S16/17 OFF-SEASON BUDGET

[Talon]

OFF-SEASON BONUS MONEY AVAILABLE

NORTH EAST
Cleveland - 0 Rollover + 5MM contract = $5MM
St. Paul - 0 Rollover + 4MM contract = $4MM
Michigan - 8MM Rollover + 5MM contract = $13MM
Milwaukee - 3.75MM Rollover + 4MM contract = $7.75MM



GULF COAST
Miami -  0 Rollover + 7MM contract = $7MM
Alabama - .25MM Rollover + 6MM contract = $6.25MM
Orlando - 1.75MM Rollover + 4MM contract = $5.75MM
Cancun  -  1MM Rollover + 3MM contract = $4MM



MID-ATLANTIC
DC -   2MM Rollover + 4.5MM contract = $6.5MM
London  -  .13MM Rollover + 3.5MM contract = $3.63MM
New Jersey -  0 Rollover + 2MM contract = $2MM
Amsterdam -  6.25MM Rollover + 5MM contract = $11.25MM



MID-SOUTH
Music City  -   2.25MM Rollover + 2.75MM contract = $5MM
Charlotte  -  .75MM Rollover + 2MM contract = $.75MM
Atlanta -  1.25MM Rollover + 3.5MM contract = $4.75MM
Myrtle Beach  -  4.5MM Rollover + 3MM contract = $7.5MM




SOUTHWEST
Las Vegas -  8.5 Rollover + 3MM contract = $11.5MM
Tucson -    6MM Rollover + 5MM contract = $11MM
Dallas -  0 Rollover + 2 contract = $2MM
San Antonio  - 9.3MM Rollover + 2MM contract = $11.3MM



NORTH PACIFIC
Vancouver -  2.79MM Rollover + 5MM contract = $7.79MM
Salt Lake -  1.3MM Rollover + 2MM contract = $3.3MM
Portland - 2.15MM Rollover + 2MM contract = $4.15MM
Seattle -  .15MM Rollover + 4MM contract = $4.15MM



MID-WEST
Winnipeg - 3MM Rollover + 6MM contract = $9MM
Kansas City - 0 Rollover + 2MM contract = $2MM
Rapid City - 1MM Rollover + 5.5MM contract = $6.5MM
Lincoln - 0 Rollover + 4.5MM contract = $4.5MM



SOUTH PACIFIC
Sydney -  .75MM Rollover + $4MM contract = $4.75MM
Pearl Harbor - 1MM Rollover + 0 contract = $1MM
Long Beach - 0 Rollover + 4MM contract = $4MM
Oakland -  6.85MM Rollover + 2MM contract = $8.85MM

[Talon]

INTERNATIONAL BONUS POOL MONEY AVAILABLE

NORTH EAST
Cleveland -  $10MM
St. Paul -  $10MM
Michigan -  $10MM
Milwaukee -  $10MM



GULF COAST
Miami -  $10MM
Alabama -  $24MM
Orlando -  $21MM
Cancun -  $31MM


MID-ATLANTIC
DC -  $11MM
London  -  $11MM
New Jersey -  $22MM
Amsterdam -  $10MM


MID-SOUTH
Music City  -  $16MM
Charlotte -  $23MM
Atlanta -  $19MM
Myrtle Beach  -  $22MM



SOUTHWEST
Las Vegas -  $23MM
Tucson -  $11MM
Dallas -  $10MM
San Antonio  -  $14MM


NORTH PACIFIC
Vancouver -  $10MM
Salt Lake -  $10MM
Portland -  $29MM
Seattle -  $12MM



MID-WEST
Winnipeg -  $23MM
Kansas City -  $10MM
Rapid City -  $10MM
Lincoln -  $10MM



SOUTH PACIFIC
Sydney -  $11MM
Pearl Harbor -  $16MM
Long Beach -  $15MM
Oakland -  $24MM