COACH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dog Pound
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,484,218
Farm Players Total Salaries	$2,491,950
Coaches Total Salaries	$2,276,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$425,315,116
Projected Bank Account	$425,315,116

Pro Players Salaries
Keith Yandle	$4,575,000 (2)
-Salary Remaining :	$4,575,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Blum	$3,652,015 (3)
-Salary Remaining :	$3,652,015
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Werenski	$3,594,063 (5)
-Salary Remaining :	$3,594,063
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Duchene	$3,395,490 (1)
-Salary Remaining :	$3,395,490
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeni Malkin	$3,267,000 (4)
-Salary Remaining :	$3,267,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Martin Nečas	$2,887,500 (4)
-Salary Remaining :	$2,887,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Ovechkin	$2,761,300 (3)
-Salary Remaining :	$2,761,300
-Salary Average :	$0
-Salary Average Remaining :	$0
Nikita Filatov	$2,700,000 (2)
-Salary Remaining :	$2,700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Filip Forsberg	$2,460,350 (2)
-Salary Remaining :	$2,460,350
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Seguin	$2,292,000 (2)
-Salary Remaining :	$2,292,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyson Jost	$2,262,500 (4)
-Salary Remaining :	$2,262,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Kyrou	$2,175,000 (4)
-Salary Remaining :	$2,175,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mackenzie Blackwood	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shayne Gostisbehere	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Tuch	$1,334,000 (2)
-Salary Remaining :	$1,334,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Donato	$978,000 (1)
-Salary Remaining :	$978,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anton Lundell	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jamie Drysdale	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vladislav Namestnikov	$0 (0)
Total Pro Players	19
Salary Commitment
Year 15 : $43,484,218
Year 16 : $39,110,728
Year 17 : $24,249,378
Year 18 : $14,186,063
Salary Average Commitment
Year 15 : $560,000
Year 16 : $520,000
Year 17 : $280,000
Year 18 : $160,000
Salary Cap with 1 Way Contract
Year 15 : $43,484,218
Year 16 : $39,110,728
Year 17 : $24,249,378
Year 18 : $14,186,063

Farm Players Salaries
Aliaksei Protas	$150,000 (5)
Salary Remaining :	$150,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
J.T. Miller	$137,700 (1)
Salary Remaining :	$137,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roope Hintz	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lawson Crouse	$122,500 (4)
Salary Remaining :	$122,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Derrick Pouliot	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emil Bemström	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Andersson	$119,000 (2)
Salary Remaining :	$119,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitrij Jaskin	$106,500 (1)
Salary Remaining :	$106,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Holloway	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matvei Michkov	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryker Evans	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sebastian Cossa	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Konsta Helenius	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Brzustewicz	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matvei Gridin	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Cristall	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Riley Heidt	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zach Ostapchuk	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Wedgewood	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Heinola	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Victor Söderström	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Doan	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Hrabal	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Wallinder	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samu Salminen	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Thompson	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carson Wetsch	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Bystedt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Evgeny Dadonov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Alexandrov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Colby Robak	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonatan Berggren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ondrej Kase	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alec Regula	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Miles Wood	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 15 : $2,491,950
Year 16 : $1,511,500
Year 17 : $702,500
Year 18 : $602,500
Salary Average Commitment
Year 15 : $108,000
Year 16 : $68,000
Year 17 : $28,000
Year 18 : $24,000

BROOKLYN BLAZERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6500 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	19500
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	$35,249,190
Farm Players Total Salaries	$1,986,500
Coaches Total Salaries	$3,210,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$385,373,290
Projected Bank Account	$385,373,290

Pro Players Salaries
Aaron Ekblad	$3,594,063 (5)
-Salary Remaining :	$3,594,063
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Saad	$2,437,500 (4)
-Salary Remaining :	$2,437,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Shattenkirk	$2,400,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Boldy	$2,200,000 (4)
-Salary Remaining :	$2,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Murray	$2,090,408 (4)
-Salary Remaining :	$2,090,408
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Gibson	$1,886,719 (2)
-Salary Remaining :	$1,886,719
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikolay Goldobin	$1,875,000 (3)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Radulov	$1,794,500 (1)
-Salary Remaining :	$1,794,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Rob Fabbri	$1,704,000 (2)
-Salary Remaining :	$1,704,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake DeBrusk	$1,687,500 (3)
-Salary Remaining :	$1,687,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Malcolm Subban	$1,632,000 (1)
-Salary Remaining :	$1,632,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dominik Masin	$1,472,000 (4)
-Salary Remaining :	$1,472,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ivan Barbashev	$1,417,500 (4)
-Salary Remaining :	$1,417,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brayden Point	$1,307,000 (1)
-Salary Remaining :	$1,307,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joseph Woll	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luke Adam	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Miikka Salomaki	$1,200,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sven Baertschi	$930,000 (3)
-Salary Remaining :	$930,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Laurent Dauphin	$921,000 (1)
-Salary Remaining :	$921,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor Zary	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Gormley	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Carl Dahlstrom	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrew Cogliano	$0 (0)
Mattias Tedenby	$0 (0)
Total Pro Players	24
Salary Commitment
Year 15 : $35,249,190
Year 16 : $25,794,690
Year 17 : $19,803,971
Year 18 : $13,211,471
Salary Average Commitment
Year 15 : $840,000
Year 16 : $560,000
Year 17 : $440,000
Year 18 : $240,000
Salary Cap with 1 Way Contract
Year 15 : $35,249,190
Year 16 : $25,794,690
Year 17 : $19,803,971
Year 18 : $13,211,471

Farm Players Salaries
Calvin Pickard	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nathan Bastian	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evgeny Svechnikov	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jeremy Lauzon	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitry Kulikov	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Cole	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Beckett Sennecke	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Corson Ceulemans	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Will Smith	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mirco Mueller	$89,000 (1)
Salary Remaining :	$89,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Marchenko	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brayden Yager	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Charlie Stramel	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ridly Greig	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Igor Chernyshov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nathan Villeneuve	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Winterton	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Felix Nilsson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Mustard	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eemil Vinni	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Málek	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Thorpe	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noel Nordh	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tobias Björnfot	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brad Lambert	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Owen Pickering	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Charles Hudon	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexander Campbell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dmitri Buchelnikov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marco Kasper	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
David Jiříček	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mathias Emilio Pettersen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 15 : $1,986,500
Year 16 : $1,180,000
Year 17 : $80,000
Year 18 : $0
Salary Average Commitment
Year 15 : $92,000
Year 16 : $56,000
Year 17 : $4,000
Year 18 : $0

CALGARY COWBOYS

Arena Capacity - Ticket Price Attendance - %
Arena Name	JCI Center
Level 1:	7500 - $90 - 0 - 0.00%
Level 2:	6500 - $65 - 0 - 0.00%
Level 3:	3500 - $33 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	2500 - $225 - 0 - 0.00%
Total Capacity :	24500
Farm
Farm Level 1:	3500 - $32 - 0 - 0.00%
Farm Level 2:	2500 - $15 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,372,622
Farm Players Total Salaries	$1,995,600
Coaches Total Salaries	$2,970,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$405,720,591
Projected Bank Account	$405,720,591

Pro Players Salaries
Drew Doughty	$3,540,172 (4)
-Salary Remaining :	$3,540,172
-Salary Average :	$0
-Salary Average Remaining :	$0
Sean Monahan	$3,506,250 (4)
-Salary Remaining :	$3,506,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
T.J. Galiardi	$2,583,000 (3)
-Salary Remaining :	$2,583,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Zajac	$2,537,260 (2)
-Salary Remaining :	$2,537,260
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brendan Gallagher	$2,489,939 (1)
-Salary Remaining :	$2,489,939
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
William Nylander	$2,252,500 (1)
-Salary Remaining :	$2,252,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stephen Weiss	$2,234,375 (1)
-Salary Remaining :	$2,234,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Nathan MacKinnon	$2,139,063 (2)
-Salary Remaining :	$2,139,063
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cale Makar	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Timo Meier	$1,937,500 (2)
-Salary Remaining :	$1,937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Noah Juulsen	$1,875,000 (3)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Eberle	$1,857,500 (4)
-Salary Remaining :	$1,857,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shea Weber	$1,669,500 (3)
-Salary Remaining :	$1,669,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Myers	$1,565,438 (3)
-Salary Remaining :	$1,565,438
-Salary Average :	$0
-Salary Average Remaining :	$0
Nicolas Hague	$1,312,500 (5)
-Salary Remaining :	$1,312,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Glenn Gawdin	$1,297,000 (1)
-Salary Remaining :	$1,297,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Campbell	$1,265,625 (2)
-Salary Remaining :	$1,265,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adin Hill	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brady Calla	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oliver Kylington	$805,000 (3)
-Salary Remaining :	$805,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cole Perfetti	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tim Stützle	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cole Caufield	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zach Bogosian	$0 (0)
Josh Brook	$0 (0)
Total Pro Players	25
Salary Commitment
Year 15 : $41,372,622
Year 16 : $30,618,808
Year 17 : $20,714,360
Year 18 : $12,216,422
Salary Average Commitment
Year 15 : $760,000
Year 16 : $520,000
Year 17 : $280,000
Year 18 : $160,000
Salary Cap with 1 Way Contract
Year 15 : $41,372,622
Year 16 : $30,618,808
Year 17 : $20,714,360
Year 18 : $12,216,422

Farm Players Salaries
Jaret Anderson-Dolan	$127,500 (5)
Salary Remaining :	$127,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Grigori Denisenko	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rafael Harvey-Pinard	$94,000 (1)
Salary Remaining :	$94,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Connor Ingram	$91,000 (3)
Salary Remaining :	$91,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tij Iginla	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmitriy Simashev	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Holtz	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Ruzicka	$80,600 (1)
Salary Remaining :	$80,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Basha	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Battaglia	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Coronato	$72,500 (4)
Salary Remaining :	$72,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Étienne Morin	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jeremie Poirier	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesse Pulkkinen	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Merkley	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Beckman	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aatos Koivu	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Lauko	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Coe	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniil Gushchin	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexei Lipanov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Owen Protz	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Calen Addison	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Schwindt	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jayden Struble	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dennis Hildeby	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Smith	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Arseni Sergeyev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Johansen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Owen Beck	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Patrik Puistola	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Poitras	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lane Hutson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cale Fleury	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cal Petersen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zachary Lauzon	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jakub Dobes	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	37
Salary Commitment
Year 15 : $1,995,600
Year 16 : $1,106,000
Year 17 : $291,000
Year 18 : $200,000
Salary Average Commitment
Year 15 : $108,000
Year 16 : $56,000
Year 17 : $12,000
Year 18 : $8,000

CAPE BRETON CELTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fenian Forum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,669,063
Farm Players Total Salaries	$1,450,000
Coaches Total Salaries	$1,884,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$444,157,818
Projected Bank Account	$444,157,818

Pro Players Salaries
Kris Letang	$5,015,000 (2)
-Salary Remaining :	$5,015,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan O'Reilly	$3,678,125 (5)
-Salary Remaining :	$3,678,125
-Salary Average :	$0
-Salary Average Remaining :	$0
Mitch Marner	$2,575,000 (3)
-Salary Remaining :	$2,575,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brendan Lemieux	$2,562,500 (2)
-Salary Remaining :	$2,562,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Gardiner	$2,325,000 (1)
-Salary Remaining :	$2,325,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Luke Kunin	$2,100,000 (3)
-Salary Remaining :	$2,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sebastian Aho	$1,937,500 (3)
-Salary Remaining :	$1,937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rasmus Ristolainen	$1,875,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Evan Bouchard	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Juuse Saros	$1,755,000 (1)
-Salary Remaining :	$1,755,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicklas Backstrom	$1,666,000 (1)
-Salary Remaining :	$1,666,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Khokhlachev	$1,547,438 (1)
-Salary Remaining :	$1,547,438
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Harley	$1,125,000 (5)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexandre Texier	$995,000 (3)
-Salary Remaining :	$995,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Logan Brown	$862,500 (1)
-Salary Remaining :	$862,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Newhook	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joel Armia	$0 (0)
Sergei Bobrovsky	$0 (0)
Nick Leddy	$0 (0)
Evander Kane	$0 (0)
Josh Norris	$0 (0)
Ty Rattie	$0 (0)
Total Pro Players	22
Salary Commitment
Year 15 : $32,669,063
Year 16 : $22,638,125
Year 17 : $14,285,625
Year 18 : $6,678,125
Salary Average Commitment
Year 15 : $560,000
Year 16 : $360,000
Year 17 : $240,000
Year 18 : $80,000
Salary Cap with 1 Way Contract
Year 15 : $32,669,063
Year 16 : $22,638,125
Year 17 : $14,285,625
Year 18 : $6,678,125

Farm Players Salaries
Rasmus Kupari	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Fehérváry	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Silayev	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Axel Sandin Pellikka	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brennan Othmann	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
JJ Peterka	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eduard Šalé	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Teddy Stiga	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Morrow	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Evangelista	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Meloche	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brodie Ziemer	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oscar Fisker Mølgaard	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Blake Montgomery	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marcus Gidlöf	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quinton Burns	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Juha Jatkola	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Farrell	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mathieu Cataford	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lian Bichsel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Helge Grans	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gage Goncalves	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luca Del Bel Belluz	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Raphael Lavoie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justus Annunen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rieger Lorenz	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jamieson Rees	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Helenius	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Bryce McConnell-Barker	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mats Lindgren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Erik Portillo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Martin Chromiak	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 15 : $1,450,000
Year 16 : $930,000
Year 17 : $375,000
Year 18 : $90,000
Salary Average Commitment
Year 15 : $76,000
Year 16 : $44,000
Year 17 : $16,000
Year 18 : $4,000

CAPE FEAR PROWLERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Atlantic Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$42,076,981
Farm Players Total Salaries	$2,404,575
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$435,191,547
Projected Bank Account	$435,191,547

Pro Players Salaries
Jonathan Toews	$3,843,750 (1)
-Salary Remaining :	$3,843,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Patrick Sharp	$3,656,313 (1)
-Salary Remaining :	$3,656,313
-Salary Average :	$0
-Salary Average Remaining :	$0
Victor Hedman	$3,353,906 (4)
-Salary Remaining :	$3,353,906
-Salary Average :	$0
-Salary Average Remaining :	$0
Elias Lindholm	$3,080,000 (4)
-Salary Remaining :	$3,080,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sean Couturier	$2,962,500 (4)
-Salary Remaining :	$2,962,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Nugent-Hopkins	$2,591,094 (3)
-Salary Remaining :	$2,591,094
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tage Thompson	$2,512,500 (3)
-Salary Remaining :	$2,512,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vladimir Tarasenko	$2,465,887 (1)
-Salary Remaining :	$2,465,887
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc-Andre Fleury	$2,446,625 (3)
-Salary Remaining :	$2,446,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex DeBrincat	$2,339,750 (3)
-Salary Remaining :	$2,339,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eric Comrie	$2,315,625 (4)
-Salary Remaining :	$2,315,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Drouin	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rasmus Sandin	$1,775,000 (4)
-Salary Remaining :	$1,775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Larsson	$1,671,000 (1)
-Salary Remaining :	$1,671,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mathieu Perreault	$1,606,000 (3)
-Salary Remaining :	$1,606,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anton Stralman	$1,432,031 (1)
-Salary Remaining :	$1,432,031
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mattias Samuelsson	$1,200,000 (4)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Quinn	$825,000 (3)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marcus Johansson	$0 (0)
John Carlson	$0 (0)
Total Pro Players	20
Salary Commitment
Year 15 : $42,076,981
Year 16 : $27,008,000
Year 17 : $27,008,000
Year 18 : $14,687,031
Salary Average Commitment
Year 15 : $560,000
Year 16 : $400,000
Year 17 : $400,000
Year 18 : $200,000
Salary Cap with 1 Way Contract
Year 15 : $42,076,981
Year 16 : $27,008,000
Year 17 : $27,008,000
Year 18 : $14,687,031

Farm Players Salaries
Jonas Brodin	$225,000 (2)
Salary Remaining :	$225,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Frederik Andersen	$201,150 (1)
Salary Remaining :	$201,150
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marcus Pettersson	$165,150 (5)
Salary Remaining :	$165,150
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christian Dvorak	$133,300 (1)
Salary Remaining :	$133,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Gustavsson	$130,350 (5)
Salary Remaining :	$130,350
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Steel	$104,625 (3)
Salary Remaining :	$104,625
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Wyatt Johnston	$97,500 (4)
Salary Remaining :	$97,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Reinbacher	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Liam Greentree	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Leo Carlsson	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Henry Mews	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marco Rossi	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oskar Olausson	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Koivunen	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carson Rehkopf	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ukko-Pekka Luukkonen	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Trevor Connelly	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colton Dach	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Leo Sahlin Wallenius	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Riley Kidney	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cody Ceci	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vladislav Kamenev	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roby Järventie	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Topi Niemelä	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Svoboda	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zac Jones	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Liam Öhgren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jagger Firkus	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Spencer Foo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tristan Luneau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Pavel Mintyukov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Korchinski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Warren Foegele	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jiří Kulich	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 15 : $2,404,575
Year 16 : $1,490,125
Year 17 : $815,125
Year 18 : $623,000
Salary Average Commitment
Year 15 : $100,000
Year 16 : $60,000
Year 17 : $32,000
Year 18 : $24,000

CHICAGO CRUSHERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Death Trap
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 0 - 0.00%
Farm Level 2:	2000 - $30 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,205,079
Farm Players Total Salaries	$805,000
Coaches Total Salaries	$2,975,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$473,351,102
Projected Bank Account	$473,351,102

Pro Players Salaries
Thomas Greiss	$4,005,704 (5)
-Salary Remaining :	$4,005,704
-Salary Average :	$0
-Salary Average Remaining :	$0
Jared Cowen	$3,937,500 (5)
-Salary Remaining :	$3,937,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikko Rantanen	$3,928,750 (5)
-Salary Remaining :	$3,928,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Edler	$2,812,500 (5)
-Salary Remaining :	$2,812,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Joel Farabee	$2,668,750 (4)
-Salary Remaining :	$2,668,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
David Pastrnak	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Eichel	$2,225,000 (2)
-Salary Remaining :	$2,225,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Wennberg	$2,012,500 (1)
-Salary Remaining :	$2,012,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Boone Jenner	$1,891,250 (3)
-Salary Remaining :	$1,891,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Guentzel	$1,685,625 (2)
-Salary Remaining :	$1,685,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Will Karlsson	$1,650,000 (2)
-Salary Remaining :	$1,650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Morgan Frost	$1,400,000 (4)
-Salary Remaining :	$1,400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Fox	$1,137,500 (2)
-Salary Remaining :	$1,137,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandon Carlo	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dustin Wolf	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Marino	$0 (0)
Anthony Cirelli	$0 (0)
Adrian Kempe	$0 (0)
Rickard Rakell	$0 (0)
Mathew Dumba	$0 (0)
Total Pro Players	20
Salary Commitment
Year 15 : $33,205,079
Year 16 : $30,442,579
Year 17 : $23,144,454
Year 18 : $21,253,204
Salary Average Commitment
Year 15 : $480,000
Year 16 : $400,000
Year 17 : $200,000
Year 18 : $160,000
Salary Cap with 1 Way Contract
Year 15 : $33,205,079
Year 16 : $30,442,579
Year 17 : $23,144,454
Year 18 : $21,253,204

Farm Players Salaries
Ilya Sorokin	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Charlie Coyle	$93,000 (2)
Salary Remaining :	$93,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brandon Montour	$89,500 (2)
Salary Remaining :	$89,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Bjorkstrand	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan MacKinnon	$62,500 (1)
Salary Remaining :	$62,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Strömgren	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noel Fransén	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Mahura	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Ertel	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ondrej Becher	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roman Schmidt	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Asplund	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brady Skjei	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Olli Maatta	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tomas Tatar	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Keegan Kolesar	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Egor Sokolov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Martin Frk	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
AJ Greer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mitchell Stephens	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ivan Prosvetov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gustav Olofsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Morgan Geekie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
J.T. Compher	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ville Husso	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
David Farrance	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nils Lundkvist	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
William Carrier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Bahl	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Riley Sheahan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Connor Murphy	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Nieto	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Phillips	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 15 : $805,000
Year 16 : $602,500
Year 17 : $120,000
Year 18 : $120,000
Salary Average Commitment
Year 15 : $44,000
Year 16 : $32,000
Year 17 : $4,000
Year 18 : $4,000

COLORADO WOLVES

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Den
Level 1:	6000 - $120 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$28,641,532
Farm Players Total Salaries	$1,635,000
Coaches Total Salaries	$2,612,400
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$534,226,491
Projected Bank Account	$534,226,491

Pro Players Salaries
Nick Schmaltz	$3,480,313 (5)
-Salary Remaining :	$3,480,313
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Carl Gunnarsson	$2,524,500 (2)
-Salary Remaining :	$2,524,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kyle Connor	$2,262,500 (3)
-Salary Remaining :	$2,262,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Konecny	$1,946,250 (3)
-Salary Remaining :	$1,946,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Murray	$1,709,844 (1)
-Salary Remaining :	$1,709,844
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Samu Perhonen	$1,678,500 (5)
-Salary Remaining :	$1,678,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Shea Theodore	$1,565,000 (1)
-Salary Remaining :	$1,565,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Ritchie	$1,443,750 (5)
-Salary Remaining :	$1,443,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dougie Hamilton	$1,359,375 (2)
-Salary Remaining :	$1,359,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Schmaltz	$1,219,000 (3)
-Salary Remaining :	$1,219,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jesse Puljujarvi	$1,213,500 (4)
-Salary Remaining :	$1,213,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Galchenyuk	$1,200,000 (4)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Emile Poirier	$1,100,000 (4)
-Salary Remaining :	$1,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kailer Yamamoto	$1,046,250 (4)
-Salary Remaining :	$1,046,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Yakov Trenin	$938,500 (1)
-Salary Remaining :	$938,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Victor Rask	$935,500 (3)
-Salary Remaining :	$935,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jason Dickinson	$843,750 (1)
-Salary Remaining :	$843,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor McMichael	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mason Lohrei	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob Bernard-Docker	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	20
Salary Commitment
Year 15 : $28,641,532
Year 16 : $22,934,438
Year 17 : $18,225,563
Year 18 : $11,162,313
Salary Average Commitment
Year 15 : $800,000
Year 16 : $600,000
Year 17 : $480,000
Year 18 : $280,000
Salary Cap with 1 Way Contract
Year 15 : $28,641,532
Year 16 : $22,934,438
Year 17 : $18,225,563
Year 18 : $11,162,313

Farm Players Salaries
Carter Yakemchuk	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Bonk	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carson Lambos	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zack Bolduc	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yaroslav Askarov	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Beaudoin	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Calum Ritchie	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zachary L'Heureux	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olen Zellweger	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Kaut	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jay O'Brien	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Martin Mišiak	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Kleven	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Julius Miettinen	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carter George	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan O'Rourke	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ethan Gauthier	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Suzuki	$67,500 (2)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Erik Cernak	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christopher Pelosi	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Whitelaw	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Konnor Smith	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Ustimenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brayden Tracey	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Artem Duda	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sam Morin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Damon Severson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexander Perevalov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Filip Johansson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dmitri Kuzmin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Puempel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Antti Tuomisto	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 15 : $1,635,000
Year 16 : $777,500
Year 17 : $340,000
Year 18 : $260,000
Salary Average Commitment
Year 15 : $88,000
Year 16 : $40,000
Year 17 : $16,000
Year 18 : $12,000

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	$36,407,000
Farm Players Total Salaries	$1,742,450
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$427,363,479
Projected Bank Account	$427,363,479

Pro Players Salaries
Nikolaj Ehlers	$3,958,625 (5)
-Salary Remaining :	$3,958,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Seth Jones	$3,020,625 (3)
-Salary Remaining :	$3,020,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alec Martinez	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pierre-Luc Dubois	$2,475,000 (4)
-Salary Remaining :	$2,475,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tomas Hertl	$2,444,500 (1)
-Salary Remaining :	$2,444,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brady Tkachuk	$2,275,000 (3)
-Salary Remaining :	$2,275,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Klingberg	$2,125,500 (5)
-Salary Remaining :	$2,125,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tristan Jarry	$1,863,875 (4)
-Salary Remaining :	$1,863,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kasperi Kapanen	$1,825,000 (1)
-Salary Remaining :	$1,825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Zadorov	$1,805,625 (4)
-Salary Remaining :	$1,805,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Charlie McAvoy	$1,687,500 (4)
-Salary Remaining :	$1,687,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sebastian Collberg	$1,283,750 (1)
-Salary Remaining :	$1,283,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Kurker	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Hamonic	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicklas Jensen	$1,128,000 (1)
-Salary Remaining :	$1,128,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jayce Hawryluk	$1,078,000 (1)
-Salary Remaining :	$1,078,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Lias Andersson	$980,000 (3)
-Salary Remaining :	$980,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Karl Alzner	$965,000 (2)
-Salary Remaining :	$965,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Pyotr Kochetkov	$941,000 (2)
-Salary Remaining :	$941,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor Bedard	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jack Roslovic	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	21
Salary Commitment
Year 15 : $36,407,000
Year 16 : $27,747,750
Year 17 : $20,191,750
Year 18 : $13,916,125
Salary Average Commitment
Year 15 : $800,000
Year 16 : $560,000
Year 17 : $360,000
Year 18 : $240,000
Salary Cap with 1 Way Contract
Year 15 : $36,407,000
Year 16 : $27,747,750
Year 17 : $20,191,750
Year 18 : $13,916,125

Farm Players Salaries
Ty Dellandrea	$122,500 (2)
Salary Remaining :	$122,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Poulin	$122,500 (3)
Salary Remaining :	$122,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Derek Forbort	$91,750 (1)
Salary Remaining :	$91,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Bourque	$90,700 (1)
Salary Remaining :	$90,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Sillinger	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Fabian Lysell	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Berkly Catton	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dean Letourneau	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Barron	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emil Andrae	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ethan Procyszyn	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Clark	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Wahlberg	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emil Heineman	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Jecho	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yan Kuznetsov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Gagne	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Lardis	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Leevi Merilainen	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Alexeyev	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dillon Heatherington	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Pridham	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Juraj Pekarcik	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christian Kyrou	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Filip Nordberg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ty Nelson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Devin Kaplan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Gaucher	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Brennan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Shane Wright	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Phil Grubauer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 15 : $1,742,450
Year 16 : $890,000
Year 17 : $122,500
Year 18 : $0
Salary Average Commitment
Year 15 : $92,000
Year 16 : $44,000
Year 17 : $4,000
Year 18 : $0

DETROIT RED WINGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Joe
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,341,918
Farm Players Total Salaries	$1,904,250
Coaches Total Salaries	$2,001,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$255,426,960
Projected Bank Account	$255,426,960

Pro Players Salaries
Anze Kopitar	$2,909,500 (2)
-Salary Remaining :	$2,909,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Morgan Rielly	$2,857,031 (3)
-Salary Remaining :	$2,857,031
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jason Robertson	$2,400,000 (4)
-Salary Remaining :	$2,400,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Taylor Hall	$2,388,750 (2)
-Salary Remaining :	$2,388,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Artem Anisimov	$2,360,798 (2)
-Salary Remaining :	$2,360,798
-Salary Average :	$0
-Salary Average Remaining :	$0
Noah Hanifin	$2,298,688 (4)
-Salary Remaining :	$2,298,688
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Owen Tippett	$2,125,000 (4)
-Salary Remaining :	$2,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Carey Price	$1,824,000 (2)
-Salary Remaining :	$1,824,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Boo Nieves	$1,750,000 (4)
-Salary Remaining :	$1,750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nail Yakupov	$1,619,625 (3)
-Salary Remaining :	$1,619,625
-Salary Average :	$0
-Salary Average Remaining :	$0
Jason Zucker	$1,391,250 (2)
-Salary Remaining :	$1,391,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Scherbak	$1,356,750 (4)
-Salary Remaining :	$1,356,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikhail Grigorenko	$1,296,338 (3)
-Salary Remaining :	$1,296,338
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Stone	$1,121,875 (2)
-Salary Remaining :	$1,121,875
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Clendening	$1,067,313 (1)
-Salary Remaining :	$1,067,313
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
A. J. Spellacy	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Jones	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Konstantin Barulin	$375,000 (3)
-Salary Remaining :	$375,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Madison Bowey	$0 (0)
Nick Bjugstad	$0 (0)
Julius Honka	$0 (0)
Michael Dal Colle	$0 (0)
Tyler Wotherspoon	$0 (0)
Total Pro Players	23
Salary Commitment
Year 15 : $30,341,918
Year 16 : $29,274,605
Year 17 : $16,078,432
Year 18 : $9,930,438
Salary Average Commitment
Year 15 : $560,000
Year 16 : $520,000
Year 17 : $320,000
Year 18 : $200,000
Salary Cap with 1 Way Contract
Year 15 : $30,341,918
Year 16 : $29,274,605
Year 17 : $16,078,432
Year 18 : $9,930,438

Farm Players Salaries
Felix Sandstrom	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian McCoshen	$119,700 (2)
Salary Remaining :	$119,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kieffer Bellows	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan McIlrath	$95,100 (1)
Salary Remaining :	$95,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alex Formenton	$93,750 (2)
Salary Remaining :	$93,750
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Volkov	$90,700 (2)
Salary Remaining :	$90,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nate Danielson	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Moore	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Patrik Hamrla	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Xavier Bourgault	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marek Vanacker	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Egor Zamula	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noel Gunler	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tanner Howe	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicholas Robertson	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Will Skahan	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mads Sogaard	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Blomqvist	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hoyt Stanley	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Zboril	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zayde Wisdom	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joni Jurmo	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Dower Nilsson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dillion Hamaliuk	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Johnson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Aleksi Heponiemi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Philip Tomasino	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Reid Schaefer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mattias Hävelid	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ludwig Persson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Elias Salomonsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Robertson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Paul Ludwinski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 15 : $1,904,250
Year 16 : $1,246,650
Year 17 : $357,500
Year 18 : $80,000
Salary Average Commitment
Year 15 : $92,000
Year 16 : $56,000
Year 17 : $20,000
Year 18 : $4,000

EDMONTON BUSCHWACKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	99 Park
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,076,610
Farm Players Total Salaries	$2,358,200
Coaches Total Salaries	$2,202,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$481,579,829
Projected Bank Account	$481,579,829

Pro Players Salaries
Kyle Turris	$3,926,485 (4)
-Salary Remaining :	$3,926,485
-Salary Average :	$0
-Salary Average Remaining :	$0
Matthew Tkachuk	$3,264,844 (4)
-Salary Remaining :	$3,264,844
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cam Fowler	$2,857,031 (2)
-Salary Remaining :	$2,857,031
-Salary Average :	$0
-Salary Average Remaining :	$0
Carter Hart	$2,812,500 (3)
-Salary Remaining :	$2,812,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikhail Sergachev	$2,712,500 (4)
-Salary Remaining :	$2,712,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Simon Holmström	$2,215,750 (4)
-Salary Remaining :	$2,215,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Filip Chytil	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Auston Matthews	$1,947,500 (2)
-Salary Remaining :	$1,947,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Barrett Hayton	$1,775,000 (4)
-Salary Remaining :	$1,775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc Staal	$1,410,000 (1)
-Salary Remaining :	$1,410,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Jujhar Khaira	$1,210,000 (1)
-Salary Remaining :	$1,210,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stefan Elliott	$1,200,000 (4)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Darnell Nurse	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Devante Smith-Pelly	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Wade Allison	$770,000 (2)
-Salary Remaining :	$770,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marc-Olivier Roy	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Olivier Rodrigue	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Conor Timmins	$0 (0)
Frederik Gauthier	$0 (0)
Zach Boychuk	$0 (0)
Total Pro Players	20
Salary Commitment
Year 15 : $31,076,610
Year 16 : $26,681,610
Year 17 : $19,907,079
Year 18 : $17,094,579
Salary Average Commitment
Year 15 : $560,000
Year 16 : $440,000
Year 17 : $280,000
Year 18 : $240,000
Salary Cap with 1 Way Contract
Year 15 : $31,076,610
Year 16 : $26,681,610
Year 17 : $19,907,079
Year 18 : $17,094,579

Farm Players Salaries
Ryan Murphy	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anthony Stolarz	$142,500 (4)
Salary Remaining :	$142,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zach Budish	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Friberg	$127,500 (2)
Salary Remaining :	$127,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexandar Georgiev	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Xavier Ouellet	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan McLeod	$94,300 (3)
Salary Remaining :	$94,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Boucher	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artyom Levshunov	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Otto Stenberg	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Protas	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniil Chayka	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Gibson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Pettersson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Theodor Niederbach	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rasmus Kumpulainen	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roni Hirvonen	$68,600 (3)
Salary Remaining :	$68,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Fagemo	$65,300 (2)
Salary Remaining :	$65,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Caleb Jones	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Massé	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Pokka	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Berard	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Melvin Fernström	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Finley	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Johansson	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Zavragin	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Drew Fortescue	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conner Bleackley	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Chesley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Niklas Kokko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Quinn Olson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Liam Foudy	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Topias Leinonen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anton Johansson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brock McGinn	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Quinton Howden	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Elias Nils Pettersson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Keegan Lowe	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	38
Salary Commitment
Year 15 : $2,358,200
Year 16 : $1,723,200
Year 17 : $775,400
Year 18 : $412,500
Salary Average Commitment
Year 15 : $112,000
Year 16 : $76,000
Year 17 : $28,000
Year 18 : $16,000

HALIFAX HIGHLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Half Moon House
Level 1:	6700 - $139 - 0 - 0.00%
Level 2:	5700 - $89 - 0 - 0.00%
Level 3:	2200 - $69 - 0 - 0.00%
Level 4:	4200 - $58 - 0 - 0.00%
Luxury :	1700 - $299 - 0 - 0.00%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $18 - 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	$38,142,235
Farm Players Total Salaries	$1,721,600
Coaches Total Salaries	$2,308,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$587,834,002
Projected Bank Account	$587,834,002

Pro Players Salaries
Sidney Crosby	$3,507,485 (3)
-Salary Remaining :	$3,507,485
-Salary Average :	$0
-Salary Average Remaining :	$0
Jacob Markstrom	$3,230,000 (4)
-Salary Remaining :	$3,230,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor McDavid	$3,213,750 (2)
-Salary Remaining :	$3,213,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nathan Horton	$2,717,500 (5)
-Salary Remaining :	$2,717,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Mike Green	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Elias Pettersson	$2,406,250 (5)
-Salary Remaining :	$2,406,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rasmus Dahlin	$2,325,000 (4)
-Salary Remaining :	$2,325,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kari Lehtonen	$2,094,000 (2)
-Salary Remaining :	$2,094,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirby Dach	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Wojtek Wolski	$1,910,000 (3)
-Salary Remaining :	$1,910,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Leon Draisaitl	$1,900,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrei Svechnikov	$1,875,000 (3)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob Josefson	$1,802,000 (1)
-Salary Remaining :	$1,802,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Brännström	$1,750,000 (5)
-Salary Remaining :	$1,750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Pesce	$1,523,750 (3)
-Salary Remaining :	$1,523,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zac Rinaldo	$937,500 (4)
-Salary Remaining :	$937,500
-Salary Average :	$0
-Salary Average Remaining :	$0
Moritz Seider	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jay Rosehill	$600,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Rempe	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Klapka	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Radko Gudas	$0 (0)
Tom Wilson	$0 (0)
Keven Veilleux	$0 (0)
Arber Xhekaj	$0 (0)
Total Pro Players	24
Salary Commitment
Year 15 : $38,142,235
Year 16 : $35,240,235
Year 17 : $27,282,485
Year 18 : $17,866,250
Salary Average Commitment
Year 15 : $640,000
Year 16 : $520,000
Year 17 : $360,000
Year 18 : $200,000
Salary Cap with 1 Way Contract
Year 15 : $38,142,235
Year 16 : $35,240,235
Year 17 : $27,282,485
Year 18 : $17,866,250

Farm Players Salaries
Ales Hemsky	$181,825 (1)
Salary Remaining :	$181,825
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roman Tesliuk	$124,000 (2)
Salary Remaining :	$124,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Valeri Nichushkin	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Van Der Gulik	$117,500 (2)
Salary Remaining :	$117,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Masi Marjamaki	$111,250 (2)
Salary Remaining :	$111,250
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Libor Hajek	$99,900 (2)
Salary Remaining :	$99,900
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mason McDonald	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Hartman	$90,625 (1)
Salary Remaining :	$90,625
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Terik Parascak	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyson Barrie	$86,000 (2)
Salary Remaining :	$86,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alfons Freij	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Prokhor Poltapov	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Veini Vehviläinen	$78,000 (1)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Berglund	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quentin Miller	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Miroslav Satan Jr	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tristan Lennox	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tristan Bertucci	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Sparkes	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eetu Tuulola	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cutter Gauthier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Seamus Casey	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lukas Parik	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Studnicka	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Sýkora	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Otto Salin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonathan Kovacevic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mikko Kokkonen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Theo Peckham	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sami Vatanen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Seth Ambroz	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Olof Lindbom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Tryamkin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 15 : $1,721,600
Year 16 : $1,261,150
Year 17 : $260,000
Year 18 : $260,000
Salary Average Commitment
Year 15 : $76,000
Year 16 : $56,000
Year 17 : $12,000
Year 18 : $12,000

HAWAII TYPHOON

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Lagoon
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,913,869
Farm Players Total Salaries	$1,898,531
Coaches Total Salaries	$2,895,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$474,595,117
Projected Bank Account	$474,595,117

Pro Players Salaries
Jesper Boqvist	$2,773,650 (3)
-Salary Remaining :	$2,773,650
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oscar Moller	$2,118,000 (1)
-Salary Remaining :	$2,118,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Drayson Bowman	$2,110,000 (1)
-Salary Remaining :	$2,110,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ivan Provorov	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Bernier	$2,017,969 (2)
-Salary Remaining :	$2,017,969
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Burmistrov	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Denis Gurianov	$1,628,000 (2)
-Salary Remaining :	$1,628,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Logan Stanley	$1,612,500 (3)
-Salary Remaining :	$1,612,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Poehling	$1,487,500 (4)
-Salary Remaining :	$1,487,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oscar Klefbom	$1,406,250 (4)
-Salary Remaining :	$1,406,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Logan Cooley	$1,350,000 (5)
-Salary Remaining :	$1,350,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Scott Glennie	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Vitek Vanecek	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrew Mangiapane	$1,050,000 (3)
-Salary Remaining :	$1,050,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matty Beniers	$950,000 (4)
-Salary Remaining :	$950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brandt Clarke	$900,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dylan Guenther	$900,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake McCabe	$810,000 (1)
-Salary Remaining :	$810,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Trevor Zegras	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Seth Jarvis	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dylan Olsen	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Jacobs	$0 (0)
Jamie Oleksiak	$0 (0)
Total Pro Players	23
Salary Commitment
Year 15 : $29,913,869
Year 16 : $19,775,869
Year 17 : $13,229,900
Year 18 : $6,993,750
Salary Average Commitment
Year 15 : $800,000
Year 16 : $520,000
Year 17 : $400,000
Year 18 : $240,000
Salary Cap with 1 Way Contract
Year 15 : $29,913,869
Year 16 : $19,775,869
Year 17 : $13,229,900
Year 18 : $6,993,750

Farm Players Salaries
Marko Dano	$134,631 (2)
Salary Remaining :	$134,631
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Ersson	$125,000 (5)
Salary Remaining :	$125,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicolas Petan	$101,400 (1)
Salary Remaining :	$101,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Macklin Celebrini	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Fantilli	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Wood	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Reichel	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Theo Lindstein	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tarin Smith	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matthew Knies	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quentin Musty	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryder Ritchie	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cameron Whynot	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Del Zotto	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matvei Shuravin	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Misa	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Akil Thomas	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Beau Akey	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Patrice Cormier	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Devon Levi	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Voit	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Haakon Hänelt	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joel Hofer	$55,000 (2)
Salary Remaining :	$55,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cam Squires	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Prokop	$50,000 (3)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikhail Abramov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sam Montembeault	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tomas Jurco	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
T.J. Brodie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Savoie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ivan Miroshnichenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jan Jenik	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Drury	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jett Woo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Julius Bergman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jeremy Morin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Greene	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Calle Odelius	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Juuso Pärssinen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	39
Salary Commitment
Year 15 : $1,898,531
Year 16 : $1,152,131
Year 17 : $592,500
Year 18 : $395,000
Salary Average Commitment
Year 15 : $100,000
Year 16 : $60,000
Year 17 : $32,000
Year 18 : $20,000

LAS CRUCES SPURS

Arena Capacity - Ticket Price Attendance - %
Arena Name	New Mexico Place
Level 1:	7500 - $102 - 0 - 0.00%
Level 2:	6500 - $63 - 0 - 0.00%
Level 3:	3500 - $35 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	2500 - $240 - 0 - 0.00%
Total Capacity :	24500
Farm
Farm Level 1:	3500 - $37 - 0 - 0.00%
Farm Level 2:	2500 - $16 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,681,750
Farm Players Total Salaries	$2,067,000
Coaches Total Salaries	$4,619,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$482,960,446
Projected Bank Account	$482,960,446

Pro Players Salaries
Teuvo Teravainen	$2,811,500 (3)
-Salary Remaining :	$2,811,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ben Bishop	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Stuart Skinner	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Chabot	$2,356,250 (4)
-Salary Remaining :	$2,356,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Johnson	$2,246,875 (1)
-Salary Remaining :	$2,246,875
-Salary Average :	$0
-Salary Average Remaining :	$0
Oliver Wahlstrom	$2,053,750 (5)
-Salary Remaining :	$2,053,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joel Eriksson Ek	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jared McCann	$1,900,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Jankowski	$1,500,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Victor Mete	$1,312,500 (5)
-Salary Remaining :	$1,312,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Drake Batherson	$1,312,500 (4)
-Salary Remaining :	$1,312,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anton Rodin	$1,233,375 (4)
-Salary Remaining :	$1,233,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dillon Dube	$1,200,000 (4)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Logan Couture	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Howden	$1,150,000 (4)
-Salary Remaining :	$1,150,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cal Foote	$1,125,000 (5)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Quinton Byfield	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Torey Krug	$880,000 (1)
-Salary Remaining :	$880,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Neighbours	$850,000 (3)
-Salary Remaining :	$850,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Romanov	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Pietrangelo	$0 (0)
Curtis Lazar	$0 (0)
Matt Smaby	$0 (0)
Michael Grabner	$0 (0)
Pekka Rinne	$0 (0)
Total Pro Players	25
Salary Commitment
Year 15 : $31,681,750
Year 16 : $27,904,875
Year 17 : $21,404,875
Year 18 : $15,743,375
Salary Average Commitment
Year 15 : $760,000
Year 16 : $680,000
Year 17 : $520,000
Year 18 : $400,000
Salary Cap with 1 Way Contract
Year 15 : $31,681,750
Year 16 : $27,904,875
Year 17 : $21,404,875
Year 18 : $15,743,375

Farm Players Salaries
Daniel Sprong	$122,500 (3)
Salary Remaining :	$122,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Durzi	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Viktor Tikhonov	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zachary Fucale	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brad Malone	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Honzek	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tanner Molendyk	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexey Toropchenko	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Florian Xhekaj	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Leon Muggli	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesper Wallstedt	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brock Faber	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Caden Price	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Logan Sawyer	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nils Höglander	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Zellers	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kasper Simontaival	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Fedotov	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Peart	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan Garand	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Pavel Dorofeyev	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Oliver Kapanen	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hiroki Gojsic	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael DiPietro	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Stange	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bill Arnold	$54,500 (1)
Salary Remaining :	$54,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tanner Ludtke	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mattias Norlinder	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Fischer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Artyom Galimov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cameron Hillis	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jani Nyman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Noah Warren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Filip Mesar	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 15 : $2,067,000
Year 16 : $1,052,500
Year 17 : $532,500
Year 18 : $340,000
Salary Average Commitment
Year 15 : $108,000
Year 16 : $56,000
Year 17 : $28,000
Year 18 : $20,000

MANHATTAN ISLANDERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bossydome
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,306,384
Farm Players Total Salaries	$2,254,075
Coaches Total Salaries	$1,773,200
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$395,574,636
Projected Bank Account	$395,574,636

Pro Players Salaries
Jack Hughes	$4,155,250 (4)
-Salary Remaining :	$4,155,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Gabriel Landeskog	$3,587,250 (5)
-Salary Remaining :	$3,587,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mathew Barzal	$2,875,000 (3)
-Salary Remaining :	$2,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Schroeder	$2,709,300 (1)
-Salary Remaining :	$2,709,300
-Salary Average :	$0
-Salary Average Remaining :	$0
Andre Burakovsky	$2,436,500 (3)
-Salary Remaining :	$2,436,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Beauvillier	$2,325,000 (3)
-Salary Remaining :	$2,325,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Denis Malgin	$2,220,084 (4)
-Salary Remaining :	$2,220,084
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Juraj Slafkovský	$1,800,000 (5)
-Salary Remaining :	$1,800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Erik Karlsson	$1,770,000 (2)
-Salary Remaining :	$1,770,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oliver Ekman-Larsson	$1,676,000 (1)
-Salary Remaining :	$1,676,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thatcher Demko	$1,664,000 (2)
-Salary Remaining :	$1,664,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Turcotte	$1,650,000 (4)
-Salary Remaining :	$1,650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Thomas Hickey	$1,253,000 (3)
-Salary Remaining :	$1,253,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Filip Zadina	$1,200,000 (4)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Owen Power	$1,200,000 (4)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Pulock	$1,010,000 (5)
-Salary Remaining :	$1,010,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
William Eklund	$900,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ivan Demidov	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Spencer Knight	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Olli Juolevi	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Filip Hronek	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Erne	$0 (0)
Total Pro Players	22
Salary Commitment
Year 15 : $37,306,384
Year 16 : $32,921,084
Year 17 : $26,612,084
Year 18 : $17,722,584
Salary Average Commitment
Year 15 : $800,000
Year 16 : $760,000
Year 17 : $520,000
Year 18 : $360,000
Salary Cap with 1 Way Contract
Year 15 : $37,306,384
Year 16 : $32,921,084
Year 17 : $26,612,084
Year 18 : $17,722,584

Farm Players Salaries
Magnus Hellberg	$143,000 (2)
Salary Remaining :	$143,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isac Lundeström	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evgeny Kuznetsov	$99,600 (3)
Salary Remaining :	$99,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colby Barlow	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isak Rosén	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Fedor Svechkov	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Griffin Reinhart	$88,300 (1)
Salary Remaining :	$88,300
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rodion Amirov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sacha Boisvert	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mavrik Bourque	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Štrbák	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Logan Mailloux	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Timothy Liljegren	$71,675 (3)
Salary Remaining :	$71,675
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aram Minnetian	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artyom Grushnikov	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ben Danford	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Colangelo	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Carlsson	$66,500 (2)
Salary Remaining :	$66,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Plante	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyson Hinds	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joe Veleno	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexei Kolosov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carey Terrance	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jan Myšák	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Benjamin Gaudreau	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Huckins	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gustav Lindstrom	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Spencer Gill	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksi Saarela	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gavin McCarthy	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mason Beaupit	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sam Rinzel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Oskar Pettersson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexander Suzdalev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Noah Östlund	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Danny Zhilkin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Frank Nazar	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jordan Spence	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ethan Bear	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dylan James	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 15 : $2,254,075
Year 16 : $1,695,775
Year 17 : $821,275
Year 18 : $440,000
Salary Average Commitment
Year 15 : $120,000
Year 16 : $88,000
Year 17 : $40,000
Year 18 : $20,000

NEWTON NIGHTMARES

Arena Capacity - Ticket Price Attendance - %
Arena Name	NEWTON SPORTS PALACE
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$34,535,408
Farm Players Total Salaries	$2,110,900
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$303,136,735
Projected Bank Account	$303,136,735

Pro Players Salaries
Brock Boeser	$3,977,500 (5)
-Salary Remaining :	$3,977,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Poulin	$2,928,764 (3)
-Salary Remaining :	$2,928,764
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jordan Caron	$2,771,644 (2)
-Salary Remaining :	$2,771,644
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Boqvist	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pavel Zacha	$2,262,500 (3)
-Salary Remaining :	$2,262,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Domi	$2,025,000 (1)
-Salary Remaining :	$2,025,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Braden Holtby	$1,924,375 (1)
-Salary Remaining :	$1,924,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Phillip Danault	$1,922,500 (3)
-Salary Remaining :	$1,922,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mika Zibanejad	$1,910,375 (2)
-Salary Remaining :	$1,910,375
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Virtanen	$1,881,250 (2)
-Salary Remaining :	$1,881,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pierre-Olivier Joseph	$1,500,000 (5)
-Salary Remaining :	$1,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Henrique	$1,272,500 (3)
-Salary Remaining :	$1,272,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brayden McNabb	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Mikkel Boedker	$1,184,000 (1)
-Salary Remaining :	$1,184,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Viktor Arvidsson	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
MacKenzie Entwistle	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mason McTavish	$900,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Daniel Torgersson	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jackson Lacombe	$700,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mason Millman	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tyler Angle	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Vlasic	$0 (0)
Brandon McMillan	$0 (0)
Pontus Aberg	$0 (0)
John Ludvig	$0 (0)
Slater Koekkoek	$0 (0)
Total Pro Players	26
Salary Commitment
Year 15 : $34,535,408
Year 16 : $27,227,033
Year 17 : $18,963,764
Year 18 : $8,877,500
Salary Average Commitment
Year 15 : $760,000
Year 16 : $640,000
Year 17 : $400,000
Year 18 : $160,000
Salary Cap with 1 Way Contract
Year 15 : $34,535,408
Year 16 : $27,227,033
Year 17 : $18,963,764
Year 18 : $8,877,500

Farm Players Salaries
Nolan Patrick	$172,500 (3)
Salary Remaining :	$172,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Comtois	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Johansen	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joshua Ho-Sang	$113,400 (3)
Salary Remaining :	$113,400
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Mayorov	$112,500 (1)
Salary Remaining :	$112,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dmytro Timashov	$107,500 (1)
Salary Remaining :	$107,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brendan Brisson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam O'Reilly	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakob Pelletier	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kalan Lind	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Chibrikov	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vasily Ponomarev	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabriel Eliasson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Benjamin Roger	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isaiah George	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Will Cuylle	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luca Pinelli	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brody Lamb	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nico Daws	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Landon Slaggert	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joshua Roy	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Wyatt Kaiser	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Victor Mancini	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vojtech Hradec	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sean Behrens	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tomas Lavoie	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kirill Dolzhenkov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Hutchinson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Funk	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Semyon Der-Arguchintsev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Frédéric Brunet	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
David Spacek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sergei Ivanov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cruz Lucius	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Artemi Kniazev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Edmonds	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Taylor Chorney	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Albert Johansson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Leason	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Maveric Lamoureux	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 15 : $2,110,900
Year 16 : $1,565,900
Year 17 : $635,900
Year 18 : $0
Salary Average Commitment
Year 15 : $104,000
Year 16 : $80,000
Year 17 : $24,000
Year 18 : $0

NORTH VAN ROCKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Flames
Level 1:	7500 - $100 - 0 - 0.00%
Level 2:	6500 - $60 - 0 - 0.00%
Level 3:	5500 - $30 - 0 - 0.00%
Level 4:	5000 - $28 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	26000
Farm
Farm Level 1:	3500 - $35 - 0 - 0.00%
Farm Level 2:	2500 - $25 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$39,490,651
Farm Players Total Salaries	$1,527,500
Coaches Total Salaries	$2,747,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$503,500,479
Projected Bank Account	$503,500,479

Pro Players Salaries
Marc-Edouard Vlasic	$3,909,375 (1)
-Salary Remaining :	$3,909,375
-Salary Average :	$0
-Salary Average Remaining :	$0
Sam Gagner	$3,909,063 (5)
-Salary Remaining :	$3,909,063
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Labanc	$2,950,000 (4)
-Salary Remaining :	$2,950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kyle Clifford	$2,755,200 (3)
-Salary Remaining :	$2,755,200
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nick Suzuki	$2,706,250 (4)
-Salary Remaining :	$2,706,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Oscar Dansk	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Markus Granlund	$2,343,750 (4)
-Salary Remaining :	$2,343,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ilya Samsonov	$2,250,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cody Glass	$2,125,000 (5)
-Salary Remaining :	$2,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Quenneville	$2,088,750 (1)
-Salary Remaining :	$2,088,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mikael Granlund	$2,039,063 (5)
-Salary Remaining :	$2,039,063
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Chiasson	$1,371,000 (3)
-Salary Remaining :	$1,371,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Bean	$1,237,500 (4)
-Salary Remaining :	$1,237,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Henrik Borgström	$1,200,000 (4)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrick Davis	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Peter Holland	$1,107,075 (1)
-Salary Remaining :	$1,107,075
-Salary Average :	$0
-Salary Average Remaining :	$0
Joel Edmundson	$1,033,000 (3)
-Salary Remaining :	$1,033,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Patrick Sieloff	$1,015,625 (3)
-Salary Remaining :	$1,015,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Roland McKeown	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cam York	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	20
Salary Commitment
Year 15 : $39,490,651
Year 16 : $32,385,451
Year 17 : $29,435,451
Year 18 : $21,010,626
Salary Average Commitment
Year 15 : $640,000
Year 16 : $600,000
Year 17 : $480,000
Year 18 : $280,000
Salary Cap with 1 Way Contract
Year 15 : $39,490,651
Year 16 : $32,385,451
Year 17 : $29,435,451
Year 18 : $21,010,626

Farm Players Salaries
Calvin De Haan	$139,375 (3)
Salary Remaining :	$139,375
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sonny Milano	$128,125 (1)
Salary Remaining :	$128,125
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nico Myatovic	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Surin	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chaz Lucius	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zach Dean	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shakir Mukhamadullin	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emil Hemming	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Charlie Elick	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brady Cleveland	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nolan Allan	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Danny Nelson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samu Tuomaala	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colin Ralph	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bobby Brink	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Melker Thelin	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jesse Kiiskinen	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zach Nehring	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Jones	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hunter Haight	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jackson Hallum	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Philippe Myers	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rutger McGroarty	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tomas Hamara	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brendan Perlini	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vladislav Kolyachonok	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Olle Eriksson Ek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ozzy Wiesblatt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Fraser Minten	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ian Moore	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Julian Lutz	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Ciona	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack D Hughes	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Micheal Ferland	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 15 : $1,527,500
Year 16 : $979,375
Year 17 : $469,375
Year 18 : $250,000
Salary Average Commitment
Year 15 : $76,000
Year 16 : $48,000
Year 17 : $20,000
Year 18 : $12,000

PENSACOLA BADGERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	NO FEAR Center
Level 1:	6000 - $105 - 0 - 0.00%
Level 2:	5000 - $95 - 0 - 0.00%
Level 3:	2000 - $85 - 0 - 0.00%
Level 4:	4000 - $70 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $15 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,288,336
Farm Players Total Salaries	$1,366,367
Coaches Total Salaries	$3,075,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$401,182,998
Projected Bank Account	$401,182,998

Pro Players Salaries
Brian Lee	$3,346,875 (4)
-Salary Remaining :	$3,346,875
-Salary Average :	$0
-Salary Average Remaining :	$0
Bo Horvat	$3,190,813 (4)
-Salary Remaining :	$3,190,813
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jonathan Huberdeau	$3,066,548 (1)
-Salary Remaining :	$3,066,548
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Quinn Hughes	$2,887,500 (5)
-Salary Remaining :	$2,887,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Andrei Vasilevski	$2,807,500 (3)
-Salary Remaining :	$2,807,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kris Russell	$2,607,600 (3)
-Salary Remaining :	$2,607,600
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Strome	$2,576,000 (3)
-Salary Remaining :	$2,576,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cory Emmerton	$2,337,500 (1)
-Salary Remaining :	$2,337,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Kucherov	$2,050,000 (1)
-Salary Remaining :	$2,050,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Michael Rasmussen	$1,937,500 (5)
-Salary Remaining :	$1,937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jeff Tambellini	$1,672,000 (3)
-Salary Remaining :	$1,672,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brayden Schenn	$1,276,000 (2)
-Salary Remaining :	$1,276,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Lucas Raymond	$925,000 (3)
-Salary Remaining :	$925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Daniel Vladar	$907,500 (2)
-Salary Remaining :	$907,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Braden Schneider	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kaiden Guhle	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tom Willander	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Aatu Räty	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Emmitt Finnie	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Adam Raska	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Ufko	$0 (0)
Lucas Elvenes	$0 (0)
Total Pro Players	22
Salary Commitment
Year 15 : $36,288,336
Year 16 : $27,334,288
Year 17 : $24,550,788
Year 18 : $12,162,688
Salary Average Commitment
Year 15 : $680,000
Year 16 : $520,000
Year 17 : $400,000
Year 18 : $160,000
Salary Cap with 1 Way Contract
Year 15 : $36,288,336
Year 16 : $27,334,288
Year 17 : $24,550,788
Year 18 : $12,162,688

Farm Players Salaries
Bryce Swan	$154,473 (5)
Salary Remaining :	$154,473
Salary Average :	$4,000
Salary Average Remaining :	$4,000
JJ Moser	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Emerson Etem	$116,420 (2)
Salary Remaining :	$116,420
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Stian Solberg	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Hage	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Parsons	$84,375 (1)
Salary Remaining :	$84,375
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mike Matheson	$81,100 (2)
Salary Remaining :	$81,100
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gracyn Sawchyn	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
E. J. Emery	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniil But	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sergei Murashov	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vince Dunn	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marat Khusnutdinov	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rodwin Dionicio	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anthony Romani	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hampton Slukynsky	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Reece Newkirk	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Julien Gauthier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dylan Sikura	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Christian Fischer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Karel Vejmelka	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chris Butler	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Andrew Peeke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nolan Foote	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gavin Hayes	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Aleksanteri Kaskimaki	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Patrik Berglund	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Engström	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
David Gustafsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michal Teplý	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Konstantin Zakharov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jordan Dumais	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 15 : $1,366,367
Year 16 : $1,001,992
Year 17 : $294,472
Year 18 : $154,472
Salary Average Commitment
Year 15 : $64,000
Year 16 : $44,000
Year 17 : $12,000
Year 18 : $4,000

PHILADELPHIA MADMEN

Arena Capacity - Ticket Price Attendance - %
Arena Name	Broadstreet Arena
Level 1:	6500 - $89 - 0 - 0.00%
Level 2:	5500 - $56 - 0 - 0.00%
Level 3:	2000 - $49 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1500 - $210 - 0 - 0.00%
Total Capacity :	19500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $18 - 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	$26,017,520
Farm Players Total Salaries	$3,051,907
Coaches Total Salaries	$2,381,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$413,927,499
Projected Bank Account	$413,927,499

Pro Players Salaries
Steven Stamkos	$2,617,675 (3)
-Salary Remaining :	$2,617,675
-Salary Average :	$0
-Salary Average Remaining :	$0
Hampus Lindholm	$2,569,219 (5)
-Salary Remaining :	$2,569,219
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Oettinger	$2,275,000 (4)
-Salary Remaining :	$2,275,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Mantha	$2,241,113 (4)
-Salary Remaining :	$2,241,113
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Ellis	$2,237,500 (2)
-Salary Remaining :	$2,237,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakub Vrana	$1,950,000 (1)
-Salary Remaining :	$1,950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirill Tulupov	$1,917,000 (5)
-Salary Remaining :	$1,917,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Clayton Keller	$1,492,575 (3)
-Salary Remaining :	$1,492,575
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brett Sonne	$1,200,000 (4)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zemi Girgensons	$1,134,000 (1)
-Salary Remaining :	$1,134,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dalibor Dvorský	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zach Benson	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Yegor Chinakhov	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Lukas Dostal	$900,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Deryk Engelland	$683,438 (1)
-Salary Remaining :	$683,438
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kaedan Korczak	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Beckett Hendrickson	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Koehn Ziemmer	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dale Weise	$500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nikita Okhotiuk	$0 (0)
Luke Gazdic	$0 (0)
Denton Mateychuk	$0 (0)
Roman Polak	$0 (0)
Total Pro Players	23
Salary Commitment
Year 15 : $26,017,520
Year 16 : $19,450,082
Year 17 : $16,112,582
Year 18 : $11,102,332
Salary Average Commitment
Year 15 : $720,000
Year 16 : $440,000
Year 17 : $320,000
Year 18 : $240,000
Salary Cap with 1 Way Contract
Year 15 : $26,017,520
Year 16 : $19,450,082
Year 17 : $16,112,582
Year 18 : $11,102,332

Farm Players Salaries
Magnus Paajarvi	$275,625 (3)
Salary Remaining :	$275,625
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kyle Beach	$218,602 (1)
Salary Remaining :	$218,602
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Beau Bennett	$212,500 (2)
Salary Remaining :	$212,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Binnington	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Morgan Klimchuk	$142,680 (5)
Salary Remaining :	$142,680
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vincent Trocheck	$137,500 (4)
Salary Remaining :	$137,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marcus Hogberg	$130,000 (4)
Salary Remaining :	$130,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bruno Gervais	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael McLeod	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luca Caputi	$112,500 (3)
Salary Remaining :	$112,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lassi Thomson	$97,500 (4)
Salary Remaining :	$97,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jett Luchanko	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Brandsegg-Nygård	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Lekkerimäki	$90,000 (5)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cayden Lindstrom	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Hutson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Edstrom	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan MacInnis	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Taylor Cammarata	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksi Heimosalmi	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Fischer	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Carson Bjarnason	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Nikishin	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kamil Bednarik	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Malte Setkov	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Dvořák	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aidan Hreschuk	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isaak Phillips	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Konovalov	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vinzenz Rohrer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Conor Geekie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 15 : $3,051,907
Year 16 : $2,398,305
Year 17 : $1,520,805
Year 18 : $717,680
Salary Average Commitment
Year 15 : $116,000
Year 16 : $88,000
Year 17 : $48,000
Year 18 : $24,000

PINCHER CREEK PREDATORS

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Jungle
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - $50 - 0 - 0.00%
Farm Level 2:	2000 - $30 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$35,312,879
Farm Players Total Salaries	$1,856,945
Coaches Total Salaries	$2,009,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$423,730,967
Projected Bank Account	$423,730,967

Pro Players Salaries
Aleksander Barkov	$4,156,086 (5)
-Salary Remaining :	$4,156,086
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Scheifele	$4,086,000 (5)
-Salary Remaining :	$4,086,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Reinhart	$2,925,000 (5)
-Salary Remaining :	$2,925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakob Chychrun	$2,607,500 (4)
-Salary Remaining :	$2,607,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Robin Lehner	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jeff Skinner	$2,126,993 (3)
-Salary Remaining :	$2,126,993
-Salary Average :	$0
-Salary Average Remaining :	$0
Jesper Bratt	$2,113,750 (3)
-Salary Remaining :	$2,113,750
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tanner Pearson	$1,881,250 (2)
-Salary Remaining :	$1,881,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Connor Hellebuyck	$1,875,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Miro Heiskanen	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nico Hischier	$1,800,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kevin Fiala	$1,575,000 (2)
-Salary Remaining :	$1,575,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Colton Parayko	$1,328,125 (3)
-Salary Remaining :	$1,328,125
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nino Niederreiter	$1,025,675 (3)
-Salary Remaining :	$1,025,675
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dante Fabbro	$1,012,500 (3)
-Salary Remaining :	$1,012,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Keaton Ellerby	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dylan Cozens	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kaapo Kakko	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Troy Terry	$0 (0)
Total Pro Players	19
Salary Commitment
Year 15 : $35,312,879
Year 16 : $34,412,879
Year 17 : $27,556,629
Year 18 : $18,149,586
Salary Average Commitment
Year 15 : $680,000
Year 16 : $640,000
Year 17 : $440,000
Year 18 : $240,000
Salary Cap with 1 Way Contract
Year 15 : $35,312,879
Year 16 : $34,412,879
Year 17 : $27,556,629
Year 18 : $18,149,586

Farm Players Salaries
Mark Stone	$158,470 (1)
Salary Remaining :	$158,470
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Toffoli	$156,975 (1)
Salary Remaining :	$156,975
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Petr Mrazek	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jaden Schwartz	$120,000 (4)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zayne Parekh	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Logan Stankoven	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Larsson	$71,500 (2)
Salary Remaining :	$71,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vincent Iorio	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Harrison Brunicke	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Kleber	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Sidorov	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Linus Eriksson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luca Marrelli	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Rykov	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Gardner	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Eemil Viro	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dennis Cholowski	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Elmer Söderblom	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Coulson Pitre	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Castagna	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Sourdif	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
James Malatesta	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vilmer Alriksson	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Arvid Söderblom	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Goyette	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Andreas Englund	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Evan Cowley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Lindgren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
John Beecher	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Scott Laughton	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anthony Duclair	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Conor Garland	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Stefan Noesen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ivan Zhigalov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 15 : $1,856,945
Year 16 : $1,191,500
Year 17 : $630,000
Year 18 : $630,000
Salary Average Commitment
Year 15 : $96,000
Year 16 : $64,000
Year 17 : $32,000
Year 18 : $32,000

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	$30,246,406
Farm Players Total Salaries	$2,302,712
Coaches Total Salaries	$2,551,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$498,372,732
Projected Bank Account	$498,372,732

Pro Players Salaries
Dylan Larkin	$3,291,500 (5)
-Salary Remaining :	$3,291,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob Trouba	$2,382,656 (2)
-Salary Remaining :	$2,382,656
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Arthur Kaliyev	$1,995,000 (3)
-Salary Remaining :	$1,995,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jeremy Swayman	$1,993,250 (4)
-Salary Remaining :	$1,993,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Travis Sanheim	$1,987,500 (2)
-Salary Remaining :	$1,987,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Igor Shesterkin	$1,935,000 (3)
-Salary Remaining :	$1,935,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Claude Giroux	$1,902,750 (1)
-Salary Remaining :	$1,902,750
-Salary Average :	$0
-Salary Average Remaining :	$0
Bowen Byram	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Colin White	$1,722,500 (2)
-Salary Remaining :	$1,722,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Valentin Zykov	$1,650,000 (1)
-Salary Remaining :	$1,650,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pavel Buchnevich	$1,495,000 (2)
-Salary Remaining :	$1,495,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Joe Morrow	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Peyton Krebs	$1,125,000 (5)
-Salary Remaining :	$1,125,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirill Kaprizov	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kent Johnson	$900,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kerby Rychel	$891,250 (1)
-Salary Remaining :	$891,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexis Lafrenière	$825,000 (3)
-Salary Remaining :	$825,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dawson Mercer	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Philip Broberg	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Damian Clara	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Zack Kassian	$0 (0)
Jakub Voracek	$0 (0)
Juuso Välimäki	$0 (0)
Simon Nemec	$0 (0)
Total Pro Players	24
Salary Commitment
Year 15 : $30,246,406
Year 16 : $23,077,406
Year 17 : $14,739,750
Year 18 : $9,184,750
Salary Average Commitment
Year 15 : $760,000
Year 16 : $560,000
Year 17 : $360,000
Year 18 : $200,000
Salary Cap with 1 Way Contract
Year 15 : $30,246,406
Year 16 : $23,077,406
Year 17 : $14,739,750
Year 18 : $9,184,750

Farm Players Salaries
Jon Gillies	$122,500 (1)
Salary Remaining :	$122,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Fitzpatrick	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mario Ferraro	$112,213 (2)
Salary Remaining :	$112,213
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Artturi Lehkonen	$102,500 (1)
Salary Remaining :	$102,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Easton Cowan	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Will Butcher	$90,500 (1)
Salary Remaining :	$90,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cole Eiserman	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksandr Kisakov	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Evan Nause	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chase Stillman	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hendrix Lapierre	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ilya Nabokov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyson Foerster	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aron Kiviharju	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikhail Gulyayev	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dalton Thrower	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luca Cagnoni	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Poirer	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daemon Hunt	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Philip Svedebäck	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jean-Luc Foudy	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Javon Moore	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Škarek	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Gildon	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Josh Bloom	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zion Nybeck	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dominic Turgeon	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aydar Suniev	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Thomas Bordeleau	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sawyer Mynio	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Yegor Yegorov	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Savoie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
George Fegaras	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Egor Afanasyev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gleb Trikozov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
John Hayden	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joakim Kemell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Simon Despres	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rhett Pitlick	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Danila Yurov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 15 : $2,302,712
Year 16 : $1,234,712
Year 17 : $637,500
Year 18 : $300,000
Salary Average Commitment
Year 15 : $124,000
Year 16 : $68,000
Year 17 : $36,000
Year 18 : $16,000

SYRACUSE BULLDOGS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Memorial Auditorium
Level 1:	6000 - $86 - 0 - 0.00%
Level 2:	5000 - $85 - 0 - 0.00%
Level 3:	2000 - $84 - 0 - 0.00%
Level 4:	4000 - $75 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $20 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,138,098
Farm Players Total Salaries	$2,427,279
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$389,962,651
Projected Bank Account	$389,962,651

Pro Players Salaries
Patrik Laine	$3,750,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Nicolas Corbeil	$3,331,348 (5)
-Salary Remaining :	$3,331,348
-Salary Average :	$0
-Salary Average Remaining :	$0
Louis Leblanc	$2,560,500 (5)
-Salary Remaining :	$2,560,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Max Warn	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Semyon Varlamov	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Bennett	$2,435,000 (2)
-Salary Remaining :	$2,435,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Dylan Strome	$2,115,000 (2)
-Salary Remaining :	$2,115,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Noah Dobson	$2,062,500 (5)
-Salary Remaining :	$2,062,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cayden Primeau	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Henrik Samuelsson	$1,571,250 (3)
-Salary Remaining :	$1,571,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
K'Andre Miller	$937,500 (1)
-Salary Remaining :	$937,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Simon Edvinsson	$900,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Sam Dickinson	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ryan Leonard	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Bradly Nadeau	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Urho Vaakanainen	$0 (0)
Henri Jokiharju	$0 (0)
Jordan Greenway	$0 (0)
Eetu Luostarinen	$0 (0)
Matias Maccelli	$0 (0)
David Musil	$0 (0)
John Tavares	$0 (0)
Total Pro Players	22
Salary Commitment
Year 15 : $29,138,098
Year 16 : $24,000,598
Year 17 : $16,050,598
Year 18 : $14,479,348
Salary Average Commitment
Year 15 : $560,000
Year 16 : $400,000
Year 17 : $240,000
Year 18 : $200,000
Salary Cap with 1 Way Contract
Year 15 : $29,138,098
Year 16 : $24,000,598
Year 17 : $16,050,598
Year 18 : $14,479,348

Farm Players Salaries
Oskar Lindblom	$261,000 (1)
Salary Remaining :	$261,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrei Loktionov	$242,000 (1)
Salary Remaining :	$242,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tom Sestito	$232,809 (1)
Salary Remaining :	$232,809
Salary Average :	$109,000
Salary Average Remaining :	$109,000
Brett Ritchie	$152,440 (1)
Salary Remaining :	$152,440
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Sulzer	$134,480 (3)
Salary Remaining :	$134,480
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ondrej Palat	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob de la Rose	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Reilly Smith	$99,550 (3)
Salary Remaining :	$99,550
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Trey Augustine	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Jiříček	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Dragicevic	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lenni Hämeenaho	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kasper Halttunen	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roman Kantserov	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Stanislav Svozil	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dominik Badinka	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Fowler	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Heikki Ruohonen	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mike Benning	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Denver Barkey	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryder Korczak	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tomas Mrsic	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tuukka Tieksola	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aiden Fink	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Chris Driedger	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matyas Sapovaliv	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Miko Matikka	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael McCarron	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kirill Maksimov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Seminoff	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Hayes	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Beaulieu	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Viktor Neuchev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 15 : $2,427,279
Year 16 : $759,030
Year 17 : $304,030
Year 18 : $70,000
Salary Average Commitment
Year 15 : $201,000
Year 16 : $36,000
Year 17 : $12,000
Year 18 : $4,000

VANCOUVER MILLIONAIRES

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pacific Coliseum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$28,634,375
Farm Players Total Salaries	$1,421,100
Coaches Total Salaries	$2,120,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $55,000,000	$0
Estimate Over Minimum Salary Cap of $20,000,000	$0
Current Bank Account	$241,526,135
Projected Bank Account	$241,526,135

Pro Players Salaries
Thomas Vanek	$3,974,625 (2)
-Salary Remaining :	$3,974,625
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Robert Thomas	$3,347,500 (4)
-Salary Remaining :	$3,347,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Casey Mittelstadt	$2,875,000 (5)
-Salary Remaining :	$2,875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alexander Nylander	$2,712,500 (3)
-Salary Remaining :	$2,712,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Halischuk	$2,099,500 (1)
-Salary Remaining :	$2,099,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jesperi Kotkaniemi	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eeli Tolvanen	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Samuel Girard	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Alex Nedeljkovic	$1,406,250 (1)
-Salary Remaining :	$1,406,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Laurent Brossoit	$1,380,000 (1)
-Salary Remaining :	$1,380,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Derek Stepan	$1,339,000 (1)
-Salary Remaining :	$1,339,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Josh Morrissey	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jake Sanderson	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mark Pysyk	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ty Smith	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Cam Ward	$0 (0)
Tyler Ennis	$0 (0)
Tony DeAngelo	$0 (0)
Haydn Fleury	$0 (0)
Hunter Shinkaruk	$0 (0)
Landon Ferraro	$0 (0)
Artemi Panarin	$0 (0)
Gabriel Vilardi	$0 (0)
Total Pro Players	23
Salary Commitment
Year 15 : $28,634,375
Year 16 : $20,659,625
Year 17 : $15,785,000
Year 18 : $10,222,500
Salary Average Commitment
Year 15 : $600,000
Year 16 : $360,000
Year 17 : $280,000
Year 18 : $160,000
Salary Cap with 1 Way Contract
Year 15 : $28,634,375
Year 16 : $20,659,625
Year 17 : $15,785,000
Year 18 : $10,222,500

Farm Players Salaries
Dylan Samberg	$116,600 (2)
Salary Remaining :	$116,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Mitchell	$99,000 (1)
Salary Remaining :	$99,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mackie Samoskevich	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Hughes	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gabe Perreault	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Zeev Buium	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vasily Podkolzin	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Gajan	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Artamonov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gavin Brindley	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Travis Dermott	$78,000 (1)
Salary Remaining :	$78,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Perreault	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mikhail Yegorov	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Felix Unger Sörum	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kevin He	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jayden Perron	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kieron Walton	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Andrew Strathmann	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vitali Kravtsov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jimmy Snuggerud	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Isaac Howard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Eamon McAdam	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cam Lund	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Shane Pinto	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kale Clague	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hugo Alnefelt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Francesco Pinelli	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lukas Cormier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Klim Kostin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Buchinger	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Moldenhauer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Topi Ronni	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 15 : $1,421,100
Year 16 : $664,100
Year 17 : $182,500
Year 18 : $90,000
Salary Average Commitment
Year 15 : $72,000
Year 16 : $32,000
Year 17 : $8,000
Year 18 : $4,000

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %