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	28
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 041 667 $
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	130
Pro Expenses Per Days	366 543 $
Pro Estimated Expenses	47 650 590 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	47 650 590 $
Current Bank Account	5 392 098 $
Projected Bank Account	(42 258 492 $)

Pro Players Salaries
Torey Krug	6 500 000 $ (3)
Phillip Danault	5 500 000 $ (3)
Teuvo Teravainen	5 400 000 $ (3)
Erik Cernak	5 200 000 $ (4)
Colin White	4 750 000 $ (1)
Brandon Saad	4 500 000 $ (2)
Petr Mrazek	4 250 000 $ (2)
Nick Jensen	4 050 000 $ (2)
Brenden Dillon	4 000 000 $ (3)
Ryan Hartman	4 000 000 $ (3)
Ross Colton	4 000 000 $ (3)
Mathew Dumba	3 750 000 $ (2)
Barclay Goodrow	3 641 667 $ (3)
Anthony Mantha	3 500 000 $ (1)
Kurtis MacDermid	3 450 000 $ (3)
Jordan Greenway	3 000 000 $ (1)
Kent Johnson	1 800 000 $ (3)
Jake Bean	1 750 000 $ (2)
Oliver Wahlstrom	1 000 000 $ (1)
Dillon Dubé *******	0 $ (1)
Frederik Andersen SOS (LNH)	0 $ (1)
Brett Seney SOS (AHL)	0 $ (1)
Jake Leschyshyn SOS (AHL)	0 $ (1)
Nikita Zaitsev *******	0 $ (1)
Eric Robinson	0 $ (1)
Jacob Perreault SOS (AHL)	0 $ (1)
Janne Kuokkanen SOS (SWI)	0 $ (1)
Lukas Sedlak SOS (CZE)	0 $ (1)
Austin Czarnik *******	0 $ (1)
GARDIEN SOS	0 $ (1)
Total Pro Players	30
Salary Commitment
Year 2024 : 74 041 667 $
Year 2025 : 61 791 667 $
Year 2026 : 43 491 667 $
Year 2027 : 5 200 000 $
Salary Average Commitment
Year 2024 : 74 041 667 $
Year 2025 : 61 791 667 $
Year 2026 : 43 491 667 $
Year 2027 : 5 200 000 $
Salary Cap with 1 Way Contract
Year 2024 : 74 041 667 $
Year 2025 : 61 791 667 $
Year 2026 : 43 491 667 $
Year 2027 : 5 200 000 $

Farm Players Salaries
Isaiah George	0 $ (1)
Marat Khusnutdinov	0 $ (1)
Zack Ostapchuk	0 $ (1)
Fraser Minten SOS	0 $ (1)
Matthew Highmore SOS (AHL)	0 $ (1)
Total Farm Players	5
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	26
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 629 524 $
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	130
Pro Expenses Per Days	394 206 $
Pro Estimated Expenses	51 246 780 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	51 246 780 $
Current Bank Account	0 $
Projected Bank Account	(51 246 780 $)

Pro Players Salaries
Thomas Chabot	8 000 000 $ (3)
Ryan Johansen	8 000 000 $ (1)
Kevin Hayes	7 142 857 $ (2)
Ivan Provorov	6 750 000 $ (1)
Brendan Gallagher	6 500 000 $ (3)
Colton Parayko	6 500 000 $ (3)
Nate Schmidt	5 950 000 $ (1)
Josh Anderson	5 500 000 $ (3)
Alexander Wennberg	5 000 000 $ (2)
Jesperi Kotkaniemi	4 820 000 $ (4)
Michael Anderson	4 125 000 $ (4)
Samuel Montembeault	3 150 000 $ (3)
Karel Vejmelka	2 725 000 $ (1)
Brett Howden	1 900 000 $ (1)
Jordan Oesterle	1 500 000 $ (4)
Ty Dellandrea	1 300 000 $ (2)
Jonas Rondbjerg	766 667 $ (1)
Milan Lucic SOS	0 $ (1)
Zack Kassian SOS (CZE)	0 $ (1)
Derek Grant SOS (SWI)	0 $ (1)
Jesper Boqvist	0 $ (1)
SOS Gardiens	0 $ (1)
Vinnie Hinostroza SOS (AHL)	0 $ (1)
Anton Blidh SOS (AHL)	0 $ (1)
Adam Brooks SOS (AHL)	0 $ (1)
Dominic Toninato SOS (AHL)	0 $ (1)
Alexander Barabanov *******	0 $ (1)
Ilya Solovyov SOS (AHL)	0 $ (1)
Emil Lilleberg	0 $ (1)
Ethan Cardwell	0 $ (1)
Andreas Johnsson SOS (SUE)	0 $ (1)
Total Pro Players	31
Salary Commitment
Year 2024 : 79 629 524 $
Year 2025 : 53 537 857 $
Year 2026 : 40 095 000 $
Year 2027 : 10 445 000 $
Salary Average Commitment
Year 2024 : 79 629 524 $
Year 2025 : 53 537 857 $
Year 2026 : 40 095 000 $
Year 2027 : 10 445 000 $
Salary Cap with 1 Way Contract
Year 2024 : 79 629 524 $
Year 2025 : 53 537 857 $
Year 2026 : 40 095 000 $
Year 2027 : 10 445 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	9 600 000 $
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	130
Pro Expenses Per Days	47 525 $
Pro Estimated Expenses	6 178 250 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	6 178 250 $
Current Bank Account	0 $
Projected Bank Account	(6 178 250 $)

Pro Players Salaries
Kirill Marchenko	3 850 000 $ (3)
Yegor Zamula	1 700 000 $ (2)
Fabian Zetterlund	1 450 000 $ (1)
Bobby McMann	1 350 000 $ (2)
Daniil Miromanov	1 250 000 $ (2)
Frederik Olofsson *******	0 $ (1)
Jiri Smejkal *******	0 $ (1)
Dakota Mermis	0 $ (1)
Uvis Balinskis	0 $ (1)
Parker Wotherspoon	0 $ (1)
Jacob Bernard-Docker	0 $ (1)
Jonas Johansson	0 $ (1)
Tanner Pearson	0 $ (1)
Alex Lyon	0 $ (1)
Jack Studnicka	0 $ (1)
Alex Barre-Boulet	0 $ (1)
Ryan Shea	0 $ (1)
Zach Sanford	0 $ (1)
Justin Bailey	0 $ (1)
Michael Sgarbossa	0 $ (1)
Rourke Chartier *******	0 $ (1)
Total Pro Players	21
Salary Commitment
Year 2024 : 9 600 000 $
Year 2025 : 8 150 000 $
Year 2026 : 3 850 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 9 600 000 $
Year 2025 : 8 150 000 $
Year 2026 : 3 850 000 $
Year 2027 : 0 $
Salary Cap with 1 Way Contract
Year 2024 : 9 600 000 $
Year 2025 : 8 150 000 $
Year 2026 : 3 850 000 $
Year 2027 : 0 $

Farm Players Salaries
Byron Froese SOS (AHL)	0 $ (1)
Derek Smith SOS (AHL)	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	85 612 500 $
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	130
Pro Expenses Per Days	423 824 $
Pro Estimated Expenses	55 097 120 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	55 097 120 $
Current Bank Account	13 077 910 $
Projected Bank Account	(42 019 210 $)

Pro Players Salaries
Filip Forsberg	8 500 000 $ (4)
Tomas Hertl	8 137 500 $ (4)
Kevin Fiala	7 875 000 $ (4)
Anders Lee	7 000 000 $ (2)
Travis Sanheim	6 250 000 $ (4)
Charlie Coyle	5 250 000 $ (1)
Rasmus Ristolainen	5 100 000 $ (3)
Adam Larsson	4 000 000 $ (1)
Marcus Johansson	4 000 000 $ (1)
Yakov Trenin	3 500 000 $ (4)
Joel Armia	3 400 000 $ (1)
Ben Chiarot	3 200 000 $ (2)
Jordan Staal	2 900 000 $ (3)
Nick Seeler	2 700 000 $ (4)
Stuart Skinner	2 600 000 $ (2)
Philipp Kurashev	2 250 000 $ (1)
Alexander Texier	2 100 000 $ (2)
Morgan Geekie	2 000 000 $ (1)
E.K. SALAIRE (1 Way Contract)	1 500 000 $ (3)
-1 Way Contract Salary Cap :	1 500 000 $
Simon Benoit	1 350 000 $ (3)
James Reimer	1 000 000 $ (1)
SALAIRE J.T. (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	1 000 000 $
Matt Benning SOS (AHL)	0 $ (1)
Zach Aston-Reese sos (ahl)	0 $ (1)
Marcus Björk SOS (AHL)	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2024 : 85 612 500 $
Year 2025 : 62 712 500 $
Year 2026 : 47 812 500 $
Year 2027 : 36 962 500 $
Salary Average Commitment
Year 2024 : 84 294 853 $
Year 2025 : 61 394 853 $
Year 2026 : 47 812 500 $
Year 2027 : 36 962 500 $
Salary Cap with 1 Way Contract
Year 2024 : 85 612 500 $
Year 2025 : 62 712 500 $
Year 2026 : 47 812 500 $
Year 2027 : 36 962 500 $

Farm Players Salaries
John Beecher	0 $ (1)
Nolan Patrick SOS	0 $ (1)
Rudolfs Balcers SOS (SWI)	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	26
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 975 000 $
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	130
Pro Expenses Per Days	395 916 $
Pro Estimated Expenses	51 469 080 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	51 469 080 $
Current Bank Account	(2 344 980 $)
Projected Bank Account	(53 814 060 $)

Pro Players Salaries
Alex Debrincat	7 875 000 $ (3)
Mattias Ekholm	6 250 000 $ (2)
Valeri Nichushkin	6 125 000 $ (6)
Jacob Markstrom	6 000 000 $ (2)
Vincent Trocheck	5 625 000 $ (5)
Brett pesce	5 500 000 $ (6)
Reilly Smith	5 000 000 $ (1)
Ryan Strome	5 000 000 $ (3)
Josh Manson	4 500 000 $ (2)
Sam Bennett	4 425 000 $ (1)
Nick Leddy	4 000 000 $ (2)
Alec Martinez	4 000 000 $ (1)
Erik Haula	3 150 000 $ (2)
Noah Cates	2 625 000 $ (1)
Casey Cizikas	2 500 000 $ (3)
Nico Sturm	2 000 000 $ (1)
Kiefer Sherwood	1 500 000 $ (2)
Scott Wedgewood	1 500 000 $ (2)
Anthony Beauvillier	1 250 000 $ (1)
Justin Barron	1 150 000 $ (2)
Jakub Vrana *******	0 $ (1)
Spencer Stastney	0 $ (1)
Daniel Sprong	0 $ (1)
Joel Hanley	0 $ (1)
Connor Zary	0 $ (1)
Brian Elliott SOS	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2024 : 79 975 000 $
Year 2025 : 60 675 000 $
Year 2026 : 32 625 000 $
Year 2027 : 17 250 000 $
Salary Average Commitment
Year 2024 : 79 975 000 $
Year 2025 : 60 675 000 $
Year 2026 : 32 625 000 $
Year 2027 : 17 250 000 $
Salary Cap with 1 Way Contract
Year 2024 : 79 975 000 $
Year 2025 : 60 675 000 $
Year 2026 : 32 625 000 $
Year 2027 : 17 250 000 $

Farm Players Salaries
Nikita Okhotyuk	0 $ (1)
Zach Parise *******	0 $ (1)
Alex Turcotte	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	28
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 349 000 $
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	130
Pro Expenses Per Days	412 619 $
Pro Estimated Expenses	53 640 470 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	53 640 470 $
Current Bank Account	(1 660 967 $)
Projected Bank Account	(55 301 437 $)

Pro Players Salaries
Tyler Seguin	9 850 000 $ (3)
Mark Scheifele	8 500 000 $ (5)
Carter Hart	7 000 000 $ (3)
Ryan Pulock	6 150 000 $ (4)
Vladislav Gavrikov	5 875 000 $ (1)
Tristan Jarry	5 375 000 $ (4)
Nino Niederreiter	4 000 000 $ (3)
Cam Atkinson	4 000 000 $ (3)
Colin Miller	4 000 000 $ (4)
Oliver Ekman-Larsson	3 500 000 $ (4)
Jonas Siegenthaler	3 400 000 $ (3)
Aliaksei Protas	3 375 000 $ (5)
Cody Ceci	3 250 000 $ (1)
Michael Rasmussen	3 200 000 $ (4)
Matt Duchene	3 000 000 $ (1)
Blake Lizotte	1 850 000 $ (2)
Tomas Tatar	1 800 000 $ (1)
Jack McBain	1 599 000 $ (1)
Derek Forbort	1 500 000 $ (1)
Christian Fischer	1 125 000 $ (1)
Connor Brown	1 000 000 $ (1)
Thomas Bordeleau	0 $ (1)
Total Pro Players	22
Salary Commitment
Year 2024 : 83 349 000 $
Year 2025 : 64 200 000 $
Year 2026 : 62 350 000 $
Year 2027 : 34 100 000 $
Salary Average Commitment
Year 2024 : 83 349 000 $
Year 2025 : 64 200 000 $
Year 2026 : 62 350 000 $
Year 2027 : 34 100 000 $
Salary Cap with 1 Way Contract
Year 2024 : 83 349 000 $
Year 2025 : 64 200 000 $
Year 2026 : 62 350 000 $
Year 2027 : 34 100 000 $

Farm Players Salaries
Jack Campbell SOS (AHL	0 $ (1)
Ryan Winterton	0 $ (1)
Liam Foudy SOS (AHL)	0 $ (1)
Travis Dermott *******	0 $ (1)
Denis Malgin SOS (SWI)	0 $ (1)
Libor Hajek SOS (CZE)	0 $ (1)
Danil Guschin SOS (AHL)	0 $ (1)
Total Farm Players	7
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	26
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 675 000 $
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	130
Pro Expenses Per Days	399 381 $
Pro Estimated Expenses	51 919 530 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	51 919 530 $
Current Bank Account	4 160 948 $
Projected Bank Account	(47 758 582 $)

Pro Players Salaries
Connor McDavid	10 000 000 $ (2)
Sebastian Aho	9 750 000 $ (5)
Nikita Kucherov	9 500 000 $ (3)
Victor Hedman	8 000 000 $ (4)
Claude Giroux	6 500 000 $ (1)
Brock Nelson	6 000 000 $ (1)
Bryan Rust	5 125 000 $ (4)
Mike Matheson	4 875 000 $ (2)
Michael Bunting	4 500 000 $ (2)
Mats Zuccarello	4 125 000 $ (2)
Jake Oettinger	4 000 000 $ (1)
C.M. Salaire (1 Way Contract)	2 500 000 $ (2)
-1 Way Contract Salary Cap :	2 500 000 $
Dylan Samberg	1 400 000 $ (1)
Nils Lundkvist	1 250 000 $ (1)
Conor Timmins	1 100 000 $ (1)
Kevin Bahl	1 050 000 $ (1)
Martin Pospisil	1 000 000 $ (2)
Jake Neighbours	0 $ (1)
Matt Coronato	0 $ (1)
Chris Driedger SOS (AHL)	0 $ (1)
Justin Sourdif SOS (AHL)	0 $ (1)
Mikael Backlund	0 $ (1)
Max Pacioretty	0 $ (1)
Jackson LaCombe	0 $ (1)
Mason McTavish	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2024 : 80 675 000 $
Year 2025 : 59 375 000 $
Year 2026 : 32 375 000 $
Year 2027 : 22 875 000 $
Salary Average Commitment
Year 2024 : 80 675 000 $
Year 2025 : 59 375 000 $
Year 2026 : 32 375 000 $
Year 2027 : 22 875 000 $
Salary Cap with 1 Way Contract
Year 2024 : 80 675 000 $
Year 2025 : 59 375 000 $
Year 2026 : 32 375 000 $
Year 2027 : 22 875 000 $

Farm Players Salaries
Matt Murray SOS (AHL)	0 $ (1)
Fedor Svechkov	0 $ (1)
Michael Milne	0 $ (1)
Zachary L'Heureux	0 $ (1)
Bradly Nadeau	0 $ (1)
Josh Doan	0 $ (1)
Bradley Nadeau	0 $ (1)
Brad Lambert	0 $ (1)
Liam Ohgren	0 $ (1)
Brendan Brisson SOS (AHL)	0 $ (1)
Simon Nemec	0 $ (1)
Mackie Samoskevich SOS	0 $ (1)
Total Farm Players	12
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	30
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	50 758 333 $
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	130
Pro Expenses Per Days	251 279 $
Pro Estimated Expenses	32 666 270 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	32 666 270 $
Current Bank Account	0 $
Projected Bank Account	(32 666 270 $)

Pro Players Salaries
Jeff Petry	6 250 000 $ (1)
Darcy Kuemper	5 250 000 $ (3)
Evander Kane	5 125 000 $ (2)
Chris Tanev	4 500 000 $ (6)
Trevor Moore	4 200 000 $ (4)
Erik Gudbranson	4 000 000 $ (2)
Sean Walker	3 600 000 $ (5)
David Savard	3 500 000 $ (1)
Connor Clifton	3 333 333 $ (2)
Ilya Lyubushkin	3 250 000 $ (2)
Carl Grundstrom	1 800 000 $ (2)
Jani Hakanpaa	1 500 000 $ (2)
Ryan Reaves	1 350 000 $ (2)
Travis Hamonic	1 100 000 $ (1)
Cole Smith	1 000 000 $ (2)
Liam O'Brien	1 000 000 $ (3)
Karson Kuhlman SOS (AHL)	0 $ (1)
Mark Giordano *******	0 $ (1)
Sebastian Cossa	0 $ (1)
Givani Smith	0 $ (1)
Pierre-Edouard Bellemare *******	0 $ (1)
Colin Blackwell	0 $ (1)
Reese Johnson	0 $ (1)
Colton White SOS (AHL)	0 $ (1)
Daniil Gushchin SOS (AHL)	0 $ (1)
Mikael Pyyhtia SOS (AHL)	0 $ (1)
A.J. Greer	0 $ (1)
Mark Kastelic	0 $ (1)
Emil Bemstrom	0 $ (1)
Total Pro Players	29
Salary Commitment
Year 2024 : 50 758 333 $
Year 2025 : 39 908 333 $
Year 2026 : 18 550 000 $
Year 2027 : 12 300 000 $
Salary Average Commitment
Year 2024 : 50 758 333 $
Year 2025 : 39 908 333 $
Year 2026 : 18 550 000 $
Year 2027 : 12 300 000 $
Salary Cap with 1 Way Contract
Year 2024 : 50 758 333 $
Year 2025 : 39 908 333 $
Year 2026 : 18 550 000 $
Year 2027 : 12 300 000 $

Farm Players Salaries
Gardien SOS	0 $ (1)
Jeffrey Viel SOS	0 $ (0)
Nathan Beaulieu SOS (SWI)	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	27
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 500 000 $
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	130
Pro Expenses Per Days	433 168 $
Pro Estimated Expenses	56 311 840 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	56 311 840 $
Current Bank Account	3 865 917 $
Projected Bank Account	(52 445 923 $)

Pro Players Salaries
Mitch Marner	10 000 000 $ (1)
Jake Guentzel	9 000 000 $ (7)
J.T. Miller	8 000 000 $ (6)
Morgan Rielly	7 500 000 $ (4)
William Karlsson	5 900 000 $ (3)
Jonathan Marchessault	5 500 000 $ (5)
Jaden Schwartz	5 500 000 $ (2)
Ivan Barbashev	5 000 000 $ (4)
Jason Zucker	5 000 000 $ (1)
Ilya Mikheyev	4 750 000 $ (2)
John Marino	4 200 000 $ (4)
Alexandre Carrier	3 750 000 $ (3)
Cody Glass	2 500 000 $ (1)
Alexander Romanov	2 500 000 $ (1)
Danton heinen	2 250 000 $ (2)
Braden Schneider	2 200 000 $ (2)
Jake Evans	1 700 000 $ (1)
Mike Reilly	1 250 000 $ (1)
Brendan Smith	1 000 000 $ (1)
Jared Spurgeon SOS (NHL)	0 $ (1)
Logan Thompson	0 $ (1)
Jake Muzzin SOS (---)	0 $ (1)
Keith Kinkaid SOS (AHL)	0 $ (1)
Egor Sokolov SOS (AHL)	0 $ (1)
Corey Schueneman SOS (AHL)	0 $ (1)
Juho Lammikko SOS (SWI)	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2024 : 87 500 000 $
Year 2025 : 63 550 000 $
Year 2026 : 48 850 000 $
Year 2027 : 39 200 000 $
Salary Average Commitment
Year 2024 : 86 443 750 $
Year 2025 : 63 206 250 $
Year 2026 : 48 506 250 $
Year 2027 : 38 856 250 $
Salary Cap with 1 Way Contract
Year 2024 : 87 500 000 $
Year 2025 : 63 550 000 $
Year 2026 : 48 850 000 $
Year 2027 : 39 200 000 $

Farm Players Salaries
Alexander Volkov SOS (KHL)	0 $ (1)
Total Farm Players	1
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	54 985 000 $
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	130
Pro Expenses Per Days	272 203 $
Pro Estimated Expenses	35 386 390 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	35 386 390 $
Current Bank Account	(945 129 $)
Projected Bank Account	(36 331 519 $)

Pro Players Salaries
Dougie Hamilton	9 000 000 $ (4)
Jesper Bratt	7 875 000 $ (5)
Dylan Cozens	7 100 000 $ (4)
Mason Marchment	4 500 000 $ (2)
Radko Gudas	4 000 000 $ (2)
Ryan Suter	3 650 000 $ (1)
Thomas Novak	3 500 000 $ (3)
Anton Forsberg	2 750 000 $ (1)
Niko Mikkola	2 500 000 $ (2)
Yegor Chinakhov	2 100 000 $ (2)
Conor Sheary	2 000 000 $ (2)
Klim Kostin	2 000 000 $ (1)
Pavel Dorofeyev	1 835 000 $ (2)
Michael Kesselring	1 400 000 $ (2)
Axel Jonsson-Fjallby	775 000 $ (1)
Kevin Lankinen SOS (LNH)	0 $ (1)
Cal Foote SOS (AHL)	0 $ (1)
Jonatan Berggren SOS (HL)	0 $ (1)
Logan Mailloux	0 $ (1)
Ethan Del Mastro	0 $ (1)
Conor Geekie	0 $ (1)
Samuel Helenius	0 $ (1)
Lukas Dostal	0 $ (1)
Jack Johnson	0 $ (1)
Jansen Harkins	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2024 : 54 985 000 $
Year 2025 : 45 810 000 $
Year 2026 : 27 475 000 $
Year 2027 : 23 975 000 $
Salary Average Commitment
Year 2024 : 55 127 857 $
Year 2025 : 45 810 000 $
Year 2026 : 27 475 000 $
Year 2027 : 23 975 000 $
Salary Cap with 1 Way Contract
Year 2024 : 54 985 000 $
Year 2025 : 45 810 000 $
Year 2026 : 27 475 000 $
Year 2027 : 23 975 000 $

Farm Players Salaries
Ville Husso SOS (LNH)	0 $ (1)
Calum Ritchie	0 $ (1)
Rutger McGroarty	0 $ (1)
Tristan Luneau SOS (AHL)	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 666 667 $
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	130
Pro Expenses Per Days	364 686 $
Pro Estimated Expenses	47 409 180 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	47 409 180 $
Current Bank Account	0 $
Projected Bank Account	(47 409 180 $)

Pro Players Salaries
Erik Karlsson	10 000 000 $ (3)
Jamie Benn	9 500 000 $ (1)
John Gibson	6 400 000 $ (3)
Kyle Palmieri	5 300 000 $ (1)
Tom Wilson	5 166 667 $ (5)
Adin Hill	4 900 000 $ (1)
Jason Dickinson	4 250 000 $ (2)
Nick Paul	3 150 000 $ (5)
Jordan Martinook	3 050 000 $ (3)
Nick Bonino	3 050 000 $ (2)
Jalen Chatfield	3 000 000 $ (3)
Andrew Peeke	2 750 000 $ (2)
Jan Rutta	2 750 000 $ (1)
Garnet Hathaway	2 400 000 $ (2)
Jamie Drysdale	2 300 000 $ (2)
Noel Acciari	2 000 000 $ (2)
Morgan Barron	1 350 000 $ (1)
Nathan Bastian	1 350 000 $ (1)
Sam Carrick	1 000 000 $ (3)
Tomas Nosek	0 $ (1)
Casey Fitzgerald SOS (AHL)	0 $ (1)
Patrik Laine SOS (LNH)	0 $ (1)
Gustav Lindstrom *******	0 $ (1)
Josh Archibald SOS (---)	0 $ (1)
Vasily Podkolzin SOS (AHL)	0 $ (1)
Patrick Brown SOS (AHL)	0 $ (1)
Arthur Kaliyev	0 $ (1)
Alexander Holtz	0 $ (1)
Total Pro Players	28
Salary Commitment
Year 2024 : 73 666 667 $
Year 2025 : 48 516 667 $
Year 2026 : 31 766 667 $
Year 2027 : 8 316 667 $
Salary Average Commitment
Year 2024 : 73 666 668 $
Year 2025 : 48 516 668 $
Year 2026 : 31 766 668 $
Year 2027 : 8 316 668 $
Salary Cap with 1 Way Contract
Year 2024 : 73 666 667 $
Year 2025 : 48 516 667 $
Year 2026 : 31 766 667 $
Year 2027 : 8 316 667 $

Farm Players Salaries
Adam Wilsby	0 $ (1)
Ryan Johnson	0 $ (1)
William Lagesson	0 $ (1)
Derek Stepan SOS (---)	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	27
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 629 150 $
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	130
Pro Expenses Per Days	404 105 $
Pro Estimated Expenses	52 533 650 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	52 533 650 $
Current Bank Account	0 $
Projected Bank Account	(52 533 650 $)

Pro Players Salaries
Pierre-Luc Dubois	8 500 000 $ (7)
Anthony Cirelli	6 250 000 $ (4)
Evgeni Malkin	6 100 000 $ (2)
Joel Farabee	6 000 000 $ (3)
Adam Pelech	5 750 000 $ (4)
Jordan Eberle	4 750 000 $ (2)
Vladimir Tarasenko	4 750 000 $ (2)
Philipp Grubauer	4 100 000 $ (2)
Brandon Carlo	4 100 000 $ (3)
Brayden Mcnabb	3 900 000 $ (4)
T.J. Brodie	3 750 000 $ (2)
Max Domi	3 750 000 $ (4)
Warren Foegele	3 500 000 $ (3)
Gustav Nyquist	3 185 000 $ (1)
Brett Kulak	2 750 000 $ (1)
Nicolas Hague	2 294 150 $ (1)
William Carrier	2 000 000 $ (6)
Oliver Bjorkstrand	2 000 000 $ (1)
Teddy Blueger	1 800 000 $ (2)
Arber Xhekaj	1 300 000 $ (2)
Kyle Burroughs	1 100 000 $ (2)
John Klingberg SOS (NHL)	0 $ (1)
Malkin salaire***** (1 Way Contract)	0 $ (0)
Antti Raanta *******	0 $ (1)
Rasmus Asplund SOS (AHL)	0 $ (1)
Rem Pitlick SOS (AHL)	0 $ (1)
Gavin Bayreuther SOs (AHL)	0 $ (1)
Mason Geertsen SOS (AHL)	0 $ (1)
Zack MacEwen	0 $ (1)
Laurent Dauphin SOS (SWI)	0 $ (1)
Vladislav Kolyachonok SOS (AHL)	0 $ (1)
Adam Ruzicka *******	0 $ (1)
Tristen Robins	0 $ (1)
Alex Laferriere	0 $ (1)
Jaroslav Halak SOS	0 $ (1)
Travis Boyd SOS (NHL)	0 $ (1)
Total Pro Players	36
Salary Commitment
Year 2024 : 81 629 150 $
Year 2025 : 71 400 000 $
Year 2026 : 43 750 000 $
Year 2027 : 30 150 000 $
Salary Average Commitment
Year 2024 : 80 783 317 $
Year 2025 : 70 554 167 $
Year 2026 : 42 904 167 $
Year 2027 : 30 150 000 $
Salary Cap with 1 Way Contract
Year 2024 : 81 629 150 $
Year 2025 : 71 400 000 $
Year 2026 : 43 750 000 $
Year 2027 : 30 150 000 $

Farm Players Salaries
David Gustafsson	10 000 $ (7)
Mason Shaw	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2024 : 10 000 $
Year 2025 : 10 000 $
Year 2026 : 10 000 $
Year 2027 : 10 000 $
Salary Average Commitment
Year 2024 : 10 000 $
Year 2025 : 10 000 $
Year 2026 : 10 000 $
Year 2027 : 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	28
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 069 167 $
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	130
Pro Expenses Per Days	396 382 $
Pro Estimated Expenses	51 529 660 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	51 529 660 $
Current Bank Account	(3 756 594 $)
Projected Bank Account	(55 286 254 $)

Pro Players Salaries
William Nylander	10 000 000 $ (5)
Mika Zibanejad	8 500 000 $ (3)
Jack Hughes	8 000 000 $ (3)
Clayton Keller	7 150 000 $ (4)
Justin Faulk	6 500 000 $ (3)
Owen Tippett	6 200 000 $ (5)
Juuse Saros	5 000 000 $ (4)
Gabriel Vilardi	3 437 500 $ (1)
Ian Cole	3 100 000 $ (1)
Timothy Liljegren	3 000 000 $ (2)
Nicolas Roy	3 000 000 $ (3)
Tanner Jeannot	2 665 000 $ (1)
Michael Amadio	2 600 000 $ (3)
Oliver Kylington	2 500 000 $ (2)
Connor McMichael	2 100 000 $ (2)
Morgan Frost	2 100 000 $ (1)
Anthony DeAngelo	1 666 667 $ (1)
SalaireW.M. (1 Way Contract)	1 500 000 $ (5)
-1 Way Contract Salary Cap :	1 500 000 $
Daniil Tarasov	1 050 000 $ (1)
Michael McLeod *******	0 $ (1)
Adam Fantilli	0 $ (1)
Logan Cooley	0 $ (1)
Erik Brannstrom	0 $ (1)
Leo Carlsson	0 $ (1)
Calen Addison *******	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2024 : 80 069 167 $
Year 2025 : 66 050 000 $
Year 2026 : 58 450 000 $
Year 2027 : 29 850 000 $
Salary Average Commitment
Year 2024 : 80 069 167 $
Year 2025 : 66 050 000 $
Year 2026 : 58 450 000 $
Year 2027 : 29 850 000 $
Salary Cap with 1 Way Contract
Year 2024 : 80 069 167 $
Year 2025 : 66 050 000 $
Year 2026 : 58 450 000 $
Year 2027 : 29 850 000 $

Farm Players Salaries
Louis Domingue (SOS)	0 $ (1)
Arvid Soderblom	0 $ (1)
Samuel Bolduc	0 $ (1)
Vasiliy Ponomarev SOS	0 $ (1)
Nikita Chibrikov	0 $ (1)
Frank Nazar	0 $ (1)
Aatu Raty SOS (AHL)	0 $ (1)
Philip Broberg SOS (AHL)	0 $ (1)
Kyle Capobianco SOS (AHL)	0 $ (1)
Dysin Mayo SOS (AHL)	0 $ (1)
Henrik Borgström SOS (SWE)	0 $ (1)
Robert Bortuzzo	0 $ (1)
Dylan Gambrell SOS (AHL)	0 $ (1)
Logan Couture SOS (NHL)	0 $ (1)
Jayce Hawryluk SOS (CZE)	0 $ (1)
Total Farm Players	15
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 675 000 $
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	130
Pro Expenses Per Days	389 480 $
Pro Estimated Expenses	50 632 400 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	50 632 400 $
Current Bank Account	(238 716 $)
Projected Bank Account	(50 871 116 $)

Pro Players Salaries
Mathew Barzal	9 150 000 $ (4)
Mikhail Sergachev	8 500 000 $ (7)
Drake Batherson	8 100 000 $ (4)
John Carlson	8 000 000 $ (2)
Andrei Svechnikov	7 750 000 $ (5)
Quinton Byfield	6 250 000 $ (5)
Chandler Stephenson	6 250 000 $ (7)
Jordan Binnington	6 000 000 $ (3)
Frank Vatrano	3 650 000 $ (1)
Zach Whitecloud	2 750 000 $ (4)
Alex Nedeljkovic	2 500 000 $ (2)
Alexis Lafrenière	2 325 000 $ (1)
Cole Sillinger	2 250 000 $ (2)
Cam York	1 600 000 $ (1)
Jordan Harris	1 400 000 $ (1)
Charlie Lindgren	1 100 000 $ (1)
Cayden Primeau	1 100 000 $ (1)
Peyton Krebs *******	0 $ (1)
Ridly Greig	0 $ (1)
Tyler Tucker	0 $ (1)
Connor Bedard	0 $ (1)
Cutter Gauthier	0 $ (1)
William Smith	0 $ (1)
Boris Katchouk *******	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2024 : 78 675 000 $
Year 2025 : 67 500 000 $
Year 2026 : 54 750 000 $
Year 2027 : 48 750 000 $
Salary Average Commitment
Year 2024 : 78 675 000 $
Year 2025 : 67 500 000 $
Year 2026 : 54 750 000 $
Year 2027 : 48 750 000 $
Salary Cap with 1 Way Contract
Year 2024 : 78 675 000 $
Year 2025 : 67 500 000 $
Year 2026 : 54 750 000 $
Year 2027 : 48 750 000 $

Farm Players Salaries
Kole Lind SOS (AHL)	0 $ (1)
Jonathan Dahlen SOS (SWE)	0 $ (1)
Victor Mete SOS (AHL)	0 $ (1)
Anton Slepyshev SOS (KHL)	0 $ (1)
Taro Hirose SOS (AHL)	0 $ (1)
Sami Niku SOS (FIN)	0 $ (1)
Total Farm Players	6
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 392 857 $
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	130
Pro Expenses Per Days	338 578 $
Pro Estimated Expenses	44 015 140 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	44 015 140 $
Current Bank Account	4 265 417 $
Projected Bank Account	(39 749 723 $)

Pro Players Salaries
Nathan MacKinnon	10 000 000 $ (4)
Cale Makar	9 000 000 $ (3)
Alex Pietrangelo	8 800 000 $ (4)
Bo Horvat	8 500 000 $ (4)
Matthew Beniers	7 142 857 $ (7)
Cam Fowler	6 500 000 $ (2)
Alex Tuch	4 750 000 $ (2)
Jake Walman	3 400 000 $ (2)
Luke Schenn	2 750 000 $ (2)
Martin Fehervary	2 675 000 $ (1)
NM SALAIRE (1 Way Contract)	2 500 000 $ (4)
-1 Way Contract Salary Cap :	2 500 000 $
Jonathan Quick	1 275 000 $ (1)
Urho Vaakanainen	1 100 000 $ (1)
Josh Bailey SOS	0 $ (1)
SOS Gardien	0 $ (1)
Devin Shore	0 $ (1)
John-Jason Peterka	0 $ (1)
Parker Kelly	0 $ (1)
Vincent Iorio SOS (AHL)	0 $ (1)
Jack Thompson SOS (AHL)	0 $ (1)
Sam Colangelo	0 $ (1)
Brendan Lemieux	0 $ (1)
Total Pro Players	22
Salary Commitment
Year 2024 : 68 392 857 $
Year 2025 : 63 342 857 $
Year 2026 : 45 942 857 $
Year 2027 : 36 942 857 $
Salary Average Commitment
Year 2024 : 67 292 856 $
Year 2025 : 63 342 856 $
Year 2026 : 45 942 856 $
Year 2027 : 36 942 856 $
Salary Cap with 1 Way Contract
Year 2024 : 68 392 857 $
Year 2025 : 63 342 857 $
Year 2026 : 45 942 857 $
Year 2027 : 36 942 857 $

Farm Players Salaries
Gage Goncalves SOS	0 $ (1)
Isak Rosen SOS (AHL)	0 $ (1)
Yan Kuznetsov SOS (AHL)	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	27
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	84 817 857 $
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	130
Pro Expenses Per Days	419 890 $
Pro Estimated Expenses	54 585 700 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	54 585 700 $
Current Bank Account	2 903 550 $
Projected Bank Account	(51 682 150 $)

Pro Players Salaries
Mark Stone	9 500 000 $ (3)
Connor Hellebuyck	8 500 000 $ (5)
Josh Norris	7 950 000 $ (5)
Vince Dunn	7 350 000 $ (3)
Kyle Connor	7 142 857 $ (2)
Josh Morrissey	6 250 000 $ (1)
Andrew Copp	5 625 000 $ (3)
Sean Monahan	5 500 000 $ (5)
Jaccob Slavin	5 300 000 $ (1)
Artem Zub	4 600 000 $ (3)
Rasmus andersson	4 550 000 $ (2)
Jack Roslovic	2 800 000 $ (1)
Luke Kunin	2 750 000 $ (1)
Juuso Valimaki	2 000 000 $ (2)
Juraj Slafkovsky	2 000 000 $ (2)
Kevin Stenlund	2 000 000 $ (2)
Kasperi Kapanen	1 000 000 $ (1)
Benoit-Olivier Groulx	0 $ (1)
Kailer Yamamoto *******	0 $ (1)
Ryker Evans	0 $ (1)
Hendrix Lapierre	0 $ (1)
Xavier Ouellet SOS (AHL)	0 $ (1)
GARDIENS SOS	0 $ (1)
Michael Pezzetta	0 $ (1)
Jimmy Vesey	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2024 : 84 817 857 $
Year 2025 : 66 717 857 $
Year 2026 : 49 025 000 $
Year 2027 : 21 950 000 $
Salary Average Commitment
Year 2024 : 84 817 857 $
Year 2025 : 66 717 857 $
Year 2026 : 49 025 000 $
Year 2027 : 21 950 000 $
Salary Cap with 1 Way Contract
Year 2024 : 84 817 857 $
Year 2025 : 66 717 857 $
Year 2026 : 49 025 000 $
Year 2027 : 21 950 000 $

Farm Players Salaries
Jonathan Lekkorimaki	0 $ (1)
Gavin Brindley	0 $ (1)
Matt Savoie SOS (WHL)	0 $ (1)
Cale Fleury SOS (AHL)	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	26
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70 917 858 $
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	130
Pro Expenses Per Days	351 079 $
Pro Estimated Expenses	45 640 270 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	45 640 270 $
Current Bank Account	1 537 557 $
Projected Bank Account	(44 102 713 $)

Pro Players Salaries
Evgeny Kuznetsov	7 800 000 $ (1)
Dmitry Orlov	7 750 000 $ (1)
Brandon Montour	7 142 858 $ (7)
Ryan McDonagh	6 750 000 $ (1)
Brayden Schenn	6 500 000 $ (2)
Neal Pionk	5 875 000 $ (1)
Tyler Bertuzzi	5 500 000 $ (4)
Dylan Strome	5 000 000 $ (4)
Connor Murphy	4 400 000 $ (2)
Jake McCabe	4 000 000 $ (1)
David Perron	4 000 000 $ (2)
Patrick Kane	4 000 000 $ (1)
Jon Merrill	1 200 000 $ (1)
Taylor Raddysh	1 000 000 $ (1)
Nicolas Meloche SOS (KHL)	0 $ (1)
Jonathan Toews SOS (---)	0 $ (1)
Cole Guttman	0 $ (1)
Dmytro Timashov SOS (SWE)	0 $ (1)
Alexander Nylander *******	0 $ (1)
John Kovacevic	0 $ (1)
James Van Riemsdyk	0 $ (1)
Tyler Johnson *******	0 $ (1)
Stanislav Svozil SOS (AHL)	0 $ (1)
Taylor Hall SOS (LNH)	0 $ (1)
Joel Hofer	0 $ (1)
Will Cuylle	0 $ (1)
Noah Gregor	0 $ (1)
SALAIRE J.T. *** (1 Way Contract)	0 $ (0)
Daniel Vladar SOS (LNH)	0 $ (1)
Total Pro Players	29
Salary Commitment
Year 2024 : 70 917 858 $
Year 2025 : 32 542 858 $
Year 2026 : 17 642 858 $
Year 2027 : 17 642 858 $
Salary Average Commitment
Year 2024 : 70 625 000 $
Year 2025 : 32 542 857 $
Year 2026 : 17 642 857 $
Year 2027 : 17 642 857 $
Salary Cap with 1 Way Contract
Year 2024 : 70 917 858 $
Year 2025 : 32 542 858 $
Year 2026 : 17 642 858 $
Year 2027 : 17 642 858 $

Farm Players Salaries
SOS Gardien	0 $ (1)
SOS Gardien	0 $ (1)
Tyson Jost	0 $ (1)
Louis Crevier	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 700 000 $
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	130
Pro Expenses Per Days	404 455 $
Pro Estimated Expenses	52 579 150 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	52 579 150 $
Current Bank Account	11 679 949 $
Projected Bank Account	(40 899 201 $)

Pro Players Salaries
David Pastrnak	10 000 000 $ (4)
Sergei Bobrovsky	10 000 000 $ (1)
Charlie Mcavoy	9 500 000 $ (4)
Darnell Nurse	9 250 000 $ (6)
Leon Draisaitl	8 500 000 $ (1)
Mikael Granlund	5 000 000 $ (2)
Jared McCann	5 000 000 $ (3)
Dylan DeMelo	4 900 000 $ (4)
Marcus Foligno	4 000 000 $ (4)
Alexander Kerfoot	3 500 000 $ (1)
Tyler Myers	3 000 000 $ (3)
Adam Henrique	3 000 000 $ (1)
David Kampf	2 400 000 $ (3)
Tyson Barrie	1 250 000 $ (1)
SALAIRE DP (1 Way Contract)	1 250 000 $ (4)
-1 Way Contract Salary Cap :	1 250 000 $
Dmitry Kulikov	1 150 000 $ (4)
Dylan Coghlan SOS (AHL)	0 $ (1)
jacob Larsson SOS (AHL)	0 $ (1)
Nikita Gusev SOS KHL	0 $ (1)
Alex Stalock SOS (AHL)	0 $ (1)
Valtteri Puustinen	0 $ (1)
Hudson Fasching	0 $ (7)
Ty Emberson	0 $ (1)
Joshua Roy	0 $ (1)
Elliot Desnoyers SOS (AHL)	0 $ (1)
Owen Beck SOS (OHL)	0 $ (1)
Philip Tomasino	0 $ (1)
Mikhail Maltsev SOS (AHL)	0 $ (1)
Cal Petersen SOS	0 $ (1)
Total Pro Players	29
Salary Commitment
Year 2024 : 81 700 000 $
Year 2025 : 55 450 000 $
Year 2026 : 50 450 000 $
Year 2027 : 40 050 000 $
Salary Average Commitment
Year 2024 : 81 700 000 $
Year 2025 : 55 450 000 $
Year 2026 : 50 450 000 $
Year 2027 : 40 050 000 $
Salary Cap with 1 Way Contract
Year 2024 : 81 700 000 $
Year 2025 : 55 450 000 $
Year 2026 : 50 450 000 $
Year 2027 : 40 050 000 $

Farm Players Salaries
Emil Heineman SOS (AHL)	0 $ (1)
Walker Duehr	0 $ (1)
Wyatt Kalynuk SOS (AHL)	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	27
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	84 591 666 $
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	130
Pro Expenses Per Days	418 771 $
Pro Estimated Expenses	54 440 230 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	54 440 230 $
Current Bank Account	4 450 381 $
Projected Bank Account	(49 989 849 $)

Pro Players Salaries
Austin Matthews	10 000 000 $ (4)
Lucas Raymond	8 075 000 $ (8)
Seth Jarvis	7 500 000 $ (8)
Devon Toews	7 250 000 $ (5)
MacKenzie Weegar	6 250 000 $ (4)
Cam Talbot	5 300 000 $ (4)
Yanni Gourde	5 166 666 $ (1)
Samuel Girard	5 000 000 $ (3)
Nikita Zadorov	5 000 000 $ (6)
Blake Coleman	4 900 000 $ (3)
Ryan O'Reilly	4 500 000 $ (3)
Robby Fabbri	4 000 000 $ (1)
Salaire A.M. (1 Way Contract)	3 250 000 $ (4)
-1 Way Contract Salary Cap :	3 250 000 $
Trevor van Riemsdyk	3 000 000 $ (2)
Mathieu Joseph	2 950 000 $ (2)
Lars Eller	2 450 000 $ (1)
Nikita Alexandrov *******	0 $ (1)
Alex Formenton SOS (SWI)	0 $ (1)
Gardien SOS	0 $ (1)
Simon Edvinsson	0 $ (1)
Julien Gauthier	0 $ (1)
Mike Hoffman *******	0 $ (1)
Justin Braun SOS (---)	0 $ (1)
Daemon Hunt SOS (AHL)	0 $ (1)
Brennan Othmann SOS (AHL)	0 $ (1)
Adam Raska SOS (AHL)	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2024 : 84 591 666 $
Year 2025 : 72 975 000 $
Year 2026 : 67 025 000 $
Year 2027 : 52 625 000 $
Salary Average Commitment
Year 2024 : 84 591 666 $
Year 2025 : 72 975 000 $
Year 2026 : 67 025 000 $
Year 2027 : 52 625 000 $
Salary Cap with 1 Way Contract
Year 2024 : 84 591 666 $
Year 2025 : 72 975 000 $
Year 2026 : 67 025 000 $
Year 2027 : 52 625 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	29
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 184 524 $
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	130
Pro Expenses Per Days	431 607 $
Pro Estimated Expenses	56 108 910 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	56 108 910 $
Current Bank Account	97 609 $
Projected Bank Account	(56 011 301 $)

Pro Players Salaries
Jack Eichel	10 000 000 $ (2)
John Tavares	10 000 000 $ (1)
Adam Fox	9 500 000 $ (4)
Dylan Larkin	8 700 000 $ (4)
Sam Reinhart	8 625 000 $ (8)
Tage Thompson	7 142 857 $ (4)
Brady Skjei	7 000 000 $ (7)
Chris Kreider	6 500 000 $ (1)
Zach Hyman	5 500 000 $ (3)
Carter Verhaeghe	4 166 667 $ (1)
Calle Jarnkrok	2 100 000 $ (2)
Erik Gustafsson	2 000 000 $ (2)
Sonny Milano	1 900 000 $ (2)
Ilya Samsonov	1 800 000 $ (1)
Scott Perunovich	1 150 000 $ (1)
Filip Zadina	1 100 000 $ (1)
Kyle MacLean	0 $ (1)
Blake Wheeler *******	0 $ (1)
Calvin de Haan	0 $ (1)
Devon Levi	0 $ (1)
Haydn Fleury	0 $ (1)
Matt Martin *******	0 $ (1)
Matt Kessel	0 $ (1)
Juuso Parssinen	0 $ (1)
Jakub Lauko	0 $ (1)
Pierre-Olivier Joseph	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2024 : 87 184 524 $
Year 2025 : 62 467 857 $
Year 2026 : 46 467 857 $
Year 2027 : 40 967 857 $
Salary Average Commitment
Year 2024 : 86 392 857 $
Year 2025 : 62 467 857 $
Year 2026 : 46 467 857 $
Year 2027 : 40 967 857 $
Salary Cap with 1 Way Contract
Year 2024 : 87 184 524 $
Year 2025 : 62 467 857 $
Year 2026 : 46 467 857 $
Year 2027 : 40 967 857 $

Farm Players Salaries
Aleksei Kolosov	0 $ (1)
Nico Daws SOS (LNH)	0 $ (1)
Mikko Koskinen SOS (SWI)	0 $ (1)
Nick Blankenburg SOS (AHL)	0 $ (1)
Robert Hagg SOS (AHL)	0 $ (1)
Nick Ritchie SOS (FIN)	0 $ (1)
Sheldon Dries SOS (AHL)	0 $ (1)
Total Farm Players	7
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	20 296 667 $
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	130
Pro Expenses Per Days	100 479 $
Pro Estimated Expenses	13 062 270 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	13 062 270 $
Current Bank Account	0 $
Projected Bank Account	(13 062 270 $)

Pro Players Salaries
Laurent Brossoit	3 300 000 $ (2)
Dakota Joshua	3 250 000 $ (4)
Evan Rodrigues	3 000 000 $ (3)
Brock McGinn	2 750 000 $ (1)
Barrett Hayton	2 650 000 $ (2)
Mason Appleton	2 166 667 $ (1)
Connor Dewar	1 180 000 $ (1)
Calvin Pickard	1 000 000 $ (2)
Andreas Englund	1 000 000 $ (1)
Dennis Gilbert	0 $ (1)
Kevin Gravel SOS (AHL)	0 $ (1)
Jacob Moverare	0 $ (1)
Phillip Di Giuseppe	0 $ (1)
Alex Belzile SOS (AHL)	0 $ (1)
Brayden Pachal	0 $ (1)
Paul Cotter	0 $ (1)
Trevor Lewis	0 $ (1)
Spencer Martin SOS (LNH)	0 $ (1)
Ben Harpur SOS (AHL)	0 $ (1)
Cal Clutterbuck *******	0 $ (1)
Josh Mahura	0 $ (1)
Nils Aman	0 $ (1)
Michael Eyssimont	0 $ (1)
Mark Jankowski	0 $ (1)
Mason Lohrei	0 $ (1)
Samuel Honzek	0 $ (1)
Pheonix Copley SOS (LNH)	0 $ (1)
Patrik Nemeth SOS (SWI)	0 $ (1)
Total Pro Players	28
Salary Commitment
Year 2024 : 20 296 667 $
Year 2025 : 13 200 000 $
Year 2026 : 6 250 000 $
Year 2027 : 3 250 000 $
Salary Average Commitment
Year 2024 : 20 296 667 $
Year 2025 : 13 200 000 $
Year 2026 : 6 250 000 $
Year 2027 : 3 250 000 $
Salary Cap with 1 Way Contract
Year 2024 : 20 296 667 $
Year 2025 : 13 200 000 $
Year 2026 : 6 250 000 $
Year 2027 : 3 250 000 $

Farm Players Salaries
Jonah Gadjovich	0 $ (1)
Max Willman SOS (AHL)	0 $ (1)
Tyler Motte	0 $ (1)
Brendan Gaunce	0 $ (1)
Maxim Mamin SOS (KHL)	0 $ (1)
Lucas Carlsson SOS (AHL)	0 $ (1)
Scott Harrington SOS (SWI)	0 $ (1)
Total Farm Players	7
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	28
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 874 047 $
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	130
Pro Expenses Per Days	435 020 $
Pro Estimated Expenses	56 552 600 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	56 552 600 $
Current Bank Account	(663 738 $)
Projected Bank Account	(57 216 338 $)

Pro Players Salaries
Kirill Kaprizov	9 000 000 $ (2)
Brent Burns	8 000 000 $ (1)
Filip Hronek	7 250 000 $ (8)
Anze Kopitar	7 000 000 $ (1)
Brandon Hagel	6 500 000 $ (5)
Damon Severson	6 250 000 $ (7)
Adrian Kempe	5 500 000 $ (2)
Joel Eriksson Ek	5 250 000 $ (3)
J.T. Compher	5 100 000 $ (4)
Pavel Zacha	4 750 000 $ (3)
Ukko-Pekka Luukkonen	4 750 000 $ (5)
Mattias Samuelsson	4 285 714 $ (5)
Dawson Mercer	4 000 000 $ (3)
Evan Bouchard	3 900 000 $ (1)
Eeli Tolvanen	3 475 000 $ (2)
Kaapo Kähkönen	1 000 000 $ (1)
Craig smith	1 000 000 $ (1)
Thomas Harley *******	863 333 $ (1)
Joel Kiviranta	0 $ (1)
Evgeny Svechnikov SOS (KHL)	0 $ (1)
Olli Juolevi SOS (FIN)	0 $ (1)
Sean Farrell SOS (AHL)	0 $ (1)
Brock Faber	0 $ (1)
Tyler Kleven SOS (AHL)	0 $ (1)
Logan Stankoven	0 $ (1)
Olen Zellweger	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2024 : 87 874 047 $
Year 2025 : 66 110 714 $
Year 2026 : 48 135 714 $
Year 2027 : 34 135 714 $
Salary Average Commitment
Year 2024 : 87 874 047 $
Year 2025 : 66 110 714 $
Year 2026 : 48 135 714 $
Year 2027 : 34 135 714 $
Salary Cap with 1 Way Contract
Year 2024 : 87 874 047 $
Year 2025 : 66 110 714 $
Year 2026 : 48 135 714 $
Year 2027 : 34 135 714 $

Farm Players Salaries
Lian Bichsel	0 $ (1)
Seamus Casey	0 $ (1)
Jiri Kulich SOS (AHL)	0 $ (1)
Jean-Luc Foudy SOS (AHL)	0 $ (1)
John Leonard SOS	0 $ (1)
Total Farm Players	5
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	12 150 000 $
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	130
Pro Expenses Per Days	60 149 $
Pro Estimated Expenses	7 819 370 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	7 819 370 $
Current Bank Account	0 $
Projected Bank Account	(7 819 370 $)

Pro Players Salaries
Alex Vlasic	4 600 000 $ (6)
Anthony Stolarz	2 500 000 $ (2)
Nicolas Aubé-Kubel	1 500 000 $ (1)
Beck Malenstyn	1 350 000 $ (2)
Joey Daccord	1 200 000 $ (1)
Declan Chisholm	1 000 000 $ (1)
Nicholas Robertson	0 $ (1)
Mitchell Chaffee	0 $ (1)
Jacob MacDonald	0 $ (1)
Darren Raddysh	0 $ (1)
John Ludvig	0 $ (1)
Vinni Lettieri	0 $ (1)
Jesse Ylönen	0 $ (1)
Jakob Silfverberg *******	0 $ (1)
Nick DeSimone	0 $ (1)
Ben Meyers	0 $ (1)
Radim Zohorna *******	0 $ (1)
Emil Lilleberg	0 $ (1)
Matthew Phillips	0 $ (1)
Michael Carcone	0 $ (1)
Total Pro Players	20
Salary Commitment
Year 2024 : 12 150 000 $
Year 2025 : 8 450 000 $
Year 2026 : 4 600 000 $
Year 2027 : 4 600 000 $
Salary Average Commitment
Year 2024 : 12 150 000 $
Year 2025 : 8 450 000 $
Year 2026 : 4 600 000 $
Year 2027 : 4 600 000 $
Salary Cap with 1 Way Contract
Year 2024 : 12 150 000 $
Year 2025 : 8 450 000 $
Year 2026 : 4 600 000 $
Year 2027 : 4 600 000 $

Farm Players Salaries
Roby Jarventie SOS (AHL)	0 $ (1)
James Hamblin	0 $ (1)
William Lockwood	0 $ (1)
Adam Beckman SOS (AHL)	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	22
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 575 000 $
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	130
Pro Expenses Per Days	433 540 $
Pro Estimated Expenses	56 360 200 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	56 360 200 $
Current Bank Account	7 265 393 $
Projected Bank Account	(49 094 807 $)

Pro Players Salaries
Aleksander Barkov	10 000 000 $ (6)
Rasmus Dahlin	10 000 000 $ (1)
Miro Heiskanen	8 450 000 $ (5)
Roope Hintz	8 450 000 $ (7)
Cole Caufield	7 850 000 $ (7)
Matt Boldy	7 000 000 $ (4)
Troy Terry	7 000 000 $ (6)
Trevor Zegras	5 750 000 $ (2)
Bowen Byram	3 850 000 $ (1)
Yegor Sharangovich	3 100 000 $ (1)
Alex Newhook	2 900 000 $ (3)
Dante Fabbro	2 500 000 $ (1)
Ryan Donato	2 000 000 $ (1)
Connor Ingram	1 950 000 $ (2)
Logan Stanley	1 250 000 $ (2)
Lukas Reichel	1 200 000 $ (2)
Nicklaus Perbix	1 125 000 $ (1)
Rafaël Harvey-Pinard	1 100 000 $ (1)
Nils Hoglander	1 100 000 $ (1)
SALAIRE R.D. (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	1 000 000 $
Joey anderson	0 $ (1)
Dryden Hunt	0 $ (1)
Jesper Wallstedt SOS	0 $ (1)
Jakub Zboril SOS (AHL)	0 $ (1)
Jack Quinn	0 $ (1)
Zach Benson	0 $ (1)
Roby Jarventie SOS (AHL)	0 $ (1)
Helge Grans	0 $ (1)
Joseph Woll	0 $ (1)
Yaroslav Askarov SOS (AHL)	0 $ (1)
Filip Chytil SOS (LNH)	0 $ (1)
Total Pro Players	31
Salary Commitment
Year 2024 : 87 575 000 $
Year 2025 : 61 800 000 $
Year 2026 : 51 650 000 $
Year 2027 : 48 750 000 $
Salary Average Commitment
Year 2024 : 83 475 000 $
Year 2025 : 57 700 000 $
Year 2026 : 47 550 000 $
Year 2027 : 44 650 000 $
Salary Cap with 1 Way Contract
Year 2024 : 87 575 000 $
Year 2025 : 61 800 000 $
Year 2026 : 51 650 000 $
Year 2027 : 48 750 000 $

Farm Players Salaries
Joel Blomqvist	0 $ (1)
Lane Hutson	0 $ (1)
Shane Wright SOS (AHL)	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	27
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 592 857 $
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	130
Pro Expenses Per Days	433 628 $
Pro Estimated Expenses	56 371 640 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	56 371 640 $
Current Bank Account	674 842 $
Projected Bank Account	(55 696 798 $)

Pro Players Salaries
Artemi Panarin	10 000 000 $ (2)
Mikko Rantanen	9 250 000 $ (1)
Moritz Seider	8 550 000 $ (7)
Robert Thomas	8 125 000 $ (4)
Quinn Hughes	7 850 000 $ (3)
Elias Lindholm	7 750 000 $ (7)
Nikolaj Ehlers	6 000 000 $ (1)
Thatcher Demko	5 000 000 $ (2)
K'Andre Miller	3 872 000 $ (1)
Shane Pinto	3 750 000 $ (2)
Matias Maccelli	3 428 000 $ (2)
Janis Moser	3 375 000 $ (2)
Brandon Tanev	2 800 000 $ (4)
Kaapo Kakko	2 400 000 $ (1)
Mackenzie Blackwood	2 350 000 $ (1)
SALAIRE A.P. (1 Way Contract)	1 642 857 $ (2)
-1 Way Contract Salary Cap :	1 642 857 $
Mattias Janmark	1 450 000 $ (3)
Jacob Bryson	0 $ (1)
William Eklund	0 $ (1)
Lawrence Pilut SOS (SWI)	0 $ (1)
Marco Rossi	0 $ (1)
Adam Boqvist	0 $ (1)
Samuel Knazko SOS (AHL)	0 $ (1)
Jett Luchanko	0 $ (1)
Matt Luff SOS (AHL)	0 $ (1)
Kaedan Korczak	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2024 : 87 592 857 $
Year 2025 : 63 720 857 $
Year 2026 : 36 525 000 $
Year 2027 : 27 225 000 $
Salary Average Commitment
Year 2024 : 87 592 857 $
Year 2025 : 63 720 857 $
Year 2026 : 36 525 000 $
Year 2027 : 27 225 000 $
Salary Cap with 1 Way Contract
Year 2024 : 87 592 857 $
Year 2025 : 63 720 857 $
Year 2026 : 36 525 000 $
Year 2027 : 27 225 000 $

Farm Players Salaries
Scott Morrow	0 $ (1)
Total Farm Players	1
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	24
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 747 381 $
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	130
Pro Expenses Per Days	414 591 $
Pro Estimated Expenses	53 896 830 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	53 896 830 $
Current Bank Account	(203 252 $)
Projected Bank Account	(54 100 082 $)

Pro Players Salaries
Matthew Tkachuk	9 500 000 $ (6)
Tim Stützle	8 350 000 $ (4)
Brady Tkachuk	8 205 714 $ (4)
Jake Sanderson	8 050 000 $ (5)
Nick Suzuki	7 875 000 $ (4)
Jason Robertson	7 750 000 $ (2)
Sean Durzi	6 000 000 $ (4)
Casey Mittelstadt	5 750 000 $ (3)
Igor Shesterkin	5 666 667 $ (1)
Jakob Chychrun	4 600 000 $ (1)
Noah Dobson	4 000 000 $ (1)
Filip Gustavsson	3 750 000 $ (2)
Shayne Gostisbehere	3 200 000 $ (3)
Logan O'Connor	1 050 000 $ (1)
Wyatt Johnston	0 $ (1)
Kaiden Guhle	0 $ (1)
Dylan Guenther	0 $ (1)
Luke Evangelista	0 $ (1)
Wyatt Kaiser	0 $ (1)
Luke Hughes	0 $ (1)
Tyson Foerster	0 $ (1)
Pavel Mintyukov	0 $ (1)
Dmitry Voronkov	0 $ (1)
Total Pro Players	23
Salary Commitment
Year 2024 : 83 747 381 $
Year 2025 : 68 430 714 $
Year 2026 : 56 930 714 $
Year 2027 : 47 980 714 $
Salary Average Commitment
Year 2024 : 83 747 381 $
Year 2025 : 68 430 714 $
Year 2026 : 56 930 714 $
Year 2027 : 47 980 714 $
Salary Cap with 1 Way Contract
Year 2024 : 83 747 381 $
Year 2025 : 68 430 714 $
Year 2026 : 56 930 714 $
Year 2027 : 47 980 714 $

Farm Players Salaries
Landon Slagger	0 $ (1)
Luca Del Bel Belluz	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	26
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 650 175 $
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	130
Pro Expenses Per Days	399 258 $
Pro Estimated Expenses	51 903 540 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	51 903 540 $
Current Bank Account	2 391 099 $
Projected Bank Account	(49 512 441 $)

Pro Players Salaries
Jeremy Swayman	8 250 000 $ (8)
Noah Hanifin	7 350 000 $ (5)
Martin Necas	6 500 000 $ (2)
Nick Schmaltz	5 850 000 $ (1)
Ryan Graves	5 400 000 $ (3)
Ryan Nugent-Hopkins	5 125 000 $ (3)
Lawson Crouse	4 300 000 $ (3)
Marcus Pettersson	4 025 175 $ (1)
Anthony Duclair	3 500 000 $ (4)
Mario Ferraro	3 250 000 $ (2)
Eetu Luostarinen	3 000 000 $ (3)
Scott Laughton	3 000 000 $ (2)
Olli Maatta	3 000 000 $ (1)
Marc-Andre Fleury	2 500 000 $ (1)
Jonathan Drouin	2 500 000 $ (1)
Sean Kuraly	2 500 000 $ (1)
Nick Bjugstad	2 100 000 $ (1)
Ryan McLeod	2 100 000 $ (1)
Vladislav Namestnikov	2 000 000 $ (1)
Keegan Kolesar	1 400 000 $ (1)
Curtis Lazar	1 000 000 $ (1)
Erik Johnson	1 000 000 $ (1)
Matt Grzelcyk	1 000 000 $ (3)
Marco Kasper SOS (AHL)	0 $ (1)
Ryan Carpenter *******	0 $ (1)
Ondrej Kase SOS (CZE)	0 $ (1)
Sam Gagner *******	0 $ (1)
Nolan Allan	0 $ (1)
Jaret Anderson-Dolan	0 $ (2)
Total Pro Players	29
Salary Commitment
Year 2024 : 80 650 175 $
Year 2025 : 50 675 000 $
Year 2026 : 37 925 000 $
Year 2027 : 19 100 000 $
Salary Average Commitment
Year 2024 : 79 650 175 $
Year 2025 : 50 675 000 $
Year 2026 : 37 925 000 $
Year 2027 : 19 100 000 $
Salary Cap with 1 Way Contract
Year 2024 : 80 650 175 $
Year 2025 : 50 675 000 $
Year 2026 : 37 925 000 $
Year 2027 : 19 100 000 $

Farm Players Salaries
GARDIEN SOS	0 $ (1)
Mack Celebrini	0 $ (1)
James Malatesta	0 $ (1)
Emil Andrae SOS (AHL)	0 $ (1)
William Dufour SOS (AHL)	0 $ (1)
Tye Kartye	0 $ (1)
Total Farm Players	6
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	27
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 757 142 $
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	130
Pro Expenses Per Days	365 134 $
Pro Estimated Expenses	47 467 420 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	47 467 420 $
Current Bank Account	1 143 585 $
Projected Bank Account	(46 323 835 $)

Pro Players Salaries
Elias Pettersson	10 000 000 $ (5)
Jeff Skinner	9 000 000 $ (1)
Drew Doughty	8 857 142 $ (1)
Nico Hischier	7 250 000 $ (3)
Nazem Kadri	7 000 000 $ (5)
Brad Marchand	6 125 000 $ (1)
Shea Theodore	5 200 000 $ (1)
Linus Ullmark	5 000 000 $ (1)
Rasmus Sandin	4 600 000 $ (5)
Boone Jenner	3 750 000 $ (2)
Henri Jokiharju	3 100 000 $ (1)
Joe Veleno	2 275 000 $ (2)
Salaire balance E.P. (1 Way Contract)	1 600 000 $ (5)
-1 Way Contract Salary Cap :	1 600 000 $
Matt Nieto	0 $ (1)
Sammy Blais *******	0 $ (1)
Radim Simek SOS (AHL)	0 $ (1)
Kirby Dach SOS (NHL)	0 $ (1)
GARDIEN SOS	0 $ (1)
Brett Ritchie SOS (KHL)	0 $ (1)
Viktor Arvidsson SOS (LNH)	0 $ (1)
Owen Power	0 $ (1)
MacKenzie Entwistle	0 $ (1)
Logan Brown SOS (---)	0 $ (1)
Cam Dineen SOS (AHL)	0 $ (1)
Robin Salo SOS (AHL)	0 $ (1)
Oskar Steen *******	0 $ (1)
Oskar Olausson SOS (AHL)	0 $ (1)
Jakob Pelletier SOS (AHL)	0 $ (1)
Ivan Miroshnichenko	0 $ (1)
Anders Lindback SOS (SWE)	0 $ (1)
Kevin Labanc	0 $ (1)
Total Pro Players	31
Salary Commitment
Year 2024 : 73 757 142 $
Year 2025 : 36 475 000 $
Year 2026 : 30 450 000 $
Year 2027 : 23 200 000 $
Salary Average Commitment
Year 2024 : 73 757 143 $
Year 2025 : 36 475 000 $
Year 2026 : 30 450 000 $
Year 2027 : 23 200 000 $
Salary Cap with 1 Way Contract
Year 2024 : 73 757 142 $
Year 2025 : 36 475 000 $
Year 2026 : 30 450 000 $
Year 2027 : 23 200 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	26
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	47 650 000 $
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	130
Pro Expenses Per Days	235 891 $
Pro Estimated Expenses	30 665 830 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	30 665 830 $
Current Bank Account	0 $
Projected Bank Account	(30 665 830 $)

Pro Players Salaries
Andrew Mangiapane	5 800 000 $ (1)
Jamie Oleksiak	4 600 000 $ (2)
Christian Dvorak	4 450 000 $ (1)
Scott Mayfield	3 500 000 $ (6)
Alexandar Georgiev	3 400 000 $ (1)
Radek Faksa	3 250 000 $ (1)
Brian Dumoulin	3 150 000 $ (1)
Pierre Engvall	3 000 000 $ (6)
Semyon Varlamov	2 750 000 $ (3)
Frederick Gaudreau	2 100 000 $ (4)
Jeremy Lauzon	2 000 000 $ (2)
Vincent Desharnais *******	2 000 000 $ (2)
Ryan Lomberg	2 000 000 $ (2)
Alexey Toropchenko	1 250 000 $ (1)
Zach Bogosian	1 250 000 $ (2)
Corey Perry	1 150 000 $ (1)
Josh Brown	1 000 000 $ (3)
Max Jones	1 000 000 $ (2)
Steven Lorentz *******	0 $ (1)
Kale Clague SOS (AHL)	0 $ (1)
Tyler Pitlick *******	0 $ (1)
Jasper Weatherby SOS (AHL)	0 $ (1)
Zemgus Girgensons	0 $ (1)
Denis Gurianov SOS (AHL)	0 $ (1)
Calle Rosen SOS (AHL)	0 $ (1)
Jarred Tinordi *******	0 $ (1)
Nick Foligno	0 $ (1)
Caleb Jones	0 $ (1)
Total Pro Players	28
Salary Commitment
Year 2024 : 47 650 000 $
Year 2025 : 25 200 000 $
Year 2026 : 12 350 000 $
Year 2027 : 8 600 000 $
Salary Average Commitment
Year 2024 : 47 650 000 $
Year 2025 : 25 200 000 $
Year 2026 : 12 350 000 $
Year 2027 : 8 600 000 $
Salary Cap with 1 Way Contract
Year 2024 : 47 650 000 $
Year 2025 : 25 200 000 $
Year 2026 : 12 350 000 $
Year 2027 : 8 600 000 $

Farm Players Salaries
Tyson Kozak	0 $ (1)
Kristian Vesalainen SOS (FIN)	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	57 150 000 $
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	130
Pro Expenses Per Days	282 921 $
Pro Estimated Expenses	36 779 730 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	36 779 730 $
Current Bank Account	0 $
Projected Bank Account	(36 779 730 $)

Pro Players Salaries
Marc-Edouard Vlasic	7 000 000 $ (2)
Jesse Puljujarvi (1 Way Contract)	6 800 000 $ (4)
Anton Lundell	5 000 000 $ (6)
Conor Garland	4 950 000 $ (2)
Andreas Athanasiou	4 250 000 $ (1)
Joel Edmundson	3 800 000 $ (4)
Stefan Noesen	2 750 000 $ (3)
Will Borgen	2 700 000 $ (1)
Miles Wood	2 500 000 $ (5)
Trent Frederic	2 300 000 $ (1)
Sam Lafferty	2 000 000 $ (2)
Jake Allen	1 850 000 $ (1)
Nicolas Deslauriers	1 750 000 $ (2)
Pius Suter	1 600 000 $ (1)
Isac Lundestrom	1 500 000 $ (1)
Bobby Brink	1 500 000 $ (2)
Jordan Spence	1 500 000 $ (2)
Nic Dowd	1 300 000 $ (1)
Mathieu Olivier	1 100 000 $ (2)
Rasmus Kupari	1 000 000 $ (1)
Sebastian Aho	0 $ (2)
Shakir Mukhamadullin	0 $ (1)
Kevin Korchinski	0 $ (1)
Brandt Clarke SOS (AHL)	0 $ (1)
Cole Reinhardt SOS (AHL)	0 $ (1)
Michael McCarron	0 $ (1)
Markus Niemelainen SOS (AHL)	0 $ (1)
Derek Ryan	0 $ (1)
Marian Studenic SOS (AHL)	0 $ (1)
Gabriel Carlsson SOS (SWE)	0 $ (1)
Chad Ruhwedel	0 $ (1)
Scott Reedy SOS (AHL)	0 $ (1)
SOS Gardien	0 $ (1)
Luke Glendening	0 $ (2)
Nathan Walker	0 $ (1)
Kieffer Bellows SOS (AHL)	0 $ (1)
Riley Stillman SOS (AHL)	0 $ (1)
Total Pro Players	37
Salary Commitment
Year 2024 : 57 150 000 $
Year 2025 : 40 650 000 $
Year 2026 : 20 850 000 $
Year 2027 : 18 100 000 $
Salary Average Commitment
Year 2024 : 57 150 000 $
Year 2025 : 40 650 000 $
Year 2026 : 20 850 000 $
Year 2027 : 18 100 000 $
Salary Cap with 1 Way Contract
Year 2024 : 57 150 000 $
Year 2025 : 40 650 000 $
Year 2026 : 20 850 000 $
Year 2027 : 18 100 000 $

Farm Players Salaries
SOS GARDIEN	0 $ (1)
Nikita Grebenkin	0 $ (1)
Victor Mancini	0 $ (1)
Ben McCartney SOS	0 $ (1)
Mitchell Stephens	0 $ (2)
Total Farm Players	5
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	27
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 625 000 $
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	130
Pro Expenses Per Days	428 837 $
Pro Estimated Expenses	55 748 810 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	55 748 810 $
Current Bank Account	0 $
Projected Bank Account	(55 748 810 $)

Pro Players Salaries
Zach Werenski	9 583 333 $ (4)
Timo Meier	8 800 000 $ (7)
Ilya Sorokin	8 250 000 $ (5)
Sean Couturier	7 750 000 $ (5)
Andre Burakovsky	6 950 000 $ (3)
Jonas Brodin	6 000 000 $ (3)
T.J. Oshie	5 750 000 $ (1)
Elvis Merzlikins	5 400 000 $ (3)
Evgenii Dadonov	5 000 000 $ (1)
Alex Iafallo	4 000 000 $ (1)
Carson Soucy	3 250 000 $ (2)
Cole Perfetti	3 250 000 $ (2)
Adam Lowry	3 250 000 $ (2)
Jacob Middleton	2 450 000 $ (1)
Brandon Duhaime	1 850 000 $ (2)
Oskar Sundqvist	1 500 000 $ (2)
Dylan Holloway	1 441 667 $ (3)
Justin Danforth	1 100 000 $ (1)
Brett Leason	1 050 000 $ (1)
Nicklas Backstrom SOS (NHL)	0 $ (1)
Jayden Struble	0 $ (1)
Maksymilian Szuber	0 $ (1)
Drew O'Connor	0 $ (1)
Nick Cousins	0 $ (1)
Jayson Megna SOS (AHL)	0 $ (1)
Mark Friedman	0 $ (1)
Tobias Bjornfot SOS (AHL)	0 $ (1)
Jaycob Megna	0 $ (1)
Adam Erne	0 $ (1)
Philippe Myers SOS (AHL)	0 $ (1)
Total Pro Players	30
Salary Commitment
Year 2024 : 86 625 000 $
Year 2025 : 67 275 000 $
Year 2026 : 54 175 000 $
Year 2027 : 34 383 333 $
Salary Average Commitment
Year 2024 : 86 625 000 $
Year 2025 : 67 275 000 $
Year 2026 : 54 175 000 $
Year 2027 : 34 383 333 $
Salary Cap with 1 Way Contract
Year 2024 : 86 625 000 $
Year 2025 : 67 275 000 $
Year 2026 : 54 175 000 $
Year 2027 : 34 383 333 $

Farm Players Salaries
Lukas Cormier SOS (AHL)	0 $ (1)
Jackson Blake	0 $ (1)
Matt Rempe	0 $ (1)
Vitali Kravtsov SOS (KHL)	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	26
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 396 500 $
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	130
Pro Expenses Per Days	358 399 $
Pro Estimated Expenses	46 591 870 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	46 591 870 $
Current Bank Account	5 944 543 $
Projected Bank Account	(40 647 327 $)

Pro Players Salaries
Alexander Ovechkin	9 500 000 $ (2)
Roman Josi	9 059 000 $ (1)
Sidney Crosby	8 700 000 $ (1)
Steven Stamkos	8 000 000 $ (4)
Brock Boeser	6 650 000 $ (1)
Matt Roy	5 750 000 $ (7)
Gustav Forsling	5 750 000 $ (5)
Joonas Korpisalo	4 000 000 $ (4)
Vitek Vanecek	3 400 000 $ (1)
Jesper Fast	2 400 000 $ (1)
Ethan Bear	2 062 500 $ (1)
Ryan Poehling	1 900 000 $ (2)
Patrick Maroon	1 700 000 $ (1)
Samuel Ersson	1 450 000 $ (2)
Victor Olofsson	1 075 000 $ (1)
Henry Thrun	1 000 000 $ (2)
Max Comtois SOS (AHL)	0 $ (1)
Sam Malinski	0 $ (1)
Dominik Kubalik*****	0 $ (1)
Austin Watson *******	0 $ (1)
Zachary Bolduc	0 $ (1)
Spencer Knight SOS (AHL)	0 $ (1)
Ty Smith SOS (AHL)	0 $ (1)
Ian Mitchell SOS (AHL)	0 $ (1)
Isaak Phillips	0 $ (1)
Jacob Peterson SOS (AHL)	0 $ (1)
Matthew Knies	0 $ (3)
Matthew Poitras	0 $ (3)
Leevi Merilainen SOS (AHL)	0 $ (1)
Total Pro Players	29
Salary Commitment
Year 2024 : 72 396 500 $
Year 2025 : 37 350 000 $
Year 2026 : 23 500 000 $
Year 2027 : 23 500 000 $
Salary Average Commitment
Year 2024 : 72 396 500 $
Year 2025 : 37 350 000 $
Year 2026 : 23 500 000 $
Year 2027 : 23 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 72 396 500 $
Year 2025 : 37 350 000 $
Year 2026 : 23 500 000 $
Year 2027 : 23 500 000 $

Farm Players Salaries
Drew Commesso	0 $ (1)
Zach Dean	0 $ (1)
Marcus Sorensen SOS (SWI)	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	25
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75 225 000 $
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	130
Pro Expenses Per Days	372 401 $
Pro Estimated Expenses	48 412 130 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	48 412 130 $
Current Bank Account	(992 199 $)
Projected Bank Account	(49 404 329 $)

Pro Players Salaries
Pavel Buchnevich A-L	10 000 000 $ (1)
Brayden Point	9 500 000 $ (4)
Aaron Ekblad	8 600 000 $ (3)
Jordan Kyrou	8 125 000 $ (4)
Esa Lindell	5 800 000 $ (1)
Andrei Kuzmenko	5 500 000 $ (1)
Travis Konecny	5 500 000 $ (1)
Jake DeBrusk	5 500 000 $ (7)
Ryan Lindgren	4 500 000 $ (1)
Artturi Lehkonen	4 500 000 $ (3)
Justin Holl	3 400 000 $ (2)
Pyotr Kochetkov	2 000 000 $ (3)
Sam Steel	1 200 000 $ (1)
SALAIRE P.B. (1 Way Contract)	1 100 000 $ (1)
-1 Way Contract Salary Cap :	1 100 000 $
Ben Hutton	0 $ (1)
David Jiricek	0 $ (1)
Elmer Soderblom SOS (AHL)	0 $ (1)
Joueurs SOS	0 $ (1)
Matvei Michkov	0 $ (1)
Martin Jones SOS (LNH)	0 $ (1)
Nikolai Knyzhov SOS (AHL)	0 $ (1)
Total Pro Players	21
Salary Commitment
Year 2024 : 75 225 000 $
Year 2025 : 41 625 000 $
Year 2026 : 38 225 000 $
Year 2027 : 23 125 000 $
Salary Average Commitment
Year 2024 : 75 225 000 $
Year 2025 : 41 625 000 $
Year 2026 : 38 225 000 $
Year 2027 : 23 125 000 $
Salary Cap with 1 Way Contract
Year 2024 : 75 225 000 $
Year 2025 : 41 625 000 $
Year 2026 : 38 225 000 $
Year 2027 : 23 125 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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	27
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	84 532 153 $
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	130
Pro Expenses Per Days	418 476 $
Pro Estimated Expenses	54 401 880 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	54 401 880 $
Current Bank Account	(37 588 $)
Projected Bank Account	(54 439 468 $)

Pro Players Salaries
Jonathan Huberdeau	10 000 000 $ (4)
Seth Jones	9 500 000 $ (4)
Andrei Vasilevskiy	9 100 000 $ (1)
Jacob Trouba	8 000 000 $ (2)
Hampus Lindholm	6 500 000 $ (3)
Alex Killorn	6 250 000 $ (3)
Kristopher Letang	6 100 000 $ (4)
Ondrej Palat	6 000 000 $ (3)
Tyler Toffoli	6 000 000 $ (4)
Rickard Rakell	5 000 000 $ (4)
Jean-Gabriel Pageau	5 000 000 $ (1)
Colton Sissons	2 857 143 $ (1)
Jack Drury	1 725 000 $ (2)
David Rittich	1 000 000 $ (1)
Casey DeSmith	1 000 000 $ (1)
Salaire J.H. (1 Way Contract)	500 000 $ (4)
-1 Way Contract Salary Cap :	500 000 $
Brad Hunt SOS (AHL)	10 $ (1)
Oliver Kapanen	0 $ (1)
Christian Jaros SOS (KHL)	0 $ (1)
Owen Pickering	0 $ (1)
Maveric Lamoureux	0 $ (1)
Chris Tierney *******	0 $ (1)
Troy Stecher	0 $ (2)
Alexander Alexeyev	0 $ (1)
Victor Söderström SOS (AHL)	0 $ (1)
Oskar Lindblom SOS (AHL)	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2024 : 84 532 153 $
Year 2025 : 65 575 000 $
Year 2026 : 55 850 000 $
Year 2027 : 37 100 000 $
Salary Average Commitment
Year 2024 : 84 532 143 $
Year 2025 : 65 575 000 $
Year 2026 : 55 850 000 $
Year 2027 : 37 100 000 $
Salary Cap with 1 Way Contract
Year 2024 : 84 532 153 $
Year 2025 : 65 575 000 $
Year 2026 : 55 850 000 $
Year 2027 : 37 100 000 $

Farm Players Salaries
Dennis Hildeby	0 $ (1)
Alex Chiasson SOS	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 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 - %