LMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center - A
Level 1:	6500 - 200 $ - 0 - 0,00%
Level 2:	5500 - 125 $ - 0 - 0,00%
Level 3:	2250 - 100 $ - 0 - 0,00%
Level 4:	4500 - 70 $ - 0 - 0,00%
Luxury :	1250 - 390 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 58 $ - 0 - 0,00%
Farm Level 2:	1000 - 38 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	94 716 666 $
Pro Players Total Average Salaries	94 716 666 $
Farm Players Total Salaries	2 860 000 $
Farm Players Total Average Salaries	2 860 000 $
Coaches Total Salaries	5 550 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	54 032 284 $
Projected Bank Account	54 032 284 $

Pro Players Salaries
Josh Bailey	8 500 000 $ (1)
-Salary Remaining :	0 $
Anze Kopitar	8 000 000 $ (2)
-Salary Remaining :	0 $
Joey Hishon	6 950 000 $ (1)
-Salary Remaining :	0 $
Thomas Chabot	6 250 000 $ (3)
-Salary Remaining :	0 $
Scott Glennie	6 000 000 $ (1)
-Salary Remaining :	0 $
Justin Schultz	5 750 000 $ (2)
-Salary Remaining :	0 $
Kevin Shattenkirk	5 500 000 $ (2)
-Salary Remaining :	0 $
Aleksandr Burmistrov	5 400 000 $ (1)
-Salary Remaining :	0 $
Travis Konecny	4 500 000 $ (1)
-Salary Remaining :	0 $
Chris Kunitz	4 000 000 $ (3)
-Salary Remaining :	0 $
Jason Dickinson	3 833 333 $ (3)
-Salary Remaining :	0 $
Nikita Scherbak	3 750 000 $ (1)
-Salary Remaining :	0 $
Nicolas Petan	3 583 333 $ (3)
-Salary Remaining :	0 $
Michael Matheson	2 750 000 $ (3)
-Salary Remaining :	0 $
Stephane Da Costa	2 750 000 $ (3)
-Salary Remaining :	0 $
Jesperi Kotkaniemi	2 750 000 $ (3)
-Salary Remaining :	0 $
Pierre-Olivier Joseph	2 400 000 $ (1)
-Salary Remaining :	0 $
John Gibson	2 300 000 $ (3)
-Salary Remaining :	0 $
Marko Dano	2 000 000 $ (1)
-Salary Remaining :	0 $
Joseph Woll	2 000 000 $ (3)
-Salary Remaining :	0 $
Gustav Lindstrom	1 750 000 $ (1)
-Salary Remaining :	0 $
Moritz Seider	1 250 000 $ (1)
-Salary Remaining :	0 $
Rocco Grimaldi	1 000 000 $ (2)
-Salary Remaining :	0 $
Kevin Lynch	1 000 000 $ (1)
-Salary Remaining :	0 $
Matt Murray	750 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 94 716 666 $
Year 2029 : 51 216 666 $
Year 2030 : 30 966 666 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 94 716 666 $
Year 2029 : 51 216 666 $
Year 2030 : 30 966 666 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 94 716 666 $
Year 2029 : 51 216 666 $
Year 2030 : 30 966 666 $
Year 2031 : 0 $

Farm Players Salaries
Jack Glover	200 000 $ (3)
Salary Remaining :	0 $
Ruslan Bashkirov	170 000 $ (1)
Salary Remaining :	0 $
Toni Utunen	140 000 $ (3)
Salary Remaining :	0 $
Jake Evans	130 000 $ (3)
Salary Remaining :	0 $
Alexey Toropchenko	125 000 $ (2)
Salary Remaining :	0 $
Jack Dugan	125 000 $ (3)
Salary Remaining :	0 $
Quinton Howden	120 000 $ (2)
Salary Remaining :	0 $
Alexander Killorn	112 500 $ (2)
Salary Remaining :	0 $
Martin Hanzal	100 000 $ (1)
Salary Remaining :	0 $
Kim Grasvic	100 000 $ (1)
Salary Remaining :	0 $
Brendan Leipsic	100 000 $ (1)
Salary Remaining :	0 $
Jan Runitsky	90 000 $ (1)
Salary Remaining :	0 $
Jake Paterson	90 000 $ (1)
Salary Remaining :	0 $
Cameron Crotty	90 000 $ (1)
Salary Remaining :	0 $
Cody Goloubef	87 500 $ (2)
Salary Remaining :	0 $
Alexander Petrovic	87 500 $ (2)
Salary Remaining :	0 $
Jonne Hovi	87 500 $ (2)
Salary Remaining :	0 $
Matt Gilroy	85 000 $ (1)
Salary Remaining :	0 $
Maksim Sushko	75 000 $ (1)
Salary Remaining :	0 $
Filip Hronek	75 000 $ (1)
Salary Remaining :	0 $
Brady Vail	75 000 $ (1)
Salary Remaining :	0 $
Letas Kleiza	70 000 $ (1)
Salary Remaining :	0 $
Travis Ewanyk	70 000 $ (1)
Salary Remaining :	0 $
J. C. Lipon	60 000 $ (2)
Salary Remaining :	0 $
Geoff Paukovich	50 000 $ (1)
Salary Remaining :	0 $
Brandon Burlon	50 000 $ (1)
Salary Remaining :	0 $
Tyler Tullio	50 000 $ (1)
Salary Remaining :	0 $
Jomar Soerensen	50 000 $ (1)
Salary Remaining :	0 $
Elias Sonderlei	50 000 $ (1)
Salary Remaining :	0 $
Markus Rautenstrauch	50 000 $ (1)
Salary Remaining :	0 $
Max Reinhart	50 000 $ (1)
Salary Remaining :	0 $
Noel Gunler	45 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2028 : 2 860 000 $
Year 2029 : 1 320 000 $
Year 2030 : 595 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 2 860 000 $
Year 2029 : 1 320 000 $
Year 2030 : 595 000 $
Year 2031 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center - A
Level 1:	6002 - 160 $ - 6 002 - 100,00%
Level 2:	5000 - 125 $ - 4 973 - 99,46%
Level 3:	2000 - 90 $ - 2 000 - 100,00%
Level 4:	4000 - 75 $ - 4 000 - 100,00%
Luxury :	1000 - 425 $ - 1 000 - 100,00%
Total Capacity :	18002
Farm
Farm Level 1:	2000 - 61 $ - 0 - 0,00%
Farm Level 2:	1000 - 41 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 975 - 99,85%
Average Income per Game	2 835 089 $
Year to Date Revenue	14 175 445 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 066 666 $
Pro Players Total Average Salaries	76 816 667 $
Farm Players Total Salaries	3 837 500 $
Farm Players Total Average Salaries	3 837 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	72 430 895 $
Projected Bank Account	72 430 895 $

Pro Players Salaries
Aleksander Jr. Barkov	7 583 333 $ (3)
-Salary Remaining :	0 $
Maximo Massari	6 500 000 $ (1)
-Salary Remaining :	0 $
Sergei Bobrovsky	5 500 000 $ (3)
-Salary Remaining :	0 $
Ondrej Fiala	5 000 000 $ (2)
-Salary Remaining :	0 $
Luc Bourdon	4 950 000 $ (1)
-Salary Remaining :	0 $
Robby Fabbri	4 000 000 $ (1)
-Salary Remaining :	0 $
Ondrej Palat	3 850 000 $ (1)
-Salary Remaining :	0 $
Laurent Dauphin	3 750 000 $ (1)
-Salary Remaining :	0 $
John Klingberg	3 750 000 $ (1)
-Salary Remaining :	0 $
Kurtis Gabriel	3 500 000 $ (1)
-Salary Remaining :	0 $
Tanner Pearson	3 300 000 $ (1)
-Salary Remaining :	0 $
Marek Zidlicky	3 100 000 $ (1)
-Salary Remaining :	0 $
Magnus Hellberg	3 000 000 $ (2)
-Salary Remaining :	0 $
Maczysz Olitski	2 600 000 $ (2)
-Salary Remaining :	0 $
Boris Katchouk	2 500 000 $ (2)
-Salary Remaining :	0 $
Elias Pettersson	2 500 000 $ (1)
-Salary Remaining :	0 $
Jonathan-Ismael Diaby	2 500 000 $ (1)
-Salary Remaining :	0 $
Kerby Rychel	2 200 000 $ (1)
-Salary Remaining :	0 $
Joe Barnes	1 900 000 $ (1)
-Salary Remaining :	0 $
Nicolas Hague	1 750 000 $ (1)
-Salary Remaining :	0 $
Bowen Byram	1 250 000 $ (1)
-Salary Remaining :	0 $
Martin Frk	1 083 333 $ (3)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2028 : 76 066 666 $
Year 2029 : 27 266 666 $
Year 2030 : 14 166 666 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 76 816 667 $
Year 2029 : 27 266 667 $
Year 2030 : 14 166 667 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 76 816 667 $
Year 2029 : 27 266 667 $
Year 2030 : 14 166 667 $
Year 2031 : 0 $

Farm Players Salaries
Nicolas Beaudin	200 000 $ (1)
Salary Remaining :	0 $
Oliver Wahlstrom	200 000 $ (1)
Salary Remaining :	0 $
Jonatan Berggren	200 000 $ (1)
Salary Remaining :	0 $
Jakob Ragnarsson	190 000 $ (2)
Salary Remaining :	0 $
Gabriel Fortier	180 000 $ (2)
Salary Remaining :	0 $
Benoit-Olivier Groulx	180 000 $ (2)
Salary Remaining :	0 $
Ty Emberson	165 000 $ (2)
Salary Remaining :	0 $
Mitchell Heard	162 500 $ (2)
Salary Remaining :	0 $
Jarrod Maidens	150 000 $ (1)
Salary Remaining :	0 $
Isaac Ratcliffe	150 000 $ (2)
Salary Remaining :	0 $
Damien Brunner	145 000 $ (1)
Salary Remaining :	0 $
Tarmo Reunanen	140 000 $ (1)
Salary Remaining :	0 $
Ryan Collins	140 000 $ (2)
Salary Remaining :	0 $
Brandt Clarke	125 000 $ (3)
Salary Remaining :	0 $
Cole Sillinger	125 000 $ (3)
Salary Remaining :	0 $
Michael Raffl	125 000 $ (2)
Salary Remaining :	0 $
Justin Almeida	115 000 $ (2)
Salary Remaining :	0 $
Dmitri Samorukov	100 000 $ (2)
Salary Remaining :	0 $
Marco Rossi	100 000 $ (2)
Salary Remaining :	0 $
Ville Immonen	95 000 $ (1)
Salary Remaining :	0 $
Samuel Surovec	95 000 $ (1)
Salary Remaining :	0 $
Andrei Loktionov	90 000 $ (1)
Salary Remaining :	0 $
Ridley Greig	75 000 $ (2)
Salary Remaining :	0 $
Mackie Samoskevich	75 000 $ (3)
Salary Remaining :	0 $
Zach Pochiro	75 000 $ (2)
Salary Remaining :	0 $
Drew Commesso	50 000 $ (2)
Salary Remaining :	0 $
Luke Tuch	50 000 $ (2)
Salary Remaining :	0 $
Justin Barron	50 000 $ (2)
Salary Remaining :	0 $
Dick Basford	50 000 $ (1)
Salary Remaining :	0 $
Jared Staal	50 000 $ (1)
Salary Remaining :	0 $
Karl Alzner	50 000 $ (1)
Salary Remaining :	0 $
Kyle Clifford	50 000 $ (1)
Salary Remaining :	0 $
Yegor Chinakhov	50 000 $ (2)
Salary Remaining :	0 $
Zach Kassian	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2028 : 3 837 500 $
Year 2029 : 2 282 500 $
Year 2030 : 325 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 837 500 $
Year 2029 : 2 282 500 $
Year 2030 : 325 000 $
Year 2031 : 0 $

Blue Bulls

Arena Capacity - Ticket Price Attendance - %
Arena Name	ABBA Center - G
Level 1:	8450 - 100 $ - 8 204 - 97,09%
Level 2:	7150 - 80 $ - 7 150 - 100,00%
Level 3:	2925 - 65 $ - 2 824 - 96,56%
Level 4:	5850 - 45 $ - 5 770 - 98,64%
Luxury :	1625 - 200 $ - 1 598 - 98,36%
Total Capacity :	26000
Farm
Farm Level 1:	2000 - 75 $ - 1 655 - 82,75%
Farm Level 2:	1000 - 50 $ - 793 - 79,33%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	25 547 - 98,26%
Average Income per Game	2 457 095 $
Year to Date Revenue	7 371 286 $
Farm
Home Games Left	0
Average Attendance - %	2 448 - 81,61%
Average Income per Game	186 723 $
Year to Date Revenue	560 168 $
Expense
Pro Players Total Salaries	84 083 333 $
Pro Players Total Average Salaries	85 583 333 $
Farm Players Total Salaries	4 188 333 $
Farm Players Total Average Salaries	4 188 333 $
Coaches Total Salaries	8 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	31 888 104 $
Projected Bank Account	31 888 104 $

Pro Players Salaries
Gustav Nyquist	7 750 000 $ (3)
-Salary Remaining :	0 $
Riley Sheahan	6 000 000 $ (1)
-Salary Remaining :	0 $
Zachary Werenski	5 750 000 $ (1)
-Salary Remaining :	0 $
Jordan Schroeder	4 850 000 $ (2)
-Salary Remaining :	0 $
Simon Hjalmarsson	4 000 000 $ (1)
-Salary Remaining :	0 $
Julius Honka	4 000 000 $ (1)
-Salary Remaining :	0 $
Jason Pominville	4 000 000 $ (3)
-Salary Remaining :	0 $
Connor Hurley	3 583 333 $ (3)
-Salary Remaining :	0 $
Jack Campbell	3 500 000 $ (2)
-Salary Remaining :	0 $
Mark Pysyk	3 500 000 $ (1)
-Salary Remaining :	0 $
John Hayden	3 500 000 $ (1)
-Salary Remaining :	0 $
Jakub Vojta	3 500 000 $ (1)
-Salary Remaining :	0 $
Austin Watson	3 150 000 $ (1)
-Salary Remaining :	0 $
Kyle Turris	3 000 000 $ (3)
-Salary Remaining :	0 $
John Moore	3 000 000 $ (2)
-Salary Remaining :	0 $
Anton Khudobin	3 000 000 $ (3)
-Salary Remaining :	0 $
Ryan McLeod	2 750 000 $ (3)
-Salary Remaining :	0 $
Mark Jankowski	2 750 000 $ (3)
-Salary Remaining :	0 $
Jason Demers	2 500 000 $ (1)
-Salary Remaining :	0 $
Michael Rasmussen	2 000 000 $ (2)
-Salary Remaining :	0 $
Victor Olofsson	2 000 000 $ (1)
-Salary Remaining :	0 $
Tyrell Goulbourne	2 000 000 $ (1)
-Salary Remaining :	0 $
Bogdan Yakimov	1 800 000 $ (2)
-Salary Remaining :	0 $
Damon Severson	1 450 000 $ (1)
-Salary Remaining :	0 $
Samuel Poulin	750 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 84 083 333 $
Year 2029 : 41 983 333 $
Year 2030 : 26 833 333 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 85 583 333 $
Year 2029 : 43 483 333 $
Year 2030 : 26 833 333 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 85 583 333 $
Year 2029 : 43 483 333 $
Year 2030 : 26 833 333 $
Year 2031 : 0 $

Farm Players Salaries
Kale Clague	200 000 $ (1)
Salary Remaining :	0 $
Jake Guentzel	200 000 $ (1)
Salary Remaining :	0 $
Ryan O'Marra	200 000 $ (1)
Salary Remaining :	0 $
Hsi-men Xu	200 000 $ (1)
Salary Remaining :	0 $
Radek Smolenak	200 000 $ (1)
Salary Remaining :	0 $
Vladimir Zharkov	200 000 $ (1)
Salary Remaining :	0 $
Michal Repik	200 000 $ (1)
Salary Remaining :	0 $
Jonny Tychonick	195 000 $ (3)
Salary Remaining :	0 $
Etienne Froidevaux	185 000 $ (3)
Salary Remaining :	0 $
Brett Howden	185 000 $ (2)
Salary Remaining :	0 $
Jan Drozg	175 000 $ (3)
Salary Remaining :	0 $
Jaden Lindo	150 000 $ (3)
Salary Remaining :	0 $
Libor Hajek	150 000 $ (2)
Salary Remaining :	0 $
Kevin Bieksa	150 000 $ (1)
Salary Remaining :	0 $
Ethan Phillips	140 000 $ (3)
Salary Remaining :	0 $
Linus Cronholm	140 000 $ (3)
Salary Remaining :	0 $
Jordan Subban	133 333 $ (3)
Salary Remaining :	0 $
Nicolas Kerdiles	125 000 $ (3)
Salary Remaining :	0 $
Thomas Novak	125 000 $ (1)
Salary Remaining :	0 $
Dylan Wells	125 000 $ (1)
Salary Remaining :	0 $
Johnathan Kovacevic	100 000 $ (1)
Salary Remaining :	0 $
Alexander Volkov	100 000 $ (1)
Salary Remaining :	0 $
Johannes Arumaa	100 000 $ (1)
Salary Remaining :	0 $
Adam Helewka	75 000 $ (1)
Salary Remaining :	0 $
Alan Quine	70 000 $ (1)
Salary Remaining :	0 $
Tobias Lindberg	50 000 $ (1)
Salary Remaining :	0 $
Skyler McKenzie	50 000 $ (1)
Salary Remaining :	0 $
Nikolai Dolidovich	50 000 $ (2)
Salary Remaining :	0 $
Joel Blomqvist	50 000 $ (2)
Salary Remaining :	0 $
Ronnie Attard	45 000 $ (1)
Salary Remaining :	0 $
Nico Daws	40 000 $ (2)
Salary Remaining :	0 $
Alex Laferriere	40 000 $ (2)
Salary Remaining :	0 $
Thimo Nickl	40 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2028 : 4 188 333 $
Year 2029 : 1 798 333 $
Year 2030 : 1 243 333 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 4 188 333 $
Year 2029 : 1 798 333 $
Year 2030 : 1 243 333 $
Year 2031 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Savvis Center - D
Level 1:	7475 - 140 $ - 7 419 - 99,26%
Level 2:	6325 - 110 $ - 6 325 - 100,00%
Level 3:	2588 - 80 $ - 2 555 - 98,71%
Level 4:	5175 - 60 $ - 5 161 - 99,72%
Luxury :	1437 - 300 $ - 1 437 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 60 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 40 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 897 - 99,55%
Average Income per Game	3 054 710 $
Year to Date Revenue	9 164 130 $
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	182 400 $
Year to Date Revenue	1 276 800 $
Expense
Pro Players Total Salaries	89 925 000 $
Pro Players Total Average Salaries	89 925 000 $
Farm Players Total Salaries	3 538 000 $
Farm Players Total Average Salaries	3 538 000 $
Coaches Total Salaries	10 733 333 $
Luxury Taxe Total	0 $
Special Salary Cap Value	260 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	68 669 982 $
Projected Bank Account	68 669 982 $

Pro Players Salaries
Sidney Crosby	8 500 000 $ (1)
-Salary Remaining :	0 $
Nathan MacKinnon	8 100 000 $ (1)
-Salary Remaining :	0 $
Nikolaj Ehlers	8 000 000 $ (1)
-Salary Remaining :	0 $
William Nylander	7 750 000 $ (2)
-Salary Remaining :	0 $
Tyler Johnson	6 750 000 $ (1)
-Salary Remaining :	0 $
Filip Forsberg	6 250 000 $ (3)
-Salary Remaining :	0 $
Martin Jones	5 500 000 $ (1)
-Salary Remaining :	0 $
Pierre-Luc Dubois	5 000 000 $ (3)
-Salary Remaining :	0 $
Joe Morrow	4 500 000 $ (1)
-Salary Remaining :	0 $
Mikko Rantanen	4 000 000 $ (2)
-Salary Remaining :	0 $
Barrett Hayton	3 750 000 $ (3)
-Salary Remaining :	0 $
Ryan White	3 625 000 $ (2)
-Salary Remaining :	0 $
Antoine Vermette	3 200 000 $ (1)
-Salary Remaining :	0 $
Oliver Ekman-Larsson	3 000 000 $ (3)
-Salary Remaining :	0 $
Brady Tkachuk	3 000 000 $ (3)
-Salary Remaining :	0 $
Juuso Valimaki	2 000 000 $ (1)
-Salary Remaining :	0 $
Cody Glass	2 000 000 $ (1)
-Salary Remaining :	0 $
Marcus Hogberg	1 500 000 $ (1)
-Salary Remaining :	0 $
Philip Broberg	1 000 000 $ (1)
-Salary Remaining :	0 $
Matthew Boldy	1 000 000 $ (1)
-Salary Remaining :	0 $
Francois Bouchard	500 000 $ (1)
-Salary Remaining :	0 $
Brett MacLean	500 000 $ (1)
-Salary Remaining :	0 $
Jake Allen	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2028 : 89 925 000 $
Year 2029 : 36 375 000 $
Year 2030 : 21 000 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 89 925 000 $
Year 2029 : 36 375 000 $
Year 2030 : 21 000 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 89 925 000 $
Year 2029 : 36 375 000 $
Year 2030 : 21 000 000 $
Year 2031 : 0 $

Farm Players Salaries
Grigori Denisenko	200 000 $ (1)
Salary Remaining :	0 $
Rob Schremp	200 000 $ (1)
Salary Remaining :	0 $
Carl Klingberg	200 000 $ (1)
Salary Remaining :	0 $
Jett Woo	200 000 $ (1)
Salary Remaining :	0 $
Guillaume Latendresse	200 000 $ (1)
Salary Remaining :	0 $
Martin Kaut	200 000 $ (2)
Salary Remaining :	0 $
Jesse Ylonen	200 000 $ (2)
Salary Remaining :	0 $
Anton Bollier	198 000 $ (1)
Salary Remaining :	0 $
Nikita Kucherov	185 000 $ (1)
Salary Remaining :	0 $
Akil Thomas	180 000 $ (2)
Salary Remaining :	0 $
Colton Parayko	150 000 $ (1)
Salary Remaining :	0 $
Urho Vaakanainen	150 000 $ (1)
Salary Remaining :	0 $
Andrew Peeke	140 000 $ (1)
Salary Remaining :	0 $
Timo Pielmeier	125 000 $ (1)
Salary Remaining :	0 $
Nick Foligno	110 000 $ (1)
Salary Remaining :	0 $
Andrew Copp	100 000 $ (1)
Salary Remaining :	0 $
Dick Axelsson	75 000 $ (1)
Salary Remaining :	0 $
Danny Syvret	75 000 $ (1)
Salary Remaining :	0 $
Drew Schiestel	50 000 $ (1)
Salary Remaining :	0 $
Mads Sogaard	50 000 $ (1)
Salary Remaining :	0 $
Luca Sbisa	50 000 $ (1)
Salary Remaining :	0 $
Brett Ponich	50 000 $ (1)
Salary Remaining :	0 $
Calle Jarnkrok	50 000 $ (1)
Salary Remaining :	0 $
Philip Tomasino	50 000 $ (1)
Salary Remaining :	0 $
Nick Ross	50 000 $ (1)
Salary Remaining :	0 $
Hunter Jones	50 000 $ (1)
Salary Remaining :	0 $
Nikita Alexandrov	50 000 $ (1)
Salary Remaining :	0 $
Damek Mihokov	50 000 $ (1)
Salary Remaining :	0 $
Vladislav Kolyachonok	50 000 $ (1)
Salary Remaining :	0 $
Jimmy Hayes	50 000 $ (1)
Salary Remaining :	0 $
Dylan Holloway	50 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 2028 : 3 538 000 $
Year 2029 : 630 000 $
Year 2030 : 0 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 538 000 $
Year 2029 : 630 000 $
Year 2030 : 0 $
Year 2031 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center - A
Level 1:	6185 - 185 $ - 5 999 - 97,00%
Level 2:	5138 - 135 $ - 5 063 - 98,55%
Level 3:	2008 - 110 $ - 1 987 - 98,97%
Level 4:	4092 - 95 $ - 3 888 - 95,02%
Luxury :	1046 - 315 $ - 1 046 - 100,00%
Total Capacity :	18469
Farm
Farm Level 1:	2000 - 75 $ - 1 827 - 91,35%
Farm Level 2:	1000 - 50 $ - 920 - 91,96%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 984 - 97,37%
Average Income per Game	3 090 396 $
Year to Date Revenue	46 355 934 $
Farm
Home Games Left	0
Average Attendance - %	2 747 - 91,55%
Average Income per Game	208 626 $
Year to Date Revenue	2 086 259 $
Expense
Pro Players Total Salaries	83 525 000 $
Pro Players Total Average Salaries	83 525 000 $
Farm Players Total Salaries	3 501 667 $
Farm Players Total Average Salaries	3 501 667 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	287 500 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	71 907 356 $
Projected Bank Account	71 907 356 $

Pro Players Salaries
Nikolai Kulemin	13 000 000 $ (1)
-Salary Remaining :	0 $
Jayce Hawryluk	6 750 000 $ (1)
-Salary Remaining :	0 $
Anthony DeAngelo	6 700 000 $ (1)
-Salary Remaining :	0 $
Nikita Filatov	5 750 000 $ (3)
-Salary Remaining :	0 $
Mason McDonald	5 000 000 $ (1)
-Salary Remaining :	0 $
Dylan McIlrath	5 000 000 $ (1)
-Salary Remaining :	0 $
Brayden Schenn	4 250 000 $ (2)
-Salary Remaining :	0 $
Ryan McDonagh	4 250 000 $ (2)
-Salary Remaining :	0 $
Vince Dunn (Out of Payroll)	4 000 000 $ (3)
-Salary Remaining :	0 $
Jordan Eberle	4 000 000 $ (2)
-Salary Remaining :	0 $
Vladislav Namestnikov	3 750 000 $ (3)
-Salary Remaining :	0 $
Edmunds Ceicys	3 500 000 $ (1)
-Salary Remaining :	0 $
Darnell Nurse	3 000 000 $ (1)
-Salary Remaining :	0 $
Tanner Richard	3 000 000 $ (3)
-Salary Remaining :	0 $
Calvin Pickard	2 750 000 $ (3)
-Salary Remaining :	0 $
Jiri Sekac	2 750 000 $ (1)
-Salary Remaining :	0 $
Vitek Vanecek	2 500 000 $ (2)
-Salary Remaining :	0 $
Matt Read	1 875 000 $ (1)
-Salary Remaining :	0 $
Adam Fox	1 700 000 $ (2)
-Salary Remaining :	0 $
Peter Mueller	1 600 000 $ (3)
-Salary Remaining :	0 $
Stefan Matteau	500 000 $ (1)
-Salary Remaining :	0 $
Bobby Ryan	500 000 $ (1)
-Salary Remaining :	0 $
Jiri Tlusty	500 000 $ (1)
-Salary Remaining :	0 $
David Rundblad	500 000 $ (1)
-Salary Remaining :	0 $
Evgeny Kuznetsov	400 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 87 525 000 $
Year 2029 : 37 550 000 $
Year 2030 : 20 850 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 87 525 000 $
Year 2029 : 37 550 000 $
Year 2030 : 20 850 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 87 525 000 $
Year 2029 : 37 550 000 $
Year 2030 : 20 850 000 $
Year 2031 : 0 $

Farm Players Salaries
Ben Harpur	200 000 $ (1)
Salary Remaining :	0 $
Serron Noel	200 000 $ (1)
Salary Remaining :	0 $
Viktor Stalberg	185 000 $ (2)
Salary Remaining :	0 $
Ryan Merkley	175 000 $ (1)
Salary Remaining :	0 $
Joshua Norris	175 000 $ (2)
Salary Remaining :	0 $
Jesper Boqvist	175 000 $ (2)
Salary Remaining :	0 $
Linus Karlsson	155 000 $ (3)
Salary Remaining :	0 $
Rasmus Sandin	155 000 $ (3)
Salary Remaining :	0 $
Adam Clendening	150 000 $ (3)
Salary Remaining :	0 $
Joe Wegwerth	140 000 $ (2)
Salary Remaining :	0 $
Sebastian Wannstrom (Out of Payroll)	140 000 $ (2)
Salary Remaining :	0 $
Hampus Lindholm	125 000 $ (3)
Salary Remaining :	0 $
Justin Bailey	125 000 $ (1)
Salary Remaining :	0 $
Nick Magyar	125 000 $ (1)
Salary Remaining :	0 $
Aleksas Gaizauskas	120 000 $ (1)
Salary Remaining :	0 $
Tommy Cross	112 500 $ (1)
Salary Remaining :	0 $
Ian Scott	110 000 $ (1)
Salary Remaining :	0 $
William Lagesson	100 000 $ (1)
Salary Remaining :	0 $
Brock Beukeboom	100 000 $ (2)
Salary Remaining :	0 $
Matt Finn	91 667 $ (3)
Salary Remaining :	0 $
Stephon Williams	90 000 $ (1)
Salary Remaining :	0 $
Ostap Safin	90 000 $ (2)
Salary Remaining :	0 $
Alfons Malmstrom	80 000 $ (3)
Salary Remaining :	0 $
Oscar Moller	75 000 $ (2)
Salary Remaining :	0 $
Ivan Lodnia	72 500 $ (2)
Salary Remaining :	0 $
Eric Cornel	60 000 $ (2)
Salary Remaining :	0 $
Tanner Dickinson	50 000 $ (1)
Salary Remaining :	0 $
Jakub Culek	50 000 $ (1)
Salary Remaining :	0 $
Andrei Buyalsky	50 000 $ (3)
Salary Remaining :	0 $
Gage Goncalves	45 000 $ (2)
Salary Remaining :	0 $
Alexander Nikishin	40 000 $ (2)
Salary Remaining :	0 $
Maxim Groshev	40 000 $ (2)
Salary Remaining :	0 $
Travis Hamonic	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2028 : 3 641 667 $
Year 2029 : 2 144 167 $
Year 2030 : 806 667 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 641 667 $
Year 2029 : 2 144 167 $
Year 2030 : 806 667 $
Year 2031 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell - A
Level 1:	6500 - 150 $ - 6 500 - 100,00%
Level 2:	5500 - 125 $ - 5 464 - 99,35%
Level 3:	2250 - 100 $ - 2 145 - 95,32%
Level 4:	4500 - 75 $ - 4 441 - 98,69%
Luxury :	1250 - 275 $ - 1 250 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 75 $ - 0 - 0,00%
Farm Level 2:	1000 - 50 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 800 - 99,00%
Average Income per Game	2 551 890 $
Year to Date Revenue	7 655 670 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	91 609 999 $
Pro Players Total Average Salaries	91 609 999 $
Farm Players Total Salaries	4 618 000 $
Farm Players Total Average Salaries	4 618 000 $
Coaches Total Salaries	4 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	900 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	68 055 208 $
Projected Bank Account	68 055 208 $

Pro Players Salaries
Phil Kessel	9 060 000 $ (2)
-Salary Remaining :	0 $
Connor McDavid	8 500 000 $ (2)
-Salary Remaining :	0 $
John Tavares	6 950 000 $ (1)
-Salary Remaining :	0 $
Brendan Perlini	6 750 000 $ (1)
-Salary Remaining :	0 $
Samuel Montembeault	5 750 000 $ (2)
-Salary Remaining :	0 $
Griffin Reinhart	5 500 000 $ (3)
-Salary Remaining :	0 $
Patrick Kane	5 000 000 $ (2)
-Salary Remaining :	0 $
Frederik Gauthier	4 500 000 $ (1)
-Salary Remaining :	0 $
David Pastrnak	4 000 000 $ (1)
-Salary Remaining :	0 $
Max Domi	3 833 333 $ (3)
-Salary Remaining :	0 $
Axel Bussieres	3 500 000 $ (3)
-Salary Remaining :	0 $
Maxime Talbot	3 000 000 $ (2)
-Salary Remaining :	0 $
Kyle Beach	3 000 000 $ (3)
-Salary Remaining :	0 $
Gabryel Paquin-Boudreau	3 000 000 $ (1)
-Salary Remaining :	0 $
Cam Morrison	2 750 000 $ (2)
-Salary Remaining :	0 $
Filip Berglund	2 750 000 $ (3)
-Salary Remaining :	0 $
Patrick Maroon	2 750 000 $ (3)
-Salary Remaining :	0 $
Gabriel Gagne	2 500 000 $ (1)
-Salary Remaining :	0 $
Brycen Martin	2 200 000 $ (1)
-Salary Remaining :	0 $
Simon Despres	1 900 000 $ (1)
-Salary Remaining :	0 $
Michael Downing	1 833 333 $ (3)
-Salary Remaining :	0 $
Ludwig Bystrom	1 083 333 $ (3)
-Salary Remaining :	0 $
Cole Caufield	1 000 000 $ (1)
-Salary Remaining :	0 $
Braden Schneider	500 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2028 : 91 609 999 $
Year 2029 : 58 809 999 $
Year 2030 : 24 249 999 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 91 609 999 $
Year 2029 : 58 809 999 $
Year 2030 : 24 249 999 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 91 609 999 $
Year 2029 : 58 809 999 $
Year 2030 : 24 249 999 $
Year 2031 : 0 $

Farm Players Salaries
Alexander Romanov	200 000 $ (2)
Salary Remaining :	0 $
Alec Regula	195 000 $ (3)
Salary Remaining :	0 $
Kody Clark	195 000 $ (3)
Salary Remaining :	0 $
Martin Marincin	190 000 $ (2)
Salary Remaining :	0 $
Janne Kuokkanen	185 000 $ (2)
Salary Remaining :	0 $
Sean Day	185 000 $ (3)
Salary Remaining :	0 $
Bulat Shafigullin	180 000 $ (2)
Salary Remaining :	0 $
Alexis Pepin	180 000 $ (1)
Salary Remaining :	0 $
Linus Arnesson	175 000 $ (1)
Salary Remaining :	0 $
Tom Gilbert	170 000 $ (2)
Salary Remaining :	0 $
Julien Pelletier	160 000 $ (1)
Salary Remaining :	0 $
Matt Grzelcyk	160 000 $ (1)
Salary Remaining :	0 $
Chris Bigras	160 000 $ (1)
Salary Remaining :	0 $
Raphael Diaz	150 000 $ (2)
Salary Remaining :	0 $
Mikolaj Gomulka	137 500 $ (2)
Salary Remaining :	0 $
Jesse Gabrielle	135 500 $ (2)
Salary Remaining :	0 $
Hunter Smith	130 000 $ (2)
Salary Remaining :	0 $
Christian Dvorak	125 000 $ (1)
Salary Remaining :	0 $
Kevin Hayes	125 000 $ (3)
Salary Remaining :	0 $
Guillaume Brisebois	120 000 $ (1)
Salary Remaining :	0 $
Aaron Huglen	115 000 $ (2)
Salary Remaining :	0 $
Stuart Skinner	110 000 $ (1)
Salary Remaining :	0 $
Nelson Lefebvre	100 000 $ (1)
Salary Remaining :	0 $
Olympio Schnyder	100 000 $ (1)
Salary Remaining :	0 $
Koji Matsuhira	100 000 $ (1)
Salary Remaining :	0 $
Daniel Altshuller	91 667 $ (3)
Salary Remaining :	0 $
Lucas Lessio	75 000 $ (2)
Salary Remaining :	0 $
Artem Anisimov	75 000 $ (3)
Salary Remaining :	0 $
Jon Gillies	71 667 $ (3)
Salary Remaining :	0 $
Eric Mestery	66 667 $ (3)
Salary Remaining :	0 $
Artemi Kniazev	50 000 $ (1)
Salary Remaining :	0 $
Felix Girard	50 000 $ (2)
Salary Remaining :	0 $
Emil Martinsen	50 000 $ (1)
Salary Remaining :	0 $
Samuel Bolduc	50 000 $ (1)
Salary Remaining :	0 $
Jamieson Rees	45 000 $ (1)
Salary Remaining :	0 $
Maxim Cajkovic	45 000 $ (1)
Salary Remaining :	0 $
Mason Lohrei	45 000 $ (2)
Salary Remaining :	0 $
Brandon Coe	40 000 $ (2)
Salary Remaining :	0 $
Lucas Feuk	40 000 $ (1)
Salary Remaining :	0 $
Maxwell Crozier	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	40
Salary Commitment
Year 2028 : 4 618 001 $
Year 2029 : 2 808 001 $
Year 2030 : 1 005 001 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 4 618 001 $
Year 2029 : 2 808 001 $
Year 2030 : 1 005 001 $
Year 2031 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena - A
Level 1:	6244 - 195 $ - 5 520 - 88,40%
Level 2:	5136 - 150 $ - 4 711 - 91,72%
Level 3:	2064 - 120 $ - 1 846 - 89,41%
Level 4:	4129 - 100 $ - 3 651 - 88,41%
Luxury :	1057 - 450 $ - 1 015 - 96,05%
Total Capacity :	18630
Farm
Farm Level 1:	2000 - 75 $ - 1 759 - 87,96%
Farm Level 2:	1000 - 50 $ - 904 - 90,39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 742 - 89,86%
Average Income per Game	3 216 040 $
Year to Date Revenue	12 864 159 $
Farm
Home Games Left	0
Average Attendance - %	2 663 - 88,77%
Average Income per Game	201 926 $
Year to Date Revenue	1 615 411 $
Expense
Pro Players Total Salaries	86 450 000 $
Pro Players Total Average Salaries	86 212 500 $
Farm Players Total Salaries	2 788 333 $
Farm Players Total Average Salaries	2 788 333 $
Coaches Total Salaries	6 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 661 158 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	72 611 603 $
Projected Bank Account	72 611 603 $

Pro Players Salaries
Ryan Nugent-Hopkins	8 500 000 $ (2)
-Salary Remaining :	0 $
Matt Duchene	7 700 000 $ (1)
-Salary Remaining :	0 $
Chris Stewart	7 500 000 $ (2)
-Salary Remaining :	0 $
Dylan Strome	7 000 000 $ (1)
-Salary Remaining :	0 $
Elias Lindholm	5 000 000 $ (2)
-Salary Remaining :	0 $
Vjateslav Voinov	4 500 000 $ (2)
-Salary Remaining :	0 $
Colin Wilson	4 500 000 $ (1)
-Salary Remaining :	0 $
Jake Muzzin	4 000 000 $ (1)
-Salary Remaining :	0 $
Xavier Cerny	3 750 000 $ (1)
-Salary Remaining :	0 $
Derick Brassard	3 700 000 $ (1)
-Salary Remaining :	0 $
Rasmus Kupari	3 500 000 $ (2)
-Salary Remaining :	0 $
Mats Zuccarello	3 500 000 $ (2)
-Salary Remaining :	0 $
Carl Visheau	3 400 000 $ (1)
-Salary Remaining :	0 $
Jonathan Dahlen	3 250 000 $ (2)
-Salary Remaining :	0 $
Miro Heiskanen	3 000 000 $ (3)
-Salary Remaining :	0 $
Maxim Demidov	3 000 000 $ (1)
-Salary Remaining :	0 $
Joonas Korpisalo	2 750 000 $ (1)
-Salary Remaining :	0 $
Jordan Martinook	2 000 000 $ (1)
-Salary Remaining :	0 $
Kyle Quincey	1 300 000 $ (1)
-Salary Remaining :	0 $
Mark Alt	1 250 000 $ (3)
-Salary Remaining :	0 $
Linus Omark	1 000 000 $ (1)
-Salary Remaining :	0 $
Scott Laughton	850 000 $ (2)
-Salary Remaining :	0 $
Chet Pickard	500 000 $ (1)
-Salary Remaining :	0 $
Emmanuel Zerillo	500 000 $ (1)
-Salary Remaining :	0 $
Brett Ritchie	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 86 450 000 $
Year 2029 : 40 850 000 $
Year 2030 : 4 250 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 86 212 500 $
Year 2029 : 40 850 000 $
Year 2030 : 4 250 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 86 212 500 $
Year 2029 : 40 850 000 $
Year 2030 : 4 250 000 $
Year 2031 : 0 $

Farm Players Salaries
Kevin Bahl	200 000 $ (2)
Salary Remaining :	0 $
Brandon Gignac	185 000 $ (2)
Salary Remaining :	0 $
Semyon Der-Arguchintsev	170 000 $ (2)
Salary Remaining :	0 $
Chad Krys	170 000 $ (2)
Salary Remaining :	0 $
Xavier Bernard	155 000 $ (3)
Salary Remaining :	0 $
Tyler Parsons	150 000 $ (3)
Salary Remaining :	0 $
Sean Durzi	150 000 $ (2)
Salary Remaining :	0 $
Damien Riat	130 000 $ (2)
Salary Remaining :	0 $
Eetu Makiniemi	120 000 $ (1)
Salary Remaining :	0 $
Johnathan MacLeod	100 000 $ (1)
Salary Remaining :	0 $
Rasmus Andersson	100 000 $ (1)
Salary Remaining :	0 $
Alex Newhook	100 000 $ (1)
Salary Remaining :	0 $
Jordan Binnington	63 333 $ (3)
Salary Remaining :	0 $
Dwight King	60 000 $ (1)
Salary Remaining :	0 $
Zack Smith	60 000 $ (1)
Salary Remaining :	0 $
Jackson Houck	60 000 $ (3)
Salary Remaining :	0 $
Jan Neuenschwander	50 000 $ (1)
Salary Remaining :	0 $
Aidan Muir	50 000 $ (2)
Salary Remaining :	0 $
Jan Kostalek	50 000 $ (1)
Salary Remaining :	0 $
Petteri Nokelainen	50 000 $ (2)
Salary Remaining :	0 $
Patrick Cote	50 000 $ (3)
Salary Remaining :	0 $
Reno Rotter	50 000 $ (1)
Salary Remaining :	0 $
Maciej Olsza	50 000 $ (1)
Salary Remaining :	0 $
Chris Summers	50 000 $ (1)
Salary Remaining :	0 $
Ambroz Spurk	50 000 $ (1)
Salary Remaining :	0 $
Bernd Nyholm	50 000 $ (1)
Salary Remaining :	0 $
Gedymin Gramauskus	50 000 $ (1)
Salary Remaining :	0 $
Bukantas Jasecicius	50 000 $ (2)
Salary Remaining :	0 $
Zigmund Banka	50 000 $ (1)
Salary Remaining :	0 $
Cole Schwindt	45 000 $ (1)
Salary Remaining :	0 $
Albin Grewe	40 000 $ (1)
Salary Remaining :	0 $
Case McCarthy	40 000 $ (1)
Salary Remaining :	0 $
Devan Dubnyk	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2028 : 2 788 333 $
Year 2029 : 1 633 333 $
Year 2030 : 478 333 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 2 788 333 $
Year 2029 : 1 633 333 $
Year 2030 : 478 333 $
Year 2031 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center - A
Level 1:	6500 - 200 $ - 5 545 - 85,31%
Level 2:	5500 - 150 $ - 4 647 - 84,48%
Level 3:	2250 - 125 $ - 1 805 - 80,22%
Level 4:	4500 - 95 $ - 3 547 - 78,82%
Luxury :	1250 - 450 $ - 1 039 - 83,09%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 75 $ - 0 - 0,00%
Farm Level 2:	1000 - 50 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 582 - 82,91%
Average Income per Game	3 233 029 $
Year to Date Revenue	9 699 087 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 725 000 $
Pro Players Total Average Salaries	87 725 000 $
Farm Players Total Salaries	3 520 000 $
Farm Players Total Average Salaries	3 520 000 $
Coaches Total Salaries	9 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	42 145 951 $
Projected Bank Account	42 145 951 $

Pro Players Salaries
Jordan Staal	8 800 000 $ (2)
-Salary Remaining :	0 $
Jonathan Huberdeau	8 750 000 $ (3)
-Salary Remaining :	0 $
Jakub Vrana	8 500 000 $ (2)
-Salary Remaining :	0 $
Ryan Johansen	7 500 000 $ (1)
-Salary Remaining :	0 $
Jakub Voracek	6 800 000 $ (1)
-Salary Remaining :	0 $
Zach Hamill	6 000 000 $ (1)
-Salary Remaining :	0 $
Joshua Ho-Sang	5 500 000 $ (1)
-Salary Remaining :	0 $
Brandon Gormley	5 000 000 $ (2)
-Salary Remaining :	0 $
Cam Fowler	4 600 000 $ (2)
-Salary Remaining :	0 $
Ryan Murray	4 250 000 $ (3)
-Salary Remaining :	0 $
Mikko Koskinen	4 250 000 $ (1)
-Salary Remaining :	0 $
Peter Bokstrom	4 125 000 $ (2)
-Salary Remaining :	0 $
Robert Hagg	3 500 000 $ (1)
-Salary Remaining :	0 $
Tyler Wotherspoon	2 500 000 $ (3)
-Salary Remaining :	0 $
Rasmus Asplund	2 000 000 $ (1)
-Salary Remaining :	0 $
Kaapo Kahkonen	1 750 000 $ (3)
-Salary Remaining :	0 $
Jukka Lyytinen	1 250 000 $ (1)
-Salary Remaining :	0 $
Andrej Dyakonov	750 000 $ (1)
-Salary Remaining :	0 $
Alexander Ruuttu	700 000 $ (1)
-Salary Remaining :	0 $
Sven Krumel	600 000 $ (1)
-Salary Remaining :	0 $
Ryan Ellis	600 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2028 : 87 725 000 $
Year 2029 : 48 275 000 $
Year 2030 : 17 250 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 87 725 000 $
Year 2029 : 48 275 000 $
Year 2030 : 17 250 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 87 725 000 $
Year 2029 : 48 275 000 $
Year 2030 : 17 250 000 $
Year 2031 : 0 $

Farm Players Salaries
John Carlson	200 000 $ (1)
Salary Remaining :	0 $
Jonas Brodin	200 000 $ (2)
Salary Remaining :	0 $
Tony Lagerstrom	200 000 $ (1)
Salary Remaining :	0 $
Mo Davis	200 000 $ (1)
Salary Remaining :	0 $
Samuel Dove-McFalls	185 000 $ (2)
Salary Remaining :	0 $
Tyler Weiss	175 000 $ (3)
Salary Remaining :	0 $
Brady Skjei	160 000 $ (2)
Salary Remaining :	0 $
Calen Addison	155 000 $ (3)
Salary Remaining :	0 $
Evan Cormier	150 000 $ (3)
Salary Remaining :	0 $
Chandler Stephenson	140 000 $ (1)
Salary Remaining :	0 $
Mario Ferraro	140 000 $ (2)
Salary Remaining :	0 $
Jacob McGrew	140 000 $ (3)
Salary Remaining :	0 $
Filip Ahl	130 000 $ (3)
Salary Remaining :	0 $
Christian Dube	120 000 $ (3)
Salary Remaining :	0 $
Jens Looke	100 000 $ (1)
Salary Remaining :	0 $
Dustin Kohn	100 000 $ (1)
Salary Remaining :	0 $
Misoslav Gemela	90 000 $ (1)
Salary Remaining :	0 $
Ludvig Rensfeldt	90 000 $ (1)
Salary Remaining :	0 $
Nick Paul	75 000 $ (2)
Salary Remaining :	0 $
Rastislav Cernoch	70 000 $ (1)
Salary Remaining :	0 $
Nick Petrecki	60 000 $ (1)
Salary Remaining :	0 $
Luke Schenn	50 000 $ (1)
Salary Remaining :	0 $
Karl Hengst	50 000 $ (1)
Salary Remaining :	0 $
Danny Biega	50 000 $ (1)
Salary Remaining :	0 $
Erkin Fomenko	50 000 $ (1)
Salary Remaining :	0 $
Burke Podollan	50 000 $ (1)
Salary Remaining :	0 $
Tyler Myers	50 000 $ (1)
Salary Remaining :	0 $
Marc Schnyder	50 000 $ (1)
Salary Remaining :	0 $
Koit Pumm	50 000 $ (1)
Salary Remaining :	0 $
Cory Emmerton	50 000 $ (1)
Salary Remaining :	0 $
Helmut Kohn	50 000 $ (1)
Salary Remaining :	0 $
Elmo MacLendon	50 000 $ (1)
Salary Remaining :	0 $
Harrison Ruopp	50 000 $ (1)
Salary Remaining :	0 $
Leevi Aaltonen	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 2028 : 3 520 000 $
Year 2029 : 1 630 000 $
Year 2030 : 870 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 520 000 $
Year 2029 : 1 630 000 $
Year 2030 : 870 000 $
Year 2031 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena - B
Level 1:	6825 - 160 $ - 6 525 - 95,60%
Level 2:	5775 - 120 $ - 5 483 - 94,94%
Level 3:	2362 - 100 $ - 2 192 - 92,80%
Level 4:	4725 - 80 $ - 4 269 - 90,34%
Luxury :	1313 - 340 $ - 1 273 - 96,98%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 741 - 94,01%
Average Income per Game	3 072 859 $
Year to Date Revenue	18 437 152 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	88 265 000 $
Pro Players Total Average Salaries	88 265 000 $
Farm Players Total Salaries	2 836 667 $
Farm Players Total Average Salaries	2 836 667 $
Coaches Total Salaries	4 040 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	86 269 414 $
Projected Bank Account	86 269 414 $

Pro Players Salaries
Leon Draisaitl	8 350 000 $ (2)
-Salary Remaining :	0 $
Jonathan Drouin	8 250 000 $ (1)
-Salary Remaining :	0 $
Auston Matthews	8 180 000 $ (2)
-Salary Remaining :	0 $
Michael Dal Colle	8 000 000 $ (2)
-Salary Remaining :	0 $
Jack Eichel	7 000 000 $ (1)
-Salary Remaining :	0 $
Alexander Nylander	6 250 000 $ (3)
-Salary Remaining :	0 $
Antti Niemi	5 000 000 $ (3)
-Salary Remaining :	0 $
Artemi Panarin	5 000 000 $ (1)
-Salary Remaining :	0 $
Jesse Puljujarvi	5 000 000 $ (3)
-Salary Remaining :	0 $
Andrei Svechnikov	3 750 000 $ (3)
-Salary Remaining :	0 $
Jakob Chychrun	3 500 000 $ (3)
-Salary Remaining :	0 $
Olli Juolevi	3 500 000 $ (3)
-Salary Remaining :	0 $
Bryan Lee	3 250 000 $ (3)
-Salary Remaining :	0 $
Niklas Hjalmarsson	3 000 000 $ (1)
-Salary Remaining :	0 $
Filip Zadina	2 750 000 $ (3)
-Salary Remaining :	0 $
Travis Dermott	1 750 000 $ (1)
-Salary Remaining :	0 $
Wouter Peeters	1 750 000 $ (3)
-Salary Remaining :	0 $
Lias Andersson	1 600 000 $ (1)
-Salary Remaining :	0 $
Robin Travanti	1 250 000 $ (3)
-Salary Remaining :	0 $
Jordan Weal	1 135 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 2028 : 88 265 000 $
Year 2029 : 60 530 000 $
Year 2030 : 36 000 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 88 265 000 $
Year 2029 : 60 530 000 $
Year 2030 : 36 000 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 88 265 000 $
Year 2029 : 60 530 000 $
Year 2030 : 36 000 000 $
Year 2031 : 0 $

Farm Players Salaries
Radomir Novatny	200 000 $ (1)
Salary Remaining :	0 $
Matt Pelech	200 000 $ (1)
Salary Remaining :	0 $
Logan Couture	200 000 $ (1)
Salary Remaining :	0 $
Baltabek Doulova	200 000 $ (1)
Salary Remaining :	0 $
Vitezslav Hodek	110 000 $ (1)
Salary Remaining :	0 $
Manuel Sondheim	100 000 $ (1)
Salary Remaining :	0 $
Mychajlo Lobanovs	100 000 $ (1)
Salary Remaining :	0 $
Gah-fat Sui	100 000 $ (1)
Salary Remaining :	0 $
Tom Fritsche	91 667 $ (3)
Salary Remaining :	0 $
Charles-Olivier Roussel	80 000 $ (1)
Salary Remaining :	0 $
Vasili Podkolzin	75 000 $ (1)
Salary Remaining :	0 $
Anton Lundell	75 000 $ (2)
Salary Remaining :	0 $
Tyson Sexsmith	75 000 $ (3)
Salary Remaining :	0 $
Kenji Yoshioka	50 000 $ (1)
Salary Remaining :	0 $
Milan Sujcy	50 000 $ (1)
Salary Remaining :	0 $
Josh Leivo	50 000 $ (1)
Salary Remaining :	0 $
Louis-Marc Aubry	50 000 $ (1)
Salary Remaining :	0 $
Jaroslav Halak	50 000 $ (1)
Salary Remaining :	0 $
Santtu Lipponen	50 000 $ (1)
Salary Remaining :	0 $
Stefan Majerski	50 000 $ (1)
Salary Remaining :	0 $
Andrij Boiko	50 000 $ (1)
Salary Remaining :	0 $
Valdemar Zahradnicek	50 000 $ (1)
Salary Remaining :	0 $
Jinrich Ondo	50 000 $ (1)
Salary Remaining :	0 $
Bjorn Ricardsson	50 000 $ (1)
Salary Remaining :	0 $
Pat Freeman	50 000 $ (1)
Salary Remaining :	0 $
Lubor Korinek	50 000 $ (1)
Salary Remaining :	0 $
Blaise Anderhub	50 000 $ (1)
Salary Remaining :	0 $
Chris Lawrence	50 000 $ (1)
Salary Remaining :	0 $
Patrick Davis	50 000 $ (1)
Salary Remaining :	0 $
Flavien Alfieri	50 000 $ (1)
Salary Remaining :	0 $
P.K. Subban	50 000 $ (1)
Salary Remaining :	0 $
Alec Martinez	50 000 $ (1)
Salary Remaining :	0 $
Tony Aguirre	50 000 $ (1)
Salary Remaining :	0 $
Kemhebek Oreshkov	50 000 $ (1)
Salary Remaining :	0 $
Ta-heng Moy	50 000 $ (1)
Salary Remaining :	0 $
Lucas Taricco	50 000 $ (1)
Salary Remaining :	0 $
Zachary Uens	40 000 $ (2)
Salary Remaining :	0 $
Julian Melchiori	40 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	38
Salary Commitment
Year 2028 : 2 836 667 $
Year 2029 : 321 667 $
Year 2030 : 166 667 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 2 836 667 $
Year 2029 : 321 667 $
Year 2030 : 166 667 $
Year 2031 : 0 $

Dynamo

Arena Capacity - Ticket Price Attendance - %
Arena Name	Moskva Center - C
Level 1:	7150 - 155 $ - 0 - 0,00%
Level 2:	6050 - 115 $ - 0 - 0,00%
Level 3:	2475 - 75 $ - 0 - 0,00%
Level 4:	4950 - 55 $ - 0 - 0,00%
Luxury :	1375 - 290 $ - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 38 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 333 333 $
Pro Players Total Average Salaries	64 333 333 $
Farm Players Total Salaries	2 546 667 $
Farm Players Total Average Salaries	2 546 667 $
Coaches Total Salaries	9 010 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 281 405 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	48 874 950 $
Projected Bank Account	48 874 950 $

Pro Players Salaries
Riley Holzapfel	4 500 000 $ (1)
-Salary Remaining :	0 $
Vili Saarijarvi	4 000 000 $ (3)
-Salary Remaining :	0 $
German Rubtsov	3 750 000 $ (3)
-Salary Remaining :	0 $
Dylan Larkin	3 750 000 $ (2)
-Salary Remaining :	0 $
Justin Kea	3 750 000 $ (1)
-Salary Remaining :	0 $
Daniel Vladar	3 500 000 $ (1)
-Salary Remaining :	0 $
James Wisniewski	3 500 000 $ (2)
-Salary Remaining :	0 $
Brandon Sutter	3 500 000 $ (2)
-Salary Remaining :	0 $
Tyler Pitlick	3 500 000 $ (1)
-Salary Remaining :	0 $
Nazem Kadri	3 250 000 $ (1)
-Salary Remaining :	0 $
Markus Granlund	3 000 000 $ (1)
-Salary Remaining :	0 $
Miles Gendron	3 000 000 $ (1)
-Salary Remaining :	0 $
Miikka Salomaki	2 500 000 $ (3)
-Salary Remaining :	0 $
Steven Santini	2 500 000 $ (1)
-Salary Remaining :	0 $
Greg Pateryn	2 500 000 $ (3)
-Salary Remaining :	0 $
Rolan McKeown	2 250 000 $ (2)
-Salary Remaining :	0 $
Owen Tippett	2 000 000 $ (1)
-Salary Remaining :	0 $
Patrick Bussieres	2 000 000 $ (2)
-Salary Remaining :	0 $
Ian McCoshen	1 833 333 $ (3)
-Salary Remaining :	0 $
Sven Andrighetto	1 750 000 $ (1)
-Salary Remaining :	0 $
Andreas Englund	1 750 000 $ (1)
-Salary Remaining :	0 $
Bradley Ross	1 250 000 $ (3)
-Salary Remaining :	0 $
Garri Doulova	500 000 $ (1)
-Salary Remaining :	0 $
Tyler Beskorowany	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2028 : 64 333 333 $
Year 2029 : 31 333 333 $
Year 2030 : 16 333 333 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 64 333 333 $
Year 2029 : 31 333 333 $
Year 2030 : 16 333 333 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 64 333 333 $
Year 2029 : 31 333 333 $
Year 2030 : 16 333 333 $
Year 2031 : 0 $

Farm Players Salaries
Dmitri Semykin	180 000 $ (2)
Salary Remaining :	0 $
Samu Perhonen	150 000 $ (1)
Salary Remaining :	0 $
Stefan Noesen	150 000 $ (1)
Salary Remaining :	0 $
Nick Moutrey	135 000 $ (3)
Salary Remaining :	0 $
Alexander Khokhlachev	130 000 $ (2)
Salary Remaining :	0 $
Arseny Gritsyuk	115 000 $ (2)
Salary Remaining :	0 $
Dmitri Kugryshev	112 500 $ (3)
Salary Remaining :	0 $
Simon Danis-Pepin	100 000 $ (1)
Salary Remaining :	0 $
Ben Maxwell	90 000 $ (1)
Salary Remaining :	0 $
Landon Ferraro	82 500 $ (3)
Salary Remaining :	0 $
Vladimir Sobotka	80 000 $ (3)
Salary Remaining :	0 $
Frederic Allard	75 000 $ (1)
Salary Remaining :	0 $
Manfred Lehmann	75 000 $ (2)
Salary Remaining :	0 $
Ben Thomson	71 667 $ (3)
Salary Remaining :	0 $
Adam Gilmour	70 000 $ (3)
Salary Remaining :	0 $
Samiilo Tereshchuk	70 000 $ (3)
Salary Remaining :	0 $
Patrick White	70 000 $ (3)
Salary Remaining :	0 $
Maxim Mayorov	70 000 $ (3)
Salary Remaining :	0 $
Kevin Elgestal	70 000 $ (3)
Salary Remaining :	0 $
Anders Lee	57 500 $ (1)
Salary Remaining :	0 $
Nick Spaling	52 500 $ (2)
Salary Remaining :	0 $
Peter Cehlarik	50 000 $ (1)
Salary Remaining :	0 $
Daniel Larsson	50 000 $ (1)
Salary Remaining :	0 $
Marek Bartanus	50 000 $ (2)
Salary Remaining :	0 $
Adam Shaw	50 000 $ (1)
Salary Remaining :	0 $
Czieslaw Czwisnjowski	50 000 $ (1)
Salary Remaining :	0 $
Steven Kampfer	50 000 $ (2)
Salary Remaining :	0 $
Inge Bjoernson	50 000 $ (2)
Salary Remaining :	0 $
Marco Scandella	50 000 $ (2)
Salary Remaining :	0 $
Eamon Powell	50 000 $ (1)
Salary Remaining :	0 $
Jayden Struble	45 000 $ (1)
Salary Remaining :	0 $
Cade Webber	45 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2028 : 2 546 667 $
Year 2029 : 1 584 167 $
Year 2030 : 831 667 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 2 546 667 $
Year 2029 : 1 584 167 $
Year 2030 : 831 667 $
Year 2031 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Penngrowth Saddledome - A
Level 1:	6500 - 155 $ - 0 - 0,00%
Level 2:	5500 - 117 $ - 0 - 0,00%
Level 3:	2250 - 88 $ - 0 - 0,00%
Level 4:	4500 - 65 $ - 0 - 0,00%
Luxury :	1250 - 350 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 75 $ - 1 722 - 86,10%
Farm Level 2:	1000 - 20 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2 722 - 90,73%
Average Income per Game	170 031 $
Year to Date Revenue	850 157 $
Expense
Pro Players Total Salaries	80 280 000 $
Pro Players Total Average Salaries	80 280 000 $
Farm Players Total Salaries	4 599 166 $
Farm Players Total Average Salaries	4 599 166 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	46 186 162 $
Projected Bank Account	46 186 162 $

Pro Players Salaries
Alex Pietrangelo	8 500 000 $ (2)
-Salary Remaining :	0 $
Zachary Fucale	4 500 000 $ (1)
-Salary Remaining :	0 $
Steven Hodges	4 250 000 $ (3)
-Salary Remaining :	0 $
Mirco Mueller	4 000 000 $ (1)
-Salary Remaining :	0 $
Boone Jenner	4 000 000 $ (2)
-Salary Remaining :	0 $
Valeri Nichushkin	3 500 000 $ (1)
-Salary Remaining :	0 $
Emile Poirier	3 500 000 $ (1)
-Salary Remaining :	0 $
Hunter Shinkaruk	3 500 000 $ (1)
-Salary Remaining :	0 $
Evgeny Svechnikov	3 250 000 $ (2)
-Salary Remaining :	0 $
Viktor Hedman	3 250 000 $ (3)
-Salary Remaining :	0 $
Teddy Blueger	3 000 000 $ (3)
-Salary Remaining :	0 $
Henrik Samuelsson	3 000 000 $ (3)
-Salary Remaining :	0 $
Sami Vatanen	3 000 000 $ (1)
-Salary Remaining :	0 $
Mitchell Vande Sompel	3 000 000 $ (3)
-Salary Remaining :	0 $
Brock Boeser	3 000 000 $ (1)
-Salary Remaining :	0 $
Connor Murphy	3 000 000 $ (3)
-Salary Remaining :	0 $
Matt Puempel	3 000 000 $ (1)
-Salary Remaining :	0 $
John Piccinich	3 000 000 $ (2)
-Salary Remaining :	0 $
Dennis Yan	3 000 000 $ (3)
-Salary Remaining :	0 $
Ryan Martindale	2 700 000 $ (2)
-Salary Remaining :	0 $
Ryan Kujawinski	2 000 000 $ (1)
-Salary Remaining :	0 $
Joseph Cramarossa	2 000 000 $ (1)
-Salary Remaining :	0 $
Jack Lafontaine	1 750 000 $ (3)
-Salary Remaining :	0 $
Phil Di Giuseppe	1 080 000 $ (3)
-Salary Remaining :	0 $
Vaclav Karabacek	500 000 $ (1)
-Salary Remaining :	0 $
Fredrik Olofsson	500 000 $ (1)
-Salary Remaining :	0 $
Yegor Korshkov	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 2028 : 80 280 000 $
Year 2029 : 47 280 000 $
Year 2030 : 25 830 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 80 280 000 $
Year 2029 : 47 280 000 $
Year 2030 : 25 830 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 80 280 000 $
Year 2029 : 47 280 000 $
Year 2030 : 25 830 000 $
Year 2031 : 0 $

Farm Players Salaries
Tyler Bird	200 000 $ (1)
Salary Remaining :	0 $
Ty Rattie	200 000 $ (3)
Salary Remaining :	0 $
Stuart Percy	200 000 $ (3)
Salary Remaining :	0 $
Tim Erixon	200 000 $ (2)
Salary Remaining :	0 $
Jason Gregoire	200 000 $ (1)
Salary Remaining :	0 $
Luke Green	195 000 $ (3)
Salary Remaining :	0 $
Niklas Nordgren	180 000 $ (2)
Salary Remaining :	0 $
Filip Hallander	180 000 $ (2)
Salary Remaining :	0 $
Ryder Donovan	155 000 $ (3)
Salary Remaining :	0 $
Blake Siebenaler	150 000 $ (2)
Salary Remaining :	0 $
Ian Mitchell	140 000 $ (2)
Salary Remaining :	0 $
Nathan Walker	140 000 $ (2)
Salary Remaining :	0 $
Matt Buckles	135 000 $ (1)
Salary Remaining :	0 $
Olivier Rodrigue	130 000 $ (3)
Salary Remaining :	0 $
Linus Nassen	125 000 $ (1)
Salary Remaining :	0 $
Yuri Alexandrov	112 500 $ (2)
Salary Remaining :	0 $
Markus Niemelainen	110 000 $ (2)
Salary Remaining :	0 $
Alexander Peters	105 000 $ (2)
Salary Remaining :	0 $
Carter Verhaeghe	105 000 $ (1)
Salary Remaining :	0 $
Matt MacKenzie	100 000 $ (2)
Salary Remaining :	0 $
Neeme Uvisorg	100 000 $ (2)
Salary Remaining :	0 $
Juuse Saros	90 000 $ (1)
Salary Remaining :	0 $
Mattias Janmark-Nylen	80 000 $ (1)
Salary Remaining :	0 $
Sergey Zborovskiy	75 000 $ (2)
Salary Remaining :	0 $
Andre Lepore	75 000 $ (1)
Salary Remaining :	0 $
Marian Studenic	75 000 $ (2)
Salary Remaining :	0 $
Tyler Plante	75 000 $ (1)
Salary Remaining :	0 $
Marian Stastny	75 000 $ (4)
Salary Remaining :	0 $
James Melindy	68 333 $ (3)
Salary Remaining :	0 $
Mackenzie MacEachern	68 333 $ (3)
Salary Remaining :	0 $
Stelio Mattheos	65 000 $ (2)
Salary Remaining :	0 $
Sondre Olden	60 000 $ (2)
Salary Remaining :	0 $
Mattia Marcantuoni	50 000 $ (2)
Salary Remaining :	0 $
William Karlsson	50 000 $ (3)
Salary Remaining :	0 $
Connor McMichael	50 000 $ (1)
Salary Remaining :	0 $
Lukas Svejkovsky	50 000 $ (1)
Salary Remaining :	0 $
Tomko Potsiluyko	50 000 $ (1)
Salary Remaining :	0 $
Noah Cates	50 000 $ (2)
Salary Remaining :	0 $
Anttoni Honka	45 000 $ (1)
Salary Remaining :	0 $
Nick Robertson	45 000 $ (1)
Salary Remaining :	0 $
Anton Karlsson	40 000 $ (1)
Salary Remaining :	0 $
Jake Walman	40 000 $ (1)
Salary Remaining :	0 $
C.J. Yakimowicz	40 000 $ (1)
Salary Remaining :	0 $
Marcus Johansson	40 000 $ (1)
Salary Remaining :	0 $
Michael Vukojevic	40 000 $ (1)
Salary Remaining :	0 $
Cole Brady	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	46
Salary Commitment
Year 2028 : 4 599 166 $
Year 2029 : 3 034 166 $
Year 2030 : 1 141 666 $
Year 2031 : 75 000 $
Salary Average Commitment
Year 2028 : 4 599 166 $
Year 2029 : 3 034 166 $
Year 2030 : 1 141 666 $
Year 2031 : 75 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum - B
Level 1:	6825 - 158 $ - 0 - 0,00%
Level 2:	5775 - 113 $ - 0 - 0,00%
Level 3:	2362 - 87 $ - 0 - 0,00%
Level 4:	4725 - 66 $ - 0 - 0,00%
Luxury :	1313 - 354 $ - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 55 $ - 0 - 0,00%
Farm Level 2:	1000 - 45 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 125 000 $
Pro Players Total Average Salaries	67 125 000 $
Farm Players Total Salaries	5 077 500 $
Farm Players Total Average Salaries	5 077 500 $
Coaches Total Salaries	2 240 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	93 036 021 $
Projected Bank Account	93 036 021 $

Pro Players Salaries
Christian Fischer	5 500 000 $ (3)
-Salary Remaining :	0 $
James Neal	5 100 000 $ (1)
-Salary Remaining :	0 $
Christopher Gibson	4 000 000 $ (1)
-Salary Remaining :	0 $
Nino Niederreiter	4 000 000 $ (2)
-Salary Remaining :	0 $
Alexander Edler	4 000 000 $ (3)
-Salary Remaining :	0 $
Mark Scheifele	3 800 000 $ (1)
-Salary Remaining :	0 $
Xuan-ling Chen	3 700 000 $ (1)
-Salary Remaining :	0 $
Lukas Sutter	3 125 000 $ (2)
-Salary Remaining :	0 $
Jared Knight	3 100 000 $ (1)
-Salary Remaining :	0 $
Michael McLeod	3 000 000 $ (1)
-Salary Remaining :	0 $
Zemgus Girgensons	3 000 000 $ (3)
-Salary Remaining :	0 $
Joe Colborne	2 800 000 $ (1)
-Salary Remaining :	0 $
Matt Calvert	2 750 000 $ (2)
-Salary Remaining :	0 $
Lauri Tukonen	2 500 000 $ (1)
-Salary Remaining :	0 $
Dylan Sadowy	2 200 000 $ (1)
-Salary Remaining :	0 $
Josh Brook	2 000 000 $ (1)
-Salary Remaining :	0 $
Keegan Iverson	2 000 000 $ (2)
-Salary Remaining :	0 $
Bobby Sanguinetti	2 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Spooner	1 800 000 $ (1)
-Salary Remaining :	0 $
Herbert Koval	1 500 000 $ (3)
-Salary Remaining :	0 $
Dylan Samberg	1 500 000 $ (1)
-Salary Remaining :	0 $
Anthony-John Greer	1 500 000 $ (1)
-Salary Remaining :	0 $
Ian Cole	1 250 000 $ (1)
-Salary Remaining :	0 $
Thomas McCollum	500 000 $ (3)
-Salary Remaining :	0 $
Brock McGinn	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 67 125 000 $
Year 2029 : 26 375 000 $
Year 2030 : 14 500 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 67 125 000 $
Year 2029 : 26 375 000 $
Year 2030 : 14 500 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 67 125 000 $
Year 2029 : 26 375 000 $
Year 2030 : 14 500 000 $
Year 2031 : 0 $

Farm Players Salaries
William Lockwood	200 000 $ (1)
Salary Remaining :	0 $
Tommy Vannelli	200 000 $ (1)
Salary Remaining :	0 $
Cody Eakin	200 000 $ (1)
Salary Remaining :	0 $
Dillon Heatherington	200 000 $ (1)
Salary Remaining :	0 $
Dan-zu Dee	200 000 $ (2)
Salary Remaining :	0 $
Patrik Pavlikovsky	200 000 $ (1)
Salary Remaining :	0 $
Dale Weise	195 000 $ (3)
Salary Remaining :	0 $
Logan Hutsko	195 000 $ (3)
Salary Remaining :	0 $
Joey Keane	190 000 $ (2)
Salary Remaining :	0 $
Vladimir Bobylev	185 000 $ (3)
Salary Remaining :	0 $
Jacob Olofsson	180 000 $ (2)
Salary Remaining :	0 $
Tyler Madden	175 000 $ (3)
Salary Remaining :	0 $
Antoine Roussel	165 000 $ (3)
Salary Remaining :	0 $
Mark Friedman	160 000 $ (2)
Salary Remaining :	0 $
Alex Formenton	150 000 $ (2)
Salary Remaining :	0 $
Alex Lintuniemi	150 000 $ (1)
Salary Remaining :	0 $
Kirill Ustimenko	150 000 $ (2)
Salary Remaining :	0 $
Marc-Andre Gragnani	150 000 $ (2)
Salary Remaining :	0 $
Gabriel Carlsson	150 000 $ (1)
Salary Remaining :	0 $
Jeremy Bracco	140 000 $ (2)
Salary Remaining :	0 $
Seth Barton	140 000 $ (3)
Salary Remaining :	0 $
Lauri Pajuniemi	140 000 $ (3)
Salary Remaining :	0 $
Stefan Legein	125 000 $ (1)
Salary Remaining :	0 $
Marek Zagrapan	120 000 $ (1)
Salary Remaining :	0 $
Keegan Kanzig	100 000 $ (1)
Salary Remaining :	0 $
Henrikas Labas	100 000 $ (1)
Salary Remaining :	0 $
Lassi Thomson	100 000 $ (1)
Salary Remaining :	0 $
Gilles Senn	90 000 $ (2)
Salary Remaining :	0 $
Patrice Cormier	87 500 $ (2)
Salary Remaining :	0 $
Johannes Salmonsson	80 000 $ (1)
Salary Remaining :	0 $
Dmitriy Tereskov	50 000 $ (2)
Salary Remaining :	0 $
Albert Johansson	50 000 $ (1)
Salary Remaining :	0 $
Jack Dougherty	50 000 $ (2)
Salary Remaining :	0 $
Rene Lefaivre	50 000 $ (3)
Salary Remaining :	0 $
Karl Henriksson	45 000 $ (1)
Salary Remaining :	0 $
Tristen Robins	45 000 $ (2)
Salary Remaining :	0 $
Mattias Norlinder	45 000 $ (1)
Salary Remaining :	0 $
Graeme Clarke	45 000 $ (1)
Salary Remaining :	0 $
Yegor Sokolov	40 000 $ (2)
Salary Remaining :	0 $
Dmitri Orlov	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	40
Salary Commitment
Year 2028 : 5 077 500 $
Year 2029 : 2 927 500 $
Year 2030 : 1 245 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 5 077 500 $
Year 2029 : 2 927 500 $
Year 2030 : 1 245 000 $
Year 2031 : 0 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena - A
Level 1:	6500 - 185 $ - 6 434 - 98,98%
Level 2:	5500 - 145 $ - 5 321 - 96,74%
Level 3:	2250 - 120 $ - 2 180 - 96,88%
Level 4:	4500 - 100 $ - 4 328 - 96,19%
Luxury :	1250 - 450 $ - 1 173 - 93,86%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 31 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 20 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 436 - 97,18%
Average Income per Game	3 160 646 $
Year to Date Revenue	25 285 170 $
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	93 480 $
Year to Date Revenue	186 960 $
Expense
Pro Players Total Salaries	72 851 900 $
Pro Players Total Average Salaries	72 851 900 $
Farm Players Total Salaries	2 550 000 $
Farm Players Total Average Salaries	2 550 000 $
Coaches Total Salaries	6 880 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	139 334 443 $
Projected Bank Account	139 334 443 $

Pro Players Salaries
Samuel Morin	9 318 567 $ (3)
-Salary Remaining :	0 $
Lawson Crouse	7 500 000 $ (3)
-Salary Remaining :	0 $
Ilya Samsonov	6 750 000 $ (3)
-Salary Remaining :	0 $
Nico Hischier	5 000 000 $ (1)
-Salary Remaining :	0 $
Anthony Mantha	4 700 000 $ (1)
-Salary Remaining :	0 $
Ryan Callahan	4 500 000 $ (1)
-Salary Remaining :	0 $
Jacob Larsson	3 200 000 $ (1)
-Salary Remaining :	0 $
Jakub Zboril	3 200 000 $ (1)
-Salary Remaining :	0 $
Zack Phillips	3 000 000 $ (1)
-Salary Remaining :	0 $
Tristan Jarry	3 000 000 $ (1)
-Salary Remaining :	0 $
Adam Lowry	2 750 000 $ (3)
-Salary Remaining :	0 $
Bode Wilde	2 750 000 $ (3)
-Salary Remaining :	0 $
Rasmus Dahlin	2 750 000 $ (3)
-Salary Remaining :	0 $
Marc Methot	2 500 000 $ (1)
-Salary Remaining :	0 $
Cale Makar	2 500 000 $ (1)
-Salary Remaining :	0 $
Raphael Bussieres	2 100 000 $ (2)
-Salary Remaining :	0 $
Jacob de la Rose	2 083 333 $ (3)
-Salary Remaining :	0 $
Matthew Tkachuk	2 000 000 $ (1)
-Salary Remaining :	0 $
Jack Hughes	1 250 000 $ (1)
-Salary Remaining :	0 $
Jaakko Sirkia	1 250 000 $ (3)
-Salary Remaining :	0 $
Cam York	750 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2028 : 72 851 900 $
Year 2029 : 37 251 900 $
Year 2030 : 35 151 900 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 72 851 900 $
Year 2029 : 37 251 900 $
Year 2030 : 35 151 900 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 72 851 900 $
Year 2029 : 37 251 900 $
Year 2030 : 35 151 900 $
Year 2031 : 0 $

Farm Players Salaries
Filip Westerlund	185 000 $ (2)
Salary Remaining :	0 $
Luke Martin	185 000 $ (2)
Salary Remaining :	0 $
Brent Moran	150 000 $ (1)
Salary Remaining :	0 $
Sam Steel	150 000 $ (1)
Salary Remaining :	0 $
Martin Necas	150 000 $ (2)
Salary Remaining :	0 $
Carl Sneep	112 500 $ (2)
Salary Remaining :	0 $
Chris Calnan	112 500 $ (2)
Salary Remaining :	0 $
Scott Wedgewood	100 000 $ (2)
Salary Remaining :	0 $
Florent Francillon	100 000 $ (1)
Salary Remaining :	0 $
Nelson Nogier	95 000 $ (2)
Salary Remaining :	0 $
Brendan Smith	90 000 $ (1)
Salary Remaining :	0 $
Jack Quinn	75 000 $ (2)
Salary Remaining :	0 $
Tobias Bjornfot	75 000 $ (1)
Salary Remaining :	0 $
Matthew Stienburg	50 000 $ (1)
Salary Remaining :	0 $
Drew Helleson	50 000 $ (1)
Salary Remaining :	0 $
Valeri Suldesova	50 000 $ (1)
Salary Remaining :	0 $
Jordan Caron	50 000 $ (1)
Salary Remaining :	0 $
Into Janne	50 000 $ (1)
Salary Remaining :	0 $
Jason Bailey	50 000 $ (1)
Salary Remaining :	0 $
Ravil Glovatsky	50 000 $ (1)
Salary Remaining :	0 $
Cameron Gaunce	50 000 $ (1)
Salary Remaining :	0 $
Anton Hatig	50 000 $ (1)
Salary Remaining :	0 $
Perttu Lindgren	50 000 $ (1)
Salary Remaining :	0 $
Michael Del Zotto	50 000 $ (1)
Salary Remaining :	0 $
Vojtech Zavoral	50 000 $ (1)
Salary Remaining :	0 $
Eduard Formanov	50 000 $ (1)
Salary Remaining :	0 $
Calle Wahlroos	50 000 $ (1)
Salary Remaining :	0 $
Nigel Williams	50 000 $ (2)
Salary Remaining :	0 $
Vladislav Firstov	50 000 $ (1)
Salary Remaining :	0 $
Mikko Kokkonen	45 000 $ (1)
Salary Remaining :	0 $
Quinn Olson	45 000 $ (1)
Salary Remaining :	0 $
Henri Nikkanen	40 000 $ (1)
Salary Remaining :	0 $
Pier-Olivier Pelletier	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2028 : 2 550 000 $
Year 2029 : 1 065 000 $
Year 2030 : 0 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 2 550 000 $
Year 2029 : 1 065 000 $
Year 2030 : 0 $
Year 2031 : 0 $

Grizzlys

Arena Capacity - Ticket Price Attendance - %
Arena Name	Volksbank Arena - B
Level 1:	6825 - 225 $ - 6 735 - 98,68%
Level 2:	5775 - 175 $ - 5 642 - 97,70%
Level 3:	2362 - 125 $ - 2 304 - 97,53%
Level 4:	4725 - 100 $ - 4 590 - 97,14%
Luxury :	1313 - 500 $ - 1 254 - 95,52%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 75 $ - 1 613 - 80,67%
Farm Level 2:	1000 - 50 $ - 829 - 82,92%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 525 - 97,74%
Average Income per Game	3 541 468 $
Year to Date Revenue	46 039 080 $
Farm
Home Games Left	0
Average Attendance - %	2 443 - 81,42%
Average Income per Game	185 210 $
Year to Date Revenue	926 051 $
Expense
Pro Players Total Salaries	80 750 000 $
Pro Players Total Average Salaries	81 000 000 $
Farm Players Total Salaries	4 937 500 $
Farm Players Total Average Salaries	4 937 500 $
Coaches Total Salaries	6 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	78 740 054 $
Projected Bank Account	78 740 054 $

Pro Players Salaries
Randy Nordin	10 000 000 $ (2)
-Salary Remaining :	0 $
Alexei Cherepanov	8 000 000 $ (3)
-Salary Remaining :	0 $
Kasperi Kapanen	7 250 000 $ (2)
-Salary Remaining :	0 $
Alex Nedeljkovic	4 500 000 $ (1)
-Salary Remaining :	0 $
Erik Johnson	4 250 000 $ (1)
-Salary Remaining :	0 $
Jeff Skinner	4 000 000 $ (2)
-Salary Remaining :	0 $
Mike Hoffman	4 000 000 $ (2)
-Salary Remaining :	0 $
Noah Hanifin	3 900 000 $ (1)
-Salary Remaining :	0 $
Mike Cammalleri	3 500 000 $ (1)
-Salary Remaining :	0 $
Jack Johnson	3 300 000 $ (1)
-Salary Remaining :	0 $
Lauri Korpikoski	2 800 000 $ (1)
-Salary Remaining :	0 $
Vitali Kravtsov	2 750 000 $ (3)
-Salary Remaining :	0 $
David Pope	2 750 000 $ (3)
-Salary Remaining :	0 $
Tomas Kana	2 625 000 $ (2)
-Salary Remaining :	0 $
Matej Tomek	2 250 000 $ (1)
-Salary Remaining :	0 $
Dwyer Tschantz	2 250 000 $ (2)
-Salary Remaining :	0 $
Riley Tufte	2 000 000 $ (2)
-Salary Remaining :	0 $
Curtis Lazar	2 000 000 $ (1)
-Salary Remaining :	0 $
Filip Gustavsson	1 800 000 $ (1)
-Salary Remaining :	0 $
Sebastian Aho	1 700 000 $ (1)
-Salary Remaining :	0 $
Kris Russell	1 375 000 $ (2)
-Salary Remaining :	0 $
Adam Pelech	1 250 000 $ (3)
-Salary Remaining :	0 $
Kaapo Kakko	1 250 000 $ (1)
-Salary Remaining :	0 $
Tim Bozon	1 250 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2028 : 80 750 000 $
Year 2029 : 49 500 000 $
Year 2030 : 16 000 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 81 000 000 $
Year 2029 : 49 500 000 $
Year 2030 : 16 000 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 81 000 000 $
Year 2029 : 49 500 000 $
Year 2030 : 16 000 000 $
Year 2031 : 0 $

Farm Players Salaries
Michael Gergen	200 000 $ (2)
Salary Remaining :	0 $
Robert Thomas	200 000 $ (2)
Salary Remaining :	0 $
Ben Bishop	200 000 $ (1)
Salary Remaining :	0 $
Ryan Thang	200 000 $ (1)
Salary Remaining :	0 $
Joe Basaraba	200 000 $ (2)
Salary Remaining :	0 $
Vilhelm Steen	200 000 $ (1)
Salary Remaining :	0 $
Robin Lehner	200 000 $ (2)
Salary Remaining :	0 $
Taylor Chorney	200 000 $ (1)
Salary Remaining :	0 $
Aaron Snow	200 000 $ (1)
Salary Remaining :	0 $
Brady Calla	200 000 $ (1)
Salary Remaining :	0 $
Adam Boqvist	200 000 $ (2)
Salary Remaining :	0 $
Denis Smirnov	195 000 $ (3)
Salary Remaining :	0 $
Danny DeKeyser	180 000 $ (2)
Salary Remaining :	0 $
Joel Armia	180 000 $ (2)
Salary Remaining :	0 $
Oskar Back	180 000 $ (2)
Salary Remaining :	0 $
Kyle Chipchura	175 000 $ (2)
Salary Remaining :	0 $
Ryan Sproul (Out of Payroll)	170 000 $ (2)
Salary Remaining :	0 $
Filip Chlapik	165 000 $ (1)
Salary Remaining :	0 $
Nicholas Baptiste	165 000 $ (1)
Salary Remaining :	0 $
Viktor Arvidsson	140 000 $ (2)
Salary Remaining :	0 $
Esa Lindell	125 000 $ (3)
Salary Remaining :	0 $
Ville Pokka	125 000 $ (3)
Salary Remaining :	0 $
Mason McTavish	125 000 $ (3)
Salary Remaining :	0 $
Christian Thomas	120 000 $ (2)
Salary Remaining :	0 $
Deven Sideroff	115 000 $ (2)
Salary Remaining :	0 $
Todd Burgess	110 000 $ (1)
Salary Remaining :	0 $
Dalton Thrower	100 000 $ (1)
Salary Remaining :	0 $
Li-ping Song	87 500 $ (1)
Salary Remaining :	0 $
T.J. Tynan	85 000 $ (1)
Salary Remaining :	0 $
Keegan Lowe	70 000 $ (1)
Salary Remaining :	0 $
Daniel Sprong	65 000 $ (1)
Salary Remaining :	0 $
Vladimir Mihalik	50 000 $ (2)
Salary Remaining :	0 $
Matthew Robertson	50 000 $ (1)
Salary Remaining :	0 $
Edgar Martna	50 000 $ (1)
Salary Remaining :	0 $
Jaromir Pytlik	40 000 $ (2)
Salary Remaining :	0 $
Samuel Sjolund	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2028 : 5 107 500 $
Year 2029 : 2 920 000 $
Year 2030 : 570 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 5 107 500 $
Year 2029 : 2 920 000 $
Year 2030 : 570 000 $
Year 2031 : 0 $

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Malley - E
Level 1:	7800 - 160 $ - 0 - 0,00%
Level 2:	6600 - 110 $ - 0 - 0,00%
Level 3:	2700 - 85 $ - 0 - 0,00%
Level 4:	5400 - 65 $ - 0 - 0,00%
Luxury :	1500 - 330 $ - 0 - 0,00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - 60 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 40 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	182 400 $
Year to Date Revenue	547 200 $
Expense
Pro Players Total Salaries	85 475 000 $
Pro Players Total Average Salaries	85 475 000 $
Farm Players Total Salaries	4 225 834 $
Farm Players Total Average Salaries	4 225 834 $
Coaches Total Salaries	4 880 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	212 709 382 $
Projected Bank Account	212 709 382 $

Pro Players Salaries
Sam Bennett	8 500 000 $ (2)
-Salary Remaining :	0 $
Gilbert Brule	8 500 000 $ (1)
-Salary Remaining :	0 $
Jake Virtanen	8 500 000 $ (2)
-Salary Remaining :	0 $
Jake Debrusk	5 500 000 $ (3)
-Salary Remaining :	0 $
Eddy Lack	5 000 000 $ (3)
-Salary Remaining :	0 $
Nathan Beaulieu	4 700 000 $ (2)
-Salary Remaining :	0 $
Matt Beleskey	4 300 000 $ (2)
-Salary Remaining :	0 $
Jared Cowen	4 125 000 $ (2)
-Salary Remaining :	0 $
Ivan Barbashev	4 000 000 $ (1)
-Salary Remaining :	0 $
Joel Eriksson Ek	4 000 000 $ (3)
-Salary Remaining :	0 $
Julien Gauthier	3 750 000 $ (3)
-Salary Remaining :	0 $
Nikita Zadorov	3 750 000 $ (1)
-Salary Remaining :	0 $
David Savard	3 500 000 $ (3)
-Salary Remaining :	0 $
Jonas Siegenthaler	3 000 000 $ (3)
-Salary Remaining :	0 $
Liam Foudy	2 750 000 $ (3)
-Salary Remaining :	0 $
Morgan Klimchuk	2 300 000 $ (1)
-Salary Remaining :	0 $
Brandon Halverson	2 100 000 $ (2)
-Salary Remaining :	0 $
Klim Kostin	2 000 000 $ (2)
-Salary Remaining :	0 $
Anton Stralman	1 750 000 $ (1)
-Salary Remaining :	0 $
Zach Sanford	1 700 000 $ (1)
-Salary Remaining :	0 $
Jimmy Vesey	1 250 000 $ (1)
-Salary Remaining :	0 $
Max Gardiner	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2028 : 85 475 000 $
Year 2029 : 61 725 000 $
Year 2030 : 27 500 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 85 475 000 $
Year 2029 : 61 725 000 $
Year 2030 : 27 500 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 85 475 000 $
Year 2029 : 61 725 000 $
Year 2030 : 27 500 000 $
Year 2031 : 0 $

Farm Players Salaries
Ryan Poehling	200 000 $ (2)
Salary Remaining :	0 $
Dante Fabbro	200 000 $ (1)
Salary Remaining :	0 $
Dominik Bokk	200 000 $ (1)
Salary Remaining :	0 $
Jacob Cederholm	195 000 $ (3)
Salary Remaining :	0 $
David Gustafsson	195 000 $ (3)
Salary Remaining :	0 $
Jake Wise	175 000 $ (3)
Salary Remaining :	0 $
Madison Bowey	170 000 $ (1)
Salary Remaining :	0 $
Jordan Harris	155 000 $ (1)
Salary Remaining :	0 $
Joel Edmundson	150 000 $ (2)
Salary Remaining :	0 $
Olof Lindbom	140 000 $ (3)
Salary Remaining :	0 $
John Draeger	130 000 $ (1)
Salary Remaining :	0 $
Carl Grundstrom	125 000 $ (2)
Salary Remaining :	0 $
Roman Kratochvilov	120 000 $ (1)
Salary Remaining :	0 $
Joseph Anderson	120 000 $ (1)
Salary Remaining :	0 $
Lukas Dostal	115 000 $ (3)
Salary Remaining :	0 $
Scott Mayfield	110 000 $ (1)
Salary Remaining :	0 $
Thomas Harley	100 000 $ (1)
Salary Remaining :	0 $
David Honzik	100 000 $ (1)
Salary Remaining :	0 $
Matt Filipe	100 000 $ (1)
Salary Remaining :	0 $
Josh Anderson	91 667 $ (3)
Salary Remaining :	0 $
Kasper Kotkansalo	90 000 $ (1)
Salary Remaining :	0 $
Cliff Pu	90 000 $ (2)
Salary Remaining :	0 $
Oskar Sundqvist	90 000 $ (1)
Salary Remaining :	0 $
Chris Brown	87 500 $ (2)
Salary Remaining :	0 $
Devin Shore	81 667 $ (3)
Salary Remaining :	0 $
Robin Kovacs	80 000 $ (2)
Salary Remaining :	0 $
Knut Lindfors	80 000 $ (1)
Salary Remaining :	0 $
John Beecher	75 000 $ (1)
Salary Remaining :	0 $
Colton Sissons	70 000 $ (1)
Salary Remaining :	0 $
Miles Wood	65 000 $ (2)
Salary Remaining :	0 $
Tim Soderlund	60 000 $ (1)
Salary Remaining :	0 $
Jeremy Smith	50 000 $ (3)
Salary Remaining :	0 $
Dmitriy Doletsky	50 000 $ (1)
Salary Remaining :	0 $
Mart Ilkka	50 000 $ (1)
Salary Remaining :	0 $
Dmitry Kulikov	50 000 $ (2)
Salary Remaining :	0 $
Sam Colangelo	50 000 $ (2)
Salary Remaining :	0 $
Matej Blumel	45 000 $ (1)
Salary Remaining :	0 $
Jake Boltmann	45 000 $ (2)
Salary Remaining :	0 $
Egor Afanasyev	45 000 $ (1)
Salary Remaining :	0 $
Blake Coleman	40 000 $ (1)
Salary Remaining :	0 $
Pavel Dorofeyev	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	41
Salary Commitment
Year 2028 : 4 225 834 $
Year 2029 : 1 985 834 $
Year 2030 : 1 043 334 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 4 225 834 $
Year 2029 : 1 985 834 $
Year 2030 : 1 043 334 $
Year 2031 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum - A
Level 1:	6500 - 175 $ - 6 189 - 95,22%
Level 2:	5500 - 140 $ - 5 043 - 91,68%
Level 3:	2250 - 100 $ - 2 191 - 97,38%
Level 4:	4500 - 75 $ - 4 410 - 97,99%
Luxury :	1250 - 450 $ - 1 116 - 89,28%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 75 $ - 1 606 - 80,28%
Farm Level 2:	1000 - 50 $ - 753 - 75,30%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 948 - 94,74%
Average Income per Game	3 255 975 $
Year to Date Revenue	26 047 800 $
Farm
Home Games Left	0
Average Attendance - %	2 359 - 78,62%
Average Income per Game	180 192 $
Year to Date Revenue	360 383 $
Expense
Pro Players Total Salaries	79 625 000 $
Pro Players Total Average Salaries	79 625 000 $
Farm Players Total Salaries	4 175 000 $
Farm Players Total Average Salaries	4 175 000 $
Coaches Total Salaries	6 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	135 362 554 $
Projected Bank Account	135 362 554 $

Pro Players Salaries
Andreas Nodl	7 750 000 $ (1)
-Salary Remaining :	0 $
Nick Bjugstad	5 125 000 $ (2)
-Salary Remaining :	0 $
Felix Sandstrom	5 000 000 $ (3)
-Salary Remaining :	0 $
Beau Bennett	5 000 000 $ (1)
-Salary Remaining :	0 $
Sven Baertschi	4 800 000 $ (2)
-Salary Remaining :	0 $
Kevin Fiala	4 150 000 $ (1)
-Salary Remaining :	0 $
Jeremy Roy	4 000 000 $ (3)
-Salary Remaining :	0 $
Henrik Borgstrom	3 800 000 $ (2)
-Salary Remaining :	0 $
Callan Foote	3 800 000 $ (2)
-Salary Remaining :	0 $
Julius Bergman	3 500 000 $ (2)
-Salary Remaining :	0 $
Michael Chaput	3 500 000 $ (1)
-Salary Remaining :	0 $
Brendan Gaunce	3 375 000 $ (2)
-Salary Remaining :	0 $
Jordan Schmaltz	3 125 000 $ (2)
-Salary Remaining :	0 $
Teddy Purcell	3 000 000 $ (2)
-Salary Remaining :	0 $
Brendan Lemieux	2 900 000 $ (2)
-Salary Remaining :	0 $
Ryan Lindgren	2 750 000 $ (3)
-Salary Remaining :	0 $
J.T. Miller	2 700 000 $ (2)
-Salary Remaining :	0 $
Carter Hart	2 000 000 $ (3)
-Salary Remaining :	0 $
Mikhail Sergachev	1 950 000 $ (1)
-Salary Remaining :	0 $
Ryan Hartman	1 900 000 $ (2)
-Salary Remaining :	0 $
Kris Versteeg	1 750 000 $ (1)
-Salary Remaining :	0 $
Luke Kunin	1 500 000 $ (1)
-Salary Remaining :	0 $
Evan Cowley	1 250 000 $ (1)
-Salary Remaining :	0 $
Kirby Dach	1 000 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2028 : 79 625 000 $
Year 2029 : 51 775 000 $
Year 2030 : 13 750 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 79 625 000 $
Year 2029 : 51 775 000 $
Year 2030 : 13 750 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 79 625 000 $
Year 2029 : 51 775 000 $
Year 2030 : 13 750 000 $
Year 2031 : 0 $

Farm Players Salaries
Johan Sundstrom	200 000 $ (3)
Salary Remaining :	0 $
Colton Gillies	200 000 $ (1)
Salary Remaining :	0 $
Brett Pesce	200 000 $ (1)
Salary Remaining :	0 $
Ivan Morozov	195 000 $ (3)
Salary Remaining :	0 $
Kirill Marchenko (Out of Payroll)	190 000 $ (2)
Salary Remaining :	0 $
Alex DeBrincat	185 000 $ (2)
Salary Remaining :	0 $
Matej Pekar	180 000 $ (2)
Salary Remaining :	0 $
Connor Dewar	175 000 $ (3)
Salary Remaining :	0 $
Keaton Middleton	175 000 $ (3)
Salary Remaining :	0 $
Joona Koppanen	165 000 $ (3)
Salary Remaining :	0 $
Christian Ehrhoff	160 000 $ (2)
Salary Remaining :	0 $
Jack Perbix	155 000 $ (3)
Salary Remaining :	0 $
Demetrios Koumontzis	155 000 $ (3)
Salary Remaining :	0 $
Luke Henman	155 000 $ (3)
Salary Remaining :	0 $
Justin Kirkland	145 000 $ (2)
Salary Remaining :	0 $
Valentin Zykov	145 000 $ (1)
Salary Remaining :	0 $
Maxwell Gildon	145 000 $ (2)
Salary Remaining :	0 $
Lane Zablocki	140 000 $ (3)
Salary Remaining :	0 $
Alexandr Daryin	140 000 $ (3)
Salary Remaining :	0 $
Adam Tambellini	125 000 $ (1)
Salary Remaining :	0 $
Evgeni Malkin	100 000 $ (2)
Salary Remaining :	0 $
Victor Soderstrom	100 000 $ (1)
Salary Remaining :	0 $
Steven Spinner	100 000 $ (2)
Salary Remaining :	0 $
Anatoli Golyshev	100 000 $ (2)
Salary Remaining :	0 $
Michael Spacek	75 000 $ (1)
Salary Remaining :	0 $
Thibaut Puppynck	60 000 $ (2)
Salary Remaining :	0 $
Nils Hoglander	50 000 $ (1)
Salary Remaining :	0 $
Jacob Markstrom	50 000 $ (2)
Salary Remaining :	0 $
Joseph Palmer	50 000 $ (1)
Salary Remaining :	0 $
Nikita Okhotyuk	50 000 $ (1)
Salary Remaining :	0 $
Ryan Johnson	50 000 $ (1)
Salary Remaining :	0 $
Daniil Misyul	45 000 $ (1)
Salary Remaining :	0 $
John Ludvig	45 000 $ (1)
Salary Remaining :	0 $
Michal Teply	40 000 $ (1)
Salary Remaining :	0 $
Sam Stange	40 000 $ (2)
Salary Remaining :	0 $
Mikhail Abramov	40 000 $ (1)
Salary Remaining :	0 $
Zac Jones	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	37
Salary Commitment
Year 2028 : 4 365 000 $
Year 2029 : 3 110 000 $
Year 2030 : 1 655 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 4 365 000 $
Year 2029 : 3 110 000 $
Year 2030 : 1 655 000 $
Year 2031 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Place - B
Level 1:	6825 - 160 $ - 6 297 - 92,26%
Level 2:	5775 - 115 $ - 5 415 - 93,76%
Level 3:	2362 - 85 $ - 2 362 - 100,00%
Level 4:	4725 - 65 $ - 4 725 - 100,00%
Luxury :	1313 - 340 $ - 1 251 - 95,28%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 55 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 45 $ - 902 - 90,23%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 050 - 95,47%
Average Income per Game	2 922 302 $
Year to Date Revenue	5 844 604 $
Farm
Home Games Left	0
Average Attendance - %	2 902 - 96,74%
Average Income per Game	171 690 $
Year to Date Revenue	515 070 $
Expense
Pro Players Total Salaries	74 358 333 $
Pro Players Total Average Salaries	74 358 333 $
Farm Players Total Salaries	2 781 666 $
Farm Players Total Average Salaries	2 781 666 $
Coaches Total Salaries	5 770 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	57 038 567 $
Projected Bank Account	57 038 567 $

Pro Players Salaries
Tyler Seguin	6 750 000 $ (1)
-Salary Remaining :	0 $
James Sheppard	5 000 000 $ (2)
-Salary Remaining :	0 $
Nikita Tryamkin	4 100 000 $ (2)
-Salary Remaining :	0 $
Maxim Letunov	4 000 000 $ (3)
-Salary Remaining :	0 $
Keaton Ellerby	4 000 000 $ (2)
-Salary Remaining :	0 $
Jordan Greenway	4 000 000 $ (1)
-Salary Remaining :	0 $
Anton Slepyshev	3 750 000 $ (1)
-Salary Remaining :	0 $
Darren Helm	3 750 000 $ (2)
-Salary Remaining :	0 $
Niklas Bergfors	3 500 000 $ (1)
-Salary Remaining :	0 $
Erik Karlsson	3 250 000 $ (1)
-Salary Remaining :	0 $
Jeremy Morin	3 000 000 $ (1)
-Salary Remaining :	0 $
Jay O'Brien	3 000 000 $ (3)
-Salary Remaining :	0 $
Jonas Johansson	3 000 000 $ (1)
-Salary Remaining :	0 $
Jarred Tinordi	3 000 000 $ (1)
-Salary Remaining :	0 $
Erwin Mazza	2 875 000 $ (2)
-Salary Remaining :	0 $
Nils Lundkvist	2 750 000 $ (3)
-Salary Remaining :	0 $
Vladislav Kamenev	2 700 000 $ (1)
-Salary Remaining :	0 $
John Quenneville	2 700 000 $ (1)
-Salary Remaining :	0 $
Alex Schoenborn	2 400 000 $ (1)
-Salary Remaining :	0 $
Shea Theodore	2 083 333 $ (3)
-Salary Remaining :	0 $
Radko Gudas	2 000 000 $ (2)
-Salary Remaining :	0 $
Ilya Sorokin	1 750 000 $ (2)
-Salary Remaining :	0 $
Trevor Zegras	1 000 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2028 : 74 358 333 $
Year 2029 : 35 308 333 $
Year 2030 : 11 833 333 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 74 358 333 $
Year 2029 : 35 308 333 $
Year 2030 : 11 833 333 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 74 358 333 $
Year 2029 : 35 308 333 $
Year 2030 : 11 833 333 $
Year 2031 : 0 $

Farm Players Salaries
Nathan Smith	165 000 $ (1)
Salary Remaining :	0 $
Scott Perunovich	155 000 $ (1)
Salary Remaining :	0 $
Anders Lindback	150 000 $ (2)
Salary Remaining :	0 $
Chris Butler	150 000 $ (1)
Salary Remaining :	0 $
Axel Andersson	145 000 $ (1)
Salary Remaining :	0 $
Keegan Kolesar	145 000 $ (1)
Salary Remaining :	0 $
Gustav Olofsson	135 000 $ (1)
Salary Remaining :	0 $
Taylor Raddysh	125 000 $ (2)
Salary Remaining :	0 $
Jonas Rondbjerg	125 000 $ (1)
Salary Remaining :	0 $
Carsen Twarynski	110 000 $ (2)
Salary Remaining :	0 $
Allan McShane	105 000 $ (1)
Salary Remaining :	0 $
Zachary Lauzon	100 000 $ (2)
Salary Remaining :	0 $
Joshua Anderson	100 000 $ (2)
Salary Remaining :	0 $
Beau Starrett	100 000 $ (1)
Salary Remaining :	0 $
Oleksander Soroka	100 000 $ (2)
Salary Remaining :	0 $
Gabriel Bourque	90 000 $ (1)
Salary Remaining :	0 $
Kevin Sundher	75 000 $ (3)
Salary Remaining :	0 $
Kyle Wood	75 000 $ (1)
Salary Remaining :	0 $
Kirill Kabanov	75 000 $ (3)
Salary Remaining :	0 $
Jakub Skarek	75 000 $ (1)
Salary Remaining :	0 $
Simon Holmstrom	75 000 $ (1)
Salary Remaining :	0 $
Robin Norell	65 000 $ (1)
Salary Remaining :	0 $
Jonathan Quick	56 667 $ (3)
Salary Remaining :	0 $
Brayden Tracey	50 000 $ (1)
Salary Remaining :	0 $
Jon Dahl	50 000 $ (1)
Salary Remaining :	0 $
Brett Bulmer	50 000 $ (2)
Salary Remaining :	0 $
Will Weber	50 000 $ (2)
Salary Remaining :	0 $
Adam Beckman	45 000 $ (1)
Salary Remaining :	0 $
Mitchell Miller	40 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 2028 : 2 781 667 $
Year 2029 : 1 031 667 $
Year 2030 : 206 667 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 2 781 667 $
Year 2029 : 1 031 667 $
Year 2030 : 206 667 $
Year 2031 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center - C
Level 1:	7150 - 125 $ - 0 - 0,00%
Level 2:	6050 - 95 $ - 0 - 0,00%
Level 3:	2475 - 70 $ - 0 - 0,00%
Level 4:	4950 - 50 $ - 0 - 0,00%
Luxury :	1375 - 275 $ - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 65 $ - 1 711 - 85,54%
Farm Level 2:	1000 - 40 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2 711 - 90,36%
Average Income per Game	172 367 $
Year to Date Revenue	689 466 $
Expense
Pro Players Total Salaries	74 850 000 $
Pro Players Total Average Salaries	74 850 000 $
Farm Players Total Salaries	3 342 500 $
Farm Players Total Average Salaries	3 342 500 $
Coaches Total Salaries	4 700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	165 378 600 $
Projected Bank Account	165 378 600 $

Pro Players Salaries
Sam Reinhart	8 500 000 $ (2)
-Salary Remaining :	0 $
Jonathan Toews	8 500 000 $ (2)
-Salary Remaining :	0 $
Brendan Mikkelson	6 750 000 $ (3)
-Salary Remaining :	0 $
Travis Sandheim	5 750 000 $ (1)
-Salary Remaining :	0 $
Jared McCann	3 850 000 $ (1)
-Salary Remaining :	0 $
Evander Kane	3 750 000 $ (3)
-Salary Remaining :	0 $
Timo Meier	3 750 000 $ (1)
-Salary Remaining :	0 $
Timothy Liljegren	3 500 000 $ (2)
-Salary Remaining :	0 $
Pascal Laberge	3 500 000 $ (1)
-Salary Remaining :	0 $
Adam McQuaid	3 400 000 $ (1)
-Salary Remaining :	0 $
Logan Brown	3 250 000 $ (1)
-Salary Remaining :	0 $
Quinn Hughes	3 000 000 $ (3)
-Salary Remaining :	0 $
Tomas Hertl	3 000 000 $ (3)
-Salary Remaining :	0 $
Mathew Dumba	2 750 000 $ (3)
-Salary Remaining :	0 $
Casey Mittelstadt	1 750 000 $ (1)
-Salary Remaining :	0 $
Jake McCabe	1 750 000 $ (1)
-Salary Remaining :	0 $
Sam Gagner	1 500 000 $ (1)
-Salary Remaining :	0 $
Lars-Erik Lindberg	1 250 000 $ (1)
-Salary Remaining :	0 $
Oscar Dansk	1 125 000 $ (2)
-Salary Remaining :	0 $
Chris Driedger	875 000 $ (2)
-Salary Remaining :	0 $
Camran Doulova	800 000 $ (1)
-Salary Remaining :	0 $
Corey Trivino	750 000 $ (1)
-Salary Remaining :	0 $
Tony Carlson	600 000 $ (1)
-Salary Remaining :	0 $
Charlie Coyle	600 000 $ (2)
-Salary Remaining :	0 $
Riley Nash	600 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 74 850 000 $
Year 2029 : 42 950 000 $
Year 2030 : 19 250 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 74 850 000 $
Year 2029 : 42 950 000 $
Year 2030 : 19 250 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 74 850 000 $
Year 2029 : 42 950 000 $
Year 2030 : 19 250 000 $
Year 2031 : 0 $

Farm Players Salaries
Isac Lundestrom	200 000 $ (1)
Salary Remaining :	0 $
Evan Bouchard	200 000 $ (2)
Salary Remaining :	0 $
Joe Veleno	200 000 $ (2)
Salary Remaining :	0 $
Hudson Elynuik	185 000 $ (2)
Salary Remaining :	0 $
Grant Mismash	175 000 $ (2)
Salary Remaining :	0 $
Adam Ginning	170 000 $ (2)
Salary Remaining :	0 $
Thomas Schemitsch	140 000 $ (2)
Salary Remaining :	0 $
Benjamin Mirageas	140 000 $ (2)
Salary Remaining :	0 $
Mathias From	130 000 $ (2)
Salary Remaining :	0 $
Nicolas Aube-Kubel	120 000 $ (2)
Salary Remaining :	0 $
Alec Dillon	115 000 $ (2)
Salary Remaining :	0 $
Ted Ruth	100 000 $ (1)
Salary Remaining :	0 $
Jansen Harkins	100 000 $ (2)
Salary Remaining :	0 $
Jamie Oleksiak	97 500 $ (2)
Salary Remaining :	0 $
Aidan Dudas	90 000 $ (1)
Salary Remaining :	0 $
Max Zimmer	90 000 $ (2)
Salary Remaining :	0 $
Fredrik Karlstrom	90 000 $ (1)
Salary Remaining :	0 $
Connor Crisp	85 000 $ (1)
Salary Remaining :	0 $
Petr Kvaca	85 000 $ (2)
Salary Remaining :	0 $
Connor Zary	75 000 $ (2)
Salary Remaining :	0 $
Shane Pinto	75 000 $ (1)
Salary Remaining :	0 $
Ondrej Kase	70 000 $ (1)
Salary Remaining :	0 $
Dalyn Flatt	60 000 $ (1)
Salary Remaining :	0 $
Sergei Ruscova	60 000 $ (1)
Salary Remaining :	0 $
Eric Gryba	60 000 $ (1)
Salary Remaining :	0 $
Martins Dzierkals	60 000 $ (2)
Salary Remaining :	0 $
Petter Hagen	60 000 $ (1)
Salary Remaining :	0 $
Joey Leach	60 000 $ (1)
Salary Remaining :	0 $
Rodion Amirov	50 000 $ (2)
Salary Remaining :	0 $
Matt Niskanen	50 000 $ (1)
Salary Remaining :	0 $
Mikhail Nostinikovsky	50 000 $ (1)
Salary Remaining :	0 $
Randy Hillier	50 000 $ (1)
Salary Remaining :	0 $
Stanislav Dzubak	50 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2028 : 3 342 500 $
Year 2029 : 2 132 500 $
Year 2030 : 0 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 342 500 $
Year 2029 : 2 132 500 $
Year 2030 : 0 $
Year 2031 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center - A
Level 1:	6100 - 160 $ - 0 - 0,00%
Level 2:	5100 - 100 $ - 0 - 0,00%
Level 3:	2100 - 90 $ - 0 - 0,00%
Level 4:	4100 - 75 $ - 0 - 0,00%
Luxury :	1031 - 350 $ - 0 - 0,00%
Total Capacity :	18431
Farm
Farm Level 1:	2000 - 65 $ - 1 925 - 96,25%
Farm Level 2:	1000 - 35 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	2 925 - 97,50%
Average Income per Game	182 543 $
Year to Date Revenue	1 825 426 $
Expense
Pro Players Total Salaries	75 893 333 $
Pro Players Total Average Salaries	74 643 333 $
Farm Players Total Salaries	3 705 000 $
Farm Players Total Average Salaries	3 705 000 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	76 156 770 $
Projected Bank Account	76 156 770 $

Pro Players Salaries
Bryan Little	8 000 000 $ (3)
-Salary Remaining :	0 $
Michael Grabner	7 500 000 $ (2)
-Salary Remaining :	0 $
Pekka Rinne	7 000 000 $ (1)
-Salary Remaining :	0 $
Derek Forbort	6 500 000 $ (2)
-Salary Remaining :	0 $
Mikael Granlund	6 500 000 $ (1)
-Salary Remaining :	0 $
Sonny Milano	5 250 000 $ (2)
-Salary Remaining :	0 $
Graham Knott	3 500 000 $ (3)
-Salary Remaining :	0 $
Adam Mascherin	3 500 000 $ (3)
-Salary Remaining :	0 $
Ryan Graves	3 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Gropp	3 000 000 $ (2)
-Salary Remaining :	0 $
Spencer Martin	2 500 000 $ (1)
-Salary Remaining :	0 $
Brandon Montour	2 500 000 $ (2)
-Salary Remaining :	0 $
Brandon Hickey	2 250 000 $ (2)
-Salary Remaining :	0 $
Marcus Foligno	2 000 000 $ (2)
-Salary Remaining :	0 $
Rickard Rakell	2 000 000 $ (2)
-Salary Remaining :	0 $
Patric Hornqvist	2 000 000 $ (2)
-Salary Remaining :	0 $
Mathieu Perreault	2 000 000 $ (1)
-Salary Remaining :	0 $
Domink Masin	2 000 000 $ (1)
-Salary Remaining :	0 $
Shayne Gostisbehere	1 360 000 $ (1)
-Salary Remaining :	0 $
Erik Gustafsson	1 250 000 $ (3)
-Salary Remaining :	0 $
Josh Mahura	750 000 $ (1)
-Salary Remaining :	0 $
Wasylo Kowelski	533 333 $ (3)
-Salary Remaining :	0 $
Dany Roussin	500 000 $ (1)
-Salary Remaining :	0 $
Richard Vanecko	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2028 : 75 893 333 $
Year 2029 : 49 783 333 $
Year 2030 : 16 783 333 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 74 643 333 $
Year 2029 : 49 783 333 $
Year 2030 : 16 783 333 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 74 643 333 $
Year 2029 : 49 783 333 $
Year 2030 : 16 783 333 $
Year 2031 : 0 $

Farm Players Salaries
Alexei Emelin	195 000 $ (3)
Salary Remaining :	0 $
Cam Hillis	190 000 $ (2)
Salary Remaining :	0 $
Oskari Laaksonen	190 000 $ (2)
Salary Remaining :	0 $
Nick Bonino	187 500 $ (1)
Salary Remaining :	0 $
Cam Atkinson	187 500 $ (1)
Salary Remaining :	0 $
James Greenway	185 000 $ (2)
Salary Remaining :	0 $
Mason Geertsen	180 000 $ (1)
Salary Remaining :	0 $
Stephen Johns	180 000 $ (2)
Salary Remaining :	0 $
Jachym Kondelik	175 000 $ (3)
Salary Remaining :	0 $
John St. Ivany	175 000 $ (3)
Salary Remaining :	0 $
Blake McLaughlin	155 000 $ (3)
Salary Remaining :	0 $
Petr Straka	150 000 $ (1)
Salary Remaining :	0 $
Mike Robinson	150 000 $ (3)
Salary Remaining :	0 $
Trent Frederic	150 000 $ (1)
Salary Remaining :	0 $
Brent Gates Jr.	130 000 $ (1)
Salary Remaining :	0 $
Nikita Popugaev	110 000 $ (3)
Salary Remaining :	0 $
Jonah Gadjovich	110 000 $ (3)
Salary Remaining :	0 $
Brett Lernout	100 000 $ (2)
Salary Remaining :	0 $
Jordin Tootoo	90 000 $ (1)
Salary Remaining :	0 $
Alexandre Burrows	80 000 $ (1)
Salary Remaining :	0 $
Kevin Roy	80 000 $ (1)
Salary Remaining :	0 $
Dan Sexton	80 000 $ (3)
Salary Remaining :	0 $
Anders Nilsson	75 000 $ (3)
Salary Remaining :	0 $
Andrej Sekera	70 000 $ (3)
Salary Remaining :	0 $
Artturi Lehkonen	70 000 $ (1)
Salary Remaining :	0 $
Kirill Tulupov	50 000 $ (2)
Salary Remaining :	0 $
Angelo Esposito	50 000 $ (1)
Salary Remaining :	0 $
Ilya Konovalov	40 000 $ (1)
Salary Remaining :	0 $
Trevor Kuntar	40 000 $ (2)
Salary Remaining :	0 $
Jordan Spence	40 000 $ (1)
Salary Remaining :	0 $
Ilya Nikolaev	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 2028 : 3 705 000 $
Year 2029 : 2 230 000 $
Year 2030 : 1 295 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 705 000 $
Year 2029 : 2 230 000 $
Year 2030 : 1 295 000 $
Year 2031 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Jack Hammer - I
Level 1:	8000 - 160 $ - 0 - 0,00%
Level 2:	7000 - 95 $ - 0 - 0,00%
Level 3:	4000 - 80 $ - 0 - 0,00%
Level 4:	6000 - 65 $ - 0 - 0,00%
Luxury :	3000 - 250 $ - 0 - 0,00%
Total Capacity :	28000
Farm
Farm Level 1:	2000 - 55 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 40 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	171 000 $
Year to Date Revenue	513 000 $
Expense
Pro Players Total Salaries	87 675 000 $
Pro Players Total Average Salaries	87 675 000 $
Farm Players Total Salaries	3 810 000 $
Farm Players Total Average Salaries	3 810 000 $
Coaches Total Salaries	8 650 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 800 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	26 694 886 $
Projected Bank Account	26 694 886 $

Pro Players Salaries
Erdvilas Bilaitis	8 525 000 $ (2)
-Salary Remaining :	0 $
Ryan Strome	6 950 000 $ (2)
-Salary Remaining :	0 $
Viktor Tikhonov	5 750 000 $ (1)
-Salary Remaining :	0 $
Adam Larsson	5 000 000 $ (3)
-Salary Remaining :	0 $
J. T. Compher	4 000 000 $ (2)
-Salary Remaining :	0 $
Denis Gurianov	3 850 000 $ (1)
-Salary Remaining :	0 $
Radek Faksa	3 800 000 $ (2)
-Salary Remaining :	0 $
Paul Bittner	3 750 000 $ (3)
-Salary Remaining :	0 $
Dmitrij Jaskin	3 500 000 $ (1)
-Salary Remaining :	0 $
Tyler Benson	3 500 000 $ (3)
-Salary Remaining :	0 $
Michael McCarron	3 500 000 $ (1)
-Salary Remaining :	0 $
Trevor Lewis	3 400 000 $ (1)
-Salary Remaining :	0 $
Ryan O'Reilly	3 250 000 $ (1)
-Salary Remaining :	0 $
Matt Moulson	3 250 000 $ (1)
-Salary Remaining :	0 $
Adin Hill	3 000 000 $ (3)
-Salary Remaining :	0 $
Brendan Warren	3 000 000 $ (1)
-Salary Remaining :	0 $
Erik Cernak	3 000 000 $ (3)
-Salary Remaining :	0 $
Jordan Kyrou	2 750 000 $ (3)
-Salary Remaining :	0 $
Jean-Christophe Beaudin	2 500 000 $ (1)
-Salary Remaining :	0 $
Derek Roy	2 500 000 $ (1)
-Salary Remaining :	0 $
Elvis Merzlikins	2 250 000 $ (2)
-Salary Remaining :	0 $
Cody Ceci	2 250 000 $ (2)
-Salary Remaining :	0 $
Brock Nelson	2 000 000 $ (1)
-Salary Remaining :	0 $
Max Jones	1 200 000 $ (1)
-Salary Remaining :	0 $
Nursultan Kunayed	1 200 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 87 675 000 $
Year 2029 : 49 975 000 $
Year 2030 : 21 000 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 87 675 000 $
Year 2029 : 49 975 000 $
Year 2030 : 21 000 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 87 675 000 $
Year 2029 : 49 975 000 $
Year 2030 : 21 000 000 $
Year 2031 : 0 $

Farm Players Salaries
Yakov Trenin	195 000 $ (3)
Salary Remaining :	0 $
Martin Fehervary	180 000 $ (2)
Salary Remaining :	0 $
Kyle Palmieri	180 000 $ (1)
Salary Remaining :	0 $
Pontus Aberg	175 000 $ (2)
Salary Remaining :	0 $
Matthew Spencer	170 000 $ (2)
Salary Remaining :	0 $
Zbynek Michalek	160 000 $ (2)
Salary Remaining :	0 $
Cole Fonstad	155 000 $ (3)
Salary Remaining :	0 $
Casey Fitzgerald	150 000 $ (2)
Salary Remaining :	0 $
Wyatte Wylie	140 000 $ (3)
Salary Remaining :	0 $
Connor Ingram	140 000 $ (3)
Salary Remaining :	0 $
Jack McBain	135 000 $ (2)
Salary Remaining :	0 $
Brett Murray	130 000 $ (1)
Salary Remaining :	0 $
Austin Carroll	130 000 $ (2)
Salary Remaining :	0 $
Jules Chastel	125 000 $ (1)
Salary Remaining :	0 $
Niklas Hansson	125 000 $ (1)
Salary Remaining :	0 $
Vincent Trocheck	120 000 $ (2)
Salary Remaining :	0 $
Lukas Elvenes	115 000 $ (2)
Salary Remaining :	0 $
Jonne Tammela	115 000 $ (1)
Salary Remaining :	0 $
Taylor Cammarata	105 000 $ (1)
Salary Remaining :	0 $
Xavier Ouellet	100 000 $ (1)
Salary Remaining :	0 $
Sergei Demidchik	100 000 $ (1)
Salary Remaining :	0 $
Patrick Sieloff	100 000 $ (1)
Salary Remaining :	0 $
Rhett Gardner	97 500 $ (2)
Salary Remaining :	0 $
David Ullstrom	97 500 $ (2)
Salary Remaining :	0 $
Samuel Houde	90 000 $ (1)
Salary Remaining :	0 $
T.J Brodie	90 000 $ (1)
Salary Remaining :	0 $
Janis Moser	50 000 $ (3)
Salary Remaining :	0 $
Lukas Parik	45 000 $ (1)
Salary Remaining :	0 $
Hugo Alnefelt	45 000 $ (1)
Salary Remaining :	0 $
Gianni Fairbrother	45 000 $ (1)
Salary Remaining :	0 $
Nathan Legare	45 000 $ (1)
Salary Remaining :	0 $
Jan Sebo	40 000 $ (1)
Salary Remaining :	0 $
Patrik Puistola	40 000 $ (1)
Salary Remaining :	0 $
Ethan Keppen	40 000 $ (1)
Salary Remaining :	0 $
Brett Leason	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	35
Salary Commitment
Year 2028 : 3 810 000 $
Year 2029 : 2 210 000 $
Year 2030 : 680 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 810 000 $
Year 2029 : 2 210 000 $
Year 2030 : 680 000 $
Year 2031 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena - A
Level 1:	6825 - 152 $ - 0 - 0,00%
Level 2:	5775 - 112 $ - 0 - 0,00%
Level 3:	2362 - 84 $ - 0 - 0,00%
Level 4:	4725 - 65 $ - 0 - 0,00%
Luxury :	1313 - 318 $ - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 75 $ - 0 - 0,00%
Farm Level 2:	1000 - 50 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 540 000 $
Pro Players Total Average Salaries	76 540 000 $
Farm Players Total Salaries	3 829 667 $
Farm Players Total Average Salaries	3 829 667 $
Coaches Total Salaries	8 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	139 241 108 $
Projected Bank Account	139 241 108 $

Pro Players Salaries
Taylor Hall	8 150 000 $ (1)
-Salary Remaining :	0 $
Conner Bleackley	6 000 000 $ (2)
-Salary Remaining :	0 $
Noah Juulsen	5 750 000 $ (1)
-Salary Remaining :	0 $
Olli Maatta	4 250 000 $ (3)
-Salary Remaining :	0 $
David Clarkson	4 000 000 $ (3)
-Salary Remaining :	0 $
Colin White	4 000 000 $ (3)
-Salary Remaining :	0 $
Jake Bean	4 000 000 $ (2)
-Salary Remaining :	0 $
Blake Speers	4 000 000 $ (3)
-Salary Remaining :	0 $
Anthony Beauvillier	4 000 000 $ (2)
-Salary Remaining :	0 $
Sean Couturier	3 750 000 $ (2)
-Salary Remaining :	0 $
Duncan Siemens	3 000 000 $ (3)
-Salary Remaining :	0 $
Jeremy Lauzon	2 750 000 $ (1)
-Salary Remaining :	0 $
Jack Kopacka	2 750 000 $ (3)
-Salary Remaining :	0 $
Philippe Desrosiers	2 500 000 $ (2)
-Salary Remaining :	0 $
Roman Hromec	2 500 000 $ (1)
-Salary Remaining :	0 $
Brian Elliott	2 500 000 $ (1)
-Salary Remaining :	0 $
Alexandre Picard	2 250 000 $ (1)
-Salary Remaining :	0 $
Michal Neuvirth	2 250 000 $ (2)
-Salary Remaining :	0 $
Filip Chytil	1 650 000 $ (2)
-Salary Remaining :	0 $
Eemeli Rasanen	1 500 000 $ (1)
-Salary Remaining :	0 $
Florent Blais	1 250 000 $ (3)
-Salary Remaining :	0 $
Troy Bourke	1 080 000 $ (3)
-Salary Remaining :	0 $
Michael Bournival	1 080 000 $ (3)
-Salary Remaining :	0 $
Takhir Daukeyev	1 080 000 $ (3)
-Salary Remaining :	0 $
Mattias Soderqvist	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 76 540 000 $
Year 2029 : 50 640 000 $
Year 2030 : 26 490 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 76 540 000 $
Year 2029 : 50 640 000 $
Year 2030 : 26 490 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 76 540 000 $
Year 2029 : 50 640 000 $
Year 2030 : 26 490 000 $
Year 2031 : 0 $

Farm Players Salaries
Cedric Paquette	200 000 $ (1)
Salary Remaining :	0 $
Austin Poganski	200 000 $ (1)
Salary Remaining :	0 $
Joshua Jacobs	200 000 $ (1)
Salary Remaining :	0 $
Connor Hall	185 000 $ (2)
Salary Remaining :	0 $
Noah Rod	185 000 $ (2)
Salary Remaining :	0 $
Kerkko Kuoppala	175 000 $ (1)
Salary Remaining :	0 $
Rasmus Bengtsson	175 000 $ (3)
Salary Remaining :	0 $
Max Comtois	165 000 $ (2)
Salary Remaining :	0 $
Samuel Girard	160 000 $ (2)
Salary Remaining :	0 $
Phillip Danault	150 000 $ (3)
Salary Remaining :	0 $
Taras Utepov	140 000 $ (1)
Salary Remaining :	0 $
Tyler Bertuzzi	135 000 $ (1)
Salary Remaining :	0 $
Dennis Persson	130 000 $ (1)
Salary Remaining :	0 $
Riley Sutter	130 000 $ (2)
Salary Remaining :	0 $
Rene Kadlek	110 000 $ (1)
Salary Remaining :	0 $
Manfred Staubel	100 000 $ (1)
Salary Remaining :	0 $
Oskars Bartulis	100 000 $ (2)
Salary Remaining :	0 $
Nick Leddy	92 000 $ (3)
Salary Remaining :	0 $
Ville Heinola	75 000 $ (1)
Salary Remaining :	0 $
Warren Foegele	70 000 $ (2)
Salary Remaining :	0 $
Jesper Eliasson	70 000 $ (1)
Salary Remaining :	0 $
Hiroshi Nara	70 000 $ (3)
Salary Remaining :	0 $
Jerome Gauthier-Leduc	67 000 $ (3)
Salary Remaining :	0 $
Frederik Andersen	66 667 $ (3)
Salary Remaining :	0 $
Matt Kassian	63 000 $ (3)
Salary Remaining :	0 $
Aki Koskinen	63 000 $ (3)
Salary Remaining :	0 $
Kimmo Mikkola	63 000 $ (3)
Salary Remaining :	0 $
Chad Denny	60 000 $ (1)
Salary Remaining :	0 $
Brent Seabrook	60 000 $ (1)
Salary Remaining :	0 $
Joakim Andersson	60 000 $ (3)
Salary Remaining :	0 $
Ryan Donato	60 000 $ (2)
Salary Remaining :	0 $
Kyle Olson	55 000 $ (2)
Salary Remaining :	0 $
Brendan Brisson	50 000 $ (2)
Salary Remaining :	0 $
Bogdan Trineyev	50 000 $ (1)
Salary Remaining :	0 $
Matthieu Lucre	50 000 $ (2)
Salary Remaining :	0 $
Emil Heineman	45 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 2028 : 3 829 667 $
Year 2029 : 2 124 667 $
Year 2030 : 869 667 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 829 667 $
Year 2029 : 2 124 667 $
Year 2030 : 869 667 $
Year 2031 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden - B
Level 1:	6825 - 150 $ - 6 825 - 100,00%
Level 2:	5775 - 118 $ - 5 128 - 88,80%
Level 3:	2362 - 85 $ - 2 362 - 100,00%
Level 4:	4725 - 68 $ - 4 566 - 96,63%
Luxury :	1313 - 338 $ - 1 254 - 95,51%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 62 $ - 0 - 0,00%
Farm Level 2:	1000 - 45 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 135 - 95,88%
Average Income per Game	2 922 964 $
Year to Date Revenue	8 768 891 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	85 275 000 $
Pro Players Total Average Salaries	85 275 000 $
Farm Players Total Salaries	3 410 000 $
Farm Players Total Average Salaries	3 410 000 $
Coaches Total Salaries	4 750 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	112 987 200 $
Projected Bank Account	112 987 200 $

Pro Players Salaries
Steven Stamkos	8 250 000 $ (1)
-Salary Remaining :	0 $
Braden Holtby	7 000 000 $ (3)
-Salary Remaining :	0 $
Benoit Pouliot	6 750 000 $ (3)
-Salary Remaining :	0 $
Thomas Hickey	6 500 000 $ (2)
-Salary Remaining :	0 $
Connor Brickley	5 400 000 $ (1)
-Salary Remaining :	0 $
Cody Hodgson	4 750 000 $ (1)
-Salary Remaining :	0 $
Mathew Barzal	4 500 000 $ (1)
-Salary Remaining :	0 $
Mark Giordano	4 000 000 $ (3)
-Salary Remaining :	0 $
Haydn Fleury	3 500 000 $ (2)
-Salary Remaining :	0 $
Frans Nielsen	3 500 000 $ (1)
-Salary Remaining :	0 $
Zachary Senyshyn	3 500 000 $ (1)
-Salary Remaining :	0 $
Dustin Byfuglien	3 500 000 $ (1)
-Salary Remaining :	0 $
Beat Schwaller	3 375 000 $ (1)
-Salary Remaining :	0 $
Jared McIsaac	3 000 000 $ (3)
-Salary Remaining :	0 $
Philip McRae	2 875 000 $ (2)
-Salary Remaining :	0 $
Dennis Cholowski	2 800 000 $ (1)
-Salary Remaining :	0 $
David Desharnais	2 750 000 $ (1)
-Salary Remaining :	0 $
Erik Foley	2 500 000 $ (1)
-Salary Remaining :	0 $
Calvin De Haan	2 000 000 $ (1)
-Salary Remaining :	0 $
Eeli Tolvanen	1 825 000 $ (2)
-Salary Remaining :	0 $
Robin Salo	1 750 000 $ (1)
-Salary Remaining :	0 $
Maksim Zhukov	1 250 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2028 : 85 275 000 $
Year 2029 : 35 450 000 $
Year 2030 : 20 750 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 85 275 000 $
Year 2029 : 35 450 000 $
Year 2030 : 20 750 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 85 275 000 $
Year 2029 : 35 450 000 $
Year 2030 : 20 750 000 $
Year 2031 : 0 $

Farm Players Salaries
Remi Elie	200 000 $ (1)
Salary Remaining :	0 $
Drew Shore	200 000 $ (2)
Salary Remaining :	0 $
Jakob Silfverberg	200 000 $ (1)
Salary Remaining :	0 $
John Merrill	200 000 $ (1)
Salary Remaining :	0 $
Garrett Pilon	195 000 $ (3)
Salary Remaining :	0 $
Jack Drury	195 000 $ (3)
Salary Remaining :	0 $
Alexander Dergachyov	185 000 $ (3)
Salary Remaining :	0 $
Brandon Carlo	175 000 $ (1)
Salary Remaining :	0 $
Zach Fischer	175 000 $ (3)
Salary Remaining :	0 $
Mike Santorelli	165 000 $ (3)
Salary Remaining :	0 $
Louis Belpedio	150 000 $ (1)
Salary Remaining :	0 $
Kyle Capobianco	100 000 $ (1)
Salary Remaining :	0 $
Matt Villalta	100 000 $ (1)
Salary Remaining :	0 $
Mikhail Maltsev	90 000 $ (2)
Salary Remaining :	0 $
Juho Lammikko	75 000 $ (2)
Salary Remaining :	0 $
Jacob Perreault	75 000 $ (2)
Salary Remaining :	0 $
Zac Rinaldo	75 000 $ (1)
Salary Remaining :	0 $
Arthur Kaliyev	75 000 $ (1)
Salary Remaining :	0 $
Marek Schwarz	70 000 $ (1)
Salary Remaining :	0 $
Juha Kivilahti	70 000 $ (1)
Salary Remaining :	0 $
Keaton Thompson	60 000 $ (1)
Salary Remaining :	0 $
Anthony Stolarz	60 000 $ (3)
Salary Remaining :	0 $
Yu-shu Moy	50 000 $ (1)
Salary Remaining :	0 $
Ravil Kunayed	50 000 $ (1)
Salary Remaining :	0 $
Shane Prince	50 000 $ (2)
Salary Remaining :	0 $
Ryker Evans	50 000 $ (3)
Salary Remaining :	0 $
Jonathon Blum	50 000 $ (2)
Salary Remaining :	0 $
Josef Fajko	50 000 $ (1)
Salary Remaining :	0 $
Robby Dee	50 000 $ (2)
Salary Remaining :	0 $
Domenick Fensore	45 000 $ (1)
Salary Remaining :	0 $
Landon Slaggert	45 000 $ (2)
Salary Remaining :	0 $
Layton Ahac	40 000 $ (1)
Salary Remaining :	0 $
Yegor Spiridonov	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2028 : 3 410 000 $
Year 2029 : 1 660 000 $
Year 2030 : 1 025 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 410 000 $
Year 2029 : 1 660 000 $
Year 2030 : 1 025 000 $
Year 2031 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena - C
Level 1:	7150 - 141 $ - 7 150 - 100,00%
Level 2:	6050 - 99 $ - 6 050 - 100,00%
Level 3:	2475 - 81 $ - 2 475 - 100,00%
Level 4:	4950 - 63 $ - 4 950 - 100,00%
Luxury :	1375 - 318 $ - 1 375 - 100,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 75 $ - 1 883 - 94,15%
Farm Level 2:	1000 - 50 $ - 938 - 93,85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22 000 - 100,00%
Average Income per Game	2 914 610 $
Year to Date Revenue	8 743 830 $
Farm
Home Games Left	0
Average Attendance - %	2 822 - 94,05%
Average Income per Game	214 496 $
Year to Date Revenue	2 359 459 $
Expense
Pro Players Total Salaries	87 350 000 $
Pro Players Total Average Salaries	87 350 000 $
Farm Players Total Salaries	4 205 000 $
Farm Players Total Average Salaries	4 205 000 $
Coaches Total Salaries	6 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	43 115 676 $
Projected Bank Account	43 115 676 $

Pro Players Salaries
Nail Yakupov	8 000 000 $ (3)
-Salary Remaining :	0 $
Jaden Schwartz	7 500 000 $ (2)
-Salary Remaining :	0 $
Mikhail Grigorenko	6 750 000 $ (3)
-Salary Remaining :	0 $
Aaron Ekblad	6 500 000 $ (1)
-Salary Remaining :	0 $
Pavel Zacha	6 250 000 $ (3)
-Salary Remaining :	0 $
Adam Henrique	6 250 000 $ (3)
-Salary Remaining :	0 $
Kyle Connor	5 500 000 $ (3)
-Salary Remaining :	0 $
Seth Jones	5 000 000 $ (1)
-Salary Remaining :	0 $
Brendan Gallagher	5 000 000 $ (3)
-Salary Remaining :	0 $
Andrei Vasilevski	4 750 000 $ (3)
-Salary Remaining :	0 $
Joe Pavelski	4 500 000 $ (1)
-Salary Remaining :	0 $
Troy Brouwer	3 250 000 $ (1)
-Salary Remaining :	0 $
Mitchell Stephens	3 200 000 $ (1)
-Salary Remaining :	0 $
Derrick Pouliot	3 000 000 $ (3)
-Salary Remaining :	0 $
Logan Stanley	3 000 000 $ (1)
-Salary Remaining :	0 $
Gabriel Vilardi	2 000 000 $ (2)
-Salary Remaining :	0 $
Kailer Yamamoto	2 000 000 $ (1)
-Salary Remaining :	0 $
Michael Dipietro	1 500 000 $ (1)
-Salary Remaining :	0 $
Artur Kayumov	1 300 000 $ (1)
-Salary Remaining :	0 $
Dylan Cozens	1 000 000 $ (1)
-Salary Remaining :	0 $
Josh Unice	600 000 $ (3)
-Salary Remaining :	0 $
Oscar Lindberg	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2028 : 87 350 000 $
Year 2029 : 55 600 000 $
Year 2030 : 46 100 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 87 350 000 $
Year 2029 : 55 600 000 $
Year 2030 : 46 100 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 87 350 000 $
Year 2029 : 55 600 000 $
Year 2030 : 46 100 000 $
Year 2031 : 0 $

Farm Players Salaries
Wade Allison	200 000 $ (1)
Salary Remaining :	0 $
Ty Smith	200 000 $ (2)
Salary Remaining :	0 $
Morgan Frost	200 000 $ (2)
Salary Remaining :	0 $
Dennis Wideman	195 000 $ (3)
Salary Remaining :	0 $
K'Andre Miller	190 000 $ (2)
Salary Remaining :	0 $
Josh Wesley	185 000 $ (3)
Salary Remaining :	0 $
Henri Jokiharju	185 000 $ (2)
Salary Remaining :	0 $
Mattias Samuelsson	180 000 $ (2)
Salary Remaining :	0 $
Stanislav Galiev	160 000 $ (2)
Salary Remaining :	0 $
Jeremy Swayman	155 000 $ (3)
Salary Remaining :	0 $
Jake Oettinger	150 000 $ (3)
Salary Remaining :	0 $
Anton Lander	150 000 $ (2)
Salary Remaining :	0 $
Ryan Murphy	150 000 $ (3)
Salary Remaining :	0 $
Victor Rask	140 000 $ (1)
Salary Remaining :	0 $
Fabian Zetterlund	125 000 $ (1)
Salary Remaining :	0 $
Johan Larsson	125 000 $ (3)
Salary Remaining :	0 $
Greg McKegg	100 000 $ (2)
Salary Remaining :	0 $
Akira Okamoto	100 000 $ (1)
Salary Remaining :	0 $
Emerson Etem	100 000 $ (2)
Salary Remaining :	0 $
MacKenzie Entwistle	90 000 $ (1)
Salary Remaining :	0 $
Robert Bortuzzo	87 500 $ (2)
Salary Remaining :	0 $
Zhi-qiang Dee	87 500 $ (2)
Salary Remaining :	0 $
Kung-zheng Fok	80 000 $ (1)
Salary Remaining :	0 $
Ty Wishart	80 000 $ (1)
Salary Remaining :	0 $
Dawson Mercer	75 000 $ (2)
Salary Remaining :	0 $
Jakob Pelletier	75 000 $ (1)
Salary Remaining :	0 $
Kevin Marshall	75 000 $ (1)
Salary Remaining :	0 $
Nolan Foote	75 000 $ (1)
Salary Remaining :	0 $
Ryan O'Byrne	50 000 $ (3)
Salary Remaining :	0 $
Erik Portillo	50 000 $ (1)
Salary Remaining :	0 $
Justin Abdelkader	50 000 $ (1)
Salary Remaining :	0 $
Kaedan Korczak	50 000 $ (1)
Salary Remaining :	0 $
Dillon Hamaliuk	50 000 $ (1)
Salary Remaining :	0 $
Alexander Campbell	50 000 $ (1)
Salary Remaining :	0 $
Alexander Guptill	50 000 $ (1)
Salary Remaining :	0 $
Kenny Ryan	50 000 $ (1)
Salary Remaining :	0 $
Raphael Lavoie	50 000 $ (1)
Salary Remaining :	0 $
Anton Rodin	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	38
Salary Commitment
Year 2028 : 4 205 000 $
Year 2029 : 2 725 000 $
Year 2030 : 1 010 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 4 205 000 $
Year 2029 : 2 725 000 $
Year 2030 : 1 010 000 $
Year 2031 : 0 $

Scorpions

Arena Capacity - Ticket Price Attendance - %
Arena Name	Preussag Arena - D
Level 1:	7475 - 170 $ - 7 054 - 94,37%
Level 2:	6325 - 130 $ - 6 164 - 97,46%
Level 3:	2588 - 105 $ - 2 488 - 96,15%
Level 4:	5175 - 80 $ - 4 895 - 94,59%
Luxury :	1437 - 420 $ - 1 360 - 94,63%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - 55 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 45 $ - 887 - 88,67%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 961 - 95,48%
Average Income per Game	3 334 186 $
Year to Date Revenue	30 007 674 $
Farm
Home Games Left	0
Average Attendance - %	2 887 - 96,22%
Average Income per Game	170 886 $
Year to Date Revenue	512 658 $
Expense
Pro Players Total Salaries	82 783 333 $
Pro Players Total Average Salaries	82 983 333 $
Farm Players Total Salaries	3 146 667 $
Farm Players Total Average Salaries	3 146 667 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	127 722 146 $
Projected Bank Account	127 722 146 $

Pro Players Salaries
Mitchell Marner	6 750 000 $ (1)
-Salary Remaining :	0 $
Claude Giroux	6 500 000 $ (2)
-Salary Remaining :	0 $
Mark Stone	6 250 000 $ (3)
-Salary Remaining :	0 $
Jouni Soisalo	6 000 000 $ (1)
-Salary Remaining :	0 $
Patrik Laine	5 800 000 $ (2)
-Salary Remaining :	0 $
MacKenzie Blackwood	4 750 000 $ (2)
-Salary Remaining :	0 $
Robertas Puusepp	4 000 000 $ (1)
-Salary Remaining :	0 $
Alexandre Mallet	4 000 000 $ (3)
-Salary Remaining :	0 $
Charlie McAvoy	3 750 000 $ (3)
-Salary Remaining :	0 $
Clayton Keller	3 750 000 $ (3)
-Salary Remaining :	0 $
Ivan Provorov	3 700 000 $ (1)
-Salary Remaining :	0 $
Andrew Shaw	3 200 000 $ (1)
-Salary Remaining :	0 $
Gunther Maurer	3 000 000 $ (1)
-Salary Remaining :	0 $
Maxime Sauve	3 000 000 $ (1)
-Salary Remaining :	0 $
Ty Dellandrea	2 750 000 $ (3)
-Salary Remaining :	0 $
Matt Lashoff	2 500 000 $ (1)
-Salary Remaining :	0 $
Stanislav Misik	2 300 000 $ (1)
-Salary Remaining :	0 $
Kristian Veselainen	2 250 000 $ (1)
-Salary Remaining :	0 $
Roope Hintz	2 000 000 $ (1)
-Salary Remaining :	0 $
Jason Robertson	1 500 000 $ (1)
-Salary Remaining :	0 $
Jujhar Khaira	1 400 000 $ (3)
-Salary Remaining :	0 $
Jeff Zatkoff	1 250 000 $ (3)
-Salary Remaining :	0 $
Alex Turcotte	1 250 000 $ (1)
-Salary Remaining :	0 $
Jeff Frazee	633 333 $ (3)
-Salary Remaining :	0 $
Jason Zucker	500 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 82 783 333 $
Year 2029 : 41 333 333 $
Year 2030 : 24 283 333 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 82 983 333 $
Year 2029 : 41 333 333 $
Year 2030 : 24 283 333 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 82 983 333 $
Year 2029 : 41 333 333 $
Year 2030 : 24 283 333 $
Year 2031 : 0 $

Farm Players Salaries
Jacob Josefson	200 000 $ (3)
Salary Remaining :	0 $
Aaron Ness	200 000 $ (2)
Salary Remaining :	0 $
Logan MacMillan	200 000 $ (1)
Salary Remaining :	0 $
Josh Gorges	185 000 $ (2)
Salary Remaining :	0 $
Filip Johansson	165 000 $ (1)
Salary Remaining :	0 $
Albin Eriksson	165 000 $ (1)
Salary Remaining :	0 $
Alexei Brechkovsky	150 000 $ (2)
Salary Remaining :	0 $
Anthony Duclair	145 000 $ (1)
Salary Remaining :	0 $
Michael Carman	140 000 $ (1)
Salary Remaining :	0 $
Igor Shesterkin	125 000 $ (2)
Salary Remaining :	0 $
Paul Cotter	125 000 $ (1)
Salary Remaining :	0 $
Jonathan Racine	120 000 $ (2)
Salary Remaining :	0 $
Andrew Desjardins	115 000 $ (1)
Salary Remaining :	0 $
Andrew Nielsen	115 000 $ (1)
Salary Remaining :	0 $
Spencer Stastney	105 000 $ (1)
Salary Remaining :	0 $
Matthew Cairns	100 000 $ (1)
Salary Remaining :	0 $
Tomas Kozar	100 000 $ (1)
Salary Remaining :	0 $
Justus Annunen	95 000 $ (2)
Salary Remaining :	0 $
Sam Lafferty	90 000 $ (1)
Salary Remaining :	0 $
Ivan Zvereva	85 000 $ (2)
Salary Remaining :	0 $
Joel Hofer	85 000 $ (2)
Salary Remaining :	0 $
Mike Winther	81 667 $ (3)
Salary Remaining :	0 $
Alexandre Grenier	60 000 $ (1)
Salary Remaining :	0 $
Bjarte Skjelbraid	50 000 $ (1)
Salary Remaining :	0 $
Brandon Duhaime	50 000 $ (2)
Salary Remaining :	0 $
Alex Vlasic	50 000 $ (1)
Salary Remaining :	0 $
Jackson LaCombe	45 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 2028 : 3 146 667 $
Year 2029 : 1 376 667 $
Year 2030 : 281 667 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 146 667 $
Year 2029 : 1 376 667 $
Year 2030 : 281 667 $
Year 2031 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center - A
Level 1:	6500 - 148 $ - 0 - 0,00%
Level 2:	5500 - 109 $ - 0 - 0,00%
Level 3:	2250 - 90 $ - 0 - 0,00%
Level 4:	4500 - 62 $ - 0 - 0,00%
Luxury :	1250 - 317 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 49 $ - 0 - 0,00%
Farm Level 2:	1000 - 37 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 900 000 $
Pro Players Total Average Salaries	83 900 000 $
Farm Players Total Salaries	2 895 000 $
Farm Players Total Average Salaries	2 895 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	58 509 204 $
Projected Bank Account	58 509 204 $

Pro Players Salaries
Sean Monahan	7 500 000 $ (1)
-Salary Remaining :	0 $
Josh Morrissey	7 000 000 $ (1)
-Salary Remaining :	0 $
Brett Connolly	6 750 000 $ (2)
-Salary Remaining :	0 $
Nick Schmaltz	5 400 000 $ (1)
-Salary Remaining :	0 $
Nick Ritchie	5 200 000 $ (1)
-Salary Remaining :	0 $
Zach Nastasiuk	5 000 000 $ (1)
-Salary Remaining :	0 $
David Perron	4 500 000 $ (2)
-Salary Remaining :	0 $
Jakob Forsbacka-Karlsson	4 500 000 $ (1)
-Salary Remaining :	0 $
Morgan Rielly	4 250 000 $ (3)
-Salary Remaining :	0 $
Len Kormos	4 000 000 $ (1)
-Salary Remaining :	0 $
Ryan MacInnis	3 750 000 $ (2)
-Salary Remaining :	0 $
Ethan Werek	3 000 000 $ (1)
-Salary Remaining :	0 $
Jaedon Descheneau	2 800 000 $ (1)
-Salary Remaining :	0 $
Rem Pitlick	2 500 000 $ (2)
-Salary Remaining :	0 $
Kevin Stenlund	2 000 000 $ (1)
-Salary Remaining :	0 $
Shane Eiseman	2 000 000 $ (1)
-Salary Remaining :	0 $
Connor Timmins	2 000 000 $ (1)
-Salary Remaining :	0 $
Chris Durand	2 000 000 $ (1)
-Salary Remaining :	0 $
Keith Yandle	1 750 000 $ (1)
-Salary Remaining :	0 $
Marcus Pettersson	1 750 000 $ (1)
-Salary Remaining :	0 $
Chase Perry	1 500 000 $ (1)
-Salary Remaining :	0 $
Eric Comrie	1 500 000 $ (1)
-Salary Remaining :	0 $
Evan Fitzpatrick	1 500 000 $ (3)
-Salary Remaining :	0 $
Dillon Fournier	1 250 000 $ (3)
-Salary Remaining :	0 $
Jamie McGinn	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 83 900 000 $
Year 2029 : 24 500 000 $
Year 2030 : 7 000 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 83 900 000 $
Year 2029 : 24 500 000 $
Year 2030 : 7 000 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 83 900 000 $
Year 2029 : 24 500 000 $
Year 2030 : 7 000 000 $
Year 2031 : 0 $

Farm Players Salaries
Tomas Tatar	200 000 $ (1)
Salary Remaining :	0 $
Jacob Bernard-Docker	200 000 $ (1)
Salary Remaining :	0 $
Alexander Khovanov	195 000 $ (3)
Salary Remaining :	0 $
Kent Simpson	160 000 $ (1)
Salary Remaining :	0 $
T.J. Hensick	150 000 $ (1)
Salary Remaining :	0 $
Jonathan Sigalet	150 000 $ (1)
Salary Remaining :	0 $
Andrei Altybarmakyan	110 000 $ (1)
Salary Remaining :	0 $
Ludwig Reithoffer	100 000 $ (1)
Salary Remaining :	0 $
Rene Wira	100 000 $ (1)
Salary Remaining :	0 $
Frederic Nigh	95 000 $ (2)
Salary Remaining :	0 $
Patrik Nemeth	90 000 $ (1)
Salary Remaining :	0 $
Carl Dahlstrom	85 000 $ (1)
Salary Remaining :	0 $
Dylan Olsen	85 000 $ (1)
Salary Remaining :	0 $
Jeff Petry	80 000 $ (2)
Salary Remaining :	0 $
Keven Veilleux	80 000 $ (1)
Salary Remaining :	0 $
Axel Jonsson-Fjallby	80 000 $ (2)
Salary Remaining :	0 $
Peyton Krebs	75 000 $ (1)
Salary Remaining :	0 $
Artem Khvostov	70 000 $ (2)
Salary Remaining :	0 $
Kabok Goukov	65 000 $ (1)
Salary Remaining :	0 $
Wyatt Crain	60 000 $ (1)
Salary Remaining :	0 $
Teuvo Kiljunen	60 000 $ (1)
Salary Remaining :	0 $
Garrett Klotz	60 000 $ (1)
Salary Remaining :	0 $
Lukas Kaspar	60 000 $ (1)
Salary Remaining :	0 $
Steven Fogarty	55 000 $ (1)
Salary Remaining :	0 $
Theodor Krafft	50 000 $ (1)
Salary Remaining :	0 $
Ludomil Geras	50 000 $ (1)
Salary Remaining :	0 $
Del Ducharme	50 000 $ (2)
Salary Remaining :	0 $
Ernst Jeker	50 000 $ (1)
Salary Remaining :	0 $
Antonio Stranges	50 000 $ (1)
Salary Remaining :	0 $
Simon Lundmark	50 000 $ (1)
Salary Remaining :	0 $
Marcel Schaerer	50 000 $ (1)
Salary Remaining :	0 $
Kim Nousiainen	40 000 $ (1)
Salary Remaining :	0 $
Mikael Pyyhtia	40 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 2028 : 2 895 000 $
Year 2029 : 610 000 $
Year 2030 : 195 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 2 895 000 $
Year 2029 : 610 000 $
Year 2030 : 195 000 $
Year 2031 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Palace - B
Level 1:	6825 - 160 $ - 0 - 0,00%
Level 2:	5775 - 135 $ - 0 - 0,00%
Level 3:	2362 - 110 $ - 0 - 0,00%
Level 4:	4725 - 90 $ - 0 - 0,00%
Luxury :	1313 - 350 $ - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - 60 $ - 2 000 - 100,00%
Farm Level 2:	1000 - 40 $ - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	182 400 $
Year to Date Revenue	1 094 400 $
Expense
Pro Players Total Salaries	76 350 000 $
Pro Players Total Average Salaries	76 350 000 $
Farm Players Total Salaries	3 633 500 $
Farm Players Total Average Salaries	3 633 500 $
Coaches Total Salaries	5 900 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	86 947 853 $
Projected Bank Account	86 947 853 $

Pro Players Salaries
Mika Zibanejad	6 300 000 $ (3)
-Salary Remaining :	0 $
John McFarland	5 125 000 $ (2)
-Salary Remaining :	0 $
Peter Holland	4 500 000 $ (1)
-Salary Remaining :	0 $
Tyson Jost	4 400 000 $ (2)
-Salary Remaining :	0 $
Brandon Saad	4 100 000 $ (2)
-Salary Remaining :	0 $
Mark Trepanier	4 000 000 $ (1)
-Salary Remaining :	0 $
Nicholas Merkley	3 750 000 $ (3)
-Salary Remaining :	0 $
Andrew Cogliano	3 600 000 $ (2)
-Salary Remaining :	0 $
Dougie Hamilton	3 500 000 $ (3)
-Salary Remaining :	0 $
Tage Thompson	3 500 000 $ (3)
-Salary Remaining :	0 $
Zachary Nagelvoort	3 500 000 $ (2)
-Salary Remaining :	0 $
Mikhail Grabovski	3 250 000 $ (2)
-Salary Remaining :	0 $
Slater Koekkoek	3 125 000 $ (2)
-Salary Remaining :	0 $
Jacob Trouba	3 000 000 $ (3)
-Salary Remaining :	0 $
Vladimir Tarasenko	2 850 000 $ (2)
-Salary Remaining :	0 $
Kasper Bjorkqvist	2 750 000 $ (3)
-Salary Remaining :	0 $
Jimmy Lodge	2 500 000 $ (1)
-Salary Remaining :	0 $
Ukko-Pekka Luukkonen	2 300 000 $ (2)
-Salary Remaining :	0 $
Matt Clark	2 250 000 $ (1)
-Salary Remaining :	0 $
William Carrier	1 950 000 $ (1)
-Salary Remaining :	0 $
Alexander Wennberg	1 950 000 $ (1)
-Salary Remaining :	0 $
William Bitten	1 900 000 $ (2)
-Salary Remaining :	0 $
Pavel Buchnevich	1 750 000 $ (1)
-Salary Remaining :	0 $
Mitch Moroz	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2028 : 76 350 000 $
Year 2029 : 56 950 000 $
Year 2030 : 22 800 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 76 350 000 $
Year 2029 : 56 950 000 $
Year 2030 : 22 800 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 76 350 000 $
Year 2029 : 56 950 000 $
Year 2030 : 22 800 000 $
Year 2031 : 0 $

Farm Players Salaries
John DeGray	197 000 $ (1)
Salary Remaining :	0 $
Wilhelm Birkeland	197 000 $ (1)
Salary Remaining :	0 $
Michael Paliotta	197 000 $ (1)
Salary Remaining :	0 $
Tomas Fleischmann	185 000 $ (2)
Salary Remaining :	0 $
Nick Suzuki	180 000 $ (2)
Salary Remaining :	0 $
Rinat Valiev	150 000 $ (1)
Salary Remaining :	0 $
Connor Chatham	130 000 $ (2)
Salary Remaining :	0 $
Kevin Labanc	130 000 $ (3)
Salary Remaining :	0 $
Dylan Gambrell	125 000 $ (1)
Salary Remaining :	0 $
Dillon Dube	120 000 $ (1)
Salary Remaining :	0 $
Yan-Pavel Laplante	110 000 $ (1)
Salary Remaining :	0 $
Kristofer Westblom	100 000 $ (1)
Salary Remaining :	0 $
Chris Tierney	97 500 $ (2)
Salary Remaining :	0 $
Cale Fleury	90 000 $ (1)
Salary Remaining :	0 $
Matthew Strome	90 000 $ (1)
Salary Remaining :	0 $
Anthony Cirelli	85 000 $ (1)
Salary Remaining :	0 $
Severin Blindenbacher	85 000 $ (1)
Salary Remaining :	0 $
Logan Stankoven	75 000 $ (3)
Salary Remaining :	0 $
Steve Bosse	75 000 $ (1)
Salary Remaining :	0 $
Spencer Knight	75 000 $ (1)
Salary Remaining :	0 $
Parker Foo	75 000 $ (1)
Salary Remaining :	0 $
Pierre-Edouard Bellemare	75 000 $ (2)
Salary Remaining :	0 $
Libor Knorre	65 000 $ (1)
Salary Remaining :	0 $
Guy Segala	60 000 $ (1)
Salary Remaining :	0 $
Fabrice Antonoli	60 000 $ (1)
Salary Remaining :	0 $
Marek Pekarek	60 000 $ (1)
Salary Remaining :	0 $
David Nyquist	60 000 $ (1)
Salary Remaining :	0 $
Nick Cousins	60 000 $ (1)
Salary Remaining :	0 $
Nobuyuki Yamamoto	60 000 $ (1)
Salary Remaining :	0 $
Vladimir Konstantinov	50 000 $ (4)
Salary Remaining :	0 $
Lukas Cormier	50 000 $ (2)
Salary Remaining :	0 $
Ryan Suzuki	50 000 $ (1)
Salary Remaining :	0 $
Josh Lopina	50 000 $ (1)
Salary Remaining :	0 $
Max Gaede	50 000 $ (2)
Salary Remaining :	0 $
Robert Mastrosimone	50 000 $ (1)
Salary Remaining :	0 $
Lars-Erik Silfverberg	50 000 $ (1)
Salary Remaining :	0 $
Mason Millman	45 000 $ (1)
Salary Remaining :	0 $
Colten Ellis	45 000 $ (1)
Salary Remaining :	0 $
Alex Beaucage	45 000 $ (1)
Salary Remaining :	0 $
Tuukka Tieksola	40 000 $ (1)
Salary Remaining :	0 $
Jacob Leguerrier	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	41
Salary Commitment
Year 2028 : 3 633 500 $
Year 2029 : 1 022 500 $
Year 2030 : 255 000 $
Year 2031 : 50 000 $
Salary Average Commitment
Year 2028 : 3 633 500 $
Year 2029 : 1 022 500 $
Year 2030 : 255 000 $
Year 2031 : 50 000 $

Sparta

Arena Capacity - Ticket Price Attendance - %
Arena Name	Paegas Arena - A
Level 1:	6500 - 163 $ - 0 - 0,00%
Level 2:	5500 - 118 $ - 0 - 0,00%
Level 3:	2250 - 92 $ - 0 - 0,00%
Level 4:	4500 - 73 $ - 0 - 0,00%
Luxury :	1250 - 325 $ - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 783 333 $
Pro Players Total Average Salaries	88 033 333 $
Farm Players Total Salaries	3 347 666 $
Farm Players Total Average Salaries	3 347 666 $
Coaches Total Salaries	6 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	34 096 096 $
Projected Bank Account	34 096 096 $

Pro Players Salaries
Thatcher Demko	5 500 000 $ (2)
-Salary Remaining :	0 $
Anton Gustafsson	5 350 000 $ (1)
-Salary Remaining :	0 $
Brett Pollock	5 250 000 $ (2)
-Salary Remaining :	0 $
Ryan Pulock	5 083 333 $ (3)
-Salary Remaining :	0 $
Nolan Patrick	5 000 000 $ (2)
-Salary Remaining :	0 $
Carl Hagelin	5 000 000 $ (3)
-Salary Remaining :	0 $
Kieffer Bellows	5 000 000 $ (3)
-Salary Remaining :	0 $
Nikolay Goldobin	4 750 000 $ (2)
-Salary Remaining :	0 $
Alex Tuch	4 500 000 $ (2)
-Salary Remaining :	0 $
Alex Galchenyuk	4 250 000 $ (3)
-Salary Remaining :	0 $
Jack Roslovic	4 000 000 $ (1)
-Salary Remaining :	0 $
Erik Brannstrom	3 800 000 $ (2)
-Salary Remaining :	0 $
Noah Dobson	3 750 000 $ (3)
-Salary Remaining :	0 $
Kole Lind	3 750 000 $ (3)
-Salary Remaining :	0 $
Nicolas Meloche	3 650 000 $ (1)
-Salary Remaining :	0 $
Nathan Bastian	3 000 000 $ (1)
-Salary Remaining :	0 $
Cam Dineen	3 000 000 $ (3)
-Salary Remaining :	0 $
Givani Smith	2 750 000 $ (1)
-Salary Remaining :	0 $
Joel Farabee	2 750 000 $ (3)
-Salary Remaining :	0 $
Olivier Kylington	2 250 000 $ (1)
-Salary Remaining :	0 $
Lucas Johansen	1 800 000 $ (1)
-Salary Remaining :	0 $
Eamon McAdam	1 500 000 $ (1)
-Salary Remaining :	0 $
Vitaly Abramov	1 350 000 $ (1)
-Salary Remaining :	0 $
Karl Rimeaux	750 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2028 : 87 783 333 $
Year 2029 : 62 133 333 $
Year 2030 : 32 583 333 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 88 033 333 $
Year 2029 : 61 633 333 $
Year 2030 : 32 583 333 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 88 033 333 $
Year 2029 : 61 633 333 $
Year 2030 : 32 583 333 $
Year 2031 : 0 $

Farm Players Salaries
Shane Bowers	200 000 $ (2)
Salary Remaining :	0 $
Keith Petruzzelli	200 000 $ (2)
Salary Remaining :	0 $
Oscar Klefbom	200 000 $ (3)
Salary Remaining :	0 $
Alexander Alexeyev	170 000 $ (2)
Salary Remaining :	0 $
Jan Jenik	170 000 $ (2)
Salary Remaining :	0 $
Ivan Prosvetov	136 000 $ (1)
Salary Remaining :	0 $
Tyler Boucher	125 000 $ (3)
Salary Remaining :	0 $
Aaron Palushaj	120 000 $ (1)
Salary Remaining :	0 $
Mark Mitera	108 333 $ (3)
Salary Remaining :	0 $
Nick Henry	100 000 $ (2)
Salary Remaining :	0 $
Brian Dumoulin	100 000 $ (1)
Salary Remaining :	0 $
Nick Sorensen	100 000 $ (1)
Salary Remaining :	0 $
Andrew Kozek	100 000 $ (1)
Salary Remaining :	0 $
Vlastislav Belunek	91 667 $ (3)
Salary Remaining :	0 $
Justin Faulk	91 667 $ (3)
Salary Remaining :	0 $
Darryl Ronning	90 000 $ (1)
Salary Remaining :	0 $
Daniel Catenacci	90 000 $ (1)
Salary Remaining :	0 $
Reilly Walsh	75 000 $ (1)
Salary Remaining :	0 $
Scott Harrington	75 000 $ (3)
Salary Remaining :	0 $
Scott Walford	75 000 $ (1)
Salary Remaining :	0 $
Pyotr Kochetkov	75 000 $ (1)
Salary Remaining :	0 $
Bastien DeBerthellemy	75 000 $ (1)
Salary Remaining :	0 $
Keith Seabrook	65 000 $ (1)
Salary Remaining :	0 $
Leiv Gulbrandsen	65 000 $ (1)
Salary Remaining :	0 $
Colten Teubert	65 000 $ (2)
Salary Remaining :	0 $
Andy Welinski	50 000 $ (3)
Salary Remaining :	0 $
Olivier Fortier	50 000 $ (1)
Salary Remaining :	0 $
Mario Lucia	50 000 $ (3)
Salary Remaining :	0 $
Matthew Nieto	50 000 $ (3)
Salary Remaining :	0 $
Steve Mason	50 000 $ (1)
Salary Remaining :	0 $
Antti Tuomisto	50 000 $ (1)
Salary Remaining :	0 $
Bobby Brink	50 000 $ (1)
Salary Remaining :	0 $
Alex Jefferies	50 000 $ (1)
Salary Remaining :	0 $
Igor Noga	50 000 $ (1)
Salary Remaining :	0 $
Antoine Lafleur	50 000 $ (1)
Salary Remaining :	0 $
John Farinacci	45 000 $ (1)
Salary Remaining :	0 $
Sean Farrell	40 000 $ (2)
Salary Remaining :	0 $
Total Farm Players	37
Salary Commitment
Year 2028 : 3 347 667 $
Year 2029 : 1 786 667 $
Year 2030 : 841 667 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 3 347 667 $
Year 2029 : 1 786 667 $
Year 2030 : 841 667 $
Year 2031 : 0 $

TPS

Arena Capacity - Ticket Price Attendance - %
Arena Name	Elysee Arena - A
Level 1:	6500 - 109 $ - 6 500 - 100,00%
Level 2:	5500 - 80 $ - 5 500 - 100,00%
Level 3:	2250 - 65 $ - 2 250 - 100,00%
Level 4:	4500 - 40 $ - 4 500 - 100,00%
Luxury :	1250 - 215 $ - 1 250 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 52 $ - 0 - 0,00%
Farm Level 2:	1000 - 39 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 000 - 100,00%
Average Income per Game	1 987 590 $
Year to Date Revenue	5 962 770 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 000 000 $
Pro Players Total Average Salaries	82 000 000 $
Farm Players Total Salaries	2 885 000 $
Farm Players Total Average Salaries	2 885 000 $
Coaches Total Salaries	3 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Per Days	0 $
Farm Salary Cap To Date	0 $
Current Bank Account	10 466 242 $
Projected Bank Account	10 466 242 $

Pro Players Salaries
Gabriel Landeskog	9 000 000 $ (2)
-Salary Remaining :	0 $
Alexander Ovechkin	7 500 000 $ (1)
-Salary Remaining :	0 $
Akim Aliu	7 350 000 $ (1)
-Salary Remaining :	0 $
Petteri Haakana	6 750 000 $ (2)
-Salary Remaining :	0 $
Adam Erne	4 750 000 $ (1)
-Salary Remaining :	0 $
Drew Doughty	4 750 000 $ (3)
-Salary Remaining :	0 $
Bo Horvat	4 700 000 $ (1)
-Salary Remaining :	0 $
Teuvo Teravainen	4 250 000 $ (1)
-Salary Remaining :	0 $
Marc-Olivier Roy	3 500 000 $ (1)
-Salary Remaining :	0 $
Linus Soderstrom	3 500 000 $ (1)
-Salary Remaining :	0 $
Erik Gudbranson	3 500 000 $ (1)
-Salary Remaining :	0 $
Adrian Kempe	3 500 000 $ (2)
-Salary Remaining :	0 $
Rasmus Ristolainen	2 600 000 $ (1)
-Salary Remaining :	0 $
Tommi Saarisalo	2 500 000 $ (1)
-Salary Remaining :	0 $
Andre Burakovsky	2 500 000 $ (1)
-Salary Remaining :	0 $
Ville Husso	2 200 000 $ (1)
-Salary Remaining :	0 $
Brendan Guhle	2 000 000 $ (1)
-Salary Remaining :	0 $
Rudolf Kulha	2 000 000 $ (3)
-Salary Remaining :	0 $
Malcolm Subban	1 250 000 $ (3)
-Salary Remaining :	0 $
Riku Helenius	1 000 000 $ (2)
-Salary Remaining :	0 $
Mattias Tedenby	900 000 $ (2)
-Salary Remaining :	0 $
Daultan Leveille	500 000 $ (1)
-Salary Remaining :	0 $
David Musil	500 000 $ (1)
-Salary Remaining :	0 $
Marek Wadnizak	500 000 $ (1)
-Salary Remaining :	0 $
Magnus Paajarvi-Svensson	500 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2028 : 82 000 000 $
Year 2029 : 29 150 000 $
Year 2030 : 8 000 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 82 000 000 $
Year 2029 : 29 150 000 $
Year 2030 : 8 000 000 $
Year 2031 : 0 $
Salary Cap with 1 Way Contract
Year 2028 : 82 000 000 $
Year 2029 : 29 150 000 $
Year 2030 : 8 000 000 $
Year 2031 : 0 $

Farm Players Salaries
Otto Koivula	200 000 $ (3)
Salary Remaining :	0 $
Sam Kurker	200 000 $ (1)
Salary Remaining :	0 $
Vladislav Kara	170 000 $ (2)
Salary Remaining :	0 $
Riley Stotts	170 000 $ (2)
Salary Remaining :	0 $
Julius Nattinen	170 000 $ (2)
Salary Remaining :	0 $
Matt Iacopelli	160 000 $ (2)
Salary Remaining :	0 $
Daniil Tarasov	150 000 $ (1)
Salary Remaining :	0 $
Igor Ozhiganov	125 000 $ (3)
Salary Remaining :	0 $
Tuukka Rask	100 000 $ (3)
Salary Remaining :	0 $
Yosuke Moritani	100 000 $ (1)
Salary Remaining :	0 $
Daniil Zharkov	100 000 $ (2)
Salary Remaining :	0 $
Max Pacioretty	100 000 $ (2)
Salary Remaining :	0 $
Logan Shaw	100 000 $ (2)
Salary Remaining :	0 $
Thomas Di Pauli	82 500 $ (1)
Salary Remaining :	0 $
Erik Karlson	75 000 $ (1)
Salary Remaining :	0 $
Justin Holl	70 000 $ (2)
Salary Remaining :	0 $
Valtteri Virtanen	65 000 $ (1)
Salary Remaining :	0 $
Arvo Sihvonen	65 000 $ (2)
Salary Remaining :	0 $
Oliver Bjorkstrand	62 500 $ (1)
Salary Remaining :	0 $
Philip Samuelsson	60 000 $ (2)
Salary Remaining :	0 $
D'Artagnan Joly	50 000 $ (1)
Salary Remaining :	0 $
Cody Bass	50 000 $ (1)
Salary Remaining :	0 $
T.J. Fast	50 000 $ (1)
Salary Remaining :	0 $
Brad Marchand	50 000 $ (2)
Salary Remaining :	0 $
Justin Sefton	50 000 $ (1)
Salary Remaining :	0 $
Matthew Corrente	50 000 $ (1)
Salary Remaining :	0 $
Vlastimil Haisman	50 000 $ (1)
Salary Remaining :	0 $
Andrei Pedan	50 000 $ (1)
Salary Remaining :	0 $
Aliaksei Protas	40 000 $ (1)
Salary Remaining :	0 $
Henry Thrun	40 000 $ (1)
Salary Remaining :	0 $
Dmitry Voronkov	40 000 $ (1)
Salary Remaining :	0 $
Antti Saarela	40 000 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 2028 : 2 885 000 $
Year 2029 : 1 640 000 $
Year 2030 : 425 000 $
Year 2031 : 0 $
Salary Average Commitment
Year 2028 : 2 885 000 $
Year 2029 : 1 640 000 $
Year 2030 : 425 000 $
Year 2031 : 0 $

Team Finance for Ligue Mondiale de Hockey

Update - 10 juin 2023 at 16:39

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %