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	68 041 667 $
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
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
Noah Dobson	9 500 000 $ (7)
Jordan Kyrou	8 125 000 $ (2)
Thomas Chabot	8 000 000 $ (2)
Alexander Wennberg	6 000 000 $ (3)
Casey Mittelstadt	5 750 000 $ (1)
Erik Cernak	5 200 000 $ (2)
Ryan McLeod	5 000 000 $ (3)
Kevin Lankinen	4 500 000 $ (4)
Michael Anderson	4 125 000 $ (2)
Ryan Hartman	4 000 000 $ (1)
Barclay Goodrow	3 641 667 $ (1)
Brett Howden	2 500 000 $ (4)
Eric Robinson	1 700 000 $ (3)
Janne Kuokkanen SOS	0 $ (1)
Colin White SOS	0 $ (1)
Anthony Mantha UFA	0 $ (1)
Brandon Saad UFA	0 $ (1)
Isaiah George SOS	0 $ (1)
Dillon Dube SOS	0 $ (1)
Marco Kasper	0 $ (1)
Ville Koivunen	0 $ (1)
Marcus Johansson UFA	0 $ (1)
Radko Gudas UFA	0 $ (1)
Jake Bean SOS	0 $ (1)
Jake Leschyshyn SOS	0 $ (1)
Jacob Perreault SOS	0 $ (1)
Mario Ferraro UFA	0 $ (1)
Matthew Highmore SOS	0 $ (1)
Nick Jensen UFA	0 $ (1)
Frederik Andersen UFA	0 $ (1)
Kurtis MacDermid SOS	0 $ (1)
Oliver Wahlstrom SOS	0 $ (1)
Logan O'Connor SOS	0 $ (1)
Total Pro Players	33
Salary Commitment
Year 2026 : 68 041 667 $
Year 2027 : 54 650 000 $
Year 2028 : 29 200 000 $
Year 2029 : 16 500 000 $
Salary Average Commitment
Year 2026 : 68 041 667 $
Year 2027 : 54 650 000 $
Year 2028 : 29 200 000 $
Year 2029 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 2026 : 68 041 667 $
Year 2027 : 54 650 000 $
Year 2028 : 29 200 000 $
Year 2029 : 16 500 000 $

Farm Players Salaries
Frederic Brunet SOS (Out of Payroll)	0 $ (1)
Total Farm Players	1
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	76 025 000 $
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
Ivan Provorov	8 500 000 $ (6)
Jeremy Swayman	8 250 000 $ (6)
Gabriel Landeskog	7 000 000 $ (3)
Brendan Gallagher	6 500 000 $ (1)
Lukas Dostal	6 500 000 $ (4)
Josh Anderson	5 500 000 $ (1)
Ryan Graves	5 400 000 $ (1)
Lawson Crouse	4 300 000 $ (1)
Jordan Greenway	4 000 000 $ (1)
Brenden Dillon	4 000 000 $ (1)
Nate Schmidt	3 500 000 $ (2)
Anthony Duclair	3 500 000 $ (2)
Luke Evangelista	3 000 000 $ (1)
Wyatt Kaiser	1 700 000 $ (1)
Ty Dellandrea	1 625 000 $ (1)
Jesper Boqvist UFA	1 500 000 $ (1)
Tye Kartye	1 250 000 $ (1)
Vincent Hinostroza UFA	0 $ (1)
Kevin Hayes UFA	0 $ (1)
Ilya Solovyov	0 $ (1)
Scott Laughton UFA	0 $ (1)
Logan Mailloux	0 $ (1)
Marat Khusnutdinov RFA	0 $ (1)
Total Pro Players	23
Salary Commitment
Year 2026 : 76 025 000 $
Year 2027 : 37 250 000 $
Year 2028 : 30 250 000 $
Year 2029 : 23 250 000 $
Salary Average Commitment
Year 2026 : 76 025 000 $
Year 2027 : 37 250 000 $
Year 2028 : 30 250 000 $
Year 2029 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 2026 : 76 025 000 $
Year 2027 : 37 250 000 $
Year 2028 : 30 250 000 $
Year 2029 : 23 250 000 $

Farm Players Salaries
Jesperi Kotkaniemi	48 200 $ (2)
Jacob Fowler SOS	0 $ (1)
Sandis Vilmanis SOS	0 $ (1)
Ethan Cardwell SOS	0 $ (1)
Nolan Allan SOS	0 $ (1)
Jonas Rondbjerg SOS	0 $ (1)
Anton Blidh SOS	0 $ (1)
Jack Devine SOS	0 $ (1)
Braeden Cootes SOS	0 $ (1)
Harrison Brunicke SOS	0 $ (1)
Ryan Ufko SOS	0 $ (1)
Total Farm Players	11
Salary Commitment
Year 2026 : 48 200 $
Year 2027 : 48 200 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 48 200 $
Year 2027 : 48 200 $
Year 2028 : 0 $
Year 2029 : 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	17 975 000 $
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	0 $
Projected Bank Account	0 $

Pro Players Salaries
Fabian Zetterlund	4 275 000 $ (2)
Kirill Marchenko	3 850 000 $ (1)
Nick Perbix	2 750 000 $ (1)
Ethen Frank	2 000 000 $ (2)
Jacob Bernard-Docker	1 600 000 $ (2)
Alex Lyon	1 500 000 $ (1)
Parker Wotherspoon	1 000 000 $ (1)
Max Sasson	1 000 000 $ (2)
Jonas Johansson SOS	0 $ (1)
Egor Zamula	0 $ (1)
Uvis Balinskis UFA	0 $ (2)
Tanner Pearson UFA	0 $ (1)
Cole Schwindt UFA	0 $ (1)
Bobby McMann UFA	0 $ (1)
Marc Gatcomb	0 $ (1)
Ryan Shea UFA	0 $ (1)
Rodrigo Abols UFA	0 $ (1)
Ben Jones UFA	0 $ (1)
Matvei Gridin	0 $ (2)
Nikolas Matinpalo	0 $ (1)
Total Pro Players	20
Salary Commitment
Year 2026 : 17 975 000 $
Year 2027 : 8 875 000 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 17 975 000 $
Year 2027 : 8 875 000 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Cap with 1 Way Contract
Year 2026 : 17 975 000 $
Year 2027 : 8 875 000 $
Year 2028 : 0 $
Year 2029 : 0 $

Farm Players Salaries
Alex Barre-Boulet SOS	0 $ (1)
Jack Studnicka SOS	0 $ (1)
Akil Thomas SOS	0 $ (1)
Daniil Miromanov SOS	0 $ (1)
Dakota Mermis SOS	0 $ (1)
Jiri Smejkal SOS	0 $ (1)
Connor Clattenburg SOS	0 $ (1)
Frederik Olofsson SOS	0 $ (1)
Total Farm Players	8
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	65 950 000 $
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	13 077 910 $
Projected Bank Account	13 077 910 $

Pro Players Salaries
Dylan Cozens	7 100 000 $ (2)
Carter Verhaeghe	7 000 000 $ (7)
Chris Kreider	6 500 000 $ (1)
Travis Sanheim	6 250 000 $ (5)
Owen Tippett	6 200 000 $ (3)
Mike Matheson	6 000 000 $ (5)
Adam Larsson	5 250 000 $ (3)
Rasmus Ristolainen	5 100 000 $ (1)
Ben Chiarot	3 850 000 $ (3)
Yakov Trenin	3 500 000 $ (2)
Nick Seeler	2 700 000 $ (2)
Joel Armia	2 500 000 $ (1)
Alexandre Texier	2 500 000 $ (2)
Justin Brazeau	1 500 000 $ (1)
Philipp Kurashev RFA	0 $ (1)
Alexander Romanov SOS	0 $ (0)
James Reimer SOS	0 $ (1)
Anders Lee UFA	0 $ (1)
Charlie Coyle UFA	0 $ (1)
Marcus Björk SOS	0 $ (0)
Evander Kane UFA	0 $ (1)
David Rittich UFA	0 $ (1)
Total Pro Players	22
Salary Commitment
Year 2026 : 65 950 000 $
Year 2027 : 50 350 000 $
Year 2028 : 34 550 000 $
Year 2029 : 19 250 000 $
Salary Average Commitment
Year 2026 : 65 950 000 $
Year 2027 : 50 350 000 $
Year 2028 : 34 550 000 $
Year 2029 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 2026 : 65 950 000 $
Year 2027 : 50 350 000 $
Year 2028 : 34 550 000 $
Year 2029 : 19 250 000 $

Farm Players Salaries
Kent Johnson	18 000 $ (1)
Simon Benoit	13 500 $ (1)
Tristan Lennox SOS	0 $ (0)
John Beecher RFA	0 $ (1)
Landon Slagger RFA	0 $ (1)
Matt Benning SOS	0 $ (0)
Zach Aston-Reese UFA	0 $ (1)
Total Farm Players	7
Salary Commitment
Year 2026 : 31 500 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 31 500 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	71 525 000 $
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 $ (7)
Alex Debrincat	7 875 000 $ (1)
Jacob Markstrom	6 000 000 $ (1)
Kiefer Sherwood	5 750 000 $ (4)
Vincent Trocheck	5 625 000 $ (3)
Brett Pesce	5 500 000 $ (4)
Zach Hyman	5 500 000 $ (1)
Ryan Strome	5 000 000 $ (1)
Noah Cates	4 000 000 $ (3)
Josh Manson	3 950 000 $ (2)
Connor Zary	3 775 000 $ (2)
Anthony Beauvillier	2 750 000 $ (1)
Scott Wedgewood	2 500 000 $ (1)
Nico Sturm	2 000 000 $ (1)
Joel Hanley	1 750 000 $ (1)
Pontus Holmberg	1 550 000 $ (1)
Justin Barron RFA	0 $ (1)
Tom Willander RFA	0 $ (1)
Erik Haula UFA	0 $ (1)
Reilly Smith UFA	0 $ (1)
Nick Leddy UFA	0 $ (1)
Mattias Ekholm UFA	0 $ (1)
Total Pro Players	22
Salary Commitment
Year 2026 : 71 525 000 $
Year 2027 : 36 600 000 $
Year 2028 : 28 875 000 $
Year 2029 : 19 250 000 $
Salary Average Commitment
Year 2026 : 71 525 000 $
Year 2027 : 36 600 000 $
Year 2028 : 28 875 000 $
Year 2029 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 2026 : 71 525 000 $
Year 2027 : 36 600 000 $
Year 2028 : 28 875 000 $
Year 2029 : 19 250 000 $

Farm Players Salaries
Casey Cizikas	25 000 $ (1)
Ivan Ivan SOS	0 $ (1)
Oskar Back	0 $ (1)
Daniel Sprong SOS	0 $ (1)
Spencer Stastney RFA	0 $ (1)
Nikita Okhotyuk SOS	0 $ (1)
Alex Turcotte	0 $ (1)
Total Farm Players	7
Salary Commitment
Year 2026 : 25 000 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 25 000 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	75 700 000 $
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
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
Dylan Larkin	8 700 000 $ (2)
Vladislav Gavrikov	7 000 000 $ (6)
Matt Coronato	6 500 000 $ (6)
Ryan Pulock	6 150 000 $ (2)
Tristan Jarry	5 375 000 $ (2)
Matt Duchene	4 500 000 $ (3)
Cody Ceci	4 500 000 $ (3)
Jack McBain	4 250 000 $ (4)
Nino Niederreiter	4 000 000 $ (1)
Jake Neighbours	3 750 000 $ (1)
Oliver Ekman-Larsson	3 500 000 $ (2)
Jonas Siegenthaler	3 400 000 $ (1)
Mikael Backlund	3 250 000 $ (2)
Michael Rasmussen	3 200 000 $ (2)
Connor Brown	3 000 000 $ (3)
Blake Lizotte	2 250 000 $ (3)
Justus Annunen	1 250 000 $ (2)
Ryan Winterton	1 125 000 $ (2)
Libor Hajek SOS	0 $ (1)
Derek Forbort SOS	0 $ (1)
Tomas Tatar SOS	0 $ (1)
Christian Fischer SOS	0 $ (1)
Total Pro Players	22
Salary Commitment
Year 2026 : 75 700 000 $
Year 2027 : 64 550 000 $
Year 2028 : 32 000 000 $
Year 2029 : 17 750 000 $
Salary Average Commitment
Year 2026 : 75 700 000 $
Year 2027 : 64 550 000 $
Year 2028 : 32 000 000 $
Year 2029 : 17 750 000 $
Salary Cap with 1 Way Contract
Year 2026 : 75 700 000 $
Year 2027 : 64 550 000 $
Year 2028 : 32 000 000 $
Year 2029 : 17 750 000 $

Farm Players Salaries
Cam Atkinson SOS	40 000 $ (1)
Jack Campbell SOS	0 $ (1)
Thomas Bordeleau SOS	0 $ (1)
Colin Miller SOS	0 $ (1)
Travis Dermott SOS	0 $ (1)
Danil Guschin SOS	0 $ (1)
Brady Martin SOS	0 $ (1)
Total Farm Players	7
Salary Commitment
Year 2026 : 40 000 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 40 000 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	91 237 500 $
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	4 160 948 $
Projected Bank Account	4 160 948 $

Pro Players Salaries
Connor McDavid	10 000 000 $ (2)
Sebastian Aho	9 750 000 $ (3)
Nikita Kucherov	9 500 000 $ (1)
Jackson LaCombe	9 000 000 $ (8)
Mark Scheifele	8 500 000 $ (3)
Jake Oettinger	8 250 000 $ (7)
Victor Hedman	8 000 000 $ (2)
Dylan Samberg	5 750 000 $ (2)
Bryan Rust	5 125 000 $ (2)
Simon Holmström	3 625 000 $ (1)
Aliaksei Protas	3 375 000 $ (3)
C.M. Salaire (1 Way Contract)	2 500 000 $ (2)
-1 Way Contract Salary Cap :	2 500 000 $
Martin Pospisil	2 500 000 $ (3)
Conor Timmins	2 200 000 $ (1)
Nils Lundkvist	1 750 000 $ (2)
Jayden Struble	1 412 500 $ (1)
Mats Zuccarello UFA	0 $ (1)
Evgenii Dadonov UFA	0 $ (1)
Matt Murray SOS	0 $ (1)
Mackie Samoskevich	0 $ (1)
Justin Sourdif	0 $ (1)
Liam Ohgren	0 $ (1)
Chris Driedger SOS	0 $ (1)
Sam Dickinson	0 $ (2)
Total Pro Players	24
Salary Commitment
Year 2026 : 91 237 500 $
Year 2027 : 74 500 000 $
Year 2028 : 41 375 000 $
Year 2029 : 17 250 000 $
Salary Average Commitment
Year 2026 : 91 237 500 $
Year 2027 : 74 500 000 $
Year 2028 : 41 375 000 $
Year 2029 : 17 250 000 $
Salary Cap with 1 Way Contract
Year 2026 : 91 237 500 $
Year 2027 : 74 500 000 $
Year 2028 : 41 375 000 $
Year 2029 : 17 250 000 $

Farm Players Salaries
Fyodor Svechkov	12 500 $ (2)
Ilya Protas	0 $ (1)
Reid Schaefer	0 $ (1)
Joakim Kemell SOS	0 $ (1)
Fabian Lysell SOS	0 $ (1)
Michael Milne SOS	0 $ (1)
Zachary L'Heureux	0 $ (2)
Bradley Nadeau SOS	0 $ (1)
Brad Lambert	0 $ (1)
Brendan Brisson SOS	0 $ (1)
Colton Dach	0 $ (1)
Nate Danielson	0 $ (2)
Aydar Suniev SOS	0 $ (1)
Dalibor Dvorsky	0 $ (2)
Total Farm Players	14
Salary Commitment
Year 2026 : 12 500 $
Year 2027 : 12 500 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 12 500 $
Year 2027 : 12 500 $
Year 2028 : 0 $
Year 2029 : 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	23 266 667 $
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
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
Juuse Saros	5 000 000 $ (2)
Trevor Moore	4 200 000 $ (2)
Sean Walker	3 625 000 $ (3)
Ilya Lyubushkin	3 250 000 $ (1)
Mark Kastelic	1 566 667 $ (2)
Cole Koepke	1 450 000 $ (2)
Ty Emberson UFA	1 300 000 $ (1)
Emil Heineman	1 100 000 $ (1)
Liam O'Brien	1 000 000 $ (1)
Colin Blackwell UFA (Out of Payroll)	775 000 $ (1)
Alexander Kerfoot UFA	0 $ (1)
Givani Smith SOS	0 $ (1)
Connor Clifton UFA	0 $ (1)
Juuso Valimaki SOS	0 $ (1)
Cole Smith UFA	0 $ (1)
Tyson Barrie SOS	0 $ (1)
Travis Hamonic UFA	0 $ (1)
Ilya Mikheyev UFA	0 $ (1)
Ryan Reaves UFA	0 $ (1)
Chris Tanev SOS	0 $ (1)
Easton Cowan	0 $ (2)
Dominic James	0 $ (1)
Alex Stalock SOS	0 $ (1)
Carl Grundstrom UFA	0 $ (1)
Matthew Schaefer	0 $ (2)
Reese Johnson SOS	0 $ (1)
Daniil Gushchin SOS	0 $ (1)
Mikael Pyyhtia SOS	0 $ (1)
Jonatan Berggren	0 $ (1)
Simon Nemec	0 $ (1)
Oliver Bonk	0 $ (1)
Adam Henrique UFA	0 $ (1)
Total Pro Players	32
Salary Commitment
Year 2026 : 23 266 667 $
Year 2027 : 15 841 667 $
Year 2028 : 3 625 000 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 23 266 667 $
Year 2027 : 15 841 667 $
Year 2028 : 3 625 000 $
Year 2029 : 0 $
Salary Cap with 1 Way Contract
Year 2026 : 23 266 667 $
Year 2027 : 15 841 667 $
Year 2028 : 3 625 000 $
Year 2029 : 0 $

Farm Players Salaries
Emil Bemstrom SOS	0 $ (1)
Jaroslav Chmelar	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	83 750 000 $
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 $ (7)
J.T. Miller	8 000 000 $ (4)
Jesper Bratt	7 875 000 $ (5)
Jared Spurgeon	7 575 000 $ (1)
Seth Jarvis	7 500 000 $ (6)
Morgan Rielly	7 500 000 $ (2)
Logan Thompson	5 850 000 $ (5)
Jonathan Marchessault	5 500 000 $ (3)
Evgeni Malkin	5 500 000 $ (1)
Ivan Barbashev	5 000 000 $ (2)
Jason Zucker	4 750 000 $ (1)
John Marino	4 200 000 $ (2)
Cody Glass	2 500 000 $ (1)
SALAIRE M.M. (1 Way Contract)	2 000 000 $ (7)
-1 Way Contract Salary Cap :	2 000 000 $
Brendan Smith SOS	0 $ (1)
Jaden Schwartz UFA	0 $ (1)
Danton heinen UFA	0 $ (1)
Keith Kinkaid SOS	0 $ (1)
Haydn Fleury UFA	0 $ (1)
Egor Sokolov SOS	0 $ (1)
Braden Schneider	0 $ (1)
Mike Reilly UFA	0 $ (1)
Corey Schueneman SOS	0 $ (1)
A.J. Greer UFA	0 $ (1)
Juho Lammikko	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2026 : 83 750 000 $
Year 2027 : 63 425 000 $
Year 2028 : 46 725 000 $
Year 2029 : 41 225 000 $
Salary Average Commitment
Year 2026 : 83 406 250 $
Year 2027 : 63 081 250 $
Year 2028 : 46 381 250 $
Year 2029 : 40 881 250 $
Salary Cap with 1 Way Contract
Year 2026 : 83 750 000 $
Year 2027 : 63 425 000 $
Year 2028 : 46 725 000 $
Year 2029 : 41 225 000 $

Farm Players Salaries
Walker Duehr SOS	0 $ (1)
Alexander Volkov SOS	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	82 930 357 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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 $ (2)
Tim Stützle	8 350 000 $ (2)
Tomas Hertl	8 137 500 $ (2)
Nick Schmaltz	8 000 000 $ (8)
Gabe Vilardi	7 500 000 $ (5)
Noah Hanifin	7 350 000 $ (3)
Dylan Guenther	7 142 857 $ (7)
Kaiden Guhle	5 550 000 $ (6)
Marcus Pettersson	5 500 000 $ (5)
Darcy Kuemper	5 250 000 $ (1)
Eetu Luostarinen	3 000 000 $ (1)
Jordan Staal	2 900 000 $ (1)
Stefan Noesen	2 750 000 $ (1)
Keegan Kolesar	2 500 000 $ (2)
Jordan Oesterle SOS	0 $ (1)
Ryan Greene RFA	0 $ (1)
Zack Ostapchuk RFA	0 $ (1)
Samuel Helenius	0 $ (1)
Adam Wilsby	0 $ (1)
Jason Robertson RFA	0 $ (1)
Ville Husso SOS	0 $ (1)
Total Pro Players	21
Salary Commitment
Year 2026 : 82 930 357 $
Year 2027 : 69 030 357 $
Year 2028 : 41 042 857 $
Year 2029 : 33 692 857 $
Salary Average Commitment
Year 2026 : 84 430 356 $
Year 2027 : 69 030 356 $
Year 2028 : 41 042 856 $
Year 2029 : 33 692 856 $
Salary Cap with 1 Way Contract
Year 2026 : 82 930 357 $
Year 2027 : 69 030 357 $
Year 2028 : 41 042 857 $
Year 2029 : 33 692 857 $

Farm Players Salaries
Petr Mrazek SOS	0 $ (1)
Cam Lund SOS	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	56 100 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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 $ (1)
Niko Mikkola UFA	5 000 000 $ (8)
Kyle Palmieri	4 750 000 $ (1)
Pius Suter	4 125 000 $ (1)
Ross Colton	4 000 000 $ (1)
Trent Frederic	3 850 000 $ (7)
Thomas Novak	3 500 000 $ (1)
Nick Paul	3 150 000 $ (3)
Jordan Martinook	3 050 000 $ (1)
Jalen Chatfield	3 000 000 $ (1)
Vasily Podkolzin	2 950 000 $ (3)
Garnet Hathaway	2 400 000 $ (1)
Anton Forsberg	2 250 000 $ (1)
Morgan Barron	1 850 000 $ (1)
Joel Nystrom	1 225 000 $ (4)
Sam Carrick	1 000 000 $ (1)
Filip Zadina SOS	0 $ (1)
Josh Archibald SOS	0 $ (1)
E.K. SALAIRE (1 Way Contract)	0 $ (0)
Samuel Montembeault SOS	0 $ (1)
Gustav Lindstrom SOS	0 $ (1)
Alexander Holtz	0 $ (1)
Tomas Nosek UFA	0 $ (1)
William Lagesson SOS	0 $ (1)
Noel Acciari UFA	0 $ (1)
Jan Rutta SOS	0 $ (1)
Andrew Peeke UFA	0 $ (1)
Patrick Brown SOS	0 $ (1)
Jason Dickinson UFA	0 $ (1)
Casey Fitzgerald SOS	0 $ (1)
Arthur Kaliyev SOS	0 $ (1)
Brett Berard SOS (Out of Payroll)	0 $ (1)
Total Pro Players	32
Salary Commitment
Year 2026 : 56 100 000 $
Year 2027 : 16 175 000 $
Year 2028 : 16 175 000 $
Year 2029 : 10 075 000 $
Salary Average Commitment
Year 2026 : 56 100 000 $
Year 2027 : 16 175 000 $
Year 2028 : 16 175 000 $
Year 2029 : 10 075 000 $
Salary Cap with 1 Way Contract
Year 2026 : 56 100 000 $
Year 2027 : 16 175 000 $
Year 2028 : 16 175 000 $
Year 2029 : 10 075 000 $

Farm Players Salaries
Rory Kerins SOS	0 $ (1)
Ryan Johnson SOS	0 $ (1)
Nathan Bastian UFA	0 $ (1)
Bogdan Trineyev SOS	0 $ (1)
Jacob Melanson	0 $ (1)
Total Farm Players	5
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	60 750 000 $
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
Brock Nelson	7 500 000 $ (2)
Anthony Cirelli	6 250 000 $ (5)
Philipp Grubauer	5 900 000 $ (1)
Adam Pelech	5 750 000 $ (2)
Nicolas Hague	5 500 000 $ (3)
Jordan Eberle	5 500 000 $ (2)
Joel Eriksson Ek	5 250 000 $ (3)
Alex Laferriere	4 100 000 $ (2)
Brandon Carlo	4 100 000 $ (1)
Brayden Mcnabb	3 900 000 $ (2)
Max Domi	3 750 000 $ (2)
William Carrier	2 000 000 $ (4)
Juuso Parssinen	1 250 000 $ (1)
Oliver Bjorkstrand UFA	0 $ (1)
T.J. Brodie SOS	0 $ (1)
Gustav Nyquist UFA	0 $ (1)
David Kampf UFA	0 $ (1)
Vladimir Tarasenko UFA	0 $ (1)
Jakub Dobes	0 $ (1)
Brett Kulak UFA	0 $ (1)
Antti Raanta SOS	0 $ (1)
Rem Pitlick SOS	0 $ (1)
Mason Geertsen SOS	0 $ (1)
Zack MacEwen SOS	0 $ (1)
Theodor Blueger UFA	0 $ (1)
Kyle Burroughs SOS	0 $ (1)
Vladislav Kolyachonok SOS	0 $ (1)
Adam Ruzicka SOS	0 $ (1)
Tristen Robins SOS	0 $ (1)
Arber Xhekaj RFA	0 $ (1)
David Gustafsson RFA	0 $ (1)
Rasmus Asplund SOS	0 $ (1)
Total Pro Players	32
Salary Commitment
Year 2026 : 60 750 000 $
Year 2027 : 49 500 000 $
Year 2028 : 19 000 000 $
Year 2029 : 8 250 000 $
Salary Average Commitment
Year 2026 : 60 750 000 $
Year 2027 : 49 500 000 $
Year 2028 : 19 000 000 $
Year 2029 : 8 250 000 $
Salary Cap with 1 Way Contract
Year 2026 : 60 750 000 $
Year 2027 : 49 500 000 $
Year 2028 : 19 000 000 $
Year 2029 : 8 250 000 $

Farm Players Salaries
Mason Shaw SOS	0 $ (1)
Total Farm Players	1
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $

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	87 674 000 $
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	(3 756 594 $)
Projected Bank Account	(3 756 594 $)

Pro Players Salaries
William Nylander	10 000 000 $ (3)
Logan Cooley	10 000 000 $ (8)
Mika Zibanejad	8 500 000 $ (1)
Jack Hughes	8 000 000 $ (5)
Clayton Keller	7 150 000 $ (2)
Filip Gustavsson	6 800 000 $ (5)
Frank Nazar	6 599 000 $ (7)
Justin Faulk	6 500 000 $ (1)
Philip Broberg	6 000 000 $ (6)
Morgan Frost	4 375 000 $ (1)
Tanner Jeannot	3 400 000 $ (4)
Timothy Liljegren	3 250 000 $ (2)
Nicolas Roy	3 000 000 $ (1)
Michael Amadio	2 600 000 $ (1)
SalaireW.M. (1 Way Contract)	1 500 000 $ (3)
-1 Way Contract Salary Cap :	1 500 000 $
Leo Carlsson	0 $ (1)
Oliver Moore	0 $ (2)
Daniil Tarasov UFA	0 $ (1)
Adam Fantilli	0 $ (1)
Connor McMichael	0 $ (1)
Ian Cole UFA	0 $ (1)
Zayne Parekh	0 $ (3)
Anthony DeAngelo UFA	0 $ (1)
Total Pro Players	23
Salary Commitment
Year 2026 : 87 674 000 $
Year 2027 : 62 699 000 $
Year 2028 : 52 299 000 $
Year 2029 : 40 799 000 $
Salary Average Commitment
Year 2026 : 87 674 000 $
Year 2027 : 62 699 000 $
Year 2028 : 52 299 000 $
Year 2029 : 40 799 000 $
Salary Cap with 1 Way Contract
Year 2026 : 87 674 000 $
Year 2027 : 62 699 000 $
Year 2028 : 52 299 000 $
Year 2029 : 40 799 000 $

Farm Players Salaries
Louis Domingue SOS	0 $ (1)
Cole Hutson	0 $ (1)
Conor Geekie SOS	0 $ (1)
Samuel Bolduc SOS	0 $ (1)
Vasiliy Ponomarev SOS	0 $ (1)
Nikita Chibrikov SOS	0 $ (1)
Aatu Raty	0 $ (1)
Isaac Howard	0 $ (2)
Erik Brannstrom SOS	0 $ (1)
Oliver Kylington SOS	0 $ (1)
Calen Addison SOS	0 $ (1)
Total Farm Players	11
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 171 189 $
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 $ (5)
Mikhail Sergachev	8 500 000 $ (5)
Drake Batherson	8 100 000 $ (2)
Andrei Svechnikov	7 750 000 $ (3)
Alexis Lafrenière	7 450 000 $ (6)
Quinton Byfield	6 250 000 $ (3)
Chandler Stephenson	6 250 000 $ (5)
Cam York	5 150 000 $ (4)
Frank Vatrano	4 571 189 $ (2)
Ridly Greig	3 250 000 $ (3)
Alex Nedeljkovic	3 000 000 $ (2)
Zach Whitecloud	2 750 000 $ (2)
Peyton Krebs RFA	0 $ (1)
Sergei Bobrovsky UFA	0 $ (1)
Jordan Harris SOS	0 $ (1)
Tyler Tucker UFA	0 $ (1)
Cole Sillinger RFA	0 $ (1)
Connor Bedard RFA	0 $ (1)
Cutter Gauthier RFA	0 $ (1)
William Smith	0 $ (1)
Cayden Primeau SOS	0 $ (1)
Artyom Levshunov RFA	0 $ (1)
John Carlson UFA	0 $ (1)
Charlie Lindgren SOS	0 $ (1)
Boris Katchouk SOS	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2026 : 72 171 189 $
Year 2027 : 72 171 189 $
Year 2028 : 53 750 000 $
Year 2029 : 36 500 000 $
Salary Average Commitment
Year 2026 : 72 171 189 $
Year 2027 : 72 171 189 $
Year 2028 : 53 750 000 $
Year 2029 : 36 500 000 $
Salary Cap with 1 Way Contract
Year 2026 : 72 171 189 $
Year 2027 : 72 171 189 $
Year 2028 : 53 750 000 $
Year 2029 : 36 500 000 $

Farm Players Salaries
Kole Lind SOS	0 $ (1)
Jonathan Dahlen SOS	0 $ (1)
Victor Mete SOS	0 $ (1)
Sami Niku SOS	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	69 342 857 $
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 $ (2)
Cale Makar	9 000 000 $ (1)
Bo Horvat	8 500 000 $ (2)
JJ Peterka	7 700 000 $ (4)
Matty Beniers	7 142 857 $ (5)
Jake Walman	7 000 000 $ (7)
Cam Fowler	6 100 000 $ (3)
Martin Fehervary	6 000 000 $ (6)
NM SALAIRE (1 Way Contract)	2 500 000 $ (2)
-1 Way Contract Salary Cap :	2 500 000 $
Parker Kelly (Out of Payroll)	1 700 000 $ (4)
Urho Vaakanainen	1 550 000 $ (1)
Gage Goncalves	1 200 000 $ (1)
Hunter Brzustewicz (Out of Payroll)	950 000 $ (1)
Benjamin Kindel	0 $ (2)
Alex Pietrangelo SOS	0 $ (1)
Luke Schenn UFA	0 $ (1)
SOS Gardien	0 $ (1)
Devin Shore SOS	0 $ (1)
Alex Tuch UFA	0 $ (1)
Jonathan Quick SOS	0 $ (1)
Vincent Iorio	0 $ (1)
Yan Kuznetsov	0 $ (1)
Isak Rosen	0 $ (1)
Theo Lindstein	0 $ (1)
Brendan Lemieux sos	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2026 : 69 342 857 $
Year 2027 : 56 642 857 $
Year 2028 : 35 642 857 $
Year 2029 : 29 542 857 $
Salary Average Commitment
Year 2026 : 69 342 856 $
Year 2027 : 56 642 856 $
Year 2028 : 35 642 856 $
Year 2029 : 29 542 856 $
Salary Cap with 1 Way Contract
Year 2026 : 69 342 857 $
Year 2027 : 56 642 857 $
Year 2028 : 35 642 857 $
Year 2029 : 29 542 857 $

Farm Players Salaries
Adam Sykora	0 $ (1)
Sam Colangelo SOS	0 $ (1)
Jack Thompson SOS	0 $ (1)
Florian Xhekaj SOS	0 $ (1)
Dmitry Simashev	0 $ (2)
Oscar Fisker-Molgaard SOS	0 $ (1)
Total Farm Players	6
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	78 836 250 $
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
Kyle Connor	10 000 000 $ (8)
Mark Stone	9 500 000 $ (1)
Connor Hellebuyck	8 500 000 $ (3)
Josh Norris	7 950 000 $ (3)
Juraj Slafkovsky	7 600 000 $ (7)
Vince Dunn	7 350 000 $ (1)
Jaccob Slavin	6 461 250 $ (7)
Josh Morrissey	6 250 000 $ (2)
Sean Monahan	5 500 000 $ (3)
Artem Zub	4 600 000 $ (1)
Ryker Evans	2 050 000 $ (1)
SALAIRE K.C. (1 Way Contract)	2 000 000 $ (8)
-1 Way Contract Salary Cap :	2 000 000 $
Stephen Halliday	1 075 000 $ (2)
Daniil But	0 $ (2)
Benoit-Olivier Groulx SOS	0 $ (1)
Kevin Stenlund UFA	0 $ (1)
Luke Kunin UFA	0 $ (1)
Kasperi Kapanen UFA	0 $ (1)
Xavier Ouellet SOS	0 $ (1)
Ryan Leonard	0 $ (1)
GARDIENS SOS	0 $ (1)
Jack Roslovic UFA	0 $ (1)
Kailer Yamamoto UFA	0 $ (1)
Michael Pezzetta SOS	0 $ (1)
Matt Savoie	0 $ (1)
Rasmus Andersson UFA	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2026 : 78 836 250 $
Year 2027 : 55 336 250 $
Year 2028 : 48 011 250 $
Year 2029 : 26 061 250 $
Salary Average Commitment
Year 2026 : 78 836 250 $
Year 2027 : 55 336 250 $
Year 2028 : 48 011 250 $
Year 2029 : 26 061 250 $
Salary Cap with 1 Way Contract
Year 2026 : 78 836 250 $
Year 2027 : 55 336 250 $
Year 2028 : 48 011 250 $
Year 2029 : 26 061 250 $

Farm Players Salaries
Jonathan Lekkerimaki SOS	0 $ (1)
Gavin Brindley	0 $ (1)
Carter Mazur	0 $ (1)
Adam Engstrom SOS	0 $ (1)
Hendrix Lapierre	0 $ (1)
Cale Fleury	0 $ (1)
Konsta Helenius SOS	0 $ (1)
Jimmy Vesey SOS	0 $ (1)
Total Farm Players	8
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	65 572 879 $
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 $ (5)
Neal Pionk	7 000 000 $ (5)
Brayden Schenn	6 500 000 $ (2)
Dmitry Orlov	6 500 000 $ (1)
Tyler Bertuzzi	5 500 000 $ (2)
Dylan Strome	5 000 000 $ (2)
Jake McCabe	4 513 354 $ (4)
Ryan McDonagh	4 100 000 $ (3)
Johnathan Kovacevic	4 000 000 $ (4)
Will Cuylle	3 900 000 $ (1)
Joel Hofer	3 400 000 $ (1)
Daniel Vladar	3 350 000 $ (1)
Taylor Hall	3 166 667 $ (2)
Taylor Raddysh	1 500 000 $ (1)
James Van Riemsdyk UFA	0 $ (1)
Louis Crevier	0 $ (1)
David Perron UFA	0 $ (1)
Alexander Nylander SOS	0 $ (1)
Nicolas Meloche SOS	0 $ (1)
Patrick Kane UFA	0 $ (1)
Connor Murphy UFA	0 $ (1)
Evgeny Kuznetsov SOS	0 $ (1)
Stanislav Svozil SOS	0 $ (1)
Noah Gregor UFA	0 $ (1)
Jon Merrill SOS	0 $ (1)
Total Pro Players	25
Salary Commitment
Year 2026 : 65 572 879 $
Year 2027 : 46 922 879 $
Year 2028 : 26 756 212 $
Year 2029 : 22 656 212 $
Salary Average Commitment
Year 2026 : 65 572 878 $
Year 2027 : 46 922 878 $
Year 2028 : 26 756 211 $
Year 2029 : 22 656 211 $
Salary Cap with 1 Way Contract
Year 2026 : 65 572 879 $
Year 2027 : 46 922 879 $
Year 2028 : 26 756 212 $
Year 2029 : 22 656 212 $

Farm Players Salaries
Thomas Milic SOS	0 $ (1)
Tyson Jost UFA	0 $ (1)
Charles Alexis Legault SOS	0 $ (1)
Cole Guttman SOS	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	90 300 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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
Leon Draisaitl	10 000 000 $ (7)
David Pastrnak	10 000 000 $ (2)
Charlie Mcavoy	9 500 000 $ (2)
Darnell Nurse	9 250 000 $ (4)
Shane Pinto	7 500 000 $ (4)
Mikael Granlund	7 000 000 $ (2)
Josh Doan	6 950 000 $ (7)
Jordan Binnington	6 000 000 $ (1)
Dylan DeMelo	4 900 000 $ (2)
Marcus Foligno	4 000 000 $ (2)
SALAIRE LD (1 Way Contract)	4 000 000 $ (7)
-1 Way Contract Salary Cap :	4 000 000 $
Alexandre Carrier	3 750 000 $ (1)
Jake Evans	2 850 000 $ (3)
Linus Karlsson (Out of Payroll)	2 250 000 $ (2)
SALAIRE DP (1 Way Contract)	1 250 000 $ (2)
-1 Way Contract Salary Cap :	1 250 000 $
Drew Helleson	1 100 000 $ (1)
Jacob Trouba UFA	0 $ (1)
Denver Barkey	0 $ (2)
Nikke Kokko SOS	0 $ (1)
Daniel Zhilkin SOS	0 $ (1)
Dylan Coghlan SOS	0 $ (1)
Mikhail Maltsev SOS	0 $ (1)
Cal Petersen SOS	0 $ (1)
Philip Tomasino SOS	0 $ (1)
Owen Beck SOS	0 $ (1)
Elliot Desnoyers SOS	0 $ (1)
Joshua Roy SOS	0 $ (1)
Valtteri Puustinen SOS	0 $ (1)
Jonny Brodzinski UFA	0 $ (1)
Nikita Nesterenko (Out of Payroll)	0 $ (1)
Porter Martone	0 $ (2)
Nikita Gusev SOS	0 $ (1)
Total Pro Players	32
Salary Commitment
Year 2026 : 90 300 000 $
Year 2027 : 79 450 000 $
Year 2028 : 40 550 000 $
Year 2029 : 37 700 000 $
Salary Average Commitment
Year 2026 : 90 300 000 $
Year 2027 : 79 450 000 $
Year 2028 : 40 550 000 $
Year 2029 : 37 700 000 $
Salary Cap with 1 Way Contract
Year 2026 : 90 300 000 $
Year 2027 : 79 450 000 $
Year 2028 : 40 550 000 $
Year 2029 : 37 700 000 $

Farm Players Salaries
Sebastian Cossa SOS	0 $ (1)
Elias Pettersson	0 $ (1)
Owen Pickering SOS	0 $ (1)
William Karlsson SOS	0 $ (1)
David Spacek SOS	0 $ (1)
Aleksanteri Kaskimaki SOS	0 $ (1)
Luca Cagnoni SOS	0 $ (1)
Justin Robidas SOS	0 $ (1)
Total Farm Players	8
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	70 064 047 $
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
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 $ (2)
Brady Tkachuk	8 205 714 $ (2)
Lucas Raymond	8 075 000 $ (6)
Devon Toews	7 250 000 $ (3)
MacKenzie Weegar	6 250 000 $ (2)
Cam Talbot	5 300 000 $ (2)
Samuel Girard	5 000 000 $ (1)
Nikita Zadorov	5 000 000 $ (4)
Blake Coleman	4 900 000 $ (1)
Ryan O'Reilly	4 500 000 $ (1)
Salaire A.M. (1 Way Contract)	3 250 000 $ (2)
-1 Way Contract Salary Cap :	3 250 000 $
Yanni Gourde	2 333 333 $ (5)
Jimmy Snuggerud	0 $ (1)
Julien Gauthier SOS	0 $ (1)
Alex Formenton SOS	0 $ (1)
Trevor van Riemsdyk UFA	0 $ (1)
Robby Fabbri UFA	0 $ (1)
Jani Nyman	0 $ (1)
Adam Raska SOS	0 $ (1)
Simon Edvinsson RFA	0 $ (1)
Lars Eller UFA	0 $ (1)
Noah Ostlund	0 $ (1)
Nikita Alexandrov SOS	0 $ (1)
Daemon Hunt RFA	0 $ (1)
Mathieu Joseph UFA	0 $ (1)
GARDIEN SOS	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 2026 : 70 064 047 $
Year 2027 : 55 664 047 $
Year 2028 : 22 658 333 $
Year 2029 : 15 408 333 $
Salary Average Commitment
Year 2026 : 70 064 047 $
Year 2027 : 55 664 047 $
Year 2028 : 22 658 333 $
Year 2029 : 15 408 333 $
Salary Cap with 1 Way Contract
Year 2026 : 70 064 047 $
Year 2027 : 55 664 047 $
Year 2028 : 22 658 333 $
Year 2029 : 15 408 333 $

Farm Players Salaries
Brennan Othmann SOS	0 $ (1)
Devin Kaplan	0 $ (1)
Tristan Broz SOS	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	92 047 944 $
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	10 000 000 $ (8)
Tyler Seguin	9 850 000 $ (1)
Adam Fox	9 500 000 $ (2)
Sam Reinhart	8 625 000 $ (6)
Pierre-Luc Dubois	8 500 000 $ (5)
Tage Thompson	7 142 857 $ (2)
Brady Skjei	7 000 000 $ (5)
Valeri Nichushkin	6 125 000 $ (4)
Morgan Geekie	5 500 000 $ (5)
Tom Wilson	5 166 667 $ (3)
John Tavares	4 388 420 $ (3)
Warren Foegele	3 500 000 $ (1)
J.E. SALAIRE (1 Way Contract)	3 500 000 $ (8)
-1 Way Contract Salary Cap :	3 500 000 $
Adam Gaudette	2 000 000 $ (1)
Adam Klapka	1 250 000 $ (1)
Aleksei Kolosov SOS	0 $ (1)
Stuart Skinner UFA	0 $ (1)
Sonny Milano UFA	0 $ (1)
Zac Jones SOS	0 $ (1)
Matt Kessel	0 $ (1)
Nick Blankenburg UFA	0 $ (1)
Carter Hart SOS	0 $ (1)
Jeff Petry UFA	0 $ (1)
Total Pro Players	23
Salary Commitment
Year 2026 : 92 047 944 $
Year 2027 : 75 447 944 $
Year 2028 : 58 805 087 $
Year 2029 : 49 250 000 $
Salary Average Commitment
Year 2026 : 92 047 945 $
Year 2027 : 75 447 945 $
Year 2028 : 58 805 088 $
Year 2029 : 49 250 000 $
Salary Cap with 1 Way Contract
Year 2026 : 92 047 944 $
Year 2027 : 75 447 944 $
Year 2028 : 58 805 087 $
Year 2029 : 49 250 000 $

Farm Players Salaries
Ilya Samsonov SOS	0 $ (1)
Nico Daws SOS	0 $ (1)
Mikko Koskinen SOS	0 $ (1)
Scott Perunovich SOS	0 $ (1)
Marc Del Gaizo SOS	0 $ (1)
Jakub Lauko SOS	0 $ (1)
Jaret Anderson-Dolan SOS	0 $ (1)
Jakub Vrana SOS	0 $ (1)
Ondrej Kase SOS	0 $ (1)
Nick Ritchie SOS	0 $ (1)
Calle Jarnkrok UFA	0 $ (1)
Kyle MacLean	0 $ (1)
Total Farm Players	12
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	22 137 500 $
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
Bowen Byram	6 250 000 $ (1)
Dakota Joshua	3 250 000 $ (2)
Evan Rodrigues	3 000 000 $ (1)
Mason Appleton	2 900 000 $ (1)
Connor Dewar	2 250 000 $ (2)
Mark Jankowski (Out of Payroll)	1 850 000 $ (2)
Michael Eyssimont	1 450 000 $ (1)
Brayden Pachal	1 187 500 $ (1)
Paul Cotter (Out of Payroll)	0 $ (1)
Andreas Englund SOS	0 $ (1)
Phillip Di Giuseppe SOS (Out of Payroll)	0 $ (1)
Jacob Moverare SOS (Out of Payroll)	0 $ (1)
Zakhar Bardakov	0 $ (1)
Noah Laba	0 $ (1)
Spencer Martin SOS	0 $ (1)
Lucas Carlsson SOS	0 $ (1)
Brendan Gaunce UFA	0 $ (1)
Laurent Brossoit SOS	0 $ (1)
Barrett Hayton	0 $ (1)
SALAIRE J.T. *** (1 Way Contract)	0 $ (1)
-1 Way Contract Salary Cap :	0 $
Josh Mahura UFA (Out of Payroll)	0 $ (1)
Mason Lohrei	0 $ (1)
Alex Bump	0 $ (2)
Brock McGinn SOS	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2026 : 22 137 500 $
Year 2027 : 7 350 000 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 22 137 500 $
Year 2027 : 7 350 000 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Cap with 1 Way Contract
Year 2026 : 22 137 500 $
Year 2027 : 7 350 000 $
Year 2028 : 0 $
Year 2029 : 0 $

Farm Players Salaries
Calvin Pickard SOS	0 $ (1)
Pheonix Copley SOS	0 $ (1)
Samuel Honzek SOS	0 $ (1)
Nils Aman SOS	0 $ (1)
Jonah Gadjovich SOS	0 $ (1)
Max Willman SOS	0 $ (1)
Tyler Motte SOS	0 $ (1)
Riley Duran SOS	0 $ (1)
Ben Harpur SOS	0 $ (1)
Dennis Gilbert SOS	0 $ (1)
Luca Pinelli SOS	0 $ (2)
Chase Bradley SOS	0 $ (1)
Total Farm Players	12
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	89 187 500 $
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	(663 738 $)
Projected Bank Account	(663 738 $)

Pro Players Salaries
Kirill Kaprizov	10 000 000 $ (8)
Adrian Kempe UFA	10 000 000 $ (8)
Thomas Harley	10 000 000 $ (8)
Evan Bouchard	10 000 000 $ (3)
Filip Hronek	7 250 000 $ (6)
SALAIRE K.K. (1 Way Contract)	7 000 000 $ (8)
-1 Way Contract Salary Cap :	7 000 000 $
Brandon Hagel	6 500 000 $ (3)
Damon Severson	6 250 000 $ (5)
Logan Stankoven	6 000 000 $ (7)
Esa Lindell	5 250 000 $ (4)
Pavel Zacha	4 750 000 $ (1)
Dawson Mercer	4 000 000 $ (1)
Tyler Kleven	1 600 000 $ (1)
Salaire T.H. (1 Way Contract)	587 500 $ (8)
-1 Way Contract Salary Cap :	587 500 $
Sean Farrell SOS	0 $ (1)
Nick Lardis	0 $ (2)
Elias Salomonsson	0 $ (1)
Pyotr Kochetkov SOS	0 $ (1)
Craig smith SOS	0 $ (1)
Danila Yurov	0 $ (2)
Eeli Tolvanen UFA	0 $ (1)
Joel Kiviranta UFA	0 $ (1)
Olli Juolevi SOS	0 $ (1)
Jean-Luc Foudy SOS	0 $ (1)
Igor Chernyshov	0 $ (2)
Kaapo Kähkönen SOS	0 $ (1)
Brent Burns UFA	0 $ (1)
Total Pro Players	27
Salary Commitment
Year 2026 : 89 187 500 $
Year 2027 : 78 837 500 $
Year 2028 : 78 837 500 $
Year 2029 : 62 337 500 $
Salary Average Commitment
Year 2026 : 89 187 500 $
Year 2027 : 78 837 500 $
Year 2028 : 78 837 500 $
Year 2029 : 62 337 500 $
Salary Cap with 1 Way Contract
Year 2026 : 89 187 500 $
Year 2027 : 78 837 500 $
Year 2028 : 78 837 500 $
Year 2029 : 62 337 500 $

Farm Players Salaries
J.T. Compher	51 000 $ (2)
Sergei Murashov SOS	0 $ (1)
Lian Bichsel	0 $ (1)
Seamus Casey SOS	0 $ (1)
John Leonard SOS	0 $ (1)
Total Farm Players	5
Salary Commitment
Year 2026 : 51 000 $
Year 2027 : 51 000 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 51 000 $
Year 2027 : 51 000 $
Year 2028 : 0 $
Year 2029 : 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	21 450 000 $
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	0 $
Projected Bank Account	0 $

Pro Players Salaries
Darren Raddysh	8 500 000 $ (8)
Joey Daccord	5 000 000 $ (4)
Alex Vlasic	4 600 000 $ (4)
Michael Carcone	1 750 000 $ (2)
Declan Chisholm	1 600 000 $ (1)
Noah Juulsen UFA	0 $ (1)
Mitchell Chaffee SOS	0 $ (1)
John Ludvig SOS	0 $ (1)
Vinni Lettieri SOS	0 $ (1)
Nicholas Robertson	0 $ (1)
Jesse Ylönen SOS	0 $ (1)
Anthony Stolarz SOS	0 $ (1)
James Hamblin SOS	0 $ (1)
Beckett Malenstyn UFA	0 $ (1)
Nick DeSimone UFA	0 $ (1)
Ross Johnston UFA	0 $ (1)
Klim Kostin SOS	0 $ (1)
Adam Edstrom	0 $ (1)
Jake Christiansen	0 $ (1)
Kevin Rooney SOS	0 $ (1)
Emil Martinsen-Lilleberg (Out of Payroll)	0 $ (1)
Total Pro Players	21
Salary Commitment
Year 2026 : 21 450 000 $
Year 2027 : 19 850 000 $
Year 2028 : 18 100 000 $
Year 2029 : 18 100 000 $
Salary Average Commitment
Year 2026 : 21 450 000 $
Year 2027 : 19 850 000 $
Year 2028 : 18 100 000 $
Year 2029 : 18 100 000 $
Salary Cap with 1 Way Contract
Year 2026 : 21 450 000 $
Year 2027 : 19 850 000 $
Year 2028 : 18 100 000 $
Year 2029 : 18 100 000 $

Farm Players Salaries
Justin Dowling SOS	0 $ (1)
Roby Jarventie SOS	0 $ (1)
John hayden SOS	0 $ (1)
Nicolas Aubé-Kubel	0 $ (1)
Adam Beckman SOS	0 $ (1)
Total Farm Players	5
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	93 866 667 $
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
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
Rasmus Dahlin	10 000 000 $ (6)
Aleksander Barkov	10 000 000 $ (4)
Lane Hutson	8 850 000 $ (8)
Miro Heiskanen	8 450 000 $ (3)
Roope Hintz	8 450 000 $ (5)
Cole Caufield	7 850 000 $ (5)
Troy Terry	7 000 000 $ (4)
Matt Boldy	7 000 000 $ (2)
Dante Fabbro	4 125 000 $ (5)
Ryan Donato	4 000 000 $ (3)
Joseph Woll	3 666 667 $ (2)
Jack Quinn	3 375 000 $ (1)
Nils Hoglander	3 000 000 $ (1)
Alex Newhook	2 900 000 $ (1)
Jesper Wallstedt	2 200 000 $ (1)
Yaroslav Askarov	2 000 000 $ (1)
SALAIRE R.D.	1 000 000 $ (6)
Connor Ingram UFA	0 $ (1)
Logan Stanley UFA	0 $ (1)
Lukas Reichel	0 $ (1)
Matthew Wood	0 $ (1)
Shane Wright	0 $ (1)
Rafaël Harvey-Pinard SOS	0 $ (1)
Joey anderson SOS	0 $ (1)
Zach Benson	0 $ (1)
Gabriel Perreault	0 $ (1)
Trevor Zegras	0 $ (1)
Roby Jarventie SOS	0 $ (1)
Zeev Buium	0 $ (1)
Filip Chytil SOS	0 $ (1)
Total Pro Players	30
Salary Commitment
Year 2026 : 93 866 667 $
Year 2027 : 80 391 667 $
Year 2028 : 69 725 000 $
Year 2029 : 57 275 000 $
Salary Average Commitment
Year 2026 : 89 766 667 $
Year 2027 : 76 291 667 $
Year 2028 : 65 625 000 $
Year 2029 : 53 175 000 $
Salary Cap with 1 Way Contract
Year 2026 : 93 866 667 $
Year 2027 : 80 391 667 $
Year 2028 : 69 725 000 $
Year 2029 : 57 275 000 $

Farm Players Salaries
Joel Blomqvist SOS	0 $ (1)
Helge Grans SOS	0 $ (1)
Berkly Catton	0 $ (1)
Jared Davidson SOS	0 $ (1)
Total Farm Players	4
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	88 325 000 $
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	674 842 $
Projected Bank Account	674 842 $

Pro Players Salaries
Mikko Rantanen	10 000 000 $ (7)
Andrei Vasilevskiy	9 500 000 $ (2)
Travis Konecny	8 750 000 $ (7)
Moritz Seider	8 550 000 $ (5)
Nikolaj Ehlers	8 500 000 $ (5)
Robert Thomas	8 125 000 $ (2)
Quinn Hughes	7 850 000 $ (1)
Janis Moser	6 750 000 $ (8)
William Eklund	5 600 000 $ (3)
Marco Rossi	5 000 000 $ (2)
Kaedan Korczak	3 250 000 $ (4)
Tyler Myers	3 000 000 $ (1)
SALAIRE M.R. (1 Way Contract)	2 000 000 $ (7)
-1 Way Contract Salary Cap :	2 000 000 $
Mattias Janmark	1 450 000 $ (1)
Scott Morrow	0 $ (1)
Adam Boqvist	0 $ (1)
Matt Luff SOS	0 $ (1)
Claude Giroux UFA	0 $ (1)
Donovan Sebrango	0 $ (1)
Hudson Fasching SOS	0 $ (1)
Artemi Panarin UFA	0 $ (1)
Samuel Knazko SOS	0 $ (1)
Thatcher Demko SOS	0 $ (1)
Troy Stecher UFA	0 $ (1)
Jacob Bryson UFA	0 $ (1)
SALAIRE A.P. (1 Way Contract)	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 2026 : 88 325 000 $
Year 2027 : 76 025 000 $
Year 2028 : 53 400 000 $
Year 2029 : 47 800 000 $
Salary Average Commitment
Year 2026 : 88 325 000 $
Year 2027 : 76 025 000 $
Year 2028 : 53 400 000 $
Year 2029 : 47 800 000 $
Salary Cap with 1 Way Contract
Year 2026 : 88 325 000 $
Year 2027 : 76 025 000 $
Year 2028 : 53 400 000 $
Year 2029 : 47 800 000 $

Farm Players Salaries
Jett Luchanko SOS	0 $ (1)
Total Farm Players	1
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	93 175 000 $
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	(203 252 $)
Projected Bank Account	(203 252 $)

Pro Players Salaries
Martin Necas	10 000 000 $ (8)
Matthew Tkachuk	9 500 000 $ (4)
Jake Guentzel	9 000 000 $ (5)
Luke Hughes	9 000 000 $ (6)
Jakob Chychrun	9 000 000 $ (7)
Wyatt Johnston	8 400 000 $ (4)
Jake Sanderson	8 050 000 $ (3)
Nick Suzuki	7 875 000 $ (2)
Dylan Holloway	7 750 000 $ (5)
John Gibson	6 400 000 $ (1)
Jared McCann	5 000 000 $ (1)
Shayne Gostisbehere UFA	3 200 000 $ (1)
Pavel Dorofeyev RFA	0 $ (1)
Jamie Benn UFA	0 $ (1)
Adin Hill SOS	0 $ (1)
Matt Grzelcyk UFA	0 $ (1)
Alexander Nikishin RFA	0 $ (1)
Fraser Minten	0 $ (1)
Pavel Mintyukov RFA	0 $ (1)
Mack Celebrini RFA	0 $ (1)
Mason Marchment UFA	0 $ (1)
Total Pro Players	21
Salary Commitment
Year 2026 : 93 175 000 $
Year 2027 : 78 575 000 $
Year 2028 : 70 700 000 $
Year 2029 : 62 650 000 $
Salary Average Commitment
Year 2026 : 93 175 000 $
Year 2027 : 78 575 000 $
Year 2028 : 70 700 000 $
Year 2029 : 62 650 000 $
Salary Cap with 1 Way Contract
Year 2026 : 93 175 000 $
Year 2027 : 78 575 000 $
Year 2028 : 70 700 000 $
Year 2029 : 62 650 000 $

Farm Players Salaries
Necas Balance Salaire	15 000 $ (8)
Sacha Boisvert	0 $ (1)
Luca Del Bel Belluz SOS	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2026 : 15 000 $
Year 2027 : 15 000 $
Year 2028 : 15 000 $
Year 2029 : 15 000 $
Salary Average Commitment
Year 2026 : 15 000 $
Year 2027 : 15 000 $
Year 2028 : 15 000 $
Year 2029 : 15 000 $

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	89 350 000 $
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	2 391 099 $
Projected Bank Account	2 391 099 $

Pro Players Salaries
Igor Shesterkin	10 000 000 $ (7)
Aaron Ekblad	8 600 000 $ (1)
Filip Forsberg	8 500 000 $ (2)
Kevin Fiala	7 875 000 $ (2)
Mason McTavish	7 000 000 $ (5)
Colton Parayko	6 500 000 $ (4)
Sean Durzi	6 000 000 $ (2)
Phillip Danault	5 500 000 $ (1)
Teuvo Teravainen	5 400 000 $ (1)
Ryan Nugent-Hopkins	5 125 000 $ (1)
Karel Vejmelka	4 750 000 $ (4)
Jonathan Drouin	4 000 000 $ (1)
Olli Maatta	3 500 000 $ (2)
Vladislav Namestnikov	3 000 000 $ (1)
Sean Kuraly	1 850 000 $ (1)
Nick Bjugstad	1 750 000 $ (1)
Jansen Harkins UFA	0 $ (1)
Curtis Lazar UFA	0 $ (1)
Emil Andrae	0 $ (1)
Mathew Dumba SOS	0 $ (1)
Emil Martinsen-Lilleberg	0 $ (1)
Rutger McGroarty	0 $ (1)
Michael Kesselring	0 $ (1)
Total Pro Players	23
Salary Commitment
Year 2026 : 89 350 000 $
Year 2027 : 54 125 000 $
Year 2028 : 28 250 000 $
Year 2029 : 28 250 000 $
Salary Average Commitment
Year 2026 : 89 350 000 $
Year 2027 : 54 125 000 $
Year 2028 : 28 250 000 $
Year 2029 : 28 250 000 $
Salary Cap with 1 Way Contract
Year 2026 : 89 350 000 $
Year 2027 : 54 125 000 $
Year 2028 : 28 250 000 $
Year 2029 : 28 250 000 $

Farm Players Salaries
James Malatesta SOS	0 $ (1)
Ethan Del Mastro SOS	0 $ (1)
William Dufour SOS	0 $ (1)
Ville Ottavainen SOS	0 $ (1)
Hunter Haight SOS	0 $ (1)
Total Farm Players	5
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	73 725 000 $
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	1 143 585 $
Projected Bank Account	1 143 585 $

Pro Players Salaries
Elias Pettersson	10 000 000 $ (3)
Drew Doughty	10 000 000 $ (1)
Owen Power	8 350 000 $ (5)
Linus Ullmark	8 250 000 $ (3)
Shea Theodore	7 425 000 $ (6)
Nico Hischier	7 250 000 $ (1)
Nazem Kadri	7 000 000 $ (3)
Brad Marchand	5 250 000 $ (5)
Rasmus Sandin	4 600 000 $ (3)
Henri Jokiharju	3 000 000 $ (2)
Salaire balance E.P. (1 Way Contract)	1 600 000 $ (3)
-1 Way Contract Salary Cap :	1 600 000 $
Salaire D.D. (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	1 000 000 $
Matt Nieto SOS	0 $ (1)
Kirby Dach UFA	0 $ (1)
Anders Lindback SOS	0 $ (1)
Jeff Skinner UFA	0 $ (1)
Boone Jenner UFA	0 $ (1)
Ozzy Wiesblatt	0 $ (1)
Jakob Pelletier SOS	0 $ (1)
Kevin Labanc SOS	0 $ (1)
Jack Finley	0 $ (1)
Joe Veleno	0 $ (1)
MacKenzie Entwistle SOS	0 $ (1)
Logan Brown SOS	0 $ (1)
Cam Dineen SOS	0 $ (1)
Robin Salo SOS	0 $ (1)
Oskar Steen SOS	0 $ (1)
Oskar Olausson SOS	0 $ (1)
Viktor Arvidsson UFA	0 $ (1)
Total Pro Players	29
Salary Commitment
Year 2026 : 73 725 000 $
Year 2027 : 55 475 000 $
Year 2028 : 52 475 000 $
Year 2029 : 21 025 000 $
Salary Average Commitment
Year 2026 : 73 725 000 $
Year 2027 : 55 475 000 $
Year 2028 : 52 475 000 $
Year 2029 : 21 025 000 $
Salary Cap with 1 Way Contract
Year 2026 : 73 725 000 $
Year 2027 : 55 475 000 $
Year 2028 : 52 475 000 $
Year 2029 : 21 025 000 $

Farm Players Salaries
Ivan Miroshnichenko SOS	0 $ (1)
Total Farm Players	1
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	44 550 000 $
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
Zemgus Girgensons UFA	8 850 000 $ (1)
Yegor Sharangovich	5 750 000 $ (4)
Christian Dvorak	5 150 000 $ (5)
Brian Dumoulin	4 000 000 $ (2)
Andrew Mangiapane	3 600 000 $ (1)
Scott Mayfield	3 500 000 $ (4)
Pierre Engvall	3 000 000 $ (4)
Semyon Varlamov SOS	2 750 000 $ (1)
Alexei Toropchenko	2 500 000 $ (2)
Frederick Gaudreau	2 100 000 $ (2)
Radek Faksa	2 000 000 $ (2)
Steven Lorentz	1 350 000 $ (2)
Jeremy Lauzon UFA	0 $ (1)
Shane Lachance SOS	0 $ (1)
Otto Stenberg	0 $ (1)
Vincent Desharnais UFA	0 $ (1)
Nick Foligno UFA	0 $ (1)
Zach Bogosian UFA	0 $ (1)
Jamie Oleksiak UFA	0 $ (1)
Emmitt Finnie	0 $ (1)
Denis Gurianov SOS	0 $ (1)
Kale Clague SOS	0 $ (1)
Ryan Lomberg UFA	0 $ (1)
Corey Perry UFA	0 $ (1)
Alexandar Georgiev SOS	0 $ (1)
Jasper Weatherby SOS	0 $ (1)
Caleb Jones SOS	0 $ (1)
Max Jones UFA	0 $ (1)
Total Pro Players	28
Salary Commitment
Year 2026 : 44 550 000 $
Year 2027 : 29 350 000 $
Year 2028 : 17 400 000 $
Year 2029 : 17 400 000 $
Salary Average Commitment
Year 2026 : 44 550 000 $
Year 2027 : 29 350 000 $
Year 2028 : 17 400 000 $
Year 2029 : 17 400 000 $
Salary Cap with 1 Way Contract
Year 2026 : 44 550 000 $
Year 2027 : 29 350 000 $
Year 2028 : 17 400 000 $
Year 2029 : 17 400 000 $

Farm Players Salaries
Carl Lindbom SOS	0 $ (1)
Tyson Kozak	0 $ (1)
Kristian Vesalainen SOS	0 $ (1)
Total Farm Players	3
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	47 350 335 $
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
Jesse Puljujarvi SOS	6 800 000 $ (2)
Kevin Bahl	5 350 000 $ (5)
Jackson Blake	5 117 002 $ (8)
Anton Lundell	5 000 000 $ (4)
William Borgen	4 100 000 $ (4)
Joel Edmundson	3 800 000 $ (2)
Michael McCarron	3 333 333 $ (6)
Nic Dowd	3 000 000 $ (1)
Mathieu Olivier	3 000 000 $ (5)
Miles Wood	2 500 000 $ (3)
Maxim Tsyplakov	2 250 000 $ (1)
Jake Allen	1 800 000 $ (4)
Isac Lundestrom	1 300 000 $ (1)
Axel Sandin-Pellika	0 $ (1)
Sam Lafferty UFA	0 $ (1)
Patrik Laine SOS	0 $ (1)
Jamie Drysdale	0 $ (1)
Ian Moore	0 $ (1)
Gardien SOS	0 $ (1)
Luke Glendening UFA	0 $ (1)
Riley Stillman SOS	0 $ (1)
Nicolas Deslauriers	0 $ (2)
Nathan Walker UFA	0 $ (2)
Rasmus Kupari SOS	0 $ (1)
Scott Reedy SOS	0 $ (1)
Marian Studenic SOS	0 $ (1)
Jordan Spence	0 $ (1)
Markus Niemelainen SOS	0 $ (1)
Cole Reinhardt	0 $ (1)
Brandt Clarke (Out of Payroll)	0 $ (1)
Shakir Mukhamadullin	0 $ (1)
Calum Ritchie	0 $ (1)
Nikita Grebenkin	0 $ (1)
Bobby Brink	0 $ (1)
Total Pro Players	34
Salary Commitment
Year 2026 : 47 350 335 $
Year 2027 : 40 800 335 $
Year 2028 : 30 200 335 $
Year 2029 : 27 700 335 $
Salary Average Commitment
Year 2026 : 47 350 335 $
Year 2027 : 40 800 335 $
Year 2028 : 30 200 335 $
Year 2029 : 27 700 335 $
Salary Cap with 1 Way Contract
Year 2026 : 47 350 335 $
Year 2027 : 40 800 335 $
Year 2028 : 30 200 335 $
Year 2029 : 27 700 335 $

Farm Players Salaries
Victor Mancini	10 000 $ (2)
Jared Wright	0 $ (1)
Dylan Duke SOS	0 $ (1)
Kevin Korchinski SOS	0 $ (1)
Ben McCartney SOS	0 $ (1)
Mitchell Stephens SOS	0 $ (1)
Nikolai Kovalenko SOS	0 $ (1)
William Stromgren SOS	0 $ (1)
Total Farm Players	8
Salary Commitment
Year 2026 : 10 000 $
Year 2027 : 10 000 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 10 000 $
Year 2027 : 10 000 $
Year 2028 : 0 $
Year 2029 : 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	78 424 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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 $ (2)
Timo Meier	8 800 000 $ (5)
Ilya Sorokin	8 250 000 $ (3)
Sean Couturier	7 750 000 $ (3)
Andre Burakovsky	6 950 000 $ (1)
Conor Garland	6 000 000 $ (5)
Jonas Brodin	6 000 000 $ (2)
Elvis Merzlikins	5 400 000 $ (1)
Adam Lowry	5 000 000 $ (5)
Jacob Middleton	4 350 000 $ (2)
Dmitri Voronkov	4 175 000 $ (1)
Alex Iafallo	3 666 666 $ (1)
Drew O'Connor	2 500 000 $ (1)
Cole Perfetti	0 $ (1)
Tobias Bjornfot SOS	0 $ (1)
Adam Erne UFA	0 $ (1)
Oskar Sundqvist UFA	0 $ (1)
Nick Cousins UFA	0 $ (1)
Carson Soucy UFA	0 $ (1)
Brandon Duhaime UFA	0 $ (1)
Yegor Chinakhov	0 $ (1)
Brett Leason SOS	0 $ (1)
Philippe Myers UFA	0 $ (1)
Michael Bunting UFA	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2026 : 78 424 999 $
Year 2027 : 55 733 333 $
Year 2028 : 35 800 000 $
Year 2029 : 19 800 000 $
Salary Average Commitment
Year 2026 : 78 424 999 $
Year 2027 : 55 733 333 $
Year 2028 : 35 800 000 $
Year 2029 : 19 800 000 $
Salary Cap with 1 Way Contract
Year 2026 : 78 424 999 $
Year 2027 : 55 733 333 $
Year 2028 : 35 800 000 $
Year 2029 : 19 800 000 $

Farm Players Salaries
Justin Danforth SOS	18 000 $ (1)
Matt Rempe (Out of Payroll)	9 750 $ (1)
Vyacheslav Buteyets SOS	0 $ (1)
Lukas Cormier SOS	0 $ (1)
Maksymilian Szuber SOS	0 $ (1)
Vitali Kravtsov SOS	0 $ (1)
Kirill Kudryavtsev SOS	0 $ (1)
Total Farm Players	7
Salary Commitment
Year 2026 : 27 750 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 27 750 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	70 592 333 $
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	5 944 543 $
Projected Bank Account	5 944 543 $

Pro Players Salaries
Roman Josi	9 059 000 $ (2)
Sidney Crosby	8 700 000 $ (1)
Steven Stamkos	8 000 000 $ (2)
Matthew Knies	7 750 000 $ (5)
Brock Boeser	7 250 000 $ (6)
Spencer Knight	5 833 333 $ (3)
Gustav Forsling	5 750 000 $ (3)
Matt Roy	5 750 000 $ (5)
Sam Malinski	4 750 000 $ (4)
Joonas Korpisalo	4 000 000 $ (2)
Ryan Poehling	3 750 000 $ (4)
Ethan Bear SOS	0 $ (1)
Collin Graf	0 $ (1)
Victor Olofsson	0 $ (1)
Leevi Merilainen SOS	0 $ (1)
Sam Rinzel	0 $ (2)
Marcus Sorensen SOS	0 $ (1)
Matthew Poitras SOS	0 $ (1)
Zachary Bolduc	0 $ (1)
Henry Thrun SOS	0 $ (1)
Denton Mateychuk	0 $ (1)
Samuel Ersson	0 $ (1)
Vitek Vanecek SOS	0 $ (1)
Alex Ovechkin UFA	0 $ (1)
Total Pro Players	24
Salary Commitment
Year 2026 : 70 592 333 $
Year 2027 : 61 892 333 $
Year 2028 : 40 833 333 $
Year 2029 : 29 250 000 $
Salary Average Commitment
Year 2026 : 70 592 334 $
Year 2027 : 61 892 334 $
Year 2028 : 40 833 334 $
Year 2029 : 29 250 000 $
Salary Cap with 1 Way Contract
Year 2026 : 70 592 333 $
Year 2027 : 61 892 333 $
Year 2028 : 40 833 333 $
Year 2029 : 29 250 000 $

Farm Players Salaries
Drew Commesso SOS	0 $ (1)
Trevor Kuntar SOS	0 $ (1)
Total Farm Players	2
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	73 445 714 $
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	(992 199 $)
Projected Bank Account	(992 199 $)

Pro Players Salaries
Brayden Point	9 500 000 $ (2)
Brock Faber	8 500 000 $ (7)
Pavel Buchnevich	8 000 000 $ (5)
Andrew Copp	5 625 000 $ (1)
Jake DeBrusk	5 500 000 $ (5)
Joel Farabee	5 000 000 $ (2)
Ukko-Pekka Luukkonen	4 750 000 $ (3)
Kaapo Kakko	4 525 000 $ (2)
Artturi Lehkonen	4 500 000 $ (1)
Ryan Lindgren	4 500 000 $ (3)
Mattias Samuelsson	4 285 714 $ (3)
Tyson Foerster	3 750 000 $ (1)
Sam Steel	2 100 000 $ (1)
Elmer Soderblom	1 125 000 $ (1)
Ivan Demidov	940 833 $ (1)
Olen Zellweger	844 167 $ (1)
Mavrik Bourque (Out of Payroll)	0 $ (1)
Wyatt Kalynuk SOS	0 $ (1)
Nikolai Knyzhov SOS	0 $ (1)
Martin Jones SOS	0 $ (1)
Justin Holl SOS	0 $ (1)
Ben Hutton UFA	0 $ (1)
Beckett Sennecke	0 $ (2)
Andrei Kuzmenko UFA	0 $ (1)
Jiri Kulich SOS	0 $ (1)
Matvei Michkov	0 $ (1)
Arvid Soderblom SOS	0 $ (1)
Pierre-Olivier Joseph (Out of Payroll)	0 $ (1)
Total Pro Players	28
Salary Commitment
Year 2026 : 73 445 714 $
Year 2027 : 54 560 714 $
Year 2028 : 35 535 714 $
Year 2029 : 22 000 000 $
Salary Average Commitment
Year 2026 : 73 445 714 $
Year 2027 : 54 560 714 $
Year 2028 : 35 535 714 $
Year 2029 : 22 000 000 $
Salary Cap with 1 Way Contract
Year 2026 : 73 445 714 $
Year 2027 : 54 560 714 $
Year 2028 : 35 535 714 $
Year 2029 : 22 000 000 $

Farm Players Salaries
Michael Misa	0 $ (2)
Tristan Luneau SOS	0 $ (1)
David Jiricek	0 $ (2)
Lenni Hameenaho	0 $ (2)
jacob Larsson SOS	0 $ (1)
Total Farm Players	5
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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	85 000 000 $
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	(37 588 $)
Projected Bank Account	(37 588 $)

Pro Players Salaries
Jonathan Huberdeau	10 000 000 $ (2)
Seth Jones	9 500 000 $ (2)
K'Andre Miller	7 800 000 $ (7)
Elias Lindholm	7 750 000 $ (5)
Hampus Lindholm	6 500 000 $ (4)
Alex Killorn	6 250 000 $ (1)
Kristopher Letang	6 100 000 $ (2)
Tyler Toffoli	6 000 000 $ (2)
Ondrej Palat	6 000 000 $ (1)
Mackenzie Blackwood	5 250 000 $ (4)
Rickard Rakell	5 000 000 $ (2)
Jean-Gabriel Pageau UFA	4 850 000 $ (3)
Brandon Tanev	2 500 000 $ (2)
Casey DeSmith	1 000 000 $ (1)
Salaire J.H. (1 Way Contract)	500 000 $ (2)
-1 Way Contract Salary Cap :	500 000 $
Dmitry Kulikov SOS	0 $ (1)
Brad Hunt SOS	0 $ (1)
Devon Levi SOS	0 $ (1)
Christian Jaros SOS	0 $ (1)
Colton Sissons UFA	0 $ (1)
Matias Maccelli RFA	0 $ (1)
Alexander Alexeyev SOS	0 $ (1)
Victor Söderström SOS	0 $ (1)
Jack Drury RFA	0 $ (1)
Oliver Kapanen	0 $ (1)
Marek Alscher	0 $ (1)
Oskar Lindblom SOS	0 $ (1)
Total Pro Players	27
Salary Commitment
Year 2026 : 85 000 000 $
Year 2027 : 71 750 000 $
Year 2028 : 32 150 000 $
Year 2029 : 27 300 000 $
Salary Average Commitment
Year 2026 : 85 000 000 $
Year 2027 : 71 750 000 $
Year 2028 : 32 150 000 $
Year 2029 : 27 300 000 $
Salary Cap with 1 Way Contract
Year 2026 : 85 000 000 $
Year 2027 : 71 750 000 $
Year 2028 : 32 150 000 $
Year 2029 : 27 300 000 $

Farm Players Salaries
Dennis Hildeby SOS	0 $ (1)
Maveric Lamoureux SOS	0 $ (1)
Erik Gustafsson SOS	0 $ (1)
Chris Tierney SOS	0 $ (1)
Calvin de Haan SOS	0 $ (1)
Michael Brandsegg-Nygard SOS	0 $ (1)
Dennis Cholowski SOS	0 $ (1)
Ty Mueller SOS	0 $ (1)
Total Farm Players	8
Salary Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 0 $
Salary Average Commitment
Year 2026 : 0 $
Year 2027 : 0 $
Year 2028 : 0 $
Year 2029 : 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 - %