COACH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dog Pound
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,022,478
Farm Players Total Salaries	$1,976,971
Coaches Total Salaries	$2,276,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$340,319,264
Projected Bank Account	$340,319,264

Pro Players Salaries
Matt Duchene	$3,395,490 (5)
-Salary Remaining :	$3,395,490
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeni Malkin	$2,345,000 (4)
-Salary Remaining :	$2,345,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Seguin	$2,092,000 (1)
-Salary Remaining :	$2,092,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Johnson	$1,919,925 (1)
-Salary Remaining :	$1,919,925
-Salary Average :	$400,000
-Salary Average Remaining :	$400,000
Matt Taormina	$1,911,600 (1)
-Salary Remaining :	$1,911,600
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Reinhart	$1,875,000 (4)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Ovechkin	$1,829,500 (2)
-Salary Remaining :	$1,829,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Filip Forsberg	$1,650,250 (3)
-Salary Remaining :	$1,650,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
P.K. Subban	$1,325,000 (3)
-Salary Remaining :	$1,325,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Leland Irving	$1,290,938 (3)
-Salary Remaining :	$1,290,938
-Salary Average :	$0
-Salary Average Remaining :	$0
Adrian Kempe	$1,237,500 (4)
-Salary Remaining :	$1,237,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Valeri Nichushkin	$1,201,250 (3)
-Salary Remaining :	$1,201,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vladislav Namestnikov	$1,193,400 (3)
-Salary Remaining :	$1,193,400
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Blum	$1,159,375 (3)
-Salary Remaining :	$1,159,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Dmitrij Jaskin	$1,040,000 (5)
-Salary Remaining :	$1,040,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shayne Gostisbehere	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Derrick Pouliot	$937,500 (2)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jason Dickinson	$843,750 (5)
-Salary Remaining :	$843,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakob Chychrun	$825,000 (4)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Cirelli	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mackenzie Blackwood	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pavel Buchnevich	$550,000 (2)
-Salary Remaining :	$550,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 11 : $31,022,478
Year 12 : $24,098,953
Year 13 : $20,131,953
Year 14 : $12,311,740
Salary Average Commitment
Year 11 : $1,000,000
Year 12 : $480,000
Year 13 : $360,000
Year 14 : $240,000
Salary Cap with 1 Way Contract
Year 11 : $31,022,478
Year 12 : $24,098,953
Year 13 : $20,131,953
Year 14 : $12,311,740

Farm Players Salaries
Evgeny Dadonov	$137,096 (2)
Salary Remaining :	$137,096
Salary Average :	$106,400
Salary Average Remaining :	$106,400
Nikita Filatov	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
J.T. Miller	$89,375 (2)
Salary Remaining :	$89,375
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Torey Krug	$88,000 (5)
Salary Remaining :	$88,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Miikka Salomaki	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ondrej Kase	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emil Bemström	$78,000 (3)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Hutchinson	$78,000 (2)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Wedgewood	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jamie Drysdale	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Cozens	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Lundell	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Victor Söderström	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Smith	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kaapo Kakko	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alec Regula	$71,500 (2)
Salary Remaining :	$71,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colby Robak	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Wallinder	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Benoit-Olivier Groulx	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kristian Vesalainen	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Beaucage	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesse Ylönen	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Miles Wood	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Gustafsson	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kyle Capobianco	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Montour	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Alexandrov	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	27
Salary Commitment
Year 11 : $1,976,971
Year 12 : $1,086,971
Year 13 : $376,000
Year 14 : $238,000
Salary Average Commitment
Year 11 : $210,400
Year 12 : $158,400
Year 13 : $20,000
Year 14 : $12,000

BROOKLYN BLAZERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,257,588
Farm Players Total Salaries	$1,724,750
Coaches Total Salaries	$2,132,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$316,045,591
Projected Bank Account	$316,045,591

Pro Players Salaries
Jonathan Huberdeau	$2,453,238 (2)
-Salary Remaining :	$2,453,238
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cody Hodgson	$2,340,650 (1)
-Salary Remaining :	$2,340,650
-Salary Average :	$0
-Salary Average Remaining :	$0
Morgan Rielly	$2,285,625 (2)
-Salary Remaining :	$2,285,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Aaron Ekblad	$2,053,750 (5)
-Salary Remaining :	$2,053,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stephen Weiss	$2,034,375 (1)
-Salary Remaining :	$2,034,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Max Domi	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicklas Jensen	$1,937,500 (2)
-Salary Remaining :	$1,937,500
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Alexander Radulov	$1,769,500 (5)
-Salary Remaining :	$1,769,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Marcus Johansson	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Murray	$1,548,450 (3)
-Salary Remaining :	$1,548,450
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Zadorov	$1,337,500 (4)
-Salary Remaining :	$1,337,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luca Sbisa	$1,117,000 (1)
-Salary Remaining :	$1,117,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Campbell	$1,012,500 (1)
-Salary Remaining :	$1,012,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Malcolm Subban	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mirco Mueller	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikolay Goldobin	$937,500 (2)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dominik Masin	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sven Baertschi	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake DeBrusk	$675,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brayden Point	$475,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	20
Salary Commitment
Year 11 : $29,257,588
Year 12 : $20,398,063
Year 13 : $8,709,200
Year 14 : $7,160,750
Salary Average Commitment
Year 11 : $2,190,000
Year 12 : $1,990,000
Year 13 : $160,000
Year 14 : $120,000
Salary Cap with 1 Way Contract
Year 11 : $29,257,588
Year 12 : $20,398,063
Year 13 : $8,709,200
Year 14 : $7,160,750

Farm Players Salaries
Matt Hackett	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evgeny Svechnikov	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christian Fischer	$87,750 (1)
Salary Remaining :	$87,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Marchenko	$84,500 (2)
Salary Remaining :	$84,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jayce Hawryluk	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Donato	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Laurent Dauphin	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jeremy Lauzon	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Sandin	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Boldy	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cody Glass	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yan Kuznetsov	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nathan Bastian	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Peeke	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tobias Björnfot	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cam Dineen	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brock Faber	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joseph Woll	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Corrente	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Campbell	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cross Hanas	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gage Goncalves	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Graeme Clarke	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aaron Huglen	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	24
Salary Commitment
Year 11 : $1,724,750
Year 12 : $1,177,000
Year 13 : $425,000
Year 14 : $155,000
Salary Average Commitment
Year 11 : $96,000
Year 12 : $64,000
Year 13 : $24,000
Year 14 : $8,000

CALGARY COWBOYS

Arena Capacity - Ticket Price Attendance - %
Arena Name	JCI Center
Level 1:	7500 - $90 - 0 - 0.00%
Level 2:	6500 - $65 - 0 - 0.00%
Level 3:	3500 - $33 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	2500 - $225 - 0 - 0.00%
Total Capacity :	24500
Farm
Farm Level 1:	3500 - $32 - 0 - 0.00%
Farm Level 2:	2500 - $15 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$25,967,377
Farm Players Total Salaries	$2,371,000
Coaches Total Salaries	$1,419,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$294,815,983
Projected Bank Account	$294,815,983

Pro Players Salaries
Brendan Gallagher	$2,489,939 (5)
-Salary Remaining :	$2,489,939
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sean Monahan	$1,925,000 (5)
-Salary Remaining :	$1,925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eric Staal	$1,812,500 (1)
-Salary Remaining :	$1,812,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kyle Cumiskey	$1,604,063 (1)
-Salary Remaining :	$1,604,063
-Salary Average :	$0
-Salary Average Remaining :	$0
Michael McCarron	$1,518,750 (2)
-Salary Remaining :	$1,518,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Gibson	$1,509,375 (2)
-Salary Remaining :	$1,509,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zach Bogosian	$1,498,500 (2)
-Salary Remaining :	$1,498,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nathan MacKinnon	$1,398,750 (2)
-Salary Remaining :	$1,398,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Carlson	$1,275,000 (4)
-Salary Remaining :	$1,275,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Ondrej Pavelec	$1,250,500 (1)
-Salary Remaining :	$1,250,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shea Weber	$1,192,500 (3)
-Salary Remaining :	$1,192,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Max Friberg	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brayden Schenn	$937,500 (1)
-Salary Remaining :	$937,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Victor Rask	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brady Calla	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cale Makar	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oliver Bjorkstrand	$775,000 (5)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zach Werenski	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jared McCann	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ondrej Palat	$705,000 (1)
-Salary Remaining :	$705,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyson Barrie	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Peter Mueller	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 11 : $25,967,377
Year 12 : $16,807,814
Year 13 : $8,457,439
Year 14 : $7,264,939
Salary Average Commitment
Year 11 : $720,000
Year 12 : $440,000
Year 13 : $160,000
Year 14 : $160,000
Salary Cap with 1 Way Contract
Year 11 : $25,967,377
Year 12 : $16,807,814
Year 13 : $8,457,439
Year 14 : $7,264,939

Farm Players Salaries
Glenn Gawdin	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Grigori Denisenko	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Owen Tippett	$82,500 (4)
Salary Remaining :	$82,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Juuso Välimäki	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Poehling	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Linus Högberg	$78,000 (2)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jaret Anderson-Dolan	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Merkley	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Johansen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cale Fleury	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Howden	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Caufield	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Perfetti	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Holtz	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tim Stützle	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Frederic Allard	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jeremie Poirier	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cal Petersen	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martins Dzierkals	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicholas Robertson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor Ingram	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Lauko	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexei Toropchenko	$60,500 (3)
Salary Remaining :	$60,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Lernout	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Slater Koekkoek	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Smith	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Cormier	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Patrik Puistola	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Brook	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Pavel Dorofeyev	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniil Gushchin	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jayden Struble	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexei Lipanov	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adin Hill	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zachary Lauzon	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	35
Salary Commitment
Year 11 : $2,371,000
Year 12 : $1,616,000
Year 13 : $873,000
Year 14 : $452,500
Salary Average Commitment
Year 11 : $140,000
Year 12 : $92,000
Year 13 : $48,000
Year 14 : $24,000

CAPE BRETON CELTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fenian Forum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,770,633
Farm Players Total Salaries	$1,600,500
Coaches Total Salaries	$5,465,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$370,932,158
Projected Bank Account	$370,932,158

Pro Players Salaries
Ryan O'Reilly	$2,792,500 (4)
-Salary Remaining :	$2,792,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Cam Ward	$2,508,545 (2)
-Salary Remaining :	$2,508,545
-Salary Average :	$0
-Salary Average Remaining :	$0
Evander Kane	$2,325,000 (2)
-Salary Remaining :	$2,325,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Gardiner	$2,300,000 (5)
-Salary Remaining :	$2,300,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Tomas Hertl	$1,991,250 (2)
-Salary Remaining :	$1,991,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rasmus Ristolainen	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Juuse Saros	$1,755,000 (5)
-Salary Remaining :	$1,755,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicklas Backstrom	$1,437,500 (2)
-Salary Remaining :	$1,437,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Dmitry Kulikov	$1,365,000 (2)
-Salary Remaining :	$1,365,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joel Armia	$1,305,000 (1)
-Salary Remaining :	$1,305,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ty Rattie	$1,218,713 (2)
-Salary Remaining :	$1,218,713
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tom Wilson	$1,184,625 (4)
-Salary Remaining :	$1,184,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor Murphy	$1,087,500 (1)
-Salary Remaining :	$1,087,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kris Russell	$1,060,000 (1)
-Salary Remaining :	$1,060,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Luke Kunin	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Leddy	$937,500 (1)
-Salary Remaining :	$937,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Tony DeAngelo	$937,500 (4)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zemi Girgensons	$840,000 (3)
-Salary Remaining :	$840,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jannik Hansen	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mitch Marner	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sebastian Aho	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Scott Laughton	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 11 : $30,770,633
Year 12 : $25,055,633
Year 13 : $12,634,625
Year 14 : $10,844,625
Salary Average Commitment
Year 11 : $640,000
Year 12 : $480,000
Year 13 : $240,000
Year 14 : $160,000
Salary Cap with 1 Way Contract
Year 11 : $30,770,633
Year 12 : $25,055,633
Year 13 : $12,634,625
Year 14 : $10,844,625

Farm Players Salaries
Viktor Arvidsson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Mahura	$84,500 (2)
Salary Remaining :	$84,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Asplund	$84,500 (3)
Salary Remaining :	$84,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Nečas	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Thomas Harley	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
JJ Peterka	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Newhook	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Morgan Frost	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Kupari	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philippe Myers	$71,500 (3)
Salary Remaining :	$71,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Raphael Lavoie	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conor Garland	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexandre Texier	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Helge Grans	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jamieson Rees	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Evangelista	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Fehérváry	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Farrell	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Chromiak	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Simon Lundmark	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Antonio Stranges	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Meloche	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Erik Portillo	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justus Annunen	$50,000 (4)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	24
Salary Commitment
Year 11 : $1,600,500
Year 12 : $1,070,500
Year 13 : $626,000
Year 14 : $130,000
Salary Average Commitment
Year 11 : $96,000
Year 12 : $64,000
Year 13 : $36,000
Year 14 : $8,000

CAPE FEAR PROWLERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Atlantic Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$34,417,875
Farm Players Total Salaries	$1,989,750
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$369,983,818
Projected Bank Account	$369,983,818

Pro Players Salaries
Patrick Sharp	$3,481,313 (5)
-Salary Remaining :	$3,481,313
-Salary Average :	$0
-Salary Average Remaining :	$0
Victor Hedman	$2,484,375 (4)
-Salary Remaining :	$2,484,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Nugent-Hopkins	$2,228,125 (2)
-Salary Remaining :	$2,228,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc-Andre Fleury	$2,127,500 (2)
-Salary Remaining :	$2,127,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonathan Drouin	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Larsson	$1,875,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakub Vrana	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob Josefson	$1,656,250 (2)
-Salary Remaining :	$1,656,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandon Saad	$1,625,000 (3)
-Salary Remaining :	$1,625,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Toews	$1,537,500 (3)
-Salary Remaining :	$1,537,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeff Skinner	$1,519,281 (2)
-Salary Remaining :	$1,519,281
-Salary Average :	$0
-Salary Average Remaining :	$0
Anton Stralman	$1,432,031 (5)
-Salary Remaining :	$1,432,031
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jared Spurgeon	$1,250,625 (1)
-Salary Remaining :	$1,250,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Frederik Andersen	$1,233,375 (1)
-Salary Remaining :	$1,233,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bryan Little	$1,040,000 (2)
-Salary Remaining :	$1,040,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Kozun	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Bennett	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Spencer Foo	$877,500 (3)
-Salary Remaining :	$877,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nino Niederreiter	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Sanheim	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jesper Bratt	$675,000 (3)
-Salary Remaining :	$675,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake McCabe	$675,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrej Sekera	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakob Silfverberg	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	24
Salary Commitment
Year 11 : $34,417,875
Year 12 : $26,108,875
Year 13 : $15,987,719
Year 14 : $11,272,719
Salary Average Commitment
Year 11 : $680,000
Year 12 : $400,000
Year 13 : $240,000
Year 14 : $120,000
Salary Cap with 1 Way Contract
Year 11 : $34,417,875
Year 12 : $26,108,875
Year 13 : $15,987,719
Year 14 : $11,272,719

Farm Players Salaries
Antti Raanta	$156,250 (2)
Salary Remaining :	$156,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Esa Lindell	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Warren Foegele	$90,750 (4)
Salary Remaining :	$90,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christian Dvorak	$86,250 (2)
Salary Remaining :	$86,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Drake Batherson	$82,500 (4)
Salary Remaining :	$82,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vladislav Kamenev	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesperi Kotkaniemi	$77,500 (5)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Moritz Seider	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philip Broberg	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Henri Jokiharju	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marco Rossi	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tage Thompson	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Steel	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chris Tierney	$71,500 (1)
Salary Remaining :	$71,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Fox	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Taylor Raddysh	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Parker Wotherspoon	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikolai Kulemin	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Felix Sandstrom	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Devante Smith-Pelly	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ukko-Pekka Luukkonen	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roby Järventie	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cody Ceci	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Calen Addison	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Topi Niemelä	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Gustavsson	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marcus Pettersson	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	27
Salary Commitment
Year 11 : $1,989,750
Year 12 : $1,408,250
Year 13 : $625,750
Year 14 : $385,750
Salary Average Commitment
Year 11 : $108,000
Year 12 : $72,000
Year 13 : $32,000
Year 14 : $20,000

CHICAGO CRUSHERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Death Trap
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 0 - 0.00%
Farm Level 2:	2000 - $30 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,689,995
Farm Players Total Salaries	$1,088,500
Coaches Total Salaries	$2,975,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$348,218,596
Projected Bank Account	$348,218,596

Pro Players Salaries
Anze Kopitar	$2,549,500 (1)
-Salary Remaining :	$2,549,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Patrick Kane	$2,376,188 (1)
-Salary Remaining :	$2,376,188
-Salary Average :	$0
-Salary Average Remaining :	$0
Johnny Gaudreau	$2,262,900 (2)
-Salary Remaining :	$2,262,900
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Elias Lindholm	$2,200,000 (4)
-Salary Remaining :	$2,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Taylor Hall	$2,153,750 (1)
-Salary Remaining :	$2,153,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Ellis	$2,012,500 (1)
-Salary Remaining :	$2,012,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Murray	$1,709,844 (5)
-Salary Remaining :	$1,709,844
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Olli Maatta	$1,625,000 (4)
-Salary Remaining :	$1,625,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Pastrnak	$1,617,500 (3)
-Salary Remaining :	$1,617,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan McDonagh	$1,450,000 (1)
-Salary Remaining :	$1,450,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Roope Hintz	$1,312,500 (5)
-Salary Remaining :	$1,312,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Noah Hanifin	$1,312,500 (5)
-Salary Remaining :	$1,312,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Robin Lehner	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Morrissey	$975,000 (5)
-Salary Remaining :	$975,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Pacioretty	$970,313 (2)
-Salary Remaining :	$970,313
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikael Backlund	$812,500 (5)
-Salary Remaining :	$812,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ivan Provorov	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob Larsson	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Gilbert Brule	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Will Karlsson	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrew Mangiapane	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	21
Salary Commitment
Year 11 : $29,689,995
Year 12 : $17,848,057
Year 13 : $12,564,844
Year 14 : $9,947,344
Salary Average Commitment
Year 11 : $720,000
Year 12 : $520,000
Year 13 : $360,000
Year 14 : $280,000
Salary Cap with 1 Way Contract
Year 11 : $29,689,995
Year 12 : $17,848,057
Year 13 : $12,564,844
Year 14 : $9,947,344

Farm Players Salaries
Jordan Binnington	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sami Niku	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brock McGinn	$87,600 (1)
Salary Remaining :	$87,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Frk	$75,600 (2)
Salary Remaining :	$75,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakob Pelletier	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor Zary	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chris Tanev	$66,300 (2)
Salary Remaining :	$66,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Akil Thomas	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dillon Dube	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Andersson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Kyrou	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Hofer	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Ruzicka	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mathias Emilio Pettersen	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Farinacci	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Shore	$44,000 (1)
Salary Remaining :	$44,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	16
Salary Commitment
Year 11 : $1,088,500
Year 12 : $661,900
Year 13 : $395,000
Year 14 : $165,000
Salary Average Commitment
Year 11 : $64,000
Year 12 : $36,000
Year 13 : $20,000
Year 14 : $8,000

COLORADO WOLVES

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Den
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$21,864,781
Farm Players Total Salaries	$2,301,936
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$402,340,263
Projected Bank Account	$402,340,263

Pro Players Salaries
Milan Michalek	$2,122,031 (2)
-Salary Remaining :	$2,122,031
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Schmaltz	$1,788,750 (5)
-Salary Remaining :	$1,788,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jesse Joensuu	$1,437,500 (2)
-Salary Remaining :	$1,437,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Samu Perhonen	$1,119,000 (4)
-Salary Remaining :	$1,119,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dougie Hamilton	$1,087,500 (1)
-Salary Remaining :	$1,087,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Schmaltz	$1,060,000 (3)
-Salary Remaining :	$1,060,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Emile Poirier	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jesse Puljujarvi	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Puempel	$950,000 (4)
-Salary Remaining :	$950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Ritchie	$937,500 (4)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Morin	$937,500 (4)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Gormley	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kyle Connor	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eric Comrie	$812,500 (5)
-Salary Remaining :	$812,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Damon Severson	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Yakov Trenin	$787,500 (5)
-Salary Remaining :	$787,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Duclair	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Rasmussen	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Carlo	$750,000 (5)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dante Fabbro	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Konecny	$725,000 (2)
-Salary Remaining :	$725,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Denis Gurianov	$675,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 11 : $21,864,781
Year 12 : $20,777,281
Year 13 : $14,142,750
Year 14 : $10,382,750
Salary Average Commitment
Year 11 : $840,000
Year 12 : $800,000
Year 13 : $600,000
Year 14 : $440,000
Salary Cap with 1 Way Contract
Year 11 : $21,864,781
Year 12 : $20,777,281
Year 13 : $14,142,750
Year 14 : $10,382,750

Farm Players Salaries
Scott Glennie	$150,313 (3)
Salary Remaining :	$150,313
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carl Gunnarsson	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michal Neuvirth	$127,464 (3)
Salary Remaining :	$127,464
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keith Aulie	$88,660 (1)
Salary Remaining :	$88,660
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Tychonick	$78,000 (1)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yaroslav Askarov	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kailer Yamamoto	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Kaut	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jay O'Brien	$72,500 (5)
Salary Remaining :	$72,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brayden Tracey	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cliff Pu	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Neighbours	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Merkley	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Erik Cernak	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conner Bleackley	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Suzuki	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Linus Omark	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Ustimenko	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kasper Bjorkqvist	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Johansson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Bernard-Docker	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Antti Tuomisto	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Kleven	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan O'Rourke	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Thomas Bordeleau	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jackson Lacombe	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Drew Helleson	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lance Bouma	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robin Kovacs	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Knazko	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Grzelcyk	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitri Voronkov	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jon Kalinski	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	33
Salary Commitment
Year 11 : $2,301,936
Year 12 : $1,610,276
Year 13 : $925,276
Year 14 : $417,500
Salary Average Commitment
Year 11 : $132,000
Year 12 : $88,000
Year 13 : $48,000
Year 14 : $24,000

COQUITLAM KNIGHTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Coquitlam Oakridge Hockey Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,273,937
Farm Players Total Salaries	$1,333,500
Coaches Total Salaries	$2,602,600
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$313,939,292
Projected Bank Account	$313,939,292

Pro Players Salaries
Drew Doughty	$2,622,375 (3)
-Salary Remaining :	$2,622,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrew Cogliano	$2,328,750 (1)
-Salary Remaining :	$2,328,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt D'Agostini	$2,275,000 (1)
-Salary Remaining :	$2,275,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikolaj Ehlers	$2,252,500 (5)
-Salary Remaining :	$2,252,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Evan Oberg	$1,484,437 (1)
-Salary Remaining :	$1,484,437
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Hamonic	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Pesce	$1,219,000 (2)
-Salary Remaining :	$1,219,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Charlie McAvoy	$1,125,000 (3)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brendan Lemieux	$1,025,000 (3)
-Salary Remaining :	$1,025,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ivan Barbashev	$1,012,500 (4)
-Salary Remaining :	$1,012,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tristan Jarry	$1,007,500 (3)
-Salary Remaining :	$1,007,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Hayes	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jaden Schwartz	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sebastian Collberg	$987,500 (1)
-Salary Remaining :	$987,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob Trouba	$934,375 (2)
-Salary Remaining :	$934,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Denis Bodrov	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Derek Forbort	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Kurker	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Martin Jones	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Steve Downie	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pierre-Luc Dubois	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Fiala	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brady Tkachuk	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Tuch	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Clark	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	25
Salary Commitment
Year 11 : $29,273,937
Year 12 : $16,948,250
Year 13 : $13,794,875
Year 14 : $3,265,000
Salary Average Commitment
Year 11 : $960,000
Year 12 : $560,000
Year 13 : $440,000
Year 14 : $80,000
Salary Cap with 1 Way Contract
Year 11 : $29,273,937
Year 12 : $16,948,250
Year 13 : $13,794,875
Year 14 : $3,265,000

Farm Players Salaries
Lawson Crouse	$112,500 (3)
Salary Remaining :	$112,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan O'Marra	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Barron	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Julien Gauthier	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Poulin	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Norris	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mario Ferraro	$66,000 (2)
Salary Remaining :	$66,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Lindgren	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emil Andrae	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Nikolaev	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lias Andersson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Serron Noel	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexandar Georgiev	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Adam	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emil Heineman	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Cajkovic	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Layton Ahac	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Spiridonov	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Leevi Merilainen	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Roslovic	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	20
Salary Commitment
Year 11 : $1,333,500
Year 12 : $833,500
Year 13 : $452,500
Year 14 : $75,000
Salary Average Commitment
Year 11 : $80,000
Year 12 : $48,000
Year 13 : $24,000
Year 14 : $4,000

DETROIT RED WINGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Joe
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,568,250
Farm Players Total Salaries	$1,811,175
Coaches Total Salaries	$2,555,300
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$158,260,042
Projected Bank Account	$158,260,042

Pro Players Salaries
Andrew Raycroft	$4,607,774 (1)
-Salary Remaining :	$4,607,774
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jarome Iginla	$3,074,214 (1)
-Salary Remaining :	$3,074,214
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Daniel Sedin	$3,039,213 (4)
-Salary Remaining :	$3,039,213
-Salary Average :	$0
-Salary Average Remaining :	$0
Pascal Leclaire	$2,365,686 (1)
-Salary Remaining :	$2,365,686
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Phil Kessel	$2,349,800 (1)
-Salary Remaining :	$2,349,800
-Salary Average :	$0
-Salary Average Remaining :	$0
Henrik Sedin	$2,025,000 (3)
-Salary Remaining :	$2,025,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Della Rovere	$1,762,000 (3)
-Salary Remaining :	$1,762,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Artem Anisimov	$1,688,563 (2)
-Salary Remaining :	$1,688,563
-Salary Average :	$0
-Salary Average Remaining :	$0
T.J. Galiardi	$1,476,000 (3)
-Salary Remaining :	$1,476,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kris Letang	$1,475,000 (2)
-Salary Remaining :	$1,475,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Legein	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Julius Honka	$1,007,500 (4)
-Salary Remaining :	$1,007,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Boo Nieves	$1,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Doug Rogers	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Dal Colle	$1,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Stone	$897,500 (2)
-Salary Remaining :	$897,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rob Fabbri	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Carl Dahlstrom	$650,000 (5)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Filip Westerlund	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Pysyk	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	20
Salary Commitment
Year 11 : $32,568,250
Year 12 : $17,870,776
Year 13 : $11,959,713
Year 14 : $6,696,713
Salary Average Commitment
Year 11 : $680,000
Year 12 : $440,000
Year 13 : $280,000
Year 14 : $160,000
Salary Cap with 1 Way Contract
Year 11 : $32,568,250
Year 12 : $17,870,776
Year 13 : $11,959,713
Year 14 : $6,696,713

Farm Players Salaries
Madison Bowey	$105,625 (4)
Salary Remaining :	$105,625
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jason Zucker	$103,800 (3)
Salary Remaining :	$103,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
James Reimer	$103,750 (2)
Salary Remaining :	$103,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Scherbak	$98,000 (3)
Salary Remaining :	$98,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Casey Mittelstadt	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Hague	$87,500 (4)
Salary Remaining :	$87,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Zboril	$81,250 (3)
Salary Remaining :	$81,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Jones	$81,250 (3)
Salary Remaining :	$81,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Holloway	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brendan Perlini	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kieffer Bellows	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksi Heponiemi	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian McCoshen	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mads Sogaard	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Oettinger	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Volkov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Robertson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Cuylle	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aliaksei Protas	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Bjugstad	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Blomqvist	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dillion Hamaliuk	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jan Bednář	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Stienburg	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joni Jurmo	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	25
Salary Commitment
Year 11 : $1,811,175
Year 12 : $1,446,175
Year 13 : $857,425
Year 14 : $418,125
Salary Average Commitment
Year 11 : $100,000
Year 12 : $76,000
Year 13 : $40,000
Year 14 : $20,000

EDMONTON BUSCHWACKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	99 Park
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$23,017,593
Farm Players Total Salaries	$1,621,750
Coaches Total Salaries	$2,426,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$377,195,639
Projected Bank Account	$377,195,639

Pro Players Salaries
Kyle Turris	$2,379,688 (4)
-Salary Remaining :	$2,379,688
-Salary Average :	$0
-Salary Average Remaining :	$0
Cam Fowler	$2,285,625 (2)
-Salary Remaining :	$2,285,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Vladimir Tarasenko	$2,236,250 (1)
-Salary Remaining :	$2,236,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Wayne Simmonds	$1,958,780 (2)
-Salary Remaining :	$1,958,780
-Salary Average :	$0
-Salary Average Remaining :	$0
Karri Ramo	$1,449,000 (2)
-Salary Remaining :	$1,449,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Kaspars Daugavins	$1,375,000 (1)
-Salary Remaining :	$1,375,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonathan Quick	$1,113,500 (1)
-Salary Remaining :	$1,113,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Dale Mitchell	$1,100,000 (4)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc Staal	$1,060,000 (1)
-Salary Remaining :	$1,060,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Xavier Ouellet	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Darnell Nurse	$975,000 (5)
-Salary Remaining :	$975,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Frederik Gauthier	$877,500 (4)
-Salary Remaining :	$877,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Chris Stewart	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Eichel	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Leon Draisaitl	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikhail Sergachev	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc-Olivier Roy	$660,000 (3)
-Salary Remaining :	$660,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Allen	$650,000 (4)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Elliott	$622,250 (3)
-Salary Remaining :	$622,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	19
Salary Commitment
Year 11 : $23,017,593
Year 12 : $16,407,843
Year 13 : $9,014,438
Year 14 : $5,982,188
Salary Average Commitment
Year 11 : $480,000
Year 12 : $400,000
Year 13 : $320,000
Year 14 : $160,000
Salary Cap with 1 Way Contract
Year 11 : $23,017,593
Year 12 : $16,407,843
Year 13 : $9,014,438
Year 14 : $5,982,188

Farm Players Salaries
Joel Broda	$118,000 (4)
Salary Remaining :	$118,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anthony Stolarz	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keegan Lowe	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jujhar Khaira	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Quinn	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Trent Frederic	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Liam Foudy	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Pokka	$67,500 (3)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Reichel	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Fagemo	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Caleb Jones	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lassi Thomson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Cairns	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Janne Kuokkanen	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Boris Katchouk	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Konovalov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Theodor Niederbach	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roni Hirvonen	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Theo Ruth	$56,250 (1)
Salary Remaining :	$56,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Finley	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olivier Rodrigue	$55,000 (3)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Kassian	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Milan Lucic	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quinn Olson	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	24
Salary Commitment
Year 11 : $1,621,750
Year 12 : $1,070,500
Year 13 : $625,500
Year 14 : $338,000
Salary Average Commitment
Year 11 : $96,000
Year 12 : $60,000
Year 13 : $32,000
Year 14 : $16,000

HALIFAX HIGHLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Half Moon House
Level 1:	6200 - $142 - 0 - 0.00%
Level 2:	5200 - $117 - 0 - 0.00%
Level 3:	2200 - $68 - 0 - 0.00%
Level 4:	4200 - $45 - 0 - 0.00%
Luxury :	1200 - $425 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $52 - 0 - 0.00%
Farm Level 2:	1000 - $24 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,748,962
Farm Players Total Salaries	$1,941,950
Coaches Total Salaries	$2,249,400
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$414,537,316
Projected Bank Account	$414,537,316

Pro Players Salaries
David Aebischer	$2,958,962 (2)
-Salary Remaining :	$2,958,962
-Salary Average :	$0
-Salary Average Remaining :	$0
Oscar Moller	$2,796,750 (2)
-Salary Remaining :	$2,796,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Jared Cowen	$2,625,000 (4)
-Salary Remaining :	$2,625,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor McDavid	$2,350,000 (2)
-Salary Remaining :	$2,350,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Magnus Paajarvi	$2,185,000 (2)
-Salary Remaining :	$2,185,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Claude Giroux	$1,877,750 (5)
-Salary Remaining :	$1,877,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Nathan Horton	$1,810,000 (5)
-Salary Remaining :	$1,810,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Markstrom	$1,590,000 (3)
-Salary Remaining :	$1,590,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Wojtek Wolski	$1,528,000 (2)
-Salary Remaining :	$1,528,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Auston Matthews	$1,150,000 (3)
-Salary Remaining :	$1,150,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oscar Klefbom	$1,125,000 (3)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Theo Peckham	$1,034,000 (4)
-Salary Remaining :	$1,034,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sami Vatanen	$825,000 (4)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jay Rosehill	$817,500 (3)
-Salary Remaining :	$817,500
-Salary Average :	$654,000
-Salary Average Remaining :	$654,000
Zac Rinaldo	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrei Svechnikov	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nico Hischier	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rasmus Dahlin	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Keven Veilleux	$676,000 (4)
-Salary Remaining :	$676,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shane Bowers	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyson Foerster	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ben Holmstrom	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ronnie Attard	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	23
Salary Commitment
Year 11 : $30,748,962
Year 12 : $29,648,962
Year 13 : $17,180,250
Year 14 : $9,597,750
Salary Average Commitment
Year 11 : $1,254,000
Year 12 : $1,174,000
Year 13 : $1,014,000
Year 14 : $160,000
Salary Cap with 1 Way Contract
Year 11 : $30,748,962
Year 12 : $29,648,962
Year 13 : $17,180,250
Year 14 : $9,597,750

Farm Players Salaries
Ales Hemsky	$166,825 (5)
Salary Remaining :	$166,825
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joe Colborne	$122,500 (4)
Salary Remaining :	$122,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Hartman	$90,625 (5)
Salary Remaining :	$90,625
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Van Der Gulik	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Masi Marjamaki	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Veini Vehviläinen	$78,000 (5)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mason McDonald	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conor Timmins	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roman Tesliuk	$69,000 (1)
Salary Remaining :	$69,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nolan Foote	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Johnson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Gambrell	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Formenton	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mattias Samuelsson	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Leschyshyn	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Kovacevic	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Niskanen	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikko Kokkonen	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jiri Tlusty	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Seth Ambroz	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eetu Tuulola	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Libor Hajek	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Parik	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Fabian Zetterlund	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colin Wilson	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Damien Giroux	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ben McCartney	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Guillaume Latendresse	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	28
Salary Commitment
Year 11 : $1,941,950
Year 12 : $1,250,450
Year 13 : $892,950
Year 14 : $712,950
Salary Average Commitment
Year 11 : $112,000
Year 12 : $68,000
Year 13 : $44,000
Year 14 : $32,000

HAWAII TYPHOON

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Lagoon
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,969,378
Farm Players Total Salaries	$1,658,944
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$378,934,673
Projected Bank Account	$378,934,673

Pro Players Salaries
Sidney Crosby	$2,701,788 (2)
-Salary Remaining :	$2,701,788
-Salary Average :	$0
-Salary Average Remaining :	$0
Drayson Bowman	$2,687,765 (2)
-Salary Remaining :	$2,687,765
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Burmistrov	$2,361,150 (2)
-Salary Remaining :	$2,361,150
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
William Nylander	$2,252,500 (5)
-Salary Remaining :	$2,252,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Galchenyuk	$2,240,000 (3)
-Salary Remaining :	$2,240,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Lashoff	$1,991,575 (1)
-Salary Remaining :	$1,991,575
-Salary Average :	$0
-Salary Average Remaining :	$0
Kari Lehtonen	$1,718,000 (1)
-Salary Remaining :	$1,718,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joe Ryan	$1,627,500 (2)
-Salary Remaining :	$1,627,500
-Salary Average :	$0
-Salary Average Remaining :	$0
David Backes	$1,569,100 (2)
-Salary Remaining :	$1,569,100
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jhonas Enroth	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Fayne	$1,072,500 (2)
-Salary Remaining :	$1,072,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Del Zotto	$1,040,000 (2)
-Salary Remaining :	$1,040,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dylan Olsen	$1,040,000 (2)
-Salary Remaining :	$1,040,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brendan Mikkelson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Viktor Tikhonov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marko Dano	$978,750 (3)
-Salary Remaining :	$978,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jamie Oleksiak	$937,500 (1)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Igor Shesterkin	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jamie McGinn	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pontus Aberg	$776,250 (2)
-Salary Remaining :	$776,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikko Rantanen	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	21
Salary Commitment
Year 11 : $30,969,378
Year 12 : $22,022,303
Year 13 : $6,371,250
Year 14 : $2,252,500
Salary Average Commitment
Year 11 : $680,000
Year 12 : $480,000
Year 13 : $160,000
Year 14 : $40,000
Salary Cap with 1 Way Contract
Year 11 : $30,969,378
Year 12 : $22,022,303
Year 13 : $6,371,250
Year 14 : $2,252,500

Farm Players Salaries
Tomas Jurco	$157,944 (2)
Salary Remaining :	$157,944
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon McMillan	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirby Dach	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eddie Lack	$79,500 (1)
Salary Remaining :	$79,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Barrett Hayton	$77,500 (4)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Seth Jarvis	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kevin Bahl	$71,500 (4)
Salary Remaining :	$71,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Wade Allison	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesper Boqvist	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jett Woo	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mason Lohrei	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philip Tomasino	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jan Jenik	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vitek Vanecek	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colton Point	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Vlasic	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Drury	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael DiPietro	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Schwindt	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrei Altybarmakyan	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Prokop	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Studnicka	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Chlapik	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikhail Abramov	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	24
Salary Commitment
Year 11 : $1,658,944
Year 12 : $984,444
Year 13 : $339,000
Year 14 : $274,000
Salary Average Commitment
Year 11 : $96,000
Year 12 : $56,000
Year 13 : $20,000
Year 14 : $16,000

LAS CRUCES SPURS

Arena Capacity - Ticket Price Attendance - %
Arena Name	New Mexico Place
Level 1:	7500 - $102 - 0 - 0.00%
Level 2:	6500 - $63 - 0 - 0.00%
Level 3:	3500 - $35 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	2500 - $240 - 0 - 0.00%
Total Capacity :	24500
Farm
Farm Level 1:	3500 - $37 - 0 - 0.00%
Farm Level 2:	2500 - $16 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,506,191
Farm Players Total Salaries	$1,524,980
Coaches Total Salaries	$4,144,400
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$337,401,629
Projected Bank Account	$337,401,629

Pro Players Salaries
Pekka Rinne	$2,418,438 (1)
-Salary Remaining :	$2,418,438
-Salary Average :	$0
-Salary Average Remaining :	$0
Erik Johnson	$2,246,875 (5)
-Salary Remaining :	$2,246,875
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Pietrangelo	$1,980,990 (2)
-Salary Remaining :	$1,980,990
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sean Couturier	$1,925,000 (3)
-Salary Remaining :	$1,925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Teuvo Teravainen	$1,897,500 (3)
-Salary Remaining :	$1,897,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Boone Jenner	$1,681,250 (2)
-Salary Remaining :	$1,681,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ben Bishop	$1,575,788 (3)
-Salary Remaining :	$1,575,788
-Salary Average :	$0
-Salary Average Remaining :	$0
Brad Marchand	$1,468,475 (1)
-Salary Remaining :	$1,468,475
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Myers	$1,423,125 (2)
-Salary Remaining :	$1,423,125
-Salary Average :	$0
-Salary Average Remaining :	$0
Brent Burns	$1,181,250 (2)
-Salary Remaining :	$1,181,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Guentzel	$1,162,500 (3)
-Salary Remaining :	$1,162,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Maxim Trunev	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brad Malone	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zac Dalpe	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Curtis Lazar	$1,080,000 (3)
-Salary Remaining :	$1,080,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Jankowski	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Chabot	$942,500 (3)
-Salary Remaining :	$942,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Logan Couture	$937,500 (3)
-Salary Remaining :	$937,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Dylan McIlrath	$910,000 (1)
-Salary Remaining :	$910,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Martin Hanzal	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Smaby	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Joel Eriksson Ek	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Noah Juulsen	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Miro Heiskanen	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Grabner	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	25
Salary Commitment
Year 11 : $31,506,191
Year 12 : $21,309,278
Year 13 : $13,517,663
Year 14 : $2,996,875
Salary Average Commitment
Year 11 : $760,000
Year 12 : $480,000
Year 13 : $280,000
Year 14 : $40,000
Salary Cap with 1 Way Contract
Year 11 : $31,506,191
Year 12 : $21,309,278
Year 13 : $13,517,663
Year 14 : $2,996,875

Farm Players Salaries
Anton Rodin	$107,250 (2)
Salary Remaining :	$107,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dave Bolland	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bill Arnold	$83,980 (1)
Salary Remaining :	$83,980
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Victor Mete	$82,500 (4)
Salary Remaining :	$82,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zachary Fucale	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cal Foote	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Wahlstrom	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quinton Byfield	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tomas Tatar	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Linus Lindström	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nils Höglander	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Romanov	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Durzi	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniel Sprong	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Green	$63,250 (3)
Salary Remaining :	$63,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Sorokin	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Stange	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dalton Thrower	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mattias Norlinder	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cameron Hillis	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kasper Simontaival	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chad Krys	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	22
Salary Commitment
Year 11 : $1,524,980
Year 12 : $903,000
Year 13 : $490,750
Year 14 : $297,500
Salary Average Commitment
Year 11 : $88,000
Year 12 : $52,000
Year 13 : $28,000
Year 14 : $16,000

MANHATTAN ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bossydome
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$23,310,187
Farm Players Total Salaries	$2,491,000
Coaches Total Salaries	$3,008,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$311,749,149
Projected Bank Account	$311,749,149

Pro Players Salaries
Gabriel Landeskog	$2,648,750 (5)
-Salary Remaining :	$2,648,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pierre-Marc Bouchard	$2,171,812 (1)
-Salary Remaining :	$2,171,812
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikko Koskinen	$1,925,000 (1)
-Salary Remaining :	$1,925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oliver Ekman-Larsson	$1,875,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Andre Burakovsky	$1,722,500 (3)
-Salary Remaining :	$1,722,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Schroeder	$1,617,000 (3)
-Salary Remaining :	$1,617,000
-Salary Average :	$0
-Salary Average Remaining :	$0
John Tavares	$1,400,000 (4)
-Salary Remaining :	$1,400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nail Yakupov	$1,319,625 (2)
-Salary Remaining :	$1,319,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Magnus Hellberg	$1,100,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Evgeny Kuznetsov	$1,028,000 (2)
-Salary Remaining :	$1,028,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Bailey	$912,500 (4)
-Salary Remaining :	$912,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Pulock	$910,000 (4)
-Salary Remaining :	$910,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Denis Malgin	$865,000 (1)
-Salary Remaining :	$865,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Griffin Reinhart	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Hickey	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mathew Barzal	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Beauvillier	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thatcher Demko	$675,000 (1)
-Salary Remaining :	$675,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Karlsson	$40,000 (1)
-Salary Remaining :	$40,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	19
Salary Commitment
Year 11 : $23,310,187
Year 12 : $15,758,375
Year 13 : $10,310,750
Year 14 : $5,871,250
Salary Average Commitment
Year 11 : $600,000
Year 12 : $440,000
Year 13 : $240,000
Year 14 : $160,000
Salary Cap with 1 Way Contract
Year 11 : $23,310,187
Year 12 : $15,758,375
Year 13 : $10,310,750
Year 14 : $5,871,250

Farm Players Salaries
Adam Erne	$91,000 (4)
Salary Remaining :	$91,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Spencer Knight	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isac Lundeström	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Zadina	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jan Myšák	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Hughes	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Olli Juolevi	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Turcotte	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Alexeyev	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dominik Bokk	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carl Grundström	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vitalii Abramov	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ethan Bear	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Colangelo	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joe Veleno	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksi Saarela	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Korshkov	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Hronek	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mavrik Bourque	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rodion Amirov	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonatan Berggren	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gustav Lindstrom	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Timothy Liljegren	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vladi Firstov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Rathbone	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonah Gadjovich	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Calle Clang	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Olofsson	$55,000 (3)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Hållander	$55,000 (3)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Niklas Nordgren	$55,000 (3)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Drew Commesso	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Bolduc	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Riley Damiani	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Smilanic	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kole Lind	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Reilly Walsh	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Carlsson	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oskari Laaksonen	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anttoni Honka	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Spence	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	40
Salary Commitment
Year 11 : $2,491,000
Year 12 : $2,048,500
Year 13 : $1,178,500
Year 14 : $156,000
Salary Average Commitment
Year 11 : $231,000
Year 12 : $132,000
Year 13 : $72,000
Year 14 : $8,000

NEWTON NIGHTMARES

Arena Capacity - Ticket Price Attendance - %
Arena Name	NEWTON SPORTS PALACE
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,813,388
Farm Players Total Salaries	$2,023,623
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$227,133,754
Projected Bank Account	$227,133,754

Pro Players Salaries
Semyon Varlamov	$2,892,500 (3)
-Salary Remaining :	$2,892,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Carson	$2,392,500 (1)
-Salary Remaining :	$2,392,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Johansen	$2,371,875 (2)
-Salary Remaining :	$2,371,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Poulin	$2,076,563 (3)
-Salary Remaining :	$2,076,563
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rickard Rakell	$1,905,000 (4)
-Salary Remaining :	$1,905,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zach Boychuk	$1,833,500 (1)
-Salary Remaining :	$1,833,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Warn	$1,722,500 (1)
-Salary Remaining :	$1,722,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jeff Tambellini	$1,567,800 (1)
-Salary Remaining :	$1,567,800
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brian Lee	$1,462,500 (4)
-Salary Remaining :	$1,462,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Jakub Kindl	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jack Hillen	$1,264,900 (1)
-Salary Remaining :	$1,264,900
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Maxim Mayorov	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pavel Zacha	$1,072,500 (2)
-Salary Remaining :	$1,072,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Keaton Ellerby	$968,750 (2)
-Salary Remaining :	$968,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob de la Rose	$877,500 (3)
-Salary Remaining :	$877,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brock Boeser	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Filip Chytil	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dmytro Timashov	$780,000 (1)
-Salary Remaining :	$780,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Virtanen	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Boqvist	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joshua Ho-Sang	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eetu Luostarinen	$650,000 (4)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kenndal McArdle	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	23
Salary Commitment
Year 11 : $30,813,388
Year 12 : $17,877,188
Year 13 : $11,414,063
Year 14 : $4,817,500
Salary Average Commitment
Year 11 : $760,000
Year 12 : $440,000
Year 13 : $280,000
Year 14 : $120,000
Salary Cap with 1 Way Contract
Year 11 : $30,813,388
Year 12 : $17,877,188
Year 13 : $11,414,063
Year 14 : $4,817,500

Farm Players Salaries
Robby Dee	$269,773 (1)
Salary Remaining :	$269,773
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Taylor Chorney	$105,700 (1)
Salary Remaining :	$105,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikkel Boedker	$91,250 (2)
Salary Remaining :	$91,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Sikura	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Charles Hudon	$79,400 (2)
Salary Remaining :	$79,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kaiden Guhle	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dennis Cholowski	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Pierre-Olivier Joseph	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jon Gillies	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Caamano	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Wotherspoon	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eamon McAdam	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ridly Greig	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Simon Holmström	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Lintuniemi	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matias Maccelli	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Albert Johansson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Liam Hawel	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Donovan Sebrango	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marat Khusnutdinov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Semyon Der-Arguchintsev	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Wyatt Kaiser	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Blake Murray	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ostap Safin	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Jacobs	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Ludvig	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nico Daws	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Collins	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	28
Salary Commitment
Year 11 : $2,023,623
Year 12 : $1,075,650
Year 13 : $305,000
Year 14 : $165,000
Salary Average Commitment
Year 11 : $112,000
Year 12 : $64,000
Year 13 : $16,000
Year 14 : $8,000

NORTH VAN ROCKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Flames
Level 1:	7500 - $100 - 0 - 0.00%
Level 2:	6500 - $60 - 0 - 0.00%
Level 3:	5500 - $30 - 0 - 0.00%
Level 4:	5000 - $28 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	26000
Farm
Farm Level 1:	3500 - $40 - 0 - 0.00%
Farm Level 2:	2500 - $30 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$24,959,626
Farm Players Total Salaries	$2,160,645
Coaches Total Salaries	$2,907,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$336,641,914
Projected Bank Account	$336,641,914

Pro Players Salaries
John Quenneville	$2,053,750 (5)
-Salary Remaining :	$2,053,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Markus Granlund	$1,875,000 (3)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicklas Bergfors	$1,853,125 (1)
-Salary Remaining :	$1,853,125
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc-Edouard Vlasic	$1,687,500 (3)
-Salary Remaining :	$1,687,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Oscar Dansk	$1,625,000 (3)
-Salary Remaining :	$1,625,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Patrick Davis	$1,585,938 (3)
-Salary Remaining :	$1,585,938
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikael Granlund	$1,359,375 (4)
-Salary Remaining :	$1,359,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Sam Gagner	$1,347,500 (2)
-Salary Remaining :	$1,347,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Calvert	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Zajac	$1,237,688 (3)
-Salary Remaining :	$1,237,688
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Calvin De Haan	$1,115,000 (2)
-Salary Remaining :	$1,115,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
AJ Thelen	$1,087,500 (3)
-Salary Remaining :	$1,087,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Labanc	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sonny Milano	$906,250 (5)
-Salary Remaining :	$906,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrick Sieloff	$812,500 (2)
-Salary Remaining :	$812,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Suzuki	$775,000 (4)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Peter Holland	$763,500 (1)
-Salary Remaining :	$763,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Ilya Samsonov	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Logan Stanley	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Chiasson	$675,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Roland McKeown	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	21
Salary Commitment
Year 11 : $24,959,626
Year 12 : $20,593,001
Year 13 : $15,893,001
Year 14 : $5,094,375
Salary Average Commitment
Year 11 : $1,210,000
Year 12 : $1,130,000
Year 13 : $970,000
Year 14 : $120,000
Salary Cap with 1 Way Contract
Year 11 : $24,959,626
Year 12 : $20,593,001
Year 13 : $15,893,001
Year 14 : $5,094,375

Farm Players Salaries
Joel Edmundson	$143,750 (2)
Salary Remaining :	$143,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nigel Dawes	$126,895 (2)
Salary Remaining :	$126,895
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cam Barker	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kyle Clifford	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$0
Salary Average Remaining :	$0
Riku Helenius	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mike Brown	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ruslan Iskhakov	$78,000 (3)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Farabee	$77,500 (5)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Henrik Borgström	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shakir Mukhamadullin	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cam York	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Emberson	$71,500 (1)
Salary Remaining :	$71,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bobby Brink	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ozzy Wiesblatt	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Benson	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Keegan Kolesar	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jean-Christophe Beaudin	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Markus Niemelainen	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Day	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roope Laavainen	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olle Eriksson Ek	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tristen Robins	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Stalock	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Albin Grewe	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Murphy	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Moore	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vladislav Kolyachonok	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jackson Hallum	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gianni Fairbrother	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	29
Salary Commitment
Year 11 : $2,160,645
Year 12 : $1,441,145
Year 13 : $740,500
Year 14 : $142,500
Salary Average Commitment
Year 11 : $112,000
Year 12 : $76,000
Year 13 : $44,000
Year 14 : $8,000

PENSACOLA BADGERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	NO FEAR Center
Level 1:	6000 - $105 - 0 - 0.00%
Level 2:	5000 - $95 - 0 - 0.00%
Level 3:	2000 - $85 - 0 - 0.00%
Level 4:	4000 - $70 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $15 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,075,945
Farm Players Total Salaries	$1,750,825
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$311,588,663
Projected Bank Account	$311,588,663

Pro Players Salaries
Dany Heatley	$2,816,133 (2)
-Salary Remaining :	$2,816,133
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrei Vasilevski	$1,987,500 (3)
-Salary Remaining :	$1,987,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Foligno	$1,957,500 (3)
-Salary Remaining :	$1,957,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Wennberg	$1,937,500 (5)
-Salary Remaining :	$1,937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Trevor Byrne	$1,918,800 (1)
-Salary Remaining :	$1,918,800
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicolas Corbeil	$1,899,612 (1)
-Salary Remaining :	$1,899,612
-Salary Average :	$0
-Salary Average Remaining :	$0
Hampus Lindholm	$1,771,875 (5)
-Salary Remaining :	$1,771,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Phillip Danault	$1,650,000 (2)
-Salary Remaining :	$1,650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bo Horvat	$1,636,250 (4)
-Salary Remaining :	$1,636,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John-Michael Liles	$1,524,900 (1)
-Salary Remaining :	$1,524,900
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Braden Holtby	$1,509,375 (2)
-Salary Remaining :	$1,509,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Rick Nash	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Roman Polak	$1,208,000 (1)
-Salary Remaining :	$1,208,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrik Laine	$1,125,000 (3)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Greenway	$1,050,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Quinn Hughes	$1,050,000 (5)
-Salary Remaining :	$1,050,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Strome	$1,048,000 (2)
-Salary Remaining :	$1,048,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bryce Swan	$1,043,000 (1)
-Salary Remaining :	$1,043,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Elias Pettersson	$937,500 (4)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan White	$905,000 (1)
-Salary Remaining :	$905,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dustin Boyd	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zach Budish	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vince Dunn	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	23
Salary Commitment
Year 11 : $32,075,945
Year 12 : $19,926,633
Year 13 : $12,403,125
Year 14 : $7,333,125
Salary Average Commitment
Year 11 : $800,000
Year 12 : $440,000
Year 13 : $320,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $32,075,945
Year 12 : $19,926,633
Year 13 : $12,403,125
Year 14 : $7,333,125

Farm Players Salaries
Cory Emmerton	$248,575 (2)
Salary Remaining :	$248,575
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Julius Bergman	$156,000 (2)
Salary Remaining :	$156,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emerson Etem	$111,150 (2)
Salary Remaining :	$111,150
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Funk	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Johnson	$86,500 (1)
Salary Remaining :	$86,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Konstantin Zakharov	$84,600 (1)
Salary Remaining :	$84,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sergei Kostitsyn	$84,600 (1)
Salary Remaining :	$84,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Petan	$84,500 (2)
Salary Remaining :	$84,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chris Butler	$79,900 (1)
Salary Remaining :	$79,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Desharnais	$78,000 (2)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Braden Schneider	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Raymond	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Parsons	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brendan Brisson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Egor Zamula	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Reece Newkirk	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Elvenes	$55,000 (4)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Raska	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mason Millman	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michal Teplý	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniel Vladar	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	21
Salary Commitment
Year 11 : $1,750,825
Year 12 : $1,278,225
Year 13 : $120,000
Year 14 : $55,000
Salary Average Commitment
Year 11 : $84,000
Year 12 : $60,000
Year 13 : $8,000
Year 14 : $4,000

PHILADELPHIA MADMEN

Arena Capacity - Ticket Price Attendance - %
Arena Name	Broadstreet Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $88 - 0 - 0.00%
Level 3:	2000 - $66 - 0 - 0.00%
Level 4:	4000 - $55 - 0 - 0.00%
Luxury :	1000 - $248 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $44 - 0 - 0.00%
Farm Level 2:	1000 - $33 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$27,758,164
Farm Players Total Salaries	$1,645,258
Coaches Total Salaries	$1,846,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$303,128,812
Projected Bank Account	$303,128,812

Pro Players Salaries
Joe Thornton	$3,584,110 (4)
-Salary Remaining :	$3,584,110
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
T.J. Oshie	$2,641,409 (1)
-Salary Remaining :	$2,641,409
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Scheifele	$2,270,000 (1)
-Salary Remaining :	$2,270,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Steven Stamkos	$1,895,500 (3)
-Salary Remaining :	$1,895,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Dennis Wideman	$1,616,000 (1)
-Salary Remaining :	$1,616,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Khokhlachev	$1,547,438 (5)
-Salary Remaining :	$1,547,438
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
James Neal	$1,497,144 (2)
-Salary Remaining :	$1,497,144
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Carey Price	$1,495,000 (2)
-Salary Remaining :	$1,495,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikhail Grigorenko	$1,127,250 (2)
-Salary Remaining :	$1,127,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Sonne	$1,122,000 (3)
-Salary Remaining :	$1,122,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirill Tulupov	$1,025,000 (1)
-Salary Remaining :	$1,025,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Brayden McNabb	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonathan Bernier	$984,375 (3)
-Salary Remaining :	$984,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Carter Hart	$937,500 (3)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Beleskey	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Urho Vaakanainen	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ville Heinola	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Timo Meier	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Deryk Engelland	$683,438 (5)
-Salary Remaining :	$683,438
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex DeBrincat	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luke Gazdic	$632,000 (4)
-Salary Remaining :	$632,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	21
Salary Commitment
Year 11 : $27,758,164
Year 12 : $17,705,755
Year 13 : $13,586,361
Year 14 : $7,196,986
Salary Average Commitment
Year 11 : $600,000
Year 12 : $440,000
Year 13 : $360,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $27,758,164
Year 12 : $17,705,755
Year 13 : $13,586,361
Year 14 : $7,196,986

Farm Players Salaries
Kyle Beach	$203,602 (5)
Salary Remaining :	$203,602
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vincent Trocheck	$102,500 (3)
Salary Remaining :	$102,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bruno Gervais	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Husso	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luca Caputi	$85,156 (2)
Salary Remaining :	$85,156
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Morgan Klimchuk	$84,500 (4)
Salary Remaining :	$84,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor McMichael	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael McLeod	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
German Rubtsov	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan MacInnis	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Malte Setkov	$65,000 (5)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Pyotr Kochetkov	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marcus Hogberg	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Tuch	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukáš Dostál	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Taylor Cammarata	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Karl Henriksson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Nikishin	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nathan Légaré	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Moverare	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Okhotiuk	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Bertuzzi	$40,000 (1)
Salary Remaining :	$40,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	22
Salary Commitment
Year 11 : $1,645,258
Year 12 : $1,227,758
Year 13 : $730,602
Year 14 : $353,102
Salary Average Commitment
Year 11 : $88,000
Year 12 : $60,000
Year 13 : $32,000
Year 14 : $12,000

PINCHER CREEK PREDATORS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Jungle
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 0 - 0.00%
Farm Level 2:	2000 - $30 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,991,109
Farm Players Total Salaries	$1,406,000
Coaches Total Salaries	$2,570,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$291,726,686
Projected Bank Account	$291,726,686

Pro Players Salaries
Aleksander Barkov	$2,349,906 (5)
-Salary Remaining :	$2,349,906
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Seth Jones	$2,237,500 (3)
-Salary Remaining :	$2,237,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Frolik	$1,960,750 (2)
-Salary Remaining :	$1,960,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matthew Tkachuk	$1,840,625 (5)
-Salary Remaining :	$1,840,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kasperi Kapanen	$1,800,000 (5)
-Salary Remaining :	$1,800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Stone	$1,584,700 (5)
-Salary Remaining :	$1,584,700
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Toffoli	$1,569,750 (5)
-Salary Remaining :	$1,569,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Eberle	$1,486,000 (3)
-Salary Remaining :	$1,486,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mathew Dumba	$1,418,125 (4)
-Salary Remaining :	$1,418,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tuukka Rask	$1,407,590 (1)
-Salary Remaining :	$1,407,590
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Blake Wheeler	$1,380,000 (2)
-Salary Remaining :	$1,380,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nathan Gerbe	$1,304,100 (1)
-Salary Remaining :	$1,304,100
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Calvin Pickard	$1,300,000 (5)
-Salary Remaining :	$1,300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alec Martinez	$1,280,813 (1)
-Salary Remaining :	$1,280,813
-Salary Average :	$0
-Salary Average Remaining :	$0
Clayton Keller	$1,213,500 (3)
-Salary Remaining :	$1,213,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Shattenkirk	$1,093,750 (2)
-Salary Remaining :	$1,093,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonas Brodin	$1,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Staal	$879,000 (2)
-Salary Remaining :	$879,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Karl Alzner	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Colten Teubert	$780,000 (1)
-Salary Remaining :	$780,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cody Goloubef	$780,000 (1)
-Salary Remaining :	$780,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Perron	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 11 : $29,991,109
Year 12 : $23,938,606
Year 13 : $17,800,106
Year 14 : $12,863,106
Salary Average Commitment
Year 11 : $760,000
Year 12 : $560,000
Year 13 : $440,000
Year 14 : $320,000
Salary Cap with 1 Way Contract
Year 11 : $29,991,109
Year 12 : $23,938,606
Year 13 : $17,800,106
Year 14 : $12,863,106

Farm Players Salaries
Brett Ritchie	$120,250 (3)
Salary Remaining :	$120,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mathieu Perreault	$95,750 (2)
Salary Remaining :	$95,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Cole	$91,000 (3)
Salary Remaining :	$91,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Dobson	$75,000 (5)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Barratt	$71,500 (5)
Salary Remaining :	$71,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Phillips	$67,500 (3)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Petr Mrazek	$67,500 (3)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noel Gunler	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Beecher	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Beckman	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Kylington	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dustin Wolf	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Walford	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Leason	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kaedan Korczak	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artemi Kniazev	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eemil Viro	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Angle	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Stefan Matteau	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mattias Ekholm	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Devon Levi	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	21
Salary Commitment
Year 11 : $1,406,000
Year 12 : $941,000
Year 13 : $492,750
Year 14 : $146,500
Salary Average Commitment
Year 11 : $84,000
Year 12 : $52,000
Year 13 : $24,000
Year 14 : $8,000

SAN JOSE BLASPHEMERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Brimstone Palace
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,749,773
Farm Players Total Salaries	$1,887,812
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$378,395,361
Projected Bank Account	$378,395,361

Pro Players Salaries
Kelly Guard	$3,241,757 (2)
-Salary Remaining :	$3,241,757
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jamie Benn	$2,468,475 (2)
-Salary Remaining :	$2,468,475
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dylan Larkin	$2,120,000 (5)
-Salary Remaining :	$2,120,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zack Kassian	$1,792,712 (1)
-Salary Remaining :	$1,792,712
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakub Voracek	$1,394,500 (1)
-Salary Remaining :	$1,394,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Anders Lindback	$1,320,000 (2)
-Salary Remaining :	$1,320,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrew Ladd	$1,223,989 (1)
-Salary Remaining :	$1,223,989
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joe Morrow	$1,100,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Artturi Lehkonen	$1,072,500 (2)
-Salary Remaining :	$1,072,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Valentin Zykov	$1,050,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Ross	$1,040,000 (1)
-Salary Remaining :	$1,040,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Johannes Salmonsson	$1,027,390 (2)
-Salary Remaining :	$1,027,390
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyson Jost	$925,000 (3)
-Salary Remaining :	$925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirill Kaprizov	$900,000 (5)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Klingberg	$873,450 (1)
-Salary Remaining :	$873,450
-Salary Average :	$647,000
-Salary Average Remaining :	$647,000
Will Butcher	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Simon Despres	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nolan Patrick	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexis Lafrenière	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bowen Byram	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor Hellebuyck	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Logan Brown	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Bean	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Evan Bouchard	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Brännström	$750,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Harris	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	26
Salary Commitment
Year 11 : $29,749,773
Year 12 : $20,375,122
Year 13 : $8,095,000
Year 14 : $5,320,000
Salary Average Commitment
Year 11 : $1,607,000
Year 12 : $680,000
Year 13 : $320,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $29,749,773
Year 12 : $20,375,122
Year 13 : $8,095,000
Year 14 : $5,320,000

Farm Players Salaries
Elvis Merzlikins	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonas Johansson	$112,312 (1)
Salary Remaining :	$112,312
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carl Soderberg	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Perunovich	$78,000 (3)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Peyton Krebs	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Hayden	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Arthur Kaliyev	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dawson Mercer	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Stelio Mattheos	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hendrix Lapierre	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakob Forsbacka-Karlsson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Egor Afanasyev	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Marino	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kerby Rychel	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nils Lundkvist	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mike Anderson	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Morozov	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Fitzpatrick	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jean-Luc Foudy	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daemon Hunt	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jeremy Swayman	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Egor Sokolov	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Škarek	$55,000 (3)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zachary Jones	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robert Bortuzzo	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zion Nybeck	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
AJ Greer	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philipp Kurashev	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	28
Salary Commitment
Year 11 : $1,887,812
Year 12 : $943,000
Year 13 : $458,000
Year 14 : $130,000
Salary Average Commitment
Year 11 : $112,000
Year 12 : $60,000
Year 13 : $28,000
Year 14 : $8,000

SYRACUSE BULLDOGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Memorial Auditorium
Level 1:	6000 - $105 - 0 - 0.00%
Level 2:	5000 - $95 - 0 - 0.00%
Level 3:	2000 - $85 - 0 - 0.00%
Level 4:	4000 - $75 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $20 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$35,299,691
Farm Players Total Salaries	$1,836,237
Coaches Total Salaries	$2,023,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$284,142,071
Projected Bank Account	$284,142,071

Pro Players Salaries
Aleksey Morozov	$4,635,163 (1)
-Salary Remaining :	$4,635,163
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Kennedy	$3,136,250 (1)
-Salary Remaining :	$3,136,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tom Sestito	$2,181,090 (2)
-Salary Remaining :	$2,181,090
-Salary Average :	$1,090,000
-Salary Average Remaining :	$1,090,000
Konstantin Barulin	$2,161,465 (3)
-Salary Remaining :	$2,161,465
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Kucherov	$2,025,000 (5)
-Salary Remaining :	$2,025,000
-Salary Average :	$0
-Salary Average Remaining :	$0
David Legwand	$1,945,223 (1)
-Salary Remaining :	$1,945,223
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Caron	$1,894,237 (3)
-Salary Remaining :	$1,894,237
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michal Vondrka	$1,805,700 (1)
-Salary Remaining :	$1,805,700
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mike Green	$1,602,588 (3)
-Salary Remaining :	$1,602,588
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Edler	$1,562,500 (1)
-Salary Remaining :	$1,562,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Keith Yandle	$1,525,000 (4)
-Salary Remaining :	$1,525,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Sulzer	$1,510,600 (1)
-Salary Remaining :	$1,510,600
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mika Zibanejad	$1,317,500 (3)
-Salary Remaining :	$1,317,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Niko Snellman	$1,258,000 (1)
-Salary Remaining :	$1,258,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Greiss	$1,161,875 (1)
-Salary Remaining :	$1,161,875
-Salary Average :	$0
-Salary Average Remaining :	$0
Louis Leblanc	$1,160,000 (1)
-Salary Remaining :	$1,160,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
K'Andre Miller	$937,500 (5)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dylan Strome	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shea Theodore	$780,000 (1)
-Salary Remaining :	$780,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Tryamkin	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brady Skjei	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Gustav Olofsson	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 11 : $35,299,691
Year 12 : $14,444,380
Year 13 : $11,463,290
Year 14 : $4,487,500
Salary Average Commitment
Year 11 : $1,770,000
Year 12 : $1,330,000
Year 13 : $200,000
Year 14 : $80,000
Salary Cap with 1 Way Contract
Year 11 : $35,299,691
Year 12 : $14,444,380
Year 13 : $11,463,290
Year 14 : $4,487,500

Farm Players Salaries
David Musil	$169,000 (1)
Salary Remaining :	$169,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Kerdiles	$144,690 (1)
Salary Remaining :	$144,690
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Henrique	$107,250 (2)
Salary Remaining :	$107,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Henrik Samuelsson	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lee Sweatt	$104,000 (2)
Salary Remaining :	$104,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Troy Terry	$85,000 (4)
Salary Remaining :	$85,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Braydon Coburn	$84,297 (1)
Salary Remaining :	$84,297
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Reilly Smith	$78,000 (2)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Comtois	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Trevor Zegras	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cayden Primeau	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vasily Ponomarev	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniel Torgersson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Chinakhov	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
MacKenzie Entwistle	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Maksimov	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Arvid Söderblom	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Benning	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Farrance	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rhett Pitlick	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Juuso Pärssinen	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Landon Slaggert	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tuukka Tieksola	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Letunov	$44,000 (1)
Salary Remaining :	$44,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	24
Salary Commitment
Year 11 : $1,836,237
Year 12 : $1,159,250
Year 13 : $295,000
Year 14 : $295,000
Salary Average Commitment
Year 11 : $96,000
Year 12 : $68,000
Year 13 : $16,000
Year 14 : $16,000

VANCOUVER MILLIONAIRES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pacific Coliseum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$28,986,266
Farm Players Total Salaries	$1,755,500
Coaches Total Salaries	$2,630,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $40,000,000	$0
Estimate Over Minimum Salary Cap of $14,000,000	$0
Current Bank Account	$157,038,397
Projected Bank Account	$157,038,397

Pro Players Salaries
Sergei Bobrovsky	$2,653,469 (1)
-Salary Remaining :	$2,653,469
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bobby Ryan	$2,524,958 (1)
-Salary Remaining :	$2,524,958
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Vanek	$2,108,125 (1)
-Salary Remaining :	$2,108,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Landon Ferraro	$2,008,125 (4)
-Salary Remaining :	$2,008,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jason Demers	$1,663,513 (2)
-Salary Remaining :	$1,663,513
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Lars Eller	$1,507,188 (2)
-Salary Remaining :	$1,507,188
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tanner Pearson	$1,505,000 (2)
-Salary Remaining :	$1,505,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Nedeljkovic	$1,406,250 (5)
-Salary Remaining :	$1,406,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Mantha	$1,333,250 (4)
-Salary Remaining :	$1,333,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Halischuk	$1,264,000 (1)
-Salary Remaining :	$1,264,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Derek Stepan	$1,262,950 (2)
-Salary Remaining :	$1,262,950
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nathan Beaulieu	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Colton Parayko	$1,078,125 (2)
-Salary Remaining :	$1,078,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Hunter Shinkaruk	$1,059,750 (4)
-Salary Remaining :	$1,059,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Haydn Fleury	$1,046,250 (4)
-Salary Remaining :	$1,046,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Clendening	$970,313 (2)
-Salary Remaining :	$970,313
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Beau Bennett	$945,000 (1)
-Salary Remaining :	$945,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Gorges	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Nylander	$750,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Samuel Girard	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Colin White	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Micheal Ferland	$650,000 (3)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 11 : $28,986,266
Year 12 : $17,540,714
Year 13 : $8,903,625
Year 14 : $6,853,625
Salary Average Commitment
Year 11 : $880,000
Year 12 : $600,000
Year 13 : $320,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $28,986,266
Year 12 : $17,540,714
Year 13 : $8,903,625
Year 14 : $6,853,625

Farm Players Salaries
Laurent Brossoit	$126,000 (2)
Salary Remaining :	$126,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artemi Panarin	$91,000 (2)
Salary Remaining :	$91,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Samberg	$84,000 (2)
Salary Remaining :	$84,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joonas Korpisalo	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jason Robertson	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vasily Podkolzin	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vitali Kravtsov	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robert Thomas	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eeli Tolvanen	$75,000 (4)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jake Sanderson	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Mitchell	$74,500 (2)
Salary Remaining :	$74,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Vilardi	$65,000 (4)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kale Clague	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shane Pinto	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Travis Dermott	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Beaudin	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Perreault	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Montembeault	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Klim Kostin	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Cormier	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hugo Alnefelt	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carter Savoie	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Robert Mastrosimone	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniil Misyul	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Svejkovsky	$50,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	25
Salary Commitment
Year 11 : $1,755,500
Year 12 : $1,180,500
Year 13 : $435,000
Year 14 : $215,000
Salary Average Commitment
Year 11 : $100,000
Year 12 : $64,000
Year 13 : $24,000
Year 14 : $12,000

Team	Current Fund	Season Salary Cap	Under Maximum of $40,000,000 Available Cap Space	Over Minimum of $14,000,000	Farm Salary Cap	Under Maximum of $2,900,000	Pro Players	Farm Players	Total Players
BANGOR BEAGLES	$340,319,264	$32,999,449	$7,000,551	$18,999,449	$1,976,971	$923,029	22	27	49
BROOKLYN BLAZERS	$316,045,591	$30,982,338	$9,017,662	$16,982,338	$1,724,750	$1,175,250	20	24	44
CALGARY COWBOYS	$294,815,983	$28,338,377	$11,661,623	$14,338,377	$2,371,000	$529,000	22	35	57
CAPE BRETON CELTS	$370,932,158	$32,371,133	$7,628,867	$18,371,133	$1,600,500	$1,299,500	22	24	46
CAPE FEAR PROWLERS	$369,983,818	$36,407,625	$3,592,375	$22,407,625	$1,989,750	$910,250	24	27	51
CHICAGO CRUSHERS	$348,218,596	$30,778,495	$9,221,505	$16,778,495	$1,088,500	$1,811,500	21	16	37
COLORADO WOLVES	$402,340,263	$24,166,717	$15,833,283	$10,166,717	$2,301,936	$598,064	22	33	55
COQUITLAM KNIGHTS	$313,939,292	$30,607,437	$9,392,563	$16,607,437	$1,333,500	$1,566,500	25	20	45
DETROIT RED WINGS	$158,260,042	$34,379,425	$5,620,575	$20,379,425	$1,811,175	$1,088,825	20	25	45
EDMONTON BUSCHWACKERS	$377,195,639	$24,639,343	$15,360,657	$10,639,343	$1,621,750	$1,278,250	19	24	43
HALIFAX HIGHLANDERS	$414,537,316	$32,690,912	$7,309,088	$18,690,912	$1,941,950	$958,050	23	28	51
HAWAII TYPHOON	$378,934,673	$32,628,322	$7,371,678	$18,628,322	$1,658,944	$1,241,056	21	24	45
LAS CRUCES SPURS	$337,401,629	$33,031,171	$6,968,829	$19,031,171	$1,524,980	$1,375,020	25	22	47
MANHATTAN ISLANDERS	$311,749,149	$25,801,187	$14,198,813	$11,801,187	$2,491,000	$409,000	19	40	59
NEWTON NIGHTMARES	$227,133,754	$32,837,011	$7,162,989	$18,837,011	$2,023,623	$876,377	23	28	51
NORTH VAN ROCKERS	$336,641,914	$27,120,271	$12,879,729	$13,120,271	$2,160,645	$739,355	21	29	50
PENSACOLA BADGERS	$311,588,663	$33,826,770	$6,173,230	$19,826,770	$1,750,825	$1,149,175	23	21	44
PHILADELPHIA MADMEN	$303,128,812	$29,403,422	$10,596,578	$15,403,422	$1,645,258	$1,254,742	21	22	43
PINCHER CREEK PREDATORS	$291,726,686	$31,397,109	$8,602,891	$17,397,109	$1,406,000	$1,494,000	22	21	43
SAN JOSE BLASPHEMERS	$378,395,361	$31,637,585	$8,362,415	$17,637,585	$1,887,812	$1,012,188	26	28	54
SYRACUSE BULLDOGS	$284,142,071	$37,135,928	$2,864,072	$23,135,928	$1,836,237	$1,063,763	22	24	46
VANCOUVER MILLIONAIRES	$157,038,397	$30,741,766	$9,258,234	$16,741,766	$1,755,500	$1,144,500	22	25	47

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 - %