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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 067 500 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	5 392 098 $
Projected Bank Account	5 392 098 $

Pro Players Salaries
Igor Shesterkin	10 000 000 $ (8)
Kaiden Guhle	5 550 000 $ (7)
Phillip Danault	5 500 000 $ (2)
Teuvo Teravainen	5 400 000 $ (2)
Erik Cernak	5 200 000 $ (3)
Ryan Nugent-Hopkins	5 125 000 $ (2)
Brandon Saad UFA	4 500 000 $ (1)
Petr Mrazek UFA	4 250 000 $ (1)
Nick Jensen UFA	4 050 000 $ (1)
Brenden Dillon	4 000 000 $ (2)
Jordan Greenway	4 000 000 $ (2)
Ross Colton	4 000 000 $ (2)
Ryan Hartman	4 000 000 $ (2)
Mathew Dumba UFA	3 750 000 $ (1)
Barclay Goodrow	3 641 667 $ (2)
Kurtis MacDermid	3 450 000 $ (2)
Vladislav Namestnikov	3 000 000 $ (2)
Jake Bean UFA	1 750 000 $ (1)
Eric Robinson	1 700 000 $ (4)
Marat Khusnutdinov (Out of Payroll)	925 000 $ (2)
Isaiah George (Out of Payroll)	870 000 $ (1)
Zack Ostapchuk (Out of Payroll)	825 000 $ (1)
Ville Koivunen (Out of Payroll)	805 833 $ (1)
Matthew Highmore UFA	775 000 $ (1)
Brett Seney SOS	0 $ (1)
Dillon Dube SOS	0 $ (1)
Frederik Andersen SOS	0 $ (1)
Jacob Perreault SOS	0 $ (1)
Torey Krug SOS	0 $ (1)
Nikita Zaitsev SOS	0 $ (1)
Jake Leschyshyn SOS	0 $ (1)
Anthony Mantha SOS	0 $ (1)
Lukas Sedlak SOS	0 $ (1)
Austin Czarnik SOS	0 $ (1)
Oliver Wahlstrom ***********	0 $ (1)
Janne Kuokkanen SOS	0 $ (1)
Colin White SOS	0 $ (1)
Total Pro Players	37
Salary Commitment
Year 2025 : 87 067 500 $
Year 2026 : 65 491 667 $
Year 2027 : 22 450 000 $
Year 2028 : 17 250 000 $
Salary Average Commitment
Year 2025 : 93 567 500 $
Year 2026 : 65 491 667 $
Year 2027 : 22 450 000 $
Year 2028 : 17 250 000 $
Salary Cap with 1 Way Contract
Year 2025 : 87 067 500 $
Year 2026 : 65 491 667 $
Year 2027 : 22 450 000 $
Year 2028 : 17 250 000 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	93 708 690 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

Pro Players Salaries
Ivan Provorov	8 500 000 $ (7)
Jeremy Swayman	8 250 000 $ (7)
Thomas Chabot	8 000 000 $ (2)
Kevin Hayes UFA	7 142 857 $ (1)
Brendan Gallagher	6 500 000 $ (2)
Colton Parayko	6 500 000 $ (2)
Josh Anderson	5 500 000 $ (2)
Ryan Graves	5 400 000 $ (2)
Alexander Wennberg UFA	5 000 000 $ (1)
Jesperi Kotkaniemi	4 820 000 $ (3)
Karel Vejmelka	4 750 000 $ (5)
Lawson Crouse	4 300 000 $ (2)
Michael Anderson	4 125 000 $ (3)
Nate Schmidt	3 500 000 $ (3)
Anthony Duclair	3 500 000 $ (3)
Brett Howden	2 500 000 $ (5)
Jordan Oesterle	1 500 000 $ (3)
Jesper Boqvist	1 500 000 $ (2)
Fraser Minten (Out of Payroll)	845 833 $ (1)
Emil Martinsen-Lilleberg	800 000 $ (2)
Vincent Hinostroza	775 000 $ (1)
Ryan Johansen ***********	0 $ (1)
Total Pro Players	22
Salary Commitment
Year 2025 : 93 708 690 $
Year 2026 : 79 945 000 $
Year 2027 : 41 445 000 $
Year 2028 : 24 000 000 $
Salary Average Commitment
Year 2025 : 93 708 690 $
Year 2026 : 79 945 000 $
Year 2027 : 41 445 000 $
Year 2028 : 24 000 000 $
Salary Cap with 1 Way Contract
Year 2025 : 93 708 690 $
Year 2026 : 79 945 000 $
Year 2027 : 41 445 000 $
Year 2028 : 24 000 000 $

Farm Players Salaries
Ty Dellandrea	13 000 $ (1)
Ethan Cardwell SOS	0 $ (1)
Luca Del Bel Belluz SOS	0 $ (1)
Ilya Solovyov SOS	0 $ (1)
Jonas Rondbjerg SOS	0 $ (1)
Alexander Barabanov SOS	0 $ (1)
Dominic Toninato SOS	0 $ (1)
Adam Brooks SOS	0 $ (1)
Anton Blidh SOS	0 $ (1)
Derek Grant SOS	0 $ (1)
Zack Kassian SOS	0 $ (1)
Ryan Ufko	0 $ (1)
Andreas Johnsson SOS	0 $ (1)
Total Farm Players	13
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	16 825 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

Pro Players Salaries
Fabian Zetterlund	4 275 000 $ (3)
Kirill Marchenko	3 850 000 $ (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)
Jiri Smejkal SOS	0 $ (1)
Byron Froese SOS	0 $ (1)
Dakota Mermis SOS	0 $ (1)
Jonas Johansson SOS	0 $ (1)
Alex Lyon SOS	0 $ (1)
Jack Studnicka SOS	0 $ (1)
Alex Barre-Boulet SOS	0 $ (1)
Justin Bailey SOS	0 $ (1)
Michael Sgarbossa SOS	0 $ (1)
Frederik Olofsson SOS	0 $ (1)
Total Pro Players	20
Salary Commitment
Year 2025 : 16 825 000 $
Year 2026 : 8 125 000 $
Year 2027 : 4 275 000 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 16 825 000 $
Year 2026 : 8 125 000 $
Year 2027 : 4 275 000 $
Year 2028 : 0 $
Salary Cap with 1 Way Contract
Year 2025 : 16 825 000 $
Year 2026 : 8 125 000 $
Year 2027 : 4 275 000 $
Year 2028 : 0 $

Farm Players Salaries
Zach Sanford SOS	0 $ (1)
Rourke Chartier 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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 712 500 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	13 077 910 $
Projected Bank Account	13 077 910 $

Pro Players Salaries
Filip Forsberg	8 500 000 $ (3)
Tomas Hertl	8 137 500 $ (3)
Kevin Fiala	7 875 000 $ (3)
Anders Lee UFA	7 000 000 $ (1)
Travis Sanheim	6 250 000 $ (3)
Morgan Geekie	5 500 000 $ (6)
Adam Larsson	5 250 000 $ (4)
Charlie Coyle UFA	5 250 000 $ (1)
Rasmus Ristolainen	5 100 000 $ (2)
Yakov Trenin	3 500 000 $ (3)
Ben Chiarot UFA	3 200 000 $ (1)
Jordan Staal	2 900 000 $ (2)
Nick Seeler	2 700 000 $ (3)
Stuart Skinner UFA	2 600 000 $ (1)
Joel Armia	2 500 000 $ (2)
Alexandre Texier UFA	2 100 000 $ (1)
Simon Benoit	1 350 000 $ (2)
Philipp Kurashev UFA	1 200 000 $ (1)
Marcus Johansson (Out of Payroll)	800 000 $ (1)
James Reimer SOS	0 $ (1)
Zach Aston-Reese ***********	0 $ (1)
Matt Benning SOS	0 $ (1)
Marcus Björk SOS	0 $ (1)
Total Pro Players	23
Salary Commitment
Year 2025 : 81 712 500 $
Year 2026 : 59 562 500 $
Year 2027 : 47 712 500 $
Year 2028 : 10 750 000 $
Salary Average Commitment
Year 2025 : 80 394 853 $
Year 2026 : 59 562 500 $
Year 2027 : 47 712 500 $
Year 2028 : 10 750 000 $
Salary Cap with 1 Way Contract
Year 2025 : 81 712 500 $
Year 2026 : 59 562 500 $
Year 2027 : 47 712 500 $
Year 2028 : 10 750 000 $

Farm Players Salaries
John Beecher (Out of Payroll)	9 000 $ (1)
Nolan Patrick SOS	0 $ (1)
Cameron Lund	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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 450 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	(2 344 980 $)
Projected Bank Account	(2 344 980 $)

Pro Players Salaries
Sam Bennett	8 000 000 $ (8)
Alex Debrincat	7 875 000 $ (2)
Mattias Ekholm UFA	6 250 000 $ (1)
Valeri Nichushkin	6 125 000 $ (5)
Jacob Markstrom	6 000 000 $ (1)
Vincent Trocheck	5 625 000 $ (4)
Brett pesce	5 500 000 $ (5)
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)
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)
Joel Hanley	1 750 000 $ (2)
Kiefer Sherwood USA	1 500 000 $ (1)
Justin Barron	1 150 000 $ (1)
Alex Turcotte (Out of Payroll)	775 000 $ (2)
Jakub Vrana ***********	0 $ (1)
Reilly Smith ***********	0 $ (1)
Daniel Sprong ***********	0 $ (1)
Connor Zary ***********	0 $ (1)
Scott Wedgewood SOS	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2025 : 78 450 000 $
Year 2026 : 51 900 000 $
Year 2027 : 29 250 000 $
Year 2028 : 29 250 000 $
Salary Average Commitment
Year 2025 : 78 450 000 $
Year 2026 : 51 900 000 $
Year 2027 : 29 250 000 $
Year 2028 : 29 250 000 $
Salary Cap with 1 Way Contract
Year 2025 : 78 450 000 $
Year 2026 : 51 900 000 $
Year 2027 : 29 250 000 $
Year 2028 : 29 250 000 $

Farm Players Salaries
Spencer Stastney	0 $ (1)
Nikita Okhotyuk 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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 675 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	(1 660 967 $)
Projected Bank Account	(1 660 967 $)

Pro Players Salaries
Tyler Seguin	9 850 000 $ (2)
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 UFA	4 500 000 $ (1)
Cody Ceci	4 500 000 $ (4)
Nino Niederreiter	4 000 000 $ (2)
Cam Atkinson	4 000 000 $ (2)
Colin Miller	4 000 000 $ (3)
Jake Neighbours	3 750 000 $ (2)
Oliver Ekman-Larsson	3 500 000 $ (3)
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)
Jack Campbell SOS	0 $ (1)
Tomas Tatar ***********	0 $ (1)
Christian Fischer ***********	0 $ (1)
Jack McBain ***********	0 $ (1)
Carter Hart SOS	0 $ (1)
Total Pro Players	22
Salary Commitment
Year 2025 : 77 675 000 $
Year 2026 : 69 325 000 $
Year 2027 : 47 725 000 $
Year 2028 : 25 500 000 $
Salary Average Commitment
Year 2025 : 77 675 000 $
Year 2026 : 69 325 000 $
Year 2027 : 47 725 000 $
Year 2028 : 25 500 000 $
Salary Cap with 1 Way Contract
Year 2025 : 77 675 000 $
Year 2026 : 69 325 000 $
Year 2027 : 47 725 000 $
Year 2028 : 25 500 000 $

Farm Players Salaries
Jonas Siegenthaler	34 000 $ (2)
Ryan Winterton SOS	0 $ (1)
Thomas Bordeleau SOS	0 $ (1)
Liam Foudy SOS	0 $ (1)
Travis Dermott SOS	0 $ (1)
Denis Malgin SOS	0 $ (1)
Libor Hajek SOS	0 $ (1)
Danil Guschin SOS	0 $ (1)
Total Farm Players	8
Salary Commitment
Year 2025 : 34 000 $
Year 2026 : 34 000 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 34 000 $
Year 2026 : 34 000 $
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 925 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	4 160 948 $
Projected Bank Account	4 160 948 $

Pro Players Salaries
Connor McDavid UFA	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)
Bryan Rust	5 125 000 $ (3)
Mats Zuccarello UFA	4 125 000 $ (1)
Simon Holmström (Out of Payroll)	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 $
Nils Lundkvist	1 250 000 $ (1)
Evgenii Dadonov UFA	1 000 000 $ (1)
Martin Pospisil	1 000 000 $ (1)
Jackson LaCombe (Out of Payroll)	925 000 $ (1)
Justin Sourdif SOS	0 $ (1)
Chris Driedger SOS	0 $ (1)
Max Pacioretty ***********	0 $ (1)
Jayden Struble ***********	0 $ (1)
Mackie Samoskevich ***********	0 $ (1)
Matt Murray SOS	0 $ (1)
Conor Timmins ***********	0 $ (1)
Dylan Samberg ***********	0 $ (1)
Dalibor Dvorsky	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2025 : 76 925 000 $
Year 2026 : 56 125 000 $
Year 2027 : 43 000 000 $
Year 2028 : 29 875 000 $
Salary Average Commitment
Year 2025 : 76 925 000 $
Year 2026 : 56 125 000 $
Year 2027 : 43 000 000 $
Year 2028 : 29 875 000 $
Salary Cap with 1 Way Contract
Year 2025 : 76 925 000 $
Year 2026 : 56 125 000 $
Year 2027 : 43 000 000 $
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)
Total Farm Players	11
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	41 550 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

Pro Players Salaries
Darcy Kuemper	5 250 000 $ (2)
Chris Tanev	4 500 000 $ (5)
Trevor Moore	4 200 000 $ (3)
Erik Gudbranson SOS	4 000 000 $ (1)
Sean Walker	3 600 000 $ (4)
Connor Clifton UFA	3 333 333 $ (1)
Ilya Lyubushkin	3 250 000 $ (2)
Adam Henrique UFA	3 000 000 $ (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)
Liam O'Brien	1 000 000 $ (2)
Cole Smith UFA	1 000 000 $ (1)
A.J. Greer UFA (Out of Payroll)	850 000 $ (1)
Colin Blackwell UFA (Out of Payroll)	775 000 $ (2)
Jeff Petry UFA	775 000 $ (1)
Evander Kane SOS	0 $ (1)
Travis Hamonic ***********	0 $ (1)
Sebastian Cossa SOS	0 $ (1)
Karson Kuhlman SOS	0 $ (1)
Givani Smith SOS	0 $ (1)
Reese Johnson SOS	0 $ (1)
Colton White SOS	0 $ (1)
Daniil Gushchin SOS	0 $ (1)
Mikael Pyyhtia ***********	0 $ (1)
Jani Hakanpaa SOS	0 $ (1)
Total Pro Players	27
Salary Commitment
Year 2025 : 41 550 000 $
Year 2026 : 24 141 667 $
Year 2027 : 13 866 667 $
Year 2028 : 8 100 000 $
Salary Average Commitment
Year 2025 : 40 700 000 $
Year 2026 : 24 141 667 $
Year 2027 : 13 866 667 $
Year 2028 : 8 100 000 $
Salary Cap with 1 Way Contract
Year 2025 : 41 550 000 $
Year 2026 : 24 141 667 $
Year 2027 : 13 866 667 $
Year 2028 : 8 100 000 $

Farm Players Salaries
Jeffrey Viel SOS	0 $ (1)
Emil Bemstrom SOS	0 $ (1)
Pierre-Edouard Bellemare SOS	0 $ (1)
Nathan Beaulieu 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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	97 475 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	3 865 917 $
Projected Bank Account	3 865 917 $

Pro Players Salaries
Mitch Marner	10 000 000 $ (8)
Jake Guentzel	9 000 000 $ (6)
J.T. Miller	8 000 000 $ (5)
Jared Spurgeon	7 575 000 $ (2)
Morgan Rielly	7 500 000 $ (3)
William Karlsson	5 900 000 $ (2)
Logan Thompson	5 850 000 $ (6)
Jonathan Marchessault	5 500 000 $ (4)
Jaden Schwartz UFA	5 500 000 $ (1)
Ivan Barbashev	5 000 000 $ (3)
Jared McCann	5 000 000 $ (2)
Ilya Mikheyev UFA	4 750 000 $ (1)
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 $
Keith Kinkaid SOS	0 $ (1)
Jake Muzzin SOS	0 $ (1)
Egor Sokolov SOS	0 $ (1)
Mike Reilly SOS	0 $ (1)
Corey Schueneman SOS	0 $ (1)
Elias Pettersson ***********	0 $ (1)
Brendan Smith ***********	0 $ (1)
Juho Lammikko SOS	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2025 : 97 475 000 $
Year 2026 : 82 775 000 $
Year 2027 : 57 050 000 $
Year 2028 : 40 350 000 $
Salary Average Commitment
Year 2025 : 97 131 250 $
Year 2026 : 82 431 250 $
Year 2027 : 56 706 250 $
Year 2028 : 40 006 250 $
Salary Cap with 1 Way Contract
Year 2025 : 97 475 000 $
Year 2026 : 82 775 000 $
Year 2027 : 57 050 000 $
Year 2028 : 40 350 000 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	51 230 500 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	(945 129 $)
Projected Bank Account	(945 129 $)

Pro Players Salaries
Dougie Hamilton	9 000 000 $ (3)
Dylan Cozens	7 100 000 $ (3)
Alexander Romanov	6 250 000 $ (8)
Mike Matheson UFA	4 875 000 $ (1)
Kevin Lankinen	4 500 000 $ (5)
Mason Marchment UFA	4 500 000 $ (1)
Radko Gudas UFA	4 000 000 $ (1)
Yegor Chinakhov	2 100 000 $ (1)
Pavel Dorofeyev	1 835 000 $ (1)
Jonatan Berggren	1 825 000 $ (1)
Kent Johnson	1 800 000 $ (2)
Conor Geekie (Out of Payroll)	918 333 $ (1)
Mason McTavish (Out of Payroll)	894 167 $ (1)
Ethan Del Mastro	855 000 $ (1)
Adam Wilsby (Out of Payroll)	778 000 $ (2)
John Gibson SOS	0 $ (1)
Jansen Harkins	0 $ (1)
Cal Foote SOS	0 $ (1)
Klim Kostin ***********	0 $ (1)
Axel Jonsson-Fjallby SOS	0 $ (1)
Oliver Moore	0 $ (1)
Ryan Suter ***********	0 $ (1)
Jack Johnson ***********	0 $ (1)
Lukas Dostal ***********	0 $ (1)
Dmitri Voronkov ***********	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2025 : 51 230 500 $
Year 2026 : 29 428 000 $
Year 2027 : 26 850 000 $
Year 2028 : 10 750 000 $
Salary Average Commitment
Year 2025 : 50 336 333 $
Year 2026 : 29 428 000 $
Year 2027 : 26 850 000 $
Year 2028 : 10 750 000 $
Salary Cap with 1 Way Contract
Year 2025 : 51 230 500 $
Year 2026 : 29 428 000 $
Year 2027 : 26 850 000 $
Year 2028 : 10 750 000 $

Farm Players Salaries
Conor Sheary SOS	20 000 $ (1)
Ville Husso SOS	0 $ (1)
Samuel Helenius ***********	0 $ (1)
Calum Ritchie SOS	0 $ (1)
Rutger McGroarty SOS	0 $ (1)
Logan Mailloux SOS	0 $ (1)
Simon Nemec	0 $ (1)
Tristan Luneau SOS	0 $ (1)
Total Farm Players	8
Salary Commitment
Year 2025 : 20 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 20 000 $
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 217 500 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

Pro Players Salaries
Erik Karlsson	10 000 000 $ (2)
Adin Hill	6 250 000 $ (6)
Kyle Palmieri	4 750 000 $ (2)
Jason Dickinson UFA	4 250 000 $ (1)
Pius Suter	4 125 000 $ (2)
Trent Frederic	3 850 000 $ (8)
Thomas Novak	3 500 000 $ (2)
Nick Paul	3 150 000 $ (4)
Jordan Martinook	3 050 000 $ (2)
Jalen Chatfield	3 000 000 $ (2)
Stefan Noesen	2 750 000 $ (2)
Andrew Peeke UFA	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)
Jamie Benn UFA	1 000 000 $ (1)
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)
Filip Zadina SOS	0 $ (1)
Ryan Johnson SOS	0 $ (1)
Nick Bonino SOS	0 $ (1)
E.K. SALAIRE (1 Way Contract)	0 $ (1)
-1 Way Contract Salary Cap :	0 $
Arthur Kaliyev SOS	0 $ (1)
Jan Rutta ***********	0 $ (1)
Josh Archibald SOS	0 $ (1)
Gustav Lindstrom SOS	0 $ (1)
Casey Fitzgerald SOS	0 $ (1)
Patrick Brown SOS	0 $ (1)
Nathan Bastian ***********	0 $ (1)
Morgan Barron ***********	0 $ (1)
Total Pro Players	33
Salary Commitment
Year 2025 : 65 217 500 $
Year 2026 : 47 675 000 $
Year 2027 : 13 250 000 $
Year 2028 : 13 250 000 $
Salary Average Commitment
Year 2025 : 65 217 500 $
Year 2026 : 47 675 000 $
Year 2027 : 13 250 000 $
Year 2028 : 13 250 000 $
Salary Cap with 1 Way Contract
Year 2025 : 65 217 500 $
Year 2026 : 47 675 000 $
Year 2027 : 13 250 000 $
Year 2028 : 13 250 000 $

Farm Players Salaries
Rory Kerins ***********	0 $ (1)
William Lagesson SOS	0 $ (1)
Alexander Holtz ***********	0 $ (1)
Derek Stepan SOS	0 $ (1)
Jacob Melanson	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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 825 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

Pro Players Salaries
Pierre-Luc Dubois	8 500 000 $ (6)
Anthony Cirelli	6 250 000 $ (3)
Evgeni Malkin UFA	6 100 000 $ (1)
Adam Pelech	5 750 000 $ (3)
Nicolas Hague	5 500 000 $ (4)
Joel Eriksson Ek	5 250 000 $ (2)
Jordan Eberle UFA	4 750 000 $ (1)
Vladimir Tarasenko UFA	4 750 000 $ (1)
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)
Warren Foegele	3 500 000 $ (2)
Gustav Nyquist UFA	3 250 000 $ (1)
Brett Kulak UFA	2 750 000 $ (1)
William Carrier	2 000 000 $ (5)
Theodor Blueger UFA	1 800 000 $ (1)
Arber Xhekaj	1 300 000 $ (1)
Kyle Burroughs UFA	1 100 000 $ (1)
Vladislav Kolyachonok	775 000 $ (1)
John Klingberg SOS	0 $ (1)
Jakub Dobes SOS	0 $ (1)
Oliver Bjorkstrand	0 $ (1)
Malkin salaire***** (1 Way Contract)	0 $ (0)
Rasmus Asplund SOS	0 $ (1)
Rem Pitlick SOS	0 $ (1)
Gavin Bayreuther SOS	0 $ (1)
Mason Geertsen SOS	0 $ (1)
Zack MacEwen	0 $ (1)
Laurent Dauphin SOS	0 $ (1)
Adam Ruzicka SOS	0 $ (1)
Tristen Robins SOS	0 $ (1)
Alex Laferriere ***********	0 $ (1)
Philipp Grubauer SOS	0 $ (1)
Antti Raanta SOS	0 $ (1)
Travis Boyd SOS	0 $ (1)
Total Pro Players	36
Salary Commitment
Year 2025 : 78 825 000 $
Year 2026 : 48 500 000 $
Year 2027 : 35 650 000 $
Year 2028 : 16 000 000 $
Salary Average Commitment
Year 2025 : 78 825 000 $
Year 2026 : 48 500 000 $
Year 2027 : 35 650 000 $
Year 2028 : 16 000 000 $
Salary Cap with 1 Way Contract
Year 2025 : 78 825 000 $
Year 2026 : 48 500 000 $
Year 2027 : 35 650 000 $
Year 2028 : 16 000 000 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75 055 917 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	(3 756 594 $)
Projected Bank Account	(3 756 594 $)

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)
Owen Tippett	6 200 000 $ (4)
Juuse Saros	5 000 000 $ (3)
Philip Broberg	4 580 917 $ (1)
Morgan Frost	4 375 000 $ (2)
Timothy Liljegren UFA	3 000 000 $ (1)
Michael Amadio	2 600 000 $ (2)
Connor McMichael	2 100 000 $ (1)
Anthony DeAngelo UFA	1 750 000 $ (1)
SalaireW.M. (1 Way Contract)	1 500 000 $ (4)
Logan Cooley (Out of Payroll)	950 000 $ (1)
Leo Carlsson (Out of Payroll)	950 000 $ (1)
Adam Fantilli (Out of Payroll)	950 000 $ (1)
Frank Nazar (Out of Payroll)	950 000 $ (1)
Gabe Vilardi ***********	0 $ (1)
Arvid Soderblom ***********	0 $ (1)
Dysin Mayo SOS	0 $ (1)
Dylan Gambrell SOS	0 $ (1)
Zayne Parekh	0 $ (1)
Erik Brannstrom ***********	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2025 : 75 055 917 $
Year 2026 : 59 825 000 $
Year 2027 : 29 850 000 $
Year 2028 : 17 700 000 $
Salary Average Commitment
Year 2025 : 74 105 917 $
Year 2026 : 59 825 000 $
Year 2027 : 29 850 000 $
Year 2028 : 17 700 000 $
Salary Cap with 1 Way Contract
Year 2025 : 75 055 917 $
Year 2026 : 59 825 000 $
Year 2027 : 29 850 000 $
Year 2028 : 17 700 000 $

Farm Players Salaries
Tanner Jeannot	34 000 $ (5)
Nicolas Roy	30 000 $ (2)
Michael McLeod SOS	0 $ (1)
Oliver Kylington SOS	0 $ (1)
Jayce Hawryluk SOS	0 $ (1)
Ian Cole ***********	0 $ (1)
Logan Couture SOS	0 $ (1)
Robert Bortuzzo SOS	0 $ (1)
Henrik Borgström SOS	0 $ (1)
Louis Domingue SOS	0 $ (1)
Daniil Tarasov SOS	0 $ (1)
Kyle Capobianco SOS	0 $ (1)
Aatu Raty ***********	0 $ (1)
Nikita Chibrikov SOS	0 $ (1)
Vasiliy Ponomarev SOS	0 $ (1)
Samuel Bolduc SOS	0 $ (1)
Calen Addison SOS	0 $ (1)
Total Farm Players	17
Salary Commitment
Year 2025 : 64 000 $
Year 2026 : 64 000 $
Year 2027 : 34 000 $
Year 2028 : 34 000 $
Salary Average Commitment
Year 2025 : 64 000 $
Year 2026 : 64 000 $
Year 2027 : 34 000 $
Year 2028 : 34 000 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	88 821 189 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	(238 716 $)
Projected Bank Account	(238 716 $)

Pro Players Salaries
Mathew Barzal	9 150 000 $ (3)
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)
Jordan Binnington	6 000 000 $ (2)
Frank Vatrano	4 571 189 $ (3)
Ridly Greig	3 250 000 $ (4)
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)
Connor Bedard (Out of Payroll)	950 000 $ (1)
Cutter Gauthier (Out of Payroll)	950 000 $ (1)
William Smith (Out of Payroll)	950 000 $ (2)
Tyler Tucker UFA (Out of Payroll)	925 000 $ (2)
Jordan Harris UFA (Out of Payroll)	825 000 $ (1)
Charlie Lindgren	0 $ (1)
Cam York ********	0 $ (1)
Artyom Levshunov	0 $ (1)
Cayden Primeau SOS	0 $ (1)
Boris Katchouk SOS	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2025 : 88 821 189 $
Year 2026 : 71 896 189 $
Year 2027 : 64 021 189 $
Year 2028 : 39 450 000 $
Salary Average Commitment
Year 2025 : 88 821 189 $
Year 2026 : 71 896 189 $
Year 2027 : 64 021 189 $
Year 2028 : 39 450 000 $
Salary Cap with 1 Way Contract
Year 2025 : 88 821 189 $
Year 2026 : 71 896 189 $
Year 2027 : 64 021 189 $
Year 2028 : 39 450 000 $

Farm Players Salaries
Kole Lind SOS	0 $ (1)
Jonathan Dahlen SOS	0 $ (1)
Victor Mete SOS	0 $ (1)
Anton Slepyshev SOS	0 $ (1)
Taro Hirose SOS	0 $ (1)
Sami Niku 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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 667 857 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	4 265 417 $
Projected Bank Account	4 265 417 $

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)
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)
Hunter Brzustewicz (Out of Payroll)	950 000 $ (2)
Parker Kelly UFA (Out of Payroll)	825 000 $ (1)
SOS Gardien	0 $ (1)
John-Jason Peterka ***********	0 $ (1)
Devin Shore ***********	0 $ (1)
Jonathan Quick SOS	0 $ (1)
Vincent Iorio SOS	0 $ (1)
Jack Thompson ***********	0 $ (1)
Isak Rosen SOS	0 $ (1)
Sam Colangelo ***********	0 $ (1)
Gage Goncalves ***********	0 $ (1)
Brendan Lemieux sos	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2025 : 72 667 857 $
Year 2026 : 52 892 857 $
Year 2027 : 42 942 857 $
Year 2028 : 13 142 857 $
Salary Average Commitment
Year 2025 : 71 842 856 $
Year 2026 : 52 892 856 $
Year 2027 : 42 942 856 $
Year 2028 : 13 142 856 $
Salary Cap with 1 Way Contract
Year 2025 : 72 667 857 $
Year 2026 : 52 892 857 $
Year 2027 : 42 942 857 $
Year 2028 : 13 142 857 $

Farm Players Salaries
Yan Kuznetsov SOS	0 $ (1)
Total Farm Players	1
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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	91 966 607 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	2 903 550 $
Projected Bank Account	2 903 550 $

Pro Players Salaries
Mark Stone	9 500 000 $ (2)
Brayden Point	9 500 000 $ (3)
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 UFA	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)
Kevin Stenlund	2 000 000 $ (1)
Juuso Valimaki UFA	2 000 000 $ (1)
Kasperi Kapanen UFA	1 300 000 $ (1)
Jonathan Lekkerimaki (Out of Payroll)	950 000 $ (1)
Michael Pezzetta	812 500 $ (2)
Hendrix Lapierre ***********	0 $ (1)
Luke Kunin ***********	0 $ (1)
Benoit-Olivier Groulx SOS	0 $ (1)
Ryker Evans ***********	0 $ (1)
Xavier Ouellet SOS	0 $ (1)
GARDIENS SOS	0 $ (1)
Jack Roslovic *******	0 $ (1)
Kailer Yamamoto SOS	0 $ (1)
Jimmy Vesey ***********	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2025 : 91 966 607 $
Year 2026 : 74 023 750 $
Year 2027 : 51 761 250 $
Year 2028 : 36 011 250 $
Salary Average Commitment
Year 2025 : 91 016 607 $
Year 2026 : 74 023 750 $
Year 2027 : 51 761 250 $
Year 2028 : 36 011 250 $
Salary Cap with 1 Way Contract
Year 2025 : 91 966 607 $
Year 2026 : 74 023 750 $
Year 2027 : 51 761 250 $
Year 2028 : 36 011 250 $

Farm Players Salaries
Gavin Brindley SOS	0 $ (1)
Matt Savoie SOS	0 $ (1)
Carter Mazur	0 $ (1)
Cale Fleury 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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 000 879 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	1 537 557 $
Projected Bank Account	1 537 557 $

Pro Players Salaries
Brandon Montour	7 142 858 $ (6)
Neal Pionk	7 000 000 $ (6)
Ryan McDonagh UFA	6 750 000 $ (1)
Brayden Schenn	6 500 000 $ (3)
Dmitry Orlov	6 500 000 $ (2)
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)
John 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)
James Van Riemsdyk UFA	1 000 000 $ (1)
Tyson Jost (Out of Payroll)	778 000 $ (1)
Tyler Johnson SOS	0 $ (1)
Jon Merrill ***********	0 $ (1)
Nicolas Meloche SOS	0 $ (1)
Joel Hofer SOS	0 $ (1)
Jonathan Toews SOS	0 $ (1)
Evgeny Kuznetsov SOS	0 $ (1)
Alexander Nylander SOS	0 $ (1)
Dmytro Timashov SOS	0 $ (1)
Louis Crevier ***********	0 $ (1)
Stanislav Svozil SOS	0 $ (1)
Total Pro Players	28
Salary Commitment
Year 2025 : 78 000 879 $
Year 2026 : 58 072 879 $
Year 2027 : 42 822 879 $
Year 2028 : 22 656 212 $
Salary Average Commitment
Year 2025 : 77 000 878 $
Year 2026 : 58 072 878 $
Year 2027 : 42 822 878 $
Year 2028 : 22 656 211 $
Salary Cap with 1 Way Contract
Year 2025 : 78 000 879 $
Year 2026 : 58 072 879 $
Year 2027 : 42 822 879 $
Year 2028 : 22 656 212 $

Farm Players Salaries
Noah Gregor ***********	0 $ (1)
Cole Guttman	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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	91 975 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	11 679 949 $
Projected Bank Account	11 679 949 $

Pro Players Salaries
David Pastrnak	10 000 000 $ (3)
Sergei Bobrovsky UFA	10 000 000 $ (1)
Leon Draisaitl	10 000 000 $ (8)
Charlie Mcavoy	9 500 000 $ (3)
Darnell Nurse	9 250 000 $ (5)
Mikael Granlund	7 000 000 $ (3)
Dylan DeMelo	4 900 000 $ (3)
Marcus Foligno	4 000 000 $ (3)
SALAIRE LD (1 Way Contract)	4 000 000 $ (8)
-1 Way Contract Salary Cap :	4 000 000 $
Alexandre Carrier	3 750 000 $ (2)
Alexander Kerfoot UFA	3 500 000 $ (1)
Tyler Myers	3 000 000 $ (2)
Jake Evans	2 850 000 $ (4)
David Kampf	2 400 000 $ (2)
Claude Giroux UFA	2 000 000 $ (1)
Philip Tomasino UFA	1 750 000 $ (1)
SALAIRE DP (1 Way Contract)	1 250 000 $ (3)
-1 Way Contract Salary Cap :	1 250 000 $
Dmitry Kulikov	1 150 000 $ (3)
Zac Jones	900 000 $ (1)
Dennis Cholowski ufa	775 000 $ (1)
Tyson Barrie SOS	0 $ (1)
Hudson Fasching ***********	0 $ (1)
Nikita Gusev SOS	0 $ (1)
Nikke Kokko SOS	0 $ (1)
Cal Petersen SOS	0 $ (1)
Dylan Coghlan SOS	0 $ (1)
Mikhail Maltsev SOS	0 $ (1)
Owen Beck SOS	0 $ (1)
Elliot Desnoyers SOS	0 $ (1)
Drew Helleson ***********	0 $ (1)
Joshua Roy SOS	0 $ (1)
Josh Doan ***********	0 $ (1)
Valtteri Puustinen SOS	0 $ (1)
Alex Stalock SOS	0 $ (1)
jacob Larsson SOS	0 $ (1)
Total Pro Players	35
Salary Commitment
Year 2025 : 91 975 000 $
Year 2026 : 73 050 000 $
Year 2027 : 63 900 000 $
Year 2028 : 26 100 000 $
Salary Average Commitment
Year 2025 : 86 725 000 $
Year 2026 : 73 050 000 $
Year 2027 : 63 900 000 $
Year 2028 : 26 100 000 $
Salary Cap with 1 Way Contract
Year 2025 : 91 975 000 $
Year 2026 : 73 050 000 $
Year 2027 : 63 900 000 $
Year 2028 : 26 100 000 $

Farm Players Salaries
Emil Heineman	11 000 $ (2)
Luca Cagnoni (Out of Payroll)	8 950 $ (2)
Wyatt Kalynuk SOS	0 $ (1)
Justin Robidas	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2025 : 19 950 $
Year 2026 : 19 950 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 19 950 $
Year 2026 : 19 950 $
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 315 833 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	4 450 381 $
Projected Bank Account	4 450 381 $

Pro Players Salaries
Austin Matthews	10 000 000 $ (3)
Lucas Raymond	8 075 000 $ (7)
Seth Jarvis	7 500 000 $ (7)
Devon Toews	7 250 000 $ (4)
MacKenzie Weegar	6 250 000 $ (3)
Cam Talbot	5 300 000 $ (3)
Samuel Girard	5 000 000 $ (2)
Nikita Zadorov	5 000 000 $ (5)
Blake Coleman	4 900 000 $ (2)
Ryan O'Reilly	4 500 000 $ (2)
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)
Simon Edvinsson (Out of Payroll)	894 167 $ (1)
Brennan Othmann (Out of Payroll)	863 333 $ (1)
Justin Braun SOS	0 $ (1)
Mike Hoffman SOS	0 $ (1)
GARDIEN SOS	0 $ (1)
Robby Fabbri ***********	0 $ (1)
Devin Kaplan	0 $ (1)
Julien Gauthier SOS	0 $ (1)
Alex Formenton SOS	0 $ (1)
Jani Nyman	0 $ (1)
Adam Raska SOS	0 $ (1)
Nikita Alexandrov SOS	0 $ (1)
Daemon Hunt SOS	0 $ (1)
Jimmy Snuggerud	0 $ (1)
Total Pro Players	29
Salary Commitment
Year 2025 : 78 315 833 $
Year 2026 : 69 358 333 $
Year 2027 : 54 958 333 $
Year 2028 : 30 158 333 $
Salary Average Commitment
Year 2025 : 78 315 833 $
Year 2026 : 69 358 333 $
Year 2027 : 54 958 333 $
Year 2028 : 30 158 333 $
Salary Cap with 1 Way Contract
Year 2025 : 78 315 833 $
Year 2026 : 69 358 333 $
Year 2027 : 54 958 333 $
Year 2028 : 30 158 333 $

Farm Players Salaries
Noah Ostlund	0 $ (1)
Total Farm Players	1
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	94 547 944 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	97 609 $
Projected Bank Account	97 609 $

Pro Players Salaries
Jack Eichel UFA	10 000 000 $ (1)
Adam Fox	9 500 000 $ (3)
Dylan Larkin	8 700 000 $ (3)
Sam Reinhart	8 625 000 $ (7)
Brock Nelson	7 500 000 $ (3)
Tage Thompson	7 142 857 $ (3)
Brady Skjei	7 000 000 $ (6)
Carter Verhaeghe	7 000 000 $ (8)
Chris Kreider	6 500 000 $ (2)
Zach Hyman	5 500 000 $ (2)
Tom Wilson	5 166 667 $ (4)
John Tavares	4 388 420 $ (4)
Erik Gustafsson UFA	2 000 000 $ (1)
Juuso Parssinen	1 250 000 $ (2)
David Rittich UFA	1 000 000 $ (1)
Haydn Fleury UFA	950 000 $ (2)
Nick Blankenburg (Out of Payroll)	775 000 $ (1)
Marc Del Gaizo	775 000 $ (1)
Scott Perunovich UFA	775 000 $ (1)
Calle Jarnkrok SOS	0 $ (1)
Ilya Samsonov *********	0 $ (1)
Total Pro Players	21
Salary Commitment
Year 2025 : 94 547 944 $
Year 2026 : 79 222 944 $
Year 2027 : 65 022 944 $
Year 2028 : 32 180 087 $
Salary Average Commitment
Year 2025 : 94 547 945 $
Year 2026 : 79 222 945 $
Year 2027 : 65 022 945 $
Year 2028 : 32 180 088 $
Salary Cap with 1 Way Contract
Year 2025 : 94 547 944 $
Year 2026 : 79 222 944 $
Year 2027 : 65 022 944 $
Year 2028 : 32 180 087 $

Farm Players Salaries
Sonny Milano SOS	19 000 $ (1)
Justus Annunen (Out of Payroll)	8 375 $ (2)
Pierre-Olivier Joseph (Out of Payroll)	7 750 $ (1)
Kyle MacLean (Out of Payroll)	7 750 $ (2)
Aleksei Kolosov SOS	0 $ (1)
Sam Gagner SOS	0 $ (1)
Calvin de Haan *********	0 $ (1)
Nick Ritchie SOS	0 $ (1)
Ondrej Kase SOS	0 $ (1)
Robert Hagg SOS	0 $ (1)
Jaret Anderson-Dolan SOS	0 $ (1)
Matt Martin *********	0 $ (1)
Ryan Carpenter SOS	0 $ (1)
Matt Kessel	0 $ (1)
Jakub Lauko *********	0 $ (1)
Mikko Koskinen SOS	0 $ (1)
Nico Daws SOS	0 $ (1)
Sheldon Dries SOS	0 $ (1)
Total Farm Players	18
Salary Commitment
Year 2025 : 42 875 $
Year 2026 : 16 125 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 52 125 $
Year 2026 : 16 125 $
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	19 473 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

Pro Players Salaries
Dakota Joshua	3 250 000 $ (3)
Evan Rodrigues	3 000 000 $ (2)
Mason Appleton	2 900 000 $ (2)
Barrett Hayton	2 650 000 $ (1)
Michael Eyssimont	1 450 000 $ (2)
Brayden Pachal	1 187 500 $ (2)
Calvin Pickard UFA	1 000 000 $ (1)
Josh Mahura (Out of Payroll)	907 500 $ (2)
Mark Jankowski UFA (Out of Payroll)	800 000 $ (1)
Phillip Di Giuseppe (Out of Payroll)	778 000 $ (1)
Jacob Moverare (Out of Payroll)	775 000 $ (1)
Paul Cotter (Out of Payroll)	775 000 $ (1)
Andreas Englund ***********	0 $ (1)
Kevin Gravel SOS	0 $ (1)
Dennis Gilbert ***********	0 $ (1)
Trevor Lewis ***********	0 $ (1)
Spencer Martin SOS	0 $ (1)
Ben Harpur SOS	0 $ (1)
Cal Clutterbuck *******	0 $ (1)
Laurent Brossoit SOS	0 $ (1)
Brock McGinn ***********	0 $ (1)
Connor Dewar ***********	0 $ (1)
Nils Aman SOS	0 $ (1)
Mason Lohrei	0 $ (1)
Pheonix Copley SOS	0 $ (1)
Patrik Nemeth SOS	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2025 : 19 473 000 $
Year 2026 : 12 695 000 $
Year 2027 : 3 250 000 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 18 698 000 $
Year 2026 : 12 695 000 $
Year 2027 : 3 250 000 $
Year 2028 : 0 $
Salary Cap with 1 Way Contract
Year 2025 : 19 473 000 $
Year 2026 : 12 695 000 $
Year 2027 : 3 250 000 $
Year 2028 : 0 $

Farm Players Salaries
Samuel Honzek ***********	0 $ (1)
Jonah Gadjovich ***********	0 $ (1)
Max Willman SOS	0 $ (1)
Tyler Motte ***********	0 $ (1)
Brendan Gaunce SOS	0 $ (1)
Maxim Mamin SOS	0 $ (1)
Lucas Carlsson SOS	0 $ (1)
Riley Duran	0 $ (1)
Scott Harrington SOS	0 $ (1)
Chase Bradley ***********	0 $ (1)
Total Farm Players	10
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	90 093 333 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	(663 738 $)
Projected Bank Account	(663 738 $)

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)
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 $
Craig smith ***********	0 $ (1)
Evgeny Svechnikov SOS	0 $ (1)
Joel Kiviranta **********	0 $ (1)
Olli Juolevi SOS	0 $ (1)
Jean-Luc Foudy SOS	0 $ (1)
Sean Farrell SOS	0 $ (1)
Kaapo Kähkönen SOS	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2025 : 90 093 333 $
Year 2026 : 59 200 000 $
Year 2027 : 46 850 000 $
Year 2028 : 41 750 000 $
Salary Average Commitment
Year 2025 : 81 175 000 $
Year 2026 : 59 200 000 $
Year 2027 : 46 850 000 $
Year 2028 : 41 750 000 $
Salary Cap with 1 Way Contract
Year 2025 : 90 093 333 $
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)
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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	17 600 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

Pro Players Salaries
Joey Daccord	5 000 000 $ (5)
Alex Vlasic	4 600 000 $ (5)
Anthony Stolarz UFA	2 500 000 $ (1)
Beck Malenstyn	1 350 000 $ (1)
Darren Raddysh UFA (Out of Payroll)	975 000 $ (1)
Mitchell Chaffee UFA (Out of Payroll)	800 000 $ (1)
Nick DeSimone UFA (Out of Payroll)	800 000 $ (1)
Emil Martinsen-Lilleberg (Out of Payroll)	800 000 $ (2)
Vinni Lettieri UFA (Out of Payroll)	775 000 $ (1)
Nicholas Robertson **********	0 $ (1)
Jacob MacDonald SOS	0 $ (1)
John Ludvig SOS	0 $ (1)
William Lockwood SOS	0 $ (1)
Jakob Silfverberg SOS	0 $ (1)
Jesse Ylönen SOS	0 $ (1)
Declan Chisholm ***********	0 $ (1)
Ben Meyers SOS	0 $ (1)
Nicolas Aubé-Kubel ***********	0 $ (1)
Roby Jarventie SOS	0 $ (1)
Michael Carcone ***********	0 $ (1)
Total Pro Players	20
Salary Commitment
Year 2025 : 17 600 000 $
Year 2026 : 10 400 000 $
Year 2027 : 9 600 000 $
Year 2028 : 9 600 000 $
Salary Average Commitment
Year 2025 : 15 225 000 $
Year 2026 : 10 400 000 $
Year 2027 : 9 600 000 $
Year 2028 : 9 600 000 $
Salary Cap with 1 Way Contract
Year 2025 : 17 600 000 $
Year 2026 : 10 400 000 $
Year 2027 : 9 600 000 $
Year 2028 : 9 600 000 $

Farm Players Salaries
Matthew Phillips SOS	0 $ (1)
James Hamblin SOS	0 $ (1)
Radim Zohorna SOS	0 $ (1)
Adam Beckman 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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	103 790 833 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	7 265 393 $
Projected Bank Account	7 265 393 $

Pro Players Salaries
Aleksander Barkov	10 000 000 $ (5)
Rasmus Dahlin	10 000 000 $ (7)
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)
Yegor Sharangovich	5 750 000 $ (5)
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)
Nick Perbix	2 750 000 $ (2)
Logan Stanley UFA	1 250 000 $ (1)
Lukas Reichel	1 200 000 $ (1)
SALAIRE R.D.	1 000 000 $ (7)
Lane Hutson (Out of Payroll)	950 000 $ (1)
Shane Wright (Out of Payroll)	886 666 $ (2)
Jakub Zboril SOS	0 $ (1)
Jesper Wallstedt SOS	0 $ (1)
Matthew Wood	0 $ (1)
Bowen Byram ***********	0 $ (1)
Joey anderson SOS	0 $ (1)
Rafaël Harvey-Pinard SOS	0 $ (1)
Gabriel Perreault	0 $ (1)
Dryden Hunt SOS	0 $ (1)
Roby Jarventie SOS	0 $ (1)
Yaroslav Askarov SOS	0 $ (1)
Connor Ingram SOS	0 $ (1)
Joel Blomqvist SOS	0 $ (1)
Total Pro Players	34
Salary Commitment
Year 2025 : 103 790 833 $
Year 2026 : 94 640 833 $
Year 2027 : 77 291 667 $
Year 2028 : 66 625 000 $
Salary Average Commitment
Year 2025 : 98 740 833 $
Year 2026 : 90 540 833 $
Year 2027 : 73 191 667 $
Year 2028 : 62 525 000 $
Salary Cap with 1 Way Contract
Year 2025 : 103 790 833 $
Year 2026 : 94 640 833 $
Year 2027 : 77 291 667 $
Year 2028 : 66 625 000 $

Farm Players Salaries
Helge Grans SOS	0 $ (1)
Zach Benson ***********	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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	104 159 190 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	674 842 $
Projected Bank Account	674 842 $

Pro Players Salaries
Mikko Rantanen	10 000 000 $ (8)
Artemi Panarin UFA	10 000 000 $ (1)
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)
K'Andre Miller	7 800 000 $ (8)
Elias Lindholm	7 750 000 $ (6)
Mackenzie Blackwood	5 250 000 $ (5)
Shane Pinto	3 750 000 $ (1)
Matias Maccelli	3 428 000 $ (1)
Janis Moser	3 375 000 $ (1)
Brandon Tanev	2 500 000 $ (3)
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)
Jacob Bryson (Out of Payroll)	900 000 $ (1)
William Eklund	863 333 $ (1)
Adam Boqvist	850 000 $ (1)
Kaedan Korczak	825 000 $ (1)
Lawrence Pilut SOS	0 $ (1)
Marco Rossi ***********	0 $ (1)
Samuel Knazko SOS	0 $ (1)
Matt Luff SOS	0 $ (1)
Thatcher Demko SOS	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2025 : 104 159 190 $
Year 2026 : 78 525 000 $
Year 2027 : 69 225 000 $
Year 2028 : 58 600 000 $
Salary Average Commitment
Year 2025 : 103 295 857 $
Year 2026 : 78 525 000 $
Year 2027 : 69 225 000 $
Year 2028 : 58 600 000 $
Salary Cap with 1 Way Contract
Year 2025 : 104 159 190 $
Year 2026 : 78 525 000 $
Year 2027 : 69 225 000 $
Year 2028 : 58 600 000 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	85 379 523 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	(203 252 $)
Projected Bank Account	(203 252 $)

Pro Players Salaries
Noah Dobson	9 500 000 $ (8)
Matthew Tkachuk	9 500 000 $ (5)
Jakob Chychrun	9 000 000 $ (8)
Tim Stützle	8 350 000 $ (3)
Jake Sanderson	8 050 000 $ (4)
Nick Suzuki	7 875 000 $ (3)
Jason Robertson	7 750 000 $ (1)
Dylan Guenther	7 142 857 $ (8)
Martin Necas UFA	6 500 000 $ (1)
Tyson Foerster	3 750 000 $ (2)
Filip Gustavsson UFA	3 750 000 $ (1)
Michael Kesselring	1 400 000 $ (1)
Mack Celebrini (Out of Payroll)	975 000 $ (2)
Marco Kasper	918 333 $ (1)
Pavel Mintyukov	918 333 $ (1)
Wyatt Kaiser ***********	0 $ (1)
Luke Evangelista ***********	0 $ (1)
Tristan Lennox	0 $ (1)
Luke Hughes ***********	0 $ (1)
Landon Slagger ***********	0 $ (1)
I.S. Salaire (1 Way Contract)	0 $ (1)
-1 Way Contract Salary Cap :	0 $
Total Pro Players	21
Salary Commitment
Year 2025 : 85 379 523 $
Year 2026 : 64 142 857 $
Year 2027 : 59 417 857 $
Year 2028 : 43 192 857 $
Salary Average Commitment
Year 2025 : 85 379 522 $
Year 2026 : 64 142 856 $
Year 2027 : 59 417 856 $
Year 2028 : 43 192 856 $
Salary Cap with 1 Way Contract
Year 2025 : 85 379 523 $
Year 2026 : 64 142 857 $
Year 2027 : 59 417 857 $
Year 2028 : 43 192 857 $

Farm Players Salaries
Total Farm Players	0
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	93 405 714 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	2 391 099 $
Projected Bank Account	2 391 099 $

Pro Players Salaries
Wyatt Johnston	8 400 000 $ (5)
Brady Tkachuk	8 205 714 $ (3)
Jesper Bratt	7 875 000 $ (6)
Noah Hanifin	7 350 000 $ (4)
Sean Durzi	6 000 000 $ (3)
Nick Schmaltz UFA	5 850 000 $ (1)
Casey Mittelstadt	5 750 000 $ (2)
Marcus Pettersson	5 500 000 $ (6)
Ryan McLeod	5 000 000 $ (4)
Jonathan Drouin	4 000 000 $ (2)
Olli Maatta	3 500 000 $ (3)
Mario Ferraro UFA	3 250 000 $ (1)
Shayne Gostisbehere	3 200 000 $ (2)
Samuel Montembeault	3 150 000 $ (2)
Eetu Luostarinen	3 000 000 $ (2)
Scott Laughton UFA	3 000 000 $ (1)
Logan O'Connor	2 500 000 $ (6)
Keegan Kolesar	2 500 000 $ (3)
Sean Kuraly	1 850 000 $ (2)
Nick Bjugstad	1 750 000 $ (2)
Matt Grzelcyk	1 000 000 $ (2)
Curtis Lazar (Out of Payroll)	775 000 $ (1)
SOS Gardien	0 $ (1)
Erik Johnson ***********	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2025 : 93 405 714 $
Year 2026 : 80 530 714 $
Year 2027 : 56 830 714 $
Year 2028 : 36 625 000 $
Salary Average Commitment
Year 2025 : 93 405 714 $
Year 2026 : 80 530 714 $
Year 2027 : 56 830 714 $
Year 2028 : 36 625 000 $
Salary Cap with 1 Way Contract
Year 2025 : 93 405 714 $
Year 2026 : 80 530 714 $
Year 2027 : 56 830 714 $
Year 2028 : 36 625 000 $

Farm Players Salaries
Nolan Allan (Out of Payroll)	8 250 $ (1)
James Malatesta SOS	0 $ (1)
Emil Andrae ***********	0 $ (1)
William Dufour SOS	0 $ (1)
Ville Ottavainen	0 $ (1)
Ryan Greene	0 $ (1)
Tye Kartye ***********	0 $ (1)
Total Farm Players	7
Salary Commitment
Year 2025 : 8 250 $
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 8 250 $
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 112 500 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	1 143 585 $
Projected Bank Account	1 143 585 $

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)
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 $
Oskar Olausson SOS	0 $ (1)
Radim Simek SOS	0 $ (1)
Sammy Blais SOS	0 $ (1)
Anders Lindback SOS	0 $ (1)
Jakob Pelletier ***********	0 $ (1)
MacKenzie Entwistle SOS	0 $ (1)
Oskar Steen SOS	0 $ (1)
Matt Nieto UFA	0 $ (1)
Brett Ritchie SOS	0 $ (1)
Robin Salo SOS	0 $ (1)
Kevin Labanc ***********	0 $ (1)
Cam Dineen SOS	0 $ (1)
Logan Brown SOS	0 $ (1)
Jeff Skinner ***********	0 $ (1)
Total Pro Players	30
Salary Commitment
Year 2025 : 87 112 500 $
Year 2026 : 73 725 000 $
Year 2027 : 55 475 000 $
Year 2028 : 52 475 000 $
Salary Average Commitment
Year 2025 : 87 112 500 $
Year 2026 : 73 725 000 $
Year 2027 : 55 475 000 $
Year 2028 : 52 475 000 $
Salary Cap with 1 Way Contract
Year 2025 : 87 112 500 $
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	58 375 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

Pro Players Salaries
Zemgus Girgensons UFA	8 850 000 $ (2)
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)
Tyson Kozak (Out of Payroll)	775 000 $ (3)
Josh Brown SOS	0 $ (1)
Tyler Pitlick SOS	0 $ (1)
Alexander Georgiev ***********	0 $ (1)
Caleb Jones SOS	0 $ (1)
Denis Gurianov SOS	0 $ (1)
Jasper Weatherby SOS	0 $ (1)
Kale Clague SOS	0 $ (1)
Calle Rosen SOS	0 $ (1)
Jarred Tinordi SOS	0 $ (1)
Total Pro Players	29
Salary Commitment
Year 2025 : 58 375 000 $
Year 2026 : 31 925 000 $
Year 2027 : 16 725 000 $
Year 2028 : 6 500 000 $
Salary Average Commitment
Year 2025 : 52 975 000 $
Year 2026 : 31 925 000 $
Year 2027 : 16 725 000 $
Year 2028 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 2025 : 58 375 000 $
Year 2026 : 31 925 000 $
Year 2027 : 16 725 000 $
Year 2028 : 6 500 000 $

Farm Players Salaries
Kristian Vesalainen SOS	0 $ (1)
Total Farm Players	1
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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 533 333 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

Pro Players Salaries
Patrik Laine UFA	8 700 000 $ (1)
Jordan Kyrou	8 125 000 $ (3)
Marc-Edouard Vlasic UFA	7 000 000 $ (1)
Jesse Puljujarvi	6 800 000 $ (3)
Conor Garland	6 000 000 $ (6)
Anton Lundell	5 000 000 $ (5)
Will Borgen	4 100 000 $ (5)
Joel Edmundson	3 800 000 $ (3)
Mathieu Olivier	3 000 000 $ (6)
Nic Dowd	3 000 000 $ (2)
Miles Wood	2 500 000 $ (4)
Jamie Drysdale	2 300 000 $ (1)
Sam Lafferty UFA	2 000 000 $ (1)
Maxim Tsyplakov	1 950 000 $ (1)
Jake Allen	1 800 000 $ (5)
Nicolas Deslauriers UFA	1 750 000 $ (1)
Bobby Brink	1 500 000 $ (1)
Jordan Spence	1 500 000 $ (1)
Isac Lundestrom	1 300 000 $ (2)
Shakir Mukhamadullin	1 000 000 $ (1)
Michael McCarron UFA (Out of Payroll)	900 000 $ (1)
Victor Mancini	870 000 $ (1)
Brandt Clarke (Out of Payroll)	863 333 $ (1)
Nathan Walker UFA (Out of Payroll)	775 000 $ (1)
Markus Niemelainen SOS	0 $ (1)
Cole Reinhardt SOS	0 $ (1)
Nikolai Kovalenko***********	0 $ (1)
Andreas Athanasiou SOS	0 $ (1)
Rasmus Kupari ***********	0 $ (1)
Kieffer Bellows SOS	0 $ (1)
Derek Ryan ***********	0 $ (1)
Scott Reedy SOS	0 $ (1)
Sebastian Aho SOS	0 $ (1)
Gabriel Carlsson SOS	0 $ (1)
Chad Ruhwedel SOS	0 $ (1)
Gardien Gardien SOS	0 $ (1)
Riley Stillman SOS	0 $ (1)
Luke Glendening ***********	0 $ (1)
Marian Studenic SOS	0 $ (1)
Total Pro Players	39
Salary Commitment
Year 2025 : 76 533 333 $
Year 2026 : 45 425 000 $
Year 2027 : 41 125 000 $
Year 2028 : 22 400 000 $
Salary Average Commitment
Year 2025 : 74 858 333 $
Year 2026 : 45 425 000 $
Year 2027 : 41 125 000 $
Year 2028 : 22 400 000 $
Salary Cap with 1 Way Contract
Year 2025 : 76 533 333 $
Year 2026 : 45 425 000 $
Year 2027 : 41 125 000 $
Year 2028 : 22 400 000 $

Farm Players Salaries
Dylan Duke SOS	0 $ (1)
Nikita Grebenkin SOS	0 $ (1)
Kevin Korchinski SOS	0 $ (1)
Ben McCartney SOS	0 $ (1)
Ian Moore	0 $ (1)
Mitchell Stephens ***********	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 $

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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	92 022 499 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	0 $
Projected Bank Account	0 $

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)
Jonas Brodin	6 000 000 $ (2)
Elvis Merzlikins	5 400 000 $ (2)
Kevin Bahl	5 350 000 $ (6)
Michael Bunting UFA	4 500 000 $ (1)
Jacob Middleton	4 350 000 $ (3)
Alex Iafallo	3 666 666 $ (2)
Cole Perfetti	3 250 000 $ (1)
Carson Soucy UFA	3 250 000 $ (1)
Adam Lowry UFA	3 250 000 $ (1)
Drew O'Connor UFA	2 500 000 $ (1)
Brandon Duhaime UFA	1 850 000 $ (1)
Justin Danforth	1 800 000 $ (2)
Oskar Sundqvist UFA	1 500 000 $ (1)
Dylan Holloway	1 441 667 $ (2)
Jackson Blake	905 833 $ (1)
Philippe Myers UFA (Out of Payroll)	850 000 $ (1)
Nick Cousins (Out of Payroll)	825 000 $ (1)
Jaycob Megna SOS	0 $ (1)
Jayson Megna SOS	0 $ (1)
Tobias Bjornfot SOS	0 $ (1)
Mark Friedman SOS	0 $ (1)
Adam Erne SOS	0 $ (1)
Nicklas Backstrom SOS	0 $ (1)
Brett Leason ***********	0 $ (1)
Total Pro Players	29
Salary Commitment
Year 2025 : 92 022 499 $
Year 2026 : 69 341 666 $
Year 2027 : 44 083 333 $
Year 2028 : 30 150 000 $
Salary Average Commitment
Year 2025 : 91 172 499 $
Year 2026 : 69 341 666 $
Year 2027 : 44 083 333 $
Year 2028 : 30 150 000 $
Salary Cap with 1 Way Contract
Year 2025 : 92 022 499 $
Year 2026 : 69 341 666 $
Year 2027 : 44 083 333 $
Year 2028 : 30 150 000 $

Farm Players Salaries
Matt Rempe (Out of Payroll)	9 750 $ (2)
Lukas Cormier SOS	0 $ (1)
Maksymilian Szuber SOS	0 $ (1)
Vitali Kravtsov SOS	0 $ (1)
Kirill Kudryavtsev	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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 544 000 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	5 944 543 $
Projected Bank Account	5 944 543 $

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)
Samuel Ersson	1 450 000 $ (1)
Sam Malinski UFA	1 400 000 $ (1)
Henry Thrun	1 000 000 $ (1)
Sam Rinzel	941 667 $ (3)
Collin Graf (Out of Payroll)	941 667 $ (1)
Denton Mateychuk	918 333 $ (1)
Matthew Poitras (Out of Payroll)	870 000 $ (1)
Zachary Bolduc (Out of Payroll)	863 333 $ (1)
Ethan Bear SOS	0 $ (1)
Max Comtois SOS	0 $ (1)
Vitek Vanecek SOS	0 $ (1)
Joonas Korpisalo SOS	0 $ (1)
Austin Watson SOS	0 $ (1)
Dominik Kubalik SOS	0 $ (1)
Victor Olofsson ***********	0 $ (1)
Marcus Sorensen SOS	0 $ (1)
Ty Smith SOS	0 $ (1)
Ian Mitchell SOS	0 $ (1)
Isaak Phillips SOS	0 $ (1)
Jacob Peterson SOS	0 $ (1)
Leevi Merilainen SOS	0 $ (1)
Total Pro Players	31
Salary Commitment
Year 2025 : 76 544 000 $
Year 2026 : 53 200 667 $
Year 2027 : 44 500 667 $
Year 2028 : 26 500 000 $
Salary Average Commitment
Year 2025 : 75 625 667 $
Year 2026 : 53 200 667 $
Year 2027 : 44 500 667 $
Year 2028 : 26 500 000 $
Salary Cap with 1 Way Contract
Year 2025 : 76 544 000 $
Year 2026 : 53 200 667 $
Year 2027 : 44 500 667 $
Year 2028 : 26 500 000 $

Farm Players Salaries
Drew Commesso SOS	0 $ (1)
Zach Dean 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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 807 380 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	(992 199 $)
Projected Bank Account	(992 199 $)

Pro Players Salaries
Aaron Ekblad	8 600 000 $ (2)
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)
Ryan Lindgren	4 500 000 $ (4)
Artturi Lehkonen	4 500 000 $ (2)
Andrei Kuzmenko	4 300 000 $ (1)
Mattias Samuelsson	4 285 714 $ (4)
Justin Holl UFA	3 400 000 $ (1)
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)
Ben Hutton SOS	0 $ (1)
Martin Jones SOS	0 $ (1)
Nikolai Knyzhov SOS	0 $ (1)
David Jiricek SOS	0 $ (1)
Ryan Leonard	0 $ (1)
Kaapo Kakko ***********	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2025 : 74 807 380 $
Year 2026 : 67 107 380 $
Year 2027 : 35 535 714 $
Year 2028 : 35 535 714 $
Salary Average Commitment
Year 2025 : 73 961 547 $
Year 2026 : 66 261 547 $
Year 2027 : 35 535 714 $
Year 2028 : 35 535 714 $
Salary Cap with 1 Way Contract
Year 2025 : 74 807 380 $
Year 2026 : 67 107 380 $
Year 2027 : 35 535 714 $
Year 2028 : 35 535 714 $

Farm Players Salaries
Mavrik Bourque (Out of Payroll)	9 500 $ (1)
Total Farm Players	1
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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 138 245 $
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
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Current Bank Account	(37 588 $)
Projected Bank Account	(37 588 $)

Pro Players Salaries
Jonathan Huberdeau	10 000 000 $ (3)
Andrei Vasilevskiy	9 500 000 $ (3)
Seth Jones	9 500 000 $ (3)
Jacob Trouba	8 000 000 $ (1)
Alex Killorn	6 250 000 $ (2)
Kristopher Letang	6 100 000 $ (3)
Tyler Toffoli	6 000 000 $ (3)
Ondrej Palat	6 000 000 $ (2)
Rickard Rakell	5 000 000 $ (3)
Jean-Gabriel Pageau UFA	5 000 000 $ (1)
Colton Sissons UFA	2 857 412 $ (1)
Jack Drury	1 725 000 $ (1)
Owen Pickering	918 333 $ (1)
Troy Stecher UFA	787 500 $ (1)
Salaire J.H. (1 Way Contract)	500 000 $ (3)
-1 Way Contract Salary Cap :	500 000 $
Ty Mueller	0 $ (1)
Brad Hunt SOS	0 $ (1)
Dennis Hildeby SOS	0 $ (1)
Alex Chiasson SOS	0 $ (1)
Christian Jaros SOS	0 $ (1)
Devon Levi SOS	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	25
Salary Commitment
Year 2025 : 78 138 245 $
Year 2026 : 58 850 000 $
Year 2027 : 46 600 000 $
Year 2028 : 0 $
Salary Average Commitment
Year 2025 : 77 350 745 $
Year 2026 : 58 850 000 $
Year 2027 : 46 600 000 $
Year 2028 : 0 $
Salary Cap with 1 Way Contract
Year 2025 : 78 138 245 $
Year 2026 : 58 850 000 $
Year 2027 : 46 600 000 $
Year 2028 : 0 $

Farm Players Salaries
Maveric Lamoureux SOS	0 $ (1)
Oliver Kapanen SOS	0 $ (1)
Chris Tierney SOS	0 $ (1)
Hampus Lindholm 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 $

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 - %