875
Year 12 : $13,471,875
Salary Average Commitment
Year 9 : $720,000
Year 10 : $640,000
Year 11 : $360,000
Year 12 : $360,000
Salary Cap with 1 Way Contract
Year 9 : $22,667,662
Year 10 : $20,226,462
Year 11 : $13,471,875
Year 12 : $13,471,875

Farm Players Salaries
Carl Gunnarsson	$108,000 (1)
Salary Remaining :	$66,820
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matt Puempel	$90,000 (1)
Salary Remaining :	$55,683
Salary Average :	$90,000
Salary Average Remaining :	$55,683
Brandon Gormley	$85,000 (4)
Salary Remaining :	$52,590
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brett Palin	$80,000 (5)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michael Rasmussen	$77,500 (1)
Salary Remaining :	$47,950
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jesse Puljujarvi	$77,500 (5)
Salary Remaining :	$47,950
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Martin Kaut	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alex Turcotte	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nick Ritchie	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Samu Perhonen	$72,500 (1)
Salary Remaining :	$44,856
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Keith Aulie	$68,200 (2)
Salary Remaining :	$42,196
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kasper Bjorkqvist	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nick Merkley	$65,000 (4)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Conner Bleackley	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Suzuki	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brayden Tracey	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jacob Bernard-Docker	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kailer Yamamoto	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jay O'Brien	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Filip Johansson	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jackson Lacombe	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jonathan Tychonick	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Drew Helleson	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dmitri Voronkov	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Linus Omark	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michael Gergen	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lance Bouma	$50,000 (5)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matt Grzelcyk	$50,000 (4)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Robin Kovacs	$50,000 (5)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kirill Ustimenko	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Anthony Duclair	$42,500 (1)
Salary Remaining :	$26,295
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Eemeli Rasanen	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jon Kalinski	$40,000 (3)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	33
Salary Commitment
Year 9 : $2,111,200
Year 10 : $1,445,700
Year 11 : $997,500
Year 12 : $522,500
Salary Average Commitment
Year 9 : $218,000
Year 10 : $92,000
Year 11 : $64,000
Year 12 : $32,000

COQUITLAM KNIGHTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Coquitlam Oakridge Hockey Arena
Level 1:	6000 - $100 - 5,516 - 91.94%
Level 2:	5000 - $65 - 4,713 - 94.25%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $30 - 3,997 - 99.92%
Luxury :	1000 - $225 - 971 - 97.08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,454 - 72.70%
Farm Level 2:	1000 - $20 - 762 - 76.17%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17,196 - 95.54%
Average Income per Game	$1,276,271
Year to Date Revenue	$20,420,330
Farm
Home Games Left	26
Average Attendance - %	2,216 - 73.86%
Average Income per Game	$73,394
Year to Date Revenue	$1,174,300
Expense
Pro Players Total Salaries	$29,365,672
Farm Players Total Salaries	$1,812,500
Coaches Total Salaries	$3,273,200
Luxury Taxe Total	$210,970
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,231,752
Farm Year To Date Expenses	$1,252,603
Pro Salary Cap To Date	$10,574,552
Farm Salary Cap To Date	$680,680
Estimate
Pro Estimated Season Revenue	$33,183,036
Farm Estimated Season Revenue	$1,908,238
Pro Remaining Season Days	90
Pro Expenses Per Days	$217,754
Pro Estimated Expenses	$19,597,860
Farm Remaining Season Days	86
Farm Expenses Per Days	$23,831
Farm Estimated Expenses	$2,049,466
Estimated Season Expenses	$21,647,326
Season Salary Cap	$31,178,172
Estimate Under Maximum Salary Cap of $38,000,000	$6,821,828
Estimate Over Minimum Salary Cap of $13,000,000	$18,178,172
Current Bank Account	$279,747,460
Projected Bank Account	$293,191,408

Pro Players Salaries
Aleksey Morozov	$3,515,510 (2)
-Salary Remaining :	$2,212,559
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Victor Uchevatov	$2,409,412 (2)
-Salary Remaining :	$1,516,413
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Taylor Hall	$2,153,750 (3)
-Salary Remaining :	$1,355,507
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Matt D'Agostini	$1,750,000 (2)
-Salary Remaining :	$1,101,399
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Andrew Cogliano	$1,725,000 (1)
-Salary Remaining :	$1,085,664
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Carey Price	$1,495,000 (4)
-Salary Remaining :	$940,909
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrej Meszaros	$1,400,000 (2)
-Salary Remaining :	$881,119
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Paul Bissonnette	$1,340,000 (1)
-Salary Remaining :	$843,357
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brett Pesce	$1,219,000 (4)
-Salary Remaining :	$767,203
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Scott Hartnell	$1,200,000 (1)
-Salary Remaining :	$755,245
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Joe Callahan	$1,200,000 (1)
-Salary Remaining :	$755,245
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Gilbert Brule	$1,100,000 (1)
-Salary Remaining :	$692,308
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Tristan Jarry	$1,007,500 (5)
-Salary Remaining :	$634,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Andrei Loktionov	$1,000,500 (2)
-Salary Remaining :	$629,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sebastian Collberg	$987,500 (3)
-Salary Remaining :	$621,503
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jamie Oleksiak	$937,500 (3)
-Salary Remaining :	$590,035
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Steve Downie	$800,000 (5)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ryan O'Marra	$800,000 (3)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kevin Fiala	$775,000 (3)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Pierre-Luc Dubois	$750,000 (5)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Denis Bodrov	$600,000 (2)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Luke Adam	$600,000 (5)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Matt Clark	$600,000 (5)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	23
Salary Commitment
Year 9 : $29,365,672
Year 10 : $22,800,672
Year 11 : $12,125,250
Year 12 : $6,471,500
Salary Average Commitment
Year 9 : $880,000
Year 10 : $680,000
Year 11 : $440,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $29,365,672
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 :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brady Tkachuk	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lias Andersson	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Samuel Poulin	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lawson Crouse	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Julien Gauthier	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jake DeBrusk	$67,500 (4)
Salary Remaining :	$41,763
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Josh Norris	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ilya Nikolaev	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Lindgren	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alex Tuch	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Serron Noel	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Scott Perunovich	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Maxim Cajkovic	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jordan Harris	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Layton Ahac	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jack Roslovic	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tom Pyatt	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Riley Tufte	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dominik Masin	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joey Keane	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matt Villalta	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joni Ortio	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Derek Forbort	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brent Seabrook	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Clarke MacArthur	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Callahan	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Yegor Spiridonov	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Viktor Stalberg	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mario Ferraro	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Maksim Zhukov	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	31
Salary Commitment
Year 9 : $1,812,500
Year 10 : $1,087,500
Year 11 : $707,500
Year 12 : $287,500
Salary Average Commitment
Year 9 : $124,000
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 - 5,652 - 94.20%
Level 2:	5000 - $60 - 4,993 - 99.86%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 99.99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,737 - 86.83%
Farm Level 2:	1000 - $15 - 982 - 98.18%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17,645 - 98.03%
Average Income per Game	$1,234,769
Year to Date Revenue	$19,756,300
Farm
Home Games Left	26
Average Attendance - %	2,718 - 90.61%
Average Income per Game	$75,508
Year to Date Revenue	$1,208,130
Expense
Pro Players Total Salaries	$27,300,619
Farm Players Total Salaries	$2,257,635
Coaches Total Salaries	$2,555,300
Luxury Taxe Total	$209,136
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,059,187
Farm Year To Date Expenses	$1,243,241
Pro Salary Cap To Date	$10,483,113
Farm Salary Cap To Date	$861,582
Estimate
Pro Estimated Season Revenue	$32,103,988
Farm Estimated Season Revenue	$1,963,211
Pro Remaining Season Days	90
Pro Expenses Per Days	$201,783
Pro Estimated Expenses	$18,160,470
Farm Remaining Season Days	86
Farm Expenses Per Days	$23,443
Farm Estimated Expenses	$2,016,098
Estimated Season Expenses	$20,176,568
Season Salary Cap	$29,558,254
Estimate Under Maximum Salary Cap of $38,000,000	$8,441,746
Estimate Over Minimum Salary Cap of $13,000,000	$16,558,254
Current Bank Account	$117,533,377
Projected Bank Account	$131,424,008

Pro Players Salaries
Andrew Raycroft	$4,607,774 (3)
-Salary Remaining :	$2,899,998
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jarome Iginla	$2,364,780 (2)
-Salary Remaining :	$1,488,323
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jordan Caron	$1,894,237 (5)
-Salary Remaining :	$1,192,177
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kyle Beach	$1,850,925 (2)
-Salary Remaining :	$1,164,918
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Zach Parise	$1,781,250 (1)
-Salary Remaining :	$1,121,066
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Artem Anisimov	$1,488,563 (4)
-Salary Remaining :	$936,858
-Salary Average :	$0
-Salary Average Remaining :	$0
T.J. Galiardi	$1,476,000 (5)
-Salary Remaining :	$928,951
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kris Letang	$1,475,000 (4)
-Salary Remaining :	$928,322
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Tuukka Rask	$1,407,590 (3)
-Salary Remaining :	$885,896
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Stefan Della Rovere	$1,362,000 (1)
-Salary Remaining :	$857,203
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Doug Rogers	$1,000,000 (3)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Stefan Legein	$900,000 (1)
-Salary Remaining :	$566,434
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Michael Stone	$897,500 (4)
-Salary Remaining :	$564,860
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Elias Lindholm	$845,000 (2)
-Salary Remaining :	$531,818
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Julius Honka	$775,000 (2)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brendan Perlini	$750,000 (3)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Rob Fabbri	$700,000 (3)
-Salary Remaining :	$440,559
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Keith Yandle	$625,000 (2)
-Salary Remaining :	$393,357
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mark Pysyk	$600,000 (3)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Carl Dahlstrom	$500,000 (2)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	20
Salary Commitment
Year 9 : $27,300,619
Year 10 : $23,257,369
Year 11 : $16,296,664
Year 12 : $7,231,300
Salary Average Commitment
Year 9 : $760,000
Year 10 : $640,000
Year 11 : $400,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $27,300,619
Year 10 : $23,257,369
Year 11 : $16,296,664
Year 12 : $7,231,300

Farm Players Salaries
Cory Schneider	$128,885 (3)
Salary Remaining :	$79,742
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexei Cherepanov	$100,000 (2)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Patric Hornqvist	$100,000 (4)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kyle Chipchura	$100,000 (2)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Madison Bowey	$81,250 (2)
Salary Remaining :	$50,270
Salary Average :	$4,000
Salary Average Remaining :	$2,475
K'Andre Miller	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joe Pavelski	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Casey Mittelstadt	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jake Oettinger	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kieffer Bellows	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michael Dal Colle	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ville Heinola	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nikita Scherbak	$67,500 (1)
Salary Remaining :	$41,763
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nicolas Hague	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Filip Westerlund	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michael DiPietro	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ian McCoshen	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mads Sogaard	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kaedan Korczak	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matt Robertson	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jacob Ragnarsson	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nick Bjugstad	$60,000 (4)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Seth Barton	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dillion Hamaliuk	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Xavier Bernard	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Keith Petruzzelli	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Davis Drewiske	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Andreas Nodl	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Aleksi Heponiemi	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matthew Stienburg	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sami Lepisto	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joni Ikonen	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Boo Nieves	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexander Volkov	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	34
Salary Commitment
Year 9 : $2,257,635
Year 10 : $1,390,135
Year 11 : $728,885
Year 12 : $235,000
Salary Average Commitment
Year 9 : $136,000
Year 10 : $76,000
Year 11 : $40,000
Year 12 : $12,000

EDMONTON BUSCHWACKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	99 Park
Level 1:	6000 - $100 - 5,543 - 92.38%
Level 2:	5000 - $60 - 4,990 - 99.81%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,977 - 99.44%
Luxury :	1000 - $200 - 998 - 99.79%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,757 - 87.86%
Farm Level 2:	1000 - $15 - 984 - 98.43%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	17,509 - 97.27%
Average Income per Game	$1,222,743
Year to Date Revenue	$18,341,150
Farm
Home Games Left	25
Average Attendance - %	2,742 - 91.38%
Average Income per Game	$76,268
Year to Date Revenue	$1,296,550
Expense
Pro Players Total Salaries	$26,743,272
Farm Players Total Salaries	$2,648,250
Coaches Total Salaries	$2,426,000
Luxury Taxe Total	$193,899
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,141,370
Farm Year To Date Expenses	$1,343,108
Pro Salary Cap To Date	$9,721,513
Farm Salary Cap To Date	$881,166
Estimate
Pro Estimated Season Revenue	$33,014,070
Farm Estimated Season Revenue	$1,906,691
Pro Remaining Season Days	90
Pro Expenses Per Days	$194,876
Pro Estimated Expenses	$17,538,840
Farm Remaining Season Days	86
Farm Expenses Per Days	$28,419
Farm Estimated Expenses	$2,444,034
Estimated Season Expenses	$19,982,874
Season Salary Cap	$29,391,522
Estimate Under Maximum Salary Cap of $38,000,000	$8,608,478
Estimate Over Minimum Salary Cap of $13,000,000	$16,391,522
Current Bank Account	$326,238,491
Projected Bank Account	$341,176,378

Pro Players Salaries
Justin Papineau	$2,416,742 (1)
-Salary Remaining :	$1,521,026
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ryan Nugent-Hopkins	$2,228,125 (4)
-Salary Remaining :	$1,402,316
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Wayne Simmonds	$1,958,780 (4)
-Salary Remaining :	$1,232,799
-Salary Average :	$0
-Salary Average Remaining :	$0
Kyle Turris	$1,853,750 (2)
-Salary Remaining :	$1,166,696
-Salary Average :	$0
-Salary Average Remaining :	$0
Filip Forsberg	$1,650,250 (5)
-Salary Remaining :	$1,038,619
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brandon Saad	$1,625,000 (5)
-Salary Remaining :	$1,022,727
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ray Emery	$1,567,500 (3)
-Salary Remaining :	$986,538
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kaspars Daugavins	$1,375,000 (3)
-Salary Remaining :	$865,385
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Murray	$1,103,125 (4)
-Salary Remaining :	$694,274
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jonathan Quick	$1,087,500 (3)
-Salary Remaining :	$684,441
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc Staal	$1,060,000 (3)
-Salary Remaining :	$667,133
-Salary Average :	$0
-Salary Average Remaining :	$0
Dale Mitchell	$1,027,500 (2)
-Salary Remaining :	$646,678
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Xavier Ouellet	$1,000,000 (5)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brendan Mikkelson	$1,000,000 (3)
-Salary Remaining :	$629,371
-Salary Average :	$0
-Salary Average Remaining :	$0
Leon Draisaitl	$800,000 (3)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Beat Forster	$800,000 (1)
-Salary Remaining :	$503,497
-Salary Average :	$0
-Salary Average Remaining :	$0
Darnell Nurse	$750,000 (2)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Frederik Gauthier	$675,000 (2)
-Salary Remaining :	$424,825
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Stefan Elliott	$625,000 (2)
-Salary Remaining :	$393,357
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Marc-Olivier Roy	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Clayton Stoner	$540,000 (1)
-Salary Remaining :	$339,860
-Salary Average :	$0
-Salary Average Remaining :	$0
Daniel Carcillo	$500,000 (2)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
David Liffiton	$500,000 (3)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	23
Salary Commitment
Year 9 : $26,743,272
Year 10 : $22,386,530
Year 11 : $16,955,280
Year 12 : $9,565,280
Salary Average Commitment
Year 9 : $600,000
Year 10 : $520,000
Year 11 : $320,000
Year 12 : $200,000
Salary Cap with 1 Way Contract
Year 9 : $26,743,272
Year 10 : $22,386,530
Year 11 : $16,955,280
Year 12 : $9,565,280

Farm Players Salaries
Milan Lucic	$500,000 (3)
Salary Remaining :	$309,353
Salary Average :	$40,000
Salary Average Remaining :	$24,748
Alex Goligoski	$112,000 (1)
Salary Remaining :	$69,295
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michael Del Zotto	$100,000 (1)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matt Carle	$100,000 (2)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Anthony Stolarz	$100,000 (5)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Chris Stewart	$80,000 (4)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jujhar Khaira	$80,000 (3)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Moritz Seider	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Oliver Wahlstrom	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Boris Katchouk	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cliff Pu	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Janne Kuokkanen	$65,000 (4)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lassi Thomson	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matthew Cairns	$65,000 (4)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Philip Gogulla	$63,000 (2)
Salary Remaining :	$38,978
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joel Broda	$63,000 (1)
Salary Remaining :	$38,978
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cameron Abney	$62,500 (2)
Salary Remaining :	$38,669
Salary Average :	$0
Salary Average Remaining :	$0
Lauri Korpikoski	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matt Nickerson	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Adam Ginning	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ilya Konovalov	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Theo Ruth	$56,250 (3)
Salary Remaining :	$34,802
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Olivier Rodrigue	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jayden Struble	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jake Allen	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vaclav Karabacek	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nico Gross	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Quinn Olson	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matt Kassian	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Keegan Lowe	$46,500 (1)
Salary Remaining :	$28,770
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jonas Røndbjerg	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Stuart Skinner	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sven Andrighetto	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kasper Kotkansalo	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ville Pokka	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	35
Salary Commitment
Year 9 : $2,648,250
Year 10 : $1,616,750
Year 11 : $981,250
Year 12 : $440,000
Salary Average Commitment
Year 9 : $172,000
Year 10 : $96,000
Year 11 : $60,000
Year 12 : $24,000

HALIFAX HIGHLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Half Moon House
Level 1:	6200 - $98 - 5,948 - 95.94%
Level 2:	5200 - $72 - 4,753 - 91.41%
Level 3:	2200 - $47 - 2,071 - 94.12%
Level 4:	4200 - $30 - 4,164 - 99.15%
Luxury :	1200 - $233 - 1,104 - 92.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $27 - 1,996 - 99.80%
Farm Level 2:	1000 - $14 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	18,041 - 94.95%
Average Income per Game	$1,277,693
Year to Date Revenue	$20,443,087
Farm
Home Games Left	26
Average Attendance - %	2,996 - 99.86%
Average Income per Game	$62,272
Year to Date Revenue	$996,349
Expense
Pro Players Total Salaries	$26,955,825
Farm Players Total Salaries	$2,427,356
Coaches Total Salaries	$2,249,400
Luxury Taxe Total	$199,407
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,367,340
Farm Year To Date Expenses	$1,362,408
Pro Salary Cap To Date	$9,996,711
Farm Salary Cap To Date	$886,023
Estimate
Pro Estimated Season Revenue	$33,220,016
Farm Estimated Season Revenue	$1,619,067
Pro Remaining Season Days	90
Pro Expenses Per Days	$195,495
Pro Estimated Expenses	$17,594,550
Farm Remaining Season Days	86
Farm Expenses Per Days	$26,451
Farm Estimated Expenses	$2,274,786
Estimated Season Expenses	$19,869,336
Season Salary Cap	$29,383,181
Estimate Under Maximum Salary Cap of $38,000,000	$8,616,819
Estimate Over Minimum Salary Cap of $13,000,000	$16,383,181
Current Bank Account	$344,916,302
Projected Bank Account	$359,886,049

Pro Players Salaries
Oscar Moller	$2,771,750 (4)
-Salary Remaining :	$1,744,458
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor McDavid	$2,300,000 (4)
-Salary Remaining :	$1,447,552
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jared Cowen	$2,100,000 (1)
-Salary Remaining :	$1,321,678
-Salary Average :	$0
-Salary Average Remaining :	$0
Stephen Weiss	$2,034,375 (3)
-Salary Remaining :	$1,280,376
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Taormina	$1,911,600 (3)
-Salary Remaining :	$1,203,105
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Evgeni Malkin	$1,650,000 (2)
-Salary Remaining :	$1,038,462
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Markstrom	$1,590,000 (5)
-Salary Remaining :	$1,000,699
-Salary Average :	$0
-Salary Average Remaining :	$0
Nikolai Zherdev	$1,500,000 (2)
-Salary Remaining :	$944,056
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nathan Gerbe	$1,304,100 (3)
-Salary Remaining :	$820,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Frantisek Lukes	$1,250,000 (2)
-Salary Remaining :	$786,713
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Auston Matthews	$1,125,000 (5)
-Salary Remaining :	$708,042
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Oscar Klefbom	$1,125,000 (5)
-Salary Remaining :	$708,042
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nathan Horton	$905,000 (2)
-Salary Remaining :	$569,580
-Salary Average :	$0
-Salary Average Remaining :	$0
Zac Rinaldo	$750,000 (5)
-Salary Remaining :	$472,028
-Salary Average :	$0
-Salary Average Remaining :	$0
Mason McDonald	$750,000 (3)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jay Rosehill	$654,000 (1)
-Salary Remaining :	$411,608
-Salary Average :	$654,000
-Salary Average Remaining :	$411,608
Shane Bowers	$650,000 (1)
-Salary Remaining :	$409,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ben Holmstrom	$600,000 (3)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brian Lee	$585,000 (3)
-Salary Remaining :	$368,182
-Salary Average :	$0
-Salary Average Remaining :	$0
Keven Veilleux	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$500,000
-Salary Average Remaining :	$314,685
Ronnie Attard	$500,000 (3)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
B.J. Crombeen	$400,000 (3)
-Salary Remaining :	$251,748
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	22
Salary Commitment
Year 9 : $26,955,825
Year 10 : $23,051,825
Year 11 : $17,746,825
Year 12 : $9,661,750
Salary Average Commitment
Year 9 : $1,634,000
Year 10 : $440,000
Year 11 : $360,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $26,955,825
Year 10 : $23,051,825
Year 11 : $17,746,825
Year 12 : $9,661,750

Farm Players Salaries
David Aebischer	$295,896 (4)
Salary Remaining :	$183,072
Salary Average :	$0
Salary Average Remaining :	$0
Ales Hemsky	$133,460 (2)
Salary Remaining :	$82,572
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Charlie McAvoy	$112,500 (5)
Salary Remaining :	$69,604
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexander Khokhlachev	$104,625 (2)
Salary Remaining :	$64,732
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Masi Marjamaki	$80,000 (4)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Adrian Kempe	$77,500 (1)
Salary Remaining :	$47,950
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Theo Peckham	$76,875 (1)
Salary Remaining :	$47,563
Salary Average :	$0
Salary Average Remaining :	$0
David Van Der Gulik	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Malcolm Subban	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Roman Tesliuk	$69,000 (3)
Salary Remaining :	$42,691
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Johnson	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Hartman	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dylan Gambrell	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Arthur Kaliyev	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mattias Samuelsson	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Seth Ambroz	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tyson Strachan	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Veini Vehviläinen	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sergei Shirokov	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matt Niskanen	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mikko Kokkonen	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jiri Tlusty	$60,000 (4)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sami Vatanen	$57,500 (1)
Salary Remaining :	$35,576
Salary Average :	$0
Salary Average Remaining :	$0
Libor Hajek	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Eetu Tuulola	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lukas Parik	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jake Paterson	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Rob Schremp	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Colin Wilson	$50,000 (5)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Fabian Zetterlund	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jake Leschyshyn	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Guillaume Latendresse	$40,000 (3)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jonathan Kovacevic	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Linus Arnesson	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	34
Salary Commitment
Year 9 : $2,427,356
Year 10 : $1,860,481
Year 11 : $1,267,396
Year 12 : $663,396
Salary Average Commitment
Year 9 : $124,000
Year 10 : $92,000
Year 11 : $60,000
Year 12 : $20,000

HAWAII TYPHOON

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Lagoon
Level 1:	7000 - $100 - 5,664 - 80.91%
Level 2:	6000 - $60 - 5,508 - 91.80%
Level 3:	3000 - $35 - 2,524 - 84.14%
Level 4:	5000 - $25 - 4,525 - 90.51%
Luxury :	2000 - $200 - 1,110 - 55.48%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1,764 - 88.20%
Farm Level 2:	1000 - $15 - 983 - 98.33%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	19,331 - 84.05%
Average Income per Game	$1,320,307
Year to Date Revenue	$21,124,915
Farm
Home Games Left	26
Average Attendance - %	2,747 - 91.58%
Average Income per Game	$76,488
Year to Date Revenue	$1,223,800
Expense
Pro Players Total Salaries	$31,859,093
Farm Players Total Salaries	$2,539,034
Coaches Total Salaries	$2,825,000
Luxury Taxe Total	$234,191
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,371,628
Farm Year To Date Expenses	$1,393,365
Pro Salary Cap To Date	$11,735,961
Farm Salary Cap To Date	$973,924
Estimate
Pro Estimated Season Revenue	$34,327,987
Farm Estimated Season Revenue	$1,988,675
Pro Remaining Season Days	90
Pro Expenses Per Days	$234,854
Pro Estimated Expenses	$21,136,860
Farm Remaining Season Days	86
Farm Expenses Per Days	$26,180
Farm Estimated Expenses	$2,251,480
Estimated Season Expenses	$23,388,340
Season Salary Cap	$34,398,127
Estimate Under Maximum Salary Cap of $38,000,000	$3,601,873
Estimate Over Minimum Salary Cap of $13,000,000	$21,398,127
Current Bank Account	$328,336,092
Projected Bank Account	$341,264,414

Pro Players Salaries
Sidney Crosby	$2,576,788 (4)
-Salary Remaining :	$1,621,755
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Galchenyuk	$2,240,000 (5)
-Salary Remaining :	$1,409,790
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Alexander Burmistrov	$2,146,500 (1)
-Salary Remaining :	$1,350,944
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Matt Lashoff	$1,991,575 (3)
-Salary Remaining :	$1,253,439
-Salary Average :	$0
-Salary Average Remaining :	$0
Drayson Bowman	$1,965,937 (2)
-Salary Remaining :	$1,237,303
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Christian Berglund	$1,888,875 (1)
-Salary Remaining :	$1,188,802
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ondrej Nemec	$1,835,593 (1)
-Salary Remaining :	$1,155,268
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kari Lehtonen	$1,693,000 (3)
-Salary Remaining :	$1,065,524
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
David Backes	$1,675,200 (1)
-Salary Remaining :	$1,054,322
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Joe Ryan	$1,627,500 (4)
-Salary Remaining :	$1,024,301
-Salary Average :	$0
-Salary Average Remaining :	$0
Stanislav Chistov	$1,503,000 (1)
-Salary Remaining :	$945,944
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Branislav Fabry	$1,493,875 (1)
-Salary Remaining :	$940,201
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Al Montoya	$1,120,000 (1)
-Salary Remaining :	$704,895
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brady Calla	$1,000,000 (1)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
William Nylander	$825,000 (3)
-Salary Remaining :	$519,231
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Corey Perry	$800,000 (1)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mark Fayne	$800,000 (1)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
John Adams	$800,000 (1)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Pontus Aberg	$776,250 (4)
-Salary Remaining :	$488,549
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mikko Rantanen	$750,000 (4)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Marko Dano	$650,000 (2)
-Salary Remaining :	$409,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dion Phaneuf	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Igor Shestyorkin	$600,000 (2)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brandon Carlo	$500,000 (2)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	24
Salary Commitment
Year 9 : $31,859,093
Year 10 : $16,196,050
Year 11 : $12,480,113
Year 12 : $7,970,538
Salary Average Commitment
Year 9 : $840,000
Year 10 : $360,000
Year 11 : $200,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $31,859,093
Year 10 : $16,196,050
Year 11 : $12,480,113
Year 12 : $7,970,538

Farm Players Salaries
Jamie McGinn	$285,000 (1)
Salary Remaining :	$176,331
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brandon McMillan	$171,800 (1)
Salary Remaining :	$106,294
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jhonas Enroth	$150,000 (3)
Salary Remaining :	$92,806
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Torey Krug	$133,333 (1)
Salary Remaining :	$82,494
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Viktor Tikhonov	$118,900 (1)
Salary Remaining :	$73,564
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vladimir Sobotka	$75,001 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kirby Dach	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Barrett Hayton	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Roope Hintz	$70,000 (4)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jett Woo	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Wade Allison	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Philip Tomasino	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jesper Boqvist	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
J.T. Compher	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alex Vlasic	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Gustav Olofsson	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Eddie Lack	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dustin Brown	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jack Drury	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Keegan Kanzig	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kevin Bahl	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cole Schwindt	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brandon Hickey	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jack Glover	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Anton Karlsson	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dennis Persson	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Filip Chlapik	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Andrew Desjardins	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Bryan Bickell	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vitek Vanecek	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Caleb Jones	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jack Studnicka	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Andrei Altybarmakyan	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Colton Point	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	34
Salary Commitment
Year 9 : $2,539,034
Year 10 : $1,045,000
Year 11 : $640,000
Year 12 : $70,000
Salary Average Commitment
Year 9 : $136,000
Year 10 : $64,000
Year 11 : $36,000
Year 12 : $4,000

LAS CRUCES SPURS

Arena Capacity - Ticket Price Attendance - %
Arena Name	New Mexico Place
Level 1:	7000 - $102 - 5,169 - 73.84%
Level 2:	6000 - $63 - 5,382 - 89.71%
Level 3:	3000 - $35 - 2,488 - 82.92%
Level 4:	4000 - $27 - 3,993 - 99.83%
Luxury :	2000 - $240 - 897 - 44.83%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - $37 - 2,367 - 78.91%
Farm Level 2:	2000 - $16 - 1,958 - 97.90%
Farm Total Capacity :	5000
Income
Home Games Left	25
Average Attendance - %	17,929 - 81.49%
Average Income per Game	$1,276,403
Year to Date Revenue	$21,698,856
Farm
Home Games Left	26
Average Attendance - %	4,326 - 86.51%
Average Income per Game	$118,924
Year to Date Revenue	$1,902,787
Expense
Pro Players Total Salaries	$29,768,538
Farm Players Total Salaries	$2,128,100
Coaches Total Salaries	$2,902,000
Luxury Taxe Total	$212,514
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,838,123
Farm Year To Date Expenses	$1,190,322
Pro Salary Cap To Date	$10,652,803
Farm Salary Cap To Date	$770,907
Estimate
Pro Estimated Season Revenue	$31,910,082
Farm Estimated Season Revenue	$3,092,029
Pro Remaining Season Days	90
Pro Expenses Per Days	$211,668
Pro Estimated Expenses	$19,050,120
Farm Remaining Season Days	86
Farm Expenses Per Days	$23,224
Farm Estimated Expenses	$1,997,264
Estimated Season Expenses	$21,047,384
Season Salary Cap	$31,896,638
Estimate Under Maximum Salary Cap of $38,000,000	$6,103,362
Estimate Over Minimum Salary Cap of $13,000,000	$18,896,638
Current Bank Account	$325,223,849
Projected Bank Account	$339,178,576

Pro Players Salaries
Pekka Rinne	$2,418,438 (3)
-Salary Remaining :	$1,522,094
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Johansen	$2,371,875 (4)
-Salary Remaining :	$1,492,788
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nick Foligno	$1,957,500 (5)
-Salary Remaining :	$1,231,993
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sean Couturier	$1,900,000 (5)
-Salary Remaining :	$1,195,804
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Erik Johnson	$1,797,500 (3)
-Salary Remaining :	$1,131,294
-Salary Average :	$0
-Salary Average Remaining :	$0
Teuvo Teravainen	$1,772,500 (5)
-Salary Remaining :	$1,115,559
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Boone Jenner	$1,606,250 (4)
-Salary Remaining :	$1,010,927
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brad Marchand	$1,468,475 (3)
-Salary Remaining :	$924,215
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Pavol Sedov	$1,348,500 (1)
-Salary Remaining :	$848,706
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Stephane Veilleux	$1,097,500 (1)
-Salary Remaining :	$690,734
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Andy Rogers	$1,060,000 (3)
-Salary Remaining :	$667,133
-Salary Average :	$0
-Salary Average Remaining :	$0
John Carlson	$1,025,000 (1)
-Salary Remaining :	$645,105
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Jankowski	$1,000,000 (5)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brent Burns	$945,000 (1)
-Salary Remaining :	$594,755
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Martin Jones	$875,000 (1)
-Salary Remaining :	$550,699
-Salary Average :	$0
-Salary Average Remaining :	$0
Curtis Lazar	$800,000 (2)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Martin Hanzal	$800,000 (3)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Tobias Enstrom	$800,000 (2)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kasperi Kapanen	$775,000 (3)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Noah Hanifin	$750,000 (4)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dylan McIlrath	$700,000 (2)
-Salary Remaining :	$440,559
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nicolas Petan	$650,000 (2)
-Salary Remaining :	$409,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Alex DeBrincat	$650,000 (5)
-Salary Remaining :	$409,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Maxim Trunev	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brad Malone	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	25
Salary Commitment
Year 9 : $29,768,538
Year 10 : $23,277,538
Year 11 : $20,327,538
Year 12 : $12,008,125
Salary Average Commitment
Year 9 : $800,000
Year 10 : $600,000
Year 11 : $440,000
Year 12 : $320,000
Salary Cap with 1 Way Contract
Year 9 : $29,768,538
Year 10 : $23,277,538
Year 11 : $20,327,538
Year 12 : $12,008,125

Farm Players Salaries
Dave Bolland	$91,000 (1)
Salary Remaining :	$56,302
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lane Manson	$80,000 (1)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Andrei Kostitsyn	$80,000 (1)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Miro Heiskanen	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jakob Pelletier	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Zachary Fucale	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Noah Juulsen	$75,000 (4)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Anton Rodin	$72,500 (1)
Salary Remaining :	$44,856
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sean Durzi	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Linus Lindström	$65,000 (4)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cal Foote	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexander Romanov	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nils Höglander	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Bill Arnold	$64,600 (2)
Salary Remaining :	$39,968
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Daniel Winnik	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Phil Grubauer	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dalton Thrower	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Corey Potter	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Donally	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
David Desharnais	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ilya Sorokin	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Zack Phillips	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michael Sauer	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kris Versteeg	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Luke Green	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mattias Norlinder	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cameron Hillis	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Martin Reway	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Wouter Peeters	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexandar Georgiev	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Daniel Sprong	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Patrice Cormier	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Connor Crisp	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Andrei Mironov	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	34
Salary Commitment
Year 9 : $2,128,100
Year 10 : $969,600
Year 11 : $510,000
Year 12 : $140,000
Salary Average Commitment
Year 9 : $136,000
Year 10 : $64,000
Year 11 : $32,000
Year 12 : $8,000

MANHATTAN ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bossydome
Level 1:	6000 - $100 - 5,578 - 92.96%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,762 - 88.11%
Farm Level 2:	1000 - $15 - 992 - 99.17%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17,578 - 97.65%
Average Income per Game	$1,227,756
Year to Date Revenue	$19,644,100
Farm
Home Games Left	26
Average Attendance - %	2,754 - 91.79%
Average Income per Game	$76,550
Year to Date Revenue	$1,224,795
Expense
Pro Players Total Salaries	$30,908,075
Farm Players Total Salaries	$2,181,800
Coaches Total Salaries	$3,219,000
Luxury Taxe Total	$217,330
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,563,264
Farm Year To Date Expenses	$1,439,400
Pro Salary Cap To Date	$10,893,162
Farm Salary Cap To Date	$901,397
Estimate
Pro Estimated Season Revenue	$31,921,662
Farm Estimated Season Revenue	$1,990,292
Pro Remaining Season Days	90
Pro Expenses Per Days	$228,784
Pro Estimated Expenses	$20,590,560
Farm Remaining Season Days	86
Farm Expenses Per Days	$25,847
Farm Estimated Expenses	$2,222,842
Estimated Season Expenses	$22,813,402
Season Salary Cap	$33,089,875
Estimate Under Maximum Salary Cap of $38,000,000	$4,910,125
Estimate Over Minimum Salary Cap of $13,000,000	$20,089,875
Current Bank Account	$279,280,060
Projected Bank Account	$290,378,612

Pro Players Salaries
Luke Schenn	$2,700,000 (2)
-Salary Remaining :	$1,699,301
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Daniel Sedin	$2,232,750 (2)
-Salary Remaining :	$1,405,227
-Salary Average :	$0
-Salary Average Remaining :	$0
Henrik Sedin	$2,025,000 (5)
-Salary Remaining :	$1,274,476
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Gabriel Landeskog	$1,987,500 (2)
-Salary Remaining :	$1,250,874
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Ellis	$1,987,500 (3)
-Salary Remaining :	$1,250,874
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mikko Koskinen	$1,925,000 (3)
-Salary Remaining :	$1,211,538
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jordan Schroeder	$1,617,000 (5)
-Salary Remaining :	$1,017,692
-Salary Average :	$0
-Salary Average Remaining :	$0
Blake Wheeler	$1,380,000 (4)
-Salary Remaining :	$868,531
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
John Tavares	$1,359,375 (1)
-Salary Remaining :	$855,551
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Toffoli	$1,207,500 (2)
-Salary Remaining :	$759,965
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Joseph Pearce	$1,200,000 (1)
-Salary Remaining :	$755,245
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jordan Eberle	$1,125,000 (1)
-Salary Remaining :	$708,042
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Johnny Boychuk	$1,043,950 (2)
-Salary Remaining :	$657,031
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Evgeny Kuznetsov	$975,000 (1)
-Salary Remaining :	$613,636
-Salary Average :	$0
-Salary Average Remaining :	$0
Eric Nystrom	$900,000 (2)
-Salary Remaining :	$566,434
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Magnus Hellberg	$880,000 (2)
-Salary Remaining :	$553,846
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Josh Bailey	$812,500 (2)
-Salary Remaining :	$511,364
-Salary Average :	$0
-Salary Average Remaining :	$0
Anthony Beauvillier	$750,000 (4)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jonas Brodin	$750,000 (1)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Griffin Reinhart	$750,000 (1)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Trevor Zegras	$750,000 (3)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mathew Barzal	$750,000 (4)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Erik Karlsson	$650,000 (2)
-Salary Remaining :	$409,091
-Salary Average :	$0
-Salary Average Remaining :	$0
Brock McGinn	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Thomas Hickey	$550,000 (1)
-Salary Remaining :	$346,154
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	25
Salary Commitment
Year 9 : $30,908,075
Year 10 : $23,598,700
Year 11 : $11,184,500
Year 12 : $6,522,000
Salary Average Commitment
Year 9 : $720,000
Year 10 : $480,000
Year 11 : $280,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $30,908,075
Year 10 : $23,598,700
Year 11 : $11,184,500
Year 12 : $6,522,000

Farm Players Salaries
Scott Mayfield	$97,800 (1)
Salary Remaining :	$60,509
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Denis Malgin	$86,500 (3)
Salary Remaining :	$53,518
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Isac Lundeström	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Olli Juolevi	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Filip Zadina	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jack Hughes	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$75,000
Salary Average Remaining :	$46,403
Kirill Kabanov	$72,500 (2)
Salary Remaining :	$44,856
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joacim Eriksson	$70,000 (2)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Carl Grundström	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ty Dellandrea	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dominik Bokk	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kole Lind	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vitalii Abramov	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Thatcher Demko	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Simon Holmström	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Yegor Korshkov	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Adam Erne	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Calle Jarnkrok	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jonatan Berggren	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Gustav Nyquist	$59,000 (2)
Salary Remaining :	$36,504
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Olof Lindbom	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brock Nelson	$55,000 (1)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jacob Olofsson	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Niklas Nordgren	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Samuel Bolduc	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matt Martin	$53,500 (2)
Salary Remaining :	$33,101
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Gabriel Carlsson	$50,000 (4)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Anttoni Honka	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jonah Gadjovich	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Aleksi Saarela	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ethan Bear	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Riley Damiani	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jack Rathbone	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Oskari Laaksonen	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Reilly Walsh	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Casey Cizikas	$37,500 (1)
Salary Remaining :	$23,201
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	36
Salary Commitment
Year 9 : $2,181,800
Year 10 : $1,751,500
Year 11 : $716,500
Year 12 : $320,000
Salary Average Commitment
Year 9 : $215,000
Year 10 : $183,000
Year 11 : $115,000
Year 12 : $20,000

NEWTON NIGHTMARES

Arena Capacity - Ticket Price Attendance - %
Arena Name	NEWTON SPORTS PALACE
Level 1:	6000 - $90 - 5,997 - 99.94%
Level 2:	5000 - $70 - 4,175 - 83.50%
Level 3:	2000 - $45 - 1,811 - 90.56%
Level 4:	4000 - $30 - 3,992 - 99.81%
Luxury :	1000 - $150 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 1,990 - 99.50%
Farm Level 2:	1000 - $15 - 989 - 98.94%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	16,975 - 94.31%
Average Income per Game	$1,183,208
Year to Date Revenue	$18,931,320
Farm
Home Games Left	25
Average Attendance - %	2,979 - 99.31%
Average Income per Game	$64,591
Year to Date Revenue	$1,098,050
Expense
Pro Players Total Salaries	$30,816,491
Farm Players Total Salaries	$1,680,000
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$220,694
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,598,763
Farm Year To Date Expenses	$1,052,403
Pro Salary Cap To Date	$11,061,364
Farm Salary Cap To Date	$728,308
Estimate
Pro Estimated Season Revenue	$30,763,395
Farm Estimated Season Revenue	$1,614,779
Pro Remaining Season Days	90
Pro Expenses Per Days	$225,640
Pro Estimated Expenses	$20,307,600
Farm Remaining Season Days	86
Farm Expenses Per Days	$18,201
Farm Estimated Expenses	$1,565,286
Estimated Season Expenses	$21,872,886
Season Salary Cap	$32,496,491
Estimate Under Maximum Salary Cap of $38,000,000	$5,503,509
Estimate Over Minimum Salary Cap of $13,000,000	$19,496,491
Current Bank Account	$193,350,818
Projected Bank Account	$203,856,106

Pro Players Salaries
Joe Thornton	$2,847,288 (3)
-Salary Remaining :	$1,791,999
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Michal Vondrka	$2,760,000 (1)
-Salary Remaining :	$1,737,063
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Trevor Byrne	$2,604,128 (1)
-Salary Remaining :	$1,638,962
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dennis Wideman	$2,483,125 (1)
-Salary Remaining :	$1,562,806
-Salary Average :	$0
-Salary Average Remaining :	$0
Semyon Varlamov	$2,225,000 (2)
-Salary Remaining :	$1,400,350
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kevin Poulin	$2,076,563 (5)
-Salary Remaining :	$1,306,928
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Phillip Danault	$1,650,000 (4)
-Salary Remaining :	$1,038,462
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
David Legwand	$1,496,325 (2)
-Salary Remaining :	$941,743
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
John-Michael Liles	$1,442,187 (1)
-Salary Remaining :	$907,670
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jakub Kindl	$1,400,000 (3)
-Salary Remaining :	$881,119
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Boychuk	$1,310,000 (2)
-Salary Remaining :	$824,476
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Rick Nash	$1,184,875 (1)
-Salary Remaining :	$745,726
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jeff Tambellini	$937,000 (1)
-Salary Remaining :	$589,720
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brock Boeser	$800,000 (4)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Alexander Wennberg	$775,000 (2)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jake Virtanen	$775,000 (3)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dmytro Timashov	$600,000 (2)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Vince Dunn	$500,000 (4)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dylan Sikura	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sergei Zborovskiy	$500,000 (2)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
John Ludvig	$500,000 (3)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kevin Stenlund	$500,000 (2)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Josh Jacobs	$500,000 (3)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Adam Ruzicka	$450,000 (1)
-Salary Remaining :	$283,217
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	24
Salary Commitment
Year 9 : $30,816,491
Year 10 : $18,455,176
Year 11 : $11,048,851
Year 12 : $5,026,563
Salary Average Commitment
Year 9 : $880,000
Year 10 : $600,000
Year 11 : $320,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $30,816,491
Year 10 : $18,455,176
Year 11 : $11,048,851
Year 12 : $5,026,563

Farm Players Salaries
Scottie Upshall	$80,000 (1)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Filip Chytil	$77,500 (1)
Salary Remaining :	$47,950
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Adam Boqvist	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Albin Eriksson	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sebastian Aho	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
John Beecher	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alex Lintuniemi	$62,500 (3)
Salary Remaining :	$38,669
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Chris Butler	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Petr Kalus	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Charles Hudon	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jeremy Morin	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan White	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matias Maccelli	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexander Khovanov	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Artemi Kniazev	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Maxim Mamin	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jonas Siegenthaler	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Erik Cernak	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Thang	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Julius Nattinen	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tyler Wotherspoon	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Zachary Émond	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sami Aittokallio	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Eamon McAdam	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mark Olver	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Benn Ferriero	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Eetu Luostarinen	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Liam Hawel	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
MacKenzie Entwistle	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Collins	$40,000 (3)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	30
Salary Commitment
Year 9 : $1,680,000
Year 10 : $727,500
Year 11 : $282,500
Year 12 : $0
Salary Average Commitment
Year 9 : $120,000
Year 10 : $52,000
Year 11 : $20,000
Year 12 : $0

NORTH VAN ROCKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Flames
Level 1:	7500 - $100 - 5,873 - 78.31%
Level 2:	6500 - $60 - 5,439 - 83.68%
Level 3:	5500 - $30 - 2,595 - 47.18%
Level 4:	5000 - $28 - 4,476 - 89.52%
Luxury :	1500 - $200 - 1,149 - 76.60%
Total Capacity :	26000
Farm
Farm Level 1:	3500 - $40 - 2,534 - 72.40%
Farm Level 2:	2500 - $30 - 1,314 - 52.55%
Farm Total Capacity :	6000
Income
Home Games Left	26
Average Attendance - %	19,532 - 75.12%
Average Income per Game	$1,346,602
Year to Date Revenue	$21,545,634
Farm
Home Games Left	26
Average Attendance - %	3,848 - 64.13%
Average Income per Game	$140,777
Year to Date Revenue	$2,252,430
Expense
Pro Players Total Salaries	$25,403,551
Farm Players Total Salaries	$2,344,500
Coaches Total Salaries	$2,707,000
Luxury Taxe Total	$187,156
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,740,139
Farm Year To Date Expenses	$1,562,107
Pro Salary Cap To Date	$9,384,350
Farm Salary Cap To Date	$896,003
Estimate
Pro Estimated Season Revenue	$35,011,655
Farm Estimated Season Revenue	$3,660,199
Pro Remaining Season Days	90
Pro Expenses Per Days	$184,360
Pro Estimated Expenses	$16,592,400
Farm Remaining Season Days	86
Farm Expenses Per Days	$29,435
Farm Estimated Expenses	$2,531,410
Estimated Season Expenses	$19,123,810
Season Salary Cap	$27,748,051
Estimate Under Maximum Salary Cap of $38,000,000	$10,251,949
Estimate Over Minimum Salary Cap of $13,000,000	$14,748,051
Current Bank Account	$273,121,198
Projected Bank Account	$292,669,242

Pro Players Salaries
Jamie Storr	$3,884,976 (1)
-Salary Remaining :	$2,445,090
-Salary Average :	$0
-Salary Average Remaining :	$0
Markus Granlund	$1,875,000 (5)
-Salary Remaining :	$1,180,070
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nicklas Bergfors	$1,853,125 (3)
-Salary Remaining :	$1,166,302
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc-Edouard Vlasic	$1,687,500 (5)
-Salary Remaining :	$1,062,063
-Salary Average :	$0
-Salary Average Remaining :	$0
Oscar Dansk	$1,625,000 (5)
-Salary Remaining :	$1,022,727
-Salary Average :	$650,000
-Salary Average Remaining :	$409,091
Nail Yakupov	$1,319,625 (4)
-Salary Remaining :	$830,533
-Salary Average :	$0
-Salary Average Remaining :	$0
Travis Zajac	$1,237,688 (5)
-Salary Remaining :	$778,964
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sam Gagner	$1,147,500 (3)
-Salary Remaining :	$722,203
-Salary Average :	$0
-Salary Average Remaining :	$0
Calvin De Haan	$1,115,000 (4)
-Salary Remaining :	$701,748
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nigel Dawes	$1,103,437 (2)
-Salary Remaining :	$694,471
-Salary Average :	$882,750
-Salary Average Remaining :	$555,577
Kyle Wellwood	$1,100,000 (5)
-Salary Remaining :	$692,308
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Patrick Davis	$1,093,750 (2)
-Salary Remaining :	$688,374
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikael Granlund	$1,087,500 (2)
-Salary Remaining :	$684,441
-Salary Average :	$0
-Salary Average Remaining :	$0
Cam Barker	$1,000,000 (1)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
John Klingberg	$873,450 (3)
-Salary Remaining :	$549,724
-Salary Average :	$647,000
-Salary Average Remaining :	$407,203
Kevin Labanc	$800,000 (5)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
John Quenneville	$775,000 (3)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Alex Chiasson	$675,000 (4)
-Salary Remaining :	$424,825
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Patrick Sieloff	$650,000 (1)
-Salary Remaining :	$409,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Roland McKeown	$500,000 (3)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	20
Salary Commitment
Year 9 : $25,403,551
Year 10 : $19,868,575
Year 11 : $16,583,888
Year 12 : $11,434,813
Salary Average Commitment
Year 9 : $2,579,750
Year 10 : $2,499,750
Year 11 : $1,617,000
Year 12 : $890,000
Salary Cap with 1 Way Contract
Year 9 : $25,403,551
Year 10 : $19,868,575
Year 11 : $16,583,888
Year 12 : $11,434,813

Farm Players Salaries
Mike Brown	$114,500 (1)
Salary Remaining :	$70,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kyle Clifford	$100,000 (3)
Salary Remaining :	$61,871
Salary Average :	$0
Salary Average Remaining :	$0
Loui Eriksson	$100,000 (3)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mark Stuart	$92,950 (1)
Salary Remaining :	$57,509
Salary Average :	$0
Salary Average Remaining :	$0
Riku Helenius	$90,000 (3)
Salary Remaining :	$55,683
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nathan Paetsch	$78,300 (1)
Salary Remaining :	$48,445
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Henrik Borgström	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ilya Samsonov	$75,000 (4)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nick Suzuki	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joel Farabee	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Logan Stanley	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cam York	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
AJ Thelen	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
David Booth	$70,000 (5)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sonny Milano	$70,000 (2)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Peter Holland	$68,750 (3)
Salary Remaining :	$42,536
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Benson	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jean-Christophe Beaudin	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sean Day	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Keegan Kolesar	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Bobby Brink	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Markus Niemelainen	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brandon Prust	$60,000 (5)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ruslan Iskhakov	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Murphy	$60,000 (5)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Albin Grewe	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alex Stalock	$60,000 (5)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ty Emberson	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vladislav Kolyachonok	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Gianni Fairbrother	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Roope Laavainen	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Olle Eriksson Ek	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jack Badini	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matthew Strome	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	34
Salary Commitment
Year 9 : $2,344,500
Year 10 : $1,848,750
Year 11 : $1,463,750
Year 12 : $800,000
Salary Average Commitment
Year 9 : $124,000
Year 10 : $100,000
Year 11 : $76,000
Year 12 : $48,000

PENSACOLA BADGERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	NO FEAR Center
Level 1:	6000 - $85 - 5,389 - 89.82%
Level 2:	5000 - $80 - 3,444 - 68.87%
Level 3:	2000 - $75 - 1,160 - 58.01%
Level 4:	4000 - $70 - 1,687 - 42.18%
Luxury :	1000 - $125 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $9 - 1,998 - 99.89%
Farm Level 2:	1000 - $8 - 870 - 86.99%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	12,680 - 70.45%
Average Income per Game	$1,169,953
Year to Date Revenue	$18,719,255
Farm
Home Games Left	25
Average Attendance - %	2,868 - 95.59%
Average Income per Game	$42,296
Year to Date Revenue	$719,036
Expense
Pro Players Total Salaries	$24,113,643
Farm Players Total Salaries	$2,264,125
Coaches Total Salaries	$2,147,600
Luxury Taxe Total	$187,069
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,712,240
Farm Year To Date Expenses	$1,344,187
Pro Salary Cap To Date	$9,379,567
Farm Salary Cap To Date	$867,598
Estimate
Pro Estimated Season Revenue	$30,418,789
Farm Estimated Season Revenue	$1,057,406
Pro Remaining Season Days	90
Pro Expenses Per Days	$174,904
Pro Estimated Expenses	$15,741,360
Farm Remaining Season Days	86
Farm Expenses Per Days	$25,281
Farm Estimated Expenses	$2,174,166
Estimated Season Expenses	$17,915,526
Season Salary Cap	$26,377,768
Estimate Under Maximum Salary Cap of $38,000,000	$11,622,232
Estimate Over Minimum Salary Cap of $13,000,000	$13,377,768
Current Bank Account	$258,378,566
Projected Bank Account	$271,939,235

Pro Players Salaries
Brett Carson	$2,392,500 (3)
-Salary Remaining :	$1,505,769
-Salary Average :	$0
-Salary Average Remaining :	$0
Dany Heatley	$2,155,906 (1)
-Salary Remaining :	$1,356,864
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrei Vasilevski	$1,987,500 (5)
-Salary Remaining :	$1,250,874
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nicolas Corbeil	$1,874,612 (3)
-Salary Remaining :	$1,179,826
-Salary Average :	$0
-Salary Average Remaining :	$0
Braden Holtby	$1,509,375 (4)
-Salary Remaining :	$949,956
-Salary Average :	$0
-Salary Average Remaining :	$0
Max Warn	$1,325,000 (2)
-Salary Remaining :	$833,916
-Salary Average :	$0
-Salary Average Remaining :	$0
Bo Horvat	$1,125,000 (2)
-Salary Remaining :	$708,042
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Patrik Laine	$1,125,000 (5)
-Salary Remaining :	$708,042
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Hampus Lindholm	$1,012,500 (3)
-Salary Remaining :	$637,238
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jaden Schwartz	$1,000,000 (4)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Keaton Ellerby	$968,750 (4)
-Salary Remaining :	$609,703
-Salary Average :	$0
-Salary Average Remaining :	$0
Roman Polak	$812,500 (1)
-Salary Remaining :	$511,364
-Salary Average :	$0
-Salary Average Remaining :	$0
Dustin Boyd	$800,000 (1)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Elias Pettersson	$750,000 (1)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Quinn Hughes	$750,000 (2)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jakub Vrana	$750,000 (2)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Pavel Zacha	$750,000 (2)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Joel Eriksson Ek	$725,000 (4)
-Salary Remaining :	$456,294
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Joshua Ho-Sang	$700,000 (3)
-Salary Remaining :	$440,559
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Zach Budish	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Robert Hagg	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Sami Niku	$400,000 (1)
-Salary Remaining :	$251,748
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	22
Salary Commitment
Year 9 : $24,113,643
Year 10 : $17,995,237
Year 11 : $13,295,237
Year 12 : $7,315,625
Salary Average Commitment
Year 9 : $600,000
Year 10 : $400,000
Year 11 : $240,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $24,113,643
Year 10 : $17,995,237
Year 11 : $13,295,237
Year 12 : $7,315,625

Farm Players Salaries
Brett Ritchie	$217,600 (1)
Salary Remaining :	$134,630
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cory Emmerton	$196,075 (4)
Salary Remaining :	$121,313
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Derick Brassard	$175,200 (1)
Salary Remaining :	$108,397
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Bryce Swan	$124,500 (1)
Salary Remaining :	$77,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Strome	$93,750 (1)
Salary Remaining :	$58,004
Salary Average :	$0
Salary Average Remaining :	$0
Michael Funk	$80,000 (1)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Victor Söderström	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dennis Cholowski	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jack Johnson	$72,000 (1)
Salary Remaining :	$44,547
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jan Jenik	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Filip Hronek	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Albert Johansson	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Konstantin Zakharov	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sergei Kostitsyn	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vladi Firstov	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tyson Barrie	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Niklas Hansson	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Aliaksei Protas	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Semyon Der-Arguchintsev	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexander Chmelevski	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joonas Lyytinen	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Casey Nelson	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nicolas Aube-Kubel	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ivan Prosvetov	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michal Teplý	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Daniel Vladar	$50,000 (4)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Blake Geoffrion	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
David Honzik	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kenndal McArdle	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lucas Elvenes	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	30
Salary Commitment
Year 9 : $2,264,125
Year 10 : $916,075
Year 11 : $811,075
Year 12 : $386,075
Salary Average Commitment
Year 9 : $116,000
Year 10 : $52,000
Year 11 : $44,000
Year 12 : $16,000

PHILADELPHIA MADMEN

Arena Capacity - Ticket Price Attendance - %
Arena Name	Broadstreet Arena
Level 1:	6000 - $95 - 5,996 - 99.93%
Level 2:	5000 - $64 - 4,990 - 99.80%
Level 3:	2000 - $43 - 1,960 - 98.00%
Level 4:	4000 - $34 - 3,635 - 90.87%
Luxury :	1000 - $233 - 977 - 97.68%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $41 - 1,559 - 77.93%
Farm Level 2:	1000 - $20 - 881 - 88.10%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	17,557 - 97.54%
Average Income per Game	$1,258,313
Year to Date Revenue	$21,391,314
Farm
Home Games Left	25
Average Attendance - %	2,440 - 81.32%
Average Income per Game	$74,589
Year to Date Revenue	$1,268,006
Expense
Pro Players Total Salaries	$23,311,375
Farm Players Total Salaries	$2,442,808
Coaches Total Salaries	$2,519,000
Luxury Taxe Total	$174,104
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,415,675
Farm Year To Date Expenses	$1,141,045
Pro Salary Cap To Date	$8,731,493
Farm Salary Cap To Date	$884,436
Estimate
Pro Estimated Season Revenue	$31,457,815
Farm Estimated Season Revenue	$1,864,715
Pro Remaining Season Days	90
Pro Expenses Per Days	$175,926
Pro Estimated Expenses	$15,833,340
Farm Remaining Season Days	86
Farm Expenses Per Days	$22,416
Farm Estimated Expenses	$1,927,776
Estimated Season Expenses	$17,761,116
Season Salary Cap	$25,754,183
Estimate Under Maximum Salary Cap of $38,000,000	$12,245,817
Estimate Over Minimum Salary Cap of $13,000,000	$12,754,183
Current Bank Account	$251,792,442
Projected Bank Account	$267,353,856

Pro Players Salaries
Jean-Sebastien Giguere	$2,425,200 (1)
-Salary Remaining :	$1,526,350
-Salary Average :	$0
-Salary Average Remaining :	$0
Phil Kessel	$2,324,800 (3)
-Salary Remaining :	$1,463,161
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandon Dubinsky	$2,030,000 (1)
-Salary Remaining :	$1,277,622
-Salary Average :	$0
-Salary Average Remaining :	$0
Steven Stamkos	$1,820,500 (5)
-Salary Remaining :	$1,145,769
-Salary Average :	$0
-Salary Average Remaining :	$0
Karri Ramo	$1,449,000 (4)
-Salary Remaining :	$911,958
-Salary Average :	$0
-Salary Average Remaining :	$0
Jakub Voracek	$1,394,500 (3)
-Salary Remaining :	$877,657
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Beleskey	$1,123,750 (1)
-Salary Remaining :	$707,255
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kirill Tulupov	$1,025,000 (3)
-Salary Remaining :	$645,105
-Salary Average :	$0
-Salary Average Remaining :	$0
Brayden McNabb	$1,000,000 (3)
-Salary Remaining :	$629,371
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Trouba	$934,375 (4)
-Salary Remaining :	$588,068
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Max Jones	$812,500 (5)
-Salary Remaining :	$511,364
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Haydn Fleury	$775,000 (2)
-Salary Remaining :	$487,762
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brett Sonne	$750,000 (1)
-Salary Remaining :	$472,028
-Salary Average :	$0
-Salary Average Remaining :	$0
German Rubtsov	$750,000 (5)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ivan Barbashev	$750,000 (2)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Thomas Chabot	$650,000 (3)
-Salary Remaining :	$409,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Adam McQuaid	$600,000 (2)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Deryk Engelland	$546,750 (2)
-Salary Remaining :	$344,108
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brian Boyle	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Zachary Lauzon	$450,000 (1)
-Salary Remaining :	$283,217
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Luke Gazdic	$400,000 (1)
-Salary Remaining :	$251,748
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Cody McLeod	$400,000 (1)
-Salary Remaining :	$251,748
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Derek Dorsett	$400,000 (1)
-Salary Remaining :	$251,748
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	23
Salary Commitment
Year 9 : $23,311,375
Year 10 : $14,832,425
Year 11 : $12,160,675
Year 12 : $5,766,375
Salary Average Commitment
Year 9 : $560,000
Year 10 : $320,000
Year 11 : $160,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $23,311,375
Year 10 : $14,832,425
Year 11 : $12,160,675
Year 12 : $5,766,375

Farm Players Salaries
James Neal	$147,214 (4)
Salary Remaining :	$91,082
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lauri Tukonen	$110,000 (2)
Salary Remaining :	$68,058
Salary Average :	$4,000
Salary Average Remaining :	$2,475
James Reimer	$103,750 (4)
Salary Remaining :	$64,191
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Bruno Gervais	$100,000 (4)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jonathan Bernier	$98,438 (5)
Salary Remaining :	$60,904
Salary Average :	$0
Salary Average Remaining :	$0
Luca Caputi	$85,156 (4)
Salary Remaining :	$52,687
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jakub Zboril	$81,250 (5)
Salary Remaining :	$50,270
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kaapo Kakko	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Liam Foudy	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Connor McMichael	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michael McLeod	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vincent Trocheck	$71,500 (1)
Salary Remaining :	$44,237
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mats Zuccarello	$70,000 (2)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
John McFarland	$70,000 (2)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan MacInnis	$67,500 (3)
Salary Remaining :	$41,763
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jacob Larsson	$65,000 (4)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Morgan Klimchuk	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Pyotr Kochetkov	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Pierre-Olivier Joseph	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Karl Henriksson	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lukáš Dostál	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Calen Addison	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Taylor Cammarata	$60,000 (4)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ville Husso	$58,000 (1)
Salary Remaining :	$35,885
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Axel Andersson	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nathan Légaré	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nils Backstrom	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Marcus Hogberg	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Malte Setkov	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Callum Booth	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Devin Setoguchi	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nikita Okhotyuk	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Benjamin Mirageas	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Remi Elie	$40,000 (2)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tyler Bertuzzi	$40,000 (3)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Santeri Virtanen	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	36
Salary Commitment
Year 9 : $2,442,808
Year 10 : $2,158,308
Year 11 : $1,303,308
Year 12 : $815,808
Salary Average Commitment
Year 9 : $140,000
Year 10 : $120,000
Year 11 : $64,000
Year 12 : $32,000

PINCHER CREEK PREDATORS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Jungle
Level 1:	7000 - $100 - 5,533 - 79.04%
Level 2:	6000 - $70 - 4,072 - 67.87%
Level 3:	3000 - $40 - 2,501 - 83.37%
Level 4:	5000 - $30 - 4,234 - 84.67%
Luxury :	2000 - $175 - 1,321 - 66.07%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 1,787 - 59.57%
Farm Level 2:	2000 - $30 - 1,045 - 52.26%
Farm Total Capacity :	5000
Income
Home Games Left	26
Average Attendance - %	17,661 - 76.79%
Average Income per Game	$1,296,601
Year to Date Revenue	$20,745,620
Farm
Home Games Left	27
Average Attendance - %	2,832 - 56.64%
Average Income per Game	$120,704
Year to Date Revenue	$1,810,560
Expense
Pro Players Total Salaries	$28,793,398
Farm Players Total Salaries	$2,217,987
Coaches Total Salaries	$2,760,000
Luxury Taxe Total	$193,615
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,077,328
Farm Year To Date Expenses	$1,507,049
Pro Salary Cap To Date	$9,706,699
Farm Salary Cap To Date	$835,992
Estimate
Pro Estimated Season Revenue	$33,711,632
Farm Estimated Season Revenue	$3,259,008
Pro Remaining Season Days	90
Pro Expenses Per Days	$208,345
Pro Estimated Expenses	$18,751,050
Farm Remaining Season Days	86
Farm Expenses Per Days	$28,619
Farm Estimated Expenses	$2,461,234
Estimated Season Expenses	$21,212,284
Season Salary Cap	$31,011,385
Estimate Under Maximum Salary Cap of $38,000,000	$6,988,615
Estimate Over Minimum Salary Cap of $13,000,000	$18,011,385
Current Bank Account	$239,522,169
Projected Bank Account	$255,280,525

Pro Players Salaries
T.J. Oshie	$2,616,409 (3)
-Salary Remaining :	$1,646,691
-Salary Average :	$0
-Salary Average Remaining :	$0
Cam Fowler	$2,285,625 (4)
-Salary Remaining :	$1,438,505
-Salary Average :	$0
-Salary Average Remaining :	$0
Vladimir Tarasenko	$2,236,250 (3)
-Salary Remaining :	$1,407,430
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Seth Jones	$2,212,500 (5)
-Salary Remaining :	$1,392,483
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Aleksander Barkov	$1,620,625 (4)
-Salary Remaining :	$1,019,974
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Joel Edmundson	$1,437,500 (4)
-Salary Remaining :	$904,720
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jeff Carter	$1,260,000 (1)
-Salary Remaining :	$793,007
-Salary Average :	$0
-Salary Average Remaining :	$0
Frederik Andersen	$1,233,375 (3)
-Salary Remaining :	$776,250
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Andrew Ladd	$1,223,989 (3)
-Salary Remaining :	$770,343
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Matthew Tkachuk	$1,162,500 (5)
-Salary Remaining :	$731,643
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Ryan Getzlaf	$1,085,000 (2)
-Salary Remaining :	$682,867
-Salary Average :	$0
-Salary Average Remaining :	$0
Mathew Dumba	$1,078,125 (4)
-Salary Remaining :	$678,540
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Emile Poirier	$1,000,000 (5)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brayden Schenn	$937,500 (3)
-Salary Remaining :	$590,035
-Salary Average :	$0
-Salary Average Remaining :	$0
Jordan Staal	$879,000 (4)
-Salary Remaining :	$553,217
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Kevin Shattenkirk	$875,000 (1)
-Salary Remaining :	$550,699
-Salary Average :	$0
-Salary Average Remaining :	$0
Eric Tangradi	$800,000 (1)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Brian Elliott	$750,000 (1)
-Salary Remaining :	$472,028
-Salary Average :	$0
-Salary Average Remaining :	$0
Colten Teubert	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
David Perron	$500,000 (3)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Michael Grabner	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jeff Petry	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Gabriel Bourque	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nick Palmieri	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mattias Ekholm	$500,000 (3)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Stefan Matteau	$500,000 (3)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	26
Salary Commitment
Year 9 : $28,793,398
Year 10 : $22,508,398
Year 11 : $21,423,398
Year 12 : $11,675,875
Salary Average Commitment
Year 9 : $760,000
Year 10 : $520,000
Year 11 : $520,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $28,793,398
Year 10 : $22,508,398
Year 11 : $21,423,398
Year 12 : $11,675,875

Farm Players Salaries
Taylor Chorney	$217,063 (1)
Salary Remaining :	$134,298
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Michael Frolik	$196,075 (4)
Salary Remaining :	$121,313
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Carter Hart	$93,750 (5)
Salary Remaining :	$58,004
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Trent Frederic	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Juuso Välimäki	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Justin Braun	$70,000 (3)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Petr Mrazek	$67,500 (5)
Salary Remaining :	$41,763
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brett Connolly	$67,500 (2)
Salary Remaining :	$41,763
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mathieu Perreault	$66,600 (1)
Salary Remaining :	$41,206
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Adam Fox	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nick Caamano	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nolan Foote	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Matthew Phillips	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jeff Schultz	$62,000 (1)
Salary Remaining :	$38,360
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Yannick Weber	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Antti Tuomisto	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Bill Sweatt	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brett Leason	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dustin Wolf	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ian Scott	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jason Zucker	$57,500 (1)
Salary Remaining :	$35,576
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Filip Hållander	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Chris Kreider	$55,000 (1)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jordan Spence	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Gropp	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Drake Batherson	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Troy Terry	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Anthony Stewart	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Andrew MacDonald	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ian Cole	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Patrick Maroon	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Scott Walford	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	32
Salary Commitment
Year 9 : $2,217,987
Year 10 : $1,224,825
Year 11 : $992,325
Year 12 : $552,325
Salary Average Commitment
Year 9 : $128,000
Year 10 : $68,000
Year 11 : $52,000
Year 12 : $24,000

SAN JOSE BLASPHEMERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Brimstone Palace
Level 1:	7000 - $100 - 5,728 - 81.83%
Level 2:	6000 - $60 - 5,332 - 88.86%
Level 3:	3000 - $35 - 2,456 - 81.85%
Level 4:	5000 - $25 - 4,387 - 87.74%
Luxury :	2000 - $200 - 1,095 - 54.74%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1,773 - 88.64%
Farm Level 2:	1000 - $15 - 998 - 99.76%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	18,997 - 82.60%
Average Income per Game	$1,307,296
Year to Date Revenue	$20,916,740
Farm
Home Games Left	26
Average Attendance - %	2,770 - 92.35%
Average Income per Game	$77,011
Year to Date Revenue	$1,232,170
Expense
Pro Players Total Salaries	$29,008,743
Farm Players Total Salaries	$2,353,455
Coaches Total Salaries	$2,941,000
Luxury Taxe Total	$225,017
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,076,010
Farm Year To Date Expenses	$1,206,142
Pro Salary Cap To Date	$11,276,558
Farm Salary Cap To Date	$907,207
Estimate
Pro Estimated Season Revenue	$33,989,702
Farm Estimated Season Revenue	$2,002,276
Pro Remaining Season Days	90
Pro Expenses Per Days	$217,942
Pro Estimated Expenses	$19,614,780
Farm Remaining Season Days	86
Farm Expenses Per Days	$22,572
Farm Estimated Expenses	$1,941,192
Estimated Season Expenses	$21,555,972
Season Salary Cap	$31,362,198
Estimate Under Maximum Salary Cap of $38,000,000	$6,637,802
Estimate Over Minimum Salary Cap of $13,000,000	$18,362,198
Current Bank Account	$345,569,233
Projected Bank Account	$360,005,239

Pro Players Salaries
Kelly Guard	$2,493,659 (2)
-Salary Remaining :	$1,569,436
-Salary Average :	$0
-Salary Average Remaining :	$0
Maxim Lapierre	$2,452,725 (2)
-Salary Remaining :	$1,543,673
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Patrick Kane	$2,376,188 (3)
-Salary Remaining :	$1,495,503
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Scheifele	$2,245,000 (3)
-Salary Remaining :	$1,412,937
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jamie Benn	$1,828,500 (2)
-Salary Remaining :	$1,150,804
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Zack Kassian	$1,434,170 (1)
-Salary Remaining :	$902,624
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nick Ross	$1,300,000 (1)
-Salary Remaining :	$818,182
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Claude Giroux	$1,270,000 (3)
-Salary Remaining :	$799,301
-Salary Average :	$0
-Salary Average Remaining :	$0
Carl Soderberg	$1,256,000 (2)
-Salary Remaining :	$790,490
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dustin Byfuglien	$1,120,000 (1)
-Salary Remaining :	$704,895
-Salary Average :	$0
-Salary Average Remaining :	$0
Joe Morrow	$1,100,000 (5)
-Salary Remaining :	$692,308
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dougie Hamilton	$1,087,500 (3)
-Salary Remaining :	$684,441
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Elvis Merzlikins	$1,000,001 (1)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Valentin Zykov	$1,000,000 (3)
-Salary Remaining :	$629,371
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Alexandre Picard	$900,000 (1)
-Salary Remaining :	$566,434
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Simon Gamanche	$840,000 (1)
-Salary Remaining :	$528,671
-Salary Average :	$0
-Salary Average Remaining :	$0
Dylan Larkin	$800,000 (3)
-Salary Remaining :	$503,497
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Shea Theodore	$780,000 (3)
-Salary Remaining :	$490,909
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jared McCann	$750,000 (3)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Connor Hellebuyck	$750,000 (4)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Simon Despres	$725,000 (1)
-Salary Remaining :	$456,294
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Janos Vas	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mike Weber	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Niklas Hjalmarsson	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	24
Salary Commitment
Year 9 : $29,008,743
Year 10 : $20,189,572
Year 11 : $12,158,688
Year 12 : $1,850,000
Salary Average Commitment
Year 9 : $760,000
Year 10 : $440,000
Year 11 : $320,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $29,008,743
Year 10 : $20,189,572
Year 11 : $12,158,688
Year 12 : $1,850,000

Farm Players Salaries
Antti Niemi	$160,425 (1)
Salary Remaining :	$99,256
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tyler Ennis	$144,000 (1)
Salary Remaining :	$89,094
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Steve Ott	$80,000 (1)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Anders Lindback	$80,000 (2)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Artturi Lehkonen	$80,000 (2)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Johannes Salmonsson	$79,030 (2)
Salary Remaining :	$48,896
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Bowen Byram	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nolan Patrick	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Logan Brown	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Erik Brännström	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Peyton Krebs	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Evan Bouchard	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kerby Rychel	$70,000 (2)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Egor Afanasyev	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Tyler Madden	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Evan Fitzpatrick	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jakob Forsbacka-Karlsson	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Will Butcher	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cody Franson	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kirill Kaprizov	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mattias Tedenby	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Zack Stortini	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Shane O'Brien	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jakub Škarek	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jeremy Swayman	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Stelio Mattheos	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
AJ Greer	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mike Anderson	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ivan Morozov	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Philipp Kurashev	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Christopher Gibson	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Zachary Jones	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
John Marino	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
John Hayden	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Oskar Lindblom	$40,000 (2)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	35
Salary Commitment
Year 9 : $2,353,455
Year 10 : $1,429,030
Year 11 : $625,000
Year 12 : $65,000
Salary Average Commitment
Year 9 : $140,000
Year 10 : $92,000
Year 11 : $40,000
Year 12 : $4,000

SYRACUSE BULLDOGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Memorial Auditorium
Level 1:	6000 - $80 - 5,403 - 90.05%
Level 2:	5000 - $75 - 3,570 - 71.41%
Level 3:	2000 - $70 - 1,122 - 56.11%
Level 4:	4000 - $65 - 1,677 - 41.92%
Luxury :	1000 - $165 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $9 - 1,998 - 99.91%
Farm Level 2:	1000 - $8 - 845 - 84.54%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	12,772 - 70.96%
Average Income per Game	$1,217,448
Year to Date Revenue	$19,479,170
Farm
Home Games Left	26
Average Attendance - %	2,844 - 94.79%
Average Income per Game	$50,520
Year to Date Revenue	$808,321
Expense
Pro Players Total Salaries	$27,711,947
Farm Players Total Salaries	$2,005,594
Coaches Total Salaries	$2,070,000
Luxury Taxe Total	$200,654
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,504,349
Farm Year To Date Expenses	$1,114,553
Pro Salary Cap To Date	$10,059,592
Farm Salary Cap To Date	$782,826
Estimate
Pro Estimated Season Revenue	$31,653,651
Farm Estimated Season Revenue	$1,313,522
Pro Remaining Season Days	90
Pro Expenses Per Days	$202,181
Pro Estimated Expenses	$18,196,290
Farm Remaining Season Days	86
Farm Expenses Per Days	$20,688
Farm Estimated Expenses	$1,779,168
Estimated Season Expenses	$19,975,458
Season Salary Cap	$29,717,541
Estimate Under Maximum Salary Cap of $38,000,000	$8,282,459
Estimate Over Minimum Salary Cap of $13,000,000	$16,717,541
Current Bank Account	$246,834,758
Projected Bank Account	$259,826,473

Pro Players Salaries
Niko Snellman	$2,196,644 (1)
-Salary Remaining :	$1,382,503
-Salary Average :	$0
-Salary Average Remaining :	$0
Konstantin Barulin	$2,136,465 (5)
-Salary Remaining :	$1,344,628
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Robby Dee	$2,075,175 (2)
-Salary Remaining :	$1,306,054
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Tyler Kennedy	$1,930,000 (1)
-Salary Remaining :	$1,214,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Andre Burakovsky	$1,722,500 (5)
-Salary Remaining :	$1,084,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mike Green	$1,602,588 (5)
-Salary Remaining :	$1,008,622
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Edler	$1,562,500 (3)
-Salary Remaining :	$983,392
-Salary Average :	$0
-Salary Average Remaining :	$0
Tom Sestito	$1,504,200 (2)
-Salary Remaining :	$946,699
-Salary Average :	$1,090,000
-Salary Average Remaining :	$686,014
Mika Zibanejad	$1,317,500 (5)
-Salary Remaining :	$829,196
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nikita Kucherov	$1,300,000 (3)
-Salary Remaining :	$818,182
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Sulzer	$1,250,000 (1)
-Salary Remaining :	$786,713
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Thomas Greiss	$1,161,875 (3)
-Salary Remaining :	$731,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Louis Leblanc	$1,110,000 (3)
-Salary Remaining :	$698,601
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jack Hillen	$973,000 (2)
-Salary Remaining :	$612,378
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Wojtek Wolski	$842,500 (1)
-Salary Remaining :	$530,245
-Salary Average :	$0
-Salary Average Remaining :	$0
Rickard Rakell	$762,000 (1)
-Salary Remaining :	$479,580
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nikita Tryamkin	$750,000 (3)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nick Schmaltz	$675,000 (3)
-Salary Remaining :	$424,825
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Oliver Kylington	$650,000 (4)
-Salary Remaining :	$409,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Olli Maatta	$650,000 (1)
-Salary Remaining :	$409,091
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Marc-Antoine Pouliot	$600,000 (1)
-Salary Remaining :	$377,622
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jamie McBain	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Maxim Letunov	$440,000 (3)
-Salary Remaining :	$276,923
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	23
Salary Commitment
Year 9 : $27,711,947
Year 10 : $18,980,803
Year 11 : $14,428,428
Year 12 : $7,429,053
Salary Average Commitment
Year 9 : $1,730,000
Year 10 : $1,490,000
Year 11 : $320,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $27,711,947
Year 10 : $18,980,803
Year 11 : $14,428,428
Year 12 : $7,429,053

Farm Players Salaries
Henrik Samuelsson	$100,000 (3)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Raphael Bussieres	$100,000 (1)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Mikkel Boedker	$91,250 (4)
Salary Remaining :	$56,457
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Lee Sweatt	$80,000 (2)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dylan Strome	$80,000 (4)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Adam Henrique	$80,000 (1)
Salary Remaining :	$49,496
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Timothy Liljegren	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jon Gillies	$75,000 (4)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Spencer Knight	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Urho Vaakanainen	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jacob de la Rose	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dmitri Samorukov	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Braydon Coburn	$64,844 (2)
Salary Remaining :	$40,119
Salary Average :	$0
Salary Average Remaining :	$0
Quinton Howden	$62,000 (1)
Salary Remaining :	$38,360
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Blake Comeau	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cody Goloubef	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Robert Bortuzzo	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Reilly Smith	$57,500 (2)
Salary Remaining :	$35,576
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ivan Chekhovich	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
David Farrance	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vili Saarijarvi	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kris Chucko	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Brett Kulak	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Gustav Lindstrom	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jordan Subban	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Greg Nemisz	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nick Johnson	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Aarne Talvitie	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cayden Primeau	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Max Comtois	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kirill Maksimov	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ostap Safin	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	32
Salary Commitment
Year 9 : $2,005,594
Year 10 : $1,013,594
Year 11 : $476,250
Year 12 : $246,250
Salary Average Commitment
Year 9 : $124,000
Year 10 : $56,000
Year 11 : $24,000
Year 12 : $12,000

VANCOUVER MILLIONAIRES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pacific Coliseum
Level 1:	6000 - $100 - 5,544 - 92.40%
Level 2:	5000 - $60 - 4,987 - 99.74%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,753 - 87.67%
Farm Level 2:	1000 - $15 - 988 - 98.75%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	17,531 - 97.39%
Average Income per Game	$1,223,629
Year to Date Revenue	$19,578,060
Farm
Home Games Left	27
Average Attendance - %	2,741 - 91.37%
Average Income per Game	$76,184
Year to Date Revenue	$1,142,765
Expense
Pro Players Total Salaries	$27,329,182
Farm Players Total Salaries	$2,066,000
Coaches Total Salaries	$1,320,000
Luxury Taxe Total	$201,882
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,398,568
Farm Year To Date Expenses	$1,004,372
Pro Salary Cap To Date	$10,120,611
Farm Salary Cap To Date	$787,021
Estimate
Pro Estimated Season Revenue	$31,814,348
Farm Estimated Season Revenue	$2,056,977
Pro Remaining Season Days	90
Pro Expenses Per Days	$196,358
Pro Estimated Expenses	$17,672,220
Farm Remaining Season Days	86
Farm Expenses Per Days	$18,964
Farm Estimated Expenses	$1,630,904
Estimated Season Expenses	$19,303,124
Season Salary Cap	$29,395,182
Estimate Under Maximum Salary Cap of $38,000,000	$8,604,818
Estimate Over Minimum Salary Cap of $13,000,000	$16,395,182
Current Bank Account	$117,586,990
Projected Bank Account	$132,155,191

Pro Players Salaries
Sergei Bobrovsky	$2,628,469 (3)
-Salary Remaining :	$1,654,281
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Thomas Vanek	$2,083,125 (3)
-Salary Remaining :	$1,311,058
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Bobby Ryan	$1,942,275 (2)
-Salary Remaining :	$1,222,411
-Salary Average :	$0
-Salary Average Remaining :	$0
Dylan Olsen	$1,543,750 (1)
-Salary Remaining :	$971,591
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Tomas Jurco	$1,500,000 (1)
-Salary Remaining :	$944,056
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Tanner Pearson	$1,480,000 (4)
-Salary Remaining :	$931,469
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Landon Ferraro	$1,462,500 (3)
-Salary Remaining :	$920,455
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Steve Bernier	$1,283,250 (1)
-Salary Remaining :	$807,640
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jason Demers	$1,279,625 (2)
-Salary Remaining :	$805,358
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Nathan Beaulieu	$1,200,000 (3)
-Salary Remaining :	$755,245
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Matt Hackett	$1,120,000 (1)
-Salary Remaining :	$704,895
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Colton Parayko	$1,078,125 (4)
-Salary Remaining :	$678,540
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Dmitry Kulikov	$1,050,000 (2)
-Salary Remaining :	$660,839
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Matt Halischuk	$1,031,250 (1)
-Salary Remaining :	$649,038
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Derek Stepan	$971,500 (2)
-Salary Remaining :	$611,434
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Adam Clendening	$970,313 (4)
-Salary Remaining :	$610,687
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Anthony Mantha	$885,000 (2)
-Salary Remaining :	$556,993
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Mikhail Grigorenko	$810,000 (1)
-Salary Remaining :	$509,790
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Josh Gorges	$750,000 (3)
-Salary Remaining :	$472,028
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Beau Bennett	$700,000 (1)
-Salary Remaining :	$440,559
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Zemi Girgensons	$560,000 (1)
-Salary Remaining :	$352,448
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Micheal Ferland	$500,000 (2)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Jakob Silfverberg	$500,000 (1)
-Salary Remaining :	$314,685
-Salary Average :	$40,000
-Salary Average Remaining :	$25,175
Total Pro Players	23
Salary Commitment
Year 9 : $27,329,182
Year 10 : $18,280,932
Year 11 : $11,652,532
Year 12 : $3,528,438
Salary Average Commitment
Year 9 : $880,000
Year 10 : $520,000
Year 11 : $320,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $27,329,182
Year 10 : $18,280,932
Year 11 : $11,652,532
Year 12 : $3,528,438

Farm Players Salaries
Alex Nedeljkovic	$112,500 (2)
Salary Remaining :	$69,604
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Viktor Arvidsson	$100,000 (3)
Salary Remaining :	$61,871
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Hunter Shinkaruk	$78,500 (2)
Salary Remaining :	$48,568
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Robert Thomas	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Eeli Tolvanen	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Gabriel Vilardi	$75,000 (1)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vasily Podkolzin	$75,000 (3)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Vitali Kravtsov	$75,000 (2)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Alexander Nylander	$75,000 (5)
Salary Remaining :	$46,403
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Artemi Panarin	$70,000 (2)
Salary Remaining :	$43,309
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Klim Kostin	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Nicolas Beaudin	$65,000 (2)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Travis Dermott	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Samuel Girard	$65,000 (5)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Kale Clague	$65,000 (4)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Dylan Samberg	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Shane Pinto	$65,000 (3)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ian Mitchell	$65,000 (1)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Colin White	$65,000 (4)
Salary Remaining :	$40,216
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Joonas Korpisalo	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan Munce	$60,000 (1)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Hugo Alnefelt	$60,000 (3)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jake Wise	$60,000 (2)
Salary Remaining :	$37,122
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Ryan McLeod	$55,000 (2)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Robert Mastrosimone	$55,000 (3)
Salary Remaining :	$34,029
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Daniil Misyul	$50,000 (3)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Jason Robertson	$50,000 (1)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Slava Demin	$50,000 (2)
Salary Remaining :	$30,935
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Grant Mismash	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Luke Martin	$45,000 (1)
Salary Remaining :	$27,842
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Cameron Crotty	$40,000 (1)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Sam Montembeault	$40,000 (2)
Salary Remaining :	$24,748
Salary Average :	$4,000
Salary Average Remaining :	$2,475
Total Farm Players	32
Salary Commitment
Year 9 : $2,066,000
Year 10 : $1,346,000
Year 11 : $740,000
Year 12 : $270,000
Salary Average Commitment
Year 9 : $128,000
Year 10 : $80,000
Year 11 : $44,000
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	$295,599,113	$27,310,738	$10,689,262	$14,310,738	$2,368,234	$331,766	22	34	56
BROOKLYN BLAZERS	$283,082,171	$32,714,711	$5,285,289	$19,714,711	$1,987,625	$712,375	25	28	53
CALGARY COWBOYS	$283,648,835	$29,969,168	$8,030,832	$16,969,168	$2,117,000	$583,000	24	33	57
CAPE BRETON CELTS	$323,167,865	$29,363,673	$8,636,327	$16,363,673	$1,780,250	$919,750	23	29	52
CAPE FEAR PROWLERS	$320,356,529	$30,321,366	$7,678,634	$17,321,366	$2,382,000	$318,000	22	36	58
CHICAGO CRUSHERS	$286,969,477	$28,075,575	$9,924,425	$15,075,575	$2,100,000	$600,000	26	35	61
COLORADO WOLVES	$347,241,940	$25,200,712	$12,799,288	$12,200,712	$2,111,200	$588,800	20	33	53
COQUITLAM KNIGHTS	$279,747,460	$31,178,172	$6,821,828	$18,178,172	$1,812,500	$887,500	23	31	54
DETROIT RED WINGS	$117,533,377	$29,558,254	$8,441,746	$16,558,254	$2,257,635	$442,365	20	34	54
EDMONTON BUSCHWACKERS	$326,238,491	$29,391,522	$8,608,478	$16,391,522	$2,648,250	$51,750	23	35	58
HALIFAX HIGHLANDERS	$344,916,302	$29,383,181	$8,616,819	$16,383,181	$2,427,356	$272,644	22	34	56
HAWAII TYPHOON	$328,336,092	$34,398,127	$3,601,873	$21,398,127	$2,539,034	$160,966	24	34	58
LAS CRUCES SPURS	$325,223,849	$31,896,638	$6,103,362	$18,896,638	$2,128,100	$571,900	25	34	59
MANHATTAN ISLANDERS	$279,280,060	$33,089,875	$4,910,125	$20,089,875	$2,181,800	$518,200	25	36	61
NEWTON NIGHTMARES	$193,350,818	$32,496,491	$5,503,509	$19,496,491	$1,680,000	$1,020,000	24	30	54
NORTH VAN ROCKERS	$273,121,198	$27,748,051	$10,251,949	$14,748,051	$2,344,500	$355,500	20	34	54
PENSACOLA BADGERS	$258,378,566	$26,377,768	$11,622,232	$13,377,768	$2,264,125	$435,875	22	30	52
PHILADELPHIA MADMEN	$251,792,442	$25,754,183	$12,245,817	$12,754,183	$2,442,808	$257,192	23	36	59
PINCHER CREEK PREDATORS	$239,522,169	$31,011,385	$6,988,615	$18,011,385	$2,217,987	$482,013	26	32	58
SAN JOSE BLASPHEMERS	$345,569,233	$31,362,198	$6,637,802	$18,362,198	$2,353,455	$346,545	24	35	59
SYRACUSE BULLDOGS	$246,834,758	$29,717,541	$8,282,459	$16,717,541	$2,005,594	$694,406	23	32	55
VANCOUVER MILLIONAIRES	$117,586,990	$29,395,182	$8,604,818	$16,395,182	$2,066,000	$634,000	23	32	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 - %