LHSMK - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jailhouse Rockin Center
Level 1:	4000 - 99 $ - 0 - 0,00%
Level 2:	4000 - 69 $ - 0 - 0,00%
Level 3:	4000 - 44 $ - 0 - 0,00%
Level 4:	4000 - 32 $ - 0 - 0,00%
Luxury :	1100 - 165 $ - 0 - 0,00%
Total Capacity :	17100
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	67 592 575 $
Farm Players Total Salaries	874 456 $
Coaches Total Salaries	1 156 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(33 012 327 $)
Projected Bank Account	(33 012 327 $)

Pro Players Salaries
Connor McDavid	12 500 000 $ (4)
-Salary Remaining :	12 500 000 $
Steven Stamkos	8 500 000 $ (2)
-Salary Remaining :	8 500 000 $
Blake Wheeler	8 250 000 $ (2)
-Salary Remaining :	8 250 000 $
Victor Hedman	7 875 000 $ (3)
-Salary Remaining :	7 875 000 $
Ryan O'reilly	7 500 000 $ (1)
-Salary Remaining :	7 500 000 $
Joel Eriksson Ek	5 250 000 $ (7)
-Salary Remaining :	5 250 000 $
Jordan Kyrou	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Evgenii Dadonov	2 100 000 $ (1)
-Salary Remaining :	2 100 000 $
Troy Terry	1 491 667 $ (1)
-Salary Remaining :	1 491 667 $
Michael Del Zotto	1 247 047 $ (1)
-Salary Remaining :	1 247 047 $
Nick Bonino	1 247 047 $ (1)
-Salary Remaining :	1 247 047 $
Derek Forbort	1 247 017 $ (2)
-Salary Remaining :	1 247 017 $
T.J. Brodie	1 205 205 $ (2)
-Salary Remaining :	1 205 205 $
Matt Grzelcyk	1 205 205 $ (2)
-Salary Remaining :	1 205 205 $
Dylan DeMelo	1 186 186 $ (2)
-Salary Remaining :	1 186 186 $
Luke Schenn	987 987 $ (1)
-Salary Remaining :	987 987 $
Tomas Tatar	947 947 $ (1)
-Salary Remaining :	947 947 $
Patrik Nemeth	725 000 $ (2)
-Salary Remaining :	725 000 $
Milan Lucic	687 014 $ (1)
-Salary Remaining :	687 014 $
Martin Jones	640 253 $ (2)
-Salary Remaining :	640 253 $
Joe Pavelski	0 $ (0)
Brayden McNabb	0 $ (0)
Connor Murphy	0 $ (0)
Andrew Cogliano	0 $ (0)
Keith Kinkaid	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2023 : 67 592 575 $
Year 2024 : 48 583 866 $
Year 2025 : 25 625 000 $
Year 2026 : 17 750 000 $
Salary Average Commitment
Year 2023 : 67 592 575 $
Year 2024 : 48 583 866 $
Year 2025 : 25 625 000 $
Year 2026 : 17 750 000 $
Salary Cap with 1 Way Contract
Year 2023 : 67 592 575 $
Year 2024 : 48 583 866 $
Year 2025 : 25 625 000 $
Year 2026 : 17 750 000 $

Farm Players Salaries
Dylan Cozens	177 500 $ (1)
Salary Remaining :	177 500 $
Kevin Labanc	144 456 $ (2)
Salary Remaining :	144 456 $
Zemgus Girgensons	134 705 $ (1)
Salary Remaining :	134 705 $
James Neal	121 999 $ (1)
Salary Remaining :	121 999 $
Henrik Borgstrom	100 000 $ (1)
Salary Remaining :	100 000 $
Radim Simek	97 898 $ (2)
Salary Remaining :	97 898 $
Zack Kassian	97 898 $ (2)
Salary Remaining :	97 898 $
Johan Larsson	0 $ (0)
Salary Remaining :	0 $
Nicolas Hague	0 $ (0)
Salary Remaining :	0 $
Troy Stecher	0 $ (0)
Salary Remaining :	0 $
Ryan Reaves	0 $ (0)
Salary Remaining :	0 $
Carter Hutton	0 $ (0)
Salary Remaining :	0 $
Justin Schultz	0 $ (0)
Salary Remaining :	0 $
Curtis Lazar	0 $ (0)
Salary Remaining :	0 $
Ben Hutton	0 $ (0)
Salary Remaining :	0 $
Vinnie Hinostroza	0 $ (0)
Salary Remaining :	0 $
Mark Borowiecki	0 $ (0)
Salary Remaining :	0 $
Jesper Boqvist	0 $ (0)
Salary Remaining :	0 $
Dennis Cholowski	0 $ (0)
Salary Remaining :	0 $
Evgeny Svechnikov	0 $ (0)
Salary Remaining :	0 $
Garret Sparks	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 2023 : 874 456 $
Year 2024 : 340 252 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 874 456 $
Year 2024 : 340 252 $
Year 2025 : 0 $
Year 2026 : 0 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	4000 - 104 $ - 0 - 0,00%
Level 2:	4000 - 79 $ - 0 - 0,00%
Level 3:	4000 - 54 $ - 0 - 0,00%
Level 4:	4000 - 39 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
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	37 272 000 $
Farm Players Total Salaries	1 362 917 $
Coaches Total Salaries	605 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(25 208 820 $)
Projected Bank Account	(25 208 820 $)

Pro Players Salaries
Matt Duchene	8 100 000 $ (1)
-Salary Remaining :	8 100 000 $
Ivan Provorov	6 750 000 $ (3)
-Salary Remaining :	6 750 000 $
Ryan Ellis	6 250 000 $ (5)
-Salary Remaining :	6 250 000 $
Jason Zucker	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Alexander Wennberg	4 900 000 $ (1)
-Salary Remaining :	4 900 000 $
Alexis Lafrenière	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
Kyle Okposo	1 097 000 $ (1)
-Salary Remaining :	1 097 000 $
Michael Eyssimont	900 000 $ (1)
-Salary Remaining :	900 000 $
Mitchell Stephens	0 $ (0)
Josh Manson	0 $ (0)
Nick Bjugstad	0 $ (0)
Samuel Blais	0 $ (0)
Marc-Andre Fleury	0 $ (0)
Oliver Kylington	0 $ (0)
Nico Sturm	0 $ (0)
Joonas Korpisalo	0 $ (0)
Kyle Capobianco	0 $ (0)
Sebastian Aho	0 $ (0)
Zach Werenski	0 $ (0)
Patrik Laine	0 $ (0)
Dylan Strome	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2023 : 37 272 000 $
Year 2024 : 13 000 000 $
Year 2025 : 13 000 000 $
Year 2026 : 6 250 000 $
Salary Average Commitment
Year 2023 : 37 272 000 $
Year 2024 : 13 000 000 $
Year 2025 : 13 000 000 $
Year 2026 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 2023 : 37 272 000 $
Year 2024 : 13 000 000 $
Year 2025 : 13 000 000 $
Year 2026 : 6 250 000 $

Farm Players Salaries
Jake Bean	233 333 $ (2)
Salary Remaining :	233 333 $
Trevor Van Riemsdyk	230 000 $ (1)
Salary Remaining :	230 000 $
Yegor Sharangovich	200 000 $ (1)
Salary Remaining :	200 000 $
Kent Johnson	185 000 $ (2)
Salary Remaining :	185 000 $
Yegor Chinakhov	132 500 $ (1)
Salary Remaining :	132 500 $
Arthur Kaliyev	106 667 $ (2)
Salary Remaining :	106 667 $
Daniil Tarasov	105 000 $ (3)
Salary Remaining :	105 000 $
Calen Addison	94 167 $ (1)
Salary Remaining :	94 167 $
Liam Foudy	76 250 $ (2)
Salary Remaining :	76 250 $
Total Farm Players	9
Salary Commitment
Year 2023 : 1 362 917 $
Year 2024 : 706 250 $
Year 2025 : 105 000 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 1 362 917 $
Year 2024 : 706 250 $
Year 2025 : 105 000 $
Year 2026 : 0 $

Braves

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Boréale
Level 1:	4000 - 115 $ - 0 - 0,00%
Level 2:	4000 - 85 $ - 0 - 0,00%
Level 3:	4000 - 65 $ - 0 - 0,00%
Level 4:	4000 - 50 $ - 0 - 0,00%
Luxury :	1000 - 175 $ - 0 - 0,00%
Total Capacity :	17000
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	44 711 000 $
Farm Players Total Salaries	384 083 $
Coaches Total Salaries	1 100 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	4 705 183 $
Projected Bank Account	4 705 183 $

Pro Players Salaries
Tyler Seguin	9 850 000 $ (5)
-Salary Remaining :	9 850 000 $
Jamie Benn	9 500 000 $ (3)
-Salary Remaining :	9 500 000 $
Oliver Bjorkstrand	5 400 000 $ (4)
-Salary Remaining :	5 400 000 $
Samuel Girard	5 000 000 $ (5)
-Salary Remaining :	5 000 000 $
Matt Roy	3 150 000 $ (2)
-Salary Remaining :	3 150 000 $
Brendan Gallagher	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Nick Ritchie	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Petr Mrazek	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Luke Glendening	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Slater Koekkoek	925 000 $ (1)
-Salary Remaining :	925 000 $
Zach Bogosian	880 000 $ (1)
-Salary Remaining :	880 000 $
Marc-Edouard Vlasic	756 000 $ (4)
-Salary Remaining :	756 000 $
Brandon Duhaime	750 000 $ (1)
-Salary Remaining :	750 000 $
Luke Witkowski	0 $ (0)
Patrick Maroon	0 $ (0)
Casey DeSmith	0 $ (0)
Marc Staal	0 $ (0)
Maxime Lajoie	0 $ (0)
Sam Gagner	0 $ (0)
Travis Boyd	0 $ (0)
Kasperi Kapanen	0 $ (0)
Samuel Montembeault	0 $ (0)
Frank Vatrano	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 2023 : 44 711 000 $
Year 2024 : 38 156 000 $
Year 2025 : 30 506 000 $
Year 2026 : 21 006 000 $
Salary Average Commitment
Year 2023 : 44 711 000 $
Year 2024 : 38 156 000 $
Year 2025 : 30 506 000 $
Year 2026 : 21 006 000 $
Salary Cap with 1 Way Contract
Year 2023 : 44 711 000 $
Year 2024 : 38 156 000 $
Year 2025 : 30 506 000 $
Year 2026 : 21 006 000 $

Farm Players Salaries
Cal Foote	142 500 $ (1)
Salary Remaining :	142 500 $
Arber Xhekaj	82 833 $ (2)
Salary Remaining :	82 833 $
Rafaël Harvey-Pinard	82 500 $ (1)
Salary Remaining :	82 500 $
A.J. Greer	76 250 $ (2)
Salary Remaining :	76 250 $
Tommy Novak	0 $ (0)
Salary Remaining :	0 $
Jansen Harkins	0 $ (0)
Salary Remaining :	0 $
Alex Belzile	0 $ (0)
Salary Remaining :	0 $
Alex Galchenyuk	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 2023 : 384 083 $
Year 2024 : 159 083 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 384 083 $
Year 2024 : 159 083 $
Year 2025 : 0 $
Year 2026 : 0 $

Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Shimano
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 70 $ - 0 - 0,00%
Level 3:	4000 - 45 $ - 0 - 0,00%
Level 4:	4900 - 32 $ - 0 - 0,00%
Luxury :	1000 - 191 $ - 0 - 0,00%
Total Capacity :	17900
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	75 966 674 $
Farm Players Total Salaries	1 243 751 $
Coaches Total Salaries	1 150 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(1 297 704 $)
Projected Bank Account	(1 297 704 $)

Pro Players Salaries
John Tavares	11 000 000 $ (3)
-Salary Remaining :	11 000 000 $
Anze Kopitar	10 000 000 $ (2)
-Salary Remaining :	10 000 000 $
Nikita Kucherov	9 500 000 $ (5)
-Salary Remaining :	9 500 000 $
Oliver Ekman-Larsson	8 250 000 $ (5)
-Salary Remaining :	8 250 000 $
Sam Reinhart	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
Igor Shesterkin	5 666 667 $ (3)
-Salary Remaining :	5 666 667 $
Zach Hyman	5 500 000 $ (6)
-Salary Remaining :	5 500 000 $
John Marino	3 500 007 $ (5)
-Salary Remaining :	3 500 007 $
Brandon Montour	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Mason McTavish	3 425 000 $ (3)
-Salary Remaining :	3 425 000 $
Ryan Graves	3 166 667 $ (1)
-Salary Remaining :	3 166 667 $
Ryan Hartman	1 900 000 $ (2)
-Salary Remaining :	1 900 000 $
Evan Bouchard	1 658 333 $ (1)
-Salary Remaining :	1 658 333 $
Damon Severson	1 600 000 $ (1)
-Salary Remaining :	1 600 000 $
Tanner Jeannot	800 000 $ (1)
-Salary Remaining :	800 000 $
Nic Dowd	0 $ (0)
Sam Lafferty	0 $ (0)
Colin Miller	0 $ (0)
Gustav Nyquist	0 $ (0)
Nick Suzuki	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 2023 : 75 966 674 $
Year 2024 : 68 741 674 $
Year 2025 : 46 841 674 $
Year 2026 : 26 750 007 $
Salary Average Commitment
Year 2023 : 75 966 674 $
Year 2024 : 68 741 674 $
Year 2025 : 46 841 674 $
Year 2026 : 26 750 007 $
Salary Cap with 1 Way Contract
Year 2023 : 75 966 674 $
Year 2024 : 68 741 674 $
Year 2025 : 46 841 674 $
Year 2026 : 26 750 007 $

Farm Players Salaries
Matt Murray	250 000 $ (2)
Salary Remaining :	250 000 $
Juuso Valimaki	155 000 $ (1)
Salary Remaining :	155 000 $
Jani Hakanpaa	150 000 $ (2)
Salary Remaining :	150 000 $
Alex Newhook	149 167 $ (1)
Salary Remaining :	149 167 $
Dylan Holloway	144 167 $ (2)
Salary Remaining :	144 167 $
Peyton Krebs	133 750 $ (2)
Salary Remaining :	133 750 $
Martin Fehervary	94 167 $ (1)
Salary Remaining :	94 167 $
Pyotr Kochetkov	92 500 $ (1)
Salary Remaining :	92 500 $
Dan Vladar	75 000 $ (1)
Salary Remaining :	75 000 $
Jacob Bryson	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	10
Salary Commitment
Year 2023 : 1 243 751 $
Year 2024 : 677 917 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 1 243 751 $
Year 2024 : 677 917 $
Year 2025 : 0 $
Year 2026 : 0 $

Chiefs

Arena Capacity - Ticket Price Attendance - %
Arena Name	War memorial Arena
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 60 $ - 0 - 0,00%
Level 3:	4000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
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	31 232 666 $
Farm Players Total Salaries	95 000 $
Coaches Total Salaries	550 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	5 997 501 $
Projected Bank Account	5 997 501 $

Pro Players Salaries
Mitchell Marner	10 901 330 $ (3)
-Salary Remaining :	10 901 330 $
Jonathan Huberdeau	5 900 000 $ (1)
-Salary Remaining :	5 900 000 $
Dmitri Orlov	5 100 000 $ (1)
-Salary Remaining :	5 100 000 $
Adam Pelech	4 333 333 $ (2)
-Salary Remaining :	4 333 333 $
Brian Dumoulin	4 100 000 $ (1)
-Salary Remaining :	4 100 000 $
Matt Martin	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Jeff Petry	2 498 000 $ (2)
-Salary Remaining :	2 498 000 $
Seth Jones	0 $ (0)
Erik Gudbranson	0 $ (0)
Pierre-Luc Dubois	0 $ (0)
Darcy Kuemper	0 $ (0)
Reilly Smith	0 $ (0)
Anton Forsberg	0 $ (0)
Ryan Strome	0 $ (0)
Derek Stepan	0 $ (0)
Claude Giroux	0 $ (0)
Jaden Schwartz	0 $ (0)
Total Pro Players	17
Salary Commitment
Year 2023 : 35 332 666 $
Year 2024 : 20 232 666 $
Year 2025 : 10 901 333 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 35 332 666 $
Year 2024 : 20 232 666 $
Year 2025 : 10 901 333 $
Year 2026 : 0 $
Salary Cap with 1 Way Contract
Year 2023 : 35 332 666 $
Year 2024 : 20 232 666 $
Year 2025 : 10 901 333 $
Year 2026 : 0 $

Farm Players Salaries
Anthony Stolarz	95 000 $ (1)
Salary Remaining :	95 000 $
Alex Stalock	0 $ (0)
Salary Remaining :	0 $
Tyler Motte	0 $ (0)
Salary Remaining :	0 $
Niko Mikkola	0 $ (0)
Salary Remaining :	0 $
Alexander Romanov	0 $ (0)
Salary Remaining :	0 $
Kevin Rooney	0 $ (0)
Salary Remaining :	0 $
Luke Kunin	0 $ (0)
Salary Remaining :	0 $
Derick Brassard	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 2023 : 95 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 95 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Dogbones

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Parent
Level 1:	4100 - 100 $ - 0 - 0,00%
Level 2:	4100 - 73 $ - 0 - 0,00%
Level 3:	4000 - 53 $ - 0 - 0,00%
Level 4:	4000 - 34 $ - 0 - 0,00%
Luxury :	1030 - 200 $ - 0 - 0,00%
Total Capacity :	17230
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	64 094 000 $
Farm Players Total Salaries	426 250 $
Coaches Total Salaries	600 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	6 674 658 $
Projected Bank Account	6 674 658 $

Pro Players Salaries
Jack Eichel	10 000 000 $ (4)
-Salary Remaining :	10 000 000 $
Brent Burns	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
Jacob Trouba	8 000 000 $ (4)
-Salary Remaining :	8 000 000 $
Vladimir Tarasenko	7 500 000 $ (1)
-Salary Remaining :	7 500 000 $
William Nylander	7 500 000 $ (2)
-Salary Remaining :	7 500 000 $
Linus Ullmark	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Devon Toews	4 100 000 $ (2)
-Salary Remaining :	4 100 000 $
Jared Spurgeon	3 598 000 $ (3)
-Salary Remaining :	3 598 000 $
Mike Matheson	2 500 000 $ (4)
-Salary Remaining :	2 500 000 $
Paul Byron	1 905 000 $ (1)
-Salary Remaining :	1 905 000 $
Alec Martinez	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Derek Ryan	1 491 000 $ (1)
-Salary Remaining :	1 491 000 $
Marco Scandella	1 250 000 $ (2)
-Salary Remaining :	1 250 000 $
Connor Clifton	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Michael McCarron	750 000 $ (1)
-Salary Remaining :	750 000 $
Mikko Koskinen	0 $ (0)
Nick Paul	0 $ (0)
Jordan Greenway	0 $ (0)
Nicolas Roy	0 $ (0)
Boone Jenner	0 $ (0)
Patrice Bergeron	0 $ (0)
Jake Debrusk	0 $ (0)
David Perron	0 $ (0)
Eric Staal	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2023 : 64 094 000 $
Year 2024 : 51 448 000 $
Year 2025 : 37 098 000 $
Year 2026 : 20 500 000 $
Salary Average Commitment
Year 2023 : 56 594 000 $
Year 2024 : 51 448 000 $
Year 2025 : 37 098 000 $
Year 2026 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 2023 : 64 094 000 $
Year 2024 : 51 448 000 $
Year 2025 : 37 098 000 $
Year 2026 : 20 500 000 $

Farm Players Salaries
Andrew Ladd	160 000 $ (1)
Salary Remaining :	160 000 $
Kirill Marchenko	156 250 $ (2)
Salary Remaining :	156 250 $
John Moore	110 000 $ (1)
Salary Remaining :	110 000 $
Collin Delia	0 $ (0)
Salary Remaining :	0 $
Nicolas Meloche	0 $ (0)
Salary Remaining :	0 $
Jacob Larsson	0 $ (0)
Salary Remaining :	0 $
Martin Frk	0 $ (0)
Salary Remaining :	0 $
Brendan Gaunce	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 2023 : 426 250 $
Year 2024 : 156 250 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 426 250 $
Year 2024 : 156 250 $
Year 2025 : 0 $
Year 2026 : 0 $

Fighting Irish

Arena Capacity - Ticket Price Attendance - %
Arena Name	Chicago Stadium
Level 1:	4000 - 110 $ - 0 - 0,00%
Level 2:	4000 - 80 $ - 0 - 0,00%
Level 3:	4100 - 55 $ - 0 - 0,00%
Level 4:	4100 - 40 $ - 0 - 0,00%
Luxury :	1000 - 210 $ - 0 - 0,00%
Total Capacity :	17200
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	67 595 500 $
Farm Players Total Salaries	437 500 $
Coaches Total Salaries	1 375 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(43 171 614 $)
Projected Bank Account	(43 171 614 $)

Pro Players Salaries
Thomas Chabot	8 000 000 $ (6)
-Salary Remaining :	8 000 000 $
Alex DeBrincat	6 400 000 $ (1)
-Salary Remaining :	6 400 000 $
Matt Dumba	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Mikael Backlund	5 350 000 $ (2)
-Salary Remaining :	5 350 000 $
Robin Lehner	4 875 000 $ (3)
-Salary Remaining :	4 875 000 $
Frederik Andersen	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Juraj Slafkovsky	4 450 000 $ (3)
-Salary Remaining :	4 450 000 $
Joel Edmundson	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
Joonas Donskoi	3 900 000 $ (1)
-Salary Remaining :	3 900 000 $
Alexander Kerfoot	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Jamie Oleksiak	3 175 000 $ (2)
-Salary Remaining :	3 175 000 $
Kevin Shattenkirk	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Brock McGinn	2 750 000 $ (3)
-Salary Remaining :	2 750 000 $
Ivan Barbashev	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
David Kampf	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Joel Armia	1 150 000 $ (2)
-Salary Remaining :	1 150 000 $
Tomas Nosek	995 500 $ (1)
-Salary Remaining :	995 500 $
Mike Reilly	950 000 $ (2)
-Salary Remaining :	950 000 $
Jonathan Drouin	850 000 $ (1)
-Salary Remaining :	850 000 $
Nick Leddy	0 $ (0)
Anton Stralman	0 $ (0)
Ondrej Palat	0 $ (0)
Mattias Janmark	0 $ (0)
Evan Rodrigues	0 $ (0)
Nick Holden	0 $ (0)
Dominik Kubalik	0 $ (0)
Andre Burakovsky	0 $ (0)
Ben Chiarot	0 $ (0)
Total Pro Players	28
Salary Commitment
Year 2023 : 67 595 500 $
Year 2024 : 34 950 000 $
Year 2025 : 20 075 000 $
Year 2026 : 8 000 000 $
Salary Average Commitment
Year 2023 : 67 595 500 $
Year 2024 : 34 950 000 $
Year 2025 : 20 075 000 $
Year 2026 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 2023 : 67 595 500 $
Year 2024 : 34 950 000 $
Year 2025 : 20 075 000 $
Year 2026 : 8 000 000 $

Farm Players Salaries
Carl Hagelin	227 500 $ (1)
Salary Remaining :	227 500 $
Bryan Little	210 000 $ (2)
Salary Remaining :	210 000 $
Charlie Lindgren	0 $ (0)
Salary Remaining :	0 $
Yakov Trenin	0 $ (0)
Salary Remaining :	0 $
Ryan Carpenter	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	5
Salary Commitment
Year 2023 : 437 500 $
Year 2024 : 210 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 437 500 $
Year 2024 : 210 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Flash

Arena Capacity - Ticket Price Attendance - %
Arena Name	Patinoire de Messines
Level 1:	4200 - 100 $ - 0 - 0,00%
Level 2:	4100 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17300
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	49 266 504 $
Farm Players Total Salaries	798 017 $
Coaches Total Salaries	1 265 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	1 161 347 $
Projected Bank Account	1 161 347 $

Pro Players Salaries
Mikko Rantanen	9 250 000 $ (3)
-Salary Remaining :	9 250 000 $
Brad Marchand	6 125 000 $ (3)
-Salary Remaining :	6 125 000 $
Nikolaj Ehlers	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Neal Pionk	5 875 000 $ (2)
-Salary Remaining :	5 875 000 $
Phillip Danault	5 500 000 $ (5)
-Salary Remaining :	5 500 000 $
Vince Dunn	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Alex Iafallo	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Mackenzie Blackwood	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Radek Faksa	1 201 001 $ (3)
-Salary Remaining :	1 201 001 $
Logan Stanley	1 137 500 $ (1)
-Salary Remaining :	1 137 500 $
Jonas Siegenthaler	1 125 000 $ (1)
-Salary Remaining :	1 125 000 $
Dysin Mayo	901 001 $ (2)
-Salary Remaining :	901 001 $
Adam Erne	751 001 $ (1)
-Salary Remaining :	751 001 $
Craig Smith	601 001 $ (1)
-Salary Remaining :	601 001 $
Adam Henrique	0 $ (0)
Bryan Rust	0 $ (0)
Karel Vejmelka	0 $ (0)
Ryan Pulock	0 $ (0)
Vitek Vanecek	0 $ (0)
Evgeni Malkin	0 $ (0)
Jake Evans	0 $ (0)
Kristopher Letang	0 $ (0)
Anton Blidh	0 $ (0)
Darren Helm	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2023 : 49 266 504 $
Year 2024 : 38 852 002 $
Year 2025 : 32 076 001 $
Year 2026 : 5 500 000 $
Salary Average Commitment
Year 2023 : 49 266 504 $
Year 2024 : 38 852 002 $
Year 2025 : 32 076 001 $
Year 2026 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 2023 : 49 266 504 $
Year 2024 : 38 852 002 $
Year 2025 : 32 076 001 $
Year 2026 : 5 500 000 $

Farm Players Salaries
Jordan Martinook	200 000 $ (2)
Salary Remaining :	200 000 $
Pierre-Edouard Bellemare	180 000 $ (1)
Salary Remaining :	180 000 $
Philip Tomasino	106 667 $ (2)
Salary Remaining :	106 667 $
Erik Kallgren	85 100 $ (1)
Salary Remaining :	85 100 $
Dryden Hunt	76 250 $ (1)
Salary Remaining :	76 250 $
Kiefer Sherwood	75 000 $ (1)
Salary Remaining :	75 000 $
Christian Wolanin	75 000 $ (1)
Salary Remaining :	75 000 $
Eric Comrie	0 $ (0)
Salary Remaining :	0 $
Tyler Pitlick	0 $ (0)
Salary Remaining :	0 $
Rem Pitlick	0 $ (0)
Salary Remaining :	0 $
Jay Beagle	0 $ (0)
Salary Remaining :	0 $
Johnathan Kovacevic	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 2023 : 798 017 $
Year 2024 : 306 667 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 798 017 $
Year 2024 : 306 667 $
Year 2025 : 0 $
Year 2026 : 0 $

Gongshow

Arena Capacity - Ticket Price Attendance - %
Arena Name	Frank Robinson
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 72 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
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	49 016 666 $
Farm Players Total Salaries	150 000 $
Coaches Total Salaries	6 665 500 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(37 050 441 $)
Projected Bank Account	(37 050 441 $)

Pro Players Salaries
Jeff Skinner	8 650 000 $ (4)
-Salary Remaining :	8 650 000 $
Justin Faulk	6 500 000 $ (5)
-Salary Remaining :	6 500 000 $
Mats Zuccarello	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Tyler Myers	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Taylor Hall	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Mikael Granlund	5 100 000 $ (3)
-Salary Remaining :	5 100 000 $
Radko Gudas	4 349 999 $ (1)
-Salary Remaining :	4 349 999 $
Cam Talbot	3 666 667 $ (1)
-Salary Remaining :	3 666 667 $
Erik Haula	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Mattias Ekholm	0 $ (0)
Nazem Kadri	0 $ (0)
Dustin Brown	0 $ (0)
Brian Elliott	0 $ (0)
Jack Johnson	0 $ (0)
Calle Jarnkrok	0 $ (0)
Tomas Hertl	0 $ (0)
Jon Merrill	0 $ (0)
Trevor Lewis	0 $ (0)
Justin Braun	0 $ (0)
Total Pro Players	19
Salary Commitment
Year 2023 : 49 016 666 $
Year 2024 : 38 250 000 $
Year 2025 : 26 250 000 $
Year 2026 : 15 150 000 $
Salary Average Commitment
Year 2023 : 49 016 666 $
Year 2024 : 38 250 000 $
Year 2025 : 26 250 000 $
Year 2026 : 15 150 000 $
Salary Cap with 1 Way Contract
Year 2023 : 49 016 666 $
Year 2024 : 38 250 000 $
Year 2025 : 26 250 000 $
Year 2026 : 15 150 000 $

Farm Players Salaries
Austin Watson	150 000 $ (1)
Salary Remaining :	150 000 $
Dustin Tokarski	0 $ (0)
Salary Remaining :	0 $
Louis Domingue	0 $ (0)
Salary Remaining :	0 $
Cory Schneider	0 $ (0)
Salary Remaining :	0 $
Liam O'Brien	0 $ (0)
Salary Remaining :	0 $
Laurent Dauphin	0 $ (0)
Salary Remaining :	0 $
Jordie Benn	0 $ (0)
Salary Remaining :	0 $
Nick Cousins	0 $ (0)
Salary Remaining :	0 $
Erik Gustafsson	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	9
Salary Commitment
Year 2023 : 150 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 150 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Icedogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Long Beach Arena
Level 1:	4500 - 99 $ - 0 - 0,00%
Level 2:	4500 - 74 $ - 0 - 0,00%
Level 3:	4500 - 59 $ - 0 - 0,00%
Level 4:	4700 - 34 $ - 0 - 0,00%
Luxury :	1050 - 199 $ - 0 - 0,00%
Total Capacity :	19250
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	59 695 500 $
Farm Players Total Salaries	1 229 583 $
Coaches Total Salaries	550 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	33 524 384 $
Projected Bank Account	33 524 384 $

Pro Players Salaries
Cale Makar	9 000 000 $ (5)
-Salary Remaining :	9 000 000 $
Jordan Staal	6 250 000 $ (1)
-Salary Remaining :	6 250 000 $
Timo Meier	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Bo Horvat	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Tom Wilson	5 166 000 $ (2)
-Salary Remaining :	5 166 000 $
Elias Lindholm	4 850 000 $ (2)
-Salary Remaining :	4 850 000 $
Jakob Chychrun	4 600 000 $ (3)
-Salary Remaining :	4 600 000 $
Brandon Carlo	4 100 000 $ (5)
-Salary Remaining :	4 100 000 $
Carter Hart	3 979 000 $ (2)
-Salary Remaining :	3 979 000 $
Pius Suter	1 975 000 $ (1)
-Salary Remaining :	1 975 000 $
Sean Kuraly	1 775 500 $ (3)
-Salary Remaining :	1 775 500 $
Jonathan Quick	1 750 000 $ (1)
-Salary Remaining :	1 750 000 $
Laurent Brossoit	1 750 000 $ (1)
-Salary Remaining :	1 750 000 $
Casey Cizikas	1 500 000 $ (5)
-Salary Remaining :	1 500 000 $
Derek Grant	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Mario Ferraro	0 $ (0)
Rasmus Ristolainen	0 $ (0)
Artturi Lehkonen	0 $ (0)
Mark Giordano	0 $ (0)
Jared McCann	0 $ (0)
Jesse Puljujarvi	0 $ (0)
Mika Zibanejad	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 2023 : 59 695 500 $
Year 2024 : 34 970 500 $
Year 2025 : 20 975 500 $
Year 2026 : 14 600 000 $
Salary Average Commitment
Year 2023 : 59 695 500 $
Year 2024 : 34 970 500 $
Year 2025 : 20 975 500 $
Year 2026 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 2023 : 59 695 500 $
Year 2024 : 34 970 500 $
Year 2025 : 20 975 500 $
Year 2026 : 14 600 000 $

Farm Players Salaries
Henri Jokiharju	250 000 $ (2)
Salary Remaining :	250 000 $
Janne Kuokkanen	182 500 $ (1)
Salary Remaining :	182 500 $
Ryan Merkley	122 500 $ (1)
Salary Remaining :	122 500 $
J.J. Moser	92 500 $ (2)
Salary Remaining :	92 500 $
Connor McMichael	92 500 $ (2)
Salary Remaining :	92 500 $
Nils Aman	92 500 $ (2)
Salary Remaining :	92 500 $
Chris Driedger	85 000 $ (2)
Salary Remaining :	85 000 $
Matt Nieto	85 000 $ (1)
Salary Remaining :	85 000 $
Jack Studnicka	76 250 $ (2)
Salary Remaining :	76 250 $
Boris Katchouk	75 833 $ (2)
Salary Remaining :	75 833 $
Fredrik Olofsson	75 000 $ (1)
Salary Remaining :	75 000 $
Jacob Middleton	0 $ (0)
Salary Remaining :	0 $
Gabriel Vilardi	0 $ (0)
Salary Remaining :	0 $
Filip Zadina	0 $ (0)
Salary Remaining :	0 $
Cale Fleury	0 $ (0)
Salary Remaining :	0 $
Matt Benning	0 $ (0)
Salary Remaining :	0 $
Philipp Kurashev	0 $ (0)
Salary Remaining :	0 $
Cody Eakin	0 $ (0)
Salary Remaining :	0 $
Michael Anderson	0 $ (0)
Salary Remaining :	0 $
Madison Bowey	0 $ (0)
Salary Remaining :	0 $
Julien Gauthier	0 $ (0)
Salary Remaining :	0 $
Sean Durzi	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2023 : 1 229 583 $
Year 2024 : 764 583 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 1 229 583 $
Year 2024 : 764 583 $
Year 2025 : 0 $
Year 2026 : 0 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rhum Arena
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 65 $ - 0 - 0,00%
Level 3:	4000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
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	66 508 857 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(8 653 188 $)
Projected Bank Account	(8 653 188 $)

Pro Players Salaries
Artemi Panarin	11 642 860 $ (4)
-Salary Remaining :	11 642 860 $
Ryan Johansen	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
Logan Couture	8 000 000 $ (5)
-Salary Remaining :	8 000 000 $
Ryan McDonagh	6 750 000 $ (4)
-Salary Remaining :	6 750 000 $
Jonas Brodin	6 000 000 $ (6)
-Salary Remaining :	6 000 000 $
Juuse Saros	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Jonathan Marchessault	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Quinton Byfield	3 575 000 $ (2)
-Salary Remaining :	3 575 000 $
Cam Atkinson	3 520 000 $ (2)
-Salary Remaining :	3 520 000 $
Cam Fowler	3 121 000 $ (1)
-Salary Remaining :	3 121 000 $
Vladislav Gavrikov	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Yanni Gourde	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Jordan Oesterle	600 000 $ (1)
-Salary Remaining :	600 000 $
Nick Foligno	0 $ (0)
Marcus Johansson	0 $ (0)
Paul Stastny	0 $ (0)
Corey Perry	0 $ (0)
Johnny Gaudreau	0 $ (0)
Sergei Bobrovsky	0 $ (0)
Andrew Mangiapane	0 $ (0)
Sam Steel	0 $ (0)
Zach Whitecloud	0 $ (0)
Jaroslav Halak	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 2023 : 66 508 857 $
Year 2024 : 59 987 857 $
Year 2025 : 47 892 857 $
Year 2026 : 32 392 857 $
Salary Average Commitment
Year 2023 : 66 508 857 $
Year 2024 : 59 987 857 $
Year 2025 : 47 892 857 $
Year 2026 : 32 392 857 $
Salary Cap with 1 Way Contract
Year 2023 : 66 508 857 $
Year 2024 : 59 987 857 $
Year 2025 : 47 892 857 $
Year 2026 : 32 392 857 $

Farm Players Salaries
Robert Hagg	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	1
Salary Commitment
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

LumberJacks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Le Poulailler
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
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	71 293 887 $
Farm Players Total Salaries	124 375 $
Coaches Total Salaries	3 000 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(22 950 756 $)
Projected Bank Account	(22 950 756 $)

Pro Players Salaries
Mark Stone	9 500 000 $ (5)
-Salary Remaining :	9 500 000 $
Kyle Connor	7 142 857 $ (4)
-Salary Remaining :	7 142 857 $
Gabriel Landeskog	7 000 000 $ (7)
-Salary Remaining :	7 000 000 $
William Karlsson	5 900 000 $ (5)
-Salary Remaining :	5 900 000 $
Jake Muzzin	5 625 000 $ (2)
-Salary Remaining :	5 625 000 $
Travis Konecny	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Brady Skjei	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
Jean-Gabriel Pageau	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
Jake McCabe	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Andreas Johnsson	3 400 000 $ (1)
-Salary Remaining :	3 400 000 $
Jordan Binnington	3 000 010 $ (2)
-Salary Remaining :	3 000 010 $
Anthony Duclair	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Robert Thomas	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Braden Schneider	1 325 000 $ (2)
-Salary Remaining :	1 325 000 $
Jake Allen	1 000 010 $ (1)
-Salary Remaining :	1 000 010 $
Mike Hoffman	1 000 010 $ (2)
-Salary Remaining :	1 000 010 $
Colin White	851 000 $ (3)
-Salary Remaining :	851 000 $
Andreas Athanasiou	0 $ (0)
Victor Olofsson	0 $ (0)
Victor Mete	0 $ (0)
Nicolas Aube-Kubel	0 $ (0)
Tucker Poolman	0 $ (0)
Mark Pysyk	0 $ (0)
Thomas Greiss	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 2023 : 71 293 887 $
Year 2024 : 64 093 877 $
Year 2025 : 44 893 857 $
Year 2026 : 34 542 857 $
Salary Average Commitment
Year 2023 : 71 293 887 $
Year 2024 : 64 093 877 $
Year 2025 : 44 893 857 $
Year 2026 : 34 542 857 $
Salary Cap with 1 Way Contract
Year 2023 : 71 293 887 $
Year 2024 : 64 093 877 $
Year 2025 : 44 893 857 $
Year 2026 : 34 542 857 $

Farm Players Salaries
Joe Veleno	124 375 $ (1)
Salary Remaining :	124 375 $
Mason Appleton	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	2
Salary Commitment
Year 2023 : 124 375 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 124 375 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Mariners

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ocean Center
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 70 $ - 0 - 0,00%
Level 3:	4000 - 48 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 198 $ - 0 - 0,00%
Total Capacity :	17000
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	55 539 007 $
Farm Players Total Salaries	568 333 $
Coaches Total Salaries	1 355 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	54 277 164 $
Projected Bank Account	54 277 164 $

Pro Players Salaries
Auston Matthews	11 639 000 $ (2)
-Salary Remaining :	11 639 000 $
Kirill Kaprizov	9 000 000 $ (4)
-Salary Remaining :	9 000 000 $
Mark Scheifele	6 125 000 $ (2)
-Salary Remaining :	6 125 000 $
T.J. Oshie	5 750 000 $ (3)
-Salary Remaining :	5 750 000 $
Tyler Bertuzzi	4 750 000 $ (1)
-Salary Remaining :	4 750 000 $
Brett Pesce	4 025 000 $ (2)
-Salary Remaining :	4 025 000 $
Ilya Sorokin	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Filip Chytil	2 300 000 $ (1)
-Salary Remaining :	2 300 000 $
Scott Laughton	1 500 000 $ (4)
-Salary Remaining :	1 500 000 $
Garnet Hathaway	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Matt Boldy	1 325 000 $ (1)
-Salary Remaining :	1 325 000 $
K'Andre Miller	1 275 000 $ (1)
-Salary Remaining :	1 275 000 $
Travis Sanheim	1 250 007 $ (1)
-Salary Remaining :	1 250 007 $
Antti Raanta	1 100 000 $ (1)
-Salary Remaining :	1 100 000 $
Calvin Petersen	0 $ (0)
Sean Couturier	0 $ (0)
Noah Dobson	0 $ (0)
Adam Fox	0 $ (0)
Vincent Trocheck (1 Way Contract)	0 $ (0)
Jack Hughes	0 $ (0)
Noel Acciari	0 $ (0)
Ryan Getzlaf	0 $ (0)
Danny Dekeyser	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 2023 : 55 539 007 $
Year 2024 : 42 039 000 $
Year 2025 : 16 250 000 $
Year 2026 : 10 500 000 $
Salary Average Commitment
Year 2023 : 55 539 007 $
Year 2024 : 42 039 000 $
Year 2025 : 16 250 000 $
Year 2026 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 2023 : 55 539 007 $
Year 2024 : 42 039 000 $
Year 2025 : 16 250 000 $
Year 2026 : 10 500 000 $

Farm Players Salaries
Cole Sillinger	163 333 $ (2)
Salary Remaining :	163 333 $
Anders Bjork	160 000 $ (1)
Salary Remaining :	160 000 $
Samuel Ersson	92 500 $ (2)
Salary Remaining :	92 500 $
Rasmus Asplund	92 500 $ (1)
Salary Remaining :	92 500 $
Anton Khudobin	60 000 $ (1)
Salary Remaining :	60 000 $
Morgan Frost	0 $ (0)
Salary Remaining :	0 $
Jérémy Lauzon	0 $ (0)
Salary Remaining :	0 $
Brett Kulak	0 $ (0)
Salary Remaining :	0 $
Cody Glass	0 $ (0)
Salary Remaining :	0 $
Victor Rask	0 $ (0)
Salary Remaining :	0 $
Zack MacEwen	0 $ (0)
Salary Remaining :	0 $
Jordan Gross	0 $ (0)
Salary Remaining :	0 $
Andy Greene	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 2023 : 568 333 $
Year 2024 : 255 833 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 568 333 $
Year 2024 : 255 833 $
Year 2025 : 0 $
Year 2026 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Le Colise
Level 1:	4100 - 105 $ - 0 - 0,00%
Level 2:	4100 - 75 $ - 0 - 0,00%
Level 3:	4100 - 50 $ - 0 - 0,00%
Level 4:	4100 - 40 $ - 0 - 0,00%
Luxury :	1000 - 205 $ - 0 - 0,00%
Total Capacity :	17400
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	36 110 001 $
Farm Players Total Salaries	1 256 250 $
Coaches Total Salaries	2 050 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	1 266 983 $
Projected Bank Account	1 266 983 $

Pro Players Salaries
John Carlson	8 000 000 $ (4)
-Salary Remaining :	8 000 000 $
Aaron Ekblad	7 500 000 $ (3)
-Salary Remaining :	7 500 000 $
Nico Hischier	7 250 000 $ (5)
-Salary Remaining :	7 250 000 $
Thatcher Demko	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
Filip Hronek	4 400 000 $ (2)
-Salary Remaining :	4 400 000 $
Chandler Stephenson	2 750 000 $ (2)
-Salary Remaining :	2 750 000 $
Tyler Johnson	1 210 001 $ (2)
-Salary Remaining :	1 210 001 $
Ilya Lyubushkin	0 $ (0)
Jesper Bratt	0 $ (0)
Daniil Miromanov	0 $ (0)
Alexander Barabanov	0 $ (0)
Filip Forsberg	0 $ (0)
Ondrej Kase	0 $ (0)
Vladislav Namestnikov	0 $ (0)
Charlie McAvoy	0 $ (0)
kevin Fiala	0 $ (0)
Jalen Chatfield	0 $ (0)
Brett Howden	0 $ (0)
Jason Robertson	0 $ (0)
Scott Wedgewood	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 2023 : 36 110 001 $
Year 2024 : 36 110 001 $
Year 2025 : 27 750 000 $
Year 2026 : 20 250 000 $
Salary Average Commitment
Year 2023 : 36 110 001 $
Year 2024 : 36 110 001 $
Year 2025 : 27 750 000 $
Year 2026 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 2023 : 36 110 001 $
Year 2024 : 36 110 001 $
Year 2025 : 27 750 000 $
Year 2026 : 20 250 000 $

Farm Players Salaries
Tyson Jost	200 000 $ (1)
Salary Remaining :	200 000 $
Nils Lundkvist	177 500 $ (2)
Salary Remaining :	177 500 $
Jamie Drysdale	177 500 $ (1)
Salary Remaining :	177 500 $
Michael Rasmussen	174 167 $ (2)
Salary Remaining :	174 167 $
Tobias Bjornfot	108 333 $ (1)
Salary Remaining :	108 333 $
Aliaksei Protas	95 000 $ (2)
Salary Remaining :	95 000 $
Conor Timmins	92 500 $ (1)
Salary Remaining :	92 500 $
Connor Ingram	77 500 $ (1)
Salary Remaining :	77 500 $
Will Borgen	77 500 $ (1)
Salary Remaining :	77 500 $
Dylan Coghlan	76 250 $ (1)
Salary Remaining :	76 250 $
Kevin Lankinen	0 $ (0)
Salary Remaining :	0 $
Ryan Donato	0 $ (0)
Salary Remaining :	0 $
Carl Grundstrom	0 $ (0)
Salary Remaining :	0 $
Caleb Jones	0 $ (0)
Salary Remaining :	0 $
Mike Amadio	0 $ (0)
Salary Remaining :	0 $
Dylan Gambrell	0 $ (0)
Salary Remaining :	0 $
Emil Bemstrom	0 $ (0)
Salary Remaining :	0 $
Jonas Johansson	0 $ (0)
Salary Remaining :	0 $
Calle Rosen	0 $ (0)
Salary Remaining :	0 $
John Leonard	0 $ (0)
Salary Remaining :	0 $
Logan Brown	0 $ (0)
Salary Remaining :	0 $
Adam Ruzicka	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 2023 : 1 256 250 $
Year 2024 : 446 667 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 1 256 250 $
Year 2024 : 446 667 $
Year 2025 : 0 $
Year 2026 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	4300 - 105 $ - 0 - 0,00%
Level 2:	4200 - 75 $ - 0 - 0,00%
Level 3:	4200 - 55 $ - 0 - 0,00%
Level 4:	4200 - 35 $ - 0 - 0,00%
Luxury :	1010 - 205 $ - 0 - 0,00%
Total Capacity :	17910
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	64 263 462 $
Farm Players Total Salaries	400 000 $
Coaches Total Salaries	852 500 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(11 886 044 $)
Projected Bank Account	(11 886 044 $)

Pro Players Salaries
Alexander Ovechkin	9 538 462 $ (4)
-Salary Remaining :	9 538 462 $
Alex Pietrangelo	8 800 000 $ (5)
-Salary Remaining :	8 800 000 $
Ryan Nugent-Hopkins	6 000 000 $ (7)
-Salary Remaining :	6 000 000 $
Rasmus Dahlin	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
J.T. Miller	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Mikhail Sergachev	4 800 000 $ (1)
-Salary Remaining :	4 800 000 $
Tyler Toffoli	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
Erik Cernak	2 950 000 $ (1)
-Salary Remaining :	2 950 000 $
Blake Coleman	2 500 000 $ (5)
-Salary Remaining :	2 500 000 $
Jakob Silfverberg	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Dmitry Kulikov	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
Justin Holl	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Trevor Moore	1 875 000 $ (1)
-Salary Remaining :	1 875 000 $
Kyle Palmieri	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
Conor Sheary	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Scott Mayfield	1 450 000 $ (1)
-Salary Remaining :	1 450 000 $
Semyon Varlamov	1 100 000 $ (1)
-Salary Remaining :	1 100 000 $
Valeri Nichushkin	0 $ (0)
Craig Anderson	0 $ (0)
Cody Ceci	0 $ (0)
Cal Clutterbuck	0 $ (0)
Brayden Point	0 $ (0)
Mathieu Perreault	0 $ (0)
Ilya samsonov	0 $ (0)
Elvis Merzlikins	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2023 : 64 263 462 $
Year 2024 : 41 088 462 $
Year 2025 : 28 338 462 $
Year 2026 : 26 838 462 $
Salary Average Commitment
Year 2023 : 64 263 462 $
Year 2024 : 41 088 462 $
Year 2025 : 28 338 462 $
Year 2026 : 26 838 462 $
Salary Cap with 1 Way Contract
Year 2023 : 64 263 462 $
Year 2024 : 41 088 462 $
Year 2025 : 28 338 462 $
Year 2026 : 26 838 462 $

Farm Players Salaries
Warren Foegele	250 000 $ (2)
Salary Remaining :	250 000 $
Brandon Hagel	150 000 $ (2)
Salary Remaining :	150 000 $
Calvin Pickard	0 $ (0)
Salary Remaining :	0 $
Kris Russell	0 $ (0)
Salary Remaining :	0 $
Michael Stone	0 $ (0)
Salary Remaining :	0 $
Ryan Murray	0 $ (0)
Salary Remaining :	0 $
Carter Rowney	0 $ (0)
Salary Remaining :	0 $
Alex Chiasson	0 $ (0)
Salary Remaining :	0 $
Brad Richardson	0 $ (0)
Salary Remaining :	0 $
Alexander Radulov	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	10
Salary Commitment
Year 2023 : 400 000 $
Year 2024 : 400 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 400 000 $
Year 2024 : 400 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energie Center
Level 1:	4000 - 115 $ - 0 - 0,00%
Level 2:	4000 - 84 $ - 0 - 0,00%
Level 3:	4000 - 59 $ - 0 - 0,00%
Level 4:	4000 - 45 $ - 0 - 0,00%
Luxury :	1000 - 215 $ - 0 - 0,00%
Total Capacity :	17000
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	75 064 667 $
Farm Players Total Salaries	358 750 $
Coaches Total Salaries	550 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	12 794 224 $
Projected Bank Account	12 794 224 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (1)
-Salary Remaining :	8 700 000 $
Miro Heiskanen	8 450 000 $ (7)
-Salary Remaining :	8 450 000 $
Quinn Hughes	7 850 000 $ (5)
-Salary Remaining :	7 850 000 $
Elias Pettersson	7 350 000 $ (2)
-Salary Remaining :	7 350 000 $
David Pastrnak	6 666 666 $ (1)
-Salary Remaining :	6 666 666 $
Jake Guentzel	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Jaccob Slavin	5 300 000 $ (3)
-Salary Remaining :	5 300 000 $
Shea Theodore	5 200 000 $ (3)
-Salary Remaining :	5 200 000 $
Alex Killorn	4 450 000 $ (1)
-Salary Remaining :	4 450 000 $
Tristan Jarry	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Lucas Raymond	3 425 000 $ (2)
-Salary Remaining :	3 425 000 $
Teddy Blueger	2 200 000 $ (1)
-Salary Remaining :	2 200 000 $
Jesper Fast	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Travis Hamonic	1 600 000 $ (1)
-Salary Remaining :	1 600 000 $
Michael Bunting	1 475 000 $ (1)
-Salary Remaining :	1 475 000 $
Frédérick Gaudreau	898 001 $ (1)
-Salary Remaining :	898 001 $
Carter Verhaeghe	0 $ (0)
Jan Rutta	0 $ (0)
Jeff Carter	0 $ (0)
Total Pro Players	19
Salary Commitment
Year 2023 : 75 064 667 $
Year 2024 : 43 575 000 $
Year 2025 : 26 800 000 $
Year 2026 : 16 300 000 $
Salary Average Commitment
Year 2023 : 66 364 667 $
Year 2024 : 43 575 000 $
Year 2025 : 26 800 000 $
Year 2026 : 16 300 000 $
Salary Cap with 1 Way Contract
Year 2023 : 75 064 667 $
Year 2024 : 43 575 000 $
Year 2025 : 26 800 000 $
Year 2026 : 16 300 000 $

Farm Players Salaries
Ty Smith	132 500 $ (1)
Salary Remaining :	132 500 $
Noah Cates	113 750 $ (1)
Salary Remaining :	113 750 $
Nils Hoglander	112 500 $ (1)
Salary Remaining :	112 500 $
Pheonix Copley	0 $ (0)
Salary Remaining :	0 $
Tyler Ennis	0 $ (0)
Salary Remaining :	0 $
Alex Formenton	0 $ (0)
Salary Remaining :	0 $
Logan O'Connor	0 $ (0)
Salary Remaining :	0 $
Mark Friedman	0 $ (0)
Salary Remaining :	0 $
Wyatt Kalynuk	0 $ (0)
Salary Remaining :	0 $
Zach Aston-Reese	0 $ (0)
Salary Remaining :	0 $
Parker Kelly	0 $ (0)
Salary Remaining :	0 $
Josh Archibald	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 2023 : 358 750 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 358 750 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Pirates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum
Level 1:	4000 - 105 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4000 - 55 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 205 $ - 0 - 0,00%
Total Capacity :	17000
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	53 459 190 $
Farm Players Total Salaries	250 000 $
Coaches Total Salaries	1 595 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(11 203 672 $)
Projected Bank Account	(11 203 672 $)

Pro Players Salaries
Jonathan Toews	10 500 000 $ (1)
-Salary Remaining :	10 500 000 $
Kevin Hayes	7 142 857 $ (4)
-Salary Remaining :	7 142 857 $
Torey Krug	6 500 000 $ (5)
-Salary Remaining :	6 500 000 $
Anthony Mantha	5 700 000 $ (2)
-Salary Remaining :	5 700 000 $
Josh Anderson	5 500 000 $ (5)
-Salary Remaining :	5 500 000 $
Alex Nedeljkovic	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Christian Dvorak	4 450 000 $ (3)
-Salary Remaining :	4 450 000 $
Lars Eller	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Philipp Grubauer	2 498 000 $ (2)
-Salary Remaining :	2 498 000 $
Oskar Lindblom	2 235 000 $ (1)
-Salary Remaining :	2 235 000 $
Kevin Bahl	933 333 $ (1)
-Salary Remaining :	933 333 $
Barrett Hayton	0 $ (0)
Anthony DeAngelo	0 $ (0)
Nikita Zadorov	0 $ (0)
Ian Cole	0 $ (0)
Robby Fabbri	0 $ (0)
Jesperi Kotkaniemi	0 $ (0)
Max Domi	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 2023 : 53 459 190 $
Year 2024 : 31 790 857 $
Year 2025 : 23 592 857 $
Year 2026 : 19 142 857 $
Salary Average Commitment
Year 2023 : 53 459 190 $
Year 2024 : 31 790 857 $
Year 2025 : 23 592 857 $
Year 2026 : 19 142 857 $
Salary Cap with 1 Way Contract
Year 2023 : 53 459 190 $
Year 2024 : 31 790 857 $
Year 2025 : 23 592 857 $
Year 2026 : 19 142 857 $

Farm Players Salaries
Casey Mittelstadt	250 000 $ (2)
Salary Remaining :	250 000 $
Jonathan Dahlen	0 $ (0)
Salary Remaining :	0 $
Chris Tierney	0 $ (0)
Salary Remaining :	0 $
Ryan Lomberg	0 $ (0)
Salary Remaining :	0 $
Colin Blackwell	0 $ (0)
Salary Remaining :	0 $
Christian Fischer	0 $ (0)
Salary Remaining :	0 $
Haydn Fleury	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	7
Salary Commitment
Year 2023 : 250 000 $
Year 2024 : 250 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 250 000 $
Year 2024 : 250 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Roadrunners

Arena Capacity - Ticket Price Attendance - %
Arena Name	Patinoire de Deleage
Level 1:	4200 - 95 $ - 0 - 0,00%
Level 2:	4000 - 60 $ - 0 - 0,00%
Level 3:	4200 - 41 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1010 - 195 $ - 0 - 0,00%
Total Capacity :	17410
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	45 542 500 $
Farm Players Total Salaries	75 000 $
Coaches Total Salaries	750 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(12 015 512 $)
Projected Bank Account	(12 015 512 $)

Pro Players Salaries
Anders Lee	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Mathew Barzal	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Nick Schmaltz	5 850 000 $ (4)
-Salary Remaining :	5 850 000 $
Anthony Cirelli	4 800 000 $ (1)
-Salary Remaining :	4 800 000 $
Alex Tuch	4 750 000 $ (4)
-Salary Remaining :	4 750 000 $
Bowen Byram	3 425 000 $ (1)
-Salary Remaining :	3 425 000 $
Eeli Tolvanen	3 155 001 $ (2)
-Salary Remaining :	3 155 001 $
Tanner Pearson	2 299 999 $ (2)
-Salary Remaining :	2 299 999 $
James Reimer	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
Alexandre Texier	1 525 000 $ (1)
-Salary Remaining :	1 525 000 $
Seth Jarvis	1 425 000 $ (2)
-Salary Remaining :	1 425 000 $
Trent Frederic	1 137 500 $ (1)
-Salary Remaining :	1 137 500 $
Mattias Samuelsson	925 000 $ (1)
-Salary Remaining :	925 000 $
Olli Maatta	0 $ (0)
Calvin De Haan	0 $ (0)
Michael Hutchinson	0 $ (0)
Owen Tippett	0 $ (0)
Kirby Dach	0 $ (0)
Adam Boqvist	0 $ (0)
Martin Necas	0 $ (0)
Darnell Nurse	0 $ (0)
Timothy Liljegren	0 $ (0)
Will Butcher	0 $ (0)
Andrew Copp	0 $ (0)
Jake Oettinger	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2023 : 45 542 500 $
Year 2024 : 24 480 000 $
Year 2025 : 17 600 000 $
Year 2026 : 17 600 000 $
Salary Average Commitment
Year 2023 : 45 542 500 $
Year 2024 : 24 480 000 $
Year 2025 : 17 600 000 $
Year 2026 : 17 600 000 $
Salary Cap with 1 Way Contract
Year 2023 : 45 542 500 $
Year 2024 : 24 480 000 $
Year 2025 : 17 600 000 $
Year 2026 : 17 600 000 $

Farm Players Salaries
Casey Fitzgerald	75 000 $ (1)
Salary Remaining :	75 000 $
Nic Petan	0 $ (0)
Salary Remaining :	0 $
Drake Caggiula	0 $ (0)
Salary Remaining :	0 $
Jimmy Vesey	0 $ (0)
Salary Remaining :	0 $
Brett Ritchie	0 $ (0)
Salary Remaining :	0 $
Jaret Anderson-Dolan	0 $ (0)
Salary Remaining :	0 $
Libor Hajek	0 $ (0)
Salary Remaining :	0 $
Greg Mckegg	0 $ (0)
Salary Remaining :	0 $
Rocco Grimaldi	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	9
Salary Commitment
Year 2023 : 75 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 75 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Sens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scotia
Level 1:	4200 - 100 $ - 0 - 0,00%
Level 2:	4200 - 75 $ - 0 - 0,00%
Level 3:	4200 - 50 $ - 0 - 0,00%
Level 4:	4700 - 35 $ - 0 - 0,00%
Luxury :	1130 - 200 $ - 0 - 0,00%
Total Capacity :	18430
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	42 139 286 $
Farm Players Total Salaries	362 500 $
Coaches Total Salaries	1 610 510 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(9 473 411 $)
Projected Bank Account	(9 473 411 $)

Pro Players Salaries
Leon Draisaitl	8 500 000 $ (3)
-Salary Remaining :	8 500 000 $
Brady Tkachuk	8 214 286 $ (6)
-Salary Remaining :	8 214 286 $
Nathan Mackinnon	6 300 000 $ (1)
-Salary Remaining :	6 300 000 $
Dylan Larkin	6 100 000 $ (1)
-Salary Remaining :	6 100 000 $
Tim Stützle	3 425 000 $ (1)
-Salary Remaining :	3 425 000 $
Colton Sissons	2 900 000 $ (4)
-Salary Remaining :	2 900 000 $
Charlie Coyle	2 500 000 $ (4)
-Salary Remaining :	2 500 000 $
Moritz Seider	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Anton Lundell	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Marcus Pettersson	650 000 $ (3)
-Salary Remaining :	650 000 $
Hampus Lindholm	0 $ (0)
Alexandar Georgiev	0 $ (0)
Lawson Crouse	0 $ (0)
Jack Campbell	0 $ (0)
Matthew Tkachuk	0 $ (0)
Jakub Voracek	0 $ (0)
Zach Parise	0 $ (0)
Alexander Edler	0 $ (0)
Total Pro Players	18
Salary Commitment
Year 2023 : 42 139 286 $
Year 2024 : 26 314 286 $
Year 2025 : 22 764 286 $
Year 2026 : 13 614 286 $
Salary Average Commitment
Year 2023 : 42 139 287 $
Year 2024 : 26 314 287 $
Year 2025 : 22 764 287 $
Year 2026 : 13 614 287 $
Salary Cap with 1 Way Contract
Year 2023 : 42 139 286 $
Year 2024 : 26 314 286 $
Year 2025 : 22 764 286 $
Year 2026 : 13 614 286 $

Farm Players Salaries
Ian Mitchell	177 500 $ (1)
Salary Remaining :	177 500 $
Sean Walker	110 000 $ (2)
Salary Remaining :	110 000 $
Josh Mahura	75 000 $ (1)
Salary Remaining :	75 000 $
Jon Gillies	0 $ (0)
Salary Remaining :	0 $
Joe Thornton	0 $ (0)
Salary Remaining :	0 $
Jason Spezza	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	6
Salary Commitment
Year 2023 : 362 500 $
Year 2024 : 110 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 362 500 $
Year 2024 : 110 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Stallions

Arena Capacity - Ticket Price Attendance - %
Arena Name	Doctor Pepper Center
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 72 $ - 0 - 0,00%
Level 3:	4000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 32 $ - 0 - 0,00%
Luxury :	1000 - 180 $ - 0 - 0,00%
Total Capacity :	17000
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	68 938 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	550 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	793 831 $
Projected Bank Account	793 831 $

Pro Players Salaries
Andrei Vasilevskiy	9 500 000 $ (6)
-Salary Remaining :	9 500 000 $
Evgeny Kuznetsov	7 800 000 $ (3)
-Salary Remaining :	7 800 000 $
Max Pacioretty	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Evander Kane	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
Nate Schmidt	5 950 000 $ (3)
-Salary Remaining :	5 950 000 $
Conor Garland	4 950 000 $ (4)
-Salary Remaining :	4 950 000 $
Viktor Arvidsson	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
Anthony Beauvillier	4 150 000 $ (2)
-Salary Remaining :	4 150 000 $
J.T. Compher	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Jakub Vrana	3 200 000 $ (1)
-Salary Remaining :	3 200 000 $
Carson Soucy	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
David Savard	2 498 000 $ (2)
-Salary Remaining :	2 498 000 $
Nick Jensen	1 917 000 $ (1)
-Salary Remaining :	1 917 000 $
Connor Brown	1 765 000 $ (1)
-Salary Remaining :	1 765 000 $
William Carrier	1 400 000 $ (2)
-Salary Remaining :	1 400 000 $
Cam York	1 308 333 $ (1)
-Salary Remaining :	1 308 333 $
Ethan Bear	0 $ (0)
J.F. Bérubé	0 $ (0)
Andrej Sustr	0 $ (0)
Ilya Mikheyev	0 $ (0)
Nicolas Deslauriers	0 $ (0)
Juho Lammikko	0 $ (0)
Aaron Dell	0 $ (0)
Eetu Luostarinen	0 $ (0)
Colton Parayko	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2023 : 68 938 333 $
Year 2024 : 47 498 000 $
Year 2025 : 35 200 000 $
Year 2026 : 14 450 000 $
Salary Average Commitment
Year 2023 : 68 938 333 $
Year 2024 : 47 498 000 $
Year 2025 : 35 200 000 $
Year 2026 : 14 450 000 $
Salary Cap with 1 Way Contract
Year 2023 : 68 938 333 $
Year 2024 : 47 498 000 $
Year 2025 : 35 200 000 $
Year 2026 : 14 450 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Thunder

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Pain
Level 1:	4000 - 125 $ - 0 - 0,00%
Level 2:	4000 - 77 $ - 0 - 0,00%
Level 3:	4000 - 55 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
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	58 606 168 $
Farm Players Total Salaries	537 050 $
Coaches Total Salaries	2 050 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	37 427 407 $
Projected Bank Account	37 427 407 $

Pro Players Salaries
Dougie Hamilton	9 000 000 $ (6)
-Salary Remaining :	9 000 000 $
Brayden Schenn	6 500 000 $ (6)
-Salary Remaining :	6 500 000 $
Jacob Markstrom	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Erik Johnson	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Teuvo Teravainen	5 400 000 $ (2)
-Salary Remaining :	5 400 000 $
Josh Bailey	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Noah Hanifin	4 950 000 $ (2)
-Salary Remaining :	4 950 000 $
Barclay Goodrow	3 641 667 $ (5)
-Salary Remaining :	3 641 667 $
Spencer Knight	2 491 667 $ (1)
-Salary Remaining :	2 491 667 $
Christopher Tanev	1 851 001 $ (2)
-Salary Remaining :	1 851 001 $
Alexandre Carrier	1 820 000 $ (1)
-Salary Remaining :	1 820 000 $
Oliver Wahlstrom	1 462 500 $ (1)
-Salary Remaining :	1 462 500 $
Cole Caufield	1 308 333 $ (1)
-Salary Remaining :	1 308 333 $
Brenden Dillon	1 300 000 $ (2)
-Salary Remaining :	1 300 000 $
Ross Colton	1 125 000 $ (1)
-Salary Remaining :	1 125 000 $
Patric Hornqvist	756 000 $ (1)
-Salary Remaining :	756 000 $
Eric Robinson	0 $ (0)
Pavel Zacha	0 $ (0)
Isac Lundestrom	0 $ (0)
Chris Kreider	0 $ (0)
Mathieu Joseph	0 $ (0)
Erik Karlsson	0 $ (0)
Kaapo Kakko	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 2023 : 58 606 168 $
Year 2024 : 43 642 668 $
Year 2025 : 25 141 667 $
Year 2026 : 25 141 667 $
Salary Average Commitment
Year 2023 : 58 606 168 $
Year 2024 : 43 642 668 $
Year 2025 : 25 141 667 $
Year 2026 : 25 141 667 $
Salary Cap with 1 Way Contract
Year 2023 : 58 606 168 $
Year 2024 : 43 642 668 $
Year 2025 : 25 141 667 $
Year 2026 : 25 141 667 $

Farm Players Salaries
Dillon Dubé	230 000 $ (2)
Salary Remaining :	230 000 $
Gustav Lindstrom	85 000 $ (1)
Salary Remaining :	85 000 $
Sheldon Rempal	76 250 $ (2)
Salary Remaining :	76 250 $
Kyle Turris	75 600 $ (2)
Salary Remaining :	75 600 $
Jonathan Bernier	70 200 $ (1)
Salary Remaining :	70 200 $
Pavel Francouz	0 $ (0)
Salary Remaining :	0 $
Kale Clague	0 $ (0)
Salary Remaining :	0 $
Loui Eriksson	0 $ (0)
Salary Remaining :	0 $
Jakub Zboril	0 $ (0)
Salary Remaining :	0 $
Scott Harrington	0 $ (0)
Salary Remaining :	0 $
Rasmus Sandin	0 $ (0)
Salary Remaining :	0 $
Michal Kempny	0 $ (0)
Salary Remaining :	0 $
Brendan Smith	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 2023 : 537 050 $
Year 2024 : 381 850 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 537 050 $
Year 2024 : 381 850 $
Year 2025 : 0 $
Year 2026 : 0 $

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Whalers Arena
Level 1:	4000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	4000 - 60 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17000
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	68 288 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 800 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	11 986 303 $
Projected Bank Account	11 986 303 $

Pro Players Salaries
Sebastian Aho	8 459 000 $ (2)
-Salary Remaining :	8 459 000 $
Ryan Suter	7 538 000 $ (3)
-Salary Remaining :	7 538 000 $
Clayton Keller	7 150 000 $ (6)
-Salary Remaining :	7 150 000 $
James Van Riemsdyk	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Connor Hellebuyck	6 166 666 $ (2)
-Salary Remaining :	6 166 666 $
Esa Lindell	5 800 000 $ (3)
-Salary Remaining :	5 800 000 $
Drake Batherson	4 975 000 $ (5)
-Salary Remaining :	4 975 000 $
Tyson Barrie	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Adam Lowry	3 250 000 $ (4)
-Salary Remaining :	3 250 000 $
Marcus Foligno	3 100 000 $ (2)
-Salary Remaining :	3 100 000 $
Brandon Tanev	2 850 000 $ (1)
-Salary Remaining :	2 850 000 $
Oskar Sundqvist	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Adin Hill	2 175 000 $ (1)
-Salary Remaining :	2 175 000 $
Dawson Mercer	1 325 000 $ (2)
-Salary Remaining :	1 325 000 $
Shayne Gostisbehere	1 250 001 $ (1)
-Salary Remaining :	1 250 001 $
John Klingberg	0 $ (0)
Nino Niederreiter	0 $ (0)
Kaapo Kahkonen	0 $ (0)
Brad Hunt	0 $ (0)
Danton Heinen	0 $ (0)
Adrian Kempe	0 $ (0)
Pierre Engvall	0 $ (0)
Phil Kessel	0 $ (0)
Denis Gurianov	0 $ (0)
Nicklas Backstrom	0 $ (0)
Tuukka Rask	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 2023 : 68 288 667 $
Year 2024 : 52 263 666 $
Year 2025 : 28 713 000 $
Year 2026 : 15 375 000 $
Salary Average Commitment
Year 2023 : 60 750 667 $
Year 2024 : 44 725 666 $
Year 2025 : 21 175 000 $
Year 2026 : 15 375 000 $
Salary Cap with 1 Way Contract
Year 2023 : 68 288 667 $
Year 2024 : 52 263 666 $
Year 2025 : 28 713 000 $
Year 2026 : 15 375 000 $

Farm Players Salaries
Spencer Martin	0 $ (0)
Salary Remaining :	0 $
David Rittich	0 $ (0)
Salary Remaining :	0 $
Miles Wood	0 $ (0)
Salary Remaining :	0 $
Jesper Froden	0 $ (0)
Salary Remaining :	0 $
Josh Leivo	0 $ (0)
Salary Remaining :	0 $
Antoine Roussel	0 $ (0)
Salary Remaining :	0 $
Stefan Noesen	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	7
Salary Commitment
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Wolf

Arena Capacity - Ticket Price Attendance - %
Arena Name	Red Bull Arena
Level 1:	4200 - 95 $ - 0 - 0,00%
Level 2:	4000 - 60 $ - 0 - 0,00%
Level 3:	4000 - 41 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 195 $ - 0 - 0,00%
Total Capacity :	17200
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	52 539 676 $
Farm Players Total Salaries	357 450 $
Coaches Total Salaries	550 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	6 493 121 $
Projected Bank Account	6 493 121 $

Pro Players Salaries
Drew Doughty	11 000 000 $ (5)
-Salary Remaining :	11 000 000 $
Patrick Kane	10 500 000 $ (1)
-Salary Remaining :	10 500 000 $
Pavel Buchnevich	5 800 000 $ (3)
-Salary Remaining :	5 800 000 $
Sam Bennett	4 425 000 $ (3)
-Salary Remaining :	4 425 000 $
Alex Goligoski	3 775 009 $ (1)
-Salary Remaining :	3 775 009 $
MacKenzie Weegar	3 250 000 $ (1)
-Salary Remaining :	3 250 000 $
Roope Hintz	3 150 000 $ (1)
-Salary Remaining :	3 150 000 $
Nikita Zaitsev	3 148 000 $ (2)
-Salary Remaining :	3 148 000 $
Vasily Podkolzin	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Trevor Zegras	1 775 000 $ (1)
-Salary Remaining :	1 775 000 $
Ryan Poehling	1 491 667 $ (1)
-Salary Remaining :	1 491 667 $
Tage Thompson	1 400 000 $ (1)
-Salary Remaining :	1 400 000 $
Jeremy Swayman	1 050 000 $ (1)
-Salary Remaining :	1 050 000 $
Josh Norris	0 $ (0)
Jack Roslovic	0 $ (0)
Ville Husso	0 $ (0)
Roman Josi	0 $ (0)
Morgan Rielly	0 $ (0)
Daniel Sprong	0 $ (0)
Mason Marchment	0 $ (0)
Aleksander Barkov	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 2023 : 52 539 676 $
Year 2024 : 26 148 000 $
Year 2025 : 21 225 000 $
Year 2026 : 11 000 000 $
Salary Average Commitment
Year 2023 : 42 039 676 $
Year 2024 : 26 148 000 $
Year 2025 : 21 225 000 $
Year 2026 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 2023 : 52 539 676 $
Year 2024 : 26 148 000 $
Year 2025 : 21 225 000 $
Year 2026 : 11 000 000 $

Farm Players Salaries
Ty Dellandrea	146 250 $ (1)
Salary Remaining :	146 250 $
Philippe Myers	116 200 $ (1)
Salary Remaining :	116 200 $
Jason Dickinson	95 000 $ (2)
Salary Remaining :	95 000 $
Braden Holtby	0 $ (0)
Salary Remaining :	0 $
Steven Santini	0 $ (0)
Salary Remaining :	0 $
Micheal Ferland	0 $ (0)
Salary Remaining :	0 $
Xavier Ouellet	0 $ (0)
Salary Remaining :	0 $
Erik Brannstrom	0 $ (0)
Salary Remaining :	0 $
Adam Gaudette	0 $ (0)
Salary Remaining :	0 $
John Hayden	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	10
Salary Commitment
Year 2023 : 357 450 $
Year 2024 : 95 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 357 450 $
Year 2024 : 95 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Wolverines

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dick's Sporting Goods Stadium
Level 1:	4000 - 120 $ - 0 - 0,00%
Level 2:	4000 - 90 $ - 0 - 0,00%
Level 3:	4000 - 70 $ - 0 - 0,00%
Level 4:	4000 - 55 $ - 0 - 0,00%
Luxury :	1000 - 410 $ - 0 - 0,00%
Total Capacity :	17000
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	63 106 667 $
Farm Players Total Salaries	674 500 $
Coaches Total Salaries	1 100 000 $
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 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 85 000 000 $	0 $
Estimate Over Minimum Salary Cap of 60 000 000 $	0 $
Current Bank Account	(7 044 052 $)
Projected Bank Account	(7 044 052 $)

Pro Players Salaries
Andrei Svechnikov	7 750 000 $ (7)
-Salary Remaining :	7 750 000 $
John Gibson	6 400 000 $ (5)
-Salary Remaining :	6 400 000 $
Sean Monahan	6 375 000 $ (1)
-Salary Remaining :	6 375 000 $
Josh Morrissey	6 250 000 $ (6)
-Salary Remaining :	6 250 000 $
Brock Nelson	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Jordan Eberle	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Rasmus Andersson	4 550 000 $ (4)
-Salary Remaining :	4 550 000 $
Adam Larsson	4 167 000 $ (2)
-Salary Remaining :	4 167 000 $
Ryan Lindgren	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Artem Zub	2 950 000 $ (1)
-Salary Remaining :	2 950 000 $
Gustav Forsling	2 666 667 $ (2)
-Salary Remaining :	2 666 667 $
Brandon Saad	2 498 000 $ (2)
-Salary Remaining :	2 498 000 $
Maxime Comtois	2 037 500 $ (1)
-Salary Remaining :	2 037 500 $
Michael McLeod	1 425 000 $ (1)
-Salary Remaining :	1 425 000 $
Andrew Peeke	787 500 $ (1)
-Salary Remaining :	787 500 $
Stuart Skinner	750 000 $ (1)
-Salary Remaining :	750 000 $
Brendan Lemieux	0 $ (0)
Keegan Kolesar	0 $ (0)
Sonny Milano	0 $ (0)
Nolan Patrick	0 $ (0)
Travis Dermott	0 $ (0)
Ryan McLeod	0 $ (0)
Colton Sceviour	0 $ (0)
Brock Boeser	0 $ (0)
Rickard Rakell	0 $ (0)
Logan Thompson	0 $ (0)
Kailer Yamamoto	0 $ (0)
Total Pro Players	27
Salary Commitment
Year 2023 : 63 106 667 $
Year 2024 : 48 781 667 $
Year 2025 : 30 950 000 $
Year 2026 : 24 950 000 $
Salary Average Commitment
Year 2023 : 63 106 667 $
Year 2024 : 48 781 667 $
Year 2025 : 30 950 000 $
Year 2026 : 24 950 000 $
Salary Cap with 1 Way Contract
Year 2023 : 63 106 667 $
Year 2024 : 48 781 667 $
Year 2025 : 30 950 000 $
Year 2026 : 24 950 000 $

Farm Players Salaries
Dante Fabbro	240 000 $ (1)
Salary Remaining :	240 000 $
Rudolfs Balcers	155 000 $ (1)
Salary Remaining :	155 000 $
Max Jones	129 500 $ (2)
Salary Remaining :	129 500 $
Givani Smith	75 000 $ (1)
Salary Remaining :	75 000 $
Gavin Bayreuther	75 000 $ (1)
Salary Remaining :	75 000 $
Malcolm Subban	0 $ (0)
Salary Remaining :	0 $
Chris Wagner	0 $ (0)
Salary Remaining :	0 $
Brett Leason	0 $ (0)
Salary Remaining :	0 $
Nathan Beaulieu	0 $ (0)
Salary Remaining :	0 $
Joel Farabee	0 $ (0)
Salary Remaining :	0 $
Thomas Hickey	0 $ (0)
Salary Remaining :	0 $
Robert Bortuzzo	0 $ (0)
Salary Remaining :	0 $
Morgan Geekie	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 2023 : 674 500 $
Year 2024 : 129 500 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 674 500 $
Year 2024 : 129 500 $
Year 2025 : 0 $
Year 2026 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 85 000 000 $ Available Cap Space	Over Minimum of 60 000 000 $	Pro Players	Farm Players	Total Players
Bikers	(33 012 327 $)	67 592 575 $	17 407 425 $	7 592 575 $	25	21	46
Blue Jackets	(25 208 820 $)	37 272 000 $	47 728 000 $	-22 728 000 $	21	9	30
Braves	4 705 183 $	44 711 000 $	40 289 000 $	-15 289 000 $	23	8	31
Bulldogs	(1 297 704 $)	75 966 674 $	9 033 326 $	15 966 674 $	20	10	30
Chiefs	5 997 501 $	31 232 666 $	53 767 334 $	-28 767 334 $	17	8	25
Dogbones	6 674 658 $	64 094 000 $	20 906 000 $	4 094 000 $	24	8	32
Fighting Irish	(43 171 614 $)	67 595 500 $	17 404 500 $	7 595 500 $	28	5	33
Flash	1 161 347 $	49 266 504 $	35 733 496 $	-10 733 496 $	24	12	36
Gongshow	(37 050 441 $)	49 016 666 $	35 983 334 $	-10 983 334 $	19	9	28
Icedogs	33 524 384 $	59 695 500 $	25 304 500 $	-304 500 $	22	22	44
Kraken	(8 653 188 $)	66 508 857 $	18 491 143 $	6 508 857 $	23	1	24
LumberJacks	(22 950 756 $)	71 293 887 $	13 706 113 $	11 293 887 $	24	2	26
Mariners	54 277 164 $	55 539 007 $	29 460 993 $	-4 460 993 $	23	13	36
Nordiques	1 266 983 $	36 110 001 $	48 889 999 $	-23 889 999 $	20	22	42
Oilers	(11 886 044 $)	64 263 462 $	20 736 538 $	4 263 462 $	25	10	35
Penguins	12 794 224 $	75 064 667 $	9 935 333 $	15 064 667 $	19	12	31
Pirates	(11 203 672 $)	53 459 190 $	31 540 810 $	-6 540 810 $	18	7	25
Roadrunners	(12 015 512 $)	45 542 500 $	39 457 500 $	-14 457 500 $	25	9	34
Sens	(9 473 411 $)	42 139 286 $	42 860 714 $	-17 860 714 $	18	6	24
Stallions	793 831 $	68 938 333 $	16 061 667 $	8 938 333 $	25	0	25
Thunder	37 427 407 $	58 606 168 $	26 393 832 $	-1 393 832 $	23	13	36
Whalers	11 986 303 $	68 288 667 $	16 711 333 $	8 288 667 $	26	7	33
Wolf	6 493 121 $	52 539 676 $	32 460 324 $	-7 460 324 $	21	10	31
Wolverines	(7 044 052 $)	63 106 667 $	21 893 333 $	3 106 667 $	27	13	40

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 - %