COACH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dog Pound
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,270,000
Year to Date Revenue	$7,620,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,287,096
Farm Players Total Salaries	$2,440,871
Coaches Total Salaries	$2,276,000
Luxury Taxe Total	$682,324
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
Current Bank Account	$385,100,644
Projected Bank Account	$385,100,644

Pro Players Salaries
Matt Duchene	$3,395,490 (4)
-Salary Remaining :	$1,212,675
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Ovechkin	$2,736,300 (6)
-Salary Remaining :	$977,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeni Malkin	$2,420,000 (3)
-Salary Remaining :	$864,286
-Salary Average :	$0
-Salary Average Remaining :	$0
Filip Forsberg	$2,310,350 (6)
-Salary Remaining :	$825,125
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tyler Seguin	$2,292,000 (5)
-Salary Remaining :	$818,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jeff Skinner	$2,126,993 (6)
-Salary Remaining :	$759,640
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Werenski	$2,053,750 (5)
-Salary Remaining :	$733,482
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ryan McDonagh	$1,957,500 (3)
-Salary Remaining :	$699,107
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Sam Reinhart	$1,950,000 (3)
-Salary Remaining :	$696,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mackenzie Blackwood	$1,950,000 (6)
-Salary Remaining :	$696,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Keith Yandle	$1,525,000 (3)
-Salary Remaining :	$544,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Shayne Gostisbehere	$1,500,000 (5)
-Salary Remaining :	$535,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
P.K. Subban	$1,325,000 (2)
-Salary Remaining :	$473,214
-Salary Average :	$0
-Salary Average Remaining :	$0
Roope Hintz	$1,312,500 (4)
-Salary Remaining :	$468,750
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Leland Irving	$1,290,938 (2)
-Salary Remaining :	$461,049
-Salary Average :	$0
-Salary Average Remaining :	$0
Vladislav Namestnikov	$1,193,400 (2)
-Salary Remaining :	$426,214
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tyler Johnson	$1,176,000 (2)
-Salary Remaining :	$420,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jonathan Blum	$1,159,375 (2)
-Salary Remaining :	$414,063
-Salary Average :	$0
-Salary Average Remaining :	$0
Derrick Pouliot	$937,500 (1)
-Salary Remaining :	$334,821
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kaapo Kakko	$750,000 (5)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jordan Kyrou	$700,000 (2)
-Salary Remaining :	$250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Denis Gurianov	$675,000 (1)
-Salary Remaining :	$241,071
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Pavel Buchnevich	$550,000 (1)
-Salary Remaining :	$196,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	23
Salary Commitment
Year 12 : $37,287,096
Year 13 : $35,124,596
Year 14 : $28,279,883
Year 15 : $20,427,383
Salary Average Commitment
Year 12 : $640,000
Year 13 : $520,000
Year 14 : $400,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $37,287,096
Year 13 : $35,124,596
Year 14 : $28,279,883
Year 15 : $20,427,383

Farm Players Salaries
Evgeny Dadonov	$139,596 (1)
Salary Remaining :	$49,856
Salary Average :	$106,400
Salary Average Remaining :	$38,000
Nikita Filatov	$125,700 (1)
Salary Remaining :	$44,893
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dmitrij Jaskin	$106,500 (4)
Salary Remaining :	$38,036
Salary Average :	$4,000
Salary Average Remaining :	$1,429
J.T. Miller	$91,875 (1)
Salary Remaining :	$32,813
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matthew Savoie	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ondrej Kase	$85,100 (3)
Salary Remaining :	$30,393
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Miles Wood	$84,000 (3)
Salary Remaining :	$30,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sebastian Cossa	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Filip Bystedt	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kyle Capobianco	$78,100 (2)
Salary Remaining :	$27,893
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Michael Hutchinson	$78,000 (1)
Salary Remaining :	$27,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Emil Bemström	$78,000 (2)
Salary Remaining :	$27,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dylan Cozens	$77,500 (5)
Salary Remaining :	$27,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Victor Söderström	$75,000 (5)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Anton Lundell	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ville Heinola	$75,000 (5)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ty Smith	$75,000 (4)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Scott Wedgewood	$75,000 (4)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jamie Drysdale	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alec Regula	$71,500 (1)
Salary Remaining :	$25,536
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Zach Ostapchuk	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Logan Stankoven	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jonatan Berggren	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
William Wallinder	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Benoit-Olivier Groulx	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jack Thompson	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alex Beaucage	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jesse Ylönen	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Samu Salminen	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Colby Robak	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nikita Alexandrov	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Devon Levi	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	32
Salary Commitment
Year 12 : $2,440,871
Year 13 : $1,554,200
Year 14 : $943,100
Year 15 : $484,000
Salary Average Commitment
Year 12 : $230,400
Year 13 : $84,000
Year 14 : $48,000
Year 15 : $24,000

BROOKLYN BLAZERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,270,000
Year to Date Revenue	$2,540,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$85,000
Year to Date Revenue	$255,000
Expense
Pro Players Total Salaries	$34,709,946
Farm Players Total Salaries	$2,682,450
Coaches Total Salaries	$2,232,000
Luxury Taxe Total	$636,297
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
Current Bank Account	$359,924,159
Projected Bank Account	$359,924,159

Pro Players Salaries
Seth Jones	$3,020,625 (6)
-Salary Remaining :	$1,078,795
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Morgan Rielly	$2,857,031 (6)
-Salary Remaining :	$1,020,368
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jacob Trouba	$2,382,656 (5)
-Salary Remaining :	$850,949
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Konstantin Barulin	$2,161,465 (2)
-Salary Remaining :	$771,952
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Aaron Ekblad	$2,053,750 (4)
-Salary Remaining :	$733,482
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Max Domi	$2,025,000 (4)
-Salary Remaining :	$723,214
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Miikka Salomaki	$1,937,500 (2)
-Salary Remaining :	$691,964
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
John Gibson	$1,886,719 (5)
-Salary Remaining :	$673,828
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nikolay Goldobin	$1,875,000 (6)
-Salary Remaining :	$669,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Alexander Radulov	$1,769,500 (4)
-Salary Remaining :	$631,964
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake DeBrusk	$1,687,500 (6)
-Salary Remaining :	$602,679
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ryan Murray	$1,548,450 (2)
-Salary Remaining :	$553,018
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Cody Hodgson	$1,411,000 (2)
-Salary Remaining :	$503,929
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
John Tavares	$1,400,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brayden Point	$1,275,000 (5)
-Salary Remaining :	$455,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kevin Shattenkirk	$1,093,750 (1)
-Salary Remaining :	$390,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Dominik Masin	$1,050,000 (2)
-Salary Remaining :	$375,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brendan Lemieux	$1,025,000 (2)
-Salary Remaining :	$366,071
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Laurent Dauphin	$825,000 (1)
-Salary Remaining :	$294,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jayce Hawryluk	$825,000 (1)
-Salary Remaining :	$294,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Luke Adam	$600,000 (2)
-Salary Remaining :	$214,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	21
Salary Commitment
Year 12 : $34,709,946
Year 13 : $31,966,196
Year 14 : $22,232,781
Year 15 : $20,832,781
Salary Average Commitment
Year 12 : $760,000
Year 13 : $680,000
Year 14 : $400,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $34,709,946
Year 13 : $31,966,196
Year 14 : $22,232,781
Year 15 : $20,832,781

Farm Players Salaries
Nicklas Jensen	$193,750 (1)
Salary Remaining :	$69,196
Salary Average :	$155,000
Salary Average Remaining :	$55,357
Mattias Tedenby	$145,000 (3)
Salary Remaining :	$51,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Evgeny Svechnikov	$113,300 (2)
Salary Remaining :	$40,464
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matt Hackett	$110,000 (1)
Salary Remaining :	$39,286
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Luca Sbisa	$103,000 (2)
Salary Remaining :	$36,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mirco Mueller	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ian Cole	$91,000 (2)
Salary Remaining :	$32,500
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Marco Kasper	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Christian Fischer	$89,000 (2)
Salary Remaining :	$31,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Donato	$85,000 (1)
Salary Remaining :	$30,357
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kirill Marchenko	$84,500 (1)
Salary Remaining :	$30,179
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan White	$82,900 (2)
Salary Remaining :	$29,607
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matt Boldy	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jeremy Lauzon	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Corson Ceulemans	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Rasmus Sandin	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Zach Dean	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nathan Bastian	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tobias Björnfot	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Andrew Peeke	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Joseph Woll	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cross Hanas	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matt Corrente	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexander Campbell	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dmitri Buchelnikov	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Gage Goncalves	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Carter Mazur	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jakub Málek	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Scott Timmins	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dana Tyrell	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nick Palmieri	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brandon Sutter	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Aleksanteri Kaskimaki	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cameron Abney	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dennis Persson	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	35
Salary Commitment
Year 12 : $2,682,450
Year 13 : $1,634,200
Year 14 : $630,000
Year 15 : $0
Salary Average Commitment
Year 12 : $291,000
Year 13 : $84,000
Year 14 : $32,000
Year 15 : $0

CALGARY COWBOYS

Arena Capacity - Ticket Price Attendance - %
Arena Name	JCI Center
Level 1:	7500 - $90 - 7,403 - 98.71%
Level 2:	6500 - $65 - 6,052 - 93.10%
Level 3:	3500 - $33 - 2,963 - 84.65%
Level 4:	4500 - $25 - 4,500 - 100.00%
Luxury :	2500 - $225 - 1,219 - 48.77%
Total Capacity :	24500
Farm
Farm Level 1:	3500 - $32 - 3,500 - 100.00%
Farm Level 2:	2500 - $15 - 2,500 - 100.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	22,137 - 90.35%
Average Income per Game	$1,544,246
Year to Date Revenue	$4,632,739
Farm
Home Games Left	0
Average Attendance - %	6,000 - 100.00%
Average Income per Game	$149,500
Year to Date Revenue	$299,000
Expense
Pro Players Total Salaries	$35,371,003
Farm Players Total Salaries	$2,571,200
Coaches Total Salaries	$2,828,000
Luxury Taxe Total	$651,299
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
Current Bank Account	$349,345,411
Projected Bank Account	$349,345,411

Pro Players Salaries
Brendan Gallagher	$2,489,939 (4)
-Salary Remaining :	$889,264
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
William Nylander	$2,252,500 (4)
-Salary Remaining :	$804,464
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Stephen Weiss	$2,234,375 (4)
-Salary Remaining :	$797,991
-Salary Average :	$0
-Salary Average Remaining :	$0
Elias Lindholm	$2,200,000 (3)
-Salary Remaining :	$785,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Sean Monahan	$1,975,000 (4)
-Salary Remaining :	$705,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Michael Frolik	$1,960,750 (1)
-Salary Remaining :	$700,268
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nathan MacKinnon	$1,939,063 (5)
-Salary Remaining :	$692,523
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Timo Meier	$1,937,500 (5)
-Salary Remaining :	$691,964
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Shea Weber	$1,669,500 (6)
-Salary Remaining :	$596,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Myers	$1,565,438 (6)
-Salary Remaining :	$559,085
-Salary Average :	$0
-Salary Average Remaining :	$0
Michael McCarron	$1,518,750 (1)
-Salary Remaining :	$542,411
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Zach Bogosian	$1,498,500 (1)
-Salary Remaining :	$535,179
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
T.J. Galiardi	$1,476,000 (2)
-Salary Remaining :	$527,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ondrej Pavelec	$1,441,000 (3)
-Salary Remaining :	$514,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
John Carlson	$1,275,000 (3)
-Salary Remaining :	$455,357
-Salary Average :	$0
-Salary Average Remaining :	$0
Adin Hill	$1,250,000 (5)
-Salary Remaining :	$446,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Travis Zajac	$1,237,688 (2)
-Salary Remaining :	$442,031
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Rasmus Andersson	$1,190,000 (5)
-Salary Remaining :	$425,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kyle Cumiskey	$930,000 (1)
-Salary Remaining :	$332,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brady Calla	$880,000 (4)
-Salary Remaining :	$314,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nicolas Hague	$875,000 (3)
-Salary Remaining :	$312,500
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Cale Makar	$800,000 (3)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Dillon Dube	$775,000 (2)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	23
Salary Commitment
Year 12 : $35,371,003
Year 13 : $29,463,003
Year 14 : $25,974,315
Year 15 : $19,383,315
Salary Average Commitment
Year 12 : $760,000
Year 13 : $600,000
Year 14 : $480,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $35,371,003
Year 13 : $29,463,003
Year 14 : $25,974,315
Year 15 : $19,383,315

Farm Players Salaries
Glenn Gawdin	$95,000 (1)
Salary Remaining :	$33,929
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lucas Johansen	$93,000 (1)
Salary Remaining :	$33,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Connor Ingram	$91,000 (6)
Salary Remaining :	$32,500
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Owen Beck	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lane Hutson	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cal Petersen	$87,300 (3)
Salary Remaining :	$31,179
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tim Stützle	$85,000 (1)
Salary Remaining :	$30,357
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Grigori Denisenko	$85,000 (2)
Salary Remaining :	$30,357
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matthew Coronato	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Linus Högberg	$78,000 (1)
Salary Remaining :	$27,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cole Caufield	$75,000 (5)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cale Fleury	$75,000 (3)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jaret Anderson-Dolan	$75,000 (3)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cole Perfetti	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexander Holtz	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Merkley	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Noah Warren	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
David Goyette	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Frederic Allard	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jeremie Poirier	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jakub Lauko	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Adam Beckman	$65,000 (5)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Hunter Smith	$61,900 (1)
Salary Remaining :	$22,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Rafael Harvey-Pinard	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jakub Dobes	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Josh Brook	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Patrik Puistola	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Calen Addison	$60,000 (4)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Evan Cormier	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brett Lernout	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jayden Struble	$55,000 (4)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Daniil Gushchin	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cole Schwindt	$55,000 (5)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Zachary Lauzon	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexei Lipanov	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Adam Ruzicka	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Arseni Sergeyev	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	37
Salary Commitment
Year 12 : $2,571,200
Year 13 : $1,553,300
Year 14 : $1,188,300
Year 15 : $401,000
Salary Average Commitment
Year 12 : $148,000
Year 13 : $88,000
Year 14 : $68,000
Year 15 : $24,000

CAPE BRETON CELTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fenian Forum
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,270,000
Year to Date Revenue	$6,350,000
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	$38,171,758
Farm Players Total Salaries	$2,249,400
Coaches Total Salaries	$3,406,400
Luxury Taxe Total	$663,572
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
Current Bank Account	$412,476,129
Projected Bank Account	$412,476,129

Pro Players Salaries
Kris Letang	$2,950,000 (3)
-Salary Remaining :	$1,053,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ryan O'Reilly	$2,892,500 (3)
-Salary Remaining :	$1,033,036
-Salary Average :	$0
-Salary Average Remaining :	$0
Cam Ward	$2,508,545 (1)
-Salary Remaining :	$895,909
-Salary Average :	$0
-Salary Average Remaining :	$0
Mitch Marner	$2,500,000 (6)
-Salary Remaining :	$892,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tomas Hertl	$2,419,500 (5)
-Salary Remaining :	$864,107
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jake Gardiner	$2,325,000 (4)
-Salary Remaining :	$830,357
-Salary Average :	$0
-Salary Average Remaining :	$0
Evander Kane	$2,325,000 (1)
-Salary Remaining :	$830,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Luke Kunin	$2,000,000 (6)
-Salary Remaining :	$714,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Sebastian Aho	$1,937,500 (6)
-Salary Remaining :	$691,964
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Rasmus Ristolainen	$1,875,000 (4)
-Salary Remaining :	$669,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Juuse Saros	$1,755,000 (4)
-Salary Remaining :	$626,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Joel Armia	$1,566,000 (3)
-Salary Remaining :	$559,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nicklas Backstrom	$1,437,500 (1)
-Salary Remaining :	$513,393
-Salary Average :	$0
-Salary Average Remaining :	$0
Dmitry Kulikov	$1,365,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kris Russell	$1,272,000 (3)
-Salary Remaining :	$454,286
-Salary Average :	$0
-Salary Average Remaining :	$0
Nick Leddy	$1,259,000 (2)
-Salary Remaining :	$449,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ty Rattie	$1,218,713 (1)
-Salary Remaining :	$435,255
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Scott Laughton	$1,163,000 (2)
-Salary Remaining :	$415,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tony DeAngelo	$937,500 (3)
-Salary Remaining :	$334,821
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Zemi Girgensons	$840,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Martin Nečas	$825,000 (3)
-Salary Remaining :	$294,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Morgan Frost	$800,000 (2)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	22
Salary Commitment
Year 12 : $38,171,758
Year 13 : $29,317,000
Year 14 : $25,255,000
Year 15 : $14,812,000
Salary Average Commitment
Year 12 : $680,000
Year 13 : $560,000
Year 14 : $400,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $38,171,758
Year 13 : $29,317,000
Year 14 : $25,255,000
Year 15 : $14,812,000

Farm Players Salaries
Phil Grubauer	$150,000 (1)
Salary Remaining :	$53,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Viktor Arvidsson	$118,900 (1)
Salary Remaining :	$42,464
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lian Bichsel	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Josh Mahura	$84,500 (1)
Salary Remaining :	$30,179
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Rasmus Asplund	$84,500 (2)
Salary Remaining :	$30,179
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brennan Othmann	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Luca Del Bel Belluz	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alex Newhook	$77,500 (5)
Salary Remaining :	$27,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Rasmus Kupari	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Thomas Harley	$75,000 (4)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
JJ Peterka	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Philippe Myers	$71,500 (2)
Salary Remaining :	$25,536
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Scott Morrow	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nicolas Meloche	$70,000 (4)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Rieger Lorenz	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexandre Texier	$67,500 (2)
Salary Remaining :	$24,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Conor Garland	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Helge Grans	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Raphael Lavoie	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Luke Evangelista	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Shai Buium	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jamieson Rees	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Bryce McConnell-Barker	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Martin Fehérváry	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Samuel Helenius	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sean Farrell	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Martin Chromiak	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Joe Vrbetic	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Erik Portillo	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Antonio Stranges	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Justus Annunen	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mats Lindgren	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	32
Salary Commitment
Year 12 : $2,249,400
Year 13 : $1,536,000
Year 14 : $797,500
Year 15 : $222,500
Salary Average Commitment
Year 12 : $128,000
Year 13 : $92,000
Year 14 : $48,000
Year 15 : $12,000

CAPE FEAR PROWLERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Atlantic Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,270,000
Year to Date Revenue	$3,810,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$85,000
Year to Date Revenue	$255,000
Expense
Pro Players Total Salaries	$40,638,343
Farm Players Total Salaries	$2,542,250
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$752,426
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
Current Bank Account	$405,779,196
Projected Bank Account	$405,779,196

Pro Players Salaries
Patrick Sharp	$3,631,313 (4)
-Salary Remaining :	$1,296,898
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Nugent-Hopkins	$2,591,094 (6)
-Salary Remaining :	$925,391
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Phil Kessel	$2,584,780 (5)
-Salary Remaining :	$923,136
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc-Andre Fleury	$2,446,625 (6)
-Salary Remaining :	$873,795
-Salary Average :	$0
-Salary Average Remaining :	$0
Tage Thompson	$2,437,500 (6)
-Salary Remaining :	$870,536
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Sam Bennett	$2,385,000 (5)
-Salary Remaining :	$851,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ivan Provorov	$2,100,000 (5)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jesper Bratt	$2,088,750 (6)
-Salary Remaining :	$745,982
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jonathan Drouin	$2,000,000 (4)
-Salary Remaining :	$714,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Travis Sanheim	$1,987,500 (5)
-Salary Remaining :	$709,821
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Rob Fabbri	$1,679,000 (5)
-Salary Remaining :	$599,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Adam Larsson	$1,671,000 (4)
-Salary Remaining :	$596,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jacob Josefson	$1,656,250 (1)
-Salary Remaining :	$591,518
-Salary Average :	$0
-Salary Average Remaining :	$0
Marcus Johansson	$1,600,000 (1)
-Salary Remaining :	$571,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Antti Raanta	$1,562,500 (1)
-Salary Remaining :	$558,036
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jonathan Toews	$1,537,500 (2)
-Salary Remaining :	$549,107
-Salary Average :	$0
-Salary Average Remaining :	$0
Alec Martinez	$1,460,000 (2)
-Salary Remaining :	$521,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Anton Stralman	$1,432,031 (4)
-Salary Remaining :	$511,440
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Adrian Kempe	$1,262,500 (3)
-Salary Remaining :	$450,893
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jonas Brodin	$1,000,000 (3)
-Salary Remaining :	$357,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jesperi Kotkaniemi	$775,000 (4)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Moritz Seider	$750,000 (5)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	22
Salary Commitment
Year 12 : $40,638,343
Year 13 : $35,819,593
Year 14 : $32,822,093
Year 15 : $30,559,593
Salary Average Commitment
Year 12 : $680,000
Year 13 : $600,000
Year 14 : $560,000
Year 15 : $480,000
Salary Cap with 1 Way Contract
Year 12 : $40,638,343
Year 13 : $35,819,593
Year 14 : $32,822,093
Year 15 : $30,559,593

Farm Players Salaries
Cody Ceci	$162,500 (1)
Salary Remaining :	$58,036
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Frederik Andersen	$149,000 (2)
Salary Remaining :	$53,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Marcus Pettersson	$110,100 (3)
Salary Remaining :	$39,321
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Bryan Little	$104,000 (1)
Salary Remaining :	$37,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Esa Lindell	$100,000 (2)
Salary Remaining :	$35,714
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Christian Dvorak	$93,750 (1)
Salary Remaining :	$33,482
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Warren Foegele	$90,750 (3)
Salary Remaining :	$32,411
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kevin Korchinski	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jiří Kulich	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Spencer Foo	$87,750 (2)
Salary Remaining :	$31,339
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Drake Batherson	$87,500 (3)
Salary Remaining :	$31,250
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Filip Gustavsson	$86,900 (3)
Salary Remaining :	$31,036
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Wyatt Johnston	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Simon Edvinsson	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Liam Öhgren	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jagger Firkus	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tristan Luneau	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Vladislav Kamenev	$80,000 (1)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Henri Jokiharju	$75,000 (3)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Marco Rossi	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Philip Broberg	$75,000 (5)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jack Quinn	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sam Steel	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Devante Smith-Pelly	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Taylor Raddysh	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mattias Samuelsson	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ukko-Pekka Luukkonen	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Roby Järventie	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Topi Niemelä	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Riley Kidney	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	30
Salary Commitment
Year 12 : $2,542,250
Year 13 : $1,642,000
Year 14 : $945,250
Year 15 : $75,000
Salary Average Commitment
Year 12 : $120,000
Year 13 : $76,000
Year 14 : $44,000
Year 15 : $4,000

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 - 2,210 - 73.65%
Farm Level 2:	2000 - $30 - 1,332 - 66.60%
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 - %	3,542 - 70.83%
Average Income per Game	$150,435
Year to Date Revenue	$300,870
Expense
Pro Players Total Salaries	$33,429,093
Farm Players Total Salaries	$2,242,300
Coaches Total Salaries	$2,975,000
Luxury Taxe Total	$651,293
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
Current Bank Account	$412,854,743
Projected Bank Account	$412,854,743

Pro Players Salaries
Kelly Guard	$4,062,593 (2)
-Salary Remaining :	$1,450,926
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Alex DeBrincat	$2,139,750 (6)
-Salary Remaining :	$764,196
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jack Eichel	$2,125,000 (5)
-Salary Remaining :	$758,929
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Alexander Wennberg	$1,962,500 (4)
-Salary Remaining :	$700,893
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nick Foligno	$1,957,500 (2)
-Salary Remaining :	$699,107
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Rickard Rakell	$1,905,000 (3)
-Salary Remaining :	$680,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jakub Vrana	$1,900,000 (4)
-Salary Remaining :	$678,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Alexander Edler	$1,875,000 (3)
-Salary Remaining :	$669,643
-Salary Average :	$0
-Salary Average Remaining :	$0
Boone Jenner	$1,841,250 (6)
-Salary Remaining :	$657,589
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
David Pastrnak	$1,667,500 (2)
-Salary Remaining :	$595,536
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Noah Hanifin	$1,312,500 (4)
-Salary Remaining :	$468,750
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jake Guentzel	$1,162,500 (2)
-Salary Remaining :	$415,179
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Matt Taormina	$1,056,000 (1)
-Salary Remaining :	$377,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Connor Murphy	$1,042,000 (3)
-Salary Remaining :	$372,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Peter Mueller	$900,000 (1)
-Salary Remaining :	$321,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ville Husso	$870,000 (1)
-Salary Remaining :	$310,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jakob Chychrun	$825,000 (3)
-Salary Remaining :	$294,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Eric Comrie	$812,500 (4)
-Salary Remaining :	$290,179
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mikael Backlund	$812,500 (4)
-Salary Remaining :	$290,179
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Juuso Välimäki	$800,000 (3)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Anthony Cirelli	$750,000 (3)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
John Marino	$650,000 (3)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Bobby Sanguinetti	$500,000 (1)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nicolas Deschamps	$500,000 (1)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	24
Salary Commitment
Year 12 : $33,429,093
Year 13 : $29,603,093
Year 14 : $20,753,000
Year 15 : $12,906,000
Salary Average Commitment
Year 12 : $920,000
Year 13 : $720,000
Year 14 : $560,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $33,429,093
Year 13 : $29,603,093
Year 14 : $20,753,000
Year 15 : $12,906,000

Farm Players Salaries
Gustav Olofsson	$120,000 (1)
Salary Remaining :	$42,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Korbinian Holzer	$120,000 (1)
Salary Remaining :	$42,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Andrew Mangiapane	$105,000 (6)
Salary Remaining :	$37,500
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brady Skjei	$93,400 (3)
Salary Remaining :	$33,357
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Charlie Coyle	$93,000 (5)
Salary Remaining :	$33,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ilya Sorokin	$92,500 (2)
Salary Remaining :	$33,036
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ben Smith	$90,000 (1)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brandon Montour	$89,500 (5)
Salary Remaining :	$31,964
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Torey Krug	$88,000 (4)
Salary Remaining :	$31,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mike Matheson	$81,100 (5)
Salary Remaining :	$28,964
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Seamus Casey	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matthew Poitras	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Connor Zary	$77,500 (1)
Salary Remaining :	$27,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Martin Frk	$75,600 (1)
Salary Remaining :	$27,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jakob Pelletier	$75,000 (5)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Steve Mason	$70,400 (1)
Salary Remaining :	$25,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Adam Sýkora	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Chris Tanev	$66,300 (1)
Salary Remaining :	$23,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nils Lundkvist	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Justin Ertel	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
David Farrance	$55,000 (3)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
William Carrier	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Morgan Geekie	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Roman Schmidt	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Riley Sheahan	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mathias Emilio Pettersen	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
AJ Greer	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mitchell Stephens	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nick Cousins	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Casey Nelson	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryder Korczak	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	31
Salary Commitment
Year 12 : $2,242,300
Year 13 : $1,272,500
Year 14 : $1,025,000
Year 15 : $531,600
Salary Average Commitment
Year 12 : $124,000
Year 13 : $68,000
Year 14 : $52,000
Year 15 : $24,000

COLORADO WOLVES

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Den
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $70 - 4,922 - 98.44%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $30 - 4,000 - 100.00%
Luxury :	1000 - $250 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $25 - 811 - 81.10%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,922 - 99.57%
Average Income per Game	$1,414,540
Year to Date Revenue	$2,829,080
Farm
Home Games Left	0
Average Attendance - %	2,811 - 93.70%
Average Income per Game	$90,275
Year to Date Revenue	$180,550
Expense
Pro Players Total Salaries	$24,666,594
Farm Players Total Salaries	$2,892,214
Coaches Total Salaries	$1,870,000
Luxury Taxe Total	$453,678
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
Current Bank Account	$468,011,817
Projected Bank Account	$468,011,817

Pro Players Salaries
Kyle Connor	$2,162,500 (6)
-Salary Remaining :	$772,321
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Travis Konecny	$1,946,250 (6)
-Salary Remaining :	$695,089
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nick Schmaltz	$1,888,750 (4)
-Salary Remaining :	$674,554
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Matt Murray	$1,709,844 (4)
-Salary Remaining :	$610,659
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brandon Saad	$1,625,000 (2)
-Salary Remaining :	$580,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jesse Joensuu	$1,581,250 (3)
-Salary Remaining :	$564,732
-Salary Average :	$0
-Salary Average Remaining :	$0
Carl Gunnarsson	$1,485,000 (3)
-Salary Remaining :	$530,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Dougie Hamilton	$1,359,375 (5)
-Salary Remaining :	$485,491
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tom Wilson	$1,184,625 (3)
-Salary Remaining :	$423,080
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Samu Perhonen	$1,119,000 (3)
-Salary Remaining :	$399,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jordan Schmaltz	$1,060,000 (2)
-Salary Remaining :	$378,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Dante Fabbro	$1,012,500 (6)
-Salary Remaining :	$361,607
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Emile Poirier	$1,000,000 (2)
-Salary Remaining :	$357,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jesse Puljujarvi	$950,000 (2)
-Salary Remaining :	$339,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Troy Terry	$850,000 (3)
-Salary Remaining :	$303,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Yakov Trenin	$787,500 (4)
-Salary Remaining :	$281,250
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kailer Yamamoto	$775,000 (3)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Wade Allison	$770,000 (5)
-Salary Remaining :	$275,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brandon Carlo	$750,000 (4)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Erik Cernak	$650,000 (4)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	20
Salary Commitment
Year 12 : $24,666,594
Year 13 : $24,666,594
Year 14 : $20,031,594
Year 15 : $13,036,719
Salary Average Commitment
Year 12 : $760,000
Year 13 : $760,000
Year 14 : $600,000
Year 15 : $400,000
Salary Cap with 1 Way Contract
Year 12 : $24,666,594
Year 13 : $24,666,594
Year 14 : $20,031,594
Year 15 : $13,036,719

Farm Players Salaries
Michal Neuvirth	$127,464 (2)
Salary Remaining :	$45,523
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matt Puempel	$95,000 (3)
Salary Remaining :	$33,929
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sam Morin	$93,750 (3)
Salary Remaining :	$33,482
Salary Average :	$4,000
Salary Average Remaining :	$1,429
David Jiříček	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brett Howden	$90,000 (2)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Keith Aulie	$88,900 (1)
Salary Remaining :	$31,750
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Damon Severson	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brad Lambert	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Carson Lambos	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Martin Kaut	$77,500 (4)
Salary Remaining :	$27,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jon Kalinski	$77,100 (1)
Salary Remaining :	$27,536
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Linus Omark	$75,800 (1)
Salary Remaining :	$27,071
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Yaroslav Askarov	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jay O'Brien	$72,500 (4)
Salary Remaining :	$25,893
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Conner Bleackley	$71,300 (1)
Salary Remaining :	$25,464
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Artem Duda	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Zachary L'Heureux	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jonathan Tychonick	$67,900 (1)
Salary Remaining :	$24,250
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Filip Johansson	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cliff Pu	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jake Neighbours	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nick Merkley	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jacob Bernard-Docker	$65,000 (4)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Suzuki	$65,000 (5)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brayden Tracey	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Antti Tuomisto	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kirill Ustimenko	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kasper Bjorkqvist	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tyler Kleven	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
William Strömgren	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan O'Rourke	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Thomas Bordeleau	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Danila Klimovich	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Oliver Kapanen	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Drew Helleson	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Robin Kovacs	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lance Bouma	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dmitri Voronkov	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matt Grzelcyk	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dmitri Kuzmin	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Samuel Knazko	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexander Perevalov	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	42
Salary Commitment
Year 12 : $2,892,214
Year 13 : $1,726,214
Year 14 : $903,750
Year 15 : $280,000
Salary Average Commitment
Year 12 : $168,000
Year 13 : $96,000
Year 14 : $48,000
Year 15 : $16,000

COQUITLAM KNIGHTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Coquitlam Oakridge Hockey Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$26,365,000
Farm Players Total Salaries	$2,171,500
Coaches Total Salaries	$2,602,600
Luxury Taxe Total	$489,233
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
Current Bank Account	$368,794,761
Projected Bank Account	$368,794,761

Pro Players Salaries
Mark Scheifele	$2,724,000 (3)
-Salary Remaining :	$972,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Andrew Cogliano	$2,500,000 (2)
-Salary Remaining :	$892,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nikolaj Ehlers	$2,277,500 (4)
-Salary Remaining :	$813,393
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brady Tkachuk	$2,250,000 (6)
-Salary Remaining :	$803,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brett Pesce	$1,523,750 (6)
-Salary Remaining :	$544,196
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Sebastian Collberg	$1,283,750 (4)
-Salary Remaining :	$458,482
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Travis Hamonic	$1,166,000 (2)
-Salary Remaining :	$416,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Charlie McAvoy	$1,125,000 (2)
-Salary Remaining :	$401,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ivan Barbashev	$1,012,500 (3)
-Salary Remaining :	$361,607
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tristan Jarry	$1,007,500 (2)
-Salary Remaining :	$359,821
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kevin Hayes	$1,000,000 (2)
-Salary Remaining :	$357,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Karl Alzner	$965,000 (5)
-Salary Remaining :	$344,643
-Salary Average :	$0
-Salary Average Remaining :	$0
Sven Baertschi	$880,000 (6)
-Salary Remaining :	$314,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brandon Gormley	$850,000 (1)
-Salary Remaining :	$303,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Pierre-Luc Dubois	$800,000 (2)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Sam Kurker	$800,000 (2)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jack Roslovic	$750,000 (5)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Carl Dahlstrom	$650,000 (4)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Emil Heineman	$600,000 (1)
-Salary Remaining :	$214,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Matt Clark	$600,000 (2)
-Salary Remaining :	$214,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Joacim Eriksson	$600,000 (2)
-Salary Remaining :	$214,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Shawn Matthias	$500,000 (1)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Gabriel Bourque	$500,000 (1)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	23
Salary Commitment
Year 12 : $26,365,000
Year 13 : $23,915,000
Year 14 : $14,316,500
Year 15 : $10,580,000
Salary Average Commitment
Year 12 : $880,000
Year 13 : $720,000
Year 14 : $360,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $26,365,000
Year 13 : $23,915,000
Year 14 : $14,316,500
Year 15 : $10,580,000

Farm Players Salaries
Lawson Crouse	$115,000 (2)
Salary Remaining :	$41,071
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Derek Forbort	$101,900 (1)
Salary Remaining :	$36,393
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lias Andersson	$98,000 (6)
Salary Remaining :	$35,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Pyotr Kochetkov	$94,100 (5)
Salary Remaining :	$33,607
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Shane Wright	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nathan Gaucher	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cole Sillinger	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Josh Norris	$77,500 (3)
Salary Remaining :	$27,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Justin Barron	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Julien Gauthier	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sam Poulin	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Yan Kuznetsov	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Christian Kyrou	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Fabian Lysell	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Emil Andrae	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Lindgren	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexandar Georgiev	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Josh Doan	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Filip Nordberg	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ty Nelson	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tyler Brennan	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ayrton Martino	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ty Dellandrea	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Leevi Merilainen	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Devin Kaplan	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sami Niku	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Andreas Engqvist	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dillon Heatherington	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Riley Tufte	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jeremy Price	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Sproul	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lucas Lessio	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	32
Salary Commitment
Year 12 : $2,171,500
Year 13 : $1,379,600
Year 14 : $739,600
Year 15 : $192,100
Salary Average Commitment
Year 12 : $128,000
Year 13 : $76,000
Year 14 : $40,000
Year 15 : $8,000

DETROIT RED WINGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Joe
Level 1:	6000 - $125 - 5,540 - 92.33%
Level 2:	5000 - $75 - 4,915 - 98.29%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $30 - 4,000 - 100.00%
Luxury :	1000 - $250 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,454 - 96.97%
Average Income per Game	$1,511,045
Year to Date Revenue	$7,555,225
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$85,000
Year to Date Revenue	$340,000
Expense
Pro Players Total Salaries	$31,198,249
Farm Players Total Salaries	$2,331,350
Coaches Total Salaries	$2,555,300
Luxury Taxe Total	$603,684
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
Current Bank Account	$212,622,702
Projected Bank Account	$212,622,702

Pro Players Salaries
Daniel Sedin	$3,039,213 (3)
-Salary Remaining :	$1,085,433
-Salary Average :	$0
-Salary Average Remaining :	$0
Taylor Hall	$2,388,750 (5)
-Salary Remaining :	$853,125
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Artem Anisimov	$2,310,798 (5)
-Salary Remaining :	$825,285
-Salary Average :	$0
-Salary Average Remaining :	$0
Henrik Sedin	$2,050,000 (2)
-Salary Remaining :	$732,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jonathan Quick	$1,837,275 (4)
-Salary Remaining :	$656,170
-Salary Average :	$0
-Salary Average Remaining :	$0
Kasperi Kapanen	$1,800,000 (4)
-Salary Remaining :	$642,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Stefan Della Rovere	$1,762,000 (2)
-Salary Remaining :	$629,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jason Zucker	$1,391,250 (5)
-Salary Remaining :	$496,875
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mikhail Grigorenko	$1,296,338 (6)
-Salary Remaining :	$462,978
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Stefan Legein	$1,250,000 (1)
-Salary Remaining :	$446,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jared Spurgeon	$1,249,000 (3)
-Salary Remaining :	$446,071
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Casey Mittelstadt	$1,150,000 (3)
-Salary Remaining :	$410,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Michael Stone	$1,121,875 (5)
-Salary Remaining :	$400,670
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Madison Bowey	$1,056,250 (3)
-Salary Remaining :	$377,232
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Julius Honka	$1,007,500 (3)
-Salary Remaining :	$359,821
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nikita Scherbak	$1,005,000 (2)
-Salary Remaining :	$358,929
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Boo Nieves	$1,000,000 (3)
-Salary Remaining :	$357,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Michael Dal Colle	$1,000,000 (3)
-Salary Remaining :	$357,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tyler Wotherspoon	$933,000 (3)
-Salary Remaining :	$333,214
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mark Pysyk	$900,000 (5)
-Salary Remaining :	$321,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jake Oettinger	$650,000 (3)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Matthew Stienburg	$500,000 (2)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Joni Jurmo	$500,000 (1)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	23
Salary Commitment
Year 12 : $31,198,249
Year 13 : $29,448,249
Year 14 : $24,131,249
Year 15 : $13,046,286
Salary Average Commitment
Year 12 : $800,000
Year 13 : $720,000
Year 14 : $560,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $31,198,249
Year 13 : $29,448,249
Year 14 : $24,131,249
Year 15 : $13,046,286

Farm Players Salaries
Felix Sandstrom	$200,000 (5)
Salary Remaining :	$71,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dylan McIlrath	$95,100 (4)
Salary Remaining :	$33,964
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alex Formenton	$93,750 (5)
Salary Remaining :	$33,482
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jakub Zboril	$81,250 (2)
Salary Remaining :	$29,018
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Max Jones	$81,250 (2)
Salary Remaining :	$29,018
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Xavier Bourgault	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Reid Schaefer	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kieffer Bellows	$77,500 (2)
Salary Remaining :	$27,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dylan Holloway	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Elias Salomonsson	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mattias Hävelid	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryker Evans	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Noel Gunler	$67,500 (1)
Salary Remaining :	$24,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ian McCoshen	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Johnson	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nicholas Robertson	$65,000 (4)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Aleksi Heponiemi	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mads Sogaard	$65,000 (4)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Patrik Hamrla	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dillion Hamaliuk	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexei Protas	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matt Robertson	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
William Cuylle	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Joel Blomqvist	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexander Volkov	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Paul Ludwinski	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nick Bjugstad	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Filip Westerlund	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jan Bednář	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tristan Broz	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Isaac Ratcliffe	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Zayde Wisdom	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ludwig Persson	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	33
Salary Commitment
Year 12 : $2,331,350
Year 13 : $1,768,850
Year 14 : $1,158,850
Year 15 : $518,850
Salary Average Commitment
Year 12 : $132,000
Year 13 : $96,000
Year 14 : $60,000
Year 15 : $20,000

EDMONTON BUSCHWACKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	99 Park
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,270,000
Year to Date Revenue	$3,810,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$85,000
Year to Date Revenue	$340,000
Expense
Pro Players Total Salaries	$28,979,124
Farm Players Total Salaries	$2,748,000
Coaches Total Salaries	$2,426,000
Luxury Taxe Total	$593,188
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
Current Bank Account	$431,537,635
Projected Bank Account	$431,537,635

Pro Players Salaries
Cam Fowler	$2,857,031 (5)
-Salary Remaining :	$1,020,368
-Salary Average :	$0
-Salary Average Remaining :	$0
Kyle Turris	$2,379,688 (3)
-Salary Remaining :	$849,889
-Salary Average :	$0
-Salary Average Remaining :	$0
Wayne Simmonds	$1,958,780 (1)
-Salary Remaining :	$699,564
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Boychuk	$1,908,000 (3)
-Salary Remaining :	$681,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tanner Pearson	$1,881,250 (5)
-Salary Remaining :	$671,875
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Matthew Tkachuk	$1,840,625 (4)
-Salary Remaining :	$657,366
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Auston Matthews	$1,822,500 (5)
-Salary Remaining :	$650,893
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kaspars Daugavins	$1,575,000 (2)
-Salary Remaining :	$562,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Karri Ramo	$1,449,000 (1)
-Salary Remaining :	$517,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc Staal	$1,410,000 (4)
-Salary Remaining :	$503,571
-Salary Average :	$0
-Salary Average Remaining :	$0
Dale Mitchell	$1,100,000 (3)
-Salary Remaining :	$392,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Darnell Nurse	$975,000 (4)
-Salary Remaining :	$348,214
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Carter Hart	$937,500 (2)
-Salary Remaining :	$334,821
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Luke Schenn	$900,000 (2)
-Salary Remaining :	$321,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Frederik Gauthier	$877,500 (3)
-Salary Remaining :	$313,393
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Chris Stewart	$850,000 (1)
-Salary Remaining :	$303,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Filip Chytil	$800,000 (3)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mikhail Sergachev	$775,000 (2)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Conor Timmins	$750,000 (3)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Marc-Olivier Roy	$660,000 (2)
-Salary Remaining :	$235,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jake Allen	$650,000 (3)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Stefan Elliott	$622,250 (2)
-Salary Remaining :	$222,232
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	22
Salary Commitment
Year 12 : $28,979,124
Year 13 : $24,721,344
Year 14 : $19,251,594
Year 15 : $10,786,406
Salary Average Commitment
Year 12 : $640,000
Year 13 : $600,000
Year 14 : $400,000
Year 15 : $160,000
Salary Cap with 1 Way Contract
Year 12 : $28,979,124
Year 13 : $24,721,344
Year 14 : $19,251,594
Year 15 : $10,786,406

Farm Players Salaries
Joel Broda	$148,000 (3)
Salary Remaining :	$52,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Zach Budish	$140,000 (5)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Max Friberg	$127,500 (5)
Salary Remaining :	$45,536
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jujhar Khaira	$121,000 (4)
Salary Remaining :	$43,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Anthony Stolarz	$102,500 (2)
Salary Remaining :	$36,607
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Xavier Ouellet	$100,000 (2)
Salary Remaining :	$35,714
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Quinton Howden	$95,000 (1)
Salary Remaining :	$33,929
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Theo Ruth	$94,000 (2)
Salary Remaining :	$33,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brock McGinn	$91,000 (3)
Salary Remaining :	$32,500
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Liam Foudy	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Topias Leinonen	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tyler Boucher	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Keegan Lowe	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Chesley	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Niklas Kokko	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Daniil Chayka	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ville Pokka	$67,500 (2)
Salary Remaining :	$24,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Milan Lucic	$66,200 (2)
Salary Remaining :	$23,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Samuel Fagemo	$65,300 (5)
Salary Remaining :	$23,321
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Janne Kuokkanen	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matthew Cairns	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Boris Katchouk	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Andreas Englund	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Caleb Jones	$65,000 (4)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Yannick Weber	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Roni Hirvonen	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jackson Lacombe	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Theodor Niederbach	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Elias Nils Pettersson	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jack Finley	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Olivier Rodrigue	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Oliver Johansson	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan McLeod	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Anton Johansson	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Quinn Olson	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brett Berard	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	36
Salary Commitment
Year 12 : $2,748,000
Year 13 : $2,103,000
Year 14 : $1,297,800
Year 15 : $518,800
Salary Average Commitment
Year 12 : $144,000
Year 13 : $104,000
Year 14 : $60,000
Year 15 : $20,000

HALIFAX HIGHLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Half Moon House
Level 1:	6200 - $144 - 5,678 - 91.58%
Level 2:	5200 - $99 - 4,666 - 89.73%
Level 3:	2200 - $77 - 1,771 - 80.48%
Level 4:	4200 - $49 - 3,713 - 88.40%
Luxury :	1200 - $357 - 1,003 - 83.55%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $69 - 1,454 - 72.71%
Farm Level 2:	1000 - $44 - 502 - 50.20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,831 - 88.58%
Average Income per Game	$1,706,844
Year to Date Revenue	$8,534,218
Farm
Home Games Left	0
Average Attendance - %	1,956 - 65.21%
Average Income per Game	$116,005
Year to Date Revenue	$580,027
Expense
Pro Players Total Salaries	$35,458,823
Farm Players Total Salaries	$2,892,696
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$648,488
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
Current Bank Account	$487,768,745
Projected Bank Account	$487,768,745

Pro Players Salaries
Sidney Crosby	$3,408,485 (6)
-Salary Remaining :	$1,217,316
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor McDavid	$2,988,750 (5)
-Salary Remaining :	$1,067,411
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jared Cowen	$2,625,000 (3)
-Salary Remaining :	$937,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Kari Lehtonen	$2,094,000 (5)
-Salary Remaining :	$747,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Wojtek Wolski	$1,910,000 (6)
-Salary Remaining :	$682,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Claude Giroux	$1,902,750 (4)
-Salary Remaining :	$679,554
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrei Svechnikov	$1,875,000 (6)
-Salary Remaining :	$669,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Leon Draisaitl	$1,875,000 (5)
-Salary Remaining :	$669,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nathan Horton	$1,810,000 (4)
-Salary Remaining :	$646,429
-Salary Average :	$0
-Salary Average Remaining :	$0
Mike Green	$1,602,588 (2)
-Salary Remaining :	$572,353
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Markstrom	$1,590,000 (2)
-Salary Remaining :	$567,857
-Salary Average :	$0
-Salary Average Remaining :	$0
Nikita Zadorov	$1,337,500 (3)
-Salary Remaining :	$477,679
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Valeri Nichushkin	$1,201,250 (2)
-Salary Remaining :	$429,018
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nick Ross	$1,200,000 (2)
-Salary Remaining :	$428,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Matthew Spencer	$1,110,000 (4)
-Salary Remaining :	$396,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Seth Ambroz	$1,110,000 (3)
-Salary Remaining :	$396,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jay Rosehill	$817,500 (2)
-Salary Remaining :	$291,964
-Salary Average :	$654,000
-Salary Average Remaining :	$233,571
Arber Xhekaj	$800,000 (3)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Michael Rasmussen	$775,000 (3)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Zac Rinaldo	$750,000 (2)
-Salary Remaining :	$267,857
-Salary Average :	$0
-Salary Average Remaining :	$0
Rasmus Dahlin	$750,000 (2)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Keven Veilleux	$676,000 (3)
-Salary Remaining :	$241,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Shane Bowers	$650,000 (2)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Radko Gudas	$600,000 (3)
-Salary Remaining :	$214,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	24
Salary Commitment
Year 12 : $35,458,823
Year 13 : $35,458,823
Year 14 : $26,897,485
Year 15 : $18,973,985
Salary Average Commitment
Year 12 : $1,294,000
Year 13 : $1,294,000
Year 14 : $480,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $35,458,823
Year 13 : $35,458,823
Year 14 : $26,897,485
Year 15 : $18,973,985

Farm Players Salaries
David Aebischer	$295,896 (1)
Salary Remaining :	$105,677
Salary Average :	$0
Salary Average Remaining :	$0
Ales Hemsky	$169,325 (4)
Salary Remaining :	$60,473
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Roman Tesliuk	$124,000 (5)
Salary Remaining :	$44,286
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Joe Colborne	$122,500 (3)
Salary Remaining :	$43,750
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nikita Tryamkin	$112,900 (3)
Salary Remaining :	$40,321
Salary Average :	$4,000
Salary Average Remaining :	$1,429
David Van Der Gulik	$112,500 (5)
Salary Remaining :	$40,179
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Masi Marjamaki	$106,250 (5)
Salary Remaining :	$37,946
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Theo Peckham	$103,400 (3)
Salary Remaining :	$36,929
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Libor Hajek	$99,900 (5)
Salary Remaining :	$35,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mason McDonald	$97,500 (5)
Salary Remaining :	$34,821
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Hartman	$90,625 (4)
Salary Remaining :	$32,366
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Joakim Kemell	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cutter Gauthier	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jack Studnicka	$86,400 (3)
Salary Remaining :	$30,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tyson Barrie	$86,000 (5)
Salary Remaining :	$30,714
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cody Glass	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sami Vatanen	$82,500 (3)
Salary Remaining :	$29,464
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Veini Vehviläinen	$78,000 (4)
Salary Remaining :	$27,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tyson Foerster	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dylan Gambrell	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Eetu Tuulola	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Otto Salin	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jiri Tlusty	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Prokhor Poltapov	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jonathan Kovacevic	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mikko Kokkonen	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Olof Lindbom	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tristan Lennox	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lukas Parik	$55,000 (3)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Colin Wilson	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Damien Giroux	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ben McCartney	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Taige Harding	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	33
Salary Commitment
Year 12 : $2,892,696
Year 13 : $2,371,800
Year 14 : $2,091,800
Year 15 : $964,100
Salary Average Commitment
Year 12 : $128,000
Year 13 : $112,000
Year 14 : $92,000
Year 15 : $36,000

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 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
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 - %	3,000 - 100.00%
Average Income per Game	$85,000
Year to Date Revenue	$255,000
Expense
Pro Players Total Salaries	$35,179,482
Farm Players Total Salaries	$2,662,244
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$715,612
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
Current Bank Account	$419,731,186
Projected Bank Account	$419,731,186

Pro Players Salaries
Oscar Moller	$2,796,750 (1)
-Salary Remaining :	$998,839
-Salary Average :	$0
-Salary Average Remaining :	$0
Johnny Gaudreau	$2,714,748 (4)
-Salary Remaining :	$969,553
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Drayson Bowman	$2,687,765 (1)
-Salary Remaining :	$959,916
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Matt Lashoff	$2,489,469 (2)
-Salary Remaining :	$889,096
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Burmistrov	$2,386,150 (1)
-Salary Remaining :	$852,196
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Joe Ryan	$1,627,500 (1)
-Salary Remaining :	$581,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Brendan Mikkelson	$1,600,000 (3)
-Salary Remaining :	$571,429
-Salary Average :	$0
-Salary Average Remaining :	$0
David Backes	$1,569,100 (1)
-Salary Remaining :	$560,393
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Scott Glennie	$1,503,125 (2)
-Salary Remaining :	$536,830
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jordan Eberle	$1,486,000 (2)
-Salary Remaining :	$530,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jamie Oleksiak	$1,224,000 (3)
-Salary Remaining :	$437,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jamie McGinn	$1,204,000 (1)
-Salary Remaining :	$430,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Oscar Klefbom	$1,125,000 (2)
-Salary Remaining :	$401,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Dylan Olsen	$1,040,000 (1)
-Salary Remaining :	$371,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Michael Del Zotto	$1,040,000 (1)
-Salary Remaining :	$371,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nicolas Petan	$1,014,000 (4)
-Salary Remaining :	$362,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Robin Lehner	$1,000,000 (2)
-Salary Remaining :	$357,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jonathan Bernier	$984,375 (2)
-Salary Remaining :	$351,563
-Salary Average :	$0
-Salary Average Remaining :	$0
Marko Dano	$978,750 (2)
-Salary Remaining :	$349,554
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jhonas Enroth	$930,000 (2)
-Salary Remaining :	$332,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Owen Tippett	$875,000 (3)
-Salary Remaining :	$312,500
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jason Dickinson	$843,750 (4)
-Salary Remaining :	$301,339
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jake McCabe	$810,000 (4)
-Salary Remaining :	$289,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Seth Jarvis	$750,000 (1)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Samuel Ersson	$500,000 (3)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	25
Salary Commitment
Year 12 : $35,179,482
Year 13 : $20,078,217
Year 14 : $9,581,498
Year 15 : $5,382,498
Salary Average Commitment
Year 12 : $800,000
Year 13 : $520,000
Year 14 : $280,000
Year 15 : $160,000
Salary Cap with 1 Way Contract
Year 12 : $35,179,482
Year 13 : $20,078,217
Year 14 : $9,581,498
Year 15 : $5,382,498

Farm Players Salaries
Tomas Jurco	$157,944 (1)
Salary Remaining :	$56,408
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Logan Cooley	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Gustav Nyquist	$88,900 (2)
Salary Remaining :	$31,750
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Robert Bortuzzo	$88,600 (2)
Salary Remaining :	$31,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Patrice Cormier	$86,800 (2)
Salary Remaining :	$31,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
T.J. Brodie	$85,900 (2)
Salary Remaining :	$30,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Poehling	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Eddie Lack	$84,900 (2)
Salary Remaining :	$30,321
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Connor McMichael	$82,500 (5)
Salary Remaining :	$29,464
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brandt Clarke	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matty Beniers	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dylan Guenther	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ivan Miroshnichenko	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kevin Bahl	$71,500 (3)
Salary Remaining :	$25,536
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sam Montembeault	$70,200 (3)
Salary Remaining :	$25,071
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jesper Boqvist	$70,000 (1)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matthew Knies	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Vitek Vanecek	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jett Woo	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lukas Reichel	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Akil Thomas	$65,000 (4)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jan Jenik	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Philip Tomasino	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jack Drury	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Calle Odelius	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alex Vlasic	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Colton Point	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Joel Hofer	$55,000 (5)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Luke Prokop	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Andrei Altybarmakyan	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cameron Whynot	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Haakon Hänelt	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Juuso Pärssinen	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mikhail Abramov	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mike Weber	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cal Clutterbuck	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brycen Martin	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ty Voit	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	38
Salary Commitment
Year 12 : $2,662,244
Year 13 : $1,944,300
Year 14 : $974,200
Year 15 : $202,500
Salary Average Commitment
Year 12 : $152,000
Year 13 : $108,000
Year 14 : $56,000
Year 15 : $12,000

LAS CRUCES SPURS

Arena Capacity - Ticket Price Attendance - %
Arena Name	New Mexico Place
Level 1:	7500 - $102 - 7,224 - 96.32%
Level 2:	6500 - $63 - 6,251 - 96.16%
Level 3:	3500 - $35 - 2,956 - 84.46%
Level 4:	4500 - $27 - 4,500 - 100.00%
Luxury :	2500 - $240 - 1,219 - 48.76%
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 - %	22,150 - 90.41%
Average Income per Game	$1,648,160
Year to Date Revenue	$4,944,480
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	$35,578,713
Farm Players Total Salaries	$2,228,961
Coaches Total Salaries	$3,997,000
Luxury Taxe Total	$644,812
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
Current Bank Account	$404,448,454
Projected Bank Account	$404,448,454

Pro Players Salaries
Pekka Rinne	$2,902,126 (3)
-Salary Remaining :	$1,036,474
-Salary Average :	$0
-Salary Average Remaining :	$0
Teuvo Teravainen	$2,761,500 (6)
-Salary Remaining :	$986,250
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Patrick Kane	$2,638,807 (5)
-Salary Remaining :	$942,431
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Erik Johnson	$2,246,875 (4)
-Salary Remaining :	$802,455
-Salary Average :	$0
-Salary Average Remaining :	$0
Joel Eriksson Ek	$2,000,000 (6)
-Salary Remaining :	$714,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Alex Pietrangelo	$1,980,990 (1)
-Salary Remaining :	$707,496
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Sean Couturier	$1,950,000 (2)
-Salary Remaining :	$696,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Noah Juulsen	$1,875,000 (6)
-Salary Remaining :	$669,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Viktor Tikhonov	$1,850,002 (2)
-Salary Remaining :	$660,715
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Will Karlsson	$1,650,000 (5)
-Salary Remaining :	$589,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ben Bishop	$1,575,788 (2)
-Salary Remaining :	$562,781
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Fiala	$1,550,000 (5)
-Salary Remaining :	$553,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Anton Rodin	$1,233,375 (10)
-Salary Remaining :	$440,491
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brent Burns	$1,181,250 (1)
-Salary Remaining :	$421,875
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Curtis Lazar	$1,080,000 (2)
-Salary Remaining :	$385,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mark Jankowski	$1,000,000 (2)
-Salary Remaining :	$357,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Matt Smaby	$960,000 (3)
-Salary Remaining :	$342,857
-Salary Average :	$0
-Salary Average Remaining :	$0
Thomas Chabot	$942,500 (2)
-Salary Remaining :	$336,607
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Logan Couture	$937,500 (2)
-Salary Remaining :	$334,821
-Salary Average :	$0
-Salary Average Remaining :	$0
Tomas Tatar	$870,000 (3)
-Salary Remaining :	$310,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Colten Teubert	$868,000 (2)
-Salary Remaining :	$310,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Oliver Wahlstrom	$775,000 (4)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Miro Heiskanen	$750,000 (3)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	23
Salary Commitment
Year 12 : $35,578,713
Year 13 : $32,416,473
Year 14 : $22,212,683
Year 15 : $16,730,557
Salary Average Commitment
Year 12 : $720,000
Year 13 : $640,000
Year 14 : $400,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $35,578,713
Year 13 : $32,416,473
Year 14 : $22,212,683
Year 15 : $16,730,557

Farm Players Salaries
Zac Dalpe	$109,900 (1)
Salary Remaining :	$39,250
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brad Malone	$107,600 (1)
Salary Remaining :	$38,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Michael Grabner	$100,011 (1)
Salary Remaining :	$35,718
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Filip Mešár	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Zachary Fucale	$89,800 (2)
Salary Remaining :	$32,071
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Victor Mete	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dave Bolland	$84,400 (1)
Salary Remaining :	$30,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jesper Wallstedt	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jani Nyman	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Quinton Byfield	$77,500 (1)
Salary Remaining :	$27,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cal Foote	$75,000 (3)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ilya Fedotov	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nils Höglander	$65,000 (5)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexander Romanov	$65,000 (4)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Daniel Sprong	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sean Durzi	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Linus Lindström	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cameron Hillis	$63,500 (3)
Salary Remaining :	$22,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Luke Green	$63,250 (2)
Salary Remaining :	$22,589
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexey Toropchenko	$60,500 (2)
Salary Remaining :	$21,607
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Michael Fischer	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jack Peart	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sam Stange	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Pavel Dorofeyev	$60,000 (5)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Michael DiPietro	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Stuart Skinner	$57,500 (2)
Salary Remaining :	$20,536
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kasper Simontaival	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mattias Norlinder	$55,000 (3)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Chad Krys	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Artyom Galimov	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Bill Arnold	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dylan Garand	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	32
Salary Commitment
Year 12 : $2,228,961
Year 13 : $1,409,550
Year 14 : $748,500
Year 15 : $190,000
Salary Average Commitment
Year 12 : $128,000
Year 13 : $84,000
Year 14 : $44,000
Year 15 : $12,000

MANHATTAN ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bossydome
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
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 - %	3,000 - 100.00%
Average Income per Game	$85,000
Year to Date Revenue	$255,000
Expense
Pro Players Total Salaries	$31,969,603
Farm Players Total Salaries	$2,992,500
Coaches Total Salaries	$3,008,000
Luxury Taxe Total	$567,501
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
Current Bank Account	$350,558,147
Projected Bank Account	$350,558,147

Pro Players Salaries
Gabriel Landeskog	$2,673,750 (4)
-Salary Remaining :	$954,911
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mathew Barzal	$2,625,000 (6)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Andre Burakovsky	$2,411,500 (6)
-Salary Remaining :	$861,250
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Anthony Beauvillier	$2,325,000 (6)
-Salary Remaining :	$830,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Denis Malgin	$2,000,228 (3)
-Salary Remaining :	$714,367
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Erik Karlsson	$1,770,000 (5)
-Salary Remaining :	$632,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Oliver Ekman-Larsson	$1,676,000 (4)
-Salary Remaining :	$598,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jack Hughes	$1,669,000 (4)
-Salary Remaining :	$596,071
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Thatcher Demko	$1,664,000 (5)
-Salary Remaining :	$594,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jordan Schroeder	$1,642,000 (2)
-Salary Remaining :	$586,429
-Salary Average :	$0
-Salary Average Remaining :	$0
Malcolm Subban	$1,632,000 (4)
-Salary Remaining :	$582,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nail Yakupov	$1,619,625 (6)
-Salary Remaining :	$578,438
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikko Koskinen	$1,601,000 (1)
-Salary Remaining :	$571,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Evgeny Kuznetsov	$1,028,000 (1)
-Salary Remaining :	$367,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Josh Bailey	$912,500 (3)
-Salary Remaining :	$325,893
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ryan Pulock	$910,000 (3)
-Salary Remaining :	$325,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Adam Erne	$910,000 (3)
-Salary Remaining :	$325,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Isak Rosén	$800,000 (2)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Thomas Hickey	$800,000 (1)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Filip Hronek	$650,000 (2)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ethan Bear	$650,000 (3)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	21
Salary Commitment
Year 12 : $31,969,603
Year 13 : $28,540,603
Year 14 : $25,448,603
Year 15 : $20,065,875
Salary Average Commitment
Year 12 : $760,000
Year 13 : $640,000
Year 14 : $560,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $31,969,603
Year 13 : $28,540,603
Year 14 : $25,448,603
Year 15 : $20,065,875

Farm Players Salaries
Magnus Hellberg	$110,000 (2)
Salary Remaining :	$39,286
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Juraj Slafkovský	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Frank Nazar	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Isac Lundeström	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Griffin Reinhart	$80,000 (1)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Filip Zadina	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Noah Östlund	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
William Eklund	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sam Rinzel	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dylan James	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Owen Power	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Spencer Knight	$77,500 (5)
Salary Remaining :	$27,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jan Myšák	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alex Turcotte	$75,000 (3)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Olli Juolevi	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Logan Mailloux	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Fedor Svechkov	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Oskar Pettersson	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sam Colangelo	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexander Alexeyev	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dominik Bokk	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Joe Veleno	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Rodion Amirov	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mavrik Bourque	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Aleksi Saarela	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexei Kolosov	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mason Beaupit	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jonah Gadjovich	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Gustav Lindstrom	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Vladi Firstov	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Benjamin Gaudreau	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Timothy Liljegren	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jack Rathbone	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Samuel Bolduc	$55,000 (3)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Drew Commesso	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Artyom Grushnikov	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Anttoni Honka	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Danny Zhilkin	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tyson Hinds	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Gabriel Carlsson	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cole Huckins	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jordan Spence	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ty Smilanic	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexander Suzdalev	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Reilly Walsh	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	45
Salary Commitment
Year 12 : $2,992,500
Year 13 : $2,197,500
Year 14 : $1,017,500
Year 15 : $77,500
Salary Average Commitment
Year 12 : $180,000
Year 13 : $128,000
Year 14 : $60,000
Year 15 : $4,000

NEWTON NIGHTMARES

Arena Capacity - Ticket Price Attendance - %
Arena Name	NEWTON SPORTS PALACE
Level 1:	6000 - $90 - 6,000 - 100.00%
Level 2:	5000 - $70 - 5,000 - 100.00%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $30 - 4,000 - 100.00%
Luxury :	1000 - $150 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,250,000
Year to Date Revenue	$3,750,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$65,000
Year to Date Revenue	$260,000
Expense
Pro Players Total Salaries	$43,531,243
Farm Players Total Salaries	$3,044,139
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$773,947
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
Current Bank Account	$267,294,626
Projected Bank Account	$267,294,626

Pro Players Salaries
Joe Thornton	$3,734,110 (3)
-Salary Remaining :	$1,333,611
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brett Carson	$3,229,875 (1)
-Salary Remaining :	$1,153,527
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Poulin	$2,928,764 (6)
-Salary Remaining :	$1,045,987
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Dany Heatley	$2,816,133 (1)
-Salary Remaining :	$1,005,762
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Johansen	$2,371,875 (1)
-Salary Remaining :	$847,098
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tom Sestito	$2,328,090 (4)
-Salary Remaining :	$831,461
-Salary Average :	$1,090,000
-Salary Average Remaining :	$389,286
Nicolas Corbeil	$2,304,534 (3)
-Salary Remaining :	$823,048
-Salary Average :	$0
-Salary Average Remaining :	$0
Pavel Zacha	$2,187,500 (6)
-Salary Remaining :	$781,250
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brock Boeser	$2,100,000 (5)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Braden Holtby	$1,924,375 (4)
-Salary Remaining :	$687,277
-Salary Average :	$0
-Salary Average Remaining :	$0
Jordan Caron	$1,894,237 (2)
-Salary Remaining :	$676,513
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jake Virtanen	$1,856,250 (5)
-Salary Remaining :	$662,946
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Max Warn	$1,641,000 (2)
-Salary Remaining :	$586,071
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Trevor Byrne	$1,630,000 (1)
-Salary Remaining :	$582,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brian Lee	$1,487,500 (3)
-Salary Remaining :	$531,250
-Salary Average :	$0
-Salary Average Remaining :	$0
Roman Polak	$1,408,000 (3)
-Salary Remaining :	$502,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mika Zibanejad	$1,317,500 (2)
-Salary Remaining :	$470,536
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Josh Jacobs	$1,044,000 (2)
-Salary Remaining :	$372,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jacob de la Rose	$877,500 (2)
-Salary Remaining :	$313,393
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Pierre-Olivier Joseph	$750,000 (3)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Adam Boqvist	$750,000 (2)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Dennis Cholowski	$750,000 (2)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Eetu Luostarinen	$650,000 (3)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Semyon Der-Arguchintsev	$550,000 (3)
-Salary Remaining :	$196,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ostap Safin	$500,000 (1)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mason Millman	$500,000 (1)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	26
Salary Commitment
Year 12 : $43,531,243
Year 13 : $32,483,360
Year 14 : $24,209,123
Year 15 : $13,324,979
Salary Average Commitment
Year 12 : $1,890,000
Year 13 : $1,730,000
Year 14 : $1,450,000
Year 15 : $1,250,000
Salary Cap with 1 Way Contract
Year 12 : $43,531,243
Year 13 : $32,483,360
Year 14 : $24,209,123
Year 15 : $13,324,979

Farm Players Salaries
Semyon Varlamov	$289,250 (2)
Salary Remaining :	$103,304
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jeff Tambellini	$243,064 (1)
Salary Remaining :	$86,809
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Maxim Mayorov	$127,500 (1)
Salary Remaining :	$45,536
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jakub Kindl	$118,200 (1)
Salary Remaining :	$42,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Robby Dee	$116,600 (2)
Salary Remaining :	$41,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Joshua Ho-Sang	$113,900 (1)
Salary Remaining :	$40,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jack Hillen	$109,500 (1)
Salary Remaining :	$39,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mikkel Boedker	$106,250 (1)
Salary Remaining :	$37,946
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Taylor Chorney	$102,900 (3)
Salary Remaining :	$36,750
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dmytro Timashov	$98,200 (1)
Salary Remaining :	$35,071
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Keaton Ellerby	$96,875 (1)
Salary Remaining :	$34,598
Salary Average :	$0
Salary Average Remaining :	$0
Dylan Sikura	$92,500 (3)
Salary Remaining :	$33,036
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Maveric Lamoureux	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Charles Hudon	$79,400 (1)
Salary Remaining :	$28,357
Salary Average :	$4,000
Salary Average Remaining :	$1,429
JJ Moser	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Daniel Torgersson	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Simon Holmström	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nick Caamano	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brendan Brisson	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Donovan Sebrango	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Miko Matikka	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Albert Johansson	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sean Behrens	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Liam Hawel	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matias Maccelli	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Adam Werner	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Artemi Kniazev	$55,000 (3)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tyler Angle	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Benjamin Roger	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Wyatt Kaiser	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brody Lamb	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nico Daws	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Blake Murray	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Landon Slaggert	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
John Ludvig	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Elmer Söderblom	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	36
Salary Commitment
Year 12 : $3,044,139
Year 13 : $1,381,250
Year 14 : $625,400
Year 15 : $0
Salary Average Commitment
Year 12 : $140,000
Year 13 : $68,000
Year 14 : $36,000
Year 15 : $0

NORTH VAN ROCKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Flames
Level 1:	7500 - $100 - 7,442 - 99.22%
Level 2:	6500 - $60 - 6,383 - 98.19%
Level 3:	5500 - $30 - 3,123 - 56.78%
Level 4:	5000 - $28 - 4,944 - 98.87%
Luxury :	1500 - $200 - 1,500 - 100.00%
Total Capacity :	26000
Farm
Farm Level 1:	3500 - $40 - 3,221 - 92.03%
Farm Level 2:	2500 - $30 - 1,815 - 72.61%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	23,391 - 89.96%
Average Income per Game	$1,659,229
Year to Date Revenue	$4,977,688
Farm
Home Games Left	0
Average Attendance - %	5,036 - 83.94%
Average Income per Game	$183,300
Year to Date Revenue	$549,900
Expense
Pro Players Total Salaries	$27,290,263
Farm Players Total Salaries	$2,996,325
Coaches Total Salaries	$2,907,000
Luxury Taxe Total	$504,809
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
Current Bank Account	$412,291,927
Projected Bank Account	$412,291,927

Pro Players Salaries
Ilya Samsonov	$2,250,000 (6)
-Salary Remaining :	$803,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Sam Gagner	$2,183,750 (5)
-Salary Remaining :	$779,911
-Salary Average :	$0
-Salary Average Remaining :	$0
John Quenneville	$2,053,750 (4)
-Salary Remaining :	$733,482
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Markus Granlund	$1,875,000 (2)
-Salary Remaining :	$669,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Marc-Edouard Vlasic	$1,712,500 (2)
-Salary Remaining :	$611,607
-Salary Average :	$0
-Salary Average Remaining :	$0
Oscar Dansk	$1,625,000 (2)
-Salary Remaining :	$580,357
-Salary Average :	$650,000
-Salary Average Remaining :	$232,143
Logan Stanley	$1,612,500 (6)
-Salary Remaining :	$575,893
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Patrick Davis	$1,585,938 (2)
-Salary Remaining :	$566,406
-Salary Average :	$0
-Salary Average Remaining :	$0
Calvin De Haan	$1,393,750 (6)
-Salary Remaining :	$497,768
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mikael Granlund	$1,359,375 (3)
-Salary Remaining :	$485,491
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Calvert	$1,246,000 (3)
-Salary Remaining :	$445,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Peter Holland	$1,107,075 (4)
-Salary Remaining :	$395,384
-Salary Average :	$0
-Salary Average Remaining :	$0
AJ Thelen	$1,087,500 (2)
-Salary Remaining :	$388,393
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Patrick Sieloff	$1,015,625 (6)
-Salary Remaining :	$362,723
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Roland McKeown	$1,000,000 (5)
-Salary Remaining :	$357,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kevin Labanc	$950,000 (2)
-Salary Remaining :	$339,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Sonny Milano	$906,250 (4)
-Salary Remaining :	$323,661
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Pontus Aberg	$776,250 (1)
-Salary Remaining :	$277,232
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nick Suzuki	$775,000 (3)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Joel Farabee	$775,000 (4)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	20
Salary Commitment
Year 12 : $27,290,263
Year 13 : $26,514,013
Year 14 : $17,678,075
Year 15 : $14,297,700
Salary Average Commitment
Year 12 : $1,210,000
Year 13 : $1,170,000
Year 14 : $400,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $27,290,263
Year 13 : $26,514,013
Year 14 : $17,678,075
Year 15 : $14,297,700

Farm Players Salaries
Nicklas Bergfors	$222,375 (3)
Salary Remaining :	$79,420
Salary Average :	$0
Salary Average Remaining :	$0
Joel Edmundson	$143,750 (1)
Salary Remaining :	$51,339
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kyle Clifford	$129,400 (4)
Salary Remaining :	$46,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cam Barker	$125,000 (1)
Salary Remaining :	$44,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Rutger McGroarty	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Riku Helenius	$89,600 (1)
Salary Remaining :	$32,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Henrik Borgström	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Chaz Lucius	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Fraser Minten	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alex Chiasson	$80,000 (1)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ruslan Iskhakov	$78,000 (2)
Salary Remaining :	$27,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Vladislav Kolyachonok	$76,900 (3)
Salary Remaining :	$27,464
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Shakir Mukhamadullin	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cam York	$75,000 (5)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nolan Allan	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Hunter Haight	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Roope Laavainen	$67,800 (1)
Salary Remaining :	$24,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ozzy Wiesblatt	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tyler Benson	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Keegan Kolesar	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jean-Christophe Beaudin	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Bobby Brink	$65,000 (5)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Markus Niemelainen	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sean Day	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Olle Eriksson Ek	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ty Emberson	$63,500 (1)
Salary Remaining :	$22,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jack D Hughes	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tristen Robins	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Murphy	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Albin Grewe	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Samu Tuomaala	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alex Stalock	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lucas Ciona	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ian Moore	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jayden Grubbe	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jackson Hallum	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Gianni Fairbrother	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tomas Hamara	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Justin Bailey	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dmitri Kostenko	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	40
Salary Commitment
Year 12 : $2,996,325
Year 13 : $2,011,675
Year 14 : $1,043,675
Year 15 : $269,400
Salary Average Commitment
Year 12 : $156,000
Year 13 : $104,000
Year 14 : $44,000
Year 15 : $12,000

PENSACOLA BADGERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	NO FEAR Center
Level 1:	6000 - $105 - 5,941 - 99.01%
Level 2:	5000 - $95 - 3,991 - 79.82%
Level 3:	2000 - $85 - 1,462 - 73.08%
Level 4:	4000 - $70 - 2,282 - 57.06%
Luxury :	1000 - $150 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $15 - 2,000 - 100.00%
Farm Level 2:	1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,676 - 81.53%
Average Income per Game	$1,436,920
Year to Date Revenue	$4,310,760
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$40,000
Year to Date Revenue	$240,000
Expense
Pro Players Total Salaries	$28,416,363
Farm Players Total Salaries	$2,470,725
Coaches Total Salaries	$2,973,000
Luxury Taxe Total	$569,214
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
Current Bank Account	$356,620,726
Projected Bank Account	$356,620,726

Pro Players Salaries
Andrei Vasilevski	$2,782,500 (6)
-Salary Remaining :	$993,750
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ryan Strome	$2,576,000 (6)
-Salary Remaining :	$920,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jonathan Huberdeau	$2,453,238 (1)
-Salary Remaining :	$876,156
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Patrik Berglund	$2,200,000 (3)
-Salary Remaining :	$785,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Phillip Danault	$1,897,500 (6)
-Salary Remaining :	$677,679
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Hampus Lindholm	$1,771,875 (4)
-Salary Remaining :	$632,813
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Bo Horvat	$1,711,250 (3)
-Salary Remaining :	$611,161
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brayden Schenn	$1,276,000 (5)
-Salary Remaining :	$455,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Bryce Swan	$1,123,000 (2)
-Salary Remaining :	$401,071
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Quinn Hughes	$1,050,000 (4)
-Salary Remaining :	$375,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Elias Pettersson	$962,500 (3)
-Salary Remaining :	$343,750
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Daniel Vladar	$907,500 (5)
-Salary Remaining :	$324,107
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jack Johnson	$880,000 (2)
-Salary Remaining :	$314,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mason McTavish	$825,000 (2)
-Salary Remaining :	$294,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kirby Dach	$800,000 (3)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Braden Schneider	$750,000 (1)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kaiden Guhle	$750,000 (1)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Lucas Raymond	$750,000 (1)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Vince Dunn	$700,000 (6)
-Salary Remaining :	$250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ridly Greig	$650,000 (1)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nikita Chibrikov	$600,000 (2)
-Salary Remaining :	$214,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Adam Raska	$500,000 (1)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Frédéric Brunet	$500,000 (3)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	23
Salary Commitment
Year 12 : $28,416,363
Year 13 : $22,563,125
Year 14 : $19,135,125
Year 15 : $12,961,375
Salary Average Commitment
Year 12 : $920,000
Year 13 : $680,000
Year 14 : $520,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $28,416,363
Year 13 : $22,563,125
Year 14 : $19,135,125
Year 15 : $12,961,375

Farm Players Salaries
Cory Emmerton	$260,975 (1)
Salary Remaining :	$93,205
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Julius Bergman	$156,000 (1)
Salary Remaining :	$55,714
Salary Average :	$4,000
Salary Average Remaining :	$1,429
John-Michael Liles	$132,800 (1)
Salary Remaining :	$47,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Emerson Etem	$113,650 (1)
Salary Remaining :	$40,589
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Konstantin Zakharov	$113,600 (1)
Salary Remaining :	$40,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Maxim Trunev	$110,000 (2)
Salary Remaining :	$39,286
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Chris Butler	$98,300 (2)
Salary Remaining :	$35,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Michael Funk	$92,700 (2)
Salary Remaining :	$33,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brett Leason	$76,800 (3)
Salary Remaining :	$27,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jon Gillies	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jordan Dumais	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
David Spacek	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Aatu Räty	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Olen Zellweger	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Gavin Hayes	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tyler Parsons	$67,500 (2)
Salary Remaining :	$24,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nolan Foote	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Michal Teplý	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Adam Engström	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Marat Khusnutdinov	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Karel Vejmelka	$59,400 (3)
Salary Remaining :	$21,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Reece Newkirk	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lucas Elvenes	$55,000 (3)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Joshua Roy	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Austin Wagner	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Winterton	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alex Plante	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Leigh Salters	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Schnell	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cruz Lucius	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Craig Smith	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Adam Courchaine	$4,000 (1)
Salary Remaining :	$1,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	32
Salary Commitment
Year 12 : $2,470,725
Year 13 : $1,399,700
Year 14 : $636,200
Year 15 : $0
Salary Average Commitment
Year 12 : $128,000
Year 13 : $84,000
Year 14 : $40,000
Year 15 : $0

PHILADELPHIA MADMEN

Arena Capacity - Ticket Price Attendance - %
Arena Name	Broadstreet Arena
Level 1:	6000 - $144 - 5,214 - 86.90%
Level 2:	5000 - $88 - 4,609 - 92.17%
Level 3:	2000 - $56 - 1,923 - 96.15%
Level 4:	4000 - $42 - 3,977 - 99.42%
Luxury :	1000 - $345 - 987 - 98.67%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $77 - 1,372 - 68.58%
Farm Level 2:	1000 - $44 - 819 - 81.90%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,709 - 92.83%
Average Income per Game	$1,570,781
Year to Date Revenue	$4,712,342
Farm
Home Games Left	0
Average Attendance - %	2,191 - 73.02%
Average Income per Game	$95,098
Year to Date Revenue	$285,293
Expense
Pro Players Total Salaries	$34,613,192
Farm Players Total Salaries	$2,645,772
Coaches Total Salaries	$2,911,000
Luxury Taxe Total	$648,189
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
Current Bank Account	$358,039,355
Projected Bank Account	$358,039,355

Pro Players Salaries
Anze Kopitar	$2,884,500 (5)
-Salary Remaining :	$1,030,179
-Salary Average :	$0
-Salary Average Remaining :	$0
Magnus Paajarvi	$2,731,250 (6)
-Salary Remaining :	$975,446
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Steven Stamkos	$2,617,675 (6)
-Salary Remaining :	$934,884
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Galchenyuk	$2,240,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Ryan Ellis	$2,237,500 (5)
-Salary Remaining :	$799,107
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mikko Rantanen	$2,170,000 (5)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nikita Kucherov	$2,050,000 (4)
-Salary Remaining :	$732,143
-Salary Average :	$0
-Salary Average Remaining :	$0
Dennis Wideman	$1,849,000 (3)
-Salary Remaining :	$660,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Carey Price	$1,824,000 (5)
-Salary Remaining :	$651,429
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandon Kozun	$1,600,000 (2)
-Salary Remaining :	$571,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Alexander Khokhlachev	$1,547,438 (4)
-Salary Remaining :	$552,656
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kirill Tulupov	$1,278,000 (3)
-Salary Remaining :	$456,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Max Pacioretty	$1,212,891 (6)
-Salary Remaining :	$433,175
-Salary Average :	$0
-Salary Average Remaining :	$0
Brayden McNabb	$1,200,000 (4)
-Salary Remaining :	$428,571
-Salary Average :	$0
-Salary Average Remaining :	$0
Adam Fox	$1,137,500 (5)
-Salary Remaining :	$406,250
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brett Sonne	$1,122,000 (2)
-Salary Remaining :	$400,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Eric Tangradi	$946,000 (2)
-Salary Remaining :	$337,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Matt Beleskey	$800,000 (2)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
German Rubtsov	$750,000 (2)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Deryk Engelland	$683,438 (4)
-Salary Remaining :	$244,085
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Luke Gazdic	$632,000 (3)
-Salary Remaining :	$225,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Lukáš Dostál	$600,000 (2)
-Salary Remaining :	$214,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Dale Weise	$500,000 (5)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	23
Salary Commitment
Year 12 : $34,613,192
Year 13 : $34,613,192
Year 14 : $26,555,192
Year 15 : $22,796,192
Salary Average Commitment
Year 12 : $680,000
Year 13 : $680,000
Year 14 : $400,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $34,613,192
Year 13 : $34,613,192
Year 14 : $26,555,192
Year 15 : $22,796,192

Farm Players Salaries
Beau Bennett	$212,500 (5)
Salary Remaining :	$75,893
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kyle Beach	$203,602 (4)
Salary Remaining :	$72,715
Salary Average :	$4,000
Salary Average Remaining :	$1,429
James Neal	$152,214 (1)
Salary Remaining :	$54,362
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Bruno Gervais	$125,000 (6)
Salary Remaining :	$44,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Vincent Trocheck	$107,500 (2)
Salary Remaining :	$38,393
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jordan Binnington	$100,000 (2)
Salary Remaining :	$35,714
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Bill Sweatt	$92,800 (1)
Salary Remaining :	$33,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Conor Geekie	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Denton Mateychuk	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jonathan Lekkerimäki	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Luca Caputi	$87,656 (1)
Salary Remaining :	$31,306
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Morgan Klimchuk	$84,500 (3)
Salary Remaining :	$30,179
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Zack Bolduc	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Michael McLeod	$77,500 (2)
Salary Remaining :	$27,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan MacInnis	$77,500 (4)
Salary Remaining :	$27,679
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Aleksi Heimosalmi	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Marcus Hogberg	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lassi Thomson	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Malte Setkov	$65,000 (4)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sasha Pastujov	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Luke Tuch	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Taylor Cammarata	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ilya Konovalov	$60,000 (5)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Egor Zamula	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexander Nikishin	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
David Gustafsson	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jacob Moverare	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Vinzenz Rohrer	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nikita Okhotiuk	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Aidan Hreschuk	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Justin Schultz	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Isaak Phillips	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	32
Salary Commitment
Year 12 : $2,645,772
Year 13 : $1,923,102
Year 14 : $1,263,102
Year 15 : $743,602
Salary Average Commitment
Year 12 : $128,000
Year 13 : $88,000
Year 14 : $52,000
Year 15 : $24,000

PINCHER CREEK PREDATORS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Jungle
Level 1:	7000 - $100 - 6,843 - 97.76%
Level 2:	6000 - $70 - 5,038 - 83.97%
Level 3:	3000 - $40 - 2,844 - 94.80%
Level 4:	5000 - $30 - 4,724 - 94.47%
Luxury :	2000 - $175 - 1,514 - 75.68%
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 - %	20,963 - 91.14%
Average Income per Game	$1,557,355
Year to Date Revenue	$4,672,065
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	$35,898,891
Farm Players Total Salaries	$2,152,950
Coaches Total Salaries	$2,009,000
Luxury Taxe Total	$725,078
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
Current Bank Account	$346,676,803
Projected Bank Account	$346,676,803

Pro Players Salaries
Drew Doughty	$2,622,375 (2)
-Salary Remaining :	$936,563
-Salary Average :	$0
-Salary Average Remaining :	$0
Victor Hedman	$2,484,375 (3)
-Salary Remaining :	$887,277
-Salary Average :	$0
-Salary Average Remaining :	$0
Vladimir Tarasenko	$2,465,887 (4)
-Salary Remaining :	$880,674
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Aleksander Barkov	$2,349,906 (4)
-Salary Remaining :	$839,252
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tuukka Rask	$2,111,385 (5)
-Salary Remaining :	$754,066
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Clayton Keller	$1,992,575 (5)
-Salary Remaining :	$711,634
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jared McCann	$1,875,000 (5)
-Salary Remaining :	$669,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nico Hischier	$1,775,000 (6)
-Salary Remaining :	$633,929
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jason Demers	$1,663,513 (1)
-Salary Remaining :	$594,112
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mark Stone	$1,584,700 (4)
-Salary Remaining :	$565,964
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tyler Toffoli	$1,569,750 (4)
-Salary Remaining :	$560,625
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mathew Dumba	$1,418,125 (3)
-Salary Remaining :	$506,473
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jack Campbell	$1,265,625 (5)
-Salary Remaining :	$452,009
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Patrik Laine	$1,200,000 (2)
-Salary Remaining :	$428,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nino Niederreiter	$1,025,675 (6)
-Salary Remaining :	$366,313
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jaden Schwartz	$1,000,000 (1)
-Salary Remaining :	$357,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nick Ritchie	$937,500 (3)
-Salary Remaining :	$334,821
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Victor Rask	$935,500 (6)
-Salary Remaining :	$334,107
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Eric Staal	$918,000 (1)
-Salary Remaining :	$327,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jordan Staal	$879,000 (1)
-Salary Remaining :	$313,929
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Stefan Noesen	$835,000 (1)
-Salary Remaining :	$298,214
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Oliver Kylington	$805,000 (6)
-Salary Remaining :	$287,500
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Oliver Bjorkstrand	$775,000 (4)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jake Bean	$750,000 (2)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Mario Ferraro	$660,000 (1)
-Salary Remaining :	$235,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	25
Salary Commitment
Year 12 : $35,898,891
Year 13 : $29,943,378
Year 14 : $25,371,003
Year 15 : $20,531,003
Salary Average Commitment
Year 12 : $920,000
Year 13 : $680,000
Year 14 : $600,000
Year 15 : $520,000
Salary Cap with 1 Way Contract
Year 12 : $35,898,891
Year 13 : $29,943,378
Year 14 : $25,371,003
Year 15 : $20,531,003

Farm Players Salaries
Sven Andrighetto	$205,000 (1)
Salary Remaining :	$73,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brad Marchand	$156,300 (1)
Salary Remaining :	$55,821
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brendan Smith	$120,000 (1)
Salary Remaining :	$42,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mathieu Perreault	$108,250 (1)
Salary Remaining :	$38,661
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lee Sweatt	$104,000 (1)
Salary Remaining :	$37,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jakob Silfverberg	$101,800 (1)
Salary Remaining :	$36,357
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cody Goloubef	$87,200 (1)
Salary Remaining :	$31,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Anthony Duclair	$75,000 (3)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ivan Zhigalov	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Oskar Olausson	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matthew Phillips	$67,500 (2)
Salary Remaining :	$24,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Petr Mrazek	$67,500 (2)
Salary Remaining :	$24,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Trent Frederic	$65,400 (3)
Salary Remaining :	$23,357
Salary Average :	$4,000
Salary Average Remaining :	$1,429
John Beecher	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brock Faber	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mason Lohrei	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dustin Wolf	$60,000 (5)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ville Koivunen	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
MacKenzie Entwistle	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Graves	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jarred Tinordi	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Eemil Viro	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brandon Coe	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Justin Sourdif	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Patrick Maroon	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lucas Edmonds	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Ufko	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jeff Petry	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	28
Salary Commitment
Year 12 : $2,152,950
Year 13 : $865,400
Year 14 : $435,400
Year 15 : $60,000
Salary Average Commitment
Year 12 : $112,000
Year 13 : $56,000
Year 14 : $28,000
Year 15 : $4,000

SAN JOSE BLASPHEMERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Brimstone Palace
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,103,240
Farm Players Total Salaries	$2,195,500
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$633,549
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
Current Bank Account	$443,695,028
Projected Bank Account	$443,695,028

Pro Players Salaries
Jamie Benn	$2,468,475 (1)
-Salary Remaining :	$881,598
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Dylan Larkin	$2,220,000 (4)
-Salary Remaining :	$792,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Igor Shesterkin	$1,935,000 (6)
-Salary Remaining :	$691,071
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Connor Hellebuyck	$1,875,000 (5)
-Salary Remaining :	$669,643
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jakub Voracek	$1,743,125 (3)
-Salary Remaining :	$622,545
-Salary Average :	$0
-Salary Average Remaining :	$0
Colin White	$1,722,500 (5)
-Salary Remaining :	$615,179
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Valentin Zykov	$1,650,000 (4)
-Salary Remaining :	$589,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Shea Theodore	$1,565,000 (4)
-Salary Remaining :	$558,929
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
John Klingberg	$1,417,000 (3)
-Salary Remaining :	$506,071
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Zack Kassian	$1,407,000 (3)
-Salary Remaining :	$502,500
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Martin Jones	$1,300,000 (3)
-Salary Remaining :	$464,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jeremy Swayman	$1,139,000 (3)
-Salary Remaining :	$406,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Joe Morrow	$1,100,000 (2)
-Salary Remaining :	$392,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Artturi Lehkonen	$1,072,500 (1)
-Salary Remaining :	$383,036
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Johannes Salmonsson	$1,027,390 (1)
-Salary Remaining :	$366,925
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tyson Jost	$925,000 (2)
-Salary Remaining :	$330,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kirill Kaprizov	$925,000 (4)
-Salary Remaining :	$330,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kerby Rychel	$891,250 (4)
-Salary Remaining :	$318,304
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Nolan Patrick	$800,000 (3)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Scott Perunovich	$780,000 (2)
-Salary Remaining :	$278,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Evan Bouchard	$750,000 (3)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Peyton Krebs	$750,000 (3)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Bowen Byram	$750,000 (3)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Alexis Lafrenière	$750,000 (1)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Erik Brännström	$750,000 (3)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jacob Larsson	$715,000 (5)
-Salary Remaining :	$255,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Dawson Mercer	$675,000 (1)
-Salary Remaining :	$241,071
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	27
Salary Commitment
Year 12 : $33,103,240
Year 13 : $27,109,875
Year 14 : $24,304,875
Year 15 : $13,498,750
Salary Average Commitment
Year 12 : $1,040,000
Year 13 : $840,000
Year 14 : $720,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $33,103,240
Year 13 : $27,109,875
Year 14 : $24,304,875
Year 15 : $13,498,750

Farm Players Salaries
Dalton Thrower	$94,400 (2)
Salary Remaining :	$33,714
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Will Butcher	$90,500 (4)
Salary Remaining :	$32,321
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Šimon Nemec	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
J.T. Compher	$86,600 (1)
Salary Remaining :	$30,929
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Simon Despres	$82,500 (1)
Salary Remaining :	$29,464
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kent Johnson	$82,500 (2)
Salary Remaining :	$29,464
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Danila Yurov	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
John Hayden	$74,400 (1)
Salary Remaining :	$26,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Aleksandr Kisakov	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Arthur Kaliyev	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Chase Stillman	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Gleb Trikozov	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mike Anderson	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Egor Afanasyev	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Stelio Mattheos	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Hendrix Lapierre	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Evan Fitzpatrick	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ivan Morozov	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jordan Harris	$62,500 (2)
Salary Remaining :	$22,321
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Philipp Kurashev	$62,100 (2)
Salary Remaining :	$22,179
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Daemon Hunt	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
George Fegaras	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jean-Luc Foudy	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Evan Nause	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Max Gildon	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Philip Svedebäck	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Egor Sokolov	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jakub Škarek	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Rhett Pitlick	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Zachary Jones	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Samuel Savoie	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Zion Nybeck	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Josh Bloom	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	33
Salary Commitment
Year 12 : $2,195,500
Year 13 : $1,482,000
Year 14 : $625,500
Year 15 : $90,500
Salary Average Commitment
Year 12 : $132,000
Year 13 : $88,000
Year 14 : $36,000
Year 15 : $4,000

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 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
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 - %	3,000 - 100.00%
Average Income per Game	$55,000
Year to Date Revenue	$220,000
Expense
Pro Players Total Salaries	$27,488,219
Farm Players Total Salaries	$2,484,330
Coaches Total Salaries	$4,508,000
Luxury Taxe Total	$568,854
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
Current Bank Account	$345,204,461
Projected Bank Account	$345,204,461

Pro Players Salaries
Thomas Greiss	$2,670,469 (3)
-Salary Remaining :	$953,739
-Salary Average :	$0
-Salary Average Remaining :	$0
Dylan Strome	$2,065,000 (5)
-Salary Remaining :	$737,500
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Louis Leblanc	$1,682,000 (3)
-Salary Remaining :	$600,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Olli Maatta	$1,625,000 (3)
-Salary Remaining :	$580,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Henrik Samuelsson	$1,571,250 (6)
-Salary Remaining :	$561,161
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Alex Tuch	$1,334,000 (5)
-Salary Remaining :	$476,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Calvin Pickard	$1,300,000 (4)
-Salary Remaining :	$464,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Dominic Turgeon	$1,300,000 (1)
-Salary Remaining :	$464,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Adam Henrique	$1,272,500 (6)
-Salary Remaining :	$454,464
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jordan Greenway	$1,250,000 (3)
-Salary Remaining :	$446,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Niko Snellman	$1,241,000 (2)
-Salary Remaining :	$443,214
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Brandon McMillan	$1,106,000 (3)
-Salary Remaining :	$395,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Reilly Smith	$995,500 (6)
-Salary Remaining :	$355,536
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
K'Andre Miller	$937,500 (4)
-Salary Remaining :	$334,821
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jeremy Morin	$863,000 (2)
-Salary Remaining :	$308,214
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Barrett Hayton	$775,000 (3)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Max Comtois	$750,000 (3)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Noah Dobson	$750,000 (4)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Urho Vaakanainen	$750,000 (3)
-Salary Remaining :	$267,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kaedan Korczak	$600,000 (5)
-Salary Remaining :	$214,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kirill Maksimov	$600,000 (3)
-Salary Remaining :	$214,286
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Arvid Söderblom	$550,000 (1)
-Salary Remaining :	$196,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Kirill Dolzhenkov	$500,000 (3)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
James Malatesta	$500,000 (2)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Connor Hall	$500,000 (1)
-Salary Remaining :	$178,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	25
Salary Commitment
Year 12 : $27,488,219
Year 13 : $25,138,219
Year 14 : $22,534,219
Year 15 : $10,825,750
Salary Average Commitment
Year 12 : $960,000
Year 13 : $840,000
Year 14 : $720,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $27,488,219
Year 13 : $25,138,219
Year 14 : $22,534,219
Year 15 : $10,825,750

Farm Players Salaries
Andrei Loktionov	$220,000 (2)
Salary Remaining :	$78,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Oskar Lindblom	$212,500 (2)
Salary Remaining :	$75,893
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matt Nieto	$140,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nathan Beaulieu	$140,000 (2)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Alexander Sulzer	$134,480 (6)
Salary Remaining :	$48,029
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Brett Ritchie	$122,750 (2)
Salary Remaining :	$43,839
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ondrej Palat	$117,000 (2)
Salary Remaining :	$41,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Slater Koekkoek	$115,100 (3)
Salary Remaining :	$41,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
David Musil	$102,500 (3)
Salary Remaining :	$36,607
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Pavel Mintyukov	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Trevor Zegras	$80,000 (5)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Owen Pickering	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cayden Primeau	$75,000 (3)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Sergei Ivanov	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Julian Lutz	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Colton Dach	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ryan Greene	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Vasily Ponomarev	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Yegor Chinakhov	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matyas Sapovaliv	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Viktor Neuchev	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Vincent Iorio	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Stanislav Svozil	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Michael Benning	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nicolas Roy	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Tuukka Tieksola	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Matt Seminoff	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	27
Salary Commitment
Year 12 : $2,484,330
Year 13 : $2,199,330
Year 14 : $1,057,080
Year 15 : $214,480
Salary Average Commitment
Year 12 : $108,000
Year 13 : $88,000
Year 14 : $52,000
Year 15 : $8,000

VANCOUVER MILLIONAIRES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pacific Coliseum
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,270,000
Year to Date Revenue	$3,810,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$85,000
Year to Date Revenue	$170,000
Expense
Pro Players Total Salaries	$32,579,959
Farm Players Total Salaries	$2,243,600
Coaches Total Salaries	$2,630,000
Luxury Taxe Total	$618,131
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
Current Bank Account	$200,173,246
Projected Bank Account	$200,173,246

Pro Players Salaries
Sergei Bobrovsky	$3,449,508 (1)
-Salary Remaining :	$1,231,967
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Tyler Ennis	$3,200,000 (3)
-Salary Remaining :	$1,142,857
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Thomas Vanek	$2,649,750 (3)
-Salary Remaining :	$946,339
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Landon Ferraro	$2,008,125 (3)
-Salary Remaining :	$717,188
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Samuel Girard	$1,950,000 (6)
-Salary Remaining :	$696,429
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Lars Eller	$1,507,188 (1)
-Salary Remaining :	$538,281
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Alex Nedeljkovic	$1,406,250 (4)
-Salary Remaining :	$502,232
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Matt Halischuk	$1,397,000 (2)
-Salary Remaining :	$498,929
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Anthony Mantha	$1,358,250 (3)
-Salary Remaining :	$485,089
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Colton Parayko	$1,328,125 (6)
-Salary Remaining :	$474,330
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Derek Stepan	$1,262,950 (1)
-Salary Remaining :	$451,054
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Bobby Ryan	$1,257,000 (2)
-Salary Remaining :	$448,929
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Hunter Shinkaruk	$1,084,750 (3)
-Salary Remaining :	$387,411
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Adam Clendening	$1,067,313 (4)
-Salary Remaining :	$381,183
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Haydn Fleury	$1,046,250 (3)
-Salary Remaining :	$373,661
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Josh Morrissey	$975,000 (4)
-Salary Remaining :	$348,214
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Robert Thomas	$925,000 (3)
-Salary Remaining :	$330,357
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Logan Brown	$862,500 (4)
-Salary Remaining :	$308,036
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Eamon McAdam	$840,000 (3)
-Salary Remaining :	$300,000
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Jason Robertson	$800,000 (2)
-Salary Remaining :	$285,714
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Travis Dermott	$780,000 (4)
-Salary Remaining :	$278,571
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Alexander Nylander	$775,000 (2)
-Salary Remaining :	$276,786
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Micheal Ferland	$650,000 (2)
-Salary Remaining :	$232,143
-Salary Average :	$40,000
-Salary Average Remaining :	$14,286
Total Pro Players	23
Salary Commitment
Year 12 : $32,579,959
Year 13 : $26,360,313
Year 14 : $21,481,313
Year 15 : $8,369,188
Salary Average Commitment
Year 12 : $920,000
Year 13 : $800,000
Year 14 : $600,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $32,579,959
Year 13 : $26,360,313
Year 14 : $21,481,313
Year 15 : $8,369,188

Farm Players Salaries
Laurent Brossoit	$138,000 (4)
Salary Remaining :	$49,286
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Klim Kostin	$91,900 (3)
Salary Remaining :	$32,821
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Artemi Panarin	$91,000 (1)
Salary Remaining :	$32,500
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jimmy Snuggerud	$90,000 (3)
Salary Remaining :	$32,143
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Dylan Samberg	$84,000 (1)
Salary Remaining :	$30,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Joonas Korpisalo	$81,700 (1)
Salary Remaining :	$29,179
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Eeli Tolvanen	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Isaac Howard	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Luke Hughes	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Vitali Kravtsov	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Vasily Podkolzin	$75,000 (4)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jake Sanderson	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Ian Mitchell	$74,500 (1)
Salary Remaining :	$26,607
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Mackie Samoskevich	$70,000 (2)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Cameron Lund	$70,000 (3)
Salary Remaining :	$25,000
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Gabriel Vilardi	$67,500 (3)
Salary Remaining :	$24,107
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Jacob Perreault	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Shane Pinto	$65,000 (3)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nicolas Beaudin	$65,000 (2)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Kale Clague	$65,000 (1)
Salary Remaining :	$23,214
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Francesco Pinelli	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lukas Cormier	$60,000 (1)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Michael Buchinger	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Simon Robertsson	$60,000 (2)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Hugo Alnefelt	$60,000 (3)
Salary Remaining :	$21,429
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Carter Savoie	$55,000 (1)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Anton Olsson	$55,000 (2)
Salary Remaining :	$19,643
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Topi Ronni	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Daniil Misyul	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Nick Moldenhauer	$50,000 (3)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lukas Svejkovsky	$50,000 (1)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Lucas Forsell	$50,000 (2)
Salary Remaining :	$17,857
Salary Average :	$4,000
Salary Average Remaining :	$1,429
Total Farm Players	32
Salary Commitment
Year 12 : $2,243,600
Year 13 : $1,492,400
Year 14 : $977,400
Year 15 : $213,000
Salary Average Commitment
Year 12 : $128,000
Year 13 : $84,000
Year 14 : $52,000
Year 15 : $8,000

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %