LHSM - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bordello of Blood
Level 1:	7000 - $87 - 6,715 - 95.93%
Level 2:	6000 - $60 - 4,619 - 76.99%
Level 3:	3000 - $42 - 1,862 - 62.07%
Level 4:	5000 - $28 - 3,404 - 68.08%
Luxury :	2000 - $170 - 1,911 - 95.55%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	18,512 - 80.48%
Average Income per Game	$2,026,043
Year to Date Revenue	$30,390,650
Expense
Pro Players Total Salaries	$112,754,524
Farm Players Total Salaries	$2,023,251
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,895,955
Farm Year To Date Expenses	$674,400
Pro Salary Cap To Date	$37,895,955
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,781,300
Pro Remaining Season Days	120
Pro Expenses Per Days	$626,414
Pro Estimated Expenses	$75,169,680
Farm Remaining Season Days	120
Farm Expenses Per Days	$11,240
Farm Estimated Expenses	$1,348,800
Estimated Season Expenses	$76,518,480
Estimated Season Salary Cap	$113,065,635
Estimate Under Maximum Salary Cap of $114,400,000	$1,334,365
Estimate Over Minimum Salary Cap of $84,600,000	$28,465,635
Current Bank Account	$155,285,806
Projected Bank Account	$139,548,626

Pro Players Salaries
Nikita Kucherov	$11,400,000 (5)
-Salary Remaining :	$7,600,000
Brent Burns	$9,600,000 (1)
-Salary Remaining :	$6,400,000
Thomas Chabot	$8,000,000 (3)
-Salary Remaining :	$5,333,333
Vladimir Tarasenko	$7,500,000 (1)
-Salary Remaining :	$5,000,000
Kyle Connor	$7,142,857 (3)
-Salary Remaining :	$4,761,905
Ivan Provorov	$6,750,000 (2)
-Salary Remaining :	$4,500,000
Brayden Point	$6,750,000 (3)
-Salary Remaining :	$4,500,000
Vincent Trocheck	$6,750,000 (4)
-Salary Remaining :	$4,500,000
Sam Reinhart	$5,200,000 (2)
-Salary Remaining :	$3,466,667
Yanni Gourde	$5,166,666 (3)
-Salary Remaining :	$3,444,444
Juuse Saros	$5,000,000 (4)
-Salary Remaining :	$3,333,333
Anthony Cirelli	$4,800,000 (3)
-Salary Remaining :	$3,200,000
Kevin Shattenkirk	$4,680,000 (1)
-Salary Remaining :	$3,120,000
Rasmus Andersson	$4,550,000 (2)
-Salary Remaining :	$3,033,333
Jordan Binnington	$4,400,000 (2)
-Salary Remaining :	$2,933,333
John Klingberg	$3,750,000 (2)
-Salary Remaining :	$2,500,000
Eeli Tolvanen	$3,115,000 (1)
-Salary Remaining :	$2,076,667
Robby Fabbri	$2,950,000 (2)
-Salary Remaining :	$1,966,667
Matthew Beniers	$1,850,000 (1)
-Salary Remaining :	$1,233,333
Luke Glendening	$1,800,000 (1)
-Salary Remaining :	$1,200,000
Michael Bunting	$950,000 (2)
-Salary Remaining :	$633,333
Jaden Schwartz	$650,001 (2)
-Salary Remaining :	$433,334
Total Pro Players	22
Salary Commitment
Year 2023 : $112,754,524
Year 2024 : $84,209,524
Year 2025 : $55,009,523
Year 2026 : $23,150,000
Salary Average Commitment
Year 2023 : $94,704,524
Year 2024 : $84,209,524
Year 2025 : $55,009,523
Year 2026 : $23,150,000
Salary Cap with 1 Way Contract
Year 2023 : $112,754,524
Year 2024 : $84,209,524
Year 2025 : $55,009,523
Year 2026 : $23,150,000

Farm Players Salaries
Ryan Murray	$200,000 (1)
Salary Remaining :	$133,333
Filip Zadina	$174,417 (1)
Salary Remaining :	$116,278
Alex Newhook	$149,167 (2)
Salary Remaining :	$99,444
Dylan Holloway	$144,167 (2)
Salary Remaining :	$96,111
Nathan Smith	$135,000 (2)
Salary Remaining :	$90,000
Stefan Noesen	$91,500 (2)
Salary Remaining :	$61,000
Erik Brannstrom	$90,000 (2)
Salary Remaining :	$60,000
John-Jason Peterka	$89,417 (1)
Salary Remaining :	$59,611
Ridly Greig	$86,333 (2)
Salary Remaining :	$57,556
Tristen Robins	$86,333 (2)
Salary Remaining :	$57,556
Joseph Cramarossa	$84,000 (2)
Salary Remaining :	$56,000
Dustin Wolf	$82,500 (2)
Salary Remaining :	$55,000
Sam Steel	$82,500 (2)
Salary Remaining :	$55,000
Jonas Rondbjerg	$76,667 (2)
Salary Remaining :	$51,111
Dennis Cholowski	$76,250 (1)
Salary Remaining :	$50,833
Logan Brown	$75,000 (1)
Salary Remaining :	$50,000
Dominic Toninato	$75,000 (2)
Salary Remaining :	$50,000
Mac Hollowell	$75,000 (2)
Salary Remaining :	$50,000
Gustav Olofsson	$75,000 (2)
Salary Remaining :	$50,000
Joey Daccord	$75,000 (2)
Salary Remaining :	$50,000
Total Farm Players	20
Salary Commitment
Year 2023 : $2,023,251
Year 2024 : $1,408,167
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,978,834
Year 2024 : $1,408,167
Year 2025 : $0
Year 2026 : $0

Casse-Pied

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Villeray
Level 1:	7000 - $89 - 6,572 - 93.88%
Level 2:	6000 - $58 - 5,625 - 93.75%
Level 3:	3000 - $29 - 2,868 - 95.61%
Level 4:	5000 - $19 - 4,881 - 97.62%
Luxury :	2000 - $181 - 1,943 - 97.16%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	21,889 - 95.17%
Average Income per Game	$2,143,745
Year to Date Revenue	$32,156,181
Expense
Pro Players Total Salaries	$108,656,667
Farm Players Total Salaries	$3,034,614
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,275,135
Farm Year To Date Expenses	$1,011,540
Pro Salary Cap To Date	$36,275,135
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,312,362
Pro Remaining Season Days	120
Pro Expenses Per Days	$603,648
Pro Estimated Expenses	$72,437,760
Farm Remaining Season Days	120
Farm Expenses Per Days	$16,859
Farm Estimated Expenses	$2,023,080
Estimated Season Expenses	$74,460,840
Estimated Season Salary Cap	$108,712,895
Estimate Under Maximum Salary Cap of $114,400,000	$5,687,105
Estimate Over Minimum Salary Cap of $84,600,000	$24,112,895
Current Bank Account	$147,271,710
Projected Bank Account	$137,123,232

Pro Players Salaries
Evgeni Malkin	$12,230,000 (2)
-Salary Remaining :	$8,153,333
Jeff Petry	$7,920,000 (1)
-Salary Remaining :	$5,280,000
Zach Hyman	$6,600,000 (3)
-Salary Remaining :	$4,400,000
Joshua Morrissey	$6,250,000 (5)
-Salary Remaining :	$4,166,667
Adam Henrique	$5,740,000 (2)
-Salary Remaining :	$3,826,667
Charlie Coyle	$5,640,000 (2)
-Salary Remaining :	$3,760,000
Tomas Hertl	$5,625,000 (2)
-Salary Remaining :	$3,750,000
Rickard Rakell	$5,620,000 (2)
-Salary Remaining :	$3,746,667
Charlie McAvoy	$4,900,000 (2)
-Salary Remaining :	$3,266,667
Anthony Deangelo	$4,800,000 (1)
-Salary Remaining :	$3,200,000
Ryan Suter	$4,800,000 (1)
-Salary Remaining :	$3,200,000
Bryan Rust	$4,200,000 (3)
-Salary Remaining :	$2,800,000
Jonas Brodin	$4,166,667 (1)
-Salary Remaining :	$2,777,778
Devon Toews	$4,100,000 (2)
-Salary Remaining :	$2,733,333
Elias Pettersson	$3,775,000 (1)
-Salary Remaining :	$2,516,667
Andrei Svechnikov	$3,575,000 (1)
-Salary Remaining :	$2,383,333
Vitek Vanecek	$3,400,000 (1)
-Salary Remaining :	$2,266,667
Colton Sissons	$3,250,000 (2)
-Salary Remaining :	$2,166,667
Roope Hintz	$3,150,000 (1)
-Salary Remaining :	$2,100,000
Andrew Copp	$2,280,000 (1)
-Salary Remaining :	$1,520,000
Jakob Silfverberg	$2,240,000 (2)
-Salary Remaining :	$1,493,333
Cody Ceci	$1,220,000 (2)
-Salary Remaining :	$813,333
Michael Mcleod	$975,000 (2)
-Salary Remaining :	$650,000
Anton Forsberg	$900,000 (1)
-Salary Remaining :	$600,000
Filip Gustavsson (Out of Payroll)	$787,500 (2)
-Salary Remaining :	$525,000
Andrew Cogliano	$650,000 (1)
-Salary Remaining :	$433,333
Jonathan Quick	$650,000 (2)
-Salary Remaining :	$433,333
Total Pro Players	27
Salary Commitment
Year 2023 : $109,444,167
Year 2024 : $70,027,500
Year 2025 : $17,050,000
Year 2026 : $6,250,000
Salary Average Commitment
Year 2023 : $109,444,167
Year 2024 : $70,027,500
Year 2025 : $17,050,000
Year 2026 : $6,250,000
Salary Cap with 1 Way Contract
Year 2023 : $109,444,167
Year 2024 : $70,027,500
Year 2025 : $17,050,000
Year 2026 : $6,250,000

Farm Players Salaries
Isac Lundestrom	$180,000 (1)
Salary Remaining :	$120,000
Alexander Holtz	$174,417 (1)
Salary Remaining :	$116,278
Joshua Norris	$163,333 (1)
Salary Remaining :	$108,889
Brett Howden	$150,000 (2)
Salary Remaining :	$100,000
K'Andre Miller	$127,500 (2)
Salary Remaining :	$85,000
Pierre Engvall	$125,000 (1)
Salary Remaining :	$83,333
Dylan Gambrell	$95,000 (1)
Salary Remaining :	$63,333
William Dufour	$92,500 (2)
Salary Remaining :	$61,667
Nils Aman	$92,500 (2)
Salary Remaining :	$61,667
Eetu Luostarinen	$92,500 (1)
Salary Remaining :	$61,667
Trey Fix-Wolansky	$92,500 (1)
Salary Remaining :	$61,667
Arvid Soderblom	$92,500 (1)
Salary Remaining :	$61,667
Lukas Dostal	$91,083 (1)
Salary Remaining :	$60,722
Calen Addison	$91,083 (2)
Salary Remaining :	$60,722
Joel Hofer	$91,083 (1)
Salary Remaining :	$60,722
Nikita Okhotiuk	$91,033 (1)
Salary Remaining :	$60,689
Kaedan Korczak	$90,500 (1)
Salary Remaining :	$60,333
William Borgen	$90,000 (2)
Salary Remaining :	$60,000
Cayden Primeau	$89,000 (1)
Salary Remaining :	$59,333
Jakob Pelletier	$86,333 (2)
Salary Remaining :	$57,556
Urho Vaakanainen	$85,000 (1)
Salary Remaining :	$56,667
Maxence Guenette	$81,333 (2)
Salary Remaining :	$54,222
Tyler Tucker	$80,833 (2)
Salary Remaining :	$53,889
Beck Malenstyn	$76,250 (2)
Salary Remaining :	$50,833
Otto Koivula	$75,000 (1)
Salary Remaining :	$50,000
Felix Sandstrom	$75,000 (1)
Salary Remaining :	$50,000
Johnathan Kovacevic	$75,000 (1)
Salary Remaining :	$50,000
Logan O'Connor	$75,000 (1)
Salary Remaining :	$50,000
Ivan Prosvetov	$75,000 (2)
Salary Remaining :	$50,000
Alexandre Carrier	$73,333 (2)
Salary Remaining :	$48,889
Ilya Lyubushkin	$65,000 (1)
Salary Remaining :	$43,333
Total Farm Players	31
Salary Commitment
Year 2023 : $3,034,614
Year 2024 : $1,116,665
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,658,031
Year 2024 : $1,116,665
Year 2025 : $0
Year 2026 : $0

Cousin

Arena Capacity - Ticket Price Attendance - %
Arena Name	LPGaucher
Level 1:	7000 - $100 - 5,130 - 73.29%
Level 2:	6000 - $60 - 4,427 - 73.78%
Level 3:	3000 - $35 - 2,235 - 74.48%
Level 4:	5000 - $25 - 3,609 - 72.18%
Luxury :	2000 - $200 - 1,471 - 73.56%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	16,871 - 73.35%
Average Income per Game	$1,849,477
Year to Date Revenue	$27,742,152
Expense
Pro Players Total Salaries	$92,988,166
Farm Players Total Salaries	$2,722,445
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,575,000
Pro Year To Date Expenses	$31,814,088
Farm Year To Date Expenses	$908,111
Pro Salary Cap To Date	$31,418,253
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,484,304
Pro Remaining Season Days	120
Pro Expenses Per Days	$516,601
Pro Estimated Expenses	$61,992,120
Farm Remaining Season Days	120
Farm Expenses Per Days	$15,125
Farm Estimated Expenses	$1,815,000
Estimated Season Expenses	$63,807,120
Estimated Season Salary Cap	$98,985,373
Estimate Under Maximum Salary Cap of $114,400,000	$15,414,627
Estimate Over Minimum Salary Cap of $84,600,000	$14,385,373
Current Bank Account	$154,941,582
Projected Bank Account	$146,618,766

Pro Players Salaries
Matt Duchene	$9,600,000 (2)
-Salary Remaining :	$6,400,000
Frederik Andersen	$9,000,000 (1)
-Salary Remaining :	$6,000,000
Clayton Keller	$7,150,000 (1)
-Salary Remaining :	$4,766,667
Neal Pionk	$5,875,000 (3)
-Salary Remaining :	$3,916,667
Teuvo Teravainen	$5,400,000 (2)
-Salary Remaining :	$3,600,000
Joel Eriksson Ek	$5,250,000 (4)
-Salary Remaining :	$3,500,000
Tom Wilson	$5,166,666 (1)
-Salary Remaining :	$3,444,444
Alex Tuch	$4,750,000 (1)
-Salary Remaining :	$3,166,667
Elvis Merzlikins	$4,000,000 (3)
-Salary Remaining :	$2,666,667
Marcus Foligno	$3,720,000 (1)
-Salary Remaining :	$2,480,000
Brayden McNabb	$3,600,000 (1)
-Salary Remaining :	$2,400,000
Marc-Edouard Vlasic (Out of Payroll)	$3,500,000 (2)
-Salary Remaining :	$2,333,333
Victor Olofsson	$3,050,000 (1)
-Salary Remaining :	$2,033,333
Erik Cernak	$2,950,000 (1)
-Salary Remaining :	$1,966,667
Jared McCann	$2,940,000 (2)
-Salary Remaining :	$1,960,000
Zach Whitecloud	$2,750,000 (3)
-Salary Remaining :	$1,833,333
Kevin Hayes	$2,500,000 (2)
-Salary Remaining :	$1,666,667
Dante Fabbro	$2,400,000 (3)
-Salary Remaining :	$1,600,000
Anthony Beauvillier	$2,100,000 (1)
-Salary Remaining :	$1,400,000
Jani Hakanpaa	$1,800,000 (2)
-Salary Remaining :	$1,200,000
Alex Iafallo	$1,799,000 (2)
-Salary Remaining :	$1,199,333
Brandon Hagel	$1,500,000 (1)
-Salary Remaining :	$1,000,000
Mario Ferraro	$1,137,500 (1)
-Salary Remaining :	$758,333
Ross Colton	$1,125,000 (2)
-Salary Remaining :	$750,000
Laurent Brossoit	$1,100,000 (2)
-Salary Remaining :	$733,333
Karel Vejmelka	$925,000 (1)
-Salary Remaining :	$616,667
Nicolas Roy	$750,000 (1)
-Salary Remaining :	$500,000
Radko Gudas	$650,000 (1)
-Salary Remaining :	$433,333
Total Pro Players	28
Salary Commitment
Year 2023 : $96,488,166
Year 2024 : $50,039,000
Year 2025 : $20,275,000
Year 2026 : $5,250,000
Salary Average Commitment
Year 2023 : $96,188,166
Year 2024 : $49,739,000
Year 2025 : $20,275,000
Year 2026 : $5,250,000
Salary Cap with 1 Way Contract
Year 2023 : $96,488,166
Year 2024 : $50,039,000
Year 2025 : $20,275,000
Year 2026 : $5,250,000

Farm Players Salaries
Juraj Slafkovsky	$445,000 (2)
Salary Remaining :	$296,667
Jordan Greenway	$210,000 (2)
Salary Remaining :	$140,000
Tyson Jost	$200,000 (2)
Salary Remaining :	$133,333
Jack McBain	$135,000 (1)
Salary Remaining :	$90,000
Erik Gudbranson	$120,000 (2)
Salary Remaining :	$80,000
Warren Foegele	$94,500 (1)
Salary Remaining :	$63,000
Simon Benoit	$92,500 (1)
Salary Remaining :	$61,667
Nick Perbix	$92,500 (2)
Salary Remaining :	$61,667
Tim Berni	$92,500 (2)
Salary Remaining :	$61,667
Isaak Phillips	$92,500 (1)
Salary Remaining :	$61,667
Samuel Knazko	$90,250 (2)
Salary Remaining :	$60,167
Adam Beckman	$89,417 (1)
Salary Remaining :	$59,611
Nikita Alexandrov	$88,000 (2)
Salary Remaining :	$58,667
Elliot Desnoyers	$85,417 (2)
Salary Remaining :	$56,944
Lukas Rousek	$83,000 (2)
Salary Remaining :	$55,333
Arber Xhekaj	$82,833 (2)
Salary Remaining :	$55,222
Niko Mikkola	$78,750 (1)
Salary Remaining :	$52,500
Akira Schmid	$77,778 (1)
Salary Remaining :	$51,852
Zach Parise	$77,500 (1)
Salary Remaining :	$51,667
William Carrier	$70,000 (1)
Salary Remaining :	$46,667
Paul Cotter	$65,000 (1)
Salary Remaining :	$43,333
Kyle Palmieri	$65,000 (1)
Salary Remaining :	$43,333
Jake Allen	$65,000 (2)
Salary Remaining :	$43,333
Calvin De Haan	$65,000 (1)
Salary Remaining :	$43,333
Givani Smith	$65,000 (1)
Salary Remaining :	$43,333
Total Farm Players	25
Salary Commitment
Year 2023 : $2,722,445
Year 2024 : $1,654,500
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,588,028
Year 2024 : $1,654,500
Year 2025 : $0
Year 2026 : $0

Emperors

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lotus
Level 1:	7000 - $100 - 5,267 - 75.24%
Level 2:	6000 - $60 - 4,631 - 77.18%
Level 3:	3000 - $35 - 2,279 - 75.97%
Level 4:	5000 - $25 - 3,778 - 75.56%
Luxury :	2000 - $200 - 1,492 - 74.59%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	17,446 - 75.85%
Average Income per Game	$1,902,865
Year to Date Revenue	$28,542,977
Expense
Pro Players Total Salaries	$107,174,999
Farm Players Total Salaries	$2,375,247
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,745,692
Farm Year To Date Expenses	$710,616
Pro Salary Cap To Date	$37,333,192
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,085,954
Pro Remaining Season Days	120
Pro Expenses Per Days	$595,417
Pro Estimated Expenses	$71,450,040
Farm Remaining Season Days	120
Farm Expenses Per Days	$13,196
Farm Estimated Expenses	$1,583,520
Estimated Season Expenses	$73,033,560
Estimated Season Salary Cap	$108,783,232
Estimate Under Maximum Salary Cap of $114,400,000	$5,616,768
Estimate Over Minimum Salary Cap of $84,600,000	$24,183,232
Current Bank Account	$102,256,328
Projected Bank Account	$86,308,722

Pro Players Salaries
Marc-Andre Fleury	$10,080,000 (1)
-Salary Remaining :	$6,720,000
Logan Couture	$9,600,000 (2)
-Salary Remaining :	$6,400,000
Jacob Trouba	$8,000,000 (3)
-Salary Remaining :	$5,333,333
Colton Parayko (Out of Payroll)	$7,800,000 (3)
-Salary Remaining :	$5,200,000
Tyson Barrie	$6,600,000 (3)
-Salary Remaining :	$4,400,000
John Gibson	$6,400,000 (3)
-Salary Remaining :	$4,266,667
Sean Monahan	$6,375,000 (3)
-Salary Remaining :	$4,250,000
Matt Dumba	$6,000,000 (3)
-Salary Remaining :	$4,000,000
Travis Konecny	$5,500,000 (2)
-Salary Remaining :	$3,666,667
Jean-Gabriel Pageau	$5,000,000 (1)
-Salary Remaining :	$3,333,333
Noah Hanifin	$4,950,000 (2)
-Salary Remaining :	$3,300,000
Brandon Saad	$4,500,000 (2)
-Salary Remaining :	$3,000,000
Christian Dvorak	$4,450,000 (1)
-Salary Remaining :	$2,966,667
Filip Hronek	$4,400,000 (4)
-Salary Remaining :	$2,933,333
Nicholas Paul	$3,150,000 (1)
-Salary Remaining :	$2,100,000
Martin Necas	$3,000,000 (3)
-Salary Remaining :	$2,000,000
Dylan Strome	$3,000,000 (1)
-Salary Remaining :	$2,000,000
Mathieu Joseph	$2,950,000 (3)
-Salary Remaining :	$1,966,667
Sam Bennett	$2,550,000 (1)
-Salary Remaining :	$1,700,000
Ilya Mikheyev	$2,299,999 (2)
-Salary Remaining :	$1,533,333
Ivan Barbashev	$2,250,000 (3)
-Salary Remaining :	$1,500,000
David Kampf	$1,500,000 (2)
-Salary Remaining :	$1,000,000
Cam York	$1,308,333 (1)
-Salary Remaining :	$872,222
Rasmus Sandin	$894,167 (1)
-Salary Remaining :	$596,111
Connor McMichael	$863,333 (2)
-Salary Remaining :	$575,555
Andrew Peeke	$787,500 (1)
-Salary Remaining :	$525,000
Logan Thompson	$766,667 (2)
-Salary Remaining :	$511,111
Total Pro Players	27
Salary Commitment
Year 2023 : $114,974,999
Year 2024 : $83,754,999
Year 2025 : $53,775,000
Year 2026 : $4,400,000
Salary Average Commitment
Year 2023 : $114,116,666
Year 2024 : $83,754,999
Year 2025 : $53,775,000
Year 2026 : $4,400,000
Salary Cap with 1 Way Contract
Year 2023 : $114,974,999
Year 2024 : $83,754,999
Year 2025 : $53,775,000
Year 2026 : $4,400,000

Farm Players Salaries
Jake Bean	$233,333 (3)
Salary Remaining :	$155,556
Maxime Comtois	$203,750 (3)
Salary Remaining :	$135,833
Jeremy Lauzon	$200,000 (2)
Salary Remaining :	$133,333
Joel Farabee	$142,500 (1)
Salary Remaining :	$95,000
Max Jones	$129,500 (2)
Salary Remaining :	$86,333
Sampo Ranta	$120,833 (1)
Salary Remaining :	$80,556
Austin Wagner	$113,333 (2)
Salary Remaining :	$75,556
Ville Heinola	$107,583 (1)
Salary Remaining :	$71,722
Philip Tomasino	$100,500 (1)
Salary Remaining :	$67,000
Samuel Bolduc	$92,500 (2)
Salary Remaining :	$61,667
Jesper Boqvist	$92,500 (1)
Salary Remaining :	$61,667
Daniil Tarasov	$92,500 (1)
Salary Remaining :	$61,667
Benoit-Olivier Groulx	$91,083 (1)
Salary Remaining :	$60,722
Samuel Poulin	$86,333 (2)
Salary Remaining :	$57,556
Tyson Foerster	$86,333 (2)
Salary Remaining :	$57,556
Jake Neighbours	$86,333 (2)
Salary Remaining :	$57,556
Alexander Alexeyev	$86,333 (1)
Salary Remaining :	$57,556
Conor Timmins	$85,000 (2)
Salary Remaining :	$56,667
Jaret Anderson-Dolan	$75,000 (2)
Salary Remaining :	$50,000
Dylan Ferguson	$75,000 (2)
Salary Remaining :	$50,000
Olle Eriksson Ek	$75,000 (2)
Salary Remaining :	$50,000
Total Farm Players	21
Salary Commitment
Year 2023 : $2,375,247
Year 2024 : $1,541,415
Year 2025 : $437,083
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,108,998
Year 2024 : $1,541,415
Year 2025 : $437,083
Year 2026 : $0

Expos

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - $91 - 6,735 - 96.21%
Level 2:	6000 - $55 - 5,780 - 96.34%
Level 3:	3000 - $33 - 2,828 - 94.28%
Level 4:	5000 - $23 - 4,765 - 95.30%
Luxury :	2000 - $191 - 1,917 - 95.84%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	22,025 - 95.76%
Average Income per Game	$2,234,732
Year to Date Revenue	$33,520,981
Expense
Pro Players Total Salaries	$106,865,917
Farm Players Total Salaries	$3,719,278
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,664,000
Pro Year To Date Expenses	$35,104,362
Farm Year To Date Expenses	$1,276,393
Pro Salary Cap To Date	$34,981,860
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,041,962
Pro Remaining Season Days	120
Pro Expenses Per Days	$593,700
Pro Estimated Expenses	$71,244,000
Farm Remaining Season Days	120
Farm Expenses Per Days	$20,663
Farm Estimated Expenses	$2,479,560
Estimated Season Expenses	$73,723,560
Estimated Season Salary Cap	$108,439,820
Estimate Under Maximum Salary Cap of $114,400,000	$5,960,180
Estimate Over Minimum Salary Cap of $84,600,000	$23,839,820
Current Bank Account	$199,522,564
Projected Bank Account	$192,840,966

Pro Players Salaries
Connor McDavid	$12,500,000 (3)
-Salary Remaining :	$8,333,333
Mitchell Marner	$10,903,000 (1)
-Salary Remaining :	$7,268,667
Jared Spurgeon	$9,090,000 (3)
-Salary Remaining :	$6,060,000
Kirill Kaprizov	$9,000,000 (5)
-Salary Remaining :	$6,000,000
Sebastian Aho	$8,460,250 (3)
-Salary Remaining :	$5,640,167
Jack Hughes	$8,000,000 (6)
-Salary Remaining :	$5,333,333
Quinn Hughes	$7,850,000 (3)
-Salary Remaining :	$5,233,333
Mikael Backlund	$6,420,000 (1)
-Salary Remaining :	$4,280,000
Rasmus Dahlin	$3,775,000 (1)
-Salary Remaining :	$2,516,667
Jake DeBrusk (Out of Payroll)	$3,675,000 (1)
-Salary Remaining :	$2,450,000
Kirby Dach	$3,425,000 (2)
-Salary Remaining :	$2,283,333
Robert Thomas	$2,800,000 (3)
-Salary Remaining :	$1,866,667
Artem Zub	$2,500,000 (3)
-Salary Remaining :	$1,666,667
Spencer Knight	$2,491,667 (3)
-Salary Remaining :	$1,661,111
Dillon Dube	$2,300,000 (3)
-Salary Remaining :	$1,533,333
Jake Sanderson	$1,850,000 (2)
-Salary Remaining :	$1,233,333
Trevor Zegras	$1,775,000 (2)
-Salary Remaining :	$1,183,333
Max Pacioretty	$1,750,000 (2)
-Salary Remaining :	$1,166,667
Kevin Lankinen	$1,500,000 (2)
-Salary Remaining :	$1,000,000
Matthew Boldy	$1,325,000 (1)
-Salary Remaining :	$883,333
Jeremy Swayman	$1,050,000 (2)
-Salary Remaining :	$700,000
Joel Edmundson	$1,000,000 (1)
-Salary Remaining :	$666,667
Darren Raddysh	$750,000 (1)
-Salary Remaining :	$500,000
Jake Walman	$725,000 (1)
-Salary Remaining :	$483,333
Cal Clutterbuck	$651,000 (1)
-Salary Remaining :	$434,000
Sean Walker	$650,000 (2)
-Salary Remaining :	$433,333
Matthew Benning	$650,000 (1)
-Salary Remaining :	$433,333
Total Pro Players	27
Salary Commitment
Year 2023 : $106,865,917
Year 2024 : $76,991,917
Year 2025 : $64,991,917
Year 2026 : $17,000,000
Salary Average Commitment
Year 2023 : $89,222,584
Year 2024 : $60,523,584
Year 2025 : $49,573,584
Year 2026 : $9,450,000
Salary Cap with 1 Way Contract
Year 2023 : $106,865,917
Year 2024 : $76,991,917
Year 2025 : $64,991,917
Year 2026 : $17,000,000

Farm Players Salaries
Alexis Lafreniere	$377,500 (3)
Salary Remaining :	$251,667
Quinton Byfield	$354,417 (1)
Salary Remaining :	$236,278
Luke Kunin	$230,000 (2)
Salary Remaining :	$153,333
David Jiricek	$195,000 (2)
Salary Remaining :	$130,000
Jamie Drysdale	$177,500 (2)
Salary Remaining :	$118,333
Yaroslav Askarov	$177,500 (2)
Salary Remaining :	$118,333
Dylan Guenther	$174,417 (2)
Salary Remaining :	$116,278
Kirill Marchenko	$156,250 (2)
Salary Remaining :	$104,167
Jack Campbell	$155,000 (2)
Salary Remaining :	$103,333
Victor Soderstrom	$152,333 (1)
Salary Remaining :	$101,556
Arthur Kaliyev	$103,583 (1)
Salary Remaining :	$69,056
Samuel Ersson	$92,500 (2)
Salary Remaining :	$61,667
Drew Helleson	$92,500 (2)
Salary Remaining :	$61,667
Elmer Soderblom	$92,500 (2)
Salary Remaining :	$61,667
Martin Fehervary	$88,000 (1)
Salary Remaining :	$58,667
Taro Hirose	$85,000 (1)
Salary Remaining :	$56,667
Jack Rathbone	$85,000 (2)
Salary Remaining :	$56,667
Leevi Merilainen	$82,000 (2)
Salary Remaining :	$54,667
Oskar Steen	$80,000 (2)
Salary Remaining :	$53,333
Arturs Silovs	$79,611 (2)
Salary Remaining :	$53,074
Yegor Zamula	$78,667 (2)
Salary Remaining :	$52,444
Dmitri Samorukov	$77,500 (2)
Salary Remaining :	$51,667
Matthew Phillips	$75,000 (2)
Salary Remaining :	$50,000
Corey Schueneman	$67,500 (1)
Salary Remaining :	$45,000
Nick Seeler	$65,000 (1)
Salary Remaining :	$43,333
Tyler Benson	$65,000 (1)
Salary Remaining :	$43,333
Mike Reilly	$65,000 (1)
Salary Remaining :	$43,333
Daniel Sprong	$65,000 (1)
Salary Remaining :	$43,333
Jalen Chatfield	$65,000 (1)
Salary Remaining :	$43,333
Jimmy Vesey	$65,000 (1)
Salary Remaining :	$43,333
Total Farm Players	30
Salary Commitment
Year 2023 : $3,719,278
Year 2024 : $2,478,445
Year 2025 : $377,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,665,529
Year 2024 : $2,478,445
Year 2025 : $377,500
Year 2026 : $0

Goblins

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Reunion Air American Cente
Level 1:	7000 - $95 - 6,636 - 94.80%
Level 2:	6000 - $56 - 5,799 - 96.65%
Level 3:	3000 - $31 - 2,861 - 95.37%
Level 4:	5000 - $24 - 4,835 - 96.70%
Luxury :	2000 - $195 - 1,601 - 80.07%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	21,733 - 94.49%
Average Income per Game	$2,193,552
Year to Date Revenue	$32,903,276
Expense
Pro Players Total Salaries	$109,883,720
Farm Players Total Salaries	$4,170,041
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,772,917
Pro Year To Date Expenses	$36,758,100
Farm Year To Date Expenses	$1,186,332
Pro Salary Cap To Date	$36,758,100
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,806,552
Pro Remaining Season Days	120
Pro Expenses Per Days	$610,465
Pro Estimated Expenses	$73,255,800
Farm Remaining Season Days	120
Farm Expenses Per Days	$23,167
Farm Estimated Expenses	$2,780,040
Estimated Season Expenses	$76,035,840
Estimated Season Salary Cap	$111,786,817
Estimate Under Maximum Salary Cap of $114,400,000	$2,613,183
Estimate Over Minimum Salary Cap of $84,600,000	$27,186,817
Current Bank Account	$59,387,061
Projected Bank Account	$49,157,773

Pro Players Salaries
Erik Karlsson	$13,800,000 (3)
-Salary Remaining :	$9,200,000
Jamie Benn	$11,400,000 (2)
-Salary Remaining :	$7,600,000
Patrick Kane	$10,500,000 (1)
-Salary Remaining :	$7,000,000
Joe Pavelski	$8,400,000 (1)
-Salary Remaining :	$5,600,000
Anders Lee	$6,000,000 (2)
-Salary Remaining :	$4,000,000
Pierre-Luc Dubois	$6,000,000 (5)
-Salary Remaining :	$4,000,000
Esa Lindell	$5,800,000 (2)
-Salary Remaining :	$3,866,667
Phillip Danault	$5,500,000 (2)
-Salary Remaining :	$3,666,667
Damon Severson	$4,166,666 (4)
-Salary Remaining :	$2,777,777
Jake Oettinger	$4,000,000 (4)
-Salary Remaining :	$2,666,667
Vince Dunn	$4,000,000 (1)
-Salary Remaining :	$2,666,667
J.T. Compher	$3,500,000 (1)
-Salary Remaining :	$2,333,333
Pavel Zacha	$3,500,000 (3)
-Salary Remaining :	$2,333,333
Miro Heiskanen	$3,394,166 (1)
-Salary Remaining :	$2,262,777
Chandler Stephenson	$2,750,000 (1)
-Salary Remaining :	$1,833,333
Casey Mittelstadt	$2,500,000 (1)
-Salary Remaining :	$1,666,667
Andrew Mangiapane	$2,425,000 (2)
-Salary Remaining :	$1,616,667
Matt Roy	$1,903,721 (2)
-Salary Remaining :	$1,269,147
Trevor Moore	$1,875,000 (2)
-Salary Remaining :	$1,250,000
Ryan Hartman	$1,700,000 (2)
-Salary Remaining :	$1,133,333
T.J. Oshie	$1,200,000 (2)
-Salary Remaining :	$800,000
Joonas Korpisalo	$975,000 (1)
-Salary Remaining :	$650,000
Jason Robertson	$894,167 (1)
-Salary Remaining :	$596,111
Jamie Oleksiak	$850,000 (1)
-Salary Remaining :	$566,667
Mason Marchment	$800,000 (1)
-Salary Remaining :	$533,333
Phillip Di Giuseppe	$750,000 (2)
-Salary Remaining :	$500,000
Marcus Johansson	$650,000 (1)
-Salary Remaining :	$433,333
Mason Appleton	$650,000 (2)
-Salary Remaining :	$433,333
Total Pro Players	28
Salary Commitment
Year 2023 : $109,883,720
Year 2024 : $70,670,387
Year 2025 : $31,466,666
Year 2026 : $14,166,666
Salary Average Commitment
Year 2023 : $86,271,220
Year 2024 : $57,107,887
Year 2025 : $28,854,166
Year 2026 : $11,554,166
Salary Cap with 1 Way Contract
Year 2023 : $109,883,720
Year 2024 : $70,670,387
Year 2025 : $31,466,666
Year 2026 : $14,166,666

Farm Players Salaries
Colin White	$475,000 (1)
Salary Remaining :	$316,667
Kevin Labanc	$472,500 (2)
Salary Remaining :	$315,000
Jacob Middleton	$245,000 (3)
Salary Remaining :	$163,333
Evan Rodrigues	$195,000 (2)
Salary Remaining :	$130,000
Ian Mitchell	$177,500 (2)
Salary Remaining :	$118,333
Emil Bemstrom	$163,333 (1)
Salary Remaining :	$108,889
Mark Kastelic	$150,000 (2)
Salary Remaining :	$100,000
Dmitry Kulikov	$144,000 (2)
Salary Remaining :	$96,000
Ty Dellandrea	$140,083 (2)
Salary Remaining :	$93,389
Shane Pinto	$132,500 (2)
Salary Remaining :	$88,333
Thomas Harley	$128,833 (1)
Salary Remaining :	$85,889
Ryan Donato	$120,000 (2)
Salary Remaining :	$80,000
Jonas Siegenthaler	$112,500 (2)
Salary Remaining :	$75,000
Wyatt Johnston	$100,042 (2)
Salary Remaining :	$66,694
Riley Tufte	$99,583 (1)
Salary Remaining :	$66,389
Vladislav Kolyachonok	$90,500 (1)
Salary Remaining :	$60,333
Daniil Gushchin	$90,250 (2)
Salary Remaining :	$60,167
Vincent Iorio	$89,417 (2)
Salary Remaining :	$59,611
Aliaksei Protas	$88,833 (1)
Salary Remaining :	$59,222
Jakub Lauko	$87,167 (2)
Salary Remaining :	$58,111
Egor Sokolov	$85,000 (1)
Salary Remaining :	$56,667
Jiri Patera	$80,000 (2)
Salary Remaining :	$53,333
Nicholas Robertson	$79,667 (2)
Salary Remaining :	$53,111
Alexey Toropchenko	$75,000 (2)
Salary Remaining :	$50,000
Alexander Nylander	$75,000 (2)
Salary Remaining :	$50,000
Fredrik Karlstrom	$75,000 (2)
Salary Remaining :	$50,000
Connor Ingram	$73,333 (1)
Salary Remaining :	$48,889
Marcus Bjork	$65,000 (2)
Salary Remaining :	$43,333
Nick Bjugstad	$65,000 (1)
Salary Remaining :	$43,333
Conor Sheary	$65,000 (2)
Salary Remaining :	$43,333
Evgeni Dadonov	$65,000 (2)
Salary Remaining :	$43,333
Matthew Murray	$65,000 (2)
Salary Remaining :	$43,333
Total Farm Players	32
Salary Commitment
Year 2023 : $4,170,041
Year 2024 : $2,900,626
Year 2025 : $245,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,679,176
Year 2024 : $2,705,843
Year 2025 : $65,000
Year 2026 : $0

Hellpepitos

Arena Capacity - Ticket Price Attendance - %
Arena Name	Limbes field
Level 1:	7000 - $95 - 6,647 - 94.96%
Level 2:	6000 - $57 - 5,633 - 93.88%
Level 3:	3000 - $32 - 2,934 - 97.82%
Level 4:	5000 - $23 - 4,789 - 95.77%
Luxury :	2000 - $193 - 1,609 - 80.47%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	21,613 - 93.97%
Average Income per Game	$2,186,166
Year to Date Revenue	$32,792,484
Expense
Pro Players Total Salaries	$117,003,666
Farm Players Total Salaries	$439,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,050,000)
Pro Year To Date Expenses	$37,701,200
Farm Year To Date Expenses	$146,580
Pro Salary Cap To Date	$36,626,210
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,584,968
Pro Remaining Season Days	120
Pro Expenses Per Days	$650,020
Pro Estimated Expenses	$78,002,400
Farm Remaining Season Days	120
Farm Expenses Per Days	$2,443
Farm Estimated Expenses	$293,160
Estimated Season Expenses	$78,295,560
Estimated Season Salary Cap	$113,578,610
Estimate Under Maximum Salary Cap of $114,400,000	$821,390
Estimate Over Minimum Salary Cap of $84,600,000	$28,978,610
Current Bank Account	$127,244,815
Projected Bank Account	$114,534,223

Pro Players Salaries
Johnny Gaudreau	$11,700,000 (4)
-Salary Remaining :	$7,800,000
Steven Stamkos	$10,200,000 (2)
-Salary Remaining :	$6,800,000
Nazem Kadri	$8,400,000 (3)
-Salary Remaining :	$5,600,000
Linus Ullmark	$7,100,000 (1)
-Salary Remaining :	$4,733,333
Alex Killorn	$6,408,000 (3)
-Salary Remaining :	$4,272,000
Reilly Smith	$6,000,000 (1)
-Salary Remaining :	$4,000,000
Jonathan Huberdeau	$5,900,000 (1)
-Salary Remaining :	$3,933,333
Nick Schmaltz	$5,850,000 (1)
-Salary Remaining :	$3,900,000
Darnell Nurse	$5,600,000 (2)
-Salary Remaining :	$3,733,333
Nino Niederreiter	$5,250,000 (1)
-Salary Remaining :	$3,500,000
Shea Theodore	$5,200,000 (4)
-Salary Remaining :	$3,466,667
Justin Faulk	$4,833,333 (1)
-Salary Remaining :	$3,222,222
Artturi Lehkonen	$4,500,000 (3)
-Salary Remaining :	$3,000,000
Mattias Ekholm	$4,500,000 (1)
-Salary Remaining :	$3,000,000
Jake McCabe	$4,000,000 (1)
-Salary Remaining :	$2,666,667
Carter Hart	$3,979,000 (3)
-Salary Remaining :	$2,652,667
Mikael Granlund	$3,260,000 (2)
-Salary Remaining :	$2,173,333
Nick Jensen	$3,110,000 (2)
-Salary Remaining :	$2,073,333
Derek Grant	$2,410,000 (2)
-Salary Remaining :	$1,606,667
Ethan Bear	$2,200,000 (2)
-Salary Remaining :	$1,466,667
Owen Tippett	$1,500,000 (2)
-Salary Remaining :	$1,000,000
Noah Dobson	$1,431,667 (1)
-Salary Remaining :	$954,445
Tage Thompson	$1,400,000 (1)
-Salary Remaining :	$933,333
Nolan Foote	$863,333 (2)
-Salary Remaining :	$575,555
Boris Katchouk	$758,333 (1)
-Salary Remaining :	$505,555
Philipp Grubauer	$650,000 (1)
-Salary Remaining :	$433,333
Total Pro Players	26
Salary Commitment
Year 2023 : $117,003,666
Year 2024 : $69,330,333
Year 2025 : $40,187,000
Year 2026 : $16,900,000
Salary Average Commitment
Year 2023 : $97,112,000
Year 2024 : $59,580,333
Year 2025 : $40,187,000
Year 2026 : $16,900,000
Salary Cap with 1 Way Contract
Year 2023 : $117,003,666
Year 2024 : $69,330,333
Year 2025 : $40,187,000
Year 2026 : $16,900,000

Farm Players Salaries
Jordan Harris	$113,750 (1)
Salary Remaining :	$75,833
Egor Afanasyev	$89,667 (2)
Salary Remaining :	$59,778
Simon Holmstrom	$86,333 (2)
Salary Remaining :	$57,556
Frederic Allard	$75,000 (2)
Salary Remaining :	$50,000
Thomas Novak	$75,000 (2)
Salary Remaining :	$50,000
Total Farm Players	5
Salary Commitment
Year 2023 : $439,750
Year 2024 : $326,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $371,000
Year 2024 : $326,000
Year 2025 : $0
Year 2026 : $0

Hoodlums

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Godfathers arena
Level 1:	7000 - $100 - 5,203 - 74.33%
Level 2:	6000 - $60 - 4,745 - 79.08%
Level 3:	3000 - $35 - 2,313 - 77.10%
Level 4:	5000 - $25 - 3,827 - 76.54%
Luxury :	2000 - $200 - 1,523 - 76.13%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	17,611 - 76.57%
Average Income per Game	$1,916,344
Year to Date Revenue	$28,745,154
Expense
Pro Players Total Salaries	$113,445,387
Farm Players Total Salaries	$2,190,927
Coaches Total Salaries	$450,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,647,907
Farm Year To Date Expenses	$736,320
Pro Salary Cap To Date	$37,264,576
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,490,308
Pro Remaining Season Days	120
Pro Expenses Per Days	$630,252
Pro Estimated Expenses	$75,630,240
Farm Remaining Season Days	120
Farm Expenses Per Days	$12,172
Farm Estimated Expenses	$1,460,640
Estimated Season Expenses	$77,090,880
Estimated Season Salary Cap	$109,828,216
Estimate Under Maximum Salary Cap of $114,400,000	$4,571,784
Estimate Over Minimum Salary Cap of $84,600,000	$25,228,216
Current Bank Account	$93,676,968
Projected Bank Account	$74,076,396

Pro Players Salaries
Anze Kopitar	$14,400,000 (3)
-Salary Remaining :	$9,600,000
Roman Josi	$10,870,800 (2)
-Salary Remaining :	$7,247,200
Andrei Vasilevskiy	$9,500,000 (5)
-Salary Remaining :	$6,333,333
Brayden Schenn	$7,800,000 (2)
-Salary Remaining :	$5,200,000
Brock Nelson	$7,200,000 (3)
-Salary Remaining :	$4,800,000
William Nylander	$6,962,366 (2)
-Salary Remaining :	$4,641,577
David Pastrnak	$6,666,666 (1)
-Salary Remaining :	$4,444,444
Justin Schultz	$6,600,000 (1)
-Salary Remaining :	$4,400,000
Jonathan Marchessault	$6,000,000 (2)
-Salary Remaining :	$4,000,000
Zachary Werenski	$5,000,000 (2)
-Salary Remaining :	$3,333,333
Alec Martinez	$4,800,000 (1)
-Salary Remaining :	$3,200,000
Jakob Chychrun (Out of Payroll)	$4,600,000 (2)
-Salary Remaining :	$3,066,667
Viktor Arvidsson	$4,250,000 (2)
-Salary Remaining :	$2,833,333
Brandon Montour (Out of Payroll)	$3,500,000 (1)
-Salary Remaining :	$2,333,333
Alex Turcotte	$2,444,167 (1)
-Salary Remaining :	$1,629,445
Adrian Kempe	$2,000,000 (1)
-Salary Remaining :	$1,333,333
Andreas Athanasiou	$1,888,888 (1)
-Salary Remaining :	$1,259,259
Michael Anderson	$1,775,000 (1)
-Salary Remaining :	$1,183,333
Brendan Gallagher	$1,750,000 (1)
-Salary Remaining :	$1,166,667
Gabriel Vilardi	$1,627,500 (1)
-Salary Remaining :	$1,085,000
Derek Forbort	$1,200,000 (1)
-Salary Remaining :	$800,000
Erik Gustafsson	$960,000 (2)
-Salary Remaining :	$640,000
Sean Durzi	$925,000 (1)
-Salary Remaining :	$616,667
Blake Lizotte	$800,000 (1)
-Salary Remaining :	$533,333
Charlie Lindgren	$750,000 (1)
-Salary Remaining :	$500,000
Yakov Trenin	$725,000 (1)
-Salary Remaining :	$483,333
Jakub Voracek	$650,000 (2)
-Salary Remaining :	$433,333
Casey DeSmith	$650,000 (2)
-Salary Remaining :	$433,333
Brian Elliott	$650,000 (1)
-Salary Remaining :	$433,333
Total Pro Players	29
Salary Commitment
Year 2023 : $116,945,387
Year 2024 : $78,843,166
Year 2025 : $31,100,000
Year 2026 : $9,500,000
Salary Average Commitment
Year 2023 : $114,176,220
Year 2024 : $78,843,166
Year 2025 : $31,100,000
Year 2026 : $9,500,000
Salary Cap with 1 Way Contract
Year 2023 : $116,945,387
Year 2024 : $78,843,166
Year 2025 : $31,100,000
Year 2026 : $9,500,000

Farm Players Salaries
Philippe Myers	$255,000 (1)
Salary Remaining :	$170,000
Jack Roslovic	$203,095 (1)
Salary Remaining :	$135,397
Carl Grundstrom	$130,000 (2)
Salary Remaining :	$86,667
Tobias Bjornfot	$105,250 (1)
Salary Remaining :	$70,167
Rasmus Kupari	$105,083 (2)
Salary Remaining :	$70,056
Ben Meyers	$103,125 (2)
Salary Remaining :	$68,750
Reese Johnson	$92,500 (1)
Salary Remaining :	$61,667
David Gustafsson	$92,500 (1)
Salary Remaining :	$61,667
Jaxson Stauber	$92,500 (2)
Salary Remaining :	$61,667
Connor Mackey	$91,250 (2)
Salary Remaining :	$60,833
Samuel Fagemo	$91,083 (1)
Salary Remaining :	$60,722
Jack Studnicka	$86,333 (1)
Salary Remaining :	$57,556
Jacob Moverare	$76,250 (2)
Salary Remaining :	$50,833
Kale Clague	$76,125 (1)
Salary Remaining :	$50,750
Alex Barre-Boulet	$75,833 (2)
Salary Remaining :	$50,556
Maxime Lajoie	$75,000 (1)
Salary Remaining :	$50,000
Radim Zohorna	$75,000 (2)
Salary Remaining :	$50,000
Justin Richards	$75,000 (2)
Salary Remaining :	$50,000
Michael Amadio	$75,000 (1)
Salary Remaining :	$50,000
Justin Kirkland	$75,000 (2)
Salary Remaining :	$50,000
Dysin Mayo	$75,000 (1)
Salary Remaining :	$50,000
Michael Carcone	$65,000 (1)
Salary Remaining :	$43,333
Total Farm Players	22
Salary Commitment
Year 2023 : $2,190,927
Year 2024 : $899,041
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,140,844
Year 2024 : $899,041
Year 2025 : $0
Year 2026 : $0

Icefield

Arena Capacity - Ticket Price Attendance - %
Arena Name	Alcatraz Garden
Level 1:	7000 - $97 - 5,697 - 81.38%
Level 2:	6000 - $57 - 5,731 - 95.52%
Level 3:	3000 - $32 - 2,798 - 93.28%
Level 4:	5000 - $22 - 4,887 - 97.74%
Luxury :	2000 - $197 - 1,590 - 79.48%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	20,702 - 90.01%
Average Income per Game	$2,070,263
Year to Date Revenue	$31,053,941
Expense
Pro Players Total Salaries	$110,685,248
Farm Players Total Salaries	$2,067,417
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,211,252
Farm Year To Date Expenses	$719,263
Pro Salary Cap To Date	$37,211,252
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,107,882
Pro Remaining Season Days	120
Pro Expenses Per Days	$614,918
Pro Estimated Expenses	$73,790,160
Farm Remaining Season Days	120
Farm Expenses Per Days	$11,486
Farm Estimated Expenses	$1,378,320
Estimated Season Expenses	$75,168,480
Estimated Season Salary Cap	$111,001,412
Estimate Under Maximum Salary Cap of $114,400,000	$3,398,588
Estimate Over Minimum Salary Cap of $84,600,000	$26,401,412
Current Bank Account	$198,255,640
Projected Bank Account	$185,195,042

Pro Players Salaries
Alex Ovechkin	$11,446,150 (1)
-Salary Remaining :	$7,630,769
Mikko Rantanen	$9,250,000 (3)
-Salary Remaining :	$6,166,667
Kris Letang	$8,700,000 (3)
-Salary Remaining :	$5,800,000
Kevin Fiala	$7,875,000 (3)
-Salary Remaining :	$5,250,000
Cam Fowler	$7,800,000 (2)
-Salary Remaining :	$5,200,000
Hampus Lindholm	$6,500,000 (4)
-Salary Remaining :	$4,333,333
Nathan MacKinnon	$6,300,000 (1)
-Salary Remaining :	$4,200,000
Connor Hellebuyck	$6,166,666 (3)
-Salary Remaining :	$4,111,111
Mark Scheifele	$6,125,000 (3)
-Salary Remaining :	$4,083,333
Gabriel Landeskog	$5,571,429 (1)
-Salary Remaining :	$3,714,286
Brady Skjei	$5,250,000 (2)
-Salary Remaining :	$3,500,000
Samuel Girard	$5,000,000 (5)
-Salary Remaining :	$3,333,333
Ville Husso	$4,750,000 (3)
-Salary Remaining :	$3,166,667
Shayne Gostisbehere	$4,500,000 (1)
-Salary Remaining :	$3,000,000
Adam Pelech	$3,999,999 (1)
-Salary Remaining :	$2,666,666
Jesper Bratt	$2,750,000 (2)
-Salary Remaining :	$1,833,333
Alexander Romanov	$2,500,000 (3)
-Salary Remaining :	$1,666,667
Jeff Carter	$2,400,000 (1)
-Salary Remaining :	$1,600,000
Frederick Gaudreau	$1,400,000 (2)
-Salary Remaining :	$933,333
Scott Wedgewood (Out of Payroll)	$1,200,000 (2)
-Salary Remaining :	$800,000
Carter Verhaeghe	$1,000,000 (1)
-Salary Remaining :	$666,667
Sam Lafferty	$750,000 (1)
-Salary Remaining :	$500,000
Jake Evans (Out of Payroll)	$750,000 (1)
-Salary Remaining :	$500,000
Travis Boyd	$651,000 (1)
-Salary Remaining :	$434,000
Total Pro Players	24
Salary Commitment
Year 2023 : $112,635,248
Year 2024 : $75,266,666
Year 2025 : $56,866,666
Year 2026 : $11,500,000
Salary Average Commitment
Year 2023 : $101,189,094
Year 2024 : $75,266,666
Year 2025 : $56,866,666
Year 2026 : $11,500,000
Salary Cap with 1 Way Contract
Year 2023 : $112,635,248
Year 2024 : $75,266,666
Year 2025 : $56,866,666
Year 2026 : $11,500,000

Farm Players Salaries
Simon Edvinsson	$177,500 (2)
Salary Remaining :	$118,333
Alex Vlasic	$149,167 (1)
Salary Remaining :	$99,444
Dylan Samberg	$117,500 (2)
Salary Remaining :	$78,333
Connor Clifton	$100,000 (2)
Salary Remaining :	$66,667
Jesse Ylonen	$92,500 (2)
Salary Remaining :	$61,667
Jack Drury	$92,500 (1)
Salary Remaining :	$61,667
Connor Dewar	$92,500 (1)
Salary Remaining :	$61,667
Aatu Raty	$90,250 (2)
Salary Remaining :	$60,167
Logan Stanley	$90,000 (2)
Salary Remaining :	$60,000
Gabriel Fortier	$88,000 (1)
Salary Remaining :	$58,667
Gustav Lindstrom	$85,000 (1)
Salary Remaining :	$56,667
Curtis Lazar	$80,000 (1)
Salary Remaining :	$53,333
Aleksi Heponiemi	$75,000 (2)
Salary Remaining :	$50,000
Ryan Poehling	$75,000 (1)
Salary Remaining :	$50,000
Evgeny Svechnikov	$75,000 (1)
Salary Remaining :	$50,000
Daniel Vladar	$75,000 (1)
Salary Remaining :	$50,000
Jacob Larsson	$75,000 (2)
Salary Remaining :	$50,000
Derrick Pouliot	$75,000 (1)
Salary Remaining :	$50,000
Cale Fleury	$75,000 (1)
Salary Remaining :	$50,000
Brett Seney	$75,000 (1)
Salary Remaining :	$50,000
Philipp Kurashev	$75,000 (2)
Salary Remaining :	$50,000
Keegan Kolesar	$72,500 (1)
Salary Remaining :	$48,333
Michael Eyssimont	$65,000 (1)
Salary Remaining :	$43,333
Total Farm Players	23
Salary Commitment
Year 2023 : $2,067,417
Year 2024 : $892,750
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,705,250
Year 2024 : $892,750
Year 2025 : $0
Year 2026 : $0

Jokers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tavershack Arena
Level 1:	7000 - $100 - 5,266 - 75.23%
Level 2:	6000 - $60 - 4,502 - 75.03%
Level 3:	3000 - $35 - 2,236 - 74.52%
Level 4:	5000 - $25 - 3,719 - 74.37%
Luxury :	2000 - $200 - 1,463 - 73.16%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	17,186 - 74.72%
Average Income per Game	$1,878,299
Year to Date Revenue	$28,174,492
Expense
Pro Players Total Salaries	$74,226,961
Farm Players Total Salaries	$4,780,080
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$29,230,556
Pro Year To Date Expenses	$25,330,307
Farm Year To Date Expenses	$1,202,666
Pro Salary Cap To Date	$24,987,277
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,348,984
Pro Remaining Season Days	120
Pro Expenses Per Days	$412,372
Pro Estimated Expenses	$49,484,640
Farm Remaining Season Days	120
Farm Expenses Per Days	$26,556
Farm Estimated Expenses	$3,186,720
Estimated Season Expenses	$52,671,360
Estimated Season Salary Cap	$101,631,513
Estimate Under Maximum Salary Cap of $114,400,000	$12,768,487
Estimate Over Minimum Salary Cap of $84,600,000	$17,031,513
Current Bank Account	$94,050,624
Projected Bank Account	$97,728,248

Pro Players Salaries
Mark Stone	$9,500,000 (5)
-Salary Remaining :	$6,333,333
Seth Jones	$9,500,000 (4)
-Salary Remaining :	$6,333,333
Darcy Kuemper	$7,718,854 (3)
-Salary Remaining :	$5,145,903
Alex DeBrincat	$6,400,000 (4)
-Salary Remaining :	$4,266,667
Josh Anderson	$5,500,000 (1)
-Salary Remaining :	$3,666,667
Drake Batherson	$4,975,000 (4)
-Salary Remaining :	$3,316,667
David Savard	$4,200,000 (2)
-Salary Remaining :	$2,800,000
Lucas Raymond	$3,425,000 (1)
-Salary Remaining :	$2,283,333
Gustav Forsling	$2,666,667 (3)
-Salary Remaining :	$1,777,778
Adin Hill (Out of Payroll)	$2,175,000 (1)
-Salary Remaining :	$1,450,000
Owen Power	$1,850,000 (2)
-Salary Remaining :	$1,233,333
Anton Lundell	$1,775,000 (1)
-Salary Remaining :	$1,183,333
Dylan Cozens	$1,744,167 (2)
-Salary Remaining :	$1,162,778
Michael Rasmussen	$1,460,000 (2)
-Salary Remaining :	$973,333
Nick Suzuki	$1,325,833 (1)
-Salary Remaining :	$883,889
Cole Caufield	$1,308,333 (2)
-Salary Remaining :	$872,222
Martin Kaut (1 Way Contract)	$1,288,333 (1)
-1 Way Contract Salary Cap :	$1,288,333
-Salary Remaining :	$858,889
Kaiden Guhle	$1,283,333 (2)
-Salary Remaining :	$855,555
Connor Murphy (Out of Payroll)	$931,437 (1)
-Salary Remaining :	$620,958
Pyotr Kochetkov	$925,000 (1)
-Salary Remaining :	$616,667
Mattias Samuelsson	$925,000 (2)
-Salary Remaining :	$616,667
Michael Pezzetta	$750,000 (1)
-Salary Remaining :	$500,000
Dylan DeMelo	$650,003 (1)
-Salary Remaining :	$433,335
Brenden Dillon	$650,001 (1)
-Salary Remaining :	$433,334
Corey Perry	$650,000 (2)
-Salary Remaining :	$433,333
Nick Foligno	$650,000 (2)
-Salary Remaining :	$433,333
Total Pro Players	26
Salary Commitment
Year 2023 : $74,226,961
Year 2024 : $54,831,354
Year 2025 : $40,760,521
Year 2026 : $30,375,000
Salary Average Commitment
Year 2023 : $69,451,961
Year 2024 : $54,831,354
Year 2025 : $40,760,521
Year 2026 : $30,375,000
Salary Cap with 1 Way Contract
Year 2023 : $74,226,961
Year 2024 : $54,831,354
Year 2025 : $40,760,521
Year 2026 : $30,375,000

Farm Players Salaries
Peyton Krebs	$1,275,833 (2)
Salary Remaining :	$850,555
Joseph Veleno	$1,212,917 (2)
Salary Remaining :	$808,611
Grigori Denisenko	$177,500 (2)
Salary Remaining :	$118,333
Vasily Podkolzin	$177,500 (1)
Salary Remaining :	$118,333
Philip Broberg	$171,333 (1)
Salary Remaining :	$114,222
Devon Levi	$156,667 (2)
Salary Remaining :	$104,444
Lukas Reichel	$133,750 (1)
Salary Remaining :	$89,167
Lassi Thomson	$128,833 (1)
Salary Remaining :	$85,889
Jacob Bernard-Docker	$120,833 (2)
Salary Remaining :	$80,556
Justin Barron	$115,833 (1)
Salary Remaining :	$77,222
Nils Hoglander	$112,500 (2)
Salary Remaining :	$75,000
Justus Annunen	$105,000 (1)
Salary Remaining :	$70,000
Mads Sogaard	$92,500 (1)
Salary Remaining :	$61,667
Pavel Dorofeyev	$92,500 (1)
Salary Remaining :	$61,667
Jonatan Berggren	$92,500 (2)
Salary Remaining :	$61,667
Fabian Zetterlund	$92,500 (1)
Salary Remaining :	$61,667
Oskar Olausson	$89,417 (2)
Salary Remaining :	$59,611
Nicolas Hague	$86,333 (1)
Salary Remaining :	$57,556
Taylor Raddysh	$75,833 (1)
Salary Remaining :	$50,556
Shane Bowers	$75,000 (2)
Salary Remaining :	$50,000
Carson Soucy	$65,000 (2)
Salary Remaining :	$43,333
Steven Lorentz	$65,000 (1)
Salary Remaining :	$43,333
Jan Rutta	$65,000 (2)
Salary Remaining :	$43,333
Total Farm Players	23
Salary Commitment
Year 2023 : $4,780,082
Year 2024 : $1,203,292
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $4,044,500
Year 2024 : $1,203,292
Year 2025 : $0
Year 2026 : $0

Lycans

Arena Capacity - Ticket Price Attendance - %
Arena Name	Junky Arena
Level 1:	7000 - $89 - 6,655 - 95.07%
Level 2:	6000 - $53 - 5,680 - 94.67%
Level 3:	3000 - $28 - 2,874 - 95.78%
Level 4:	5000 - $21 - 4,623 - 92.45%
Luxury :	2000 - $174 - 1,900 - 94.98%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	21,730 - 94.48%
Average Income per Game	$2,088,027
Year to Date Revenue	$31,320,407
Expense
Pro Players Total Salaries	$107,711,433
Farm Players Total Salaries	$2,942,417
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,090,000
Pro Year To Date Expenses	$35,215,692
Farm Year To Date Expenses	$998,714
Pro Salary Cap To Date	$34,804,019
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,640,814
Pro Remaining Season Days	120
Pro Expenses Per Days	$598,397
Pro Estimated Expenses	$71,807,640
Farm Remaining Season Days	120
Farm Expenses Per Days	$16,347
Farm Estimated Expenses	$1,961,640
Estimated Season Expenses	$73,769,280
Estimated Season Salary Cap	$110,101,619
Estimate Under Maximum Salary Cap of $114,400,000	$4,298,381
Estimate Over Minimum Salary Cap of $84,600,000	$25,501,619
Current Bank Account	$84,867,156
Projected Bank Account	$73,738,690

Pro Players Salaries
Tyler Seguin	$9,850,000 (5)
-Salary Remaining :	$6,566,667
Taylor Hall	$9,600,000 (2)
-Salary Remaining :	$6,400,000
Ryan Johansen	$8,000,000 (2)
-Salary Remaining :	$5,333,333
Jordan Eberle	$7,200,000 (2)
-Salary Remaining :	$4,800,000
Matthew Tkachuk	$7,000,000 (3)
-Salary Remaining :	$4,666,667
Mike Hoffman	$6,225,600 (2)
-Salary Remaining :	$4,150,400
Conor Garland	$4,950,000 (2)
-Salary Remaining :	$3,300,000
Brian Dumoulin	$4,920,000 (3)
-Salary Remaining :	$3,280,000
Ryan Strome	$4,500,000 (2)
-Salary Remaining :	$3,000,000
Antti Raanta (Out of Payroll)	$3,900,000 (2)
-Salary Remaining :	$2,600,000
William Karlsson	$3,900,000 (1)
-Salary Remaining :	$2,600,000
Petr Mrazek	$3,750,000 (1)
-Salary Remaining :	$2,500,000
Connor Brown	$3,600,000 (1)
-Salary Remaining :	$2,400,000
Travis Hamonic	$3,600,000 (2)
-Salary Remaining :	$2,400,000
Tim Stutzle	$3,425,000 (3)
-Salary Remaining :	$2,283,333
Bowen Byram	$3,394,167 (3)
-Salary Remaining :	$2,262,778
Cale Makar	$2,854,166 (1)
-Salary Remaining :	$1,902,777
Oskar Sundqvist	$2,750,000 (1)
-Salary Remaining :	$1,833,333
Alexander Barabanov	$2,500,000 (3)
-Salary Remaining :	$1,666,667
Anthony Mantha	$2,300,000 (2)
-Salary Remaining :	$1,533,333
Ben Chiarot	$1,900,000 (2)
-Salary Remaining :	$1,266,667
Andrei Kuzmenko	$1,800,000 (2)
-Salary Remaining :	$1,200,000
Tyler Myers	$1,675,000 (1)
-Salary Remaining :	$1,116,667
Kaapo Kahkonen	$1,017,500 (1)
-Salary Remaining :	$678,333
Nico Sturm	$850,000 (2)
-Salary Remaining :	$566,667
Kyle Okposo	$850,000 (1)
-Salary Remaining :	$566,667
Jaycob Megna	$750,000 (1)
-Salary Remaining :	$500,000
Jaroslav Halak	$650,000 (2)
-Salary Remaining :	$433,333
Total Pro Players	28
Salary Commitment
Year 2023 : $107,711,433
Year 2024 : $86,564,767
Year 2025 : $31,089,167
Year 2026 : $9,850,000
Salary Average Commitment
Year 2023 : $102,414,767
Year 2024 : $84,064,767
Year 2025 : $28,589,167
Year 2026 : $9,850,000
Salary Cap with 1 Way Contract
Year 2023 : $107,711,433
Year 2024 : $86,564,767
Year 2025 : $31,089,167
Year 2026 : $9,850,000

Farm Players Salaries
Mason McTavish	$339,417 (2)
Salary Remaining :	$226,278
Pius Suter	$325,000 (3)
Salary Remaining :	$216,667
Dominik Kubalik	$250,000 (3)
Salary Remaining :	$166,667
Nick Ritchie	$250,000 (2)
Salary Remaining :	$166,667
Juuso Valimaki	$155,000 (2)
Salary Remaining :	$103,333
Caleb Jones	$135,000 (2)
Salary Remaining :	$90,000
Riley Stillman	$135,000 (2)
Salary Remaining :	$90,000
Noah Cates	$113,750 (2)
Salary Remaining :	$75,833
David Rittich	$108,000 (2)
Salary Remaining :	$72,000
Trent Frederic	$105,000 (2)
Salary Remaining :	$70,000
Cole Guttman	$95,000 (2)
Salary Remaining :	$63,333
Nikolai Knyzhov	$85,000 (2)
Salary Remaining :	$56,667
Nathan Bastian	$82,500 (2)
Salary Remaining :	$55,000
Karson Kuhlman	$82,500 (2)
Salary Remaining :	$55,000
Spencer Martin	$80,000 (1)
Salary Remaining :	$53,333
Mike Hardman	$80,000 (2)
Salary Remaining :	$53,333
Markus Niemelainen	$76,250 (2)
Salary Remaining :	$50,833
Josh Mahura	$75,000 (2)
Salary Remaining :	$50,000
AJ Greer	$75,000 (1)
Salary Remaining :	$50,000
Lucas Johansen	$75,000 (1)
Salary Remaining :	$50,000
Casey Fitzgerald	$75,000 (1)
Salary Remaining :	$50,000
Joona Luoto	$75,000 (2)
Salary Remaining :	$50,000
Hunter McKown	$70,000 (2)
Salary Remaining :	$46,667
Total Farm Players	23
Salary Commitment
Year 2023 : $2,942,417
Year 2024 : $2,637,417
Year 2025 : $575,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,847,417
Year 2024 : $2,637,417
Year 2025 : $575,000
Year 2026 : $0

Moose

Arena Capacity - Ticket Price Attendance - %
Arena Name	Molson Centre
Level 1:	7000 - $100 - 5,321 - 76.02%
Level 2:	6000 - $72 - 3,818 - 63.63%
Level 3:	3000 - $41 - 1,992 - 66.41%
Level 4:	5000 - $28 - 3,431 - 68.62%
Luxury :	2000 - $199 - 1,537 - 76.87%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	16,100 - 70.00%
Average Income per Game	$1,923,143
Year to Date Revenue	$28,847,141
Expense
Pro Players Total Salaries	$113,098,333
Farm Players Total Salaries	$2,308,583
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$960,000
Pro Year To Date Expenses	$36,580,568
Farm Year To Date Expenses	$706,192
Pro Salary Cap To Date	$36,580,568
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,694,282
Pro Remaining Season Days	120
Pro Expenses Per Days	$628,324
Pro Estimated Expenses	$75,398,880
Farm Remaining Season Days	120
Farm Expenses Per Days	$12,825
Farm Estimated Expenses	$1,539,000
Estimated Season Expenses	$76,937,880
Estimated Season Salary Cap	$112,939,448
Estimate Under Maximum Salary Cap of $114,400,000	$1,460,552
Estimate Over Minimum Salary Cap of $84,600,000	$28,339,448
Current Bank Account	$9,431,975
Projected Bank Account	($9,811,623)

Pro Players Salaries
Drew Doughty	$13,200,000 (1)
-Salary Remaining :	$8,800,000
Blake Wheeler	$9,900,000 (1)
-Salary Remaining :	$6,600,000
Claude Giroux	$8,800,000 (2)
-Salary Remaining :	$5,866,667
Evgeny Kuznetsov	$7,800,000 (3)
-Salary Remaining :	$5,200,000
Morgan Rielly	$7,500,000 (7)
-Salary Remaining :	$5,000,000
Evander Kane	$7,000,000 (3)
-Salary Remaining :	$4,666,667
Dylan Larkin	$6,100,000 (2)
-Salary Remaining :	$4,066,667
Brock Boeser	$5,875,000 (2)
-Salary Remaining :	$3,916,667
Bo Horvat	$5,500,000 (1)
-Salary Remaining :	$3,666,667
Mikhail Sergachev	$4,800,000 (2)
-Salary Remaining :	$3,200,000
Boone Jenner	$4,500,000 (3)
-Salary Remaining :	$3,000,000
Ilya Sorokin	$4,000,000 (4)
-Salary Remaining :	$2,666,667
Adam Lowry	$3,900,000 (1)
-Salary Remaining :	$2,600,000
Tristan Jarry	$3,500,000 (3)
-Salary Remaining :	$2,333,333
Brady Tkachuk	$3,425,000 (1)
-Salary Remaining :	$2,283,333
MacKenzie Weegar	$3,250,000 (2)
-Salary Remaining :	$2,166,667
Brandon Carlo	$2,850,000 (1)
-Salary Remaining :	$1,900,000
Jordan Kyrou	$2,800,000 (3)
-Salary Remaining :	$1,866,667
Henri Jokiharju	$2,500,000 (3)
-Salary Remaining :	$1,666,667
Josh Manson	$1,900,000 (1)
-Salary Remaining :	$1,266,667
Moritz Seider	$1,713,333 (1)
-Salary Remaining :	$1,142,222
Brandon Tanev	$985,000 (1)
-Salary Remaining :	$656,667
Sean Kuraly	$650,000 (2)
-Salary Remaining :	$433,333
Nick Leddy	$650,000 (2)
-Salary Remaining :	$433,333
Total Pro Players	24
Salary Commitment
Year 2023 : $113,098,333
Year 2024 : $69,725,000
Year 2025 : $39,600,000
Year 2026 : $11,500,000
Salary Average Commitment
Year 2023 : $99,338,333
Year 2024 : $57,228,333
Year 2025 : $27,103,333
Year 2026 : $2,894,167
Salary Cap with 1 Way Contract
Year 2023 : $113,098,333
Year 2024 : $69,725,000
Year 2025 : $39,600,000
Year 2026 : $11,500,000

Farm Players Salaries
Nikita Zadorov	$375,000 (1)
Salary Remaining :	$250,000
Anthony Duclair	$300,000 (3)
Salary Remaining :	$200,000
Mackenzie Blackwood	$230,000 (2)
Salary Remaining :	$153,333
Kasperi Kapanen	$230,000 (2)
Salary Remaining :	$153,333
Alex Nedeljkovic	$175,000 (2)
Salary Remaining :	$116,667
Marco Rossi	$171,333 (1)
Salary Remaining :	$114,222
Yegor Chinakhov	$132,500 (1)
Salary Remaining :	$88,333
Brandon Duhaime	$92,500 (1)
Salary Remaining :	$61,667
Jakub Zboril	$85,500 (2)
Salary Remaining :	$57,000
Vincent Desharnais	$85,500 (2)
Salary Remaining :	$57,000
Dillon Heatherington	$76,250 (2)
Salary Remaining :	$50,833
Andreas Englund	$75,000 (2)
Salary Remaining :	$50,000
Samuel Montembeault	$75,000 (1)
Salary Remaining :	$50,000
Noah Juulsen	$75,000 (1)
Salary Remaining :	$50,000
Anthony Richard	$65,000 (2)
Salary Remaining :	$43,333
Cal Foote	$65,000 (2)
Salary Remaining :	$43,333
Brendan Lemieux	$0 (0)
Salary Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 2023 : $2,308,583
Year 2024 : $1,387,250
Year 2025 : $300,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,064,750
Year 2024 : $1,387,250
Year 2025 : $300,000
Year 2026 : $0

Patriots

Arena Capacity - Ticket Price Attendance - %
Arena Name	la Marmite
Level 1:	7000 - $98 - 5,533 - 79.04%
Level 2:	6000 - $46 - 5,750 - 95.83%
Level 3:	3000 - $30 - 2,903 - 96.78%
Level 4:	5000 - $20 - 4,721 - 94.43%
Luxury :	2000 - $170 - 1,925 - 96.23%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	20,832 - 90.57%
Average Income per Game	$1,959,970
Year to Date Revenue	$29,399,557
Expense
Pro Players Total Salaries	$114,782,763
Farm Players Total Salaries	$2,801,220
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Special Salary Cap Value	($464,000)
Pro Year To Date Expenses	$37,830,515
Farm Year To Date Expenses	$923,060
Pro Salary Cap To Date	$37,698,292
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,799,114
Pro Remaining Season Days	120
Pro Expenses Per Days	$637,682
Pro Estimated Expenses	$76,521,840
Farm Remaining Season Days	120
Farm Expenses Per Days	$15,562
Farm Estimated Expenses	$1,867,440
Estimated Season Expenses	$78,389,280
Estimated Season Salary Cap	$111,489,452
Estimate Under Maximum Salary Cap of $114,400,000	$2,910,548
Estimate Over Minimum Salary Cap of $84,600,000	$26,889,452
Current Bank Account	$115,235,673
Projected Bank Account	$95,645,507

Pro Players Salaries
John Tavares	$13,200,000 (2)
-Salary Remaining :	$8,800,000
John Carlson	$9,600,000 (3)
-Salary Remaining :	$6,400,000
Victor Hedman	$9,450,000 (5)
-Salary Remaining :	$6,300,000
Ryan O'Reilly	$9,000,000 (3)
-Salary Remaining :	$6,000,000
Sidney Crosby	$8,700,000 (1)
-Salary Remaining :	$5,800,000
Brad Marchand	$7,350,000 (2)
-Salary Remaining :	$4,900,000
Mathew Barzal	$7,000,000 (3)
-Salary Remaining :	$4,666,667
Ryan Pulock	$6,150,000 (5)
-Salary Remaining :	$4,100,000
Elias Lindholm	$4,850,000 (2)
-Salary Remaining :	$3,233,333
John Marino	$4,400,000 (2)
-Salary Remaining :	$2,933,333
Jonathan Toews	$4,000,000 (2)
-Salary Remaining :	$2,666,667
Tyler Bertuzzi	$3,500,000 (1)
-Salary Remaining :	$2,333,333
Alexandar Georgiev (Out of Payroll)	$3,400,000 (3)
-Salary Remaining :	$2,266,667
Ryan Graves	$3,166,667 (1)
-Salary Remaining :	$2,111,111
Max Domi	$3,000,000 (3)
-Salary Remaining :	$2,000,000
Sergei Bobrovsky	$2,900,000 (2)
-Salary Remaining :	$1,933,333
Justin Holl	$2,880,000 (2)
-Salary Remaining :	$1,920,000
Tyler Toffoli	$2,750,000 (1)
-Salary Remaining :	$1,833,333
Nicklas Backstrom	$1,994,896 (2)
-Salary Remaining :	$1,329,931
Frank Vatrano	$1,500,000 (2)
-Salary Remaining :	$1,000,000
Matt Grzelcyk	$1,500,000 (2)
-Salary Remaining :	$1,000,000
Pavel Francouz	$1,425,000 (1)
-Salary Remaining :	$950,000
Radek Faksa	$1,000,000 (2)
-Salary Remaining :	$666,667
Calle Jarnkrok	$713,000 (1)
-Salary Remaining :	$475,333
Dmitry Orlov	$703,200 (1)
-Salary Remaining :	$468,800
Ian Cole	$650,000 (1)
-Salary Remaining :	$433,333
Total Pro Players	26
Salary Commitment
Year 2023 : $114,782,763
Year 2024 : $93,174,896
Year 2025 : $47,600,000
Year 2026 : $15,600,000
Salary Average Commitment
Year 2023 : $72,732,763
Year 2024 : $59,824,896
Year 2025 : $32,300,000
Year 2026 : $9,900,000
Salary Cap with 1 Way Contract
Year 2023 : $114,782,763
Year 2024 : $93,174,896
Year 2025 : $47,600,000
Year 2026 : $15,600,000

Farm Players Salaries
Miles Wood	$320,000 (2)
Salary Remaining :	$213,333
Cole Smith	$150,000 (2)
Salary Remaining :	$100,000
Timothy Liljegren	$126,333 (1)
Salary Remaining :	$84,222
Troy Stecher	$125,000 (2)
Salary Remaining :	$83,333
Kailer Yamamoto	$117,500 (1)
Salary Remaining :	$78,333
Christian Fischer	$112,888 (2)
Salary Remaining :	$75,258
Anthony Stolarz	$95,000 (2)
Salary Remaining :	$63,333
Adam Ginning	$92,500 (2)
Salary Remaining :	$61,667
Brett Leason	$92,500 (1)
Salary Remaining :	$61,667
Filip Hallander	$91,333 (1)
Salary Remaining :	$60,889
Nick Abruzzese	$85,000 (2)
Salary Remaining :	$56,667
Fredrik Olofsson	$85,000 (2)
Salary Remaining :	$56,667
Walker Duehr	$82,750 (2)
Salary Remaining :	$55,167
Rasmus Asplund	$82,500 (1)
Salary Remaining :	$55,000
Mikhail Maltsev	$80,000 (2)
Salary Remaining :	$53,333
Joseph Woll	$80,000 (1)
Salary Remaining :	$53,333
Kyle Capobianco	$77,500 (1)
Salary Remaining :	$51,667
Semyon Der-Arguchintsev	$76,667 (2)
Salary Remaining :	$51,111
Sheldon Rempal	$76,250 (2)
Salary Remaining :	$50,833
Colton White	$76,250 (2)
Salary Remaining :	$50,833
Liam Foudy	$76,250 (2)
Salary Remaining :	$50,833
Jean-Sebastien Dea	$76,250 (2)
Salary Remaining :	$50,833
Nick DeSimone	$76,250 (2)
Salary Remaining :	$50,833
Lucas Carlsson	$75,000 (1)
Salary Remaining :	$50,000
Denis Malgin	$75,000 (2)
Salary Remaining :	$50,000
Erik Kallgren	$75,000 (1)
Salary Remaining :	$50,000
Joey Anderson	$75,000 (2)
Salary Remaining :	$50,000
Rourke Chartier	$75,000 (2)
Salary Remaining :	$50,000
Jansen Harkins	$72,500 (1)
Salary Remaining :	$48,333
Total Farm Players	29
Salary Commitment
Year 2023 : $2,801,220
Year 2024 : $1,911,055
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,627,355
Year 2024 : $1,871,055
Year 2025 : $0
Year 2026 : $0

Piranhas

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Swamp
Level 1:	7000 - $100 - 5,297 - 75.68%
Level 2:	6000 - $60 - 4,580 - 76.33%
Level 3:	3000 - $35 - 2,311 - 77.04%
Level 4:	5000 - $25 - 3,873 - 77.45%
Luxury :	2000 - $200 - 1,546 - 77.31%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	17,607 - 76.55%
Average Income per Game	$1,924,314
Year to Date Revenue	$28,864,704
Expense
Pro Players Total Salaries	$93,752,251
Farm Players Total Salaries	$3,735,942
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,447,494
Pro Year To Date Expenses	$32,741,680
Farm Year To Date Expenses	$1,261,598
Pro Salary Cap To Date	$32,216,680
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,729,408
Pro Remaining Season Days	120
Pro Expenses Per Days	$520,846
Pro Estimated Expenses	$62,501,520
Farm Remaining Season Days	120
Farm Expenses Per Days	$20,755
Farm Estimated Expenses	$2,490,600
Estimated Season Expenses	$64,992,120
Estimated Season Salary Cap	$102,165,694
Estimate Under Maximum Salary Cap of $114,400,000	$12,234,306
Estimate Over Minimum Salary Cap of $84,600,000	$17,565,694
Current Bank Account	$88,532,172
Projected Bank Account	$81,269,460

Pro Players Salaries
Auston Matthews	$11,640,250 (2)
-Salary Remaining :	$7,760,167
Jeff Skinner	$10,800,000 (3)
-Salary Remaining :	$7,200,000
Nico Hischier	$7,250,000 (5)
-Salary Remaining :	$4,833,333
Jacob Markstrom	$7,200,000 (2)
-Salary Remaining :	$4,800,000
Torey Krug	$6,300,000 (1)
-Salary Remaining :	$4,200,000
Filip Forsberg	$6,000,000 (3)
-Salary Remaining :	$4,000,000
Timo Meier	$6,000,000 (2)
-Salary Remaining :	$4,000,000
Jaccob Slavin	$5,300,000 (3)
-Salary Remaining :	$3,533,333
Thatcher Demko	$5,000,000 (4)
-Salary Remaining :	$3,333,333
Travis Sanheim	$4,675,000 (3)
-Salary Remaining :	$3,116,667
Lawson Crouse	$4,300,000 (4)
-Salary Remaining :	$2,866,667
Ryan McDonagh	$3,555,000 (1)
-Salary Remaining :	$2,370,000
Vladislav Gavrikov	$2,800,000 (1)
-Salary Remaining :	$1,866,667
Nick Bonino	$2,111,000 (1)
-Salary Remaining :	$1,407,333
Barrett Hayton	$1,775,000 (1)
-Salary Remaining :	$1,183,333
Troy Terry	$1,640,834 (1)
-Salary Remaining :	$1,093,889
TJ Brodie	$1,333,000 (2)
-Salary Remaining :	$888,667
Dawson Mercer	$1,294,167 (1)
-Salary Remaining :	$862,778
Cam Talbot	$1,004,000 (2)
-Salary Remaining :	$669,333
J.J. Moser	$925,000 (1)
-Salary Remaining :	$616,667
Casey Cizikas	$833,000 (1)
-Salary Remaining :	$555,333
Alexander Wennberg	$700,000 (1)
-Salary Remaining :	$466,667
Lars Eller	$666,000 (2)
-Salary Remaining :	$444,000
Marcus Pettersson	$650,000 (2)
-Salary Remaining :	$433,333
Total Pro Players	24
Salary Commitment
Year 2023 : $93,752,251
Year 2024 : $71,818,250
Year 2025 : $43,325,000
Year 2026 : $16,550,000
Salary Average Commitment
Year 2023 : $93,628,085
Year 2024 : $71,818,251
Year 2025 : $43,325,000
Year 2026 : $16,550,000
Salary Cap with 1 Way Contract
Year 2023 : $93,752,251
Year 2024 : $71,818,250
Year 2025 : $43,325,000
Year 2026 : $16,550,000

Farm Players Salaries
Andre Burakovsky	$490,000 (2)
Salary Remaining :	$326,667
Jonathan Drouin	$230,000 (2)
Salary Remaining :	$153,333
Kent Johnson	$185,000 (2)
Salary Remaining :	$123,333
Cody Glass	$184,467 (1)
Salary Remaining :	$122,978
William Eklund	$174,417 (2)
Salary Remaining :	$116,278
Jack Quinn	$171,333 (1)
Salary Remaining :	$114,222
Cole Sillinger	$163,333 (1)
Salary Remaining :	$108,889
Cole Perfetti	$162,750 (1)
Salary Remaining :	$108,500
Oliver Wahlstrom	$160,875 (1)
Salary Remaining :	$107,250
Seth Jarvis	$139,417 (1)
Salary Remaining :	$92,944
Ronnie Attard	$135,000 (2)
Salary Remaining :	$90,000
Matias Maccelli	$92,500 (1)
Salary Remaining :	$61,667
Yegor Sharangovich	$92,500 (1)
Salary Remaining :	$61,667
Thomas Bordeleau	$92,500 (2)
Salary Remaining :	$61,667
Kevin Bahl	$90,250 (2)
Salary Remaining :	$60,167
Jan Jenik	$90,250 (2)
Salary Remaining :	$60,167
Nate Schmidt	$85,000 (2)
Salary Remaining :	$56,667
Sebastian AhoD	$82,500 (1)
Salary Remaining :	$55,000
Tanner Jeannot	$80,000 (2)
Salary Remaining :	$53,333
Robin Salo	$80,000 (2)
Salary Remaining :	$53,333
Adam Ruzicka	$76,250 (2)
Salary Remaining :	$50,833
Drew O'Connor	$75,000 (2)
Salary Remaining :	$50,000
Victor Mete	$75,000 (1)
Salary Remaining :	$50,000
Ondrej Palat	$70,000 (2)
Salary Remaining :	$46,667
Tomas Tatar	$67,600 (2)
Salary Remaining :	$45,067
Tyler Johnson	$65,000 (1)
Salary Remaining :	$43,333
Jason Dickinson	$65,000 (1)
Salary Remaining :	$43,333
Luke Schenn	$65,000 (1)
Salary Remaining :	$43,333
Cal Petersen	$65,000 (2)
Salary Remaining :	$43,333
Erik Johnson	$65,000 (2)
Salary Remaining :	$43,333
Kevin Mandolese	$65,000 (2)
Salary Remaining :	$43,333
Total Farm Players	31
Salary Commitment
Year 2023 : $3,735,942
Year 2024 : $2,216,267
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,156,350
Year 2024 : $2,216,267
Year 2025 : $0
Year 2026 : $0

Truites

Arena Capacity - Ticket Price Attendance - %
Arena Name	Monosodium Glutamate
Level 1:	7000 - $92 - 6,730 - 96.14%
Level 2:	6000 - $54 - 5,755 - 95.91%
Level 3:	3000 - $28 - 2,906 - 96.86%
Level 4:	5000 - $22 - 4,806 - 96.12%
Luxury :	2000 - $191 - 1,858 - 92.88%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	22,054 - 95.89%
Average Income per Game	$2,193,006
Year to Date Revenue	$32,895,086
Expense
Pro Players Total Salaries	$110,883,095
Farm Players Total Salaries	$3,439,350
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,088,117
Farm Year To Date Expenses	$831,112
Pro Salary Cap To Date	$35,438,122
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,790,172
Pro Remaining Season Days	120
Pro Expenses Per Days	$616,017
Pro Estimated Expenses	$73,922,040
Farm Remaining Season Days	120
Farm Expenses Per Days	$19,108
Farm Estimated Expenses	$2,292,960
Estimated Season Expenses	$76,215,000
Estimated Season Salary Cap	$109,360,162
Estimate Under Maximum Salary Cap of $114,400,000	$5,039,838
Estimate Over Minimum Salary Cap of $84,600,000	$24,760,162
Current Bank Account	$126,856,454
Projected Bank Account	$116,431,626

Pro Players Salaries
Artemi Panarin	$13,971,430 (5)
-Salary Remaining :	$9,314,285
Alex Pietrangelo	$10,560,000 (1)
-Salary Remaining :	$7,040,000
Aleksander Barkov	$10,000,000 (7)
-Salary Remaining :	$6,666,667
Chris Kreider	$7,800,000 (2)
-Salary Remaining :	$5,200,000
Mats Zuccarello	$7,200,000 (2)
-Salary Remaining :	$4,800,000
Valeri Nichushkin	$6,125,000 (3)
-Salary Remaining :	$4,083,333
Semyon Varlamov	$6,000,000 (1)
-Salary Remaining :	$4,000,000
Igor Shesterkin	$5,666,667 (3)
-Salary Remaining :	$3,777,778
Mika Zibanejad	$5,350,000 (1)
-Salary Remaining :	$3,566,667
J.T. Miller	$5,250,000 (1)
-Salary Remaining :	$3,500,000
Ryan Nugent-Hopkins	$5,125,000 (4)
-Salary Remaining :	$3,416,667
Rasmus Ristolainen	$5,100,000 (3)
-Salary Remaining :	$3,400,000
David Perron	$4,210,000 (2)
-Salary Remaining :	$2,806,667
Brett Pesce	$4,025,000 (2)
-Salary Remaining :	$2,683,333
Pavel Buchnevich	$3,250,000 (1)
-Salary Remaining :	$2,166,667
Ryan Lindgren	$3,000,000 (3)
-Salary Remaining :	$2,000,000
Filip Chytil	$2,300,000 (2)
-Salary Remaining :	$1,533,333
Adam Fox	$1,775,000 (1)
-Salary Remaining :	$1,183,333
Scott Mayfield	$1,450,000 (1)
-Salary Remaining :	$966,667
Jujhar Khaira	$975,000 (1)
-Salary Remaining :	$650,000
Juuso Parssinen	$925,000 (2)
-Salary Remaining :	$616,667
Rafael Harvey-Pinard	$825,000 (2)
-Salary Remaining :	$550,000
Total Pro Players	22
Salary Commitment
Year 2023 : $110,883,095
Year 2024 : $76,273,095
Year 2025 : $48,988,095
Year 2026 : $29,096,428
Salary Average Commitment
Year 2023 : $111,208,094
Year 2024 : $76,273,094
Year 2025 : $48,988,094
Year 2026 : $29,096,427
Salary Cap with 1 Way Contract
Year 2023 : $110,883,095
Year 2024 : $76,273,095
Year 2025 : $48,988,095
Year 2026 : $29,096,428

Farm Players Salaries
Braden Schneider	$1,325,000 (1)
Salary Remaining :	$883,333
Nils Lundkvist	$177,500 (1)
Salary Remaining :	$118,333
Morgan Barron	$177,500 (2)
Salary Remaining :	$118,333
Haydn Fleury	$130,000 (1)
Salary Remaining :	$86,667
Klim Kostin	$107,583 (1)
Salary Remaining :	$71,722
Joel Kiviranta	$105,000 (1)
Salary Remaining :	$70,000
Michael Hutchinson	$100,800 (1)
Salary Remaining :	$67,200
Eetu Makiniemi	$92,500 (2)
Salary Remaining :	$61,667
Zachary Jones	$92,500 (2)
Salary Remaining :	$61,667
Jonny Brodzinski	$91,500 (1)
Salary Remaining :	$61,000
Will Cuylle	$90,250 (2)
Salary Remaining :	$60,167
Alec Regula	$89,417 (2)
Salary Remaining :	$59,611
Vitali Kravtsov	$87,500 (2)
Salary Remaining :	$58,333
Ukko-Pekka Luukkonen	$83,750 (2)
Salary Remaining :	$55,833
Libor Hajek	$80,000 (2)
Salary Remaining :	$53,333
Ryan McLeod	$79,800 (2)
Salary Remaining :	$53,200
Julien Gauthier	$77,500 (1)
Salary Remaining :	$51,667
Kevin Gravel	$76,250 (2)
Salary Remaining :	$50,833
Vinni Lettieri	$75,000 (1)
Salary Remaining :	$50,000
Gabriel Carlsson	$75,000 (1)
Salary Remaining :	$50,000
Steven Fogarty	$75,000 (1)
Salary Remaining :	$50,000
Mason Shaw	$75,000 (1)
Salary Remaining :	$50,000
Nicolas Petan	$75,000 (1)
Salary Remaining :	$50,000
Total Farm Players	23
Salary Commitment
Year 2023 : $3,439,350
Year 2024 : $949,467
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,401,850
Year 2024 : $949,467
Year 2025 : $0
Year 2026 : $0

Warpath

Arena Capacity - Ticket Price Attendance - %
Arena Name	Six Feet Under
Level 1:	7000 - $105 - 5,207 - 74.38%
Level 2:	6000 - $65 - 4,218 - 70.29%
Level 3:	3000 - $40 - 2,018 - 67.28%
Level 4:	5000 - $30 - 3,092 - 61.84%
Luxury :	2000 - $205 - 1,465 - 73.23%
Total Capacity :	23000
Income
Home Games Left	30
Average Attendance - %	16,000 - 69.56%
Average Income per Game	$1,928,949
Year to Date Revenue	$28,934,233
Expense
Pro Players Total Salaries	$104,954,448
Farm Players Total Salaries	$3,188,668
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,866,335
Farm Year To Date Expenses	$1,254,225
Pro Salary Cap To Date	$31,791,340
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,868,466
Pro Remaining Season Days	120
Pro Expenses Per Days	$583,080
Pro Estimated Expenses	$69,969,600
Farm Remaining Season Days	120
Farm Expenses Per Days	$17,715
Farm Estimated Expenses	$2,125,800
Estimated Season Expenses	$72,095,400
Estimated Season Salary Cap	$96,761,020
Estimate Under Maximum Salary Cap of $114,400,000	$17,638,980
Estimate Over Minimum Salary Cap of $84,600,000	$12,161,020
Current Bank Account	$176,740,142
Projected Bank Account	$162,513,208

Pro Players Salaries
Jack Eichel	$10,000,000 (3)
-Salary Remaining :	$6,666,667
Oliver Ekman-Larsson	$9,900,000 (2)
-Salary Remaining :	$6,600,000
Leon Draisaitl	$8,500,000 (3)
-Salary Remaining :	$5,666,667
Aaron Ekblad (Out of Payroll)	$7,500,000 (3)
-Salary Remaining :	$5,000,000
Patrik Laine	$7,500,000 (3)
-Salary Remaining :	$5,000,000
Nikolaj Ehlers	$6,000,000 (5)
-Salary Remaining :	$4,000,000
Jake Guentzel	$6,000,000 (3)
-Salary Remaining :	$4,000,000
Dougie Hamilton	$5,750,000 (2)
-Salary Remaining :	$3,833,333
Michael Matheson	$4,875,000 (4)
-Salary Remaining :	$3,250,000
Olli Maatta	$4,083,333 (1)
-Salary Remaining :	$2,722,222
Kaapo Kakko	$3,575,000 (1)
-Salary Remaining :	$2,383,333
Jesperi Kotkaniemi	$3,425,000 (1)
-Salary Remaining :	$2,283,333
Jakub Vrana	$3,350,000 (1)
-Salary Remaining :	$2,233,333
Scott Laughton	$3,000,000 (3)
-Salary Remaining :	$2,000,000
Oliver Bjorkstrand	$2,500,000 (1)
-Salary Remaining :	$1,666,667
Adam Larsson	$2,400,000 (1)
-Salary Remaining :	$1,600,000
Jordan Staal	$2,000,001 (1)
-Salary Remaining :	$1,333,334
Erik Haula	$2,000,001 (2)
-Salary Remaining :	$1,333,334
Ilya Samsonov	$2,000,000 (2)
-Salary Remaining :	$1,333,333
Mark Giordano	$1,799,000 (2)
-Salary Remaining :	$1,199,333
Christopher Tanev	$1,785,000 (1)
-Salary Remaining :	$1,190,000
Alexander Kerfoot	$1,111,111 (2)
-Salary Remaining :	$740,741
James van Riemsdyk	$1,000,001 (1)
-Salary Remaining :	$666,667
Anton Stralman	$1,000,001 (1)
-Salary Remaining :	$666,667
Gustav Nyquist	$951,000 (1)
-Salary Remaining :	$634,000
Jason Zucker	$800,000 (2)
-Salary Remaining :	$533,333
Barclay Goodrow	$750,000 (2)
-Salary Remaining :	$500,000
Stuart Skinner	$750,000 (2)
-Salary Remaining :	$500,000
Pheonix Copley	$650,000 (1)
-Salary Remaining :	$433,333
Total Pro Players	29
Salary Commitment
Year 2023 : $104,954,448
Year 2024 : $78,235,112
Year 2025 : $53,375,000
Year 2026 : $10,875,000
Salary Average Commitment
Year 2023 : $107,669,448
Year 2024 : $78,235,112
Year 2025 : $53,375,000
Year 2026 : $10,875,000
Salary Cap with 1 Way Contract
Year 2023 : $104,954,448
Year 2024 : $78,235,112
Year 2025 : $53,375,000
Year 2026 : $10,875,000

Farm Players Salaries
Jesse Puljujarvi	$300,000 (1)
Salary Remaining :	$200,000
Denis Gurianov	$255,000 (1)
Salary Remaining :	$170,000
Adam Boqvist	$174,417 (1)
Salary Remaining :	$116,278
Sonny Milano	$170,000 (1)
Salary Remaining :	$113,333
Evan Bouchard	$159,667 (2)
Salary Remaining :	$106,444
Samuel Blais	$150,000 (1)
Salary Remaining :	$100,000
Ty Smith	$126,333 (2)
Salary Remaining :	$84,222
Jake Leschyshyn	$92,750 (1)
Salary Remaining :	$61,833
Matej Blumel	$92,500 (2)
Salary Remaining :	$61,667
Jacob Peterson	$92,500 (2)
Salary Remaining :	$61,667
Jordan Spence	$91,917 (1)
Salary Remaining :	$61,278
Alex Lyon	$90,000 (2)
Salary Remaining :	$60,000
Luke Evangelista	$89,667 (2)
Salary Remaining :	$59,778
Jean-Luc Foudy	$89,417 (2)
Salary Remaining :	$59,611
Morgan Frost	$86,333 (1)
Salary Remaining :	$57,556
Alex Steeves	$83,417 (2)
Salary Remaining :	$55,611
Pierre-Olivier Joseph	$82,500 (1)
Salary Remaining :	$55,000
Nick Blankenburg	$82,500 (2)
Salary Remaining :	$55,000
Mackenzie Entwistle	$80,000 (1)
Salary Remaining :	$53,333
Wade Allison	$78,500 (2)
Salary Remaining :	$52,333
Roland McKeown	$76,250 (2)
Salary Remaining :	$50,833
Hudson Fasching	$75,000 (2)
Salary Remaining :	$50,000
Morgan Geekie	$75,000 (1)
Salary Remaining :	$50,000
Lias Andersson	$75,000 (2)
Salary Remaining :	$50,000
John Leonard	$75,000 (2)
Salary Remaining :	$50,000
Noah Gregor	$75,000 (1)
Salary Remaining :	$50,000
Jonas Johansson	$75,000 (1)
Salary Remaining :	$50,000
Trevor van Riemsdyk	$65,000 (1)
Salary Remaining :	$43,333
James Reimer	$65,000 (2)
Salary Remaining :	$43,333
Eric Comrie	$65,000 (2)
Salary Remaining :	$43,333
Total Farm Players	30
Salary Commitment
Year 2023 : $3,188,668
Year 2024 : $1,415,751
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,094,001
Year 2024 : $1,415,751
Year 2025 : $0
Year 2026 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $114,400,000 Available Cap Space	Over Minimum of $84,600,000	Pro Players	Farm Players	Total Players
Brewers	$155,285,806	$113,065,635	$1,334,365	$28,465,635	22	20	42
Casse-Pied	$147,271,710	$108,712,895	$5,687,105	$24,112,895	27	31	58
Cousin	$154,941,582	$98,985,373	$15,414,627	$14,385,373	28	25	53
Emperors	$102,256,328	$108,783,232	$5,616,768	$24,183,232	27	21	48
Expos	$199,522,564	$108,439,820	$5,960,180	$23,839,820	27	30	57
Goblins	$59,387,061	$111,786,817	$2,613,183	$27,186,817	28	32	60
Hellpepitos	$127,244,815	$113,578,610	$821,390	$28,978,610	26	5	31
Hoodlums	$93,676,968	$109,828,216	$4,571,784	$25,228,216	29	22	51
Icefield	$198,255,640	$111,001,412	$3,398,588	$26,401,412	24	23	47
Jokers	$94,050,624	$101,631,513	$12,768,487	$17,031,513	26	23	49
Lycans	$84,867,156	$110,101,619	$4,298,381	$25,501,619	28	23	51
Moose	$9,431,975	$112,939,448	$1,460,552	$28,339,448	24	17	41
Patriots	$115,235,673	$111,489,452	$2,910,548	$26,889,452	26	29	55
Piranhas	$88,532,172	$102,165,694	$12,234,306	$17,565,694	24	31	55
Truites	$126,856,454	$109,360,162	$5,039,838	$24,760,162	22	23	45
Warpath	$176,740,142	$96,761,020	$17,638,980	$12,161,020	29	30	59

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Under Maximum of $114,400,000
Available Cap Space

Over Minimum of
$84,600,000