SLH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	9
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	93 235 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	503 973 $
Pro Estimated Expenses	21 166 866 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 166 866 $
Current Bank Account	5 392 098 $
Projected Bank Account	(15 774 768 $)

Pro Players Salaries
Noah Dobson	9 500 000 $ (8)
Jordan Kyrou	8 125 000 $ (3)
Thomas Chabot	8 000 000 $ (2)
Casey Mittelstadt	5 750 000 $ (2)
Erik Cernak	5 200 000 $ (3)
Ryan McLeod	5 000 000 $ (4)
Alexander Wennberg UFA	5 000 000 $ (1)
Kevin Lankinen	4 500 000 $ (5)
Brandon Saad UFA	4 500 000 $ (1)
Michael Anderson	4 125 000 $ (3)
Nick Jensen UFA	4 050 000 $ (1)
Radko Gudas UFA	4 000 000 $ (1)
Ryan Hartman	4 000 000 $ (2)
Barclay Goodrow	3 641 667 $ (2)
Kurtis MacDermid	3 450 000 $ (2)
Mario Ferraro UFA	3 250 000 $ (1)
Logan O'Connor	2 500 000 $ (6)
Brett Howden	2 500 000 $ (5)
Jake Bean UFA	1 750 000 $ (1)
Eric Robinson	1 700 000 $ (4)
Oliver Wahlstrom	1 000 000 $ (1)
Marco Kasper	918 333 $ (1)
Matthew Highmore UFA	775 000 $ (1)
Frederik Andersen SOS	0 $ (1)
Jacob Perreault SOS	0 $ (1)
Marcus Johansson UFA	0 $ (1)
Ville Koivunen	0 $ (1)
Dillon Dube SOS	0 $ (1)
Jake Leschyshyn SOS	0 $ (1)
Isaiah George	0 $ (1)
Colin White SOS	0 $ (1)
Janne Kuokkanen SOS	0 $ (1)
Total Pro Players	32
Salary Commitment
Year 2025 : 93 235 000 $
Year 2026 : 67 991 667 $
Year 2027 : 43 150 000 $
Year 2028 : 25 700 000 $
Salary Average Commitment
Year 2025 : 93 235 000 $
Year 2026 : 67 991 667 $
Year 2027 : 43 150 000 $
Year 2028 : 25 700 000 $
Salary Cap with 1 Way Contract
Year 2025 : 93 235 000 $
Year 2026 : 67 991 667 $
Year 2027 : 43 150 000 $
Year 2028 : 25 700 000 $

Farm Players Salaries
Frederic Brunet (Out of Payroll)	8 600 $ (1)
Total Farm Players	1
Salary Commitment
Year 2025 : 8 600 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 8 600 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Aeros

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	9
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 137 857 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	449 394 $
Pro Estimated Expenses	18 874 548 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	18 874 548 $
Current Bank Account	0 $
Projected Bank Account	(18 874 548 $)

Pro Players Salaries
Ivan Provorov	8 500 000 $ (7)
Jeremy Swayman	8 250 000 $ (7)
Kevin Hayes UFA	7 142 857 $ (1)
Lukas Dostal	6 500 000 $ (5)
Brendan Gallagher	6 500 000 $ (2)
Josh Anderson	5 500 000 $ (2)
Ryan Graves	5 400 000 $ (2)
Jesperi Kotkaniemi	4 820 000 $ (3)
Lawson Crouse	4 300 000 $ (2)
Brenden Dillon	4 000 000 $ (2)
Jordan Greenway	4 000 000 $ (2)
Nate Schmidt	3 500 000 $ (3)
Anthony Duclair	3 500 000 $ (3)
Luke Evangelista	3 000 000 $ (2)
Scott Laughton UFA	3 000 000 $ (1)
Wyatt Kaiser	1 700 000 $ (2)
Jesper Boqvist	1 500 000 $ (2)
Tye Kartye	1 250 000 $ (2)
Vincent Hinostroza	775 000 $ (1)
Braeden Cootes	0 $ (1)
Harrison Brunicke	0 $ (1)
Nolan Allan	0 $ (1)
Jacob Fowler	0 $ (1)
Total Pro Players	23
Salary Commitment
Year 2025 : 83 137 857 $
Year 2026 : 72 220 000 $
Year 2027 : 35 070 000 $
Year 2028 : 23 250 000 $
Salary Average Commitment
Year 2025 : 83 137 857 $
Year 2026 : 72 220 000 $
Year 2027 : 35 070 000 $
Year 2028 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 2025 : 83 137 857 $
Year 2026 : 72 220 000 $
Year 2027 : 35 070 000 $
Year 2028 : 23 250 000 $

Farm Players Salaries
Ty Dellandrea	13 000 $ (1)
Ethan Cardwell SOS	0 $ (1)
Marat Khusnutdinov	0 $ (1)
Logan Mailloux SOS	0 $ (1)
Ilya Solovyov SOS	0 $ (1)
Jonas Rondbjerg SOS	0 $ (1)
Ethan Cardwell	0 $ (1)
Anton Blidh SOS	0 $ (1)
Jack Devine	0 $ (1)
Gabriel Landeskog SOS	0 $ (1)
Ryan Ufko	0 $ (1)
Total Farm Players	11
Salary Commitment
Year 2025 : 13 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 13 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Albatros

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	19 575 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	105 811 $
Pro Estimated Expenses	4 444 062 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	4 444 062 $
Current Bank Account	0 $
Projected Bank Account	(4 444 062 $)

Pro Players Salaries
Fabian Zetterlund	4 275 000 $ (3)
Kirill Marchenko	3 850 000 $ (2)
Nick Perbix	2 750 000 $ (2)
Egor Zamula	1 700 000 $ (1)
Bobby McMann UFA	1 350 000 $ (1)
Daniil Miromanov UFA	1 250 000 $ (1)
Tanner Pearson UFA	1 000 000 $ (1)
Ryan Shea UFA	900 000 $ (1)
Jacob Bernard-Docker UFA	875 000 $ (1)
Uvis Balinskis UFA	850 000 $ (1)
Parker Wotherspoon UFA	775 000 $ (1)
Jonas Johansson SOS	0 $ (1)
Alex Lyon	0 $ (1)
Cole Schwindt	0 $ (1)
Marc Gatcomb	0 $ (1)
Rodrigo Abols	0 $ (1)
Max Sasson	0 $ (1)
Ethen Frank	0 $ (1)
Matvei Gridin	0 $ (1)
Nikolas Matinpalo	0 $ (1)
Total Pro Players	20
Salary Commitment
Year 2025 : 19 575 000 $
Year 2026 : 10 875 000 $
Year 2027 : 4 275 000 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 19 575 000 $
Year 2026 : 10 875 000 $
Year 2027 : 4 275 000 $
Year 2028 : 0 $
Salary Cap with 1 Way Contract
Year 2025 : 19 575 000 $
Year 2026 : 10 875 000 $
Year 2027 : 4 275 000 $
Year 2028 : 0 $

Farm Players Salaries
Ben Jones	0 $ (1)
Alex Barre-Boulet SOS	0 $ (1)
Jack Studnicka SOS	0 $ (1)
Akil Thomas	0 $ (1)
Dakota Mermis SOS	0 $ (1)
Jiri Smejkal SOS	0 $ (1)
Connor Clattenburg	0 $ (1)
Frederik Olofsson SOS	0 $ (1)
Total Farm Players	8
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	9
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 625 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	473 649 $
Pro Estimated Expenses	19 893 258 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 893 258 $
Current Bank Account	13 077 910 $
Projected Bank Account	(6 815 348 $)

Pro Players Salaries
Dylan Cozens	7 100 000 $ (3)
Anders Lee UFA	7 000 000 $ (1)
Carter Verhaeghe	7 000 000 $ (8)
Chris Kreider	6 500 000 $ (2)
Travis Sanheim	6 250 000 $ (3)
Alexander Romanov	6 250 000 $ (8)
Owen Tippett	6 200 000 $ (4)
Charlie Coyle UFA	5 250 000 $ (1)
Adam Larsson	5 250 000 $ (4)
Rasmus Ristolainen	5 100 000 $ (2)
Mike Matheson UFA	4 875 000 $ (1)
Yakov Trenin	3 500 000 $ (3)
Ben Chiarot UFA	3 200 000 $ (1)
Nick Seeler	2 700 000 $ (3)
Joel Armia	2 500 000 $ (2)
Alexandre Texier UFA	2 100 000 $ (1)
Kent Johnson	1 800 000 $ (2)
Justin Brazeau UFA	1 500 000 $ (2)
Simon Benoit	1 350 000 $ (2)
Philipp Kurashev UFA	1 200 000 $ (1)
David Rittich UFA	1 000 000 $ (1)
Zach Aston-Reese	0 $ (1)
Marcus Björk SOS	0 $ (1)
James Reimer SOS	0 $ (1)
Evander Kane SOS	0 $ (1)
Matt Benning SOS	0 $ (1)
Tristan Lennox	0 $ (1)
Total Pro Players	27
Salary Commitment
Year 2025 : 87 625 000 $
Year 2026 : 63 000 000 $
Year 2027 : 44 250 000 $
Year 2028 : 24 700 000 $
Salary Average Commitment
Year 2025 : 86 307 353 $
Year 2026 : 63 000 000 $
Year 2027 : 44 250 000 $
Year 2028 : 24 700 000 $
Salary Cap with 1 Way Contract
Year 2025 : 87 625 000 $
Year 2026 : 63 000 000 $
Year 2027 : 44 250 000 $
Year 2028 : 24 700 000 $

Farm Players Salaries
John Beecher (Out of Payroll)	9 000 $ (1)
Landon Slagger	0 $ (1)
Nolan Patrick SOS	0 $ (1)
Rudolfs Balcers SOS	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2025 : 9 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 9 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Avengers

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	9
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	84 375 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	456 081 $
Pro Estimated Expenses	19 155 402 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 155 402 $
Current Bank Account	(2 344 980 $)
Projected Bank Account	(21 500 382 $)

Pro Players Salaries
Sam Bennett	8 000 000 $ (8)
Alex Debrincat	7 875 000 $ (2)
Mattias Ekholm	6 250 000 $ (1)
Jacob Markstrom	6 000 000 $ (1)
Vincent Trocheck	5 625 000 $ (4)
Brett Pesce	5 500 000 $ (5)
Zach Hyman	5 500 000 $ (2)
Ryan Strome	5 000 000 $ (2)
Josh Manson UFA	4 500 000 $ (1)
Noah Cates	4 000 000 $ (4)
Nick Leddy UFA	4 000 000 $ (1)
Connor Zary	3 775 000 $ (3)
Erik Haula UFA	3 150 000 $ (1)
Anthony Beauvillier	2 750 000 $ (2)
Casey Cizikas	2 500 000 $ (2)
Nico Sturm	2 000 000 $ (2)
Reilly Smith UFA	2 000 000 $ (1)
Joel Hanley	1 750 000 $ (2)
Pontus Holmberg	1 550 000 $ (2)
Kiefer Sherwood USA	1 500 000 $ (1)
Justin Barron	1 150 000 $ (1)
Alex Turcotte	0 $ (1)
Tom Willander	0 $ (1)
Scott Wedgewood SOS	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2025 : 84 375 000 $
Year 2026 : 55 825 000 $
Year 2027 : 26 900 000 $
Year 2028 : 23 125 000 $
Salary Average Commitment
Year 2025 : 84 375 000 $
Year 2026 : 55 825 000 $
Year 2027 : 26 900 000 $
Year 2028 : 23 125 000 $
Salary Cap with 1 Way Contract
Year 2025 : 84 375 000 $
Year 2026 : 55 825 000 $
Year 2027 : 26 900 000 $
Year 2028 : 23 125 000 $

Farm Players Salaries
Ivan Ivan	0 $ (1)
Oskar Back	0 $ (1)
Daniel Sprong	0 $ (1)
Spencer Stastney	0 $ (1)
Nikita Okhotyuk SOS	0 $ (1)
Total Farm Players	5
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Barracudas

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 100 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	470 811 $
Pro Estimated Expenses	19 774 062 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 774 062 $
Current Bank Account	(1 660 967 $)
Projected Bank Account	(21 435 029 $)

Pro Players Salaries
Dylan Larkin	8 700 000 $ (3)
Vladislav Gavrikov	7 000 000 $ (7)
Matt Coronato	6 500 000 $ (7)
Ryan Pulock	6 150 000 $ (3)
Tristan Jarry	5 375 000 $ (3)
Matt Duchene	4 500 000 $ (4)
Mikael Backlund NC	4 500 000 $ (1)
Cody Ceci	4 500 000 $ (4)
Jack McBain	4 250 000 $ (5)
Colin Miller	4 000 000 $ (3)
Cam Atkinson	4 000 000 $ (2)
Nino Niederreiter	4 000 000 $ (2)
Jake Neighbours	3 750 000 $ (2)
Oliver Ekman-Larsson	3 500 000 $ (3)
Jonas Siegenthaler	3 400 000 $ (2)
Michael Rasmussen	3 200 000 $ (3)
Connor Brown	3 000 000 $ (4)
Derek Forbort UFA	2 000 000 $ (1)
Blake Lizotte	1 850 000 $ (1)
Tomas Tatar	1 800 000 $ (1)
Christian Fischer	1 125 000 $ (1)
Brady Martin	0 $ (1)
Justus Annunen	0 $ (1)
Total Pro Players	23
Salary Commitment
Year 2025 : 87 100 000 $
Year 2026 : 75 825 000 $
Year 2027 : 60 675 000 $
Year 2028 : 29 750 000 $
Salary Average Commitment
Year 2025 : 87 100 000 $
Year 2026 : 75 825 000 $
Year 2027 : 60 675 000 $
Year 2028 : 29 750 000 $
Salary Cap with 1 Way Contract
Year 2025 : 87 100 000 $
Year 2026 : 75 825 000 $
Year 2027 : 60 675 000 $
Year 2028 : 29 750 000 $

Farm Players Salaries
Jack Campbell SOS	0 $ (1)
Ryan Winterton SOS	0 $ (1)
Thomas Bordeleau SOS	0 $ (1)
Travis Dermott SOS	0 $ (1)
Libor Hajek SOS	0 $ (1)
Danil Guschin SOS	0 $ (1)
Total Farm Players	6
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Beauceron

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	85 362 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	461 419 $
Pro Estimated Expenses	19 379 598 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 379 598 $
Current Bank Account	4 160 948 $
Projected Bank Account	(15 218 650 $)

Pro Players Salaries
Connor McDavid	10 000 000 $ (1)
Sebastian Aho	9 750 000 $ (4)
Nikita Kucherov	9 500 000 $ (2)
Mark Scheifele	8 500 000 $ (4)
Jake Oettinger	8 250 000 $ (8)
Victor Hedman	8 000 000 $ (3)
Dylan Samberg	5 750 000 $ (3)
Bryan Rust	5 125 000 $ (3)
Mats Zuccarello UFA	4 125 000 $ (1)
Simon Holmström	3 625 000 $ (2)
Aliaksei Protas	3 375 000 $ (4)
C.M. Salaire (1 Way Contract)	2 500 000 $ (1)
-1 Way Contract Salary Cap :	2 500 000 $
Conor Timmins	2 200 000 $ (2)
Jayden Struble	1 412 500 $ (2)
Nils Lundkvist	1 250 000 $ (1)
Evgenii Dadonov UFA	1 000 000 $ (1)
Martin Pospisil	1 000 000 $ (1)
Matt Murray SOS	0 $ (1)
Nate Danielson	0 $ (1)
Mackie Samoskevich	0 $ (1)
Justin Sourdif SOS	0 $ (1)
Chris Driedger SOS	0 $ (1)
Jackson LaCombe	0 $ (1)
Sam Dickinson	0 $ (1)
Dalibor Dvorsky	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2025 : 85 362 500 $
Year 2026 : 65 487 500 $
Year 2027 : 48 750 000 $
Year 2028 : 29 875 000 $
Salary Average Commitment
Year 2025 : 86 287 500 $
Year 2026 : 65 487 500 $
Year 2027 : 48 750 000 $
Year 2028 : 29 875 000 $
Salary Cap with 1 Way Contract
Year 2025 : 85 362 500 $
Year 2026 : 65 487 500 $
Year 2027 : 48 750 000 $
Year 2028 : 29 875 000 $

Farm Players Salaries
Joakim Kemell SOS	0 $ (1)
Fabian Lysell SOS	0 $ (1)
Fedor Svechkov	0 $ (1)
Michael Milne SOS	0 $ (1)
Zachary L'Heureux	0 $ (1)
Bradley Nadeau SOS	0 $ (1)
Brad Lambert SOS	0 $ (1)
Liam Ohgren	0 $ (1)
Brendan Brisson SOS	0 $ (1)
Colton Dach	0 $ (1)
Aydar Suniev	0 $ (1)
Dalibor Dvorsky	0 $ (1)
Total Farm Players	12
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Blazers

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	10
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	50 850 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	274 865 $
Pro Estimated Expenses	11 544 330 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 544 330 $
Current Bank Account	0 $
Projected Bank Account	(11 544 330 $)

Pro Players Salaries
Juuse Saros	5 000 000 $ (3)
Ilya Mikheyev UFA	4 750 000 $ (1)
Chris Tanev	4 500 000 $ (5)
Trevor Moore	4 200 000 $ (3)
Sean Walker	3 600 000 $ (4)
Alexander Kerfoot UFA	3 500 000 $ (1)
Connor Clifton UFA	3 333 333 $ (1)
Ilya Lyubushkin	3 250 000 $ (2)
Adam Henrique UFA	3 000 000 $ (1)
Juuso Valimaki UFA	2 000 000 $ (1)
Jonatan Berggren	1 825 000 $ (1)
Carl Grundstrom UFA	1 800 000 $ (1)
Mark Kastelic	1 566 667 $ (3)
Ryan Reaves UFA	1 350 000 $ (1)
Ty Emberson UFA	1 300 000 $ (1)
Emil Heineman	1 100 000 $ (2)
Travis Hamonic	1 000 000 $ (1)
Cole Smith UFA	1 000 000 $ (1)
Cole Koepke UFA	1 000 000 $ (1)
Liam O'Brien	1 000 000 $ (2)
Colin Blackwell UFA (Out of Payroll)	775 000 $ (2)
Alex Stalock SOS	0 $ (1)
Jaroslav Chmelar	0 $ (1)
Reese Johnson SOS	0 $ (1)
Tyson Barrie SOS	0 $ (1)
Simon Nemec	0 $ (1)
Givani Smith SOS	0 $ (1)
Mikael Pyyhtia	0 $ (1)
Daniil Gushchin SOS	0 $ (1)
Matthew Schaefer	0 $ (1)
SOS Gardiens	0 $ (1)
Total Pro Players	31
Salary Commitment
Year 2025 : 50 850 000 $
Year 2026 : 24 991 667 $
Year 2027 : 18 866 667 $
Year 2028 : 8 100 000 $
Salary Average Commitment
Year 2025 : 47 350 000 $
Year 2026 : 24 991 667 $
Year 2027 : 18 866 667 $
Year 2028 : 8 100 000 $
Salary Cap with 1 Way Contract
Year 2025 : 50 850 000 $
Year 2026 : 24 991 667 $
Year 2027 : 18 866 667 $
Year 2028 : 8 100 000 $

Farm Players Salaries
Dominic James	0 $ (1)
Easton Cowan	0 $ (1)
Emil Bemstrom SOS	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	11
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	95 300 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	515 135 $
Pro Estimated Expenses	21 635 670 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 635 670 $
Current Bank Account	3 865 917 $
Projected Bank Account	(17 769 753 $)

Pro Players Salaries
Mitch Marner	10 000 000 $ (8)
J.T. Miller	8 000 000 $ (5)
Jesper Bratt	7 875 000 $ (6)
Jared Spurgeon	7 575 000 $ (2)
Seth Jarvis	7 500 000 $ (7)
Morgan Rielly	7 500 000 $ (3)
Evgeni Malkin UFA	6 100 000 $ (1)
Logan Thompson	5 850 000 $ (6)
Jaden Schwartz UFA	5 500 000 $ (1)
Jonathan Marchessault	5 500 000 $ (4)
Ivan Barbashev	5 000 000 $ (3)
Jason Zucker	4 750 000 $ (2)
John Marino	4 200 000 $ (3)
Cody Glass	2 500 000 $ (2)
Danton heinen	2 250 000 $ (1)
Braden Schneider	2 200 000 $ (1)
SALAIRE M.M. (1 Way Contract)	2 000 000 $ (8)
-1 Way Contract Salary Cap :	2 000 000 $
Brendan Smith	1 000 000 $ (1)
Keith Kinkaid SOS	0 $ (1)
Haydn Fleury UFA	0 $ (1)
Egor Sokolov SOS	0 $ (1)
Mike Reilly SOS	0 $ (1)
Corey Schueneman SOS	0 $ (1)
A.J. Greer UFA	0 $ (1)
Juho Lammikko SOS	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2025 : 95 300 000 $
Year 2026 : 78 250 000 $
Year 2027 : 63 425 000 $
Year 2028 : 46 725 000 $
Salary Average Commitment
Year 2025 : 94 956 250 $
Year 2026 : 77 906 250 $
Year 2027 : 63 081 250 $
Year 2028 : 46 381 250 $
Salary Cap with 1 Way Contract
Year 2025 : 95 300 000 $
Year 2026 : 78 250 000 $
Year 2027 : 63 425 000 $
Year 2028 : 46 725 000 $

Farm Players Salaries
Walker Duehr	0 $ (1)
Alexander Volkov SOS	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Chiefs

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	94 280 357 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	509 624 $
Pro Estimated Expenses	21 404 208 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 404 208 $
Current Bank Account	(945 129 $)
Projected Bank Account	(22 349 337 $)

Pro Players Salaries
Dougie Hamilton	9 000 000 $ (3)
Tim Stützle	8 350 000 $ (3)
Tomas Hertl	8 137 500 $ (3)
Jason Robertson	7 750 000 $ (1)
Gabe Vilardi	7 500 000 $ (6)
Noah Hanifin	7 350 000 $ (4)
Dylan Guenther	7 142 857 $ (8)
Nick Schmaltz UFA	5 850 000 $ (1)
Kaiden Guhle	5 550 000 $ (7)
Marcus Pettersson	5 500 000 $ (6)
Darcy Kuemper	5 250 000 $ (2)
Petr Mrazek UFA	4 250 000 $ (1)
Eetu Luostarinen	3 000 000 $ (2)
Jordan Staal	2 900 000 $ (2)
Stefan Noesen	2 750 000 $ (2)
Keegan Kolesar	2 500 000 $ (3)
Jordan Oesterle	1 500 000 $ (3)
Ryan Suter	0 $ (1)
Cameron Lund	0 $ (1)
Zack Ostapchuk	0 $ (1)
Adam Wilsby	0 $ (1)
Total Pro Players	21
Salary Commitment
Year 2025 : 94 280 357 $
Year 2026 : 76 430 357 $
Year 2027 : 62 530 357 $
Year 2028 : 33 042 857 $
Salary Average Commitment
Year 2025 : 94 280 356 $
Year 2026 : 76 430 356 $
Year 2027 : 62 530 356 $
Year 2028 : 33 042 856 $
Salary Cap with 1 Way Contract
Year 2025 : 94 280 357 $
Year 2026 : 76 430 357 $
Year 2027 : 62 530 357 $
Year 2028 : 33 042 857 $

Farm Players Salaries
Ville Husso SOS	0 $ (1)
Samuel Helenius	0 $ (1)
Ryan Greene	0 $ (1)
SOS SOS	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Cowboys

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 967 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	361 986 $
Pro Estimated Expenses	15 203 412 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 203 412 $
Current Bank Account	0 $
Projected Bank Account	(15 203 412 $)

Pro Players Salaries
Erik Karlsson	10 000 000 $ (2)
Kyle Palmieri	4 750 000 $ (2)
Jason Dickinson UFA	4 250 000 $ (1)
Pius Suter	4 125 000 $ (2)
Ross Colton	4 000 000 $ (2)
Trent Frederic	3 850 000 $ (8)
Thomas Novak	3 500 000 $ (2)
Samuel Montembeault	3 150 000 $ (2)
Nick Paul	3 150 000 $ (4)
Jordan Martinook	3 050 000 $ (2)
Jalen Chatfield	3 000 000 $ (2)
Andrew Peeke UFA	2 750 000 $ (1)
Jan Rutta	2 750 000 $ (1)
Niko Mikkola UFA	2 500 000 $ (1)
Garnet Hathaway	2 400 000 $ (1)
Anton Forsberg	2 250 000 $ (2)
Noel Acciari	2 000 000 $ (1)
Morgan Barron	1 850 000 $ (2)
Sam Carrick	1 000 000 $ (2)
Vasily Podkolzin	1 000 000 $ (1)
Brett Berard (Out of Payroll)	867 500 $ (1)
Tomas Nosek	775 000 $ (1)
Patrick Brown SOS	0 $ (1)
Josh Archibald SOS	0 $ (1)
Filip Zadina SOS	0 $ (1)
Casey Fitzgerald SOS	0 $ (1)
E.K. SALAIRE (1 Way Contract)	0 $ (1)
-1 Way Contract Salary Cap :	0 $
Nick Bonino SOS	0 $ (1)
Arthur Kaliyev SOS	0 $ (1)
Joel Nystrom	0 $ (1)
Gustav Lindstrom SOS	0 $ (1)
Total Pro Players	31
Salary Commitment
Year 2025 : 66 967 500 $
Year 2026 : 47 675 000 $
Year 2027 : 7 000 000 $
Year 2028 : 7 000 000 $
Salary Average Commitment
Year 2025 : 66 967 500 $
Year 2026 : 47 675 000 $
Year 2027 : 7 000 000 $
Year 2028 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 2025 : 66 967 500 $
Year 2026 : 47 675 000 $
Year 2027 : 7 000 000 $
Year 2028 : 7 000 000 $

Farm Players Salaries
Rory Kerins	0 $ (1)
Ryan Johnson SOS	0 $ (1)
Nathan Bastian	0 $ (1)
William Lagesson SOS	0 $ (1)
Alexander Holtz	0 $ (1)
Derek Stepan SOS	0 $ (1)
Bogdan Trineyev	0 $ (1)
Jacob Melanson	0 $ (1)
Total Farm Players	8
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Crusaders

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 375 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	439 865 $
Pro Estimated Expenses	18 474 330 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	18 474 330 $
Current Bank Account	0 $
Projected Bank Account	(18 474 330 $)

Pro Players Salaries
Brock Nelson	7 500 000 $ (3)
Anthony Cirelli	6 250 000 $ (3)
Adam Pelech	5 750 000 $ (3)
Nicolas Hague	5 500 000 $ (4)
Oliver Bjorkstrand	5 400 000 $ (1)
Joel Eriksson Ek	5 250 000 $ (2)
Jordan Eberle UFA	4 750 000 $ (1)
Vladimir Tarasenko UFA	4 750 000 $ (1)
Alex Laferriere	4 100 000 $ (3)
Brandon Carlo	4 100 000 $ (2)
Brayden Mcnabb	3 900 000 $ (3)
T.J. Brodie UFA	3 750 000 $ (1)
Max Domi	3 750 000 $ (3)
Gustav Nyquist UFA	3 250 000 $ (1)
Brett Kulak UFA	2 750 000 $ (1)
David Kampf	2 400 000 $ (2)
William Carrier	2 000 000 $ (5)
Theodor Blueger UFA	1 800 000 $ (1)
Arber Xhekaj	1 300 000 $ (1)
Juuso Parssinen	1 250 000 $ (2)
Kyle Burroughs UFA	1 100 000 $ (1)
Vladislav Kolyachonok	775 000 $ (1)
Jakub Dobes SOS	0 $ (1)
Antti Raanta SOS	0 $ (1)
Rem Pitlick SOS	0 $ (1)
Mason Geertsen SOS	0 $ (1)
Zack MacEwen	0 $ (1)
Adam Ruzicka SOS	0 $ (1)
Tristen Robins SOS	0 $ (1)
Philipp Grubauer SOS	0 $ (1)
Rasmus Asplund SOS	0 $ (1)
Total Pro Players	31
Salary Commitment
Year 2025 : 81 375 000 $
Year 2026 : 51 750 000 $
Year 2027 : 38 750 000 $
Year 2028 : 7 500 000 $
Salary Average Commitment
Year 2025 : 81 375 000 $
Year 2026 : 51 750 000 $
Year 2027 : 38 750 000 $
Year 2028 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 2025 : 81 375 000 $
Year 2026 : 51 750 000 $
Year 2027 : 38 750 000 $
Year 2028 : 7 500 000 $

Farm Players Salaries
David Gustafsson	10 000 $ (6)
Mason Shaw	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2025 : 10 000 $
Year 2026 : 10 000 $
Year 2027 : 10 000 $
Year 2028 : 10 000 $
Salary Average Commitment
Year 2025 : 10 000 $
Year 2026 : 10 000 $
Year 2027 : 10 000 $
Year 2028 : 10 000 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70 405 917 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	380 573 $
Pro Estimated Expenses	15 984 066 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 984 066 $
Current Bank Account	(3 756 594 $)
Projected Bank Account	(19 740 660 $)

Pro Players Salaries
William Nylander	10 000 000 $ (4)
Mika Zibanejad	8 500 000 $ (2)
Jack Hughes	8 000 000 $ (2)
Clayton Keller	7 150 000 $ (3)
Justin Faulk	6 500 000 $ (2)
Philip Broberg	4 580 917 $ (1)
Morgan Frost	4 375 000 $ (2)
Filip Gustavsson	3 750 000 $ (1)
Tanner Jeannot	3 400 000 $ (5)
Timothy Liljegren UFA	3 000 000 $ (1)
Nicolas Roy	3 000 000 $ (2)
Ian Cole	2 800 000 $ (1)
Connor McMichael	2 100 000 $ (1)
Anthony DeAngelo UFA	1 750 000 $ (1)
SalaireW.M. (1 Way Contract)	1 500 000 $ (4)
Aatu Raty	0 $ (1)
Oliver Moore	0 $ (1)
Frank Nazar	0 $ (1)
Adam Fantilli	0 $ (1)
Leo Carlsson	0 $ (1)
Daniil Tarasov SOS	0 $ (1)
Zayne Parekh	0 $ (1)
Erik Brannstrom	0 $ (1)
Logan Cooley	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2025 : 70 405 917 $
Year 2026 : 52 425 000 $
Year 2027 : 22 050 000 $
Year 2028 : 14 900 000 $
Salary Average Commitment
Year 2025 : 70 405 917 $
Year 2026 : 52 425 000 $
Year 2027 : 22 050 000 $
Year 2028 : 14 900 000 $
Salary Cap with 1 Way Contract
Year 2025 : 70 405 917 $
Year 2026 : 52 425 000 $
Year 2027 : 22 050 000 $
Year 2028 : 14 900 000 $

Farm Players Salaries
Michael Amadio	26 000 $ (2)
Louis Domingue SOS	0 $ (1)
Conor Geekie	0 $ (1)
Samuel Bolduc SOS	0 $ (1)
Vasiliy Ponomarev SOS	0 $ (1)
Nikita Chibrikov SOS	0 $ (1)
Isaac Howard	0 $ (1)
Oliver Kylington SOS	0 $ (1)
Calen Addison SOS	0 $ (1)
Total Farm Players	9
Salary Commitment
Year 2025 : 26 000 $
Year 2026 : 26 000 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 26 000 $
Year 2026 : 26 000 $
Year 2027 : 0 $
Year 2028 : 0 $

Gold-Ice

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 221 189 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	471 466 $
Pro Estimated Expenses	19 801 572 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 801 572 $
Current Bank Account	(238 716 $)
Projected Bank Account	(20 040 288 $)

Pro Players Salaries
Sergei Bobrovsky UFA	10 000 000 $ (1)
Mikhail Sergachev	8 500 000 $ (6)
Drake Batherson	8 100 000 $ (3)
John Carlson UFA	8 000 000 $ (1)
Andrei Svechnikov	7 750 000 $ (4)
Alexis Lafrenière	7 450 000 $ (7)
Quinton Byfield	6 250 000 $ (4)
Chandler Stephenson	6 250 000 $ (6)
Cam York	5 150 000 $ (5)
Frank Vatrano	4 571 189 $ (3)
Ridly Greig	3 250 000 $ (4)
Charlie Lindgren	3 000 000 $ (3)
Zach Whitecloud	2 750 000 $ (3)
Alex Nedeljkovic UFA	2 500 000 $ (1)
Cole Sillinger	2 250 000 $ (1)
Peyton Krebs	1 450 000 $ (1)
Jordan Harris UFA	0 $ (1)
Tyler Tucker UFA	0 $ (1)
Connor Bedard	0 $ (1)
Mathew Barzal (Out of Payroll)	0 $ (3)
Cutter Gauthier	0 $ (1)
Artyom Levshunov	0 $ (1)
William Smith	0 $ (1)
Cayden Primeau SOS	0 $ (1)
Boris Katchouk SOS	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2025 : 87 221 189 $
Year 2026 : 63 021 189 $
Year 2027 : 63 021 189 $
Year 2028 : 44 600 000 $
Salary Average Commitment
Year 2025 : 87 221 189 $
Year 2026 : 63 021 189 $
Year 2027 : 63 021 189 $
Year 2028 : 44 600 000 $
Salary Cap with 1 Way Contract
Year 2025 : 87 221 189 $
Year 2026 : 63 021 189 $
Year 2027 : 63 021 189 $
Year 2028 : 44 600 000 $

Farm Players Salaries
Kole Lind SOS	0 $ (1)
Jonathan Dahlen SOS	0 $ (1)
Victor Mete SOS	0 $ (1)
Sami Niku SOS	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Guerriers

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	88 317 857 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	477 394 $
Pro Estimated Expenses	20 050 548 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	20 050 548 $
Current Bank Account	4 265 417 $
Projected Bank Account	(15 785 131 $)

Pro Players Salaries
Nathan MacKinnon	10 000 000 $ (3)
Cale Makar	9 000 000 $ (2)
Alex Pietrangelo	8 800 000 $ (3)
Bo Horvat	8 500 000 $ (3)
Devin Shore	7 700 000 $ (5)
John-Jason Peterka	7 700 000 $ (5)
Matthew Beniers	7 142 857 $ (6)
Cam Fowler UFA	6 500 000 $ (1)
Martin Fehervary	6 000 000 $ (7)
Alex Tuch UFA	4 750 000 $ (1)
Jake Walman UFA	3 400 000 $ (1)
Luke Schenn UFA	2 750 000 $ (1)
NM SALAIRE (1 Way Contract)	2 500 000 $ (3)
-1 Way Contract Salary Cap :	2 500 000 $
Urho Vaakanainen UFA	1 550 000 $ (1)
Gage Goncalves	1 200 000 $ (1)
Parker Kelly UFA (Out of Payroll)	825 000 $ (1)
Dmitry Simashev	0 $ (1)
Oscar Fisker-Molgaard	0 $ (1)
SOS Gardien	0 $ (1)
Benjamin Kindel	0 $ (1)
Jonathan Quick SOS	0 $ (1)
Vincent Iorio SOS	0 $ (1)
Jack Thompson	0 $ (1)
Sam Colangelo	0 $ (1)
Brendan Lemieux sos	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2025 : 88 317 857 $
Year 2026 : 67 342 857 $
Year 2027 : 58 342 857 $
Year 2028 : 28 542 857 $
Salary Average Commitment
Year 2025 : 87 492 856 $
Year 2026 : 67 342 856 $
Year 2027 : 58 342 856 $
Year 2028 : 28 542 856 $
Salary Cap with 1 Way Contract
Year 2025 : 88 317 857 $
Year 2026 : 67 342 857 $
Year 2027 : 58 342 857 $
Year 2028 : 28 542 857 $

Farm Players Salaries
Hunter Brzustewicz (Out of Payroll)	9 500 $ (2)
Isak Rosen SOS	0 $ (1)
Yan Kuznetsov SOS	0 $ (1)
Florian Xhekaj	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2025 : 9 500 $
Year 2026 : 9 500 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 9 500 $
Year 2026 : 9 500 $
Year 2027 : 0 $
Year 2028 : 0 $

Jokers

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 066 607 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	449 009 $
Pro Estimated Expenses	18 858 378 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	18 858 378 $
Current Bank Account	2 903 550 $
Projected Bank Account	(15 954 828 $)

Pro Players Salaries
Mark Stone	9 500 000 $ (2)
Connor Hellebuyck	8 500 000 $ (4)
Josh Norris	7 950 000 $ (4)
Juraj Slafkovsky	7 600 000 $ (8)
Vince Dunn	7 350 000 $ (2)
Kyle Connor	7 142 857 $ (1)
Jaccob Slavin	6 461 250 $ (8)
Josh Morrissey	6 250 000 $ (3)
Sean Monahan	5 500 000 $ (4)
Artem Zub	4 600 000 $ (2)
Rasmus Andersson UFA	4 550 000 $ (1)
Ryker Evans	2 050 000 $ (2)
Kevin Stenlund	2 000 000 $ (1)
Jack Roslovic	1 500 000 $ (1)
Kasperi Kapanen UFA	1 300 000 $ (1)
Michael Pezzetta	812 500 $ (2)
GARDIENS SOS	0 $ (1)
Hendrix Lapierre	0 $ (1)
Kailer Yamamoto SOS	0 $ (1)
Ryan Leonard	0 $ (1)
Benoit-Olivier Groulx SOS	0 $ (1)
Daniil But	0 $ (1)
Konsta Helenius	0 $ (1)
Luke Kunin	0 $ (1)
Xavier Ouellet SOS	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2025 : 83 066 607 $
Year 2026 : 66 573 750 $
Year 2027 : 42 261 250 $
Year 2028 : 36 011 250 $
Salary Average Commitment
Year 2025 : 83 066 607 $
Year 2026 : 66 573 750 $
Year 2027 : 42 261 250 $
Year 2028 : 36 011 250 $
Salary Cap with 1 Way Contract
Year 2025 : 83 066 607 $
Year 2026 : 66 573 750 $
Year 2027 : 42 261 250 $
Year 2028 : 36 011 250 $

Farm Players Salaries
Jonathan Lekkerimaki	0 $ (1)
Gavin Brindley SOS	0 $ (1)
Matt Savoie SOS	0 $ (1)
Carter Mazur	0 $ (1)
Adam Engstrom	0 $ (1)
Cale Fleury SOS	0 $ (1)
Stephen Halliday	0 $ (1)
Jimmy Vesey	0 $ (1)
Total Farm Players	8
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Killers

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 522 879 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	429 853 $
Pro Estimated Expenses	18 053 826 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	18 053 826 $
Current Bank Account	1 537 557 $
Projected Bank Account	(16 516 269 $)

Pro Players Salaries
Brandon Montour	7 142 858 $ (6)
Neal Pionk	7 000 000 $ (6)
Ryan McDonagh UFA	6 750 000 $ (1)
Dmitry Orlov	6 500 000 $ (2)
Brayden Schenn	6 500 000 $ (3)
Tyler Bertuzzi	5 500 000 $ (3)
Dylan Strome	5 000 000 $ (3)
Jake McCabe	4 513 354 $ (5)
Connor Murphy UFA	4 400 000 $ (1)
David Perron UFA	4 000 000 $ (1)
Johnathan Kovacevic	4 000 000 $ (5)
Will Cuylle	3 900 000 $ (2)
Daniel Vladar	3 350 000 $ (2)
Taylor Hall	3 166 667 $ (3)
Patrick Kane	3 000 000 $ (1)
Taylor Raddysh	1 500 000 $ (2)
Jon Merrill	1 200 000 $ (1)
Louis Crevier	1 100 000 $ (2)
James Van Riemsdyk UFA	1 000 000 $ (1)
Alexander Nylander SOS	0 $ (1)
Thomas Milic	0 $ (1)
Jonathan Toews SOS	0 $ (1)
Evgeny Kuznetsov SOS	0 $ (1)
Nicolas Meloche SOS	0 $ (1)
Stanislav Svozil SOS	0 $ (1)
Joel Hofer SOS	0 $ (1)
Tyson Jost	0 $ (1)
Total Pro Players	27
Salary Commitment
Year 2025 : 79 522 879 $
Year 2026 : 59 172 879 $
Year 2027 : 42 822 879 $
Year 2028 : 22 656 212 $
Salary Average Commitment
Year 2025 : 78 522 878 $
Year 2026 : 59 172 878 $
Year 2027 : 42 822 878 $
Year 2028 : 22 656 211 $
Salary Cap with 1 Way Contract
Year 2025 : 79 522 879 $
Year 2026 : 59 172 879 $
Year 2027 : 42 822 879 $
Year 2028 : 22 656 212 $

Farm Players Salaries
Noah Gregor	0 $ (1)
Charles Alexis Legault	0 $ (1)
Cole Guttman	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Le Tricolore

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	93 918 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	507 667 $
Pro Estimated Expenses	21 322 014 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 322 014 $
Current Bank Account	11 679 949 $
Projected Bank Account	(9 642 065 $)

Pro Players Salaries
Leon Draisaitl	10 000 000 $ (8)
David Pastrnak	10 000 000 $ (3)
Charlie Mcavoy	9 500 000 $ (3)
Darnell Nurse	9 250 000 $ (5)
Jacob Trouba	8 000 000 $ (1)
Mikael Granlund	7 000 000 $ (3)
Jordan Binnington	6 000 000 $ (2)
William Karlsson	5 900 000 $ (2)
Dylan DeMelo	4 900 000 $ (3)
SALAIRE LD (1 Way Contract)	4 000 000 $ (8)
-1 Way Contract Salary Cap :	4 000 000 $
Marcus Foligno	4 000 000 $ (3)
Shane Pinto	3 750 000 $ (1)
Alexandre Carrier	3 750 000 $ (2)
Jake Evans	2 850 000 $ (4)
Philip Tomasino UFA	1 750 000 $ (1)
SALAIRE DP (1 Way Contract)	1 250 000 $ (3)
-1 Way Contract Salary Cap :	1 250 000 $
Drew Helleson	1 100 000 $ (2)
Owen Pickering	918 333 $ (1)
David Spacek	0 $ (1)
Nikke Kokko SOS	0 $ (1)
Daniel Zhilkin	0 $ (1)
Dylan Coghlan SOS	0 $ (1)
Mikhail Maltsev SOS	0 $ (1)
Cal Petersen SOS	0 $ (1)
Owen Beck SOS	0 $ (1)
Elliot Desnoyers SOS	0 $ (1)
Joshua Roy SOS	0 $ (1)
Josh Doan	0 $ (1)
Valtteri Puustinen SOS	0 $ (1)
Jonny Brodzinski	0 $ (1)
Linus Karlsson (Out of Payroll)	0 $ (1)
Nikita Nesterenko (Out of Payroll)	0 $ (1)
Nikita Gusev SOS	0 $ (1)
Total Pro Players	33
Salary Commitment
Year 2025 : 93 918 333 $
Year 2026 : 79 500 000 $
Year 2027 : 62 750 000 $
Year 2028 : 26 100 000 $
Salary Average Commitment
Year 2025 : 92 168 333 $
Year 2026 : 79 500 000 $
Year 2027 : 62 750 000 $
Year 2028 : 26 100 000 $
Salary Cap with 1 Way Contract
Year 2025 : 93 918 333 $
Year 2026 : 79 500 000 $
Year 2027 : 62 750 000 $
Year 2028 : 26 100 000 $

Farm Players Salaries
Sebastian Cossa SOS	0 $ (1)
Elias Pettersson	0 $ (1)
Aleksanteri Kaskimaki	0 $ (1)
Denver Barkey	0 $ (1)
Luca Cagnoni	0 $ (1)
Justin Robidas	0 $ (1)
Total Farm Players	6
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Les Boys

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 264 047 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	439 265 $
Pro Estimated Expenses	18 449 130 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	18 449 130 $
Current Bank Account	4 450 381 $
Projected Bank Account	(13 998 749 $)

Pro Players Salaries
Austin Matthews	10 000 000 $ (3)
Brady Tkachuk	8 205 714 $ (3)
Lucas Raymond	8 075 000 $ (7)
Devon Toews	7 250 000 $ (4)
MacKenzie Weegar	6 250 000 $ (3)
Cam Talbot	5 300 000 $ (3)
Nikita Zadorov	5 000 000 $ (5)
Samuel Girard	5 000 000 $ (2)
Blake Coleman	4 900 000 $ (2)
Ryan O'Reilly	4 500 000 $ (2)
Robby Fabbri	4 000 000 $ (1)
Salaire A.M. (1 Way Contract)	3 250 000 $ (3)
-1 Way Contract Salary Cap :	3 250 000 $
Trevor van Riemsdyk UFA	3 000 000 $ (1)
Mathieu Joseph UFA	2 950 000 $ (1)
Yanni Gourde	2 333 333 $ (6)
Lars Eller UFA	1 250 000 $ (1)
Devin Kaplan	0 $ (1)
Julien Gauthier SOS	0 $ (1)
Alex Formenton SOS	0 $ (1)
Jani Nyman	0 $ (1)
Adam Raska SOS	0 $ (1)
Tristan Broz	0 $ (1)
Noah Ostlund	0 $ (1)
Simon Edvinsson	0 $ (1)
Nikita Alexandrov SOS	0 $ (1)
Daemon Hunt SOS	0 $ (1)
GARDIEN SOS	0 $ (1)
Total Pro Players	27
Salary Commitment
Year 2025 : 81 264 047 $
Year 2026 : 70 064 047 $
Year 2027 : 55 664 047 $
Year 2028 : 22 658 333 $
Salary Average Commitment
Year 2025 : 81 264 047 $
Year 2026 : 70 064 047 $
Year 2027 : 55 664 047 $
Year 2028 : 22 658 333 $
Salary Cap with 1 Way Contract
Year 2025 : 81 264 047 $
Year 2026 : 70 064 047 $
Year 2027 : 55 664 047 $
Year 2028 : 22 658 333 $

Farm Players Salaries
Brennan Othmann	0 $ (1)
Jimmy Snuggerud	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Loco-Fab

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pub Stadium
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	92 947 944 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	502 421 $
Pro Estimated Expenses	21 101 682 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 101 682 $
Current Bank Account	97 609 $
Projected Bank Account	(21 004 073 $)

Pro Players Salaries
Jack Eichel	10 000 000 $ (1)
Tyler Seguin	9 850 000 $ (2)
Adam Fox	9 500 000 $ (3)
Sam Reinhart	8 625 000 $ (7)
Pierre-Luc Dubois	8 500 000 $ (6)
Tage Thompson	7 142 857 $ (3)
Brady Skjei	7 000 000 $ (6)
Valeri Nichushkin	6 125 000 $ (5)
Morgan Geekie	5 500 000 $ (6)
Tom Wilson	5 166 667 $ (4)
John Tavares	4 388 420 $ (4)
Warren Foegele	3 500 000 $ (2)
Stuart Skinner UFA	2 600 000 $ (1)
Adam Gaudette	2 000 000 $ (2)
Ilya Samsonov ***	1 800 000 $ (1)
Adam Klapka	1 250 000 $ (2)
Zac Jones	0 $ (1)
Nick Blankenburg	0 $ (1)
Marc Del Gaizo	0 $ (1)
Scott Perunovich UFA	0 $ (1)
Carter Hart SOS	0 $ (1)
Jeff Petry UFA	0 $ (1)
Total Pro Players	22
Salary Commitment
Year 2025 : 92 947 944 $
Year 2026 : 78 547 944 $
Year 2027 : 61 947 944 $
Year 2028 : 45 305 087 $
Salary Average Commitment
Year 2025 : 92 947 945 $
Year 2026 : 78 547 945 $
Year 2027 : 61 947 945 $
Year 2028 : 45 305 088 $
Salary Cap with 1 Way Contract
Year 2025 : 92 947 944 $
Year 2026 : 78 547 944 $
Year 2027 : 61 947 944 $
Year 2028 : 45 305 087 $

Farm Players Salaries
Sonny Milano SOS	19 000 $ (1)
Aleksei Kolosov SOS	0 $ (1)
Nico Daws SOS	0 $ (1)
Mikko Koskinen SOS	0 $ (1)
Jakub Lauko	0 $ (1)
Matt Kessel	0 $ (1)
Matt Martin	0 $ (1)
Jaret Anderson-Dolan SOS	0 $ (1)
Jakub Vrana	0 $ (1)
Ondrej Kase SOS	0 $ (1)
Nick Ritchie SOS	0 $ (1)
Calle Jarnkrok SOS	0 $ (1)
Kyle MacLean	0 $ (1)
Total Farm Players	13
Salary Commitment
Year 2025 : 19 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 28 250 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Mariners

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	28 065 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	151 705 $
Pro Estimated Expenses	6 371 610 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	6 371 610 $
Current Bank Account	0 $
Projected Bank Account	(6 371 610 $)

Pro Players Salaries
Bowen Byram	6 250 000 $ (2)
Dakota Joshua	3 250 000 $ (3)
Evan Rodrigues	3 000 000 $ (2)
Mason Appleton	2 900 000 $ (2)
Brock McGinn	2 750 000 $ (1)
Barrett Hayton	2 650 000 $ (1)
Cal Clutterbuck	1 750 000 $ (1)
Michael Eyssimont	1 450 000 $ (2)
Brayden Pachal	1 187 500 $ (2)
Connor Dewar	1 100 000 $ (1)
Calvin Pickard UFA	1 000 000 $ (1)
Phillip Di Giuseppe (Out of Payroll)	778 000 $ (1)
Mark Jankowski UFA (Out of Payroll)	0 $ (1)
Josh Mahura (Out of Payroll)	0 $ (1)
Mason Lohrei	0 $ (1)
Jacob Moverare (Out of Payroll)	0 $ (1)
Trevor Lewis	0 $ (1)
Dennis Gilbert	0 $ (1)
Andreas Englund	0 $ (1)
Paul Cotter (Out of Payroll)	0 $ (1)
Spencer Martin SOS	0 $ (1)
Total Pro Players	21
Salary Commitment
Year 2025 : 28 065 500 $
Year 2026 : 18 037 500 $
Year 2027 : 3 250 000 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 28 065 500 $
Year 2026 : 18 037 500 $
Year 2027 : 3 250 000 $
Year 2028 : 0 $
Salary Cap with 1 Way Contract
Year 2025 : 28 065 500 $
Year 2026 : 18 037 500 $
Year 2027 : 3 250 000 $
Year 2028 : 0 $

Farm Players Salaries
Laurent Brossoit SOS	0 $ (1)
Pheonix Copley SOS	0 $ (1)
Samuel Honzek	0 $ (1)
Nils Aman SOS	0 $ (1)
Jonah Gadjovich	0 $ (1)
Max Willman SOS	0 $ (1)
Tyler Motte	0 $ (1)
Brendan Gaunce SOS	0 $ (1)
Lucas Carlsson SOS	0 $ (1)
Noah Laba	0 $ (1)
Riley Duran	0 $ (1)
Zakhar Bardakov	0 $ (1)
Ben Harpur SOS	0 $ (1)
Luca Pinelli	0 $ (1)
Chase Bradley	0 $ (1)
Total Farm Players	15
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Marvins

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	92 343 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	499 153 $
Pro Estimated Expenses	20 964 426 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	20 964 426 $
Current Bank Account	(663 738 $)
Projected Bank Account	(21 628 164 $)

Pro Players Salaries
Evan Bouchard	10 000 000 $ (4)
Kirill Kaprizov UFA	9 000 000 $ (1)
Filip Hronek	7 250 000 $ (7)
Anze Kopitar UFA	7 000 000 $ (1)
Brandon Hagel	6 500 000 $ (4)
Damon Severson	6 250 000 $ (6)
Logan Stankoven	6 000 000 $ (8)
Adrian Kempe UFA	5 500 000 $ (1)
Esa Lindell	5 250 000 $ (5)
J.T. Compher	5 100 000 $ (3)
Pavel Zacha	4 750 000 $ (2)
Thomas Harley	4 000 000 $ (1)
Dawson Mercer	4 000 000 $ (2)
Eeli Tolvanen UFA	3 475 000 $ (1)
Pyotr Kochetkov	2 000 000 $ (2)
Tyler Kleven	1 600 000 $ (2)
Joel Kiviranta	1 250 000 $ (1)
Craig smith	1 000 000 $ (1)
Brent Burns UFA	1 000 000 $ (1)
Lian Bichsel	918 333 $ (1)
SALAIRE E.B. (1 Way Contract)	500 000 $ (4)
-1 Way Contract Salary Cap :	500 000 $
Olli Juolevi SOS	0 $ (1)
Jean-Luc Foudy SOS	0 $ (1)
Sean Farrell SOS	0 $ (1)
Sergei Murashov	0 $ (1)
Kaapo Kähkönen SOS	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2025 : 92 343 333 $
Year 2026 : 59 200 000 $
Year 2027 : 46 850 000 $
Year 2028 : 41 750 000 $
Salary Average Commitment
Year 2025 : 83 425 000 $
Year 2026 : 59 200 000 $
Year 2027 : 46 850 000 $
Year 2028 : 41 750 000 $
Salary Cap with 1 Way Contract
Year 2025 : 92 343 333 $
Year 2026 : 59 200 000 $
Year 2027 : 46 850 000 $
Year 2028 : 41 750 000 $

Farm Players Salaries
Seamus Casey SOS	0 $ (1)
John Leonard SOS	0 $ (1)
Danila Yurov	0 $ (1)
Nick Lardis	0 $ (1)
Elias Salomonsson	0 $ (1)
Total Farm Players	5
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Meteors

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	19 925 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	107 703 $
Pro Estimated Expenses	4 523 526 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	4 523 526 $
Current Bank Account	0 $
Projected Bank Account	(4 523 526 $)

Pro Players Salaries
Joey Daccord	5 000 000 $ (5)
Alex Vlasic	4 600 000 $ (5)
Anthony Stolarz UFA	2 500 000 $ (1)
Klim Kostin	2 000 000 $ (1)
Nicholas Robertson	1 825 000 $ (1)
Declan Chisholm	1 600 000 $ (1)
Kevin Rooney	1 300 000 $ (1)
Ross Johnston	1 100 000 $ (1)
Noah Juulsen	0 $ (1)
Mitchell Chaffee UFA	0 $ (1)
Darren Raddysh UFA	0 $ (1)
Vinni Lettieri UFA	0 $ (1)
Beckett Malenstyn	0 $ (1)
Emil Martinsen-Lilleberg (Out of Payroll)	0 $ (1)
Nick DeSimone UFA	0 $ (1)
John hayden	0 $ (1)
Justin Dowling	0 $ (1)
Adam Edstrom	0 $ (1)
Jake Christiansen	0 $ (1)
Michael Carcone	0 $ (1)
Total Pro Players	20
Salary Commitment
Year 2025 : 19 925 000 $
Year 2026 : 9 600 000 $
Year 2027 : 9 600 000 $
Year 2028 : 9 600 000 $
Salary Average Commitment
Year 2025 : 21 275 000 $
Year 2026 : 9 600 000 $
Year 2027 : 9 600 000 $
Year 2028 : 9 600 000 $
Salary Cap with 1 Way Contract
Year 2025 : 19 925 000 $
Year 2026 : 9 600 000 $
Year 2027 : 9 600 000 $
Year 2028 : 9 600 000 $

Farm Players Salaries
Roby Jarventie SOS	0 $ (1)
Nicolas Aubé-Kubel	0 $ (1)
James Hamblin SOS	0 $ (1)
Jesse Ylönen SOS	0 $ (1)
John Ludvig SOS	0 $ (1)
Adam Beckman SOS	0 $ (1)
Total Farm Players	6
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Monarchs

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	93 454 167 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	505 158 $
Pro Estimated Expenses	21 216 636 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 216 636 $
Current Bank Account	7 265 393 $
Projected Bank Account	(13 951 243 $)

Pro Players Salaries
Rasmus Dahlin	10 000 000 $ (7)
Aleksander Barkov	10 000 000 $ (5)
Miro Heiskanen	8 450 000 $ (4)
Roope Hintz	8 450 000 $ (6)
Cole Caufield	7 850 000 $ (6)
Troy Terry	7 000 000 $ (5)
Matt Boldy	7 000 000 $ (3)
Trevor Zegras	5 750 000 $ (1)
Filip Chytil	4 437 500 $ (2)
Dante Fabbro	4 125 000 $ (6)
Ryan Donato	4 000 000 $ (4)
Joseph Woll	3 666 667 $ (3)
Jack Quinn	3 375 000 $ (2)
Nils Hoglander	3 000 000 $ (2)
Alex Newhook	2 900 000 $ (2)
Logan Stanley UFA	1 250 000 $ (1)
Lukas Reichel	1 200 000 $ (1)
SALAIRE R.D.	1 000 000 $ (7)
Jesper Wallstedt SOS	0 $ (1)
Matthew Wood	0 $ (1)
Shane Wright	0 $ (1)
Rafaël Harvey-Pinard SOS	0 $ (1)
Zach Benson	0 $ (1)
Joey anderson SOS	0 $ (1)
Roby Jarventie SOS	0 $ (1)
Gabriel Perreault	0 $ (1)
Lane Hutson	0 $ (1)
Zeev Buium	0 $ (1)
Yaroslav Askarov SOS	0 $ (1)
Connor Ingram SOS	0 $ (1)
Joel Blomqvist SOS	0 $ (1)
Total Pro Players	31
Salary Commitment
Year 2025 : 93 454 167 $
Year 2026 : 85 254 167 $
Year 2027 : 71 541 667 $
Year 2028 : 60 875 000 $
Salary Average Commitment
Year 2025 : 89 354 167 $
Year 2026 : 81 154 167 $
Year 2027 : 67 441 667 $
Year 2028 : 56 775 000 $
Salary Cap with 1 Way Contract
Year 2025 : 93 454 167 $
Year 2026 : 85 254 167 $
Year 2027 : 71 541 667 $
Year 2028 : 60 875 000 $

Farm Players Salaries
Helge Grans SOS	0 $ (1)
Berkly Catton	0 $ (1)
Jared Davidson	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Nightmare

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	93 068 690 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	503 074 $
Pro Estimated Expenses	21 129 108 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 129 108 $
Current Bank Account	674 842 $
Projected Bank Account	(20 454 266 $)

Pro Players Salaries
Mikko Rantanen	10 000 000 $ (8)
Artemi Panarin UFA	10 000 000 $ (1)
Andrei Vasilevskiy	9 500 000 $ (3)
Travis Konecny	8 750 000 $ (8)
Moritz Seider	8 550 000 $ (6)
Nikolaj Ehlers	8 500 000 $ (6)
Robert Thomas	8 125 000 $ (3)
Quinn Hughes	7 850 000 $ (2)
Marco Rossi	5 000 000 $ (3)
Janis Moser	3 375 000 $ (1)
Tyler Myers	3 000 000 $ (2)
Claude Giroux UFA	2 000 000 $ (1)
SALAIRE M.R. (1 Way Contract)	2 000 000 $ (8)
-1 Way Contract Salary Cap :	2 000 000 $
SALAIRE A.P. (1 Way Contract)	1 642 857 $ (1)
-1 Way Contract Salary Cap :	1 642 857 $
Mattias Janmark	1 450 000 $ (2)
William Eklund	863 333 $ (1)
Adam Boqvist	850 000 $ (1)
Kaedan Korczak	825 000 $ (1)
Troy Stecher UFA	787 500 $ (1)
Thatcher Demko SOS	0 $ (1)
Samuel Knazko SOS	0 $ (1)
Hudson Fasching	0 $ (1)
Jacob Bryson	0 $ (1)
Matt Luff SOS	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2025 : 93 068 690 $
Year 2026 : 72 725 000 $
Year 2027 : 60 425 000 $
Year 2028 : 37 800 000 $
Salary Average Commitment
Year 2025 : 92 317 857 $
Year 2026 : 72 725 000 $
Year 2027 : 60 425 000 $
Year 2028 : 37 800 000 $
Salary Cap with 1 Way Contract
Year 2025 : 93 068 690 $
Year 2026 : 72 725 000 $
Year 2027 : 60 425 000 $
Year 2028 : 37 800 000 $

Farm Players Salaries
Donovan Sebrango SOS	0 $ (1)
Jett Luchanko SOS	0 $ (1)
Scott Morrow SOS	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	92 470 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	499 838 $
Pro Estimated Expenses	20 993 196 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	20 993 196 $
Current Bank Account	(203 252 $)
Projected Bank Account	(21 196 448 $)

Pro Players Salaries
Matthew Tkachuk	9 500 000 $ (5)
Jake Guentzel	9 000 000 $ (6)
Jakob Chychrun	9 000 000 $ (8)
Luke Hughes	9 000 000 $ (7)
Wyatt Johnston	8 400 000 $ (5)
Jake Sanderson	8 050 000 $ (4)
Nick Suzuki	7 875 000 $ (3)
Martin Necas UFA	6 500 000 $ (1)
Adin Hill	6 250 000 $ (6)
Jared McCann	5 000 000 $ (2)
Mason Marchment UFA	4 500 000 $ (1)
Shayne Gostisbehere	3 200 000 $ (2)
Pavel Dorofeyev	1 835 000 $ (1)
Dylan Holloway	1 441 667 $ (2)
Jamie Benn UFA	1 000 000 $ (1)
Matt Grzelcyk UFA	1 000 000 $ (1)
Pavel Mintyukov	918 333 $ (1)
John Gibson SOS	0 $ (1)
Fraser Minten	0 $ (1)
Mack Celebrini	0 $ (1)
SOS SOS	0 $ (1)
I.S. Salaire (1 Way Contract)	0 $ (1)
-1 Way Contract Salary Cap :	0 $
Total Pro Players	22
Salary Commitment
Year 2025 : 92 470 000 $
Year 2026 : 76 716 667 $
Year 2027 : 67 075 000 $
Year 2028 : 59 200 000 $
Salary Average Commitment
Year 2025 : 92 470 000 $
Year 2026 : 76 716 667 $
Year 2027 : 67 075 000 $
Year 2028 : 59 200 000 $
Salary Cap with 1 Way Contract
Year 2025 : 92 470 000 $
Year 2026 : 76 716 667 $
Year 2027 : 67 075 000 $
Year 2028 : 59 200 000 $

Farm Players Salaries
Luca Del Bel Belluz SOS	0 $ (1)
Alexander Nikishin	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Patriots

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	94 500 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	510 811 $
Pro Estimated Expenses	21 454 062 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 454 062 $
Current Bank Account	2 391 099 $
Projected Bank Account	(19 062 963 $)

Pro Players Salaries
Igor Shesterkin	10 000 000 $ (8)
Aaron Ekblad	8 600 000 $ (2)
Filip Forsberg	8 500 000 $ (3)
Kevin Fiala	7 875 000 $ (3)
Mason McTavish	7 000 000 $ (6)
Colton Parayko	6 500 000 $ (2)
Sean Durzi	6 000 000 $ (3)
Phillip Danault	5 500 000 $ (2)
Teuvo Teravainen	5 400 000 $ (2)
Ryan Nugent-Hopkins	5 125 000 $ (2)
Karel Vejmelka	4 750 000 $ (5)
Jonathan Drouin	4 000 000 $ (2)
Mathew Dumba UFA	3 750 000 $ (1)
Olli Maatta	3 500 000 $ (3)
Vladislav Namestnikov	3 000 000 $ (2)
Sean Kuraly	1 850 000 $ (2)
Nick Bjugstad	1 750 000 $ (2)
Michael Kesselring	1 400 000 $ (1)
Jansen Harkins	0 $ (1)
Curtis Lazar	0 $ (1)
Emil Andrae	0 $ (1)
Emil Martinsen-Lilleberg	0 $ (1)
Ethan Del Mastro	0 $ (1)
Total Pro Players	23
Salary Commitment
Year 2025 : 94 500 000 $
Year 2026 : 89 350 000 $
Year 2027 : 47 625 000 $
Year 2028 : 21 750 000 $
Salary Average Commitment
Year 2025 : 94 500 000 $
Year 2026 : 89 350 000 $
Year 2027 : 47 625 000 $
Year 2028 : 21 750 000 $
Salary Cap with 1 Way Contract
Year 2025 : 94 500 000 $
Year 2026 : 89 350 000 $
Year 2027 : 47 625 000 $
Year 2028 : 21 750 000 $

Farm Players Salaries
SOS Gardien	0 $ (1)
Rutger McGroarty SOS	0 $ (1)
James Malatesta SOS	0 $ (1)
William Dufour SOS	0 $ (1)
Ville Ottavainen	0 $ (1)
Hunter Haight	0 $ (1)
Total Farm Players	6
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Phenix

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	90 112 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	487 095 $
Pro Estimated Expenses	20 457 990 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	20 457 990 $
Current Bank Account	1 143 585 $
Projected Bank Account	(19 314 405 $)

Pro Players Salaries
Elias Pettersson	10 000 000 $ (4)
Drew Doughty	10 000 000 $ (2)
Owen Power	8 350 000 $ (6)
Linus Ullmark	8 250 000 $ (4)
Shea Theodore	7 425 000 $ (7)
Nico Hischier	7 250 000 $ (2)
Nazem Kadri	7 000 000 $ (4)
Brad Marchand	5 250 000 $ (6)
Rasmus Sandin	4 600 000 $ (4)
Viktor Arvidsson UFA	4 000 000 $ (1)
Boone Jenner UFA	3 750 000 $ (1)
Kirby Dach UFA	3 362 500 $ (1)
Henri Jokiharju	3 000 000 $ (3)
Jeff Skinner UFA	3 000 000 $ (1)
Joe Veleno	2 275 000 $ (1)
Salaire balance E.P. (1 Way Contract)	1 600 000 $ (4)
-1 Way Contract Salary Cap :	1 600 000 $
Salaire D.D. (1 Way Contract)	1 000 000 $ (2)
-1 Way Contract Salary Cap :	1 000 000 $
Anders Lindback SOS	0 $ (1)
Oskar Steen SOS	0 $ (1)
Robin Salo SOS	0 $ (1)
Kevin Labanc	0 $ (1)
Jakob Pelletier	0 $ (1)
Oskar Olausson SOS	0 $ (1)
MacKenzie Entwistle SOS	0 $ (1)
Logan Brown SOS	0 $ (1)
Cam Dineen SOS	0 $ (1)
Matt Nieto UFA	0 $ (1)
Total Pro Players	27
Salary Commitment
Year 2025 : 90 112 500 $
Year 2026 : 73 725 000 $
Year 2027 : 55 475 000 $
Year 2028 : 52 475 000 $
Salary Average Commitment
Year 2025 : 90 112 500 $
Year 2026 : 73 725 000 $
Year 2027 : 55 475 000 $
Year 2028 : 52 475 000 $
Salary Cap with 1 Way Contract
Year 2025 : 90 112 500 $
Year 2026 : 73 725 000 $
Year 2027 : 55 475 000 $
Year 2028 : 52 475 000 $

Farm Players Salaries
Jack Finley SOS	0 $ (1)
Ozzy Wiesblatt SOS	0 $ (1)
Ivan Miroshnichenko SOS	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Racers

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	54 500 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	294 595 $
Pro Estimated Expenses	12 372 990 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	12 372 990 $
Current Bank Account	0 $
Projected Bank Account	(12 372 990 $)

Pro Players Salaries
Yegor Sharangovich	5 750 000 $ (5)
Christian Dvorak UFA	5 400 000 $ (1)
Jamie Oleksiak	4 600 000 $ (1)
Nick Foligno UFA	4 500 000 $ (1)
Brian Dumoulin	4 000 000 $ (3)
Andrew Mangiapane	3 600 000 $ (2)
Scott Mayfield	3 500 000 $ (5)
Pierre Engvall	3 000 000 $ (5)
Semyon Varlamov SOS	2 750 000 $ (2)
Frederick Gaudreau	2 100 000 $ (3)
Corey Perry UFA	2 000 000 $ (1)
Vincent Desharnais	2 000 000 $ (1)
Jeremy Lauzon	2 000 000 $ (1)
Radek Faksa	2 000 000 $ (3)
Ryan Lomberg	2 000 000 $ (1)
Alexei Toropchenko UFA	1 700 000 $ (1)
Steven Lorentz	1 350 000 $ (3)
Zach Bogosian	1 250 000 $ (1)
Max Jones	1 000 000 $ (1)
Alexander Georgiev	0 $ (1)
Denis Gurianov SOS	0 $ (1)
Caleb Jones SOS	0 $ (1)
Jasper Weatherby SOS	0 $ (1)
Kale Clague SOS	0 $ (1)
Shane Lachance	0 $ (1)
Tyson Kozak	0 $ (1)
Carl Lindbom	0 $ (1)
Otto Stenberg	0 $ (1)
Total Pro Players	28
Salary Commitment
Year 2025 : 54 500 000 $
Year 2026 : 28 050 000 $
Year 2027 : 21 700 000 $
Year 2028 : 12 250 000 $
Salary Average Commitment
Year 2025 : 49 100 000 $
Year 2026 : 28 050 000 $
Year 2027 : 21 700 000 $
Year 2028 : 12 250 000 $
Salary Cap with 1 Way Contract
Year 2025 : 54 500 000 $
Year 2026 : 28 050 000 $
Year 2027 : 21 700 000 $
Year 2028 : 12 250 000 $

Farm Players Salaries
Zemgus Girgensons UFA	88 500 $ (2)
SOS Gardien	0 $ (1)
Emmitt Finnie	0 $ (1)
Kristian Vesalainen SOS	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2025 : 88 500 $
Year 2026 : 88 500 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 88 500 $
Year 2026 : 88 500 $
Year 2027 : 0 $
Year 2028 : 0 $

Spurs

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 389 166 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	369 671 $
Pro Estimated Expenses	15 526 182 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 526 182 $
Current Bank Account	0 $
Projected Bank Account	(15 526 182 $)

Pro Players Salaries
Patrik Laine UFA	8 700 000 $ (1)
Marc-Edouard Vlasic UFA	7 000 000 $ (1)
Jesse Puljujarvi	6 800 000 $ (3)
Kevin Bahl	5 350 000 $ (6)
Anton Lundell	5 000 000 $ (5)
Will Borgen	4 100 000 $ (5)
Joel Edmundson	3 800 000 $ (3)
Nic Dowd	3 000 000 $ (2)
Mathieu Olivier	3 000 000 $ (6)
Miles Wood	2 500 000 $ (4)
Jamie Drysdale	2 300 000 $ (1)
Maxim Tsyplakov	2 250 000 $ (2)
Sam Lafferty UFA	2 000 000 $ (1)
Jake Allen	1 800 000 $ (5)
Nicolas Deslauriers UFA	1 750 000 $ (1)
Jordan Spence	1 500 000 $ (1)
Bobby Brink	1 500 000 $ (1)
Isac Lundestrom	1 300 000 $ (2)
Rasmus Kupari ***********	1 100 000 $ (2)
Shakir Mukhamadullin	1 000 000 $ (1)
Jackson Blake	905 833 $ (1)
Victor Mancini	870 000 $ (1)
Brandt Clarke (Out of Payroll)	863 333 $ (1)
Axel Sandin-Pellika	0 $ (1)
Gardien D'URGENCE SOS	0 $ (1)
Michael McCarron UFA	0 $ (1)
Riley Stillman SOS	0 $ (1)
Nathan Walker UFA	0 $ (1)
Scott Reedy SOS	0 $ (1)
Marian Studenic SOS	0 $ (1)
Markus Niemelainen SOS	0 $ (1)
Cole Reinhardt SOS	0 $ (1)
Luke Glendening	0 $ (1)
Total Pro Players	33
Salary Commitment
Year 2025 : 68 389 166 $
Year 2026 : 40 000 000 $
Year 2027 : 32 350 000 $
Year 2028 : 21 750 000 $
Salary Average Commitment
Year 2025 : 68 389 166 $
Year 2026 : 40 000 000 $
Year 2027 : 32 350 000 $
Year 2028 : 21 750 000 $
Salary Cap with 1 Way Contract
Year 2025 : 68 389 166 $
Year 2026 : 40 000 000 $
Year 2027 : 32 350 000 $
Year 2028 : 21 750 000 $

Farm Players Salaries
Dylan Duke SOS	0 $ (1)
Nikita Grebenkin SOS	0 $ (1)
Calum Ritchie SOS	0 $ (1)
Kevin Korchinski SOS	0 $ (1)
Ben McCartney SOS	0 $ (1)
Ian Moore	0 $ (1)
Mitchell Stephens ***********	0 $ (1)
Nikolai Kovalenko	0 $ (1)
William Stromgren	0 $ (1)
Total Farm Players	9
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Stingers

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	7
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	95 974 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	518 784 $
Pro Estimated Expenses	21 788 928 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 788 928 $
Current Bank Account	0 $
Projected Bank Account	(21 788 928 $)

Pro Players Salaries
Zach Werenski	9 583 333 $ (3)
Timo Meier	8 800 000 $ (6)
Ilya Sorokin	8 250 000 $ (4)
Sean Couturier	7 750 000 $ (4)
Andre Burakovsky	6 950 000 $ (2)
Conor Garland	6 000 000 $ (6)
Jonas Brodin	6 000 000 $ (2)
Elvis Merzlikins	5 400 000 $ (2)
Michael Bunting UFA	4 500 000 $ (1)
Jacob Middleton	4 350 000 $ (3)
Dmitri Voronkov	4 175 000 $ (2)
Alex Iafallo	3 666 666 $ (2)
Adam Lowry UFA	3 250 000 $ (1)
Cole Perfetti	3 250 000 $ (1)
Carson Soucy UFA	3 250 000 $ (1)
Drew O'Connor UFA	2 500 000 $ (1)
Yegor Chinakhov	2 100 000 $ (1)
Brandon Duhaime UFA	1 850 000 $ (1)
Justin Danforth	1 800 000 $ (2)
Oskar Sundqvist UFA	1 500 000 $ (1)
Brett Leason	1 050 000 $ (1)
Adam Erne SOS	0 $ (1)
Nick Cousins	0 $ (1)
Kirill Kudryavtsev	0 $ (1)
Tobias Bjornfot SOS	0 $ (1)
Philippe Myers UFA	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2025 : 95 974 999 $
Year 2026 : 72 724 999 $
Year 2027 : 44 733 333 $
Year 2028 : 30 800 000 $
Salary Average Commitment
Year 2025 : 95 974 999 $
Year 2026 : 72 724 999 $
Year 2027 : 44 733 333 $
Year 2028 : 30 800 000 $
Salary Cap with 1 Way Contract
Year 2025 : 95 974 999 $
Year 2026 : 72 724 999 $
Year 2027 : 44 733 333 $
Year 2028 : 30 800 000 $

Farm Players Salaries
Matt Rempe (Out of Payroll)	9 750 $ (2)
Vyacheslav Buteyets	0 $ (1)
Lukas Cormier SOS	0 $ (1)
Maksymilian Szuber SOS	0 $ (1)
Vitali Kravtsov SOS	0 $ (1)
Total Farm Players	5
Salary Commitment
Year 2025 : 9 750 $
Year 2026 : 9 750 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 9 750 $
Year 2026 : 9 750 $
Year 2027 : 0 $
Year 2028 : 0 $

Taz Devil

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	10
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75 444 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	407 805 $
Pro Estimated Expenses	17 127 810 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	17 127 810 $
Current Bank Account	5 944 543 $
Projected Bank Account	(11 183 267 $)

Pro Players Salaries
Alex Ovechkin UFA	9 500 000 $ (1)
Roman Josi	9 059 000 $ (3)
Sidney Crosby	8 700 000 $ (2)
Steven Stamkos	8 000 000 $ (3)
Matthew Knies	7 750 000 $ (6)
Brock Boeser	7 250 000 $ (7)
Matt Roy	5 750 000 $ (6)
Gustav Forsling	5 750 000 $ (4)
Spencer Knight	4 500 000 $ (1)
Ryan Poehling UFA	1 900 000 $ (1)
Victor Olofsson1	1 575 000 $ (1)
Samuel Ersson	1 450 000 $ (1)
Sam Malinski UFA	1 400 000 $ (1)
Henry Thrun	1 000 000 $ (1)
Sam Rinzel	941 667 $ (3)
Denton Mateychuk	918 333 $ (1)
Matthew Poitras	0 $ (1)
Zachary Bolduc	0 $ (1)
Collin Graf	0 $ (1)
Trevor Kuntar	0 $ (1)
Joonas Korpisalo SOS	0 $ (1)
Vitek Vanecek SOS	0 $ (1)
Ethan Bear SOS	0 $ (1)
Leevi Merilainen SOS	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2025 : 75 444 000 $
Year 2026 : 53 200 667 $
Year 2027 : 44 500 667 $
Year 2028 : 26 500 000 $
Salary Average Commitment
Year 2025 : 76 337 334 $
Year 2026 : 53 200 667 $
Year 2027 : 44 500 667 $
Year 2028 : 26 500 000 $
Salary Cap with 1 Way Contract
Year 2025 : 75 444 000 $
Year 2026 : 53 200 667 $
Year 2027 : 44 500 667 $
Year 2028 : 26 500 000 $

Farm Players Salaries
Drew Commesso SOS	0 $ (1)
Marcus Sorensen SOS	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

Tigres

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 732 380 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	468 824 $
Pro Estimated Expenses	19 690 608 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 690 608 $
Current Bank Account	(992 199 $)
Projected Bank Account	(20 682 807 $)

Pro Players Salaries
Brayden Point	9 500 000 $ (3)
Brock Faber	8 500 000 $ (8)
Pavel Buchnevich	8 000 000 $ (6)
Joel Farabee	6 000 000 $ (2)
Andrew Copp	5 625 000 $ (2)
Jake DeBrusk	5 500 000 $ (6)
Ukko-Pekka Luukkonen	4 750 000 $ (4)
Kaapo Kakko	4 525 000 $ (3)
Ryan Lindgren	4 500 000 $ (4)
Artturi Lehkonen	4 500 000 $ (2)
Andrei Kuzmenko	4 300 000 $ (1)
Mattias Samuelsson	4 285 714 $ (4)
Tyson Foerster	3 750 000 $ (2)
Justin Holl UFA	3 400 000 $ (1)
Arvid Soderblom	2 750 000 $ (2)
Sam Steel	2 100 000 $ (2)
Elmer Soderblom	1 125 000 $ (2)
Matvei Michkov	950 000 $ (2)
Ivan Demidov	940 833 $ (2)
Jiri Kulich	886 666 $ (2)
Olen Zellweger	844 167 $ (2)
Wyatt Kalynuk SOS	0 $ (1)
Lenni Hameenaho	0 $ (1)
Beckett Sennecke	0 $ (1)
Michael Misa	0 $ (1)
Pierre-Olivier Joseph (Out of Payroll)	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2025 : 86 732 380 $
Year 2026 : 79 032 380 $
Year 2027 : 49 560 714 $
Year 2028 : 35 535 714 $
Salary Average Commitment
Year 2025 : 85 886 547 $
Year 2026 : 78 186 547 $
Year 2027 : 49 560 714 $
Year 2028 : 35 535 714 $
Salary Cap with 1 Way Contract
Year 2025 : 86 732 380 $
Year 2026 : 79 032 380 $
Year 2027 : 49 560 714 $
Year 2028 : 35 535 714 $

Farm Players Salaries
Mavrik Bourque (Out of Payroll)	9 500 $ (1)
Martin Jones SOS	0 $ (1)
Tristan Luneau SOS	0 $ (1)
David Jiricek SOS	0 $ (1)
Ben Hutton SOS	0 $ (1)
Nikolai Knyzhov SOS	0 $ (1)
jacob Larsson SOS	0 $ (1)
Total Farm Players	7
Salary Commitment
Year 2025 : 9 500 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 9 500 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

WildThings

Arena Capacity - Ticket Price Attendance - %
Arena Name
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
Income
Home Games Left	8
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	88 810 412 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	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 $
Pro Remaining Season Days	42
Pro Expenses Per Days	480 056 $
Pro Estimated Expenses	20 162 352 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	20 162 352 $
Current Bank Account	(37 588 $)
Projected Bank Account	(20 199 940 $)

Pro Players Salaries
Jonathan Huberdeau	10 000 000 $ (3)
Seth Jones	9 500 000 $ (3)
K'Andre Miller	7 800 000 $ (8)
Elias Lindholm	7 750 000 $ (6)
Alex Killorn	6 250 000 $ (2)
Kristopher Letang	6 100 000 $ (3)
Tyler Toffoli	6 000 000 $ (3)
Ondrej Palat	6 000 000 $ (2)
Mackenzie Blackwood	5 250 000 $ (5)
Jean-Gabriel Pageau UFA	5 000 000 $ (1)
Rickard Rakell	5 000 000 $ (3)
Matias Maccelli	3 428 000 $ (1)
Colton Sissons UFA	2 857 412 $ (1)
Brandon Tanev	2 500 000 $ (3)
Erik Gustafsson UFA	2 000 000 $ (1)
Jack Drury	1 725 000 $ (1)
Dmitry Kulikov	1 150 000 $ (3)
Salaire J.H. (1 Way Contract)	500 000 $ (3)
-1 Way Contract Salary Cap :	500 000 $
Dennis Cholowski UFA	0 $ (1)
Brad Hunt SOS	0 $ (1)
Dennis Hildeby SOS	0 $ (1)
Michael Brandsegg-Nygard	0 $ (1)
Christian Jaros SOS	0 $ (1)
Devon Levi SOS	0 $ (1)
Calvin de Haan	0 $ (1)
Alexander Alexeyev SOS	0 $ (1)
Victor Söderström SOS	0 $ (1)
Casey DeSmith SOS	0 $ (1)
Oskar Lindblom SOS	0 $ (1)
Total Pro Players	29
Salary Commitment
Year 2025 : 88 810 412 $
Year 2026 : 73 800 000 $
Year 2027 : 61 550 000 $
Year 2028 : 20 800 000 $
Salary Average Commitment
Year 2025 : 88 810 412 $
Year 2026 : 73 800 000 $
Year 2027 : 61 550 000 $
Year 2028 : 20 800 000 $
Salary Cap with 1 Way Contract
Year 2025 : 88 810 412 $
Year 2026 : 73 800 000 $
Year 2027 : 61 550 000 $
Year 2028 : 20 800 000 $

Farm Players Salaries
Maveric Lamoureux SOS	0 $ (1)
Oliver Kapanen SOS	0 $ (1)
Chris Tierney SOS	0 $ (1)
Hampus Lindholm SOS	0 $ (1)
Alex Chiasson SOS	0 $ (1)
Ty Mueller	0 $ (1)
Total Farm Players	6
Salary Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $

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 - %