MRFHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $79 - 6,000 - 100.00%
Level 2:	5000 - $43 - 5,000 - 100.00%
Level 3:	2000 - $23 - 2,000 - 100.00%
Level 4:	4000 - $13 - 4,000 - 100.00%
Luxury :	1000 - $145 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,388,680
Year to Date Revenue	$2,777,360
Expense
Pro Players Total Salaries	$89,535,000
Farm Players Total Salaries	$1,780,000
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	($484,681)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,168,614
Projected Bank Account	$36,168,614

Pro Players Salaries
Sebastian Aho	$8,800,000 (3)
-Salary Remaining :	$3,771,429
Kevin Fiala	$8,000,000 (5)
-Salary Remaining :	$3,428,571
Nazem Kadri	$7,000,000 (2)
-Salary Remaining :	$3,000,000
Alex Ovechkin	$7,000,000 (2)
-Salary Remaining :	$3,000,000
Alexandar Georgiev	$6,000,000 (3)
-Salary Remaining :	$2,571,429
Phillip Danault	$6,000,000 (4)
-Salary Remaining :	$2,571,429
Connor Murphy	$5,200,000 (4)
-Salary Remaining :	$2,228,571
Rasmus Andersson	$5,135,000 (1)
-Salary Remaining :	$2,200,714
Brenden Dillon	$4,900,000 (1)
-Salary Remaining :	$2,100,000
John Marino	$4,500,000 (3)
-Salary Remaining :	$1,928,571
Artturi Lehkonen	$4,000,000 (1)
-Salary Remaining :	$1,714,286
Frank Vatrano	$3,500,000 (2)
-Salary Remaining :	$1,500,000
Sean Monahan	$3,250,000 (1)
-Salary Remaining :	$1,392,857
Mike Matheson	$2,750,000 (1)
-Salary Remaining :	$1,178,571
Ryan Lindgren	$2,650,000 (1)
-Salary Remaining :	$1,135,714
Jake Evans	$2,500,000 (2)
-Salary Remaining :	$1,071,429
Lars Eller	$2,500,000 (1)
-Salary Remaining :	$1,071,429
Jake Allen	$2,250,000 (1)
-Salary Remaining :	$964,286
Adam Edstrom	$950,000 (2)
-Salary Remaining :	$407,143
Matt Rempe	$950,000 (2)
-Salary Remaining :	$407,143
Brock Faber	$850,000 (3)
-Salary Remaining :	$364,286
Kiefer Sherwood	$850,000 (1)
-Salary Remaining :	$364,286
Total Pro Players	22
Salary Commitment
Year 2024 : $89,535,000
Year 2025 : $61,250,000
Year 2026 : $39,350,000
Year 2027 : $19,200,000
Salary Average Commitment
Year 2024 : $81,685,000
Year 2025 : $55,950,000
Year 2026 : $34,050,000
Year 2027 : $19,200,000
Salary Cap with 1 Way Contract
Year 2024 : $89,535,000
Year 2025 : $61,250,000
Year 2026 : $39,350,000
Year 2027 : $19,200,000

Farm Players Salaries
Gustav Olofsson	$95,000 (1)
Salary Remaining :	$40,714
Louis Domingue	$90,000 (1)
Salary Remaining :	$38,571
Nic Petan	$85,000 (1)
Salary Remaining :	$36,429
Gabriel Dumont	$85,000 (1)
Salary Remaining :	$36,429
Cale Fleury	$85,000 (1)
Salary Remaining :	$36,429
Michael Vukojevic	$75,000 (2)
Salary Remaining :	$32,143
Gabriel Bourque	$75,000 (1)
Salary Remaining :	$32,143
Ryan Schmelzer	$70,000 (1)
Salary Remaining :	$30,000
Brennan Saulnier	$70,000 (1)
Salary Remaining :	$30,000
Steven Fogarty	$70,000 (1)
Salary Remaining :	$30,000
Aaron Ness	$70,000 (1)
Salary Remaining :	$30,000
Michael Mersch	$70,000 (1)
Salary Remaining :	$30,000
Colin Theisen	$70,000 (1)
Salary Remaining :	$30,000
Turner Elson	$70,000 (1)
Salary Remaining :	$30,000
Mark Sinclair	$70,000 (1)
Salary Remaining :	$30,000
Jacob Doty	$70,000 (1)
Salary Remaining :	$30,000
Garret Sparks	$70,000 (1)
Salary Remaining :	$30,000
Connor Bunnaman	$70,000 (2)
Salary Remaining :	$30,000
Cameron Hughes	$70,000 (1)
Salary Remaining :	$30,000
Jimmy Huntington	$70,000 (1)
Salary Remaining :	$30,000
Mitchell Vande Sompel	$70,000 (1)
Salary Remaining :	$30,000
Ryan Jones	$70,000 (1)
Salary Remaining :	$30,000
Wyatt Kalynuk	$70,000 (1)
Salary Remaining :	$30,000
Matej Blumel	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	24
Salary Commitment
Year 2024 : $1,780,000
Year 2025 : $145,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,750,000
Year 2025 : $145,000
Year 2026 : $0
Year 2027 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $190 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,350,000
Farm Players Total Salaries	$1,959,500
Coaches Total Salaries	$6,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,393,750)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$8,721,728
Projected Bank Account	$8,721,728

Pro Players Salaries
Kirill Kaprizov	$11,000,000 (4)
-Salary Remaining :	$4,714,286
Mathew Barzal	$9,000,000 (5)
-Salary Remaining :	$3,857,143
Brayden Point (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$3,857,143
Igor Shesterkin	$7,500,000 (3)
-Salary Remaining :	$3,214,286
Adam Fox	$7,075,000 (1)
-Salary Remaining :	$3,032,143
Rasmus Dahlin	$6,375,000 (2)
-Salary Remaining :	$2,732,143
Tom Wilson	$5,200,000 (1)
-Salary Remaining :	$2,228,571
Alex Tuch	$5,000,000 (2)
-Salary Remaining :	$2,142,857
Ivan Barbashev	$5,000,000 (4)
-Salary Remaining :	$2,142,857
Chris Tanev	$4,500,000 (1)
-Salary Remaining :	$1,928,571
Adam Lowry	$3,750,000 (4)
-Salary Remaining :	$1,607,143
Jake Middleton	$2,750,000 (4)
-Salary Remaining :	$1,178,571
Logan O'Connor	$1,500,000 (1)
-Salary Remaining :	$642,857
Dylan Samberg	$1,500,000 (1)
-Salary Remaining :	$642,857
Logan Stanley	$1,350,000 (3)
-Salary Remaining :	$578,571
Steven Lorentz	$1,250,000 (2)
-Salary Remaining :	$535,714
Spencer Stastney	$1,200,000 (2)
-Salary Remaining :	$514,286
Brandon Duhaime	$1,000,000 (3)
-Salary Remaining :	$428,571
Brett Leason	$1,000,000 (1)
-Salary Remaining :	$428,571
William Eklund	$950,000 (2)
-Salary Remaining :	$407,143
Anton Lundell	$950,000 (1)
-Salary Remaining :	$407,143
Thomas Harley	$900,000 (1)
-Salary Remaining :	$385,714
Adam Scheel	$800,000 (1)
-Salary Remaining :	$342,857
Ales Stezka	$800,000 (1)
-Salary Remaining :	$342,857
Total Pro Players	24
Salary Commitment
Year 2024 : $89,350,000
Year 2025 : $65,125,000
Year 2026 : $50,350,000
Year 2027 : $31,500,000
Salary Average Commitment
Year 2024 : $92,475,000
Year 2025 : $64,700,000
Year 2026 : $50,050,000
Year 2027 : $31,500,000
Salary Cap with 1 Way Contract
Year 2024 : $89,350,000
Year 2025 : $65,125,000
Year 2026 : $50,350,000
Year 2027 : $31,500,000

Farm Players Salaries
Egor Zamula	$120,000 (1)
Salary Remaining :	$51,429
Hunter McKown	$95,000 (1)
Salary Remaining :	$40,714
Shane Wright	$95,000 (3)
Salary Remaining :	$40,714
Keaton Middleton	$95,000 (4)
Salary Remaining :	$40,714
Ville Heinola	$92,500 (1)
Salary Remaining :	$39,643
Garrett Pilon	$91,500 (4)
Salary Remaining :	$39,214
Jamieson Rees	$90,000 (2)
Salary Remaining :	$38,571
Philip Kemp	$88,000 (1)
Salary Remaining :	$37,714
Mitch Gibson	$80,000 (1)
Salary Remaining :	$34,286
John Hayden	$80,000 (3)
Salary Remaining :	$34,286
Luke Evangelista	$80,000 (2)
Salary Remaining :	$34,286
Mason Lohrei	$80,000 (2)
Salary Remaining :	$34,286
Mac Hollowell	$77,500 (3)
Salary Remaining :	$33,214
Patrick Giles	$77,500 (1)
Salary Remaining :	$33,214
Jeremie Bucheler	$77,500 (1)
Salary Remaining :	$33,214
John Farinacci	$75,000 (2)
Salary Remaining :	$32,143
Alec Regula	$75,000 (1)
Salary Remaining :	$32,143
Ryan McAllister	$70,000 (2)
Salary Remaining :	$30,000
Matt Donovan	$70,000 (1)
Salary Remaining :	$30,000
Jared Moe	$70,000 (1)
Salary Remaining :	$30,000
Wyatt Bongiovanni	$70,000 (1)
Salary Remaining :	$30,000
Dennis Cesana	$70,000 (1)
Salary Remaining :	$30,000
Riley Damiani	$70,000 (1)
Salary Remaining :	$30,000
Matthew Peca	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	24
Salary Commitment
Year 2024 : $1,959,500
Year 2025 : $834,000
Year 2026 : $439,000
Year 2027 : $186,500
Salary Average Commitment
Year 2024 : $1,919,500
Year 2025 : $824,000
Year 2026 : $439,000
Year 2027 : $186,500

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $80 - 6,000 - 100.00%
Level 2:	5000 - $50 - 5,000 - 100.00%
Level 3:	2000 - $28 - 2,000 - 100.00%
Level 4:	4000 - $18 - 4,000 - 100.00%
Luxury :	1000 - $150 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,501,920
Year to Date Revenue	$3,003,840
Expense
Pro Players Total Salaries	$82,650,000
Farm Players Total Salaries	$2,340,200
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$75,992,718
Projected Bank Account	$75,992,718

Pro Players Salaries
Tim Stutzle	$8,450,000 (3)
-Salary Remaining :	$3,621,429
Elias Lindholm	$8,000,000 (2)
-Salary Remaining :	$3,428,571
Devon Toews	$7,000,000 (4)
-Salary Remaining :	$3,000,000
Juuse Saros	$7,000,000 (2)
-Salary Remaining :	$3,000,000
Viktor Arvidsson	$6,000,000 (4)
-Salary Remaining :	$2,571,429
Tyler Toffoli	$5,500,000 (3)
-Salary Remaining :	$2,357,143
Nick Jensen	$4,500,000 (3)
-Salary Remaining :	$1,928,571
Jeff Petry	$4,500,000 (2)
-Salary Remaining :	$1,928,571
Charlie Coyle	$4,500,000 (3)
-Salary Remaining :	$1,928,571
Blake Coleman	$4,150,000 (1)
-Salary Remaining :	$1,778,571
Ian Cole	$3,750,000 (2)
-Salary Remaining :	$1,607,143
Blake Wheeler	$3,500,000 (1)
-Salary Remaining :	$1,500,000
Travis Hamonic	$3,000,000 (2)
-Salary Remaining :	$1,285,714
Colin Blackwell	$2,750,000 (2)
-Salary Remaining :	$1,178,571
Garnet Hathaway	$2,500,000 (2)
-Salary Remaining :	$1,071,429
Justin Danforth	$2,000,000 (1)
-Salary Remaining :	$857,143
Luke Glendening	$2,000,000 (2)
-Salary Remaining :	$857,143
Mark Giordano	$1,750,000 (1)
-Salary Remaining :	$750,000
Matt Tomkins	$950,000 (2)
-Salary Remaining :	$407,143
Matthew Poitras	$850,000 (3)
-Salary Remaining :	$364,286
Total Pro Players	20
Salary Commitment
Year 2024 : $82,650,000
Year 2025 : $71,250,000
Year 2026 : $36,800,000
Year 2027 : $13,000,000
Salary Average Commitment
Year 2024 : $82,400,000
Year 2025 : $71,250,000
Year 2026 : $36,800,000
Year 2027 : $13,000,000
Salary Cap with 1 Way Contract
Year 2024 : $82,650,000
Year 2025 : $71,250,000
Year 2026 : $36,800,000
Year 2027 : $13,000,000

Farm Players Salaries
Matt Benning	$175,000 (1)
Salary Remaining :	$75,000
Adam Erne	$138,700 (1)
Salary Remaining :	$59,443
Devin Cooley	$125,000 (3)
Salary Remaining :	$53,571
Arttu Ruotsalainen	$125,000 (3)
Salary Remaining :	$53,571
Louie Belpedio	$125,000 (3)
Salary Remaining :	$53,571
Dmitry Sokolov	$125,000 (3)
Salary Remaining :	$53,571
Jacob MacDonald	$125,000 (2)
Salary Remaining :	$53,571
Brian Pinho	$104,500 (2)
Salary Remaining :	$44,786
Reese Johnson	$100,000 (2)
Salary Remaining :	$42,857
Tobie Bisson	$90,000 (1)
Salary Remaining :	$38,571
Travis Barron	$90,000 (1)
Salary Remaining :	$38,571
Jaxson Stauber	$80,000 (1)
Salary Remaining :	$34,286
Matthew Stienburg	$80,000 (2)
Salary Remaining :	$34,286
Gage Quinney	$77,000 (1)
Salary Remaining :	$33,000
Fredrik Karlstrom	$75,000 (3)
Salary Remaining :	$32,143
Cole Schwindt	$75,000 (2)
Salary Remaining :	$32,143
Andre Lee	$70,000 (1)
Salary Remaining :	$30,000
Owen Sillinger	$70,000 (1)
Salary Remaining :	$30,000
Cale Morris	$70,000 (1)
Salary Remaining :	$30,000
Vincent Arseneau	$70,000 (1)
Salary Remaining :	$30,000
Wyatt Aamodt	$70,000 (1)
Salary Remaining :	$30,000
Michael Prapavessis	$70,000 (1)
Salary Remaining :	$30,000
Travis Howe	$70,000 (1)
Salary Remaining :	$30,000
Will Reilly	$70,000 (1)
Salary Remaining :	$30,000
Brady Keeper	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	25
Salary Commitment
Year 2024 : $2,340,200
Year 2025 : $1,059,500
Year 2026 : $575,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,340,200
Year 2025 : $1,059,500
Year 2026 : $575,000
Year 2027 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $76 - 6,000 - 100.00%
Level 2:	5000 - $50 - 5,000 - 100.00%
Level 3:	2000 - $30 - 2,000 - 100.00%
Level 4:	4000 - $18 - 4,000 - 100.00%
Luxury :	1000 - $179 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,515,330
Year to Date Revenue	$3,030,660
Expense
Pro Players Total Salaries	$86,000,000
Farm Players Total Salaries	$2,088,500
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 Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$39,499,026
Projected Bank Account	$39,499,026

Pro Players Salaries
Mikko Rantanen	$11,250,000 (5)
-Salary Remaining :	$4,821,429
J.T. Miller	$8,800,000 (4)
-Salary Remaining :	$3,771,429
Dylan Larkin	$8,300,000 (4)
-Salary Remaining :	$3,557,143
Clayton Keller	$7,700,000 (2)
-Salary Remaining :	$3,300,000
Morgan Rielly	$6,700,000 (1)
-Salary Remaining :	$2,871,429
Cam Talbot	$4,900,000 (2)
-Salary Remaining :	$2,100,000
Adam Henrique	$4,500,000 (1)
-Salary Remaining :	$1,928,571
Scott Laughton	$4,450,000 (4)
-Salary Remaining :	$1,907,143
Nick Foligno	$4,000,000 (1)
-Salary Remaining :	$1,714,286
Mason Marchment	$3,350,000 (2)
-Salary Remaining :	$1,435,714
Dylan DeMelo	$3,000,000 (3)
-Salary Remaining :	$1,285,714
Mario Ferraro	$3,000,000 (2)
-Salary Remaining :	$1,285,714
Jake Walman	$2,750,000 (3)
-Salary Remaining :	$1,178,571
Gustav Nyquist	$2,000,000 (1)
-Salary Remaining :	$857,143
David Kampf	$1,900,000 (2)
-Salary Remaining :	$814,286
Colin Miller	$1,500,000 (4)
-Salary Remaining :	$642,857
Joel Kiviranta	$1,500,000 (2)
-Salary Remaining :	$642,857
Noah Cates	$1,300,000 (1)
-Salary Remaining :	$557,143
Alex Vlasic	$1,250,000 (3)
-Salary Remaining :	$535,714
Andrew Cogliano	$1,200,000 (1)
-Salary Remaining :	$514,286
Moritz Seider	$950,000 (1)
-Salary Remaining :	$407,143
Matty Beniers	$950,000 (1)
-Salary Remaining :	$407,143
Lukas Dostal	$750,000 (1)
-Salary Remaining :	$321,429
Total Pro Players	23
Salary Commitment
Year 2024 : $86,000,000
Year 2025 : $63,650,000
Year 2026 : $41,300,000
Year 2027 : $34,300,000
Salary Average Commitment
Year 2024 : $90,725,000
Year 2025 : $63,650,000
Year 2026 : $41,300,000
Year 2027 : $34,300,000
Salary Cap with 1 Way Contract
Year 2024 : $86,000,000
Year 2025 : $63,650,000
Year 2026 : $41,300,000
Year 2027 : $34,300,000

Farm Players Salaries
Maxime Comtois	$130,000 (1)
Salary Remaining :	$55,714
Marcus Bjork	$95,000 (4)
Salary Remaining :	$40,714
Matt Coronato	$95,000 (2)
Salary Remaining :	$40,714
Jesse Ylonen	$93,500 (2)
Salary Remaining :	$40,071
Grant Hutton	$90,000 (2)
Salary Remaining :	$38,571
Noel Gunler	$90,000 (2)
Salary Remaining :	$38,571
Cedric Pare	$85,000 (1)
Salary Remaining :	$36,429
Fredrik Olofsson	$85,000 (4)
Salary Remaining :	$36,429
Victor Mete	$85,000 (1)
Salary Remaining :	$36,429
Derrick Pouliot	$85,000 (3)
Salary Remaining :	$36,429
Oskar Lindblom	$85,000 (1)
Salary Remaining :	$36,429
Helge Grans	$85,000 (1)
Salary Remaining :	$36,429
Lane Pederson	$85,000 (4)
Salary Remaining :	$36,429
Oskar Steen	$85,000 (1)
Salary Remaining :	$36,429
Colten Ellis	$82,500 (3)
Salary Remaining :	$35,357
Marat Khusnutdinov	$80,000 (3)
Salary Remaining :	$34,286
Brandon Halverson	$77,500 (4)
Salary Remaining :	$33,214
Milos Kelemen	$75,000 (3)
Salary Remaining :	$32,143
Wyatte Wylie	$75,000 (1)
Salary Remaining :	$32,143
Oskari Salminen	$75,000 (1)
Salary Remaining :	$32,143
Marc Del Gaizo	$70,000 (1)
Salary Remaining :	$30,000
Eddie Matsushima	$70,000 (1)
Salary Remaining :	$30,000
Jarrod Gourley	$70,000 (1)
Salary Remaining :	$30,000
Mason Jobst	$70,000 (1)
Salary Remaining :	$30,000
Ethan Prow	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	25
Salary Commitment
Year 2024 : $2,088,500
Year 2025 : $1,033,500
Year 2026 : $665,000
Year 2027 : $342,500
Salary Average Commitment
Year 2024 : $2,028,500
Year 2025 : $988,500
Year 2026 : $665,000
Year 2027 : $342,500

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $55 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,500,000
Farm Players Total Salaries	$2,214,000
Coaches Total Salaries	$3,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,980,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$12,502,843
Projected Bank Account	$12,502,843

Pro Players Salaries
Drew Doughty	$10,000,000 (4)
-Salary Remaining :	$4,285,714
Brady Tkachuk	$8,000,000 (3)
-Salary Remaining :	$3,428,571
Nico Hischier	$7,000,000 (1)
-Salary Remaining :	$3,000,000
Matthew Tkachuk	$7,000,000 (1)
-Salary Remaining :	$3,000,000
Ivan Provorov	$6,600,000 (4)
-Salary Remaining :	$2,828,571
Dmitry Orlov	$6,500,000 (3)
-Salary Remaining :	$2,785,714
Esa Lindell	$5,950,000 (1)
-Salary Remaining :	$2,550,000
Evander Kane	$5,800,000 (2)
-Salary Remaining :	$2,485,714
Jake Oettinger	$5,500,000 (2)
-Salary Remaining :	$2,357,143
Joe Pavelski	$5,000,000 (1)
-Salary Remaining :	$2,142,857
Pavel Zacha	$4,650,000 (3)
-Salary Remaining :	$1,992,857
Oliver Kylington	$2,750,000 (2)
-Salary Remaining :	$1,178,571
Eeli Tolvanen	$2,000,000 (1)
-Salary Remaining :	$857,143
Sebastian J Aho	$2,000,000 (3)
-Salary Remaining :	$857,143
Brett Howden	$2,000,000 (3)
-Salary Remaining :	$857,143
Casey DeSmith	$1,750,000 (1)
-Salary Remaining :	$750,000
Pierre-Olivier Joseph	$1,550,000 (2)
-Salary Remaining :	$664,286
Evgeny Svechnikov	$1,000,000 (2)
-Salary Remaining :	$428,571
Lucas Raymond	$950,000 (1)
-Salary Remaining :	$407,143
Juraj Slafkovsky	$950,000 (2)
-Salary Remaining :	$407,143
Brandon Bussi	$900,000 (2)
-Salary Remaining :	$385,714
Yegor Chinakhov	$900,000 (1)
-Salary Remaining :	$385,714
Jan Jenik	$750,000 (1)
-Salary Remaining :	$321,429
Total Pro Players	23
Salary Commitment
Year 2024 : $89,500,000
Year 2025 : $58,200,000
Year 2026 : $39,750,000
Year 2027 : $16,600,000
Salary Average Commitment
Year 2024 : $92,250,000
Year 2025 : $57,950,000
Year 2026 : $39,750,000
Year 2027 : $16,600,000
Salary Cap with 1 Way Contract
Year 2024 : $89,500,000
Year 2025 : $58,200,000
Year 2026 : $39,750,000
Year 2027 : $16,600,000

Farm Players Salaries
Adam Boqvist	$240,000 (1)
Salary Remaining :	$102,857
Kieffer Bellows	$110,000 (1)
Salary Remaining :	$47,143
Ty Smith	$100,000 (2)
Salary Remaining :	$42,857
Dysin Mayo	$100,000 (3)
Salary Remaining :	$42,857
Sean Day	$94,000 (3)
Salary Remaining :	$40,286
Lassi Thomson	$90,000 (1)
Salary Remaining :	$38,571
Oskar Olausson	$90,000 (3)
Salary Remaining :	$38,571
Oskar Back	$90,000 (2)
Salary Remaining :	$38,571
Xavier Bourgault	$90,000 (3)
Salary Remaining :	$38,571
Nils Lundkvist	$90,000 (1)
Salary Remaining :	$38,571
Robert Mastrosimone	$85,000 (2)
Salary Remaining :	$36,429
Brett Harrison	$85,000 (3)
Salary Remaining :	$36,429
Ryan Francis	$80,000 (2)
Salary Remaining :	$34,286
Magnus Hellberg	$80,000 (1)
Salary Remaining :	$34,286
Michal Teply	$80,000 (1)
Salary Remaining :	$34,286
Keith Petruzzelli	$80,000 (1)
Salary Remaining :	$34,286
Graham Slaggert	$70,000 (1)
Salary Remaining :	$30,000
Jake Slaker	$70,000 (1)
Salary Remaining :	$30,000
Luke Rowe	$70,000 (1)
Salary Remaining :	$30,000
Colin Swoyer	$70,000 (1)
Salary Remaining :	$30,000
Jayden Grubbe	$70,000 (3)
Salary Remaining :	$30,000
Reilly Walsh	$70,000 (1)
Salary Remaining :	$30,000
Garrett Roe	$70,000 (1)
Salary Remaining :	$30,000
Matt Irwin	$70,000 (1)
Salary Remaining :	$30,000
Darion Hanson	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	25
Salary Commitment
Year 2024 : $2,214,000
Year 2025 : $884,000
Year 2026 : $529,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,204,000
Year 2025 : $874,000
Year 2026 : $529,000
Year 2027 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,900,000
Farm Players Total Salaries	$1,884,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$693,750
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$12,974,042
Projected Bank Account	$12,974,042

Pro Players Salaries
Jason Robertson	$9,000,000 (4)
-Salary Remaining :	$3,857,143
Nick Suzuki	$7,200,000 (2)
-Salary Remaining :	$3,085,714
Roope Hintz	$6,850,000 (2)
-Salary Remaining :	$2,935,714
Cole Caufield	$6,500,000 (3)
-Salary Remaining :	$2,785,714
Adam Larsson	$6,000,000 (4)
-Salary Remaining :	$2,571,429
Alexis Lafreniere	$6,000,000 (3)
-Salary Remaining :	$2,571,429
Ryan McDonagh	$5,000,000 (3)
-Salary Remaining :	$2,142,857
Ilya Samsonov	$4,500,000 (2)
-Salary Remaining :	$1,928,571
Alexandre Carrier	$4,250,000 (3)
-Salary Remaining :	$1,821,429
Barclay Goodrow	$2,500,000 (4)
-Salary Remaining :	$1,071,429
Cayden Primeau	$1,600,000 (2)
-Salary Remaining :	$685,714
Parker Kelly	$1,200,000 (2)
-Salary Remaining :	$514,286
Rafael Harvey-Pinard	$1,150,000 (1)
-Salary Remaining :	$492,857
Emil Bemstrom	$1,100,000 (1)
-Salary Remaining :	$471,429
Sam Malinski	$1,000,000 (2)
-Salary Remaining :	$428,571
Jack Quinn	$950,000 (2)
-Salary Remaining :	$407,143
Quinton Byfield	$950,000 (1)
-Salary Remaining :	$407,143
Kaiden Guhle	$900,000 (2)
-Salary Remaining :	$385,714
Jack Drury	$850,000 (1)
-Salary Remaining :	$364,286
Liam O'Brien	$850,000 (1)
-Salary Remaining :	$364,286
Arber Xhekaj	$800,000 (1)
-Salary Remaining :	$342,857
Henry Thrun	$750,000 (2)
-Salary Remaining :	$321,429
Total Pro Players	22
Salary Commitment
Year 2024 : $69,900,000
Year 2025 : $64,200,000
Year 2026 : $39,250,000
Year 2027 : $17,500,000
Salary Average Commitment
Year 2024 : $68,995,000
Year 2025 : $63,750,000
Year 2026 : $39,250,000
Year 2027 : $17,500,000
Salary Cap with 1 Way Contract
Year 2024 : $69,900,000
Year 2025 : $64,200,000
Year 2026 : $39,250,000
Year 2027 : $17,500,000

Farm Players Salaries
Kirby Dach	$350,000 (1)
Salary Remaining :	$150,000
Alex Stalock	$99,000 (2)
Salary Remaining :	$42,429
Brendan Perlini	$95,000 (1)
Salary Remaining :	$40,714
Corey Schueneman	$95,000 (1)
Salary Remaining :	$40,714
Isaac Ratcliffe	$95,000 (1)
Salary Remaining :	$40,714
Adam Ginning	$80,000 (1)
Salary Remaining :	$34,286
Tanner Dickinson	$80,000 (2)
Salary Remaining :	$34,286
Taylor Gauthier	$75,000 (2)
Salary Remaining :	$32,143
Blake Hillman	$75,000 (1)
Salary Remaining :	$32,143
Grant Gabriele	$70,000 (1)
Salary Remaining :	$30,000
Jordan Spence	$70,000 (1)
Salary Remaining :	$30,000
Angus Crookshank	$70,000 (1)
Salary Remaining :	$30,000
James Malatesta	$70,000 (3)
Salary Remaining :	$30,000
Ivan Ivan	$70,000 (2)
Salary Remaining :	$30,000
Logan Morrison	$70,000 (2)
Salary Remaining :	$30,000
Keean Washkurak	$70,000 (2)
Salary Remaining :	$30,000
Evan Cormier	$70,000 (1)
Salary Remaining :	$30,000
Tye Felhaber	$70,000 (1)
Salary Remaining :	$30,000
Joel Teasdale	$70,000 (1)
Salary Remaining :	$30,000
Ryan Orgel	$70,000 (1)
Salary Remaining :	$30,000
Joshua Roy	$70,000 (3)
Salary Remaining :	$30,000
Total Farm Players	21
Salary Commitment
Year 2024 : $1,884,000
Year 2025 : $604,000
Year 2026 : $140,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,989,000
Year 2025 : $604,000
Year 2026 : $140,000
Year 2027 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $50 - 5,000 - 100.00%
Level 3:	2000 - $30 - 2,000 - 100.00%
Level 4:	4000 - $22 - 4,000 - 100.00%
Luxury :	1000 - $175 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,747,770
Year to Date Revenue	$3,495,540
Expense
Pro Players Total Salaries	$111,575,000
Farm Players Total Salaries	$2,253,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,695,024)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$14,966,612
Projected Bank Account	$14,966,612

Pro Players Salaries
Auston Matthews	$13,000,000 (1)
-Salary Remaining :	$5,571,429
Steven Stamkos	$9,500,000 (1)
-Salary Remaining :	$4,071,429
Roman Josi	$9,250,000 (1)
-Salary Remaining :	$3,964,286
Alex Pietrangelo	$8,750,000 (1)
-Salary Remaining :	$3,750,000
Sam Reinhart	$8,000,000 (3)
-Salary Remaining :	$3,428,571
John Carlson	$8,000,000 (4)
-Salary Remaining :	$3,428,571
Travis Konecny	$7,800,000 (4)
-Salary Remaining :	$3,342,857
Mattias Ekholm	$6,250,000 (1)
-Salary Remaining :	$2,678,571
Jacob Trouba	$6,000,000 (1)
-Salary Remaining :	$2,571,429
Thatcher Demko	$5,700,000 (3)
-Salary Remaining :	$2,442,857
Jared McCann	$4,850,000 (1)
-Salary Remaining :	$2,078,571
Brandon Tanev	$3,800,000 (1)
-Salary Remaining :	$1,628,571
Nick Seeler	$3,000,000 (4)
-Salary Remaining :	$1,285,714
Tyler Myers	$3,000,000 (3)
-Salary Remaining :	$1,285,714
J.T. Compher	$2,750,000 (2)
-Salary Remaining :	$1,178,571
Nicolas Hague	$2,600,000 (1)
-Salary Remaining :	$1,114,286
Casey Mittelstadt	$2,250,000 (1)
-Salary Remaining :	$964,286
Teddy Blueger	$1,700,000 (1)
-Salary Remaining :	$728,571
Kyle Okposo	$1,500,000 (1)
-Salary Remaining :	$642,857
Dakota Joshua	$1,250,000 (3)
-Salary Remaining :	$535,714
Tomas Nosek	$950,000 (1)
-Salary Remaining :	$407,143
Tyson Foerster	$900,000 (1)
-Salary Remaining :	$385,714
David Rittich	$775,000 (1)
-Salary Remaining :	$332,143
Total Pro Players	23
Salary Commitment
Year 2024 : $111,575,000
Year 2025 : $39,500,000
Year 2026 : $36,750,000
Year 2027 : $18,800,000
Salary Average Commitment
Year 2024 : $111,300,000
Year 2025 : $39,500,000
Year 2026 : $36,750,000
Year 2027 : $18,800,000
Salary Cap with 1 Way Contract
Year 2024 : $111,575,000
Year 2025 : $39,500,000
Year 2026 : $36,750,000
Year 2027 : $18,800,000

Farm Players Salaries
Jansen Harkins	$100,000 (1)
Salary Remaining :	$42,857
Robert Bortuzzo	$100,000 (3)
Salary Remaining :	$42,857
Lucas Carlsson	$95,000 (1)
Salary Remaining :	$40,714
Kole Lind	$95,000 (1)
Salary Remaining :	$40,714
Yaroslav Askarov	$95,000 (2)
Salary Remaining :	$40,714
Marco Scandella	$90,000 (1)
Salary Remaining :	$38,571
Dakota Mermis	$90,000 (1)
Salary Remaining :	$38,571
Chad Krys	$88,000 (1)
Salary Remaining :	$37,714
Vinnie Hinostroza	$85,000 (2)
Salary Remaining :	$36,429
Chris Wagner	$85,000 (2)
Salary Remaining :	$36,429
Dominic Toninato	$85,000 (2)
Salary Remaining :	$36,429
Austin Czarnik	$85,000 (2)
Salary Remaining :	$36,429
Alexander Petrovic	$85,000 (2)
Salary Remaining :	$36,429
Emil Andrae	$85,000 (2)
Salary Remaining :	$36,429
Michael Houser	$85,000 (1)
Salary Remaining :	$36,429
Sheldon Dries	$85,000 (2)
Salary Remaining :	$36,429
Dustin Tokarski	$85,000 (2)
Salary Remaining :	$36,429
Jiri Smejkal	$85,000 (1)
Salary Remaining :	$36,429
Sam Gagner	$80,000 (1)
Salary Remaining :	$34,286
Scott Reedy	$80,000 (1)
Salary Remaining :	$34,286
Matt Boudens	$70,000 (1)
Salary Remaining :	$30,000
Griffin Luce	$70,000 (1)
Salary Remaining :	$30,000
Ethan Keppen	$70,000 (1)
Salary Remaining :	$30,000
Will Riedell	$70,000 (1)
Salary Remaining :	$30,000
Skyler Brind'Amour	$70,000 (1)
Salary Remaining :	$30,000
Tyler Spezia	$70,000 (1)
Salary Remaining :	$30,000
Tyce Thompson	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	27
Salary Commitment
Year 2024 : $2,253,000
Year 2025 : $875,000
Year 2026 : $100,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,228,000
Year 2025 : $850,000
Year 2026 : $100,000
Year 2027 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $100 - 5,997 - 99.94%
Level 2:	5000 - $70 - 4,485 - 89.69%
Level 3:	2000 - $45 - 1,839 - 91.93%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	17,320 - 96.22%
Average Income per Game	$1,931,483
Year to Date Revenue	$3,862,966
Expense
Pro Players Total Salaries	$70,585,000
Farm Players Total Salaries	$2,280,000
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 Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$42,223,760
Projected Bank Account	$42,223,760

Pro Players Salaries
Mika Zibanejad	$8,650,000 (3)
-Salary Remaining :	$3,707,143
Oliver Bjorkstrand	$5,700,000 (5)
-Salary Remaining :	$2,442,857
Jakub Vrana	$5,700,000 (1)
-Salary Remaining :	$2,442,857
Andrew Copp	$5,350,000 (2)
-Salary Remaining :	$2,292,857
Jack Campbell	$5,000,000 (2)
-Salary Remaining :	$2,142,857
Matt Grzelcyk	$4,000,000 (1)
-Salary Remaining :	$1,714,286
Michael Amadio	$4,000,000 (4)
-Salary Remaining :	$1,714,286
Philipp Grubauer	$3,850,000 (3)
-Salary Remaining :	$1,650,000
Kaapo Kakko	$3,300,000 (2)
-Salary Remaining :	$1,414,286
Miles Wood	$3,200,000 (3)
-Salary Remaining :	$1,371,429
Chris Tierney	$3,135,000 (2)
-Salary Remaining :	$1,343,571
Juuso Valimaki	$3,000,000 (1)
-Salary Remaining :	$1,285,714
Jaycob Megna (Out of Payroll)	$2,750,000 (3)
-Salary Remaining :	$1,178,571
Derek Forbort	$2,750,000 (3)
-Salary Remaining :	$1,178,571
Michael McLeod	$2,000,000 (1)
-Salary Remaining :	$857,143
Tyler Motte	$2,000,000 (1)
-Salary Remaining :	$857,143
Cody Glass	$1,950,000 (1)
-Salary Remaining :	$835,714
Jonathan Quick	$1,850,000 (1)
-Salary Remaining :	$792,857
Max Jones	$1,300,000 (2)
-Salary Remaining :	$557,143
Uvis Balinskis	$1,200,000 (4)
-Salary Remaining :	$514,286
Zac Jones	$950,000 (1)
-Salary Remaining :	$407,143
Alexandre Texier	$900,000 (2)
-Salary Remaining :	$385,714
Nikita Okhotiuk	$800,000 (1)
-Salary Remaining :	$342,857
Total Pro Players	23
Salary Commitment
Year 2024 : $73,335,000
Year 2025 : $51,085,000
Year 2026 : $32,100,000
Year 2027 : $10,900,000
Salary Average Commitment
Year 2024 : $73,235,000
Year 2025 : $51,085,000
Year 2026 : $32,100,000
Year 2027 : $10,900,000
Salary Cap with 1 Way Contract
Year 2024 : $73,335,000
Year 2025 : $51,085,000
Year 2026 : $32,100,000
Year 2027 : $10,900,000

Farm Players Salaries
Robert Hagg	$275,000 (1)
Salary Remaining :	$117,857
Henry Bowlby	$105,000 (1)
Salary Remaining :	$45,000
Brogan Rafferty	$97,500 (1)
Salary Remaining :	$41,786
Philip Broberg	$95,000 (1)
Salary Remaining :	$40,714
Rem Pitlick	$92,500 (2)
Salary Remaining :	$39,643
Hunter Jones	$85,000 (2)
Salary Remaining :	$36,429
Charles Hudon	$85,000 (1)
Salary Remaining :	$36,429
Matthew Robertson	$85,000 (1)
Salary Remaining :	$36,429
Matej Pekar	$85,000 (2)
Salary Remaining :	$36,429
Joona Koppanen	$85,000 (1)
Salary Remaining :	$36,429
Antti Tuomisto	$85,000 (2)
Salary Remaining :	$36,429
Jacob Peterson	$82,500 (1)
Salary Remaining :	$35,357
Justin Kirkland	$82,500 (1)
Salary Remaining :	$35,357
Eemil Viro	$80,000 (2)
Salary Remaining :	$34,286
Cross Hanas	$75,000 (2)
Salary Remaining :	$32,143
Gage Goncalves	$75,000 (2)
Salary Remaining :	$32,143
Evan Vierling	$75,000 (2)
Salary Remaining :	$32,143
Dennis Cholowski	$75,000 (4)
Salary Remaining :	$32,143
Lauri Pajuniemi	$70,000 (1)
Salary Remaining :	$30,000
Brandon Gignac	$70,000 (1)
Salary Remaining :	$30,000
Noah Carroll	$70,000 (1)
Salary Remaining :	$30,000
Artem Anisimov	$70,000 (1)
Salary Remaining :	$30,000
Mason Millman	$70,000 (2)
Salary Remaining :	$30,000
Zach Berzolla	$70,000 (1)
Salary Remaining :	$30,000
Michael Hutchinson	$70,000 (1)
Salary Remaining :	$30,000
Jacob Ingham	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	26
Salary Commitment
Year 2024 : $2,280,000
Year 2025 : $797,500
Year 2026 : $75,000
Year 2027 : $75,000
Salary Average Commitment
Year 2024 : $2,245,000
Year 2025 : $792,500
Year 2026 : $75,000
Year 2027 : $75,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $35 - 0 - 0.00%
Level 3:	2000 - $24 - 0 - 0.00%
Level 4:	4000 - $14 - 0 - 0.00%
Luxury :	1000 - $105 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,850,000
Farm Players Total Salaries	$3,085,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$12,043,138
Projected Bank Account	$12,043,138

Pro Players Salaries
Tristan Jarry	$5,850,000 (2)
-Salary Remaining :	$2,507,143
Ryan Johansen	$5,500,000 (3)
-Salary Remaining :	$2,357,143
Rickard Rakell	$5,450,000 (3)
-Salary Remaining :	$2,335,714
Christian Dvorak	$4,800,000 (1)
-Salary Remaining :	$2,057,143
Kasperi Kapanen	$4,250,000 (1)
-Salary Remaining :	$1,821,429
Victor Olofsson	$4,250,000 (3)
-Salary Remaining :	$1,821,429
Anthony Beauvillier	$4,200,000 (3)
-Salary Remaining :	$1,800,000
Morgan Geekie	$3,900,000 (1)
-Salary Remaining :	$1,671,429
Jack Roslovic	$3,800,000 (3)
-Salary Remaining :	$1,628,571
Mason Appleton	$3,500,000 (4)
-Salary Remaining :	$1,500,000
Darren Raddysh	$3,250,000 (4)
-Salary Remaining :	$1,392,857
Carson Soucy	$2,750,000 (1)
-Salary Remaining :	$1,178,571
Frederick Gaudreau	$2,750,000 (1)
-Salary Remaining :	$1,178,571
Josh Brown	$2,500,000 (1)
-Salary Remaining :	$1,071,429
Alex Nedeljkovic	$2,000,000 (3)
-Salary Remaining :	$857,143
Joel Edmundson	$2,000,000 (2)
-Salary Remaining :	$857,143
William Carrier	$1,950,000 (2)
-Salary Remaining :	$835,714
Eric Robinson	$1,650,000 (1)
-Salary Remaining :	$707,143
Nate Schmidt	$1,500,000 (2)
-Salary Remaining :	$642,857
Nicolas Aube-Kubel	$1,500,000 (2)
-Salary Remaining :	$642,857
Pontus Holmberg	$1,300,000 (1)
-Salary Remaining :	$557,143
Craig Smith	$1,250,000 (2)
-Salary Remaining :	$535,714
Kyle Burroughs	$950,000 (3)
-Salary Remaining :	$407,143
Total Pro Players	23
Salary Commitment
Year 2024 : $70,850,000
Year 2025 : $46,950,000
Year 2026 : $32,900,000
Year 2027 : $6,750,000
Salary Average Commitment
Year 2024 : $70,850,000
Year 2025 : $46,950,000
Year 2026 : $32,900,000
Year 2027 : $6,750,000
Salary Cap with 1 Way Contract
Year 2024 : $70,850,000
Year 2025 : $46,950,000
Year 2026 : $32,900,000
Year 2027 : $6,750,000

Farm Players Salaries
Tony DeAngelo	$400,000 (1)
Salary Remaining :	$171,429
Denis Gurianov	$140,000 (4)
Salary Remaining :	$60,000
Andy Welinski	$140,000 (1)
Salary Remaining :	$60,000
Santtu Kinnunen	$130,000 (1)
Salary Remaining :	$55,714
Oliver Wahlstrom	$130,000 (1)
Salary Remaining :	$55,714
Liam Foudy	$130,000 (2)
Salary Remaining :	$55,714
Mackenzie MacEachern	$125,000 (1)
Salary Remaining :	$53,571
Clark Bishop	$120,000 (3)
Salary Remaining :	$51,429
Damien Giroux	$120,000 (2)
Salary Remaining :	$51,429
Lucas Condotta	$120,000 (4)
Salary Remaining :	$51,429
Gerry Mayhew	$100,000 (1)
Salary Remaining :	$42,857
Ben Meyers	$100,000 (1)
Salary Remaining :	$42,857
Kristians Rubins	$100,000 (1)
Salary Remaining :	$42,857
Logan Shaw	$100,000 (2)
Salary Remaining :	$42,857
Ivan Fedotov	$95,000 (1)
Salary Remaining :	$40,714
Josh Dunne	$90,000 (1)
Salary Remaining :	$38,571
Justin Richards	$90,000 (4)
Salary Remaining :	$38,571
Cole Reinhardt	$90,000 (2)
Salary Remaining :	$38,571
Kristian Reichel	$85,000 (3)
Salary Remaining :	$36,429
Cole Hults	$85,000 (1)
Salary Remaining :	$36,429
Alex Green	$80,000 (1)
Salary Remaining :	$34,286
Libor Hajek	$80,000 (1)
Salary Remaining :	$34,286
Kasimir Kaskisuo	$80,000 (1)
Salary Remaining :	$34,286
Arvid Holm	$75,000 (2)
Salary Remaining :	$32,143
Seth Helgeson	$70,000 (1)
Salary Remaining :	$30,000
Kyle Marino	$70,000 (1)
Salary Remaining :	$30,000
Austin Osmanski	$70,000 (1)
Salary Remaining :	$30,000
Yushiroh Hirano	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	28
Salary Commitment
Year 2024 : $3,085,000
Year 2025 : $1,070,000
Year 2026 : $555,000
Year 2027 : $350,000
Salary Average Commitment
Year 2024 : $3,070,000
Year 2025 : $1,055,000
Year 2026 : $540,000
Year 2027 : $350,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $300 - 2,400 - 40.00%
Level 2:	5000 - $250 - 2,000 - 40.00%
Level 3:	2000 - $175 - 800 - 40.00%
Level 4:	4000 - $100 - 1,600 - 40.00%
Luxury :	1000 - $900 - 400 - 40.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	7,200 - 40.00%
Average Income per Game	$2,801,200
Year to Date Revenue	$5,602,400
Expense
Pro Players Total Salaries	$82,261,555
Farm Players Total Salaries	$2,472,100
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$226,099,707
Projected Bank Account	$226,099,707

Pro Players Salaries
Filip Forsberg	$8,000,000 (2)
-Salary Remaining :	$3,428,571
Anders Lee	$7,000,000 (2)
-Salary Remaining :	$3,000,000
Ryan O'Reilly	$7,000,000 (2)
-Salary Remaining :	$3,000,000
Vince Dunn	$6,500,000 (3)
-Salary Remaining :	$2,785,714
Nino Niederreiter	$6,000,000 (1)
-Salary Remaining :	$2,571,429
Bryan Rust	$5,555,555 (3)
-Salary Remaining :	$2,380,952
Josh Anderson	$5,500,000 (2)
-Salary Remaining :	$2,357,143
Sean Durzi	$5,250,000 (2)
-Salary Remaining :	$2,250,000
Trevor Moore	$5,000,000 (4)
-Salary Remaining :	$2,142,857
Sergei Bobrovsky	$5,000,000 (1)
-Salary Remaining :	$2,142,857
Bowen Byram	$3,500,000 (2)
-Salary Remaining :	$1,500,000
Pyotr Kochetkov	$3,333,000 (3)
-Salary Remaining :	$1,428,429
Jesper Fast	$2,500,000 (2)
-Salary Remaining :	$1,071,429
Vincent Desharnais	$1,700,000 (3)
-Salary Remaining :	$728,571
Joe Veleno	$1,500,000 (2)
-Salary Remaining :	$642,857
Sam Steel	$1,500,000 (2)
-Salary Remaining :	$642,857
Daniel Vladar	$1,500,000 (1)
-Salary Remaining :	$642,857
William Lagesson	$1,283,000 (2)
-Salary Remaining :	$549,857
Klim Kostin	$1,100,000 (1)
-Salary Remaining :	$471,429
Martin Kaut	$990,000 (2)
-Salary Remaining :	$424,286
Dawson Mercer	$950,000 (1)
-Salary Remaining :	$407,143
Ridly Greig	$850,000 (2)
-Salary Remaining :	$364,286
Justin Brazeau	$750,000 (1)
-Salary Remaining :	$321,429
Total Pro Players	23
Salary Commitment
Year 2024 : $82,261,555
Year 2025 : $66,961,555
Year 2026 : $22,088,555
Year 2027 : $5,000,000
Salary Average Commitment
Year 2024 : $83,611,555
Year 2025 : $66,811,555
Year 2026 : $22,088,555
Year 2027 : $5,000,000
Salary Cap with 1 Way Contract
Year 2024 : $82,261,555
Year 2025 : $66,961,555
Year 2026 : $22,088,555
Year 2027 : $5,000,000

Farm Players Salaries
Conor Sheary	$375,000 (2)
Salary Remaining :	$160,714
Filip Zadina	$220,000 (1)
Salary Remaining :	$94,286
Nicklas Backstrom	$101,200 (1)
Salary Remaining :	$43,371
Ian Mitchell	$100,000 (2)
Salary Remaining :	$42,857
Alex Barre-Boulet	$95,000 (1)
Salary Remaining :	$40,714
Michael Pezzetta	$93,500 (1)
Salary Remaining :	$40,071
Gustav Lindstrom	$90,000 (1)
Salary Remaining :	$38,571
Casey Fitzgerald	$90,000 (1)
Salary Remaining :	$38,571
Shane Bowers	$90,000 (1)
Salary Remaining :	$38,571
Jack LaFontaine	$88,000 (1)
Salary Remaining :	$37,714
Logan Day	$85,800 (1)
Salary Remaining :	$36,771
A.J. Greer	$85,000 (3)
Salary Remaining :	$36,429
Bobby Brink	$85,000 (1)
Salary Remaining :	$36,429
Will Bitten	$80,000 (2)
Salary Remaining :	$34,286
Lucas Johansen	$80,000 (1)
Salary Remaining :	$34,286
Mark Friedman	$77,300 (2)
Salary Remaining :	$33,129
Kevin Connauton	$76,300 (1)
Salary Remaining :	$32,700
Josh Currie	$70,000 (1)
Salary Remaining :	$30,000
John Lethemon	$70,000 (1)
Salary Remaining :	$30,000
Shawn Element	$70,000 (1)
Salary Remaining :	$30,000
Mark Pysyk	$70,000 (1)
Salary Remaining :	$30,000
Keaton Thompson	$70,000 (1)
Salary Remaining :	$30,000
Curtis Douglas	$70,000 (1)
Salary Remaining :	$30,000
Jack Rathbone	$70,000 (1)
Salary Remaining :	$30,000
Alex Gallant	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	25
Salary Commitment
Year 2024 : $2,472,100
Year 2025 : $717,300
Year 2026 : $85,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,479,600
Year 2025 : $717,300
Year 2026 : $85,000
Year 2027 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,862,500
Year to Date Revenue	$3,725,000
Expense
Pro Players Total Salaries	$91,833,333
Farm Players Total Salaries	$2,078,000
Coaches Total Salaries	$4,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$25,083,307
Projected Bank Account	$25,083,307

Pro Players Salaries
Mark Stone	$7,450,000 (3)
-Salary Remaining :	$3,192,857
Seth Jones	$7,200,000 (2)
-Salary Remaining :	$3,085,714
Noah Hanifin	$7,000,000 (4)
-Salary Remaining :	$3,000,000
Andrei Svechnikov	$7,000,000 (3)
-Salary Remaining :	$3,000,000
Evgeni Malkin	$7,000,000 (1)
-Salary Remaining :	$3,000,000
Jordan Staal	$6,500,000 (1)
-Salary Remaining :	$2,785,714
Jacob Markstrom	$6,333,333 (1)
-Salary Remaining :	$2,714,286
Jamie Benn	$6,250,000 (1)
-Salary Remaining :	$2,678,571
Matt Duchene	$6,000,000 (1)
-Salary Remaining :	$2,571,429
Tyler Bertuzzi	$5,500,000 (4)
-Salary Remaining :	$2,357,143
Tyler Seguin	$5,250,000 (3)
-Salary Remaining :	$2,250,000
Yegor Sharangovich	$3,850,000 (1)
-Salary Remaining :	$1,650,000
Jonas Siegenthaler	$3,700,000 (4)
-Salary Remaining :	$1,585,714
Semyon Varlamov	$3,500,000 (1)
-Salary Remaining :	$1,500,000
Erik Johnson (Out of Payroll)	$1,850,000 (2)
-Salary Remaining :	$792,857
Ryan Poehling	$1,850,000 (2)
-Salary Remaining :	$792,857
Jakob Silfverberg	$1,500,000 (1)
-Salary Remaining :	$642,857
Matt Nieto	$1,250,000 (1)
-Salary Remaining :	$535,714
Bobby McMann	$1,000,000 (3)
-Salary Remaining :	$428,571
Cole Koepke	$950,000 (1)
-Salary Remaining :	$407,143
Justin Schultz	$950,000 (1)
-Salary Remaining :	$407,143
Jack Johnson	$900,000 (1)
-Salary Remaining :	$385,714
Nikita Zaitsev	$900,000 (1)
-Salary Remaining :	$385,714
Total Pro Players	23
Salary Commitment
Year 2024 : $93,683,333
Year 2025 : $47,800,000
Year 2026 : $36,900,000
Year 2027 : $16,200,000
Salary Average Commitment
Year 2024 : $93,683,334
Year 2025 : $47,800,000
Year 2026 : $36,900,000
Year 2027 : $16,200,000
Salary Cap with 1 Way Contract
Year 2024 : $93,683,333
Year 2025 : $47,800,000
Year 2026 : $36,900,000
Year 2027 : $16,200,000

Farm Players Salaries
Austin Watson	$125,000 (1)
Salary Remaining :	$53,571
Jordan Gross	$120,000 (1)
Salary Remaining :	$51,429
Jesse Puljujarvi	$100,000 (1)
Salary Remaining :	$42,857
Jeremy Davies	$97,500 (1)
Salary Remaining :	$41,786
Troy Grosenick	$90,000 (1)
Salary Remaining :	$38,571
Ryan Reaves	$90,000 (1)
Salary Remaining :	$38,571
Calen Addison	$90,000 (4)
Salary Remaining :	$38,571
Nathan Smith	$87,500 (3)
Salary Remaining :	$37,500
Wyatt Newpower	$85,000 (1)
Salary Remaining :	$36,429
Jackson van de Leest	$73,000 (2)
Salary Remaining :	$31,286
Anthony Angello	$70,000 (1)
Salary Remaining :	$30,000
Philippe Maillet	$70,000 (1)
Salary Remaining :	$30,000
Kale Kessy	$70,000 (1)
Salary Remaining :	$30,000
Rocco Grimaldi	$70,000 (1)
Salary Remaining :	$30,000
Seth Griffith	$70,000 (1)
Salary Remaining :	$30,000
Ken Appleby	$70,000 (1)
Salary Remaining :	$30,000
Hayden Hodgson	$70,000 (1)
Salary Remaining :	$30,000
Ludovic Waeber	$70,000 (1)
Salary Remaining :	$30,000
Tanner Fritz	$70,000 (1)
Salary Remaining :	$30,000
Adam Brooks	$70,000 (1)
Salary Remaining :	$30,000
Jake Gaudet	$70,000 (1)
Salary Remaining :	$30,000
Mark Senden	$70,000 (1)
Salary Remaining :	$30,000
Owen Headrick	$70,000 (1)
Salary Remaining :	$30,000
Roman Kinal	$70,000 (1)
Salary Remaining :	$30,000
Wade Allison	$70,000 (1)
Salary Remaining :	$30,000
Robbie Russo	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	26
Salary Commitment
Year 2024 : $2,078,000
Year 2025 : $250,500
Year 2026 : $177,500
Year 2027 : $90,000
Salary Average Commitment
Year 2024 : $2,078,000
Year 2025 : $250,500
Year 2026 : $177,500
Year 2027 : $90,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $135 - 0 - 0.00%
Level 2:	5000 - $112 - 0 - 0.00%
Level 3:	2000 - $87 - 0 - 0.00%
Level 4:	4000 - $42 - 0 - 0.00%
Luxury :	1000 - $310 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,400,000
Farm Players Total Salaries	$2,760,000
Coaches Total Salaries	$4,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$803,380
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$8,063,666
Projected Bank Account	$8,063,666

Pro Players Salaries
Logan Couture	$8,500,000 (4)
-Salary Remaining :	$3,642,857
Jaden Schwartz	$6,250,000 (3)
-Salary Remaining :	$2,678,571
Andre Burakovsky	$6,000,000 (2)
-Salary Remaining :	$2,571,429
Ondrej Palat	$6,000,000 (2)
-Salary Remaining :	$2,571,429
Andreas Athanasiou	$4,750,000 (4)
-Salary Remaining :	$2,035,714
Niko Mikkola	$4,500,000 (4)
-Salary Remaining :	$1,928,571
Brandon Saad	$4,500,000 (3)
-Salary Remaining :	$1,928,571
Marc-Edouard Vlasic	$4,000,000 (3)
-Salary Remaining :	$1,714,286
Pierre Engvall	$4,000,000 (4)
-Salary Remaining :	$1,714,286
Vitek Vanecek	$4,000,000 (2)
-Salary Remaining :	$1,714,286
Sean Kuraly	$3,750,000 (4)
-Salary Remaining :	$1,607,143
Olli Maatta	$3,500,000 (4)
-Salary Remaining :	$1,500,000
Cal Clutterbuck	$2,750,000 (4)
-Salary Remaining :	$1,178,571
Kevin Shattenkirk	$2,500,000 (3)
-Salary Remaining :	$1,071,429
Jarred Tinordi	$2,000,000 (4)
-Salary Remaining :	$857,143
Erik Brannstrom	$1,450,000 (1)
-Salary Remaining :	$621,429
Conor Timmins	$1,250,000 (1)
-Salary Remaining :	$535,714
Jesper Boqvist	$1,250,000 (1)
-Salary Remaining :	$535,714
Ryan Carpenter	$1,000,000 (2)
-Salary Remaining :	$428,571
Boris Katchouk	$950,000 (1)
-Salary Remaining :	$407,143
Clay Stevenson	$850,000 (2)
-Salary Remaining :	$364,286
Nico Daws	$850,000 (1)
-Salary Remaining :	$364,286
Will Cuylle	$800,000 (1)
-Salary Remaining :	$342,857
Total Pro Players	23
Salary Commitment
Year 2024 : $75,400,000
Year 2025 : $68,850,000
Year 2026 : $51,000,000
Year 2027 : $33,750,000
Salary Average Commitment
Year 2024 : $75,150,000
Year 2025 : $68,850,000
Year 2026 : $51,000,000
Year 2027 : $33,750,000
Salary Cap with 1 Way Contract
Year 2024 : $75,400,000
Year 2025 : $68,850,000
Year 2026 : $51,000,000
Year 2027 : $33,750,000

Farm Players Salaries
Will Butcher	$332,500 (1)
Salary Remaining :	$142,500
Caleb Jones	$200,000 (4)
Salary Remaining :	$85,714
Milan Lucic	$200,000 (3)
Salary Remaining :	$85,714
Andreas Englund	$175,000 (3)
Salary Remaining :	$75,000
Steven Santini	$105,000 (2)
Salary Remaining :	$45,000
Nolan Foote	$97,500 (2)
Salary Remaining :	$41,786
Billy Sweezey	$95,000 (3)
Salary Remaining :	$40,714
Jon Gillies	$95,000 (2)
Salary Remaining :	$40,714
Jacob Larsson	$92,500 (2)
Salary Remaining :	$39,643
John Ludvig	$90,000 (2)
Salary Remaining :	$38,571
Lias Andersson	$90,000 (1)
Salary Remaining :	$38,571
Evan Fitzpatrick	$87,500 (1)
Salary Remaining :	$37,500
Jonas Rondbjerg	$85,000 (1)
Salary Remaining :	$36,429
Evan Polei	$85,000 (2)
Salary Remaining :	$36,429
Greg Printz	$85,000 (2)
Salary Remaining :	$36,429
John Stevens	$85,000 (2)
Salary Remaining :	$36,429
Nathan Sucese	$85,000 (2)
Salary Remaining :	$36,429
Brayden Burke	$85,000 (2)
Salary Remaining :	$36,429
Zach Dean	$85,000 (3)
Salary Remaining :	$36,429
Lukas Rousek	$80,000 (1)
Salary Remaining :	$34,286
Aku Raty	$75,000 (2)
Salary Remaining :	$32,143
Brandon Hickey	$70,000 (1)
Salary Remaining :	$30,000
Sam Jardine	$70,000 (1)
Salary Remaining :	$30,000
Chris Terry	$70,000 (1)
Salary Remaining :	$30,000
Georgii Merkulov	$70,000 (2)
Salary Remaining :	$30,000
Nathan Todd	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	26
Salary Commitment
Year 2024 : $2,760,000
Year 2025 : $1,805,000
Year 2026 : $755,000
Year 2027 : $200,000
Salary Average Commitment
Year 2024 : $2,675,000
Year 2025 : $1,720,000
Year 2026 : $730,000
Year 2027 : $200,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,945,000
Farm Players Total Salaries	$2,677,500
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,200,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$28,008,041
Projected Bank Account	$28,008,041

Pro Players Salaries
Nikita Kucherov	$12,000,000 (5)
-Salary Remaining :	$5,142,857
Kris Letang	$7,250,000 (1)
-Salary Remaining :	$3,107,143
Nikolaj Ehlers	$7,000,000 (1)
-Salary Remaining :	$3,000,000
Martin Jones	$6,500,000 (2)
-Salary Remaining :	$2,785,714
Dylan Cozens	$6,000,000 (4)
-Salary Remaining :	$2,571,429
Neal Pionk	$5,950,000 (3)
-Salary Remaining :	$2,550,000
Yanni Gourde	$5,250,000 (3)
-Salary Remaining :	$2,250,000
Joel Eriksson Ek	$4,500,000 (1)
-Salary Remaining :	$1,928,571
Jeff Skinner	$4,500,000 (2)
-Salary Remaining :	$1,928,571
J.J. Moser	$3,700,000 (3)
-Salary Remaining :	$1,585,714
Will Borgen	$3,400,000 (4)
-Salary Remaining :	$1,457,143
Connor Ingram	$2,850,000 (2)
-Salary Remaining :	$1,221,429
Jordan Greenway	$2,750,000 (1)
-Salary Remaining :	$1,178,571
Jan Rutta	$2,750,000 (2)
-Salary Remaining :	$1,178,571
Colton Sissons	$2,500,000 (2)
-Salary Remaining :	$1,071,429
Connor Clifton	$2,500,000 (1)
-Salary Remaining :	$1,071,429
Drew O'Connor	$2,000,000 (4)
-Salary Remaining :	$857,143
Zach Parise	$1,250,000 (1)
-Salary Remaining :	$535,714
Beck Malenstyn	$1,045,000 (1)
-Salary Remaining :	$447,857
Owen Power	$950,000 (2)
-Salary Remaining :	$407,143
Dennis Gilbert	$850,000 (3)
-Salary Remaining :	$364,286
Valtteri Puustinen	$750,000 (1)
-Salary Remaining :	$321,429
Martin Pospisil	$700,000 (1)
-Salary Remaining :	$300,000
Total Pro Players	23
Salary Commitment
Year 2024 : $86,945,000
Year 2025 : $59,200,000
Year 2026 : $39,150,000
Year 2027 : $23,400,000
Salary Average Commitment
Year 2024 : $86,770,000
Year 2025 : $59,025,000
Year 2026 : $39,150,000
Year 2027 : $23,400,000
Salary Cap with 1 Way Contract
Year 2024 : $86,945,000
Year 2025 : $59,200,000
Year 2026 : $39,150,000
Year 2027 : $23,400,000

Farm Players Salaries
Jujhar Khaira	$300,000 (2)
Salary Remaining :	$128,571
Zach Sanford	$170,000 (1)
Salary Remaining :	$72,857
Nick Blankenburg	$125,000 (1)
Salary Remaining :	$53,571
Radim Zohorna	$110,000 (1)
Salary Remaining :	$47,143
Taylor Ward	$100,000 (1)
Salary Remaining :	$42,857
Nick Cicek	$95,000 (1)
Salary Remaining :	$40,714
Joey Anderson	$92,500 (2)
Salary Remaining :	$39,643
Cole Krygier	$90,000 (3)
Salary Remaining :	$38,571
Marc McLaughlin	$85,000 (2)
Salary Remaining :	$36,429
Zach L'Heureux	$85,000 (3)
Salary Remaining :	$36,429
Erik Kallgren	$85,000 (2)
Salary Remaining :	$36,429
Bobby Trivigno	$85,000 (2)
Salary Remaining :	$36,429
Maxime Lajoie	$85,000 (1)
Salary Remaining :	$36,429
Nick Wolff	$85,000 (3)
Salary Remaining :	$36,429
Matvey Petrov	$80,000 (3)
Salary Remaining :	$34,286
Danila Klimovich	$80,000 (3)
Salary Remaining :	$34,286
Jakub Dobes	$80,000 (2)
Salary Remaining :	$34,286
Alex Steeves	$75,000 (1)
Salary Remaining :	$32,143
Linus Weissbach	$70,000 (1)
Salary Remaining :	$30,000
Dalton Smith	$70,000 (1)
Salary Remaining :	$30,000
Darren Brady	$70,000 (1)
Salary Remaining :	$30,000
Calle Rosen	$70,000 (1)
Salary Remaining :	$30,000
Ben Kraws	$70,000 (1)
Salary Remaining :	$30,000
Joseph Blandisi	$70,000 (1)
Salary Remaining :	$30,000
Austin Poganski	$70,000 (1)
Salary Remaining :	$30,000
Brenden Miller	$70,000 (1)
Salary Remaining :	$30,000
Tyson Kozak	$70,000 (3)
Salary Remaining :	$30,000
Tanner Laczynski	$70,000 (1)
Salary Remaining :	$30,000
Alex Belzile	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	29
Salary Commitment
Year 2024 : $2,677,500
Year 2025 : $1,217,500
Year 2026 : $490,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,652,500
Year 2025 : $1,217,500
Year 2026 : $490,000
Year 2027 : $0

Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $32 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,700,000
Farm Players Total Salaries	$1,675,000
Coaches Total Salaries	$3,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,350,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$35,641,347
Projected Bank Account	$35,641,347

Pro Players Salaries
Artemi Panarin	$9,450,000 (3)
-Salary Remaining :	$4,050,000
Tage Thompson	$8,250,000 (3)
-Salary Remaining :	$3,535,714
Alex DeBrincat	$7,800,000 (4)
-Salary Remaining :	$3,342,857
Brayden Schenn	$6,500,000 (3)
-Salary Remaining :	$2,785,714
Mikhail Sergachev	$6,500,000 (1)
-Salary Remaining :	$2,785,714
Vladimir Tarasenko	$5,750,000 (3)
-Salary Remaining :	$2,464,286
K'Andre Miller	$5,200,000 (4)
-Salary Remaining :	$2,228,571
Pierre-Luc Dubois	$4,500,000 (1)
-Salary Remaining :	$1,928,571
Ryan Hartman	$4,000,000 (4)
-Salary Remaining :	$1,714,286
Charlie Lindgren	$4,000,000 (4)
-Salary Remaining :	$1,714,286
Frederik Andersen	$3,950,000 (1)
-Salary Remaining :	$1,692,857
Jake McCabe	$3,500,000 (1)
-Salary Remaining :	$1,500,000
Mattias Samuelsson	$3,400,000 (2)
-Salary Remaining :	$1,457,143
Andrew Peeke	$3,200,000 (3)
-Salary Remaining :	$1,371,429
Ryan Lomberg	$1,350,000 (1)
-Salary Remaining :	$578,571
Nathan Bastian	$1,300,000 (1)
-Salary Remaining :	$557,143
Philippe Myers	$1,075,000 (3)
-Salary Remaining :	$460,714
Isac Lundestrom	$975,000 (2)
-Salary Remaining :	$417,857
Connor McMichael	$900,000 (1)
-Salary Remaining :	$385,714
Hendrix Lapierre	$900,000 (2)
-Salary Remaining :	$385,714
Jake Neighbours	$850,000 (2)
-Salary Remaining :	$364,286
Nicholas Robertson	$850,000 (1)
-Salary Remaining :	$364,286
Drew Commesso	$800,000 (2)
-Salary Remaining :	$342,857
Matthew Kessel	$700,000 (1)
-Salary Remaining :	$300,000
Total Pro Players	24
Salary Commitment
Year 2024 : $85,700,000
Year 2025 : $62,150,000
Year 2026 : $55,225,000
Year 2027 : $21,000,000
Salary Average Commitment
Year 2024 : $73,890,000
Year 2025 : $50,690,000
Year 2026 : $43,975,000
Year 2027 : $21,000,000
Salary Cap with 1 Way Contract
Year 2024 : $85,700,000
Year 2025 : $62,150,000
Year 2026 : $55,225,000
Year 2027 : $21,000,000

Farm Players Salaries
Cal Foote	$100,000 (1)
Salary Remaining :	$42,857
Ruslan Iskhakov	$85,000 (1)
Salary Remaining :	$36,429
Andrei Altybarmakyan	$85,000 (4)
Salary Remaining :	$36,429
Benoit-Olivier Groulx	$85,000 (4)
Salary Remaining :	$36,429
Jakob Pelletier	$85,000 (1)
Salary Remaining :	$36,429
Ryan Johnson	$85,000 (2)
Salary Remaining :	$36,429
Arnaud Durandeau	$80,000 (2)
Salary Remaining :	$34,286
Zach Uens	$80,000 (1)
Salary Remaining :	$34,286
Maxim Barbashev	$75,000 (3)
Salary Remaining :	$32,143
Brandon Coe	$75,000 (2)
Salary Remaining :	$32,143
Brandon Baddock	$70,000 (1)
Salary Remaining :	$30,000
Maxim Cajkovic	$70,000 (2)
Salary Remaining :	$30,000
Ashton Sautner	$70,000 (1)
Salary Remaining :	$30,000
Jeremy Brodeur	$70,000 (1)
Salary Remaining :	$30,000
Taylor Fedun	$70,000 (1)
Salary Remaining :	$30,000
Kyle Betts	$70,000 (1)
Salary Remaining :	$30,000
Karson Kuhlman	$70,000 (1)
Salary Remaining :	$30,000
Peter DiLiberatore	$70,000 (1)
Salary Remaining :	$30,000
Zac Dalpe	$70,000 (1)
Salary Remaining :	$30,000
Anders Bjork	$70,000 (1)
Salary Remaining :	$30,000
Cameron Gaunce	$70,000 (1)
Salary Remaining :	$30,000
Ryan Bednard	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	22
Salary Commitment
Year 2024 : $1,675,000
Year 2025 : $555,000
Year 2026 : $245,000
Year 2027 : $170,000
Salary Average Commitment
Year 2024 : $1,651,500
Year 2025 : $555,000
Year 2026 : $245,000
Year 2027 : $170,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $91 - 6,000 - 100.00%
Level 2:	5000 - $70 - 4,643 - 92.85%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $185 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	17,643 - 98.01%
Average Income per Game	$1,841,603
Year to Date Revenue	$3,683,205
Expense
Pro Players Total Salaries	$100,150,000
Farm Players Total Salaries	$1,980,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,777,040)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$21,737,813
Projected Bank Account	$21,737,813

Pro Players Salaries
David Pastrnak	$11,250,000 (3)
-Salary Remaining :	$4,821,429
Jack Hughes	$9,250,000 (3)
-Salary Remaining :	$3,964,286
Jonas Brodin	$7,000,000 (4)
-Salary Remaining :	$3,000,000
Brad Marchand	$6,850,000 (4)
-Salary Remaining :	$2,935,714
Vincent Trocheck	$6,850,000 (4)
-Salary Remaining :	$2,935,714
MacKenzie Weegar	$6,400,000 (1)
-Salary Remaining :	$2,742,857
Brandon Carlo	$5,500,000 (3)
-Salary Remaining :	$2,357,143
Mikael Granlund	$4,500,000 (3)
-Salary Remaining :	$1,928,571
Brian Dumoulin	$4,500,000 (2)
-Salary Remaining :	$1,928,571
Nikita Zadorov	$4,500,000 (2)
-Salary Remaining :	$1,928,571
Evan Rodrigues	$4,500,000 (2)
-Salary Remaining :	$1,928,571
Tyler Johnson	$4,250,000 (1)
-Salary Remaining :	$1,821,429
Jeremy Swayman	$3,350,000 (1)
-Salary Remaining :	$1,435,714
Joonas Korpisalo	$3,250,000 (1)
-Salary Remaining :	$1,392,857
Jack McBain	$2,750,000 (3)
-Salary Remaining :	$1,178,571
Alec Martinez	$2,500,000 (1)
-Salary Remaining :	$1,071,429
James van Riemsdyk	$2,500,000 (3)
-Salary Remaining :	$1,071,429
Brendan Smith	$2,500,000 (3)
-Salary Remaining :	$1,071,429
Yakov Trenin	$2,000,000 (3)
-Salary Remaining :	$857,143
Trent Frederic	$2,000,000 (1)
-Salary Remaining :	$857,143
Christian Fischer	$2,000,000 (3)
-Salary Remaining :	$857,143
Nick Bonino	$1,000,000 (1)
-Salary Remaining :	$428,571
Cole Sillinger	$950,000 (1)
-Salary Remaining :	$407,143
Total Pro Players	23
Salary Commitment
Year 2024 : $100,150,000
Year 2025 : $76,450,000
Year 2026 : $62,950,000
Year 2027 : $20,700,000
Salary Average Commitment
Year 2024 : $101,300,000
Year 2025 : $76,450,000
Year 2026 : $62,950,000
Year 2027 : $20,700,000
Salary Cap with 1 Way Contract
Year 2024 : $100,150,000
Year 2025 : $76,450,000
Year 2026 : $62,950,000
Year 2027 : $20,700,000

Farm Players Salaries
Tanner Pearson	$170,000 (1)
Salary Remaining :	$72,857
Jack Ahcan	$125,000 (3)
Salary Remaining :	$53,571
Jakub Zboril	$125,000 (3)
Salary Remaining :	$53,571
Felix Sandstrom	$95,000 (2)
Salary Remaining :	$40,714
Sasha Pastujov	$85,000 (3)
Salary Remaining :	$36,429
Zayde Wisdom	$80,000 (2)
Salary Remaining :	$34,286
Jake Wise	$80,000 (1)
Salary Remaining :	$34,286
Hugh McGing	$75,000 (1)
Salary Remaining :	$32,143
William Dufour	$75,000 (2)
Salary Remaining :	$32,143
William Villeneuve	$75,000 (2)
Salary Remaining :	$32,143
Curtis Hall	$75,000 (1)
Salary Remaining :	$32,143
Tyler Madden	$75,000 (1)
Salary Remaining :	$32,143
Adam Beckman	$75,000 (1)
Salary Remaining :	$32,143
Oscar Dansk	$70,000 (1)
Salary Remaining :	$30,000
Mitch McLain	$70,000 (1)
Salary Remaining :	$30,000
Nikolas Brouillard	$70,000 (1)
Salary Remaining :	$30,000
Parker Gahagen	$70,000 (1)
Salary Remaining :	$30,000
Josh Passolt	$70,000 (1)
Salary Remaining :	$30,000
Ryan Wagner	$70,000 (1)
Salary Remaining :	$30,000
Colton Poolman	$70,000 (1)
Salary Remaining :	$30,000
Patrick Moynihan	$70,000 (2)
Salary Remaining :	$30,000
Roland McKeown	$70,000 (1)
Salary Remaining :	$30,000
Dan Renouf	$70,000 (1)
Salary Remaining :	$30,000
Trevor Cosgrove	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	24
Salary Commitment
Year 2024 : $1,980,000
Year 2025 : $730,000
Year 2026 : $335,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,945,000
Year 2025 : $720,000
Year 2026 : $335,000
Year 2027 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,250,000
Farm Players Total Salaries	$2,157,500
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,071,620
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$35,975,019
Projected Bank Account	$35,975,019

Pro Players Salaries
Cale Makar	$9,500,000 (2)
-Salary Remaining :	$4,071,429
Quinn Hughes	$7,750,000 (3)
-Salary Remaining :	$3,321,429
Josh Manson	$6,000,000 (3)
-Salary Remaining :	$2,571,429
Trevor Zegras	$5,750,000 (3)
-Salary Remaining :	$2,464,286
Chandler Stephenson	$5,700,000 (4)
-Salary Remaining :	$2,442,857
Jake DeBrusk	$5,400,000 (5)
-Salary Remaining :	$2,314,286
Gustav Forsling	$5,250,000 (3)
-Salary Remaining :	$2,250,000
Erik Cernak	$4,500,000 (1)
-Salary Remaining :	$1,928,571
Radko Gudas (Out of Payroll)	$4,000,000 (4)
-Salary Remaining :	$1,714,286
Marcus Foligno	$3,750,000 (2)
-Salary Remaining :	$1,607,143
Nicolas Roy	$3,500,000 (3)
-Salary Remaining :	$1,500,000
Nils Hoglander	$2,500,000 (2)
-Salary Remaining :	$1,071,429
Sam Montembeault	$1,350,000 (1)
-Salary Remaining :	$578,571
Jon Merrill	$1,200,000 (2)
-Salary Remaining :	$514,286
Jalen Chatfield	$1,000,000 (1)
-Salary Remaining :	$428,571
Mark Kastelic	$1,000,000 (1)
-Salary Remaining :	$428,571
Vasily Podkolzin	$950,000 (1)
-Salary Remaining :	$407,143
Peyton Krebs	$950,000 (1)
-Salary Remaining :	$407,143
Ty Emberson	$950,000 (1)
-Salary Remaining :	$407,143
Logan Cooley	$950,000 (3)
-Salary Remaining :	$407,143
Pavel Dorofeyev	$850,000 (1)
-Salary Remaining :	$364,286
Landon Slaggert	$750,000 (2)
-Salary Remaining :	$321,429
Arvid Soderblom	$700,000 (1)
-Salary Remaining :	$300,000
Total Pro Players	23
Salary Commitment
Year 2024 : $74,250,000
Year 2025 : $62,000,000
Year 2026 : $44,300,000
Year 2027 : $15,100,000
Salary Average Commitment
Year 2024 : $74,400,000
Year 2025 : $61,750,000
Year 2026 : $44,050,000
Year 2027 : $15,100,000
Salary Cap with 1 Way Contract
Year 2024 : $74,250,000
Year 2025 : $62,000,000
Year 2026 : $44,300,000
Year 2027 : $15,100,000

Farm Players Salaries
Ethan Bear	$235,000 (1)
Salary Remaining :	$100,714
Akito Hirose	$95,000 (1)
Salary Remaining :	$40,714
Brad Lambert	$90,000 (3)
Salary Remaining :	$38,571
Aleksandr Kisakov	$90,000 (2)
Salary Remaining :	$38,571
David Goyette	$85,000 (2)
Salary Remaining :	$36,429
Nikita Chibrikov	$85,000 (3)
Salary Remaining :	$36,429
Axel Andersson	$80,000 (1)
Salary Remaining :	$34,286
Nikolas Matinpalo	$80,000 (1)
Salary Remaining :	$34,286
Arturs Silovs	$80,000 (1)
Salary Remaining :	$34,286
Patrik Koch	$80,000 (1)
Salary Remaining :	$34,286
Colton Dach	$80,000 (3)
Salary Remaining :	$34,286
Justin Sourdif	$80,000 (2)
Salary Remaining :	$34,286
Adam Wilsby	$77,500 (1)
Salary Remaining :	$33,214
Luke Krys	$75,000 (2)
Salary Remaining :	$32,143
Cole McWard	$75,000 (2)
Salary Remaining :	$32,143
Kyle Criscuolo	$70,000 (1)
Salary Remaining :	$30,000
Trent Miner	$70,000 (1)
Salary Remaining :	$30,000
John Parker-Jones	$70,000 (1)
Salary Remaining :	$30,000
Pierrick Dube	$70,000 (2)
Salary Remaining :	$30,000
Yaniv Perets	$70,000 (1)
Salary Remaining :	$30,000
Chris Harpur	$70,000 (1)
Salary Remaining :	$30,000
Jeff Malott	$70,000 (1)
Salary Remaining :	$30,000
Amadeus Lombardi	$70,000 (3)
Salary Remaining :	$30,000
Max Sasson	$70,000 (1)
Salary Remaining :	$30,000
Bogdan Trineyev	$70,000 (2)
Salary Remaining :	$30,000
Nils Aman	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	26
Salary Commitment
Year 2024 : $2,157,500
Year 2025 : $870,000
Year 2026 : $325,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,092,500
Year 2025 : $825,000
Year 2026 : $325,000
Year 2027 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,862,500
Year to Date Revenue	$3,725,000
Expense
Pro Players Total Salaries	$84,900,000
Farm Players Total Salaries	$2,660,000
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,486,030
Projected Bank Account	$36,486,030

Pro Players Salaries
Leon Draisaitl	$12,900,000 (3)
-Salary Remaining :	$5,528,571
Nathan MacKinnon	$12,600,000 (2)
-Salary Remaining :	$5,400,000
Colton Parayko	$8,000,000 (4)
-Salary Remaining :	$3,428,571
Evan Bouchard	$7,350,000 (2)
-Salary Remaining :	$3,150,000
Zach Hyman	$5,500,000 (1)
-Salary Remaining :	$2,357,143
Jordan Eberle	$5,250,000 (3)
-Salary Remaining :	$2,250,000
Filip Hronek	$4,900,000 (1)
-Salary Remaining :	$2,100,000
Ilya Lyubushkin	$3,500,000 (4)
-Salary Remaining :	$1,500,000
Henri Jokiharju (Out of Payroll)	$3,350,000 (2)
-Salary Remaining :	$1,435,714
Cody Ceci	$3,000,000 (1)
-Salary Remaining :	$1,285,714
Warren Foegele	$3,000,000 (2)
-Salary Remaining :	$1,285,714
Stuart Skinner	$3,000,000 (1)
-Salary Remaining :	$1,285,714
Ryan McLeod	$3,000,000 (3)
-Salary Remaining :	$1,285,714
Nicholas Paul	$2,500,000 (1)
-Salary Remaining :	$1,071,429
Brett Kulak	$2,100,000 (1)
-Salary Remaining :	$900,000
Nico Sturm	$1,750,000 (2)
-Salary Remaining :	$750,000
Connor Brown	$1,600,000 (2)
-Salary Remaining :	$685,714
Kevin Lankinen	$1,500,000 (2)
-Salary Remaining :	$642,857
Corey Perry (Out of Payroll)	$1,500,000 (1)
-Salary Remaining :	$642,857
Paul Cotter	$1,500,000 (3)
-Salary Remaining :	$642,857
Mattias Janmark	$1,000,000 (1)
-Salary Remaining :	$428,571
Trevor Lewis	$950,000 (1)
-Salary Remaining :	$407,143
Total Pro Players	22
Salary Commitment
Year 2024 : $89,750,000
Year 2025 : $65,300,000
Year 2026 : $34,150,000
Year 2027 : $11,500,000
Salary Average Commitment
Year 2024 : $89,750,000
Year 2025 : $65,300,000
Year 2026 : $34,150,000
Year 2027 : $11,500,000
Salary Cap with 1 Way Contract
Year 2024 : $89,750,000
Year 2025 : $65,300,000
Year 2026 : $34,150,000
Year 2027 : $11,500,000

Farm Players Salaries
Ben Harpur	$200,000 (1)
Salary Remaining :	$85,714
Sammy Blais	$150,000 (2)
Salary Remaining :	$64,286
Connor Mackey	$140,000 (4)
Salary Remaining :	$60,000
Ross Johnston	$140,000 (2)
Salary Remaining :	$60,000
Ryan Fanti	$130,000 (3)
Salary Remaining :	$55,714
Dylan Gambrell	$110,000 (2)
Salary Remaining :	$47,143
Cooper Marody	$110,000 (2)
Salary Remaining :	$47,143
Kevin Gravel	$100,000 (3)
Salary Remaining :	$42,857
Drake Caggiula	$95,000 (2)
Salary Remaining :	$40,714
Ben Hutton	$95,000 (2)
Salary Remaining :	$40,714
Dylan Holloway	$95,000 (2)
Salary Remaining :	$40,714
Patrick Brown	$95,000 (2)
Salary Remaining :	$40,714
Andrew Agozzino	$95,000 (2)
Salary Remaining :	$40,714
Justin Bailey	$90,000 (3)
Salary Remaining :	$38,571
Raphael Lavoie	$90,000 (2)
Salary Remaining :	$38,571
Olen Zellweger	$90,000 (3)
Salary Remaining :	$38,571
Devin Shore	$85,000 (2)
Salary Remaining :	$36,429
Olivier Rodrigue	$80,000 (2)
Salary Remaining :	$34,286
Greg McKegg	$80,000 (1)
Salary Remaining :	$34,286
Kyle Clifford	$80,000 (1)
Salary Remaining :	$34,286
Connor Carrick	$80,000 (3)
Salary Remaining :	$34,286
Dmitri Samorukov	$80,000 (1)
Salary Remaining :	$34,286
Ryan Dzingel	$70,000 (1)
Salary Remaining :	$30,000
Dominik Shine	$70,000 (1)
Salary Remaining :	$30,000
Michael Joyaux	$70,000 (1)
Salary Remaining :	$30,000
Adam Karashik	$70,000 (1)
Salary Remaining :	$30,000
Dylan Garand	$70,000 (2)
Salary Remaining :	$30,000
Total Farm Players	27
Salary Commitment
Year 2024 : $2,660,000
Year 2025 : $1,940,000
Year 2026 : $630,000
Year 2027 : $140,000
Salary Average Commitment
Year 2024 : $2,635,000
Year 2025 : $1,915,000
Year 2026 : $630,000
Year 2027 : $140,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	6000 - $90 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $30 - 2,000 - 100.00%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $185 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,735,850
Year to Date Revenue	$3,471,700
Expense
Pro Players Total Salaries	$72,675,000
Farm Players Total Salaries	$3,405,000
Coaches Total Salaries	$2,450,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,425,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,064,408
Projected Bank Account	$36,064,408

Pro Players Salaries
Torey Krug	$6,250,000 (1)
-Salary Remaining :	$2,678,571
Ryan Strome	$6,175,000 (1)
-Salary Remaining :	$2,646,429
Kyle Palmieri	$5,750,000 (1)
-Salary Remaining :	$2,464,286
Boone Jenner (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$2,357,143
Jason Zucker	$4,500,000 (1)
-Salary Remaining :	$1,928,571
Jake Bean	$4,500,000 (1)
-Salary Remaining :	$1,928,571
Shane Pinto	$4,150,000 (3)
-Salary Remaining :	$1,778,571
Karel Vejmelka	$4,000,000 (2)
-Salary Remaining :	$1,714,286
Travis Sanheim	$3,850,000 (1)
-Salary Remaining :	$1,650,000
Dmitry Kulikov	$3,500,000 (1)
-Salary Remaining :	$1,500,000
T.J. Oshie	$3,500,000 (1)
-Salary Remaining :	$1,500,000
Luke Schenn	$3,000,000 (4)
-Salary Remaining :	$1,285,714
Calle Jarnkrok	$3,000,000 (3)
-Salary Remaining :	$1,285,714
Ryan Donato	$2,750,000 (1)
-Salary Remaining :	$1,178,571
Oliver Ekman-Larsson	$2,250,000 (1)
-Salary Remaining :	$964,286
Alex Lyon	$1,750,000 (1)
-Salary Remaining :	$750,000
Connor Dewar	$1,600,000 (2)
-Salary Remaining :	$685,714
Oskar Sundqvist	$1,500,000 (1)
-Salary Remaining :	$642,857
Michael Eyssimont	$1,350,000 (3)
-Salary Remaining :	$578,571
Jeff Carter	$1,200,000 (1)
-Salary Remaining :	$514,286
Derek Ryan	$950,000 (1)
-Salary Remaining :	$407,143
Mitchell Chaffee	$900,000 (3)
-Salary Remaining :	$385,714
Michael Kesselring	$750,000 (1)
-Salary Remaining :	$321,429
Total Pro Players	23
Salary Commitment
Year 2024 : $72,675,000
Year 2025 : $23,500,000
Year 2026 : $17,900,000
Year 2027 : $8,500,000
Salary Average Commitment
Year 2024 : $69,475,000
Year 2025 : $23,500,000
Year 2026 : $17,900,000
Year 2027 : $8,500,000
Salary Cap with 1 Way Contract
Year 2024 : $72,675,000
Year 2025 : $23,500,000
Year 2026 : $17,900,000
Year 2027 : $8,500,000

Farm Players Salaries
Mike Hoffman	$550,000 (1)
Salary Remaining :	$235,714
Dillon Dube	$365,000 (2)
Salary Remaining :	$156,429
Kevin Labanc	$300,000 (2)
Salary Remaining :	$128,571
Riley Stillman	$95,000 (3)
Salary Remaining :	$40,714
Mitchell Stephens	$95,000 (4)
Salary Remaining :	$40,714
Jiri Kulich	$90,000 (2)
Salary Remaining :	$38,571
William Wallinder	$90,000 (2)
Salary Remaining :	$38,571
Axel Jonsson-Fjallby	$90,000 (3)
Salary Remaining :	$38,571
Jonah Gadjovich	$90,000 (1)
Salary Remaining :	$38,571
Jacob Perreault	$90,000 (2)
Salary Remaining :	$38,571
Luca Del Bel Belluz	$85,000 (3)
Salary Remaining :	$36,429
Samuel Helenius	$85,000 (2)
Salary Remaining :	$36,429
Jean-Luc Foudy	$85,000 (2)
Salary Remaining :	$36,429
Reid Schaefer	$85,000 (3)
Salary Remaining :	$36,429
Akil Thomas	$85,000 (1)
Salary Remaining :	$36,429
William Stromgren	$85,000 (2)
Salary Remaining :	$36,429
Vincent Iorio	$80,000 (2)
Salary Remaining :	$34,286
Vladislav Kolyachonok	$80,000 (1)
Salary Remaining :	$34,286
Ryder Korczak	$80,000 (2)
Salary Remaining :	$34,286
Danny Zhilkin	$80,000 (3)
Salary Remaining :	$34,286
Gage Alexander	$75,000 (2)
Salary Remaining :	$32,143
Jakub Brabenec	$75,000 (3)
Salary Remaining :	$32,143
Tucker Robertson	$75,000 (3)
Salary Remaining :	$32,143
Thomas Milic	$75,000 (3)
Salary Remaining :	$32,143
Calle Sjalin	$70,000 (1)
Salary Remaining :	$30,000
Konnor Smith	$70,000 (3)
Salary Remaining :	$30,000
Michael Callahan	$70,000 (1)
Salary Remaining :	$30,000
CJ Suess	$70,000 (1)
Salary Remaining :	$30,000
Nicholas Jones	$70,000 (1)
Salary Remaining :	$30,000
Elmer Soderblom	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	30
Salary Commitment
Year 2024 : $3,405,000
Year 2025 : $2,250,000
Year 2026 : $825,000
Year 2027 : $95,000
Salary Average Commitment
Year 2024 : $3,235,000
Year 2025 : $2,105,000
Year 2026 : $810,000
Year 2027 : $95,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,535,000
Farm Players Total Salaries	$2,575,000
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,850,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$11,719,546
Projected Bank Account	$11,719,546

Pro Players Salaries
Darnell Nurse	$8,250,000 (2)
-Salary Remaining :	$3,535,714
Alex Killorn	$7,500,000 (3)
-Salary Remaining :	$3,214,286
Brett Pesce	$6,185,000 (1)
-Salary Remaining :	$2,650,714
Andrei Kuzmenko	$5,750,000 (5)
-Salary Remaining :	$2,464,286
Samuel Girard	$5,500,000 (1)
-Salary Remaining :	$2,357,143
Anthony Cirelli	$4,900,000 (3)
-Salary Remaining :	$2,100,000
Timothy Liljegren	$4,500,000 (1)
-Salary Remaining :	$1,928,571
Jonathan Drouin	$4,500,000 (4)
-Salary Remaining :	$1,928,571
Darcy Kuemper	$4,000,000 (1)
-Salary Remaining :	$1,714,286
Rasmus Sandin	$3,700,000 (3)
-Salary Remaining :	$1,585,714
Alexander Romanov	$3,650,000 (2)
-Salary Remaining :	$1,564,286
Anthony Duclair	$3,500,000 (2)
-Salary Remaining :	$1,500,000
Dante Fabbro	$2,850,000 (1)
-Salary Remaining :	$1,221,429
Philipp Kurashev	$2,250,000 (1)
-Salary Remaining :	$964,286
Sam Lafferty	$2,150,000 (4)
-Salary Remaining :	$921,429
Evgeny Kuznetsov	$2,000,000 (1)
-Salary Remaining :	$857,143
Stefan Noesen	$1,800,000 (2)
-Salary Remaining :	$771,429
Jimmy Vesey	$1,450,000 (1)
-Salary Remaining :	$621,429
Nick Bjugstad	$1,250,000 (2)
-Salary Remaining :	$535,714
Anthony Stolarz	$1,250,000 (2)
-Salary Remaining :	$535,714
Joseph Woll	$900,000 (1)
-Salary Remaining :	$385,714
Fabian Zetterlund	$850,000 (1)
-Salary Remaining :	$364,286
Simon Holmstrom	$850,000 (1)
-Salary Remaining :	$364,286
Total Pro Players	23
Salary Commitment
Year 2024 : $79,535,000
Year 2025 : $48,200,000
Year 2026 : $28,500,000
Year 2027 : $12,400,000
Salary Average Commitment
Year 2024 : $79,385,000
Year 2025 : $48,200,000
Year 2026 : $28,500,000
Year 2027 : $12,400,000
Salary Cap with 1 Way Contract
Year 2024 : $79,535,000
Year 2025 : $48,200,000
Year 2026 : $28,500,000
Year 2027 : $12,400,000

Farm Players Salaries
Elvis Merzlikins	$400,000 (3)
Salary Remaining :	$171,429
Tomas Tatar	$350,000 (2)
Salary Remaining :	$150,000
Vinni Lettieri	$200,000 (2)
Salary Remaining :	$85,714
Alexander Holtz	$95,000 (2)
Salary Remaining :	$40,714
Mason Shaw	$95,000 (1)
Salary Remaining :	$40,714
Kyle MacLean	$95,000 (1)
Salary Remaining :	$40,714
Nikita Tolopilo	$95,000 (1)
Salary Remaining :	$40,714
Mathias Laferriere	$82,500 (1)
Salary Remaining :	$35,357
Peetro Seppala	$82,500 (1)
Salary Remaining :	$35,357
Jacob Gaucher	$82,500 (1)
Salary Remaining :	$35,357
Ville Petman	$82,500 (1)
Salary Remaining :	$35,357
Will MacKinnon	$82,500 (1)
Salary Remaining :	$35,357
Strauss Mann	$82,500 (1)
Salary Remaining :	$35,357
Alex Kannok Leipert	$82,500 (1)
Salary Remaining :	$35,357
Zachary Massicotte	$82,500 (1)
Salary Remaining :	$35,357
Marshall Warren	$82,500 (1)
Salary Remaining :	$35,357
Riley Sutter	$82,500 (1)
Salary Remaining :	$35,357
Cristiano DiGiacinto	$70,000 (1)
Salary Remaining :	$30,000
Cole Clayton	$70,000 (1)
Salary Remaining :	$30,000
Nolan Stevens	$70,000 (1)
Salary Remaining :	$30,000
Christopher Brown	$70,000 (1)
Salary Remaining :	$30,000
Brendan Harris	$70,000 (1)
Salary Remaining :	$30,000
Mason Geertsen	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	23
Salary Commitment
Year 2024 : $2,575,000
Year 2025 : $1,045,000
Year 2026 : $400,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,550,000
Year 2025 : $1,020,000
Year 2026 : $400,000
Year 2027 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5500 - $65 - 5,402 - 98.22%
Level 3:	2500 - $44 - 2,122 - 84.88%
Level 4:	4092 - $25 - 4,092 - 100.00%
Luxury :	1000 - $125 - 1,000 - 100.00%
Total Capacity :	19092
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,616 - 97.51%
Average Income per Game	$1,894,979
Year to Date Revenue	$3,789,958
Expense
Pro Players Total Salaries	$68,758,950
Farm Players Total Salaries	$2,400,000
Coaches Total Salaries	$1,450,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$92,699,646
Projected Bank Account	$92,699,646

Pro Players Salaries
Kevin Hayes	$6,500,000 (1)
-Salary Remaining :	$2,785,714
Taylor Hall	$6,000,000 (2)
-Salary Remaining :	$2,571,429
Hampus Lindholm	$5,400,000 (1)
-Salary Remaining :	$2,314,286
Ville Husso	$4,508,950 (2)
-Salary Remaining :	$1,932,407
Morgan Frost	$4,000,000 (1)
-Salary Remaining :	$1,714,286
Nick Leddy	$4,000,000 (2)
-Salary Remaining :	$1,714,286
Filip Chytil	$3,750,000 (3)
-Salary Remaining :	$1,607,143
Chris Driedger	$3,500,000 (1)
-Salary Remaining :	$1,500,000
Justin Holl	$3,500,000 (1)
-Salary Remaining :	$1,500,000
Vladislav Namestnikov	$3,500,000 (2)
-Salary Remaining :	$1,500,000
Marcus Johansson	$3,000,000 (2)
-Salary Remaining :	$1,285,714
Marc Staal	$3,000,000 (1)
-Salary Remaining :	$1,285,714
Danton Heinen	$2,750,000 (2)
-Salary Remaining :	$1,178,571
Kaapo Kahkonen	$2,750,000 (3)
-Salary Remaining :	$1,178,571
Alexander Barabanov	$2,500,000 (1)
-Salary Remaining :	$1,071,429
Brock McGinn	$2,500,000 (1)
-Salary Remaining :	$1,071,429
Bokondji Imama	$2,000,000 (2)
-Salary Remaining :	$857,143
Michael Carcone	$1,300,000 (2)
-Salary Remaining :	$557,143
Connor Bedard	$950,000 (3)
-Salary Remaining :	$407,143
Pavel Mintyukov	$950,000 (3)
-Salary Remaining :	$407,143
Jackson LaCombe	$850,000 (1)
-Salary Remaining :	$364,286
Kirill Marchenko	$850,000 (1)
-Salary Remaining :	$364,286
Wyatt Kaiser	$700,000 (2)
-Salary Remaining :	$300,000
Total Pro Players	23
Salary Commitment
Year 2024 : $68,758,950
Year 2025 : $36,158,950
Year 2026 : $8,400,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $65,658,950
Year 2025 : $33,358,950
Year 2026 : $8,400,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $68,758,950
Year 2025 : $36,158,950
Year 2026 : $8,400,000
Year 2027 : $0

Farm Players Salaries
Collin Delia	$110,000 (1)
Salary Remaining :	$47,143
Grigori Denisenko	$100,000 (2)
Salary Remaining :	$42,857
Rasmus Kupari	$100,000 (1)
Salary Remaining :	$42,857
Matthew Villalta	$95,000 (2)
Salary Remaining :	$40,714
Ronnie Attard	$95,000 (1)
Salary Remaining :	$40,714
Kent Johnson	$95,000 (2)
Salary Remaining :	$40,714
Mavrik Bourque	$95,000 (2)
Salary Remaining :	$40,714
Cameron Crotty	$95,000 (2)
Salary Remaining :	$40,714
Luke Henman	$95,000 (2)
Salary Remaining :	$40,714
Kevin Korchinski	$95,000 (3)
Salary Remaining :	$40,714
Jakub Lauko	$95,000 (2)
Salary Remaining :	$40,714
Isak Rosen	$90,000 (2)
Salary Remaining :	$38,571
Sam Poulin	$90,000 (1)
Salary Remaining :	$38,571
Simon Lundmark	$85,000 (1)
Salary Remaining :	$36,429
Egor Afanasyev	$85,000 (1)
Salary Remaining :	$36,429
John Beecher	$85,000 (1)
Salary Remaining :	$36,429
Daniil Chayka	$85,000 (2)
Salary Remaining :	$36,429
Daniel Torgersson	$80,000 (2)
Salary Remaining :	$34,286
Michael Milne	$80,000 (2)
Salary Remaining :	$34,286
Dillon Hamaliuk	$80,000 (1)
Salary Remaining :	$34,286
Frederic Brunet	$75,000 (3)
Salary Remaining :	$32,143
Alexander Pashin	$75,000 (2)
Salary Remaining :	$32,143
Hugo Alnefelt	$70,000 (1)
Salary Remaining :	$30,000
Peter Abbandonato	$70,000 (1)
Salary Remaining :	$30,000
Carsen Twarynski	$70,000 (1)
Salary Remaining :	$30,000
Brady Lyle	$70,000 (1)
Salary Remaining :	$30,000
Eetu Makiniemi	$70,000 (1)
Salary Remaining :	$30,000
Simon Johansson	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	28
Salary Commitment
Year 2024 : $2,400,000
Year 2025 : $1,250,000
Year 2026 : $170,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,227,500
Year 2025 : $1,152,500
Year 2026 : $170,000
Year 2027 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $80 - 6,000 - 100.00%
Level 2:	5000 - $50 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $27 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,650,920
Year to Date Revenue	$3,301,840
Expense
Pro Players Total Salaries	$82,125,000
Farm Players Total Salaries	$3,174,500
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,256,250)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$16,239,721
Projected Bank Account	$16,239,721

Pro Players Salaries
Andrei Vasilevskiy	$9,750,000 (2)
-Salary Remaining :	$4,178,571
Zach Werenski	$8,750,000 (2)
-Salary Remaining :	$3,750,000
John Tavares	$7,750,000 (2)
-Salary Remaining :	$3,321,429
Jesper Bratt (Out of Payroll)	$7,175,000 (1)
-Salary Remaining :	$3,075,000
Claude Giroux	$6,750,000 (2)
-Salary Remaining :	$2,892,857
Bo Horvat	$6,700,000 (1)
-Salary Remaining :	$2,871,429
Jean-Gabriel Pageau	$5,850,000 (4)
-Salary Remaining :	$2,507,143
Troy Terry	$5,650,000 (1)
-Salary Remaining :	$2,421,429
Conor Garland	$5,400,000 (5)
-Salary Remaining :	$2,314,286
Vladislav Gavrikov	$5,275,000 (3)
-Salary Remaining :	$2,260,714
Erik Gudbranson	$4,450,000 (2)
-Salary Remaining :	$1,907,143
David Savard	$3,500,000 (2)
-Salary Remaining :	$1,500,000
Casey Cizikas	$3,500,000 (1)
-Salary Remaining :	$1,500,000
Laurent Brossoit	$2,400,000 (3)
-Salary Remaining :	$1,028,571
Sam Carrick	$1,200,000 (4)
-Salary Remaining :	$514,286
Gabriel Carlsson	$950,000 (2)
-Salary Remaining :	$407,143
Zach Bogosian	$950,000 (1)
-Salary Remaining :	$407,143
Julien Gauthier	$900,000 (3)
-Salary Remaining :	$385,714
Michael McCarron	$850,000 (2)
-Salary Remaining :	$364,286
Matthew Knies	$850,000 (3)
-Salary Remaining :	$364,286
Phillip Di Giuseppe	$700,000 (1)
-Salary Remaining :	$300,000
Total Pro Players	21
Salary Commitment
Year 2024 : $89,300,000
Year 2025 : $64,625,000
Year 2026 : $21,875,000
Year 2027 : $12,450,000
Salary Average Commitment
Year 2024 : $89,300,000
Year 2025 : $64,625,000
Year 2026 : $21,875,000
Year 2027 : $12,450,000
Salary Cap with 1 Way Contract
Year 2024 : $89,300,000
Year 2025 : $64,625,000
Year 2026 : $21,875,000
Year 2027 : $12,450,000

Farm Players Salaries
Dominik Kubalik	$190,000 (1)
Salary Remaining :	$81,429
Alex Goligoski	$190,000 (1)
Salary Remaining :	$81,429
Antti Raanta	$160,000 (3)
Salary Remaining :	$68,571
Mike Reilly	$150,000 (3)
Salary Remaining :	$64,286
Givani Smith	$120,000 (3)
Salary Remaining :	$51,429
Kurtis MacDermid	$117,000 (3)
Salary Remaining :	$50,143
Sampo Ranta	$100,000 (1)
Salary Remaining :	$42,857
Mikael Pyyhtia	$95,000 (2)
Salary Remaining :	$40,714
Jet Greaves	$95,000 (1)
Salary Remaining :	$40,714
Jordan Kawaguchi	$95,000 (2)
Salary Remaining :	$40,714
Ryan Shea	$95,000 (1)
Salary Remaining :	$40,714
Jacob Lucchini	$92,500 (4)
Salary Remaining :	$39,643
Brad Hunt	$90,000 (2)
Salary Remaining :	$38,571
Philip Tomasino	$90,000 (1)
Salary Remaining :	$38,571
Nicolas Deslauriers	$90,000 (2)
Salary Remaining :	$38,571
Nikita Nesterenko	$87,500 (2)
Salary Remaining :	$37,500
Victor Mancini	$87,000 (2)
Salary Remaining :	$37,286
Byron Froese	$85,000 (2)
Salary Remaining :	$36,429
Adam Sykora	$85,000 (2)
Salary Remaining :	$36,429
Nathan Legare	$85,000 (1)
Salary Remaining :	$36,429
Maxim Letunov	$82,500 (2)
Salary Remaining :	$35,357
Ty Ronning	$80,000 (2)
Salary Remaining :	$34,286
Adam Raska	$80,000 (2)
Salary Remaining :	$34,286
Samuel Bolduc	$80,000 (1)
Salary Remaining :	$34,286
Juuso Parssinen	$80,000 (1)
Salary Remaining :	$34,286
Jakub Skarek	$75,000 (1)
Salary Remaining :	$32,143
Caedan Bankier	$75,000 (3)
Salary Remaining :	$32,143
Jack Millar	$73,000 (2)
Salary Remaining :	$31,286
Valtteri Pulli	$70,000 (1)
Salary Remaining :	$30,000
Max McCormick	$70,000 (1)
Salary Remaining :	$30,000
Brett Sutter	$70,000 (1)
Salary Remaining :	$30,000
Cavan Fitzgerald	$70,000 (1)
Salary Remaining :	$30,000
Tory Dello	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	33
Salary Commitment
Year 2024 : $3,174,500
Year 2025 : $1,744,500
Year 2026 : $714,500
Year 2027 : $92,500
Salary Average Commitment
Year 2024 : $3,104,500
Year 2025 : $1,729,500
Year 2026 : $714,500
Year 2027 : $92,500

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $90 - 0 - 0.00%
Level 4:	4000 - $75 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,700,000
Farm Players Total Salaries	$1,938,000
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,967,220)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$26,664,201
Projected Bank Account	$26,664,201

Pro Players Salaries
Aleksander Barkov	$10,750,000 (2)
-Salary Remaining :	$4,607,143
Connor Hellebuyck	$8,600,000 (1)
-Salary Remaining :	$3,685,714
Mark Scheifele	$8,500,000 (4)
-Salary Remaining :	$3,642,857
Anze Kopitar	$7,750,000 (3)
-Salary Remaining :	$3,321,429
Patrik Laine	$7,500,000 (2)
-Salary Remaining :	$3,214,286
Valeri Nichushkin	$7,000,000 (4)
-Salary Remaining :	$3,000,000
Justin Faulk	$6,450,000 (3)
-Salary Remaining :	$2,764,286
Josh Morrissey	$6,100,000 (2)
-Salary Remaining :	$2,614,286
Mats Zuccarello	$5,500,000 (4)
-Salary Remaining :	$2,357,143
Noah Dobson	$5,250,000 (1)
-Salary Remaining :	$2,250,000
Marcus Pettersson	$3,950,000 (2)
-Salary Remaining :	$1,692,857
Joel Hofer	$2,200,000 (2)
-Salary Remaining :	$942,857
Pat Maroon	$1,200,000 (2)
-Salary Remaining :	$514,286
Louis Crevier	$950,000 (1)
-Salary Remaining :	$407,143
Cole Perfetti	$950,000 (1)
-Salary Remaining :	$407,143
Brandt Clarke	$950,000 (3)
-Salary Remaining :	$407,143
Brayden Pachal	$950,000 (2)
-Salary Remaining :	$407,143
Braden Schneider	$900,000 (1)
-Salary Remaining :	$385,714
Daniil Miromanov	$900,000 (1)
-Salary Remaining :	$385,714
Arthur Kaliyev	$850,000 (1)
-Salary Remaining :	$364,286
Michael Sgarbossa	$800,000 (1)
-Salary Remaining :	$342,857
Dmitri Voronkov	$700,000 (2)
-Salary Remaining :	$300,000
Total Pro Players	22
Salary Commitment
Year 2024 : $88,700,000
Year 2025 : $69,500,000
Year 2026 : $36,150,000
Year 2027 : $21,000,000
Salary Average Commitment
Year 2024 : $88,100,000
Year 2025 : $69,500,000
Year 2026 : $36,150,000
Year 2027 : $21,000,000
Salary Cap with 1 Way Contract
Year 2024 : $88,700,000
Year 2025 : $69,500,000
Year 2026 : $36,150,000
Year 2027 : $21,000,000

Farm Players Salaries
Carson Meyer	$110,000 (1)
Salary Remaining :	$47,143
Hardy Haman Aktell	$95,000 (1)
Salary Remaining :	$40,714
Joe Carroll	$95,000 (1)
Salary Remaining :	$40,714
Xavier Parent	$95,000 (1)
Salary Remaining :	$40,714
Andrew Lucas	$95,000 (1)
Salary Remaining :	$40,714
Luke Toporowski	$95,000 (1)
Salary Remaining :	$40,714
Nicholas Zabaneh	$95,000 (1)
Salary Remaining :	$40,714
Anthony Romano	$95,000 (1)
Salary Remaining :	$40,714
Zachary Okabe	$95,000 (1)
Salary Remaining :	$40,714
Dylan Wendt	$95,000 (1)
Salary Remaining :	$40,714
Maxence Guenette	$95,000 (1)
Salary Remaining :	$40,714
Kevin Wall	$95,000 (1)
Salary Remaining :	$40,714
Ilya Solovyov	$95,000 (1)
Salary Remaining :	$40,714
Dawson Barteaux	$95,000 (1)
Salary Remaining :	$40,714
Hunter Shepard	$80,500 (2)
Salary Remaining :	$34,500
Scott Walford	$80,000 (1)
Salary Remaining :	$34,286
Ivan Prosvetov	$77,500 (1)
Salary Remaining :	$33,214
Vadim Zherenko	$75,000 (2)
Salary Remaining :	$32,143
Akim Aliu	$70,000 (1)
Salary Remaining :	$30,000
Devante Stephens	$70,000 (1)
Salary Remaining :	$30,000
Chase Priskie	$70,000 (1)
Salary Remaining :	$30,000
Jarid Lukosevicius	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	22
Salary Commitment
Year 2024 : $1,938,000
Year 2025 : $155,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,913,000
Year 2025 : $155,500
Year 2026 : $0
Year 2027 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	6000 - $75 - 6,000 - 100.00%
Level 2:	5500 - $40 - 5,500 - 100.00%
Level 3:	2500 - $25 - 2,500 - 100.00%
Level 4:	4250 - $15 - 4,250 - 100.00%
Luxury :	1000 - $180 - 1,000 - 100.00%
Total Capacity :	19250
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	19,250 - 100.00%
Average Income per Game	$1,454,612
Year to Date Revenue	$2,909,224
Expense
Pro Players Total Salaries	$106,300,000
Farm Players Total Salaries	$2,702,500
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($7,944,516)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$4,994,274
Projected Bank Account	$4,994,274

Pro Players Salaries
Mitch Marner	$10,750,000 (5)
-Salary Remaining :	$4,607,143
Sidney Crosby	$8,700,000 (3)
-Salary Remaining :	$3,728,571
Jake Guentzel	$7,950,000 (2)
-Salary Remaining :	$3,407,143
Carter Verhaeghe	$7,750,000 (4)
-Salary Remaining :	$3,321,429
Mikael Backlund	$7,500,000 (1)
-Salary Remaining :	$3,214,286
Shea Theodore	$7,450,000 (2)
-Salary Remaining :	$3,192,857
Brent Burns	$7,000,000 (1)
-Salary Remaining :	$3,000,000
Jaccob Slavin	$6,750,000 (1)
-Salary Remaining :	$2,892,857
Ryan Nugent-Hopkins	$6,500,000 (1)
-Salary Remaining :	$2,785,714
Jamie Oleksiak	$5,500,000 (1)
-Salary Remaining :	$2,357,143
David Perron	$5,000,000 (1)
-Salary Remaining :	$2,142,857
Mikey Anderson	$4,000,000 (1)
-Salary Remaining :	$1,714,286
Joey Daccord	$3,750,000 (4)
-Salary Remaining :	$1,607,143
Adin Hill	$3,250,000 (1)
-Salary Remaining :	$1,392,857
Ilya Mikheyev	$3,250,000 (2)
-Salary Remaining :	$1,392,857
Luke Kunin	$3,150,000 (3)
-Salary Remaining :	$1,350,000
Noel Acciari	$2,250,000 (1)
-Salary Remaining :	$964,286
Blake Lizotte	$2,000,000 (4)
-Salary Remaining :	$857,143
Curtis Lazar	$1,500,000 (3)
-Salary Remaining :	$642,857
Logan Stankoven	$850,000 (3)
-Salary Remaining :	$364,286
Tim Berni	$750,000 (1)
-Salary Remaining :	$321,429
Kevin Rooney	$700,000 (1)
-Salary Remaining :	$300,000
Total Pro Players	22
Salary Commitment
Year 2024 : $106,300,000
Year 2025 : $57,100,000
Year 2026 : $38,450,000
Year 2027 : $24,250,000
Salary Average Commitment
Year 2024 : $106,250,000
Year 2025 : $57,100,000
Year 2026 : $38,450,000
Year 2027 : $24,250,000
Salary Cap with 1 Way Contract
Year 2024 : $106,300,000
Year 2025 : $57,100,000
Year 2026 : $38,450,000
Year 2027 : $24,250,000

Farm Players Salaries
Brendan Gaunce	$125,000 (2)
Salary Remaining :	$53,571
Mason Morelli	$100,000 (3)
Salary Remaining :	$42,857
Walker Duehr	$95,000 (2)
Salary Remaining :	$40,714
Connor G Murphy	$90,000 (1)
Salary Remaining :	$38,571
Jeremie Poirier	$90,000 (2)
Salary Remaining :	$38,571
Jonny Brodzinski	$90,000 (1)
Salary Remaining :	$38,571
Jordan Oesterle	$90,000 (1)
Salary Remaining :	$38,571
Drew Bavaro	$90,000 (1)
Salary Remaining :	$38,571
Daemon Hunt	$85,000 (1)
Salary Remaining :	$36,429
Dryden Hunt	$85,000 (1)
Salary Remaining :	$36,429
William Lockwood	$85,000 (1)
Salary Remaining :	$36,429
Tyler Angle	$85,000 (1)
Salary Remaining :	$36,429
Glenn Gawdin	$85,000 (3)
Salary Remaining :	$36,429
Dylan McIlrath	$85,000 (2)
Salary Remaining :	$36,429
Kaedan Korczak	$85,000 (1)
Salary Remaining :	$36,429
James Hamblin	$85,000 (2)
Salary Remaining :	$36,429
Filip Roos	$85,000 (2)
Salary Remaining :	$36,429
Noah Philp	$80,000 (2)
Salary Remaining :	$34,286
Tye Kartye	$80,000 (2)
Salary Remaining :	$34,286
Michael DiPietro	$80,000 (1)
Salary Remaining :	$34,286
Ben Jones	$77,500 (2)
Salary Remaining :	$33,214
Emilio Pettersen	$75,000 (1)
Salary Remaining :	$32,143
Adam Klapka	$75,000 (2)
Salary Remaining :	$32,143
Joe Hicketts	$70,000 (1)
Salary Remaining :	$30,000
Gabriel Carriere	$70,000 (1)
Salary Remaining :	$30,000
Henrik Rybinski	$70,000 (1)
Salary Remaining :	$30,000
Kyle Rau	$70,000 (1)
Salary Remaining :	$30,000
Jaxon Nelson	$70,000 (1)
Salary Remaining :	$30,000
Mack Guzda	$70,000 (1)
Salary Remaining :	$30,000
Anton Malmstrom	$70,000 (1)
Salary Remaining :	$30,000
Marc Gatcomb	$70,000 (1)
Salary Remaining :	$30,000
Mitchell Weeks	$70,000 (1)
Salary Remaining :	$30,000
Jack Thompson	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	33
Salary Commitment
Year 2024 : $2,702,500
Year 2025 : $1,062,500
Year 2026 : $185,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,652,500
Year 2025 : $1,062,500
Year 2026 : $185,000
Year 2027 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4500 - $15 - 0 - 0.00%
Luxury :	2500 - $170 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,800,000
Farm Players Total Salaries	$1,971,000
Coaches Total Salaries	$2,450,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,936,225
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$22,477,845
Projected Bank Account	$22,477,845

Pro Players Salaries
Callahan Burke	$9,050,000 (1)
-Salary Remaining :	$3,878,571
Nick Schmaltz	$6,850,000 (4)
-Salary Remaining :	$2,935,714
Brendan Gallagher	$6,000,000 (1)
-Salary Remaining :	$2,571,429
Max Domi	$5,450,000 (2)
-Salary Remaining :	$2,335,714
Rasmus Ristolainen	$5,000,000 (2)
-Salary Remaining :	$2,142,857
Evgenii Dadonov	$5,000,000 (1)
-Salary Remaining :	$2,142,857
Jesperi Kotkaniemi	$4,000,000 (1)
-Salary Remaining :	$1,714,286
Daniel Sprong	$3,200,000 (3)
-Salary Remaining :	$1,371,429
Sonny Milano	$2,750,000 (2)
-Salary Remaining :	$1,178,571
Sean Walker	$2,500,000 (1)
-Salary Remaining :	$1,071,429
Colin White	$2,250,000 (3)
-Salary Remaining :	$964,286
Matt Martin	$1,500,000 (1)
-Salary Remaining :	$642,857
Daniil Tarasov	$1,400,000 (2)
-Salary Remaining :	$600,000
Nick Cousins	$1,250,000 (1)
-Salary Remaining :	$535,714
Pierre-Edouard Bellemare	$1,100,000 (2)
-Salary Remaining :	$471,429
Scott Wedgewood	$1,000,000 (2)
-Salary Remaining :	$428,571
Joel Hanley	$1,000,000 (2)
-Salary Remaining :	$428,571
Alex Newhook	$950,000 (1)
-Salary Remaining :	$407,143
Lukas Reichel	$850,000 (1)
-Salary Remaining :	$364,286
Jordan Harris	$800,000 (1)
-Salary Remaining :	$342,857
Justus Annunen	$750,000 (1)
-Salary Remaining :	$321,429
Isaak Phillips	$750,000 (1)
-Salary Remaining :	$321,429
Alex Petrovic	$700,000 (1)
-Salary Remaining :	$300,000
Akira Schmid	$700,000 (1)
-Salary Remaining :	$300,000
Total Pro Players	24
Salary Commitment
Year 2024 : $64,800,000
Year 2025 : $30,000,000
Year 2026 : $12,300,000
Year 2027 : $6,850,000
Salary Average Commitment
Year 2024 : $59,750,000
Year 2025 : $25,250,000
Year 2026 : $12,300,000
Year 2027 : $6,850,000
Salary Cap with 1 Way Contract
Year 2024 : $64,800,000
Year 2025 : $30,000,000
Year 2026 : $12,300,000
Year 2027 : $6,850,000

Farm Players Salaries
Justin Dowling	$100,000 (1)
Salary Remaining :	$42,857
Colton White	$93,500 (4)
Salary Remaining :	$40,071
Brendan Brisson	$90,000 (2)
Salary Remaining :	$38,571
Victor Soderstrom	$90,000 (1)
Salary Remaining :	$38,571
Joel L'Esperance	$90,000 (2)
Salary Remaining :	$38,571
Samu Tuomaala	$90,000 (3)
Salary Remaining :	$38,571
Jackson Cates	$88,000 (2)
Salary Remaining :	$37,714
Vladislav Firstov	$85,000 (2)
Salary Remaining :	$36,429
Jake Christiansen	$82,500 (2)
Salary Remaining :	$35,357
Jonathan Aspirot	$80,000 (1)
Salary Remaining :	$34,286
Chase Wheatcroft	$80,000 (2)
Salary Remaining :	$34,286
Brendan Furry	$77,000 (2)
Salary Remaining :	$33,000
Santeri Hatakka	$75,000 (2)
Salary Remaining :	$32,143
Olle Lycksell	$75,000 (1)
Salary Remaining :	$32,143
Tyler Wotherspoon	$75,000 (1)
Salary Remaining :	$32,143
Montana Onyebuchi	$70,000 (1)
Salary Remaining :	$30,000
Cody Hodgson	$70,000 (1)
Salary Remaining :	$30,000
Callum Booth	$70,000 (1)
Salary Remaining :	$30,000
Nicholas Caamano	$70,000 (1)
Salary Remaining :	$30,000
Jon-Randall Avon	$70,000 (3)
Salary Remaining :	$30,000
Ryan MacKinnon	$70,000 (1)
Salary Remaining :	$30,000
Josh Melnick	$70,000 (2)
Salary Remaining :	$30,000
Hunter Drew	$70,000 (1)
Salary Remaining :	$30,000
Olivier Galipeau	$70,000 (1)
Salary Remaining :	$30,000
Remi Poirier	$70,000 (2)
Salary Remaining :	$30,000
Total Farm Players	25
Salary Commitment
Year 2024 : $1,971,000
Year 2025 : $1,061,000
Year 2026 : $253,500
Year 2027 : $93,500
Salary Average Commitment
Year 2024 : $1,926,000
Year 2025 : $1,041,000
Year 2026 : $253,500
Year 2027 : $93,500

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $60 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,625,000
Farm Players Total Salaries	$2,237,500
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$845,025
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$23,383,205
Projected Bank Account	$23,383,205

Pro Players Salaries
Brock Boeser	$7,600,000 (4)
-Salary Remaining :	$3,257,143
Elias Pettersson	$7,400,000 (2)
-Salary Remaining :	$3,171,429
Brandon Montour	$7,000,000 (4)
-Salary Remaining :	$3,000,000
Brock Nelson	$6,750,000 (2)
-Salary Remaining :	$2,892,857
Alexander Wennberg	$5,000,000 (2)
-Salary Remaining :	$2,142,857
John Klingberg	$5,000,000 (1)
-Salary Remaining :	$2,142,857
Lawson Crouse	$4,850,000 (3)
-Salary Remaining :	$2,078,571
Logan Thompson	$3,750,000 (3)
-Salary Remaining :	$1,607,143
Jani Hakanpaa	$3,500,000 (2)
-Salary Remaining :	$1,500,000
Troy Stecher	$2,250,000 (1)
-Salary Remaining :	$964,286
Morgan Barron	$1,600,000 (2)
-Salary Remaining :	$685,714
Kevin Bahl	$1,450,000 (2)
-Salary Remaining :	$621,429
Cal Petersen	$1,000,000 (2)
-Salary Remaining :	$428,571
Noah Gregor	$1,000,000 (2)
-Salary Remaining :	$428,571
Nikolai Knyzhov	$950,000 (1)
-Salary Remaining :	$407,143
Simon Nemec	$950,000 (3)
-Salary Remaining :	$407,143
Jake Leschyshyn	$900,000 (1)
-Salary Remaining :	$385,714
Jayden Struble	$850,000 (2)
-Salary Remaining :	$364,286
Nikita Popugaev	$850,000 (1)
-Salary Remaining :	$364,286
John Leonard	$800,000 (1)
-Salary Remaining :	$342,857
Jacob Moverare	$775,000 (1)
-Salary Remaining :	$332,143
Linus Karlsson	$700,000 (1)
-Salary Remaining :	$300,000
Jonathan Gruden	$700,000 (1)
-Salary Remaining :	$300,000
Total Pro Players	23
Salary Commitment
Year 2024 : $65,625,000
Year 2025 : $52,700,000
Year 2026 : $24,150,000
Year 2027 : $14,600,000
Salary Average Commitment
Year 2024 : $65,625,000
Year 2025 : $52,700,000
Year 2026 : $24,150,000
Year 2027 : $14,600,000
Salary Cap with 1 Way Contract
Year 2024 : $65,625,000
Year 2025 : $52,700,000
Year 2026 : $24,150,000
Year 2027 : $14,600,000

Farm Players Salaries
Matt Murray	$450,000 (1)
Salary Remaining :	$192,857
Tobias Bjornfot	$95,000 (2)
Salary Remaining :	$40,714
Robin Salo	$95,000 (2)
Salary Remaining :	$40,714
Ryan Merkley	$90,000 (1)
Salary Remaining :	$38,571
Fedor Svechkov	$90,000 (3)
Salary Remaining :	$38,571
Mackie Samoskevich	$85,000 (2)
Salary Remaining :	$36,429
Nico Myatovic	$85,000 (3)
Salary Remaining :	$36,429
Nathan Gaucher	$85,000 (3)
Salary Remaining :	$36,429
Brett Berard	$80,000 (2)
Salary Remaining :	$34,286
Carter Savoie	$80,000 (2)
Salary Remaining :	$34,286
Guillaume Brisebois	$77,500 (1)
Salary Remaining :	$33,214
Sean Farrell	$75,000 (2)
Salary Remaining :	$32,143
Jackson Blake	$75,000 (3)
Salary Remaining :	$32,143
Oskar Pettersson	$75,000 (3)
Salary Remaining :	$32,143
Keith Kinkaid	$70,000 (1)
Salary Remaining :	$30,000
Curtis McKenzie	$70,000 (1)
Salary Remaining :	$30,000
Sam Houde	$70,000 (1)
Salary Remaining :	$30,000
T.J. Tynan	$70,000 (1)
Salary Remaining :	$30,000
Michael Bullion	$70,000 (1)
Salary Remaining :	$30,000
Daniel Walcott	$70,000 (1)
Salary Remaining :	$30,000
Ross MacDougall	$70,000 (1)
Salary Remaining :	$30,000
Brandon Estes	$70,000 (1)
Salary Remaining :	$30,000
Zane McIntyre	$70,000 (1)
Salary Remaining :	$30,000
Cal O'Reilly	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	24
Salary Commitment
Year 2024 : $2,237,500
Year 2025 : $920,000
Year 2026 : $410,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,177,500
Year 2025 : $880,000
Year 2026 : $410,000
Year 2027 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $60 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,450,000
Farm Players Total Salaries	$2,047,000
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$484,681
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$29,670,714
Projected Bank Account	$29,670,714

Pro Players Salaries
Jeffrey Viel	$7,500,000 (1)
-Salary Remaining :	$3,214,286
Thomas Chabot	$7,350,000 (1)
-Salary Remaining :	$3,150,000
Dylan Strome	$6,600,000 (4)
-Salary Remaining :	$2,828,571
Ilya Sorokin	$6,500,000 (2)
-Salary Remaining :	$2,785,714
Damon Severson	$6,000,000 (2)
-Salary Remaining :	$2,571,429
Reilly Smith	$5,250,000 (1)
-Salary Remaining :	$2,250,000
Ben Chiarot	$4,000,000 (2)
-Salary Remaining :	$1,714,286
TJ Brodie	$4,000,000 (2)
-Salary Remaining :	$1,714,286
Max Pacioretty	$4,000,000 (2)
-Salary Remaining :	$1,714,286
Barrett Hayton	$3,150,000 (1)
-Salary Remaining :	$1,350,000
Alexey Toropchenko	$2,300,000 (2)
-Salary Remaining :	$985,714
Mathieu Joseph	$2,250,000 (1)
-Salary Remaining :	$964,286
Keegan Kolesar	$1,800,000 (2)
-Salary Remaining :	$771,429
David Gustafsson	$1,400,000 (1)
-Salary Remaining :	$600,000
Zemgus Girgensons	$1,350,000 (1)
-Salary Remaining :	$578,571
Jaret Anderson-Dolan	$1,300,000 (3)
-Salary Remaining :	$557,143
Jonas Johansson	$1,250,000 (1)
-Salary Remaining :	$535,714
Austin Wagner	$1,000,000 (1)
-Salary Remaining :	$428,571
Jacob Bryson	$1,000,000 (1)
-Salary Remaining :	$428,571
Cam York	$950,000 (1)
-Salary Remaining :	$407,143
Adam Fantilli	$950,000 (3)
-Salary Remaining :	$407,143
Luke Hughes	$950,000 (3)
-Salary Remaining :	$407,143
Zack Bolduc	$900,000 (3)
-Salary Remaining :	$385,714
Samuel Ersson	$700,000 (1)
-Salary Remaining :	$300,000
Total Pro Players	24
Salary Commitment
Year 2024 : $72,450,000
Year 2025 : $39,300,000
Year 2026 : $10,700,000
Year 2027 : $6,600,000
Salary Average Commitment
Year 2024 : $72,200,000
Year 2025 : $39,300,000
Year 2026 : $10,700,000
Year 2027 : $6,600,000
Salary Cap with 1 Way Contract
Year 2024 : $72,450,000
Year 2025 : $39,300,000
Year 2026 : $10,700,000
Year 2027 : $6,600,000

Farm Players Salaries
Pheonix Copley	$200,000 (1)
Salary Remaining :	$85,714
Maxwell Crozier	$90,000 (2)
Salary Remaining :	$38,571
Gabriel Fortier	$88,000 (1)
Salary Remaining :	$37,714
Filip Johansson	$85,000 (1)
Salary Remaining :	$36,429
Martin Misiak	$85,000 (3)
Salary Remaining :	$36,429
Sam Colangelo	$85,000 (2)
Salary Remaining :	$36,429
Dylan Wells	$77,000 (1)
Salary Remaining :	$33,000
Nikita Alexandrov	$77,000 (1)
Salary Remaining :	$33,000
Cole Cassels	$70,000 (1)
Salary Remaining :	$30,000
Adam Cracknell	$70,000 (1)
Salary Remaining :	$30,000
Cole Schneider	$70,000 (1)
Salary Remaining :	$30,000
Paul LaDue	$70,000 (1)
Salary Remaining :	$30,000
Cole Bardreau	$70,000 (1)
Salary Remaining :	$30,000
Taro Hirose	$70,000 (1)
Salary Remaining :	$30,000
Chase De Leo	$70,000 (1)
Salary Remaining :	$30,000
Jimmy Oligny	$70,000 (1)
Salary Remaining :	$30,000
Jacob Barczewski	$70,000 (1)
Salary Remaining :	$30,000
Jake Bischoff	$70,000 (1)
Salary Remaining :	$30,000
Ryder Rolston	$70,000 (2)
Salary Remaining :	$30,000
Cody Haiskanen	$70,000 (1)
Salary Remaining :	$30,000
Stefan Matteau	$70,000 (1)
Salary Remaining :	$30,000
Dillon Heatherington	$70,000 (1)
Salary Remaining :	$30,000
Joe Gambardella	$70,000 (1)
Salary Remaining :	$30,000
Jeff Kubiak	$70,000 (1)
Salary Remaining :	$30,000
Riley Nash	$70,000 (1)
Salary Remaining :	$30,000
Joe Snively	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	26
Salary Commitment
Year 2024 : $2,047,000
Year 2025 : $330,000
Year 2026 : $85,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,047,000
Year 2025 : $330,000
Year 2026 : $85,000
Year 2027 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $73 - 6,000 - 100.00%
Level 2:	5000 - $44 - 5,000 - 100.00%
Level 3:	2000 - $20 - 2,000 - 100.00%
Level 4:	4000 - $12 - 4,000 - 100.00%
Luxury :	1000 - $165 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,357,390
Year to Date Revenue	$2,714,780
Expense
Pro Players Total Salaries	$102,465,000
Farm Players Total Salaries	$2,854,000
Coaches Total Salaries	$5,450,000
Luxury Taxe Total	$0
Special Salary Cap Value	($9,418,750)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$8,663,942
Projected Bank Account	$8,663,942

Pro Players Salaries
Connor McDavid	$14,000,000 (5)
-Salary Remaining :	$6,000,000
Victor Hedman	$9,700,000 (1)
-Salary Remaining :	$4,157,143
Aaron Ekblad	$8,500,000 (2)
-Salary Remaining :	$3,642,857
Robert Thomas	$8,250,000 (3)
-Salary Remaining :	$3,535,714
Jared Spurgeon	$7,750,000 (1)
-Salary Remaining :	$3,321,429
William Nylander	$7,350,000 (1)
-Salary Remaining :	$3,150,000
Chris Kreider	$6,750,000 (2)
-Salary Remaining :	$2,892,857
Seth Jarvis	$6,600,000 (4)
-Salary Remaining :	$2,828,571
Miro Heiskanen	$6,450,000 (2)
-Salary Remaining :	$2,764,286
Adam Pelech	$4,875,000 (1)
-Salary Remaining :	$2,089,286
Brandon Hagel	$4,750,000 (1)
-Salary Remaining :	$2,035,714
Joel Armia	$3,690,000 (4)
-Salary Remaining :	$1,581,429
Linus Ullmark	$3,650,000 (1)
-Salary Remaining :	$1,564,286
Mark Jankowski	$1,300,000 (4)
-Salary Remaining :	$557,143
Kevin Stenlund	$1,250,000 (3)
-Salary Remaining :	$535,714
Johnathan Kovacevic	$1,150,000 (2)
-Salary Remaining :	$492,857
Mathieu Olivier	$1,100,000 (2)
-Salary Remaining :	$471,429
Tyler Pitlick	$1,000,000 (1)
-Salary Remaining :	$428,571
Simon Edvinsson	$950,000 (3)
-Salary Remaining :	$407,143
Jake Sanderson	$950,000 (2)
-Salary Remaining :	$407,143
Calvin Pickard	$850,000 (1)
-Salary Remaining :	$364,286
Wyatt Johnston	$850,000 (2)
-Salary Remaining :	$364,286
Aliaksei Protas	$750,000 (1)
-Salary Remaining :	$321,429
Total Pro Players	23
Salary Commitment
Year 2024 : $102,465,000
Year 2025 : $61,790,000
Year 2026 : $36,040,000
Year 2027 : $25,590,000
Salary Average Commitment
Year 2024 : $102,015,000
Year 2025 : $61,390,000
Year 2026 : $36,040,000
Year 2027 : $25,590,000
Salary Cap with 1 Way Contract
Year 2024 : $102,465,000
Year 2025 : $61,790,000
Year 2026 : $36,040,000
Year 2027 : $25,590,000

Farm Players Salaries
Scott Sabourin	$200,000 (2)
Salary Remaining :	$85,714
Dylan Coghlan	$175,000 (1)
Salary Remaining :	$75,000
Brendan Lemieux	$170,000 (1)
Salary Remaining :	$72,857
Andrew Poturalski	$115,000 (2)
Salary Remaining :	$49,286
Riley Tufte	$100,000 (1)
Salary Remaining :	$42,857
Kevin Mandolese	$95,000 (1)
Salary Remaining :	$40,714
Rasmus Asplund	$95,000 (1)
Salary Remaining :	$40,714
Parker Ford	$95,000 (1)
Salary Remaining :	$40,714
Declan Carlile	$95,000 (2)
Salary Remaining :	$40,714
Cameron Dineen	$95,000 (2)
Salary Remaining :	$40,714
Emil Lilleberg	$95,000 (1)
Salary Remaining :	$40,714
Judd Caulfield	$95,000 (1)
Salary Remaining :	$40,714
Aatu Raty	$90,000 (2)
Salary Remaining :	$38,571
Trey Fix-Wolansky	$90,000 (2)
Salary Remaining :	$38,571
Marian Studenic	$84,000 (2)
Salary Remaining :	$36,000
Jiri Patera	$82,500 (2)
Salary Remaining :	$35,357
Zack MacEwen	$82,500 (2)
Salary Remaining :	$35,357
Rory Kerins	$80,000 (2)
Salary Remaining :	$34,286
Ryker Evans	$75,000 (2)
Salary Remaining :	$32,143
Ethen Frank	$75,000 (1)
Salary Remaining :	$32,143
Brian Halonen	$70,000 (2)
Salary Remaining :	$30,000
Keoni Texeira	$70,000 (1)
Salary Remaining :	$30,000
Alex Kile	$70,000 (1)
Salary Remaining :	$30,000
Jagger Joshua	$70,000 (1)
Salary Remaining :	$30,000
Jack St. Ivany	$70,000 (1)
Salary Remaining :	$30,000
Marc Johnstone	$70,000 (1)
Salary Remaining :	$30,000
Dustin Wolf	$70,000 (2)
Salary Remaining :	$30,000
Brett Murray	$70,000 (1)
Salary Remaining :	$30,000
Maksymilian Szuber	$70,000 (2)
Salary Remaining :	$30,000
Nolan Maier	$70,000 (1)
Salary Remaining :	$30,000
Patrick Kudla	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	31
Salary Commitment
Year 2024 : $2,854,000
Year 2025 : $1,299,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,834,000
Year 2025 : $1,279,000
Year 2026 : $0
Year 2027 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,892,300
Year to Date Revenue	$3,784,600
Expense
Pro Players Total Salaries	$94,045,000
Farm Players Total Salaries	$2,719,500
Coaches Total Salaries	$3,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	($5,500,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$51,357,607
Projected Bank Account	$51,357,607

Pro Players Salaries
Jonathan Huberdeau	$9,500,000 (1)
-Salary Remaining :	$4,071,429
Cam Fowler	$8,500,000 (1)
-Salary Remaining :	$3,642,857
Timo Meier	$7,800,000 (4)
-Salary Remaining :	$3,342,857
Sean Couturier	$7,750,000 (1)
-Salary Remaining :	$3,321,429
Erik Karlsson	$7,500,000 (1)
-Salary Remaining :	$3,214,286
Tomas Hertl	$7,000,000 (1)
-Salary Remaining :	$3,000,000
Patrick Kane	$6,000,000 (3)
-Salary Remaining :	$2,571,429
Ryan Pulock	$5,500,000 (1)
-Salary Remaining :	$2,357,143
Scott Mayfield	$5,500,000 (4)
-Salary Remaining :	$2,357,143
Ryan Graves	$4,500,000 (1)
-Salary Remaining :	$1,928,571
Nic Dowd	$3,950,000 (3)
-Salary Remaining :	$1,692,857
Owen Tippett	$3,350,000 (2)
-Salary Remaining :	$1,435,714
Radek Faksa	$3,200,000 (2)
-Salary Remaining :	$1,371,429
Jordan Martinook	$2,850,000 (2)
-Salary Remaining :	$1,221,429
Ukko-Pekka Luukkonen	$2,850,000 (2)
-Salary Remaining :	$1,221,429
Travis Dermott	$2,000,000 (2)
-Salary Remaining :	$857,143
Carter Hart	$1,950,000 (1)
-Salary Remaining :	$835,714
Tyson Jost	$1,300,000 (4)
-Salary Remaining :	$557,143
Noah Juulsen	$1,100,000 (3)
-Salary Remaining :	$471,429
Nathan Walker	$995,000 (1)
-Salary Remaining :	$426,429
Marco Rossi	$950,000 (2)
-Salary Remaining :	$407,143
Total Pro Players	21
Salary Commitment
Year 2024 : $94,045,000
Year 2025 : $40,850,000
Year 2026 : $25,650,000
Year 2027 : $14,600,000
Salary Average Commitment
Year 2024 : $93,825,000
Year 2025 : $40,630,000
Year 2026 : $25,650,000
Year 2027 : $14,600,000
Salary Cap with 1 Way Contract
Year 2024 : $94,045,000
Year 2025 : $40,850,000
Year 2026 : $25,650,000
Year 2027 : $14,600,000

Farm Players Salaries
Rhett Gardner	$125,000 (1)
Salary Remaining :	$53,571
Tyler Benson	$110,000 (3)
Salary Remaining :	$47,143
Matt Kiersted	$100,000 (1)
Salary Remaining :	$42,857
Christian Wolanin	$100,000 (1)
Salary Remaining :	$42,857
Jack Studnicka	$100,000 (1)
Salary Remaining :	$42,857
Spencer Martin	$100,000 (2)
Salary Remaining :	$42,857
Sheldon Rempal	$95,000 (1)
Salary Remaining :	$40,714
Ivan Miroshnichenko	$95,000 (3)
Salary Remaining :	$40,714
Jason Polin	$95,000 (3)
Salary Remaining :	$40,714
Max Willman	$90,000 (3)
Salary Remaining :	$38,571
Brayden Tracey	$90,000 (2)
Salary Remaining :	$38,571
Rourke Chartier	$85,000 (1)
Salary Remaining :	$36,429
Alex Laferriere	$85,000 (2)
Salary Remaining :	$36,429
Shakir Mukhamadullin	$85,000 (2)
Salary Remaining :	$36,429
Waltteri Merela	$85,000 (1)
Salary Remaining :	$36,429
Samuel Laberge	$85,000 (1)
Salary Remaining :	$36,429
Joseph Cecconi	$85,000 (1)
Salary Remaining :	$36,429
Anthony Richard	$82,500 (1)
Salary Remaining :	$35,357
Daniil Misyul	$80,000 (2)
Salary Remaining :	$34,286
Malcolm Subban	$80,000 (3)
Salary Remaining :	$34,286
Vasily Ponomarev	$80,000 (2)
Salary Remaining :	$34,286
Josh Brook	$77,000 (2)
Salary Remaining :	$33,000
Ben McCartney	$75,000 (1)
Salary Remaining :	$32,143
Antti Saarela	$75,000 (2)
Salary Remaining :	$32,143
Aaron Dell	$70,000 (1)
Salary Remaining :	$30,000
Josh Maniscalco	$70,000 (1)
Salary Remaining :	$30,000
Peter Holland	$70,000 (1)
Salary Remaining :	$30,000
Peyton Jones	$70,000 (1)
Salary Remaining :	$30,000
Brent Pedersen	$70,000 (1)
Salary Remaining :	$30,000
Nicolas Beaudin	$70,000 (2)
Salary Remaining :	$30,000
Jake Livingstone	$70,000 (1)
Salary Remaining :	$30,000
Jimmy Schuldt	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	32
Salary Commitment
Year 2024 : $2,719,500
Year 2025 : $1,212,000
Year 2026 : $470,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,701,000
Year 2025 : $1,197,000
Year 2026 : $470,000
Year 2027 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,758,333
Farm Players Total Salaries	$2,270,000
Coaches Total Salaries	$3,450,000
Luxury Taxe Total	$0
Special Salary Cap Value	$267,857
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$16,165,556
Projected Bank Account	$16,165,556

Pro Players Salaries
Dougie Hamilton	$8,500,000 (1)
-Salary Remaining :	$3,642,857
Charlie McAvoy	$8,250,000 (1)
-Salary Remaining :	$3,535,714
Adrian Kempe	$7,000,000 (3)
-Salary Remaining :	$3,000,000
Marc-Andre Fleury	$6,000,000 (1)
-Salary Remaining :	$2,571,429
William Karlsson	$5,900,000 (3)
-Salary Remaining :	$2,528,571
Drake Batherson	$5,000,000 (1)
-Salary Remaining :	$2,142,857
Anthony Mantha (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$2,100,000
Gabriel Vilardi	$4,500,000 (3)
-Salary Remaining :	$1,928,571
Matt Roy	$4,300,000 (3)
-Salary Remaining :	$1,842,857
Petr Mrazek	$4,000,000 (3)
-Salary Remaining :	$1,714,286
Michael Rasmussen	$3,000,000 (2)
-Salary Remaining :	$1,285,714
Martin Fehervary	$2,675,000 (3)
-Salary Remaining :	$1,146,429
Jason Dickinson	$2,650,000 (3)
-Salary Remaining :	$1,135,714
Jeremy Lauzon	$2,500,000 (4)
-Salary Remaining :	$1,071,429
Taylor Raddysh	$1,333,333 (1)
-Salary Remaining :	$571,428
Scott Perunovich	$1,250,000 (2)
-Salary Remaining :	$535,714
Alex Formenton	$1,100,000 (2)
-Salary Remaining :	$471,429
Ty Dellandrea	$1,050,000 (1)
-Salary Remaining :	$450,000
Haydn Fleury	$1,000,000 (3)
-Salary Remaining :	$428,571
Leo Carlsson	$950,000 (3)
-Salary Remaining :	$407,143
Matt Boldy	$900,000 (1)
-Salary Remaining :	$385,714
Total Pro Players	21
Salary Commitment
Year 2024 : $76,758,333
Year 2025 : $45,725,000
Year 2026 : $35,475,000
Year 2027 : $2,500,000
Salary Average Commitment
Year 2024 : $76,558,333
Year 2025 : $45,725,000
Year 2026 : $35,475,000
Year 2027 : $2,500,000
Salary Cap with 1 Way Contract
Year 2024 : $76,758,333
Year 2025 : $45,725,000
Year 2026 : $35,475,000
Year 2027 : $2,500,000

Farm Players Salaries
Anton Blidh	$100,000 (2)
Salary Remaining :	$42,857
Kailer Yamamoto	$100,000 (2)
Salary Remaining :	$42,857
David Jiricek	$95,000 (2)
Salary Remaining :	$40,714
Georgi Romanov	$95,000 (1)
Salary Remaining :	$40,714
Zach Benson	$95,000 (3)
Salary Remaining :	$40,714
Adam Gaudette	$95,000 (3)
Salary Remaining :	$40,714
Aleksi Heponiemi	$95,000 (3)
Salary Remaining :	$40,714
Matthew Phillips	$95,000 (1)
Salary Remaining :	$40,714
Chaz Lucius	$90,000 (2)
Salary Remaining :	$38,571
Nick Abruzzese	$85,000 (2)
Salary Remaining :	$36,429
Ryan O'Rourke	$85,000 (1)
Salary Remaining :	$36,429
Sammy Walker	$85,000 (2)
Salary Remaining :	$36,429
Artemi Kniazev	$85,000 (1)
Salary Remaining :	$36,429
Leon Gawanke	$85,000 (3)
Salary Remaining :	$36,429
Mackenzie Entwistle	$85,000 (2)
Salary Remaining :	$36,429
Jett Woo	$85,000 (2)
Salary Remaining :	$36,429
Otto Koivula	$80,000 (1)
Salary Remaining :	$34,286
Danil Gushchin	$80,000 (2)
Salary Remaining :	$34,286
Tyler Tucker	$80,000 (1)
Salary Remaining :	$34,286
Devon Levi	$80,000 (2)
Salary Remaining :	$34,286
Graeme Clarke	$75,000 (1)
Salary Remaining :	$32,143
Dominic Franco	$70,000 (1)
Salary Remaining :	$30,000
Dmitry Osipov	$70,000 (1)
Salary Remaining :	$30,000
Josiah Didier	$70,000 (1)
Salary Remaining :	$30,000
Jasper Weatherby	$70,000 (1)
Salary Remaining :	$30,000
Alex Peters	$70,000 (1)
Salary Remaining :	$30,000
Gustavs Davis Grigals	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	27
Salary Commitment
Year 2024 : $2,270,000
Year 2025 : $1,255,000
Year 2026 : $370,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,174,500
Year 2025 : $1,190,000
Year 2026 : $370,000
Year 2027 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $110 - 5,109 - 85.15%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $38 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $250 - 841 - 84.10%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	16,950 - 94.17%
Average Income per Game	$1,897,128
Year to Date Revenue	$3,794,255
Expense
Pro Players Total Salaries	$80,975,000
Farm Players Total Salaries	$1,867,500
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,714,650)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$28,944,152
Projected Bank Account	$28,944,152

Pro Players Salaries
Jonathan Marchessault	$8,000,000 (2)
-Salary Remaining :	$3,428,571
Jordan Kyrou	$8,000,000 (1)
-Salary Remaining :	$3,428,571
Teuvo Teravainen	$6,750,000 (2)
-Salary Remaining :	$2,892,857
Brady Skjei	$6,400,000 (3)
-Salary Remaining :	$2,742,857
Jordan Binnington	$6,000,000 (4)
-Salary Remaining :	$2,571,429
Sam Bennett	$5,000,000 (1)
-Salary Remaining :	$2,142,857
Brayden McNabb	$4,500,000 (4)
-Salary Remaining :	$1,928,571
Alexander Kerfoot	$4,250,000 (3)
-Salary Remaining :	$1,821,429
Alex Iafallo	$4,125,000 (1)
-Salary Remaining :	$1,767,857
Artem Zub	$3,600,000 (1)
-Salary Remaining :	$1,542,857
Erik Haula	$3,500,000 (2)
-Salary Remaining :	$1,500,000
Ross Colton	$3,000,000 (1)
-Salary Remaining :	$1,285,714
Eetu Luostarinen	$3,000,000 (2)
-Salary Remaining :	$1,285,714
Trevor van Riemsdyk	$3,000,000 (1)
-Salary Remaining :	$1,285,714
Spencer Knight	$3,000,000 (3)
-Salary Remaining :	$1,285,714
Cam Atkinson	$2,500,000 (3)
-Salary Remaining :	$1,071,429
Mackenzie Blackwood	$1,800,000 (1)
-Salary Remaining :	$771,429
Carl Grundstrom	$1,500,000 (3)
-Salary Remaining :	$642,857
Alexander Alexeyev	$850,000 (1)
-Salary Remaining :	$364,286
Cole Smith	$800,000 (1)
-Salary Remaining :	$342,857
Nick DeSimone	$700,000 (1)
-Salary Remaining :	$300,000
Matias Maccelli	$700,000 (1)
-Salary Remaining :	$300,000
Total Pro Players	22
Salary Commitment
Year 2024 : $80,975,000
Year 2025 : $49,400,000
Year 2026 : $28,150,000
Year 2027 : $10,500,000
Salary Average Commitment
Year 2024 : $81,130,000
Year 2025 : $49,400,000
Year 2026 : $28,150,000
Year 2027 : $10,500,000
Salary Cap with 1 Way Contract
Year 2024 : $80,975,000
Year 2025 : $49,400,000
Year 2026 : $28,150,000
Year 2027 : $10,500,000

Farm Players Salaries
Nick Swaney	$100,000 (1)
Salary Remaining :	$42,857
Sam Morton	$95,000 (1)
Salary Remaining :	$40,714
Tag Bertuzzi	$95,000 (2)
Salary Remaining :	$40,714
Zach Sawchenko	$90,000 (1)
Salary Remaining :	$38,571
Adam Ruzicka	$87,500 (2)
Salary Remaining :	$37,500
Mike Vecchione	$87,500 (2)
Salary Remaining :	$37,500
Kyle Keyser	$85,000 (2)
Salary Remaining :	$36,429
Nate Schnarr	$85,000 (2)
Salary Remaining :	$36,429
Ben Berard	$77,500 (1)
Salary Remaining :	$33,214
Wilmer Skoog	$77,500 (1)
Salary Remaining :	$33,214
Dylan Anhorn	$77,500 (1)
Salary Remaining :	$33,214
Brett Seney	$70,000 (1)
Salary Remaining :	$30,000
Brad Malone	$70,000 (1)
Salary Remaining :	$30,000
Steven Kampfer	$70,000 (1)
Salary Remaining :	$30,000
Alexander True	$70,000 (1)
Salary Remaining :	$30,000
Cory Conacher	$70,000 (1)
Salary Remaining :	$30,000
Josh Healey	$70,000 (1)
Salary Remaining :	$30,000
Gavin Bayreuther	$70,000 (1)
Salary Remaining :	$30,000
Jake Massie	$70,000 (1)
Salary Remaining :	$30,000
Austin Strand	$70,000 (1)
Salary Remaining :	$30,000
Spencer Smallman	$70,000 (1)
Salary Remaining :	$30,000
Garrett Wilson	$70,000 (1)
Salary Remaining :	$30,000
Mike Hardman	$70,000 (1)
Salary Remaining :	$30,000
Alex Limoges	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	24
Salary Commitment
Year 2024 : $1,867,500
Year 2025 : $440,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,867,500
Year 2025 : $440,000
Year 2026 : $0
Year 2027 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,875,000
Farm Players Total Salaries	$1,890,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,179,847
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$519,825,280
Projected Bank Account	$519,825,280

Pro Players Salaries
Jack Eichel	$10,500,000 (4)
-Salary Remaining :	$4,500,000
Kyle Connor	$9,250,000 (4)
-Salary Remaining :	$3,964,286
John Gibson	$6,750,000 (1)
-Salary Remaining :	$2,892,857
Mathew Dumba	$5,850,000 (2)
-Salary Remaining :	$2,507,143
Martin Necas	$5,450,000 (1)
-Salary Remaining :	$2,335,714
Joel Farabee	$3,800,000 (2)
-Salary Remaining :	$1,628,571
Filip Gustavsson	$3,750,000 (1)
-Salary Remaining :	$1,607,143
Robby Fabbri	$3,250,000 (4)
-Salary Remaining :	$1,392,857
Zach Whitecloud	$2,800,000 (3)
-Salary Remaining :	$1,200,000
Tanner Jeannot	$2,500,000 (1)
-Salary Remaining :	$1,071,429
Simon Benoit	$2,000,000 (2)
-Salary Remaining :	$857,143
Calvin de Haan (Out of Payroll)	$1,300,000 (1)
-Salary Remaining :	$557,143
Alex Nylander	$1,000,000 (1)
-Salary Remaining :	$428,571
Mason McTavish	$950,000 (2)
-Salary Remaining :	$407,143
Dylan Guenther	$950,000 (2)
-Salary Remaining :	$407,143
Connor Zary	$900,000 (2)
-Salary Remaining :	$385,714
Logan Brown	$900,000 (1)
-Salary Remaining :	$385,714
Olli Juolevi	$900,000 (2)
-Salary Remaining :	$385,714
JJ Peterka	$850,000 (2)
-Salary Remaining :	$364,286
Parker Wotherspoon	$775,000 (1)
-Salary Remaining :	$332,143
Hudson Fasching	$750,000 (1)
-Salary Remaining :	$321,429
Total Pro Players	21
Salary Commitment
Year 2024 : $65,175,000
Year 2025 : $42,000,000
Year 2026 : $25,800,000
Year 2027 : $23,000,000
Salary Average Commitment
Year 2024 : $64,730,000
Year 2025 : $41,555,000
Year 2026 : $25,800,000
Year 2027 : $23,000,000
Salary Cap with 1 Way Contract
Year 2024 : $65,175,000
Year 2025 : $42,000,000
Year 2026 : $25,800,000
Year 2027 : $23,000,000

Farm Players Salaries
Eric Comrie	$150,000 (1)
Salary Remaining :	$64,286
Zach Aston-Reese	$140,000 (2)
Salary Remaining :	$60,000
Nolan Patrick	$95,000 (1)
Salary Remaining :	$40,714
Joakim Kemell	$95,000 (3)
Salary Remaining :	$40,714
Jesper Wallstedt	$95,000 (3)
Salary Remaining :	$40,714
Ryan Suzuki	$90,000 (2)
Salary Remaining :	$38,571
Brennan Othmann	$90,000 (3)
Salary Remaining :	$38,571
Matthew Murray	$85,000 (1)
Salary Remaining :	$36,429
Matt Strome	$85,000 (1)
Salary Remaining :	$36,429
Josh Doan	$85,000 (2)
Salary Remaining :	$36,429
Markus Niemelainen	$85,000 (1)
Salary Remaining :	$36,429
Luke Philp	$80,000 (2)
Salary Remaining :	$34,286
Joseph Duszak	$80,000 (1)
Salary Remaining :	$34,286
Josh Wesley	$75,000 (1)
Salary Remaining :	$32,143
Ryan Mast	$70,000 (3)
Salary Remaining :	$30,000
Tyson Empey	$70,000 (1)
Salary Remaining :	$30,000
Mason Primeau	$70,000 (2)
Salary Remaining :	$30,000
Drew Callin	$70,000 (1)
Salary Remaining :	$30,000
Dean Stewart	$70,000 (1)
Salary Remaining :	$30,000
Mitch Reinke	$70,000 (1)
Salary Remaining :	$30,000
Jayson Megna	$70,000 (1)
Salary Remaining :	$30,000
Trevor Carrick	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	22
Salary Commitment
Year 2024 : $1,890,000
Year 2025 : $815,000
Year 2026 : $350,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,890,000
Year 2025 : $815,000
Year 2026 : $350,000
Year 2027 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $47 - 0 - 0.00%
Level 3:	2000 - $34 - 0 - 0.00%
Level 4:	4000 - $23 - 0 - 0.00%
Luxury :	1000 - $205 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,923,000
Farm Players Total Salaries	$2,496,500
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	($505,102)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$6,646,755
Projected Bank Account	$6,646,755

Pro Players Salaries
Josh Norris	$7,450,000 (3)
-Salary Remaining :	$3,192,857
Pavel Buchnevich	$7,000,000 (2)
-Salary Remaining :	$3,000,000
Jakob Chychrun	$6,350,000 (1)
-Salary Remaining :	$2,721,429
Ryan Suter	$5,157,000 (1)
-Salary Remaining :	$2,210,143
Andrew Mangiapane	$4,850,000 (2)
-Salary Remaining :	$2,078,571
Michael Bunting	$4,500,000 (2)
-Salary Remaining :	$1,928,571
Shayne Gostisbehere	$4,441,000 (3)
-Salary Remaining :	$1,903,286
Pius Suter	$4,000,000 (4)
-Salary Remaining :	$1,714,286
Tommy Novak	$2,700,000 (2)
-Salary Remaining :	$1,157,143
Nick Perbix	$2,700,000 (3)
-Salary Remaining :	$1,157,143
Travis Boyd	$2,250,000 (2)
-Salary Remaining :	$964,286
Erik Gustafsson	$2,000,000 (1)
-Salary Remaining :	$857,143
Josh Mahura	$1,875,000 (3)
-Salary Remaining :	$803,571
Anton Forsberg	$1,750,000 (1)
-Salary Remaining :	$750,000
Chad Ruhwedel	$1,550,000 (2)
-Salary Remaining :	$664,286
Samuel Fagemo	$1,100,000 (1)
-Salary Remaining :	$471,429
Cole Guttman	$1,000,000 (1)
-Salary Remaining :	$428,571
Alex Turcotte	$950,000 (1)
-Salary Remaining :	$407,143
Urho Vaakanainen	$950,000 (1)
-Salary Remaining :	$407,143
Matthew Highmore	$950,000 (3)
-Salary Remaining :	$407,143
Jonatan Berggren	$900,000 (1)
-Salary Remaining :	$385,714
Thomas Bordeleau	$850,000 (2)
-Salary Remaining :	$364,286
Jacob Bernard-Docker	$850,000 (1)
-Salary Remaining :	$364,286
Mads Sogaard	$800,000 (1)
-Salary Remaining :	$342,857
Total Pro Players	24
Salary Commitment
Year 2024 : $66,923,000
Year 2025 : $45,116,000
Year 2026 : $21,416,000
Year 2027 : $4,000,000
Salary Average Commitment
Year 2024 : $66,118,000
Year 2025 : $45,011,000
Year 2026 : $21,416,000
Year 2027 : $4,000,000
Salary Cap with 1 Way Contract
Year 2024 : $66,923,000
Year 2025 : $45,116,000
Year 2026 : $21,416,000
Year 2027 : $4,000,000

Farm Players Salaries
Tyson Barrie	$479,500 (3)
Salary Remaining :	$205,500
Jamie Drysdale	$235,000 (4)
Salary Remaining :	$100,714
Tristen Nielsen	$104,500 (4)
Salary Remaining :	$44,786
Kale Clague	$100,000 (3)
Salary Remaining :	$42,857
Brandon Biro	$95,000 (1)
Salary Remaining :	$40,714
Fabian Lysell	$95,000 (2)
Salary Remaining :	$40,714
Justin Barron	$90,000 (2)
Salary Remaining :	$38,571
Tyler Kleven	$90,000 (2)
Salary Remaining :	$38,571
Dmitri Semykin	$87,500 (2)
Salary Remaining :	$37,500
Ozzy Wiesblatt	$85,000 (2)
Salary Remaining :	$36,429
Patrick Khodorenko	$85,000 (1)
Salary Remaining :	$36,429
Marshall Rifai	$85,000 (1)
Salary Remaining :	$36,429
Pavol Regenda	$80,000 (2)
Salary Remaining :	$34,286
Ryan Fitzgerald	$75,000 (2)
Salary Remaining :	$32,143
Egor Sokolov	$75,000 (1)
Salary Remaining :	$32,143
Declan Chisholm	$75,000 (1)
Salary Remaining :	$32,143
Matt Luff	$70,000 (2)
Salary Remaining :	$30,000
Jordan Papirny	$70,000 (1)
Salary Remaining :	$30,000
Julian Junca	$70,000 (1)
Salary Remaining :	$30,000
Tanner Kero	$70,000 (1)
Salary Remaining :	$30,000
Mikhail Maltsev	$70,000 (1)
Salary Remaining :	$30,000
Nate Clurman	$70,000 (1)
Salary Remaining :	$30,000
Tyler Tullio	$70,000 (2)
Salary Remaining :	$30,000
Radim Simek	$70,000 (1)
Salary Remaining :	$30,000
Total Farm Players	24
Salary Commitment
Year 2024 : $2,496,500
Year 2025 : $1,661,500
Year 2026 : $919,000
Year 2027 : $339,500
Salary Average Commitment
Year 2024 : $2,437,500
Year 2025 : $1,607,500
Year 2026 : $919,000
Year 2027 : $339,500

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

Pro Players Salaries

Farm Players Salaries

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 - %