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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,984,218
Farm Players Total Salaries	$2,851,950
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$301,822
Pro Estimated Expenses	$47,084,232
Farm Remaining Season Days	149
Farm Expenses Per Days	$27,033
Farm Estimated Expenses	$4,027,917
Estimated Season Expenses	$51,112,149
Season Salary Cap	$48,566,168
Estimate Under Maximum Salary Cap of $60,000,000	$11,433,832
Estimate Over Minimum Salary Cap of $20,000,000	$28,566,168
Current Bank Account	$425,315,116
Projected Bank Account	$374,202,967

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
Dylan Holloway	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-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
Victor Söderström	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Scott Wedgewood	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	21
Salary Commitment
Year 15 : $45,984,218
Year 16 : $40,860,728
Year 17 : $25,249,378
Year 18 : $14,186,063
Salary Average Commitment
Year 15 : $680,000
Year 16 : $600,000
Year 17 : $320,000
Year 18 : $160,000
Salary Cap with 1 Way Contract
Year 15 : $45,984,218
Year 16 : $40,860,728
Year 17 : $25,249,378
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
Emil Bemström	$120,000 (2)
Salary Remaining :	$120,000
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
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
Jake O'Brien (Out of Payroll)	$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
Sebastian Cossa	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Henry Brzustewicz (Out of Payroll)	$90,000 (3)
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
Hunter Brzustewicz	$90,000 (1)
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
Evgeny Dadonov	$80,000 (3)
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
Riley Heidt	$80,000 (1)
Salary Remaining :	$80,000
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
Filip Bystedt	$80,000 (5)
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
Adam Benák (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
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
William Wallinder	$70,000 (2)
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
Josh Doan	$70,000 (4)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Colby Robak	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
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
Ondrej Kase	$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
Alec Regula	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikita Alexandrov	$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
Total Farm Players	34
Salary Commitment
Year 15 : $2,851,950
Year 16 : $1,886,500
Year 17 : $1,032,500
Year 18 : $682,500
Salary Average Commitment
Year 15 : $128,000
Year 16 : $88,000
Year 17 : $44,000
Year 18 : $28,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,782,782
Farm Players Total Salaries	$3,297,141
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$202,197
Pro Estimated Expenses	$31,542,732
Farm Remaining Season Days	149
Farm Expenses Per Days	$31,860
Farm Estimated Expenses	$4,747,140
Estimated Season Expenses	$36,289,872
Season Salary Cap	$32,679,923
Estimate Under Maximum Salary Cap of $60,000,000	$27,320,077
Estimate Over Minimum Salary Cap of $20,000,000	$12,679,923
Current Bank Account	$385,373,290
Projected Bank Account	$349,083,418

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
Matt Boldy	$2,200,000 (4)
-Salary Remaining :	$2,200,000
-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
David Jiříček	$1,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ian Cole	$900,000 (2)
-Salary Remaining :	$900,000
-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
Will Smith	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Kirill Marchenko	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Ridly Greig	$800,000 (3)
-Salary Remaining :	$800,000
-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
Total Pro Players	20
Salary Commitment
Year 15 : $29,782,782
Year 16 : $21,874,282
Year 17 : $17,383,563
Year 18 : $12,121,063
Salary Average Commitment
Year 15 : $760,000
Year 16 : $520,000
Year 17 : $400,000
Year 18 : $240,000
Salary Cap with 1 Way Contract
Year 15 : $29,782,782
Year 16 : $21,874,282
Year 17 : $17,383,563
Year 18 : $12,121,063

Farm Players Salaries
Kevin Shattenkirk	$240,000 (2)
Salary Remaining :	$240,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Murray	$209,041 (4)
Salary Remaining :	$209,041
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Calvin Pickard	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joseph Woll	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Miikka Salomaki	$120,000 (3)
Salary Remaining :	$120,000
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
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
Evgeny Svechnikov	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Luke Adam	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Marco Kasper	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Will Horcoff (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sven Baertschi	$93,000 (3)
Salary Remaining :	$93,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Laurent Dauphin	$92,100 (1)
Salary Remaining :	$92,100
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
Alexander Zharovsky (Out of Payroll)	$90,000 (3)
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
Mirco Mueller	$89,000 (1)
Salary Remaining :	$89,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brad Lambert	$80,000 (1)
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
Owen Pickering	$80,000 (5)
Salary Remaining :	$80,000
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
Tinus Luc Koblar (Out of Payroll)	$80,000 (3)
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
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
Nathan Villeneuve	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Charlie Trethewey (Out of Payroll)	$70,000 (3)
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
Tyler Thorpe	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Trenten Bennett (Out of Payroll)	$60,000 (3)
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
Jakub Málek	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tobias Björnfot	$4,000 (1)
Salary Remaining :	$4,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Campbell	$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	37
Salary Commitment
Year 15 : $3,297,141
Year 16 : $2,252,041
Year 17 : $1,002,041
Year 18 : $389,041
Salary Average Commitment
Year 15 : $140,000
Year 16 : $92,000
Year 17 : $40,000
Year 18 : $12,000

CALGARY COWBOYS

Arena Capacity - Ticket Price Attendance - %
Arena Name	JCI Center
Level 1:	7500 - $90 - 0 - 0.00%
Level 2:	6500 - $65 - 0 - 0.00%
Level 3:	3500 - $33 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	2500 - $225 - 0 - 0.00%
Total Capacity :	24500
Farm
Farm Level 1:	3500 - $32 - 0 - 0.00%
Farm Level 2:	2500 - $15 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$35,776,125
Farm Players Total Salaries	$2,942,800
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$238,366
Pro Estimated Expenses	$37,185,096
Farm Remaining Season Days	149
Farm Expenses Per Days	$30,227
Farm Estimated Expenses	$4,503,823
Estimated Season Expenses	$41,688,919
Season Salary Cap	$38,448,925
Estimate Under Maximum Salary Cap of $60,000,000	$21,551,075
Estimate Over Minimum Salary Cap of $20,000,000	$18,448,925
Current Bank Account	$405,720,591
Projected Bank Account	$364,031,672

Pro Players Salaries
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
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
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
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
Nino Niederreiter	$1,025,675 (3)
-Salary Remaining :	$1,025,675
-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
Josh Brook	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Lane Hutson	$800,000 (5)
-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
Matt Coronato	$725,000 (4)
-Salary Remaining :	$725,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	23
Salary Commitment
Year 15 : $35,776,125
Year 16 : $28,571,811
Year 17 : $17,867,363
Year 18 : $8,343,750
Salary Average Commitment
Year 15 : $800,000
Year 16 : $640,000
Year 17 : $360,000
Year 18 : $200,000
Salary Cap with 1 Way Contract
Year 15 : $35,776,125
Year 16 : $28,571,811
Year 17 : $17,867,363
Year 18 : $8,343,750

Farm Players Salaries
Glenn Gawdin	$129,700 (1)
Salary Remaining :	$129,700
Salary Average :	$4,000
Salary Average Remaining :	$4,000
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
Cole Reschny (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
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
Bryce Pickford (Out of Payroll)	$90,000 (3)
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
Cal Petersen	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Owen Beck	$80,000 (5)
Salary Remaining :	$80,000
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
Matthew Poitras	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jakub Dobes	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mace'o Phillips (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Arttu Kärki	$70,000 (3)
Salary Remaining :	$70,000
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
Ryan Merkley	$70,000 (2)
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
Jeremie Poirier	$70,000 (1)
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 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
Arseni Sergeyev	$60,000 (3)
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
Jakub Lauko	$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
Alexei Lipanov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Terrell Goldsmith	$60,000 (3)
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
Cale Fleury	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Patrik Puistola	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jayden Struble	$55,000 (1)
Salary Remaining :	$55,000
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
Hunter Smith	$50,000 (1)
Salary Remaining :	$50,000
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
Total Farm Players	39
Salary Commitment
Year 15 : $2,942,800
Year 16 : $1,863,500
Year 17 : $918,500
Year 18 : $367,500
Salary Average Commitment
Year 15 : $156,000
Year 16 : $96,000
Year 17 : $44,000
Year 18 : $16,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$39,869,063
Farm Players Total Salaries	$2,280,000
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$262,622
Pro Estimated Expenses	$40,969,032
Farm Remaining Season Days	149
Farm Expenses Per Days	$20,564
Farm Estimated Expenses	$3,064,036
Estimated Season Expenses	$44,033,068
Season Salary Cap	$41,669,063
Estimate Under Maximum Salary Cap of $60,000,000	$18,330,937
Estimate Over Minimum Salary Cap of $20,000,000	$21,669,063
Current Bank Account	$444,157,818
Projected Bank Account	$400,124,750

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
Sergei Bobrovsky	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-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
Evan Bouchard	$1,875,000 (5)
-Salary Remaining :	$1,875,000
-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
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
Martin Fehérváry	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-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
Josh Norris	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Evander Kane	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-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
JJ Peterka	$800,000 (3)
-Salary Remaining :	$800,000
-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
Nicolas Meloche	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 15 : $39,869,063
Year 16 : $25,638,125
Year 17 : $15,085,625
Year 18 : $6,678,125
Salary Average Commitment
Year 15 : $800,000
Year 16 : $480,000
Year 17 : $280,000
Year 18 : $80,000
Salary Cap with 1 Way Contract
Year 15 : $39,869,063
Year 16 : $25,638,125
Year 17 : $15,085,625
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
Lian Bichsel	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justus Annunen	$100,000 (4)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ben Kindel (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
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
Brennan Othmann	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Pyotr Andreyanov (Out of Payroll)	$90,000 (3)
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
Scott Morrow	$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
Luca Del Bel Belluz	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jacob Rombach (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gage Goncalves	$80,000 (2)
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
Max Pšenička (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Samuel Helenius	$70,000 (3)
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
Luke Evangelista	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kieren Dervin (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Rieger Lorenz	$70,000 (2)
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
Harry Nansi (Out of Payroll)	$60,000 (3)
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
Raphael Lavoie	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bryce McConnell-Barker	$60,000 (2)
Salary Remaining :	$60,000
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
Juha Jatkola	$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
Sean Farrell	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Helge Grans	$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
Erik Portillo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 15 : $2,280,000
Year 16 : $1,830,000
Year 17 : $1,125,000
Year 18 : $370,000
Salary Average Commitment
Year 15 : $120,000
Year 16 : $92,000
Year 17 : $52,000
Year 18 : $16,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,726,981
Farm Players Total Salaries	$3,039,575
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$301,455
Pro Estimated Expenses	$47,026,980
Farm Remaining Season Days	149
Farm Expenses Per Days	$29,125
Farm Estimated Expenses	$4,339,625
Estimated Season Expenses	$51,366,605
Season Salary Cap	$48,496,556
Estimate Under Maximum Salary Cap of $60,000,000	$11,503,444
Estimate Over Minimum Salary Cap of $20,000,000	$28,496,556
Current Bank Account	$435,191,547
Projected Bank Account	$383,824,942

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
Pavel Mintyukov	$1,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Wyatt Johnston	$975,000 (4)
-Salary Remaining :	$975,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Marco Rossi	$875,000 (3)
-Salary Remaining :	$875,000
-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
John Carlson	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 15 : $45,726,981
Year 16 : $30,658,000
Year 17 : $29,858,000
Year 18 : $16,662,031
Salary Average Commitment
Year 15 : $720,000
Year 16 : $560,000
Year 17 : $520,000
Year 18 : $280,000
Salary Cap with 1 Way Contract
Year 15 : $45,726,981
Year 16 : $30,658,000
Year 17 : $29,858,000
Year 18 : $16,662,031

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
Kevin Korchinski	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Spencer Foo	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Liam Öhgren	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Braeden Cootes (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
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
Jiří Kulich	$90,000 (5)
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
Eddie Genborg (Out of Payroll)	$90,000 (3)
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
Ville Koivunen	$80,000 (4)
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
Tristan Luneau	$80,000 (5)
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
Oskar Olausson	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jagger Firkus	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kurban Limatov (Out of Payroll)	$80,000 (3)
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
Riley Kidney	$70,000 (1)
Salary Remaining :	$70,000
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
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
Total Farm Players	33
Salary Commitment
Year 15 : $3,039,575
Year 16 : $2,125,125
Year 17 : $1,350,125
Year 18 : $975,500
Salary Average Commitment
Year 15 : $128,000
Year 16 : $88,000
Year 17 : $56,000
Year 18 : $40,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,305,079
Farm Players Total Salaries	$1,565,000
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$290,257
Pro Estimated Expenses	$45,280,092
Farm Remaining Season Days	149
Farm Expenses Per Days	$17,215
Farm Estimated Expenses	$2,565,035
Estimated Season Expenses	$47,845,127
Season Salary Cap	$44,590,079
Estimate Under Maximum Salary Cap of $60,000,000	$15,409,921
Estimate Over Minimum Salary Cap of $20,000,000	$24,590,079
Current Bank Account	$473,351,102
Projected Bank Account	$425,505,975

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
Adrian Kempe	$2,500,000 (5)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mathew Dumba	$2,500,000 (5)
-Salary Remaining :	$2,500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Rickard Rakell	$2,500,000 (5)
-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
Tomas Tatar	$1,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Anthony Cirelli	$800,000 (5)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Olli Maatta	$800,000 (5)
-Salary Remaining :	$800,000
-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
Total Pro Players	21
Salary Commitment
Year 15 : $43,305,079
Year 16 : $40,542,579
Year 17 : $33,244,454
Year 18 : $31,353,204
Salary Average Commitment
Year 15 : $720,000
Year 16 : $640,000
Year 17 : $440,000
Year 18 : $400,000
Salary Cap with 1 Way Contract
Year 15 : $43,305,079
Year 16 : $40,542,579
Year 17 : $33,244,454
Year 18 : $31,353,204

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
Ryker Lee (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
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
Rasmus Asplund	$80,000 (5)
Salary Remaining :	$80,000
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
Keegan Kolesar	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
John Marino	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Liam Pettersson (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
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
L.J. Mooney (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Laberge (Out of Payroll)	$60,000 (3)
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
William Strömgren	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nils Lundkvist	$60,000 (5)
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
Kirill Zarubin	$60,000 (3)
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
Kevin Bahl	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ville Husso	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Farrance	$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
Ivan Prosvetov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 15 : $1,565,000
Year 16 : $1,302,500
Year 17 : $820,000
Year 18 : $480,000
Salary Average Commitment
Year 15 : $88,000
Year 16 : $72,000
Year 17 : $44,000
Year 18 : $24,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,241,532
Farm Players Total Salaries	$2,695,000
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$193,023
Pro Estimated Expenses	$30,111,588
Farm Remaining Season Days	149
Farm Expenses Per Days	$29,781
Farm Estimated Expenses	$4,437,369
Estimated Season Expenses	$34,548,957
Season Salary Cap	$31,596,532
Estimate Under Maximum Salary Cap of $60,000,000	$28,403,468
Estimate Over Minimum Salary Cap of $20,000,000	$11,596,532
Current Bank Account	$534,226,491
Projected Bank Account	$499,677,534

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
Francesco Pinelli	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	21
Salary Commitment
Year 15 : $29,241,532
Year 16 : $23,534,438
Year 17 : $18,225,563
Year 18 : $11,162,313
Salary Average Commitment
Year 15 : $840,000
Year 16 : $640,000
Year 17 : $480,000
Year 18 : $280,000
Salary Cap with 1 Way Contract
Year 15 : $29,241,532
Year 16 : $23,534,438
Year 17 : $18,225,563
Year 18 : $11,162,313

Farm Players Salaries
Matt Puempel	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Kashawn Aitcheson (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
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
Zack Bolduc	$90,000 (4)
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
Mason West (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Morin	$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
Artem Duda	$80,000 (2)
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
Kirill Ustimenko	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Damon Severson	$80,000 (5)
Salary Remaining :	$80,000
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 McKinney (Out of Payroll)	$80,000 (3)
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
Carter George	$70,000 (2)
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
Ethan Czata (Out of Payroll)	$70,000 (3)
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
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
Dmitri Kuzmin	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brayden Tracey	$60,000 (1)
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
Christopher Pelosi	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Johansson	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Perevalov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Antti Tuomisto	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Konnor Smith	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	36
Salary Commitment
Year 15 : $2,695,000
Year 16 : $1,537,500
Year 17 : $1,020,000
Year 18 : $520,000
Salary Average Commitment
Year 15 : $144,000
Year 16 : $76,000
Year 17 : $48,000
Year 18 : $24,000

COQUITLAM KNIGHTS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Coquitlam Oakridge Hockey Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,326,000
Farm Players Total Salaries	$2,670,550
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$232,859
Pro Estimated Expenses	$36,326,004
Farm Remaining Season Days	149
Farm Expenses Per Days	$17,923
Farm Estimated Expenses	$2,670,527
Estimated Season Expenses	$38,996,531
Season Salary Cap	$38,596,550
Estimate Under Maximum Salary Cap of $60,000,000	$21,403,450
Estimate Over Minimum Salary Cap of $20,000,000	$18,596,550
Current Bank Account	$427,363,479
Projected Bank Account	$388,366,948

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
Ty Dellandrea	$1,225,000 (2)
-Salary Remaining :	$1,225,000
-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
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
Cole Sillinger	$900,000 (2)
-Salary Remaining :	$900,000
-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 : $36,326,000
Year 16 : $29,872,750
Year 17 : $20,191,750
Year 18 : $13,916,125
Salary Average Commitment
Year 15 : $800,000
Year 16 : $640,000
Year 17 : $360,000
Year 18 : $240,000
Salary Cap with 1 Way Contract
Year 15 : $36,326,000
Year 16 : $29,872,750
Year 17 : $20,191,750
Year 18 : $13,916,125

Farm Players Salaries
Sam Poulin	$122,500 (3)
Salary Remaining :	$122,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nicklas Jensen	$112,800 (1)
Salary Remaining :	$112,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jayce Hawryluk	$107,800 (1)
Salary Remaining :	$107,800
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Justin Carbonneau (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shane Wright	$100,000 (5)
Salary Remaining :	$100,000
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
Berkly Catton	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Malcolm Spence (Out of Payroll)	$90,000 (3)
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
Dean Letourneau	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nathan Gaucher	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Devin Kaplan	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Ivankovic (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Nordberg	$80,000 (3)
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 Heineman	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Francesco Dell'Elce (Out of Payroll)	$70,000 (3)
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 Andrae	$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
Gabriel Gagne	$60,000 (2)
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
Yan Kuznetsov	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Christian Kyrou	$60,000 (3)
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
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
Roman Bausov (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Tyler Brennan	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ty Nelson	$60,000 (3)
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
Total Farm Players	35
Salary Commitment
Year 15 : $2,670,550
Year 16 : $1,597,500
Year 17 : $1,042,500
Year 18 : $180,000
Salary Average Commitment
Year 15 : $140,000
Year 16 : $84,000
Year 17 : $52,000
Year 18 : $8,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,141,918
Farm Players Total Salaries	$2,544,250
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$218,858
Pro Estimated Expenses	$34,141,848
Farm Remaining Season Days	149
Farm Expenses Per Days	$23,794
Farm Estimated Expenses	$3,545,306
Estimated Season Expenses	$37,687,154
Season Salary Cap	$35,386,168
Estimate Under Maximum Salary Cap of $60,000,000	$24,613,832
Estimate Over Minimum Salary Cap of $20,000,000	$15,386,168
Current Bank Account	$255,426,960
Projected Bank Account	$217,739,806

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
Julius Honka	$800,000 (5)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Michael Dal Colle	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
AJ Spellacy	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Madison Bowey	$600,000 (5)
-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
Tyler Wotherspoon	$600,000 (3)
-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
Total Pro Players	22
Salary Commitment
Year 15 : $33,141,918
Year 16 : $32,074,605
Year 17 : $18,878,432
Year 18 : $12,130,438
Salary Average Commitment
Year 15 : $720,000
Year 16 : $680,000
Year 17 : $480,000
Year 18 : $320,000
Salary Cap with 1 Way Contract
Year 15 : $33,141,918
Year 16 : $32,074,605
Year 17 : $18,878,432
Year 18 : $12,130,438

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
Philip Tomasino	$100,000 (5)
Salary Remaining :	$100,000
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
Logan Hensler (Out of Payroll)	$90,000 (3)
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
Ryan Johnson	$80,000 (5)
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
Elias Salomonsson	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Theo Stockselius (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mattias Hävelid	$80,000 (4)
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
Tanner Howe	$70,000 (2)
Salary Remaining :	$70,000
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
Jakob Ihs-Wozniak (Out of Payroll)	$70,000 (3)
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
Mads Sogaard	$65,000 (1)
Salary Remaining :	$65,000
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
Joni Jurmo	$60,000 (2)
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
Hoyt Stanley	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conrad Fondrk (Out of Payroll)	$60,000 (3)
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
Joel Blomqvist	$60,000 (1)
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
Matt Robertson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dillion Hamaliuk	$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
Total Farm Players	34
Salary Commitment
Year 15 : $2,544,250
Year 16 : $1,886,650
Year 17 : $997,500
Year 18 : $340,000
Salary Average Commitment
Year 15 : $124,000
Year 16 : $88,000
Year 17 : $52,000
Year 18 : $16,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,676,610
Farm Players Total Salaries	$3,248,200
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$217,812
Pro Estimated Expenses	$33,978,672
Farm Remaining Season Days	149
Farm Expenses Per Days	$27,840
Farm Estimated Expenses	$4,148,160
Estimated Season Expenses	$38,126,832
Season Salary Cap	$35,524,810
Estimate Under Maximum Salary Cap of $60,000,000	$24,475,190
Estimate Over Minimum Salary Cap of $20,000,000	$15,524,810
Current Bank Account	$481,579,829
Projected Bank Account	$443,452,997

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
Conor Timmins	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Frederik Gauthier	$800,000 (5)
-Salary Remaining :	$800,000
-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
Total Pro Players	19
Salary Commitment
Year 15 : $32,676,610
Year 16 : $28,281,610
Year 17 : $21,507,079
Year 18 : $18,694,579
Salary Average Commitment
Year 15 : $640,000
Year 16 : $520,000
Year 17 : $360,000
Year 18 : $320,000
Salary Cap with 1 Way Contract
Year 15 : $32,676,610
Year 16 : $28,281,610
Year 17 : $21,507,079
Year 18 : $18,694,579

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
Matthew Schaefer (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
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
Artyom Levshunov	$90,000 (2)
Salary Remaining :	$90,000
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
Topias Leinonen	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Václav Nestrašil (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Liam Foudy	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nikke Kokko	$80,000 (4)
Salary Remaining :	$80,000
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
Milton Gästrin (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
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
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
Rasmus Kumpulainen	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
William Moore (Out of Payroll)	$70,000 (3)
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
Maxim Massé	$65,000 (2)
Salary Remaining :	$65,000
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
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
Keegan Lowe	$60,000 (3)
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
Yegor Zavragin	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Johansson	$60,000 (3)
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
Melvin Fernström	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Quinton Howden	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maxim Schäfer (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Elias Nils Pettersson	$60,000 (3)
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
Quinn Olson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 15 : $3,248,200
Year 16 : $2,613,200
Year 17 : $1,665,400
Year 18 : $662,500
Salary Average Commitment
Year 15 : $160,000
Year 16 : $124,000
Year 17 : $76,000
Year 18 : $28,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,835,485
Farm Players Total Salaries	$2,639,875
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$287,407
Pro Estimated Expenses	$44,835,492
Farm Remaining Season Days	149
Farm Expenses Per Days	$26,496
Farm Estimated Expenses	$3,947,904
Estimated Season Expenses	$48,783,396
Season Salary Cap	$46,075,360
Estimate Under Maximum Salary Cap of $60,000,000	$13,924,640
Estimate Over Minimum Salary Cap of $20,000,000	$26,075,360
Current Bank Account	$587,834,002
Projected Bank Account	$539,050,606

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
Ales Hemsky	$1,818,250 (1)
-Salary Remaining :	$1,818,250
-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
Mason McDonald	$975,000 (2)
-Salary Remaining :	$975,000
-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
Tom Wilson	$800,000 (4)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Moritz Seider	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Arber Xhekaj	$700,000 (5)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Theo Peckham	$700,000 (4)
-Salary Remaining :	$700,000
-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
Radko Gudas	$600,000 (5)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Keven Veilleux	$600,000 (5)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	26
Salary Commitment
Year 15 : $43,835,485
Year 16 : $39,615,235
Year 17 : $30,682,485
Year 18 : $21,266,250
Salary Average Commitment
Year 15 : $880,000
Year 16 : $760,000
Year 17 : $560,000
Year 18 : $400,000
Salary Cap with 1 Way Contract
Year 15 : $43,835,485
Year 16 : $39,615,235
Year 17 : $30,682,485
Year 18 : $21,266,250

Farm Players Salaries
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
Jack Nesbitt (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cutter Gauthier	$100,000 (5)
Salary Remaining :	$100,000
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
Sami Vatanen	$97,600 (3)
Salary Remaining :	$97,600
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
Carter Amico (Out of Payroll)	$90,000 (3)
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
Vojtěch Čihař (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Seth Ambroz	$80,000 (4)
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
Alfons Freij	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Seamus Casey	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lukas Parik	$80,000 (5)
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
Nikita Tryamkin	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Laba (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
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
Tristan Bertucci	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jackson Blake (Out of Payroll)	$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
Eetu Tuulola	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Studnicka	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jonathan Kovacevic	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Miroslav Satan Jr	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Sýkora	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Adam Klapka	$50,000 (1)
Salary Remaining :	$50,000
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
Total Farm Players	33
Salary Commitment
Year 15 : $2,639,875
Year 16 : $2,311,250
Year 17 : $1,347,600
Year 18 : $910,000
Salary Average Commitment
Year 15 : $132,000
Year 16 : $112,000
Year 17 : $68,000
Year 18 : $48,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,388,869
Farm Players Total Salaries	$2,783,531
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$224,256
Pro Estimated Expenses	$34,983,936
Farm Remaining Season Days	149
Farm Expenses Per Days	$27,406
Farm Estimated Expenses	$4,083,494
Estimated Season Expenses	$39,067,430
Season Salary Cap	$35,852,400
Estimate Under Maximum Salary Cap of $60,000,000	$24,147,600
Estimate Over Minimum Salary Cap of $20,000,000	$15,852,400
Current Bank Account	$474,595,117
Projected Bank Account	$435,527,687

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
Connor Hellebuyck	$1,875,000 (2)
-Salary Remaining :	$1,875,000
-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
Jamie Oleksiak	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-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	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	24
Salary Commitment
Year 15 : $33,388,869
Year 16 : $22,650,869
Year 17 : $14,229,900
Year 18 : $6,993,750
Salary Average Commitment
Year 15 : $920,000
Year 16 : $600,000
Year 17 : $440,000
Year 18 : $240,000
Salary Cap with 1 Way Contract
Year 15 : $33,388,869
Year 16 : $22,650,869
Year 17 : $14,229,900
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
Jan Jenik	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Anton Frondell (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Savoie	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Miroshnichenko	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Juuso Pärssinen	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Joshua Ravensbergen (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
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
Matthew Wood	$90,000 (1)
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
Lukas Reichel	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Greene	$80,000 (3)
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
Matthew Knies	$80,000 (4)
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
Theo Lindstein	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Calle Odelius	$80,000 (3)
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
Sean Barnhill (Out of Payroll)	$70,000 (3)
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
Akil Thomas	$65,000 (1)
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
Matvei Shuravin	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
T.J. Brodie	$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
Kristian Epperson (Out of Payroll)	$60,000 (3)
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
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
Ty Voit	$60,000 (4)
Salary Remaining :	$60,000
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
Jett Woo	$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
Total Farm Players	38
Salary Commitment
Year 15 : $2,783,531
Year 16 : $1,977,131
Year 17 : $1,472,500
Year 18 : $395,000
Salary Average Commitment
Year 15 : $140,000
Year 16 : $96,000
Year 17 : $72,000
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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$35,848,375
Farm Players Total Salaries	$2,830,338
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$237,233
Pro Estimated Expenses	$37,008,348
Farm Remaining Season Days	149
Farm Expenses Per Days	$33,472
Farm Estimated Expenses	$4,987,328
Estimated Season Expenses	$41,995,676
Season Salary Cap	$38,348,713
Estimate Under Maximum Salary Cap of $60,000,000	$21,651,287
Estimate Over Minimum Salary Cap of $20,000,000	$18,348,713
Current Bank Account	$482,960,446
Projected Bank Account	$440,964,770

Pro Players Salaries
Teuvo Teravainen	$2,811,500 (3)
-Salary Remaining :	$2,811,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Pekka Rinne	$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
Ben Bishop	$2,500,000 (2)
-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
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
Curtis Lazar	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Matt Smaby	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Brock Faber	$700,000 (3)
-Salary Remaining :	$700,000
-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
Pavel Dorofeyev	$600,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	24
Salary Commitment
Year 15 : $35,848,375
Year 16 : $31,271,500
Year 17 : $20,871,500
Year 18 : $14,510,000
Salary Average Commitment
Year 15 : $920,000
Year 16 : $800,000
Year 17 : $520,000
Year 18 : $360,000
Salary Cap with 1 Way Contract
Year 15 : $35,848,375
Year 16 : $31,271,500
Year 17 : $20,871,500
Year 18 : $14,510,000

Farm Players Salaries
Anton Rodin	$123,338 (4)
Salary Remaining :	$123,338
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Daniel Sprong	$122,500 (3)
Salary Remaining :	$122,500
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
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
Brad Malone	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Radim Mrtka (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Warren	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cullen Potter (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
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
Jesper Wallstedt	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hayden Paupanekis (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
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
Leon Muggli	$80,000 (2)
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
Jani Nyman	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Filip Mesar	$80,000 (3)
Salary Remaining :	$80,000
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
Mats Lindgren	$70,000 (3)
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
Dylan Garand	$60,000 (4)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Fischer	$60,000 (3)
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
Mattias Norlinder	$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
Frédéric Brunet (Out of Payroll)	$60,000 (2)
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
Oliver Kapanen	$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
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
Total Farm Players	38
Salary Commitment
Year 15 : $2,830,338
Year 16 : $1,755,838
Year 17 : $1,235,838
Year 18 : $463,338
Salary Average Commitment
Year 15 : $144,000
Year 16 : $88,000
Year 17 : $60,000
Year 18 : $24,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
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	$3,354,075
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$250,510
Pro Estimated Expenses	$39,079,560
Farm Remaining Season Days	149
Farm Expenses Per Days	$22,511
Farm Estimated Expenses	$3,354,139
Estimated Season Expenses	$42,433,699
Season Salary Cap	$40,180,459
Estimate Under Maximum Salary Cap of $60,000,000	$19,819,541
Estimate Over Minimum Salary Cap of $20,000,000	$20,180,459
Current Bank Account	$395,574,636
Projected Bank Account	$353,140,937

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
Ivan Demidov	$900,000 (2)
-Salary Remaining :	$900,000
-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
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
Total Pro Players	21
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
Frank Nazar	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Noah Östlund	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brady Martin (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
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
Sascha Boumedienne (Out of Payroll)	$90,000 (3)
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
Sacha Boisvert	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Dylan James	$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
Peyton Kettles (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Rinzel	$80,000 (5)
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
Rodion Amirov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Blake Vanek (Out of Payroll)	$80,000 (3)
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
Timothy Liljegren	$71,675 (3)
Salary Remaining :	$71,675
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
Ben Danford	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Štěpán Hoch (Out of Payroll)	$70,000 (3)
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
Aram Minnetian	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Spence	$70,000 (5)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Alexander Suzdalev	$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
Mason Beaupit	$60,000 (3)
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
Ethan Bear	$60,000 (5)
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
Aleksi Saarela	$60,000 (4)
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
Gustav Lindstrom	$60,000 (1)
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
Tyson Hinds	$60,000 (2)
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
Charlie Cerrato (Out of Payroll)	$60,000 (3)
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
Gavin McCarthy	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	44
Salary Commitment
Year 15 : $3,354,075
Year 16 : $2,795,775
Year 17 : $1,921,275
Year 18 : $850,000
Salary Average Commitment
Year 15 : $176,000
Year 16 : $144,000
Year 17 : $96,000
Year 18 : $40,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,335,408
Farm Players Total Salaries	$2,780,900
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$242,855
Pro Estimated Expenses	$37,885,380
Farm Remaining Season Days	149
Farm Expenses Per Days	$26,382
Farm Estimated Expenses	$3,930,918
Estimated Season Expenses	$41,816,298
Season Salary Cap	$38,646,308
Estimate Under Maximum Salary Cap of $60,000,000	$21,353,692
Estimate Over Minimum Salary Cap of $20,000,000	$18,646,308
Current Bank Account	$303,136,735
Projected Bank Account	$261,320,437

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
Pontus Aberg	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-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
Slater Koekkoek	$800,000 (1)
-Salary Remaining :	$800,000
-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)
John Ludvig	$0 (0)
Total Pro Players	25
Salary Commitment
Year 15 : $36,335,408
Year 16 : $27,227,033
Year 17 : $18,963,764
Year 18 : $8,877,500
Salary Average Commitment
Year 15 : $840,000
Year 16 : $640,000
Year 17 : $400,000
Year 18 : $160,000
Salary Cap with 1 Way Contract
Year 15 : $36,335,408
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
Ivan Ryabkin (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Maveric Lamoureux	$80,000 (5)
Salary Remaining :	$80,000
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
Nathan Behm (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cooper Simpson (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cameron Schmidt (Out of Payroll)	$80,000 (3)
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
Nikita Chibrikov	$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
Kalan Lind	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lucas Beckman (Out of Payroll)	$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
Vasily Ponomarev	$70,000 (3)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Mateo Nobert (Out of Payroll)	$70,000 (3)
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
Brody Lamb	$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
Wyatt Kaiser	$60,000 (2)
Salary Remaining :	$60,000
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
Landon Slaggert	$60,000 (2)
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
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
Lucas Edmonds	$60,000 (3)
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
Sergei Ivanov	$60,000 (3)
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
Artemi Kniazev	$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
Albert Johansson	$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
Semyon Der-Arguchintsev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 15 : $2,780,900
Year 16 : $2,235,900
Year 17 : $1,305,900
Year 18 : $80,000
Salary Average Commitment
Year 15 : $140,000
Year 16 : $116,000
Year 17 : $60,000
Year 18 : $4,000

NORTH VAN ROCKERS

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Flames
Level 1:	7500 - $100 - 0 - 0.00%
Level 2:	6500 - $60 - 0 - 0.00%
Level 3:	5500 - $30 - 0 - 0.00%
Level 4:	5000 - $28 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	26000
Farm
Farm Level 1:	3500 - $35 - 0 - 0.00%
Farm Level 2:	2500 - $25 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
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	$2,987,500
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$264,344
Pro Estimated Expenses	$41,237,664
Farm Remaining Season Days	149
Farm Expenses Per Days	$26,762
Farm Estimated Expenses	$3,987,538
Estimated Season Expenses	$45,225,202
Season Salary Cap	$42,078,151
Estimate Under Maximum Salary Cap of $60,000,000	$17,921,849
Estimate Over Minimum Salary Cap of $20,000,000	$22,078,151
Current Bank Account	$503,500,479
Projected Bank Account	$458,275,277

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
Rutger McGroarty	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Bill Zonnon (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
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
Nico Myatovic	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Simon Wang (Out of Payroll)	$90,000 (3)
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
Fraser Minten	$90,000 (5)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Olle Eriksson Ek	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Julian Lutz	$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
Charlie Elick	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Micheal Ferland	$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
Brady Cleveland	$80,000 (1)
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
Philippe Myers	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ben Kevan (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
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
Jimmy Lombardi (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
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
Hunter Haight	$70,000 (5)
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
Lucas Ciona	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ian Moore	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ozzy Wiesblatt	$60,000 (1)
Salary Remaining :	$60,000
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
Jack D Hughes	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Vladislav Kolyachonok	$60,000 (5)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brendan Perlini	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jackson Hallum	$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
Tomas Hamara	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Owen Martin (Out of Payroll)	$60,000 (3)
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
Total Farm Players	39
Salary Commitment
Year 15 : $2,987,500
Year 16 : $1,939,375
Year 17 : $1,429,375
Year 18 : $730,000
Salary Average Commitment
Year 15 : $156,000
Year 16 : $96,000
Year 17 : $68,000
Year 18 : $36,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,833,061
Farm Players Total Salaries	$2,111,895
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$248,609
Pro Estimated Expenses	$38,783,004
Farm Remaining Season Days	149
Farm Expenses Per Days	$20,046
Farm Estimated Expenses	$2,986,854
Estimated Season Expenses	$41,769,858
Season Salary Cap	$39,524,956
Estimate Under Maximum Salary Cap of $60,000,000	$20,475,044
Estimate Over Minimum Salary Cap of $20,000,000	$19,524,956
Current Bank Account	$401,182,998
Projected Bank Account	$359,413,140

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
Bryce Swan	$1,544,725 (5)
-Salary Remaining :	$1,544,725
-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
Adam Raska	$600,000 (1)
-Salary Remaining :	$600,000
-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
Lucas Elvenes	$0 (0)
Total Pro Players	22
Salary Commitment
Year 15 : $37,833,061
Year 16 : $28,879,013
Year 17 : $26,095,513
Year 18 : $13,707,413
Salary Average Commitment
Year 15 : $720,000
Year 16 : $560,000
Year 17 : $440,000
Year 18 : $200,000
Salary Cap with 1 Way Contract
Year 15 : $37,833,061
Year 16 : $28,879,013
Year 17 : $26,095,513
Year 18 : $13,707,413

Farm Players Salaries
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
Carter Bear (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Cameron Reid (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
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
Stian Solberg	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ethan Wyttenbach (Out of Payroll)	$90,000 (3)
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
Nolan Foote	$80,000 (1)
Salary Remaining :	$80,000
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
Dylan Sikura	$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
Konstantin Zakharov	$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
Artyom Gonchar (Out of Payroll)	$70,000 (3)
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
Hampton Slukynsky	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Max Westergård (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Aleksanteri Kaskimaki	$60,000 (3)
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
Adam Engström	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ryan Ufko	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jordan Dumais	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Gustafsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Reece Newkirk	$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
Total Farm Players	30
Salary Commitment
Year 15 : $2,111,895
Year 16 : $1,507,520
Year 17 : $800,000
Year 18 : $0
Salary Average Commitment
Year 15 : $108,000
Year 16 : $76,000
Year 17 : $44,000
Year 18 : $0

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,859,788
Farm Players Total Salaries	$3,277,680
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$216,858
Pro Estimated Expenses	$33,829,848
Farm Remaining Season Days	149
Farm Expenses Per Days	$31,468
Farm Estimated Expenses	$4,688,732
Estimated Season Expenses	$38,518,580
Season Salary Cap	$35,427,468
Estimate Under Maximum Salary Cap of $60,000,000	$24,572,532
Estimate Over Minimum Salary Cap of $20,000,000	$15,427,468
Current Bank Account	$413,927,499
Projected Bank Account	$375,408,919

Pro Players Salaries
Magnus Paajarvi	$2,756,250 (3)
-Salary Remaining :	$2,756,250
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
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
Kyle Beach	$2,186,018 (1)
-Salary Remaining :	$2,186,018
-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
Marcus Hogberg	$1,300,000 (4)
-Salary Remaining :	$1,300,000
-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
Yegor Chinakhov	$900,000 (3)
-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
Dalibor Dvorský	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Roman Polak	$800,000 (4)
-Salary Remaining :	$800,000
-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
Nikita Okhotiuk	$600,000 (5)
-Salary Remaining :	$600,000
-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
Luke Gazdic	$600,000 (5)
-Salary Remaining :	$600,000
-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
Koehn Ziemmer	$500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	23
Salary Commitment
Year 15 : $32,859,788
Year 16 : $24,606,332
Year 17 : $21,268,832
Year 18 : $13,502,332
Salary Average Commitment
Year 15 : $880,000
Year 16 : $600,000
Year 17 : $480,000
Year 18 : $360,000
Salary Cap with 1 Way Contract
Year 15 : $32,859,788
Year 16 : $24,606,332
Year 17 : $21,268,832
Year 18 : $13,502,332

Farm Players Salaries
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
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
Porter Martone (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
James Hagens (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jackson Smith (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Caleb Desnoyers (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
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
Cayden Lindstrom	$90,000 (2)
Salary Remaining :	$90,000
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
Conor Geekie	$90,000 (5)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Denton Mateychuk	$90,000 (5)
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
Lukas Dostal	$90,000 (4)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Blake Fiddler (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jack Murtagh (Out of Payroll)	$90,000 (3)
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
Alexander Nikishin	$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
Alexei Medvedev (Out of Payroll)	$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
Matthew Gard (Out of Payroll)	$60,000 (3)
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
Jakub Dvořák	$60,000 (1)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Total Farm Players	35
Salary Commitment
Year 15 : $3,277,680
Year 16 : $2,842,680
Year 17 : $2,025,180
Year 18 : $857,680
Salary Average Commitment
Year 15 : $140,000
Year 16 : $116,000
Year 17 : $80,000
Year 18 : $32,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$42,562,376
Farm Players Total Salaries	$2,543,475
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$279,304
Pro Estimated Expenses	$43,571,424
Farm Remaining Season Days	149
Farm Expenses Per Days	$23,782
Farm Estimated Expenses	$3,543,518
Estimated Season Expenses	$47,114,942
Season Salary Cap	$44,685,851
Estimate Under Maximum Salary Cap of $60,000,000	$15,314,149
Estimate Over Minimum Salary Cap of $20,000,000	$24,685,851
Current Bank Account	$423,730,967
Projected Bank Account	$376,616,025

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
Drew Doughty	$3,540,172 (4)
-Salary Remaining :	$3,540,172
-Salary Average :	$0
-Salary Average Remaining :	$0
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
Semyon Varlamov	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-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
William Nylander	$2,252,500 (1)
-Salary Remaining :	$2,252,500
-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
Miro Heiskanen	$1,875,000 (5)
-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
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
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
Total Pro Players	20
Salary Commitment
Year 15 : $42,562,376
Year 16 : $39,409,876
Year 17 : $31,928,626
Year 18 : $23,547,258
Salary Average Commitment
Year 15 : $720,000
Year 16 : $640,000
Year 17 : $440,000
Year 18 : $280,000
Salary Cap with 1 Way Contract
Year 15 : $42,562,376
Year 16 : $39,409,876
Year 17 : $31,928,626
Year 18 : $23,547,258

Farm Players Salaries
Tyler Toffoli	$156,975 (1)
Salary Remaining :	$156,975
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
Anthony Duclair	$100,000 (5)
Salary Remaining :	$100,000
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
Jacob Battaglia	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Shane Vansaghi (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Troy Terry	$80,000 (5)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Scott Laughton	$80,000 (5)
Salary Remaining :	$80,000
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
Eric Nilson (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
David Goyette	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Conor Garland	$80,000 (5)
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
Adam Kleber	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Lasse Boelius (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
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
Yegor Sidorov	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Will Reynolds (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
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
Evan Gardner	$65,000 (2)
Salary Remaining :	$65,000
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
Alexander Rykov	$65,000 (2)
Salary Remaining :	$65,000
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
James Malatesta	$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
Eemil Viro	$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
Noah Read (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Malte Vass (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Ivan Zhigalov	$60,000 (3)
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
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
John Beecher	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	36
Salary Commitment
Year 15 : $2,543,475
Year 16 : $2,036,500
Year 17 : $1,410,000
Year 18 : $850,000
Salary Average Commitment
Year 15 : $140,000
Year 16 : $112,000
Year 17 : $76,000
Year 18 : $44,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$34,746,406
Farm Players Total Salaries	$3,082,712
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$231,830
Pro Estimated Expenses	$36,165,480
Farm Remaining Season Days	149
Farm Expenses Per Days	$28,287
Farm Estimated Expenses	$4,214,763
Estimated Season Expenses	$40,380,243
Season Salary Cap	$37,489,118
Estimate Under Maximum Salary Cap of $60,000,000	$22,510,882
Estimate Over Minimum Salary Cap of $20,000,000	$17,489,118
Current Bank Account	$498,372,732
Projected Bank Account	$457,992,489

Pro Players Salaries
Dylan Larkin	$3,291,500 (5)
-Salary Remaining :	$3,291,500
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jakub Voracek	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-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
Simon Nemec	$1,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Juuso Välimäki	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-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
Total Pro Players	23
Salary Commitment
Year 15 : $34,746,406
Year 16 : $27,577,406
Year 17 : $16,739,750
Year 18 : $10,184,750
Salary Average Commitment
Year 15 : $880,000
Year 16 : $680,000
Year 17 : $440,000
Year 18 : $240,000
Salary Cap with 1 Way Contract
Year 15 : $34,746,406
Year 16 : $27,577,406
Year 17 : $16,739,750
Year 18 : $10,184,750

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
Joakim Kemell	$100,000 (5)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Michael Misa (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Danila Yurov	$100,000 (3)
Salary Remaining :	$100,000
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
Lynden Lakovic (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
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
Samuel Savoie	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Gleb Trikozov	$80,000 (3)
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
Hendrix Lapierre	$80,000 (3)
Salary Remaining :	$80,000
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
George Fegaras	$80,000 (3)
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
Ilya Nabokov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Semyon Frolov (Out of Payroll)	$80,000 (3)
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
Luca Cagnoni	$70,000 (1)
Salary Remaining :	$70,000
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
David Bedkowski (Out of Payroll)	$70,000 (3)
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
Justin Poirer	$65,000 (2)
Salary Remaining :	$65,000
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
Daemon Hunt	$60,000 (3)
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
Jakub Škarek	$60,000 (2)
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
Aydar Suniev	$60,000 (1)
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
Zion Nybeck	$60,000 (3)
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
Dominic Turgeon	$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
Egor Afanasyev	$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
Total Farm Players	42
Salary Commitment
Year 15 : $3,082,712
Year 16 : $2,014,712
Year 17 : $1,417,500
Year 18 : $400,000
Salary Average Commitment
Year 15 : $160,000
Year 16 : $104,000
Year 17 : $72,000
Year 18 : $20,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$35,192,898
Farm Players Total Salaries	$2,560,719
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$233,288
Pro Estimated Expenses	$36,392,928
Farm Remaining Season Days	149
Farm Expenses Per Days	$23,226
Farm Estimated Expenses	$3,460,674
Estimated Season Expenses	$39,853,602
Season Salary Cap	$37,433,617
Estimate Under Maximum Salary Cap of $60,000,000	$22,566,383
Estimate Over Minimum Salary Cap of $20,000,000	$17,433,617
Current Bank Account	$389,962,651
Projected Bank Account	$350,109,049

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
Oskar Lindblom	$2,610,000 (1)
-Salary Remaining :	$2,610,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
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
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
Alexander Sulzer	$1,344,800 (3)
-Salary Remaining :	$1,344,800
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Jacob de la Rose	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Urho Vaakanainen	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Henri Jokiharju	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
John Tavares	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-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
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
Jacob Fowler	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Mike Benning	$600,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Eetu Luostarinen	$0 (0)
Matias Maccelli	$0 (0)
Total Pro Players	23
Salary Commitment
Year 15 : $35,192,898
Year 16 : $26,145,398
Year 17 : $17,395,398
Year 18 : $14,479,348
Salary Average Commitment
Year 15 : $800,000
Year 16 : $520,000
Year 17 : $280,000
Year 18 : $200,000
Salary Cap with 1 Way Contract
Year 15 : $35,192,898
Year 16 : $26,145,398
Year 17 : $17,395,398
Year 18 : $14,479,348

Farm Players Salaries
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
Mark Stone	$158,470 (1)
Salary Remaining :	$158,470
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Brett Ritchie	$152,440 (1)
Salary Remaining :	$152,440
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
Ondrej Palat	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Victor Eklund (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Sam Dickinson	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Benjamin Rautiainen (Out of Payroll)	$90,000 (3)
Salary Remaining :	$90,000
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
Trey Augustine	$80,000 (1)
Salary Remaining :	$80,000
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
Alex Huang (Out of Payroll)	$70,000 (3)
Salary Remaining :	$70,000
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
Matyas Sapovaliv	$70,000 (3)
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
Dominik Badinka	$70,000 (2)
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
Karl Annborn	$60,000 (3)
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
Denver Barkey	$60,000 (1)
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
Xavier Veilleux (Out of Payroll)	$60,000 (3)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Matt Seminoff	$60,000 (3)
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
Kirill Maksimov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 15 : $2,560,719
Year 16 : $1,125,000
Year 17 : $700,000
Year 18 : $190,000
Salary Average Commitment
Year 15 : $217,000
Year 16 : $60,000
Year 17 : $36,000
Year 18 : $8,000

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	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,034,375
Farm Players Total Salaries	$2,191,100
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
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	156
Pro Expenses Per Days	$242,977
Pro Estimated Expenses	$37,904,412
Farm Remaining Season Days	149
Farm Expenses Per Days	$23,095
Farm Estimated Expenses	$3,441,155
Estimated Season Expenses	$41,345,567
Season Salary Cap	$38,825,475
Estimate Under Maximum Salary Cap of $60,000,000	$21,174,525
Estimate Over Minimum Salary Cap of $20,000,000	$18,825,475
Current Bank Account	$241,526,135
Projected Bank Account	$200,180,568

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
Shane Pinto	$2,500,000 (5)
-Salary Remaining :	$2,500,000
-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
Gabriel Vilardi	$1,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Tony DeAngelo	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Hunter Shinkaruk	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Landon Ferraro	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Artemi Panarin	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-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
Mark Pysyk	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Luke Hughes	$900,000 (4)
-Salary Remaining :	$900,000
-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
Ty Smith	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$40,000
-Salary Average Remaining :	$40,000
Total Pro Players	22
Salary Commitment
Year 15 : $37,034,375
Year 16 : $28,059,625
Year 17 : $21,185,000
Year 18 : $14,622,500
Salary Average Commitment
Year 15 : $880,000
Year 16 : $600,000
Year 17 : $440,000
Year 18 : $280,000
Salary Cap with 1 Way Contract
Year 15 : $37,034,375
Year 16 : $28,059,625
Year 17 : $21,185,000
Year 18 : $14,622,500

Farm Players Salaries
Dylan Samberg	$116,600 (2)
Salary Remaining :	$116,600
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Roger McQueen (Out of Payroll)	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Jimmy Snuggerud	$100,000 (5)
Salary Remaining :	$100,000
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
Daniil Prokhorov (Out of Payroll)	$90,000 (3)
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
Theo Hallquisth (Out of Payroll)	$80,000 (3)
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
Klim Kostin	$80,000 (2)
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
Cam Lund	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Isaac Howard	$80,000 (4)
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
Tommy Lafreniere (Out of Payroll)	$70,000 (3)
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
Mikhail Yegorov	$70,000 (2)
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
Michal Pradel (Out of Payroll)	$60,000 (3)
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
Michael Buchinger	$60,000 (2)
Salary Remaining :	$60,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Nick Moldenhauer	$60,000 (2)
Salary Remaining :	$60,000
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
Andrew Strathmann	$50,000 (1)
Salary Remaining :	$50,000
Salary Average :	$4,000
Salary Average Remaining :	$4,000
Hugo Alnefelt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vitali Kravtsov	$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
Total Farm Players	31
Salary Commitment
Year 15 : $2,191,100
Year 16 : $1,434,100
Year 17 : $752,500
Year 18 : $260,000
Salary Average Commitment
Year 15 : $112,000
Year 16 : $72,000
Year 17 : $36,000
Year 18 : $12,000

Team	Current Fund	Season Salary Cap	Under Maximum of $60,000,000 Available Cap Space	Over Minimum of $20,000,000	Farm Salary Cap	Under Maximum of $4,000,000	Pro Players	Farm Players	Total Players
BANGOR BEAGLES	$425,315,116	$48,566,168	$11,433,832	$28,566,168	$2,581,950	$1,418,050	21	34	55
BROOKLYN BLAZERS	$385,373,290	$32,679,923	$27,320,077	$12,679,923	$2,897,141	$1,102,859	20	37	57
CALGARY COWBOYS	$405,720,591	$38,448,925	$21,551,075	$18,448,925	$2,672,800	$1,327,200	23	39	62
CAPE BRETON CELTS	$444,157,818	$41,669,063	$18,330,937	$21,669,063	$1,800,000	$2,200,000	22	33	55
CAPE FEAR PROWLERS	$435,191,547	$48,496,556	$11,503,444	$28,496,556	$2,769,575	$1,230,425	22	33	55
CHICAGO CRUSHERS	$473,351,102	$44,590,079	$15,409,921	$24,590,079	$1,285,000	$2,715,000	21	25	46
COLORADO WOLVES	$534,226,491	$31,596,532	$28,403,468	$11,596,532	$2,355,000	$1,645,000	21	36	57
COQUITLAM KNIGHTS	$427,363,479	$38,596,550	$21,403,450	$18,596,550	$2,270,550	$1,729,450	21	35	56
DETROIT RED WINGS	$255,426,960	$35,386,168	$24,613,832	$15,386,168	$2,244,250	$1,755,750	22	34	56
EDMONTON BUSCHWACKERS	$481,579,829	$35,524,810	$24,475,190	$15,524,810	$2,848,200	$1,151,800	19	41	60
HALIFAX HIGHLANDERS	$587,834,002	$46,075,360	$13,924,640	$26,075,360	$2,239,875	$1,760,125	26	33	59
HAWAII TYPHOON	$474,595,117	$35,852,400	$24,147,600	$15,852,400	$2,463,531	$1,536,469	24	38	62
LAS CRUCES SPURS	$482,960,446	$38,348,713	$21,651,287	$18,348,713	$2,500,338	$1,499,662	24	38	62
MANHATTAN ISLANDERS	$395,574,636	$40,180,459	$19,819,541	$20,180,459	$2,874,075	$1,125,925	21	44	65
NEWTON NIGHTMARES	$303,136,735	$38,646,308	$21,353,692	$18,646,308	$2,310,900	$1,689,100	25	40	65
NORTH VAN ROCKERS	$503,500,479	$42,078,151	$17,921,849	$22,078,151	$2,587,500	$1,412,500	20	39	59
PENSACOLA BADGERS	$401,182,998	$39,524,956	$20,475,044	$19,524,956	$1,691,895	$2,308,105	22	30	52
PHILADELPHIA MADMEN	$413,927,499	$35,427,468	$24,572,532	$15,427,468	$2,567,680	$1,432,320	23	35	58
PINCHER CREEK PREDATORS	$423,730,967	$44,685,851	$15,314,149	$24,685,851	$2,123,475	$1,876,525	20	36	56
SAN JOSE BLASPHEMERS	$498,372,732	$37,489,118	$22,510,882	$17,489,118	$2,742,712	$1,257,288	23	42	65
SYRACUSE BULLDOGS	$389,962,651	$37,433,617	$22,566,383	$17,433,617	$2,240,719	$1,759,281	23	29	52
VANCOUVER MILLIONAIRES	$241,526,135	$38,825,475	$21,174,525	$18,825,475	$1,791,100	$2,208,900	22	31	53

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 - %