KPHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 1,998 - 99.90%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,998 - 99.99%
Average Income per Game	$2,049,850
Year to Date Revenue	$4,099,700
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$105,237,500
Pro Players Total Average Salaries	$102,394,643
Farm Players Total Salaries	$2,042,500
Farm Players Total Average Salaries	$2,044,583
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$25,647,785
Projected Bank Account	$25,647,785

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (7)
-Salary Remaining :	$4,200,000
-Salary Average :	$12,600,000
-Salary Average Remaining :	$4,200,000
Cale Makar (1 Way Contract)	$10,600,000 (3)
-Salary Remaining :	$3,533,333
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,000,000
Gabriel Landeskog (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$3,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,333,333
Jonathan Huberdeau (1 Way Contract)	$7,875,000 (7)
-Salary Remaining :	$2,625,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$2,625,000
Jordan Binnington (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Devon Toews (1 Way Contract)	$7,250,000 (7)
-Salary Remaining :	$2,416,667
-Salary Average :	$7,250,000
-Salary Average Remaining :	$2,416,667
Rickard Rakell (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Mikko Rantanen (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$3,083,333
Ben Chiarot (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,583,333
Artem Zub (1 Way Contract)	$3,850,000 (3)
-Salary Remaining :	$1,283,333
-Salary Average :	$3,850,000
-Salary Average Remaining :	$1,283,333
Boone Jenner (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,250,000
Thomas Novak (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Nick Paul (1 Way Contract)	$3,250,000 (5)
-Salary Remaining :	$1,083,333
-Salary Average :	$3,150,000
-Salary Average Remaining :	$1,050,000
Jamie Oleksiak (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$916,667
-Salary Average :	$2,300,000
-Salary Average Remaining :	$766,667
Claude Giroux (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$916,667
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,083,333
Colton Sissons (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$766,667
-Salary Average :	$2,857,143
-Salary Average Remaining :	$952,381
Radko Gudas (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Mike Reilly (1 Way Contract)	$1,250,000 (4)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Matt Nieto (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Andreas Englund (1 Way Contract)	$1,050,000 (3)
-Salary Remaining :	$350,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$350,000
Stefan Noesen (1 Way Contract)	$975,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Mike Hoffman (1 Way Contract)	$962,500 (2)
-Salary Remaining :	$320,833
-Salary Average :	$962,500
-Salary Average Remaining :	$320,833
Petr Mrazek (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Vladislav Namestnikov	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Jansen Harkins (1 Way Contract)	$875,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$291,667
-Salary Average :	$875,000
-Salary Average Remaining :	$291,667
Isaac Ratcliffe (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Total Pro Players	26
Salary Commitment
Year 2024 : $105,237,500
Year 2025 : $82,662,500
Year 2026 : $62,800,000
Year 2027 : $44,075,000
Salary Average Commitment
Year 2024 : $102,394,643
Year 2025 : $84,269,643
Year 2026 : $69,650,000
Year 2027 : $47,625,000
Salary Cap with 1 Way Contract
Year 2024 : $98,219,648
Year 2025 : $80,894,640
Year 2026 : $66,275,000
Year 2027 : $46,375,000

Farm Players Salaries
Akira Schmid	$150,000 (2)
Salary Remaining :	$50,000
Salary Average :	$150,000
Salary Average Remaining :	$50,000
Oskar Olausson	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Brett Murray	$97,500 (1)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Jacob Larsson	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Hugo Alnefelt	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Matthew Robertson	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Chase Wheatcroft	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$93,750
Salary Average Remaining :	$31,250
Ben Meyers	$87,500 (1)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Bryan Thomson	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Matt Stienburg	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Carson Meyer	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Jeffrey Viel	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Max Willman	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Adam Raska	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Adam Gaudette	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,833
Salary Average Remaining :	$28,611
Nick Leivermann	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Mitchell Hoelscher	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Bobby Russell	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Chase Carter	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Victor Hadfield	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jacob Semik	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jason Polin	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Luke Krys	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	23
Salary Commitment
Year 2024 : $2,042,500
Year 2025 : $1,160,000
Year 2026 : $360,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,044,583
Year 2025 : $1,152,083
Year 2026 : $360,000
Year 2027 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$12,300,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,535,000
Pro Players Total Average Salaries	$81,743,750
Farm Players Total Salaries	$2,032,583
Farm Players Total Average Salaries	$2,032,583
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,362,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$67,368,547
Projected Bank Account	$67,368,547

Pro Players Salaries
Alex DeBrincat (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,000,000
Anthony Cirelli (1 Way Contract)	$8,125,000 (7)
-Salary Remaining :	$2,708,333
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,083,333
Trevor Zegras (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,250,000
Thatcher Demko (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Shea Theodore (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$1,733,333
-Salary Average :	$5,200,000
-Salary Average Remaining :	$1,733,333
Tyler Bertuzzi (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$1,666,667
-Salary Average :	$4,625,000
-Salary Average Remaining :	$1,541,667
Esa Lindell (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,800,000
-Salary Average Remaining :	$1,933,333
Blake Coleman (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$1,633,333
-Salary Average :	$4,900,000
-Salary Average Remaining :	$1,633,333
Charlie Coyle (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$1,750,000
Luke Schenn (1 Way Contract)	$3,950,000 (1)
-Salary Remaining :	$1,316,667
-Salary Average :	$4,475,000
-Salary Average Remaining :	$1,491,667
Jordan Staal (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,250,000
Bowen Byram (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Justin Schultz (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Tyler Myers (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Yegor Sharangovich (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Jan Rutta (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$2,750,000
-Salary Average Remaining :	$916,667
Dakota Joshua	$2,210,000 (3)
-Salary Remaining :	$736,667
-Salary Average :	$2,210,000
-Salary Average Remaining :	$736,667
Peyton Krebs	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Nils Hoglander (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Jacob Bryson (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Leo Carlsson	$1,000,000 (3)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Arvid Soderblom (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$883,750
-Salary Average Remaining :	$294,583
Jakob Silfverberg (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Total Pro Players	23
Salary Commitment
Year 2024 : $87,535,000
Year 2025 : $55,485,000
Year 2026 : $31,985,000
Year 2027 : $17,875,000
Salary Average Commitment
Year 2024 : $81,743,750
Year 2025 : $51,485,000
Year 2026 : $34,735,000
Year 2027 : $15,250,000
Salary Cap with 1 Way Contract
Year 2024 : $80,743,750
Year 2025 : $51,485,000
Year 2026 : $34,735,000
Year 2027 : $15,250,000

Farm Players Salaries
Jakob Pelletier	$150,000 (2)
Salary Remaining :	$50,000
Salary Average :	$150,000
Salary Average Remaining :	$50,000
Arturs Silovs	$125,000 (3)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Kevin Korchinski	$100,000 (3)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Kaiden Guhle	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Nolan Allan	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Brendan Brisson	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Vasily Podkolzin	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Drew Commesso	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Joel Hofer	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Colton Dach	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Vladislav Kolyachonok	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Linus Karlsson	$87,500 (1)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Ryan Winterton	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Wyatt Kaiser	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Danila Klimovich	$85,583 (1)
Salary Remaining :	$28,528
Salary Average :	$85,583
Salary Average Remaining :	$28,528
Ethan Del Mastro	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Arshdeep Bains	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Trent Miner	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Pavel Dorofeyev	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Jalen Luypen	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Vasili Ponomarev	$79,500 (1)
Salary Remaining :	$26,500
Salary Average :	$79,500
Salary Average Remaining :	$26,500
Cole McWard	$75,000 (2)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Total Farm Players	22
Salary Commitment
Year 2024 : $2,032,583
Year 2025 : $1,700,000
Year 2026 : $672,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,032,583
Year 2025 : $1,700,000
Year 2026 : $672,500
Year 2027 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,993 - 99.67%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$14,350,000
Farm
Home Games Left	0
Average Attendance - %	2,993 - 99.78%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,950,000
Pro Players Total Average Salaries	$92,170,833
Farm Players Total Salaries	$1,906,000
Farm Players Total Average Salaries	$1,828,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$92,541,558
Projected Bank Account	$92,541,558

Pro Players Salaries
Zach Werenski (1 Way Contract)	$11,500,000 (4)
-Salary Remaining :	$3,833,333
-Salary Average :	$9,583,333
-Salary Average Remaining :	$3,194,444
Joel Eriksson Ek (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$3,000,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$1,750,000
Valeri Nichushkin (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$2,666,667
-Salary Average :	$6,125,000
-Salary Average Remaining :	$2,041,667
Elias Lindholm (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$2,333,333
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,333,333
Mattias Ekholm (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$2,166,667
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,083,333
Casey Mittelstadt (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$2,166,667
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,166,667
Jonathan Marchessault (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$2,083,333
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,083,333
Patrick Kane (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Brent Burns (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Mats Zuccarello (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
J.T. Miller (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Victor Hedman (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,937,500
-Salary Average Remaining :	$1,312,500
Evan Rodrigues (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$916,667
-Salary Average :	$2,875,000
-Salary Average Remaining :	$958,333
Kaapo Kakko (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$416,667
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Erik Gudbranson (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$583,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Noel Acciari (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Derek Forbort (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Matthew Benning (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$1,200,000
-1 Way Contract Salary Cap Remaining :	$400,000
-Salary Remaining :	$416,667
-Salary Average :	$2,450,000
-Salary Average Remaining :	$816,667
Austin Watson (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Charlie Lindgren (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$0
-Salary Average Remaining :	$0
Kirill Marchenko	$925,000 (1)
-Salary Remaining :	$308,333
-Salary Average :	$925,000
-Salary Average Remaining :	$308,333
Drew OConnor	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Alex Vlasic	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Justin Brazeau	$850,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Lukas Dostal	$850,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Brett Leason	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	26
Salary Commitment
Year 2024 : $95,950,000
Year 2025 : $71,300,000
Year 2026 : $46,550,000
Year 2027 : $33,300,000
Salary Average Commitment
Year 2024 : $92,170,833
Year 2025 : $68,033,333
Year 2026 : $48,458,333
Year 2027 : $37,708,333
Salary Cap with 1 Way Contract
Year 2024 : $88,670,832
Year 2025 : $65,533,332
Year 2026 : $47,208,332
Year 2027 : $37,708,333

Farm Players Salaries
Kent Johnson	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Nikita Tolopilo	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Georgi Romanov	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Parker Ford	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Samuel Knazko	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Stanislav Svozil	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Jack Rathbone	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Gage Goncalves	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Eric Hjorth	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Nick Blankenburg	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Kyle Masters	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Mikael Pyyhtia	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
James Malatesta	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ole Julian Bjorgvik Holm	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Jeff Malott	$78,500 (1)
Salary Remaining :	$26,167
Salary Average :	$78,500
Salary Average Remaining :	$26,167
Christopher Merisier-Ortiz	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Tyler Madden	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Brett Seney	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$0
Salary Average Remaining :	$0
Brady Lyle	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Anthony Richard	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Keith Petruzzelli	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Joona Koppanen	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Jonas Johansson	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Total Farm Players	23
Salary Commitment
Year 2024 : $1,906,000
Year 2025 : $767,500
Year 2026 : $250,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,828,500
Year 2025 : $767,500
Year 2026 : $250,000
Year 2027 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 3,992 - 99.79%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,992 - 99.95%
Average Income per Game	$2,049,575
Year to Date Revenue	$8,198,300
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,612,500
Pro Players Total Average Salaries	$90,608,334
Farm Players Total Salaries	$2,396,113
Farm Players Total Average Salaries	$2,396,113
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$9,128,092
Projected Bank Account	$9,128,092

Pro Players Salaries
Robert Thomas (1 Way Contract)	$10,900,000 (7)
-Salary Remaining :	$3,633,333
-Salary Average :	$8,125,000
-Salary Average Remaining :	$2,708,333
Roope Hintz (1 Way Contract)	$9,500,000 (7)
-Salary Remaining :	$3,166,667
-Salary Average :	$8,125,000
-Salary Average Remaining :	$2,708,333
MacKenzie Weegar (1 Way Contract)	$7,250,000 (7)
-Salary Remaining :	$2,416,667
-Salary Average :	$7,250,000
-Salary Average Remaining :	$2,416,667
Nikolaj Ehlers (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Mike Matheson (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$2,166,667
-Salary Average :	$4,875,000
-Salary Average Remaining :	$1,625,000
Jaden Schwartz (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Jordan Kyrou (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$7,083,334
-Salary Average Remaining :	$2,361,111
Artturi Lehkonen (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Ivan Provorov (1 Way Contract)	$4,312,500 (1)
-Salary Remaining :	$1,437,500
-Salary Average :	$3,375,000
-Salary Average Remaining :	$1,125,000
Pavel Zacha (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$1,400,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,400,000
David Perron (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Nick Foligno (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Evan Bouchard (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Frank Vatrano (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$1,216,667
-Salary Average :	$3,650,000
-Salary Average Remaining :	$1,216,667
Cam Talbot (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Jake Walman (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Anthony Stolarz	$2,500,000 (2)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Brock Nelson (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Cody Ceci (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$583,333
-Salary Average :	$1,625,000
-Salary Average Remaining :	$541,667
Jonathan Drouin (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Jakub Lauko (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Radim Simek (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Total Pro Players	22
Salary Commitment
Year 2024 : $96,612,500
Year 2025 : $74,550,000
Year 2026 : $43,050,000
Year 2027 : $32,600,000
Salary Average Commitment
Year 2024 : $90,608,334
Year 2025 : $71,108,334
Year 2026 : $42,283,334
Year 2027 : $33,583,334
Salary Cap with 1 Way Contract
Year 2024 : $88,808,336
Year 2025 : $70,158,336
Year 2026 : $42,283,334
Year 2027 : $33,583,334

Farm Players Salaries
Andrew Poturalski	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Colton Young	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Gabriel Bourque	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Matt Filipe	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Nick Caamano	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Roman Ahcan	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Tarun Fizer	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Brett Bulmer	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Neil Shea	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Yan Kuznetsov	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Mattias Norlinder	$87,500 (1)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Connor Carrick	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Tanner Dickinson	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Marc-Andre Gaudet	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Will Cranley	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Vadim Zherenko	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Joe Fleming	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Mitchell Weeks	$77,500 (3)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Ryan Carpenter	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Tristan Allard	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Otto Koivula	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jake Stevens	$77,500 (4)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Artyom Kulakov	$77,500 (3)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Carson Golder	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Yaniv Perets	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	25
Salary Commitment
Year 2024 : $2,396,113
Year 2025 : $1,040,000
Year 2026 : $312,500
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $2,396,113
Year 2025 : $1,040,000
Year 2026 : $312,500
Year 2027 : $77,500

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$8,200,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,800,000
Pro Players Total Average Salaries	$78,566,667
Farm Players Total Salaries	$2,544,691
Farm Players Total Average Salaries	$2,544,691
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,447,319
Projected Bank Account	$44,447,319

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$11,500,000 (6)
-Salary Remaining :	$3,833,333
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,166,667
David Pastrnak (1 Way Contract)	$11,500,000 (5)
-Salary Remaining :	$3,833,333
-Salary Average :	$11,500,000
-Salary Average Remaining :	$3,833,333
Evgeny Kuznetsov (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$2,666,667
-Salary Average :	$7,800,000
-Salary Average Remaining :	$2,600,000
Neal Pionk (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$5,875,000
-Salary Average Remaining :	$1,958,333
Andrew Mangiapane (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$5,800,000
-Salary Average Remaining :	$1,933,333
Ryan Strome (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Carter Verhaeghe (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,166,667
-Salary Average Remaining :	$1,388,889
Jeremy Swayman	$4,250,000 (2)
-Salary Remaining :	$1,416,667
-Salary Average :	$4,250,000
-Salary Average Remaining :	$1,416,667
Brad Marchand (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,333,333
-Salary Average :	$6,125,000
-Salary Average Remaining :	$2,041,667
Adam Lowry (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,083,333
Conor Sheary (1 Way Contract)	$3,200,000 (4)
-1 Way Contract Salary Cap :	$1,950,000
-1 Way Contract Salary Cap Remaining :	$650,000
-Salary Remaining :	$1,066,667
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,066,667
Jacob Middleton (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$683,333
-Salary Average :	$2,450,000
-Salary Average Remaining :	$816,667
Jesper Fast (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$583,333
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Logan O'Connor (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$416,667
-Salary Average :	$1,050,000
-Salary Average Remaining :	$350,000
James Reimer (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Erik Johnson (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Teddy Blueger	$950,000 (1)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Zemgus Girgensons (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Mason Lohrei	$925,000 (2)
-Salary Remaining :	$308,333
-Salary Average :	$925,000
-Salary Average Remaining :	$308,333
Josh Mahura (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Joel Hanley	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	21
Salary Commitment
Year 2024 : $78,800,000
Year 2025 : $38,875,000
Year 2026 : $29,700,000
Year 2027 : $22,450,000
Salary Average Commitment
Year 2024 : $78,566,667
Year 2025 : $37,625,000
Year 2026 : $29,200,000
Year 2027 : $24,200,000
Salary Cap with 1 Way Contract
Year 2024 : $77,316,668
Year 2025 : $36,375,000
Year 2026 : $27,950,000
Year 2027 : $22,950,000

Farm Players Salaries
Zane McIntyre	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Marc Gatcomb	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Brandon Halverson	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Zach Metsa	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Wilmer Skoog	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Austin Rueschhoff	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Santtu Kinnunen	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Jimmy Huntington	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Nikolas Matinpalo	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Josh Healey	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Lleyton Moore	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Matthew Strome	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Tyler Parks	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Fabian Lysell	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Matthew Poitras	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Vinni Lettieri	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Trevor Kuntar	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Brett Harrison	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Jean-Luc Foudy	$84,750 (1)
Salary Remaining :	$28,250
Salary Average :	$84,750
Salary Average Remaining :	$28,250
Frederic Brunet	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Philippe Maillet	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ryan Mast	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Michael Callahan	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Georgii Merkulov	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Total Farm Players	24
Salary Commitment
Year 2024 : $2,544,691
Year 2025 : $525,000
Year 2026 : $340,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,544,691
Year 2025 : $525,000
Year 2026 : $340,000
Year 2027 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,356,522
Pro Players Total Average Salaries	$86,666,666
Farm Players Total Salaries	$1,963,750
Farm Players Total Average Salaries	$1,963,750
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$14,238,176
Projected Bank Account	$14,238,176

Pro Players Salaries
Dougie Hamilton (1 Way Contract)	$12,600,000 (4)
-Salary Remaining :	$4,200,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,000,000
Mika Zibanejad (1 Way Contract)	$10,500,000 (6)
-Salary Remaining :	$3,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$2,833,333
Nick Suzuki (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$3,333,333
-Salary Average :	$7,875,000
-Salary Average Remaining :	$2,625,000
Patrik Laine (1 Way Contract)	$9,100,000 (2)
-Salary Remaining :	$3,033,333
-Salary Average :	$8,700,000
-Salary Average Remaining :	$2,900,000
Sean Couturier (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$3,000,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$2,583,333
Aaron Ekblad (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$2,333,333
-Salary Average :	$7,500,000
-Salary Average Remaining :	$2,500,000
Linus Ullmark (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Anthony Mantha (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,333,333
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Kasperi Kapanen (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$1,166,667
-Salary Average :	$1,600,000
-Salary Average Remaining :	$533,333
Rasmus Sandin (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$1,083,333
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,083,333
Henri Jokiharju (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
T.J. Oshie (1 Way Contract)	$2,956,522 (1)
-Salary Remaining :	$985,507
-Salary Average :	$4,250,000
-Salary Average Remaining :	$1,416,667
Brett Howden (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$833,333
-Salary Average :	$2,125,000
-Salary Average Remaining :	$708,333
Brett Kulak (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$833,333
-Salary Average :	$2,750,000
-Salary Average Remaining :	$916,667
Craig Smith (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Luke Glendening	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Sam Gagner (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Samuel Ersson	$1,450,000 (2)
-Salary Remaining :	$483,333
-Salary Average :	$1,450,000
-Salary Average Remaining :	$483,333
Oliver Wahlstrom (1 Way Contract)	$1,400,000 (2)
-1 Way Contract Salary Cap :	$150,000
-1 Way Contract Salary Cap Remaining :	$50,000
-Salary Remaining :	$466,667
-Salary Average :	$1,400,000
-Salary Average Remaining :	$466,667
Derek Ryan	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Troy Stecher (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$958,333
-Salary Average Remaining :	$319,444
Calvin de Haan (1 Way Contract)	$925,000 (1)
-Salary Remaining :	$308,333
-Salary Average :	$883,333
-Salary Average Remaining :	$294,444
Jesse Puljujarvi (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Dmitri Voronkov	$825,000 (2)
-Salary Remaining :	$275,000
-Salary Average :	$825,000
-Salary Average Remaining :	$275,000
Total Pro Players	24
Salary Commitment
Year 2024 : $96,356,522
Year 2025 : $73,825,000
Year 2026 : $39,650,000
Year 2027 : $30,750,000
Salary Average Commitment
Year 2024 : $86,666,666
Year 2025 : $66,225,000
Year 2026 : $40,100,000
Year 2027 : $36,850,000
Salary Cap with 1 Way Contract
Year 2024 : $85,416,666
Year 2025 : $64,975,000
Year 2026 : $40,100,000
Year 2027 : $36,850,000

Farm Players Salaries
Ryan Suzuki	$115,000 (1)
Salary Remaining :	$38,333
Salary Average :	$115,000
Salary Average Remaining :	$38,333
Daniil Chayka	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Daniel Torgersson	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Jan Mysak	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Thomas Bordeleau	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Jack Thompson	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Jeremie Poirier	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Danil Gushchin	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Maxim Groshev	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
John Ludvig	$87,500 (1)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Jakub Brabenec	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Tyson Kozak	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Louis Crevier	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Adam Mechura	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Simon Lundmark	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Magnus Hellberg	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Artemi Knyazev	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ivan Ivan	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Matvei Petrov	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Milo Roelens	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ryder Rolston	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Joe Vrbetic	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Matt Villalta	$78,750 (1)
Salary Remaining :	$26,250
Salary Average :	$78,750
Salary Average Remaining :	$26,250
Antti Saarela	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jesper Vikman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 2024 : $1,963,750
Year 2025 : $1,362,500
Year 2026 : $162,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,963,750
Year 2025 : $1,362,500
Year 2026 : $162,500
Year 2027 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,385,000
Pro Players Total Average Salaries	$72,176,667
Farm Players Total Salaries	$1,720,000
Farm Players Total Average Salaries	$1,720,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,448,980
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$21,516,340
Projected Bank Account	$21,516,340

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$10,500,000 (8)
-Salary Remaining :	$3,500,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$3,500,000
Quinn Hughes (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$3,166,667
-Salary Average :	$7,850,000
-Salary Average Remaining :	$2,616,667
Torey Krug (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$2,833,333
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,166,667
Philipp Grubauer (1 Way Contract)	$6,800,000 (3)
-Salary Remaining :	$2,266,667
-Salary Average :	$5,900,000
-Salary Average Remaining :	$1,966,667
Tyson Barrie (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Scott Mayfield (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$1,333,333
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,066,667
Josh Manson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Carson Soucy (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Adam Boqvist (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$1,066,667
-Salary Average :	$2,600,000
-Salary Average Remaining :	$866,667
Anton Forsberg (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$916,667
-Salary Average :	$2,750,000
-Salary Average Remaining :	$916,667
Pheonix Copley (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$416,667
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Luke Kunin (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$750,000
Garnet Hathaway (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Nicolas Deslauriers (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$166,667
-Salary Remaining :	$500,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Oskar Sundqvist (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
David Kampf (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Eric Robinson (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Pat Maroon (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Emil Bemstrom (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Jordan Oesterle (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Joel Kiviranta (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Kyle MacLean	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Rem Pitlick (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Nathan Walker	$885,000 (2)
-Salary Remaining :	$295,000
-Salary Average :	$885,000
-Salary Average Remaining :	$295,000
Logan Thompson	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$766,667
-Salary Average Remaining :	$255,556
Matt Martin (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	26
Salary Commitment
Year 2024 : $77,385,000
Year 2025 : $52,935,000
Year 2026 : $42,500,000
Year 2027 : $16,000,000
Salary Average Commitment
Year 2024 : $72,176,667
Year 2025 : $52,285,000
Year 2026 : $44,200,000
Year 2027 : $17,200,000
Salary Cap with 1 Way Contract
Year 2024 : $67,726,667
Year 2025 : $50,085,000
Year 2026 : $44,200,000
Year 2027 : $17,200,000

Farm Players Salaries
Arvid Holm	$125,000 (2)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Chris Tierney	$125,000 (1)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Cameron Crotty	$100,000 (1)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
David Jiricek	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Filip Johansson	$97,500 (1)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Jiri Patera	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Cedric Pare	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Santeri Hatakka	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Jett Woo	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Will MacKinnon	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Reece Vitelli	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Quinn Schmiemann	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Shawn Element	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Cross Hanas	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Jonah Gadjovich	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Jeremy Davies	$85,000 (3)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Nolan Foote	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Nils Aman	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Total Farm Players	18
Salary Commitment
Year 2024 : $1,720,000
Year 2025 : $790,000
Year 2026 : $177,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,720,000
Year 2025 : $765,000
Year 2026 : $177,500
Year 2027 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,815,000
Pro Players Total Average Salaries	$62,673,750
Farm Players Total Salaries	$1,981,166
Farm Players Total Average Salaries	$1,984,916
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,525,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$42,985,760
Projected Bank Account	$42,985,760

Pro Players Salaries
Tim Stutzle (1 Way Contract)	$12,500,000 (7)
-Salary Remaining :	$4,166,667
-Salary Average :	$8,250,000
-Salary Average Remaining :	$2,750,000
Rasmus Ristolainen (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$2,166,667
-Salary Average :	$5,100,000
-Salary Average Remaining :	$1,700,000
Matt Roy (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Nick Jensen (1 Way Contract)	$4,050,000 (1)
-Salary Remaining :	$1,350,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$1,350,000
Jean-Gabriel Pageau (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,333,333
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Nicolas Roy (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Nicolas Hague	$3,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,875,000
-Salary Average Remaining :	$958,333
Zach Whitecloud (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$916,667
-Salary Average :	$2,750,000
-Salary Average Remaining :	$916,667
Mason Appleton (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$2,166,667
-Salary Average Remaining :	$722,222
Connor McMichael	$2,150,000 (3)
-Salary Remaining :	$716,667
-Salary Average :	$2,150,000
-Salary Average Remaining :	$716,667
Yakov Trenin (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$700,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$700,000
Martin Fehervary (1 Way Contract)	$2,000,000 (7)
-Salary Remaining :	$666,667
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,083,333
Evgenii Dadonov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Scott Wedgewood (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Max Jones (1 Way Contract)	$1,295,000 (1)
-Salary Remaining :	$431,667
-Salary Average :	$1,295,000
-Salary Average Remaining :	$431,667
Rasmus Kupari (1 Way Contract)	$1,250,000 (7)
-Salary Remaining :	$416,667
-Salary Average :	$2,518,750
-Salary Average Remaining :	$839,583
Daniil Miromanov	$1,250,000 (3)
-Salary Remaining :	$416,667
-Salary Average :	$1,333,333
-Salary Average Remaining :	$444,444
Alexey Toropchenko	$1,200,000 (2)
-Salary Remaining :	$400,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$400,000
Gustav Lindstrom (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,133,333
-Salary Average Remaining :	$377,778
David Rittich (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Jakub Vrana (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Chris Driedger (1 Way Contract)	$795,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$265,000
-Salary Average :	$785,000
-Salary Average Remaining :	$261,667
Taylor Fedun (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Kevin Labanc (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Johnathan Kovacevic	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$766,667
-Salary Average Remaining :	$255,556
Total Pro Players	25
Salary Commitment
Year 2024 : $64,815,000
Year 2025 : $49,400,000
Year 2026 : $32,750,000
Year 2027 : $15,500,000
Salary Average Commitment
Year 2024 : $62,673,750
Year 2025 : $51,620,416
Year 2026 : $36,452,083
Year 2027 : $16,768,750
Salary Cap with 1 Way Contract
Year 2024 : $59,980,419
Year 2025 : $49,702,084
Year 2026 : $36,452,083
Year 2027 : $16,768,750

Farm Players Salaries
Hendrix Lapierre	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Ivan Miroshnichenko	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Jared McIsaac	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Vincent Iorio	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Albert Johansson	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Alex Beaucage	$87,833 (1)
Salary Remaining :	$29,278
Salary Average :	$87,833
Salary Average Remaining :	$29,278
Hunter Skinner	$85,083 (1)
Salary Remaining :	$28,361
Salary Average :	$85,083
Salary Average Remaining :	$28,361
Mitchell Gibson	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Bogdan Trineyev	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
James Hamblin	$80,750 (1)
Salary Remaining :	$26,917
Salary Average :	$80,750
Salary Average Remaining :	$26,917
Garin Bjorklund	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ryan Hofer	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Clay Stevenson	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ethen Frank	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Vinnie Hinostroza	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Tanner Laczynski	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Ethan Prow	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
David Gustafsson	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$81,250
Salary Average Remaining :	$27,083
Cal OReilly	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Hunter Shepard	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Alex Limoges	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Adam Cracknell	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Aaron Ness	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Griffin Mendel	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Total Farm Players	24
Salary Commitment
Year 2024 : $1,981,166
Year 2025 : $770,000
Year 2026 : $97,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,984,916
Year 2025 : $766,250
Year 2026 : $97,500
Year 2027 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$104,275,000
Pro Players Total Average Salaries	$95,600,000
Farm Players Total Salaries	$2,311,250
Farm Players Total Average Salaries	$2,313,750
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$27,692,367
Projected Bank Account	$27,692,367

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$11,050,000 (7)
-Salary Remaining :	$3,683,333
-Salary Average :	$8,500,000
-Salary Average Remaining :	$2,833,333
Erik Karlsson (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$3,666,667
-Salary Average :	$11,500,000
-Salary Average Remaining :	$3,833,333
Jake Guentzel (1 Way Contract)	$9,000,000 (7)
-Salary Remaining :	$3,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,000,000
Jack Hughes (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$2,833,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Nico Hischier (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$2,583,333
-Salary Average :	$7,250,000
-Salary Average Remaining :	$2,416,667
Ilya Sorokin (1 Way Contract)	$7,500,000 (6)
-Salary Remaining :	$2,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$2,500,000
Clayton Keller (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$2,333,333
-Salary Average :	$7,150,000
-Salary Average Remaining :	$2,383,333
John Marino (1 Way Contract)	$6,150,000 (3)
-Salary Remaining :	$2,050,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$1,466,667
Dawson Mercer	$4,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Nino Niederreiter (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Scott Laughton (1 Way Contract)	$3,625,000 (2)
-Salary Remaining :	$1,208,333
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Brandon Tanev (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Vitek Vanecek (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$966,667
-Salary Average :	$0
-Salary Average Remaining :	$0
Ethan Bear (1 Way Contract)	$2,750,000 (2)
-1 Way Contract Salary Cap :	$1,500,000
-1 Way Contract Salary Cap Remaining :	$500,000
-Salary Remaining :	$916,667
-Salary Average :	$2,750,000
-Salary Average Remaining :	$916,667
Jason Zucker (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$2,250,000
-Salary Average Remaining :	$750,000
Matias Maccelli (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
William Borgen (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$583,333
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Zac Jones (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$83,333
-Salary Remaining :	$583,333
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Michael Kesselring	$1,300,000 (2)
-Salary Remaining :	$433,333
-Salary Average :	$1,300,000
-Salary Average Remaining :	$433,333
Zach Parise (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Luke Hughes	$1,000,000 (3)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Corey Perry (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Antti Raanta (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Cal Clutterbuck (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Mikhail Maltsev (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Total Pro Players	25
Salary Commitment
Year 2024 : $104,275,000
Year 2025 : $86,650,000
Year 2026 : $66,750,000
Year 2027 : $43,337,500
Salary Average Commitment
Year 2024 : $95,600,000
Year 2025 : $83,600,000
Year 2026 : $68,300,000
Year 2027 : $44,150,000
Salary Cap with 1 Way Contract
Year 2024 : $92,250,000
Year 2025 : $82,350,000
Year 2026 : $68,300,000
Year 2027 : $44,150,000

Farm Players Salaries
Mattias Samuelsson	$375,000 (2)
Salary Remaining :	$125,000
Salary Average :	$375,000
Salary Average Remaining :	$125,000
Erik Kallgren	$97,500 (1)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Hudson Fasching	$97,500 (4)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Axel Jonsson Fjallby	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Mason Shaw	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Tomas Suchanek	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Daniil Misyul	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Samuel Bolduc	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Lucas Edmonds	$87,500 (1)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Anders Bjork	$86,250 (1)
Salary Remaining :	$28,750
Salary Average :	$86,250
Salary Average Remaining :	$28,750
Hunter Drew	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Brian Halonen	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Hayden Hodgson	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Topias Vilen	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Robin Salo	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Bokondji Imama	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Patrick Khodorenko	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jeremy Brodeur	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
John Stevens	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Hardy Haman Aktell	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Simon Johansson	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jaxson Stauber	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Dmitri Samorukov	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Luke Toporowski	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	24
Salary Commitment
Year 2024 : $2,311,250
Year 2025 : $1,487,500
Year 2026 : $270,000
Year 2027 : $97,500
Salary Average Commitment
Year 2024 : $2,313,750
Year 2025 : $1,472,500
Year 2026 : $270,000
Year 2027 : $97,500

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,486,008
Pro Players Total Average Salaries	$84,470,889
Farm Players Total Salaries	$2,598,457
Farm Players Total Average Salaries	$2,610,957
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$11,876,201
Projected Bank Account	$11,876,201

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$3,333,333
-Salary Average :	$11,642,857
-Salary Average Remaining :	$3,880,952
Cam Fowler (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,166,667
Ryan McDonagh (1 Way Contract)	$6,930,000 (2)
-Salary Remaining :	$2,310,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,250,000
John Gibson (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$2,133,333
-Salary Average :	$6,400,000
-Salary Average Remaining :	$2,133,333
Troy Terry (1 Way Contract)	$6,000,000 (8)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,312,500
-Salary Average Remaining :	$2,104,167
Evgeni Malkin (1 Way Contract)	$5,600,000 (2)
-Salary Remaining :	$1,866,667
-Salary Average :	$6,100,000
-Salary Average Remaining :	$2,033,333
Kevin Hayes (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$7,142,857
-Salary Average Remaining :	$2,380,952
Ondrej Palat (1 Way Contract)	$4,950,000 (3)
-Salary Remaining :	$1,650,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Mikael Backlund (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Marcus Pettersson (1 Way Contract)	$4,025,175 (1)
-Salary Remaining :	$1,341,725
-Salary Average :	$4,025,175
-Salary Average Remaining :	$1,341,725
Noah Dobson (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Anthony Duclair (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$1,083,333
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,083,333
Ryan Lomberg (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Erik Brannstrom (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,266,667
-Salary Average Remaining :	$422,222
Sam Carrick (1 Way Contract)	$1,150,000 (4)
-Salary Remaining :	$383,333
-Salary Average :	$1,150,000
-Salary Average Remaining :	$383,333
Marc Staal	$1,100,000 (2)
-Salary Remaining :	$366,667
-Salary Average :	$1,100,000
-Salary Average Remaining :	$366,667
Tyler Motte (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Mason McTavish	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Semyon Varlamov (1 Way Contract)	$950,000 (3)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Brayden Pachal	$900,000 (3)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
John Peterka	$855,833 (1)
-Salary Remaining :	$285,278
-Salary Average :	$855,833
-Salary Average Remaining :	$285,278
Tristen Nielsen (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Michael McCarron	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Keaton Middleton (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 2024 : $80,486,008
Year 2025 : $61,700,000
Year 2026 : $22,350,000
Year 2027 : $7,650,000
Salary Average Commitment
Year 2024 : $84,470,889
Year 2025 : $72,698,214
Year 2026 : $23,712,500
Year 2027 : $7,462,500
Salary Cap with 1 Way Contract
Year 2024 : $83,620,888
Year 2025 : $72,698,214
Year 2026 : $23,712,500
Year 2027 : $7,462,500

Farm Players Salaries
Aliaksei Protas	$175,000 (2)
Salary Remaining :	$58,333
Salary Average :	$187,500
Salary Average Remaining :	$62,500
Lukas Reichel	$150,000 (2)
Salary Remaining :	$50,000
Salary Average :	$150,000
Salary Average Remaining :	$50,000
Ryan Reaves	$125,000 (1)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Tyler Benson	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Justus Annunen	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Pavel Mintyukov	$100,000 (3)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Nathan Gaucher	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Adam Sykora	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Drew Helleson	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
William Stromgren	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Olen Zellweger	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Jackson LaCombe	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Yegor Afanasyev	$90,000 (2)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Maxim Cajkovic	$90,000 (3)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Tristan Lennox	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Calle Clang	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Sasha Pastujov	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Tyson Hinds	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Sheldon Dries	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Henry Thrun	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Thimo Nickl	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Josh Lopina	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Ben King	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Layton Ahac	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Pavol Regenda	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Xavier Simoneau	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Gage Alexander	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Total Farm Players	27
Salary Commitment
Year 2024 : $2,598,457
Year 2025 : $2,037,500
Year 2026 : $827,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,610,957
Year 2025 : $2,025,000
Year 2026 : $827,500
Year 2027 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,444,999
Pro Players Total Average Salaries	$100,378,332
Farm Players Total Salaries	$1,410,000
Farm Players Total Average Salaries	$1,410,000
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,625,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$949,904
Projected Bank Account	$949,904

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$12,000,000 (6)
-Salary Remaining :	$4,000,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$3,083,333
Jeff Skinner (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$3,333,333
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,000,000
Timo Meier (1 Way Contract)	$8,250,000 (7)
-Salary Remaining :	$2,750,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$2,750,000
Matt Dumba (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$2,666,667
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Dmitry Orlov (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Sean Walker (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Cam Atkinson (1 Way Contract)	$5,275,000 (1)
-Salary Remaining :	$1,758,333
-Salary Average :	$5,875,000
-Salary Average Remaining :	$1,958,333
Samuel Girard (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Michael Bunting (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (6)
-Salary Remaining :	$1,606,667
-Salary Average :	$4,820,000
-Salary Average Remaining :	$1,606,667
Andrew Peeke (1 Way Contract)	$4,000,000 (6)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Ilya Samsonov (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,250,000
Eeli Tolvanen (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Morgan Geekie (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Kaapo Kahkonen (1 Way Contract)	$2,200,000 (4)
-Salary Remaining :	$733,333
-Salary Average :	$2,200,000
-Salary Average Remaining :	$733,333
Riley Stillman (1 Way Contract)	$1,850,000 (1)
-1 Way Contract Salary Cap :	$600,000
-1 Way Contract Salary Cap Remaining :	$200,000
-Salary Remaining :	$616,667
-Salary Average :	$1,850,000
-Salary Average Remaining :	$616,667
Trent Frederic (1 Way Contract)	$1,800,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$600,000
Adam Ruzicka	$1,750,000 (1)
-Salary Remaining :	$583,333
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Yegor Chinakhov (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Nicolas Aube-Kubel	$1,400,000 (2)
-Salary Remaining :	$466,667
-Salary Average :	$1,400,000
-Salary Average Remaining :	$466,667
Logan Shaw (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$400,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$400,000
Julien Gauthier (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,083,333
-Salary Average Remaining :	$361,111
Riley Sutter (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Keith Kinkaid (1 Way Contract)	$999,999 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$999,999
-Salary Average Remaining :	$333,333
Cameron Gaunce (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Justin Barron	$925,000 (1)
-Salary Remaining :	$308,333
-Salary Average :	$925,000
-Salary Average Remaining :	$308,333
Cale Fleury (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Andrew Cogliano	$850,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Tyler Pitlick (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Chase Wouters (1 Way Contract)	$750,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$250,000
-Salary Average :	$750,000
-Salary Average Remaining :	$250,000
Total Pro Players	30
Salary Commitment
Year 2024 : $103,444,999
Year 2025 : $77,370,000
Year 2026 : $55,470,000
Year 2027 : $43,850,000
Salary Average Commitment
Year 2024 : $100,378,332
Year 2025 : $78,453,333
Year 2026 : $60,720,000
Year 2027 : $45,520,000
Salary Cap with 1 Way Contract
Year 2024 : $92,553,336
Year 2025 : $75,503,336
Year 2026 : $59,520,000
Year 2027 : $45,520,000

Farm Players Salaries
Joseph Duszak	$120,000 (3)
Salary Remaining :	$40,000
Salary Average :	$120,000
Salary Average Remaining :	$40,000
Connor Mackey	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Zach Dean	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Emil Heineman	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Grigori Denisenko	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Alex Steeves	$90,000 (3)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Jake Wise	$87,500 (1)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Landon Slaggert	$85,000 (4)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
William Lockwood	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Riley Tufte	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Derrick Pouliot	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Ville Ottavainen	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Adam Klapka	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Troy Grosenick	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Colton Poolman	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Clark Bishop	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Total Farm Players	16
Salary Commitment
Year 2024 : $1,410,000
Year 2025 : $845,000
Year 2026 : $475,000
Year 2027 : $85,000
Salary Average Commitment
Year 2024 : $1,410,000
Year 2025 : $845,000
Year 2026 : $475,000
Year 2027 : $85,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,997 - 99.87%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,997 - 99.91%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,552,066
Pro Players Total Average Salaries	$64,822,067
Farm Players Total Salaries	$1,988,457
Farm Players Total Average Salaries	$1,988,457
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,245,663
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$59,579,794
Projected Bank Account	$59,579,794

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$3,666,667
-Salary Average :	$11,000,000
-Salary Average Remaining :	$3,666,667
Tyler Seguin (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$2,666,667
-Salary Average :	$9,850,000
-Salary Average Remaining :	$3,283,333
Travis Konecny (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$2,333,333
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Elvis Merzlikins (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$1,800,000
Barclay Goodrow (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$1,666,667
-Salary Average :	$3,641,667
-Salary Average Remaining :	$1,213,889
Andreas Athanasiou (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Owen Tippett (1 Way Contract)	$3,725,000 (1)
-Salary Remaining :	$1,241,667
-Salary Average :	$3,725,000
-Salary Average Remaining :	$1,241,667
Ian Cole (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Juuso Valimaki (1 Way Contract)	$2,450,000 (1)
-Salary Remaining :	$816,667
-Salary Average :	$2,450,000
-Salary Average Remaining :	$816,667
Cam York (1 Way Contract)	$2,190,000 (2)
-Salary Remaining :	$730,000
-Salary Average :	$2,190,000
-Salary Average Remaining :	$730,000
Nicholas Robertson	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Travis Dermott (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Ty Dellandrea (1 Way Contract)	$1,400,833 (1)
-Salary Remaining :	$466,944
-Salary Average :	$1,400,833
-Salary Average Remaining :	$466,944
Chad Hillebrand	$1,234,567 (1)
-Salary Remaining :	$411,522
-Salary Average :	$1,234,567
-Salary Average Remaining :	$411,522
Yegor Zamula (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$887,500
-Salary Average Remaining :	$295,833
Noah Gregor	$975,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Ben Hutton (1 Way Contract)	$975,000 (2)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Nathan Smith (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Valtteri Puustinen (1 Way Contract)	$925,000 (1)
-Salary Remaining :	$308,333
-Salary Average :	$925,000
-Salary Average Remaining :	$308,333
Ukko-Pekka Luukkonen	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Tyson Foerster	$863,333 (1)
-Salary Remaining :	$287,778
-Salary Average :	$925,000
-Salary Average Remaining :	$308,333
Marco Rossi	$863,333 (1)
-Salary Remaining :	$287,778
-Salary Average :	$730,000
-Salary Average Remaining :	$243,333
Connor Ingram	$825,000 (3)
-Salary Remaining :	$275,000
-Salary Average :	$887,500
-Salary Average Remaining :	$295,833
Brady Keeper (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	24
Salary Commitment
Year 2024 : $66,552,066
Year 2025 : $36,990,000
Year 2026 : $29,475,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $64,822,067
Year 2025 : $39,444,167
Year 2026 : $34,779,167
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $63,097,068
Year 2025 : $39,444,167
Year 2026 : $34,779,167
Year 2027 : $0

Farm Players Salaries
Hunter Vorva	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Samuel Poulin	$115,000 (1)
Salary Remaining :	$38,333
Salary Average :	$115,000
Salary Average Remaining :	$38,333
Brennan Othmann	$100,000 (3)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Jack St. Ivany	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Samu Tuomaala	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Luca Del Bel Belluz	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Emil Andrae	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Adam Ginning	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Oscar Dansk	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Olle Lycksell	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Jon-Randall Avon	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Gavin Hain	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ethan Samson	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
William Dufour	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Elliot Desnoyers	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Joe Carroll	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Josh Maniscalco	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Joseph Blandisi	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Luke Philp	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Mason Geertsen	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Nathan Todd	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Matteo Pietroniro	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Andrei Bakanov	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	23
Salary Commitment
Year 2024 : $1,988,457
Year 2025 : $782,500
Year 2026 : $445,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,988,457
Year 2025 : $782,500
Year 2026 : $445,000
Year 2027 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$4,100,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,656,667
Pro Players Total Average Salaries	$80,369,167
Farm Players Total Salaries	$1,659,500
Farm Players Total Average Salaries	$1,659,500
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$26,971,715
Projected Bank Account	$26,971,715

Pro Players Salaries
Alex Pietrangelo (1 Way Contract)	$12,500,000 (3)
-Salary Remaining :	$4,166,667
-Salary Average :	$8,800,000
-Salary Average Remaining :	$2,933,333
Mark Stone (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$3,666,667
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,166,667
Tomas Hertl (1 Way Contract)	$10,250,000 (6)
-Salary Remaining :	$3,416,667
-Salary Average :	$8,137,500
-Salary Average Remaining :	$2,712,500
Jack Eichel (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$3,333,333
-Salary Average :	$10,000,000
-Salary Average Remaining :	$3,333,333
Igor Shesterkin (1 Way Contract)	$6,666,667 (1)
-Salary Remaining :	$2,222,222
-Salary Average :	$5,666,667
-Salary Average Remaining :	$1,888,889
Chandler Stephenson (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$1,833,333
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Evander Kane (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$1,583,333
-Salary Average :	$5,125,000
-Salary Average Remaining :	$1,708,333
Erik Haula (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Zach Bogosian (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Marcus Foligno (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Connor Clifton (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Brayden McNabb (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$733,333
-Salary Average :	$2,850,000
-Salary Average Remaining :	$950,000
Gustav Nyquist (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Ivan Prosvetov (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Christian Fischer (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Alex Goligoski (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Mark Kastelic	$1,250,000 (2)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Kevin Shattenkirk (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$366,667
-Salary Average :	$1,100,000
-Salary Average Remaining :	$366,667
Brandon Bussi	$850,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Justin Bailey	$775,000 (2)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Chris Wagner (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Mark Giordano (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Jonny Brodzinski	$765,000 (1)
-Salary Remaining :	$255,000
-Salary Average :	$765,000
-Salary Average Remaining :	$255,000
Total Pro Players	23
Salary Commitment
Year 2024 : $87,656,667
Year 2025 : $65,025,000
Year 2026 : $36,300,000
Year 2027 : $14,800,000
Salary Average Commitment
Year 2024 : $80,369,167
Year 2025 : $64,587,500
Year 2026 : $39,937,500
Year 2027 : $16,637,500
Salary Cap with 1 Way Contract
Year 2024 : $79,594,168
Year 2025 : $64,587,500
Year 2026 : $39,937,500
Year 2027 : $16,637,500

Farm Players Salaries
Casey Fitzgerald	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Marc McLaughlin	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Jakub Demek	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Patrick Guay	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Peyton Jones	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Radim Zohorna	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Brendan Perlini	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Corey Schueneman	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jalen Smereck	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jordan Gross	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Samuel Asselin	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Aaron Dell	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Tye Felhaber	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
William Lagesson	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Wyatt Newpower	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
David Drake	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Brandon Osmundson	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Patrik Koch	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Andrew Agozzino	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Anton Blidh	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Chase De Leo	$74,500 (1)
Salary Remaining :	$24,833
Salary Average :	$74,500
Salary Average Remaining :	$24,833
Total Farm Players	21
Salary Commitment
Year 2024 : $1,659,500
Year 2025 : $495,000
Year 2026 : $82,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,659,500
Year 2025 : $495,000
Year 2026 : $82,500
Year 2027 : $0

Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,913,333
Pro Players Total Average Salaries	$82,488,333
Farm Players Total Salaries	$1,603,833
Farm Players Total Average Salaries	$1,603,000
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$56,477,895
Projected Bank Account	$56,477,895

Pro Players Salaries
Mason Jobst (1 Way Contract)	$12,500,000 (1)
-Salary Remaining :	$4,166,667
-Salary Average :	$12,500,000
-Salary Average Remaining :	$4,166,667
Nicklas Backstrom (1 Way Contract)	$8,000,000 (1)
-1 Way Contract Salary Cap :	$7,950,000
-1 Way Contract Salary Cap Remaining :	$2,650,000
-Salary Remaining :	$2,666,667
-Salary Average :	$9,200,000
-Salary Average Remaining :	$3,066,667
Josh Anderson (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$2,333,333
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Marc-Edouard Vlasic (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$2,333,333
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,333,333
Riley Bezeau	$6,775,000 (1)
-Salary Remaining :	$2,258,333
-Salary Average :	$6,775,000
-Salary Average Remaining :	$2,258,333
Ethan Ritchie (1 Way Contract)	$6,775,000 (1)
-Salary Remaining :	$2,258,333
-Salary Average :	$6,775,000
-Salary Average Remaining :	$2,258,333
Cooper Walker (1 Way Contract)	$6,775,000 (1)
-Salary Remaining :	$2,258,333
-Salary Average :	$6,775,000
-Salary Average Remaining :	$2,258,333
Travis Hamonic (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Tobias Bjornfot (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$1,750,000
-1 Way Contract Salary Cap Remaining :	$583,333
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Carl Grundstrom (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Pierre-Olivier Joseph (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$583,333
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Nico Daws (1 Way Contract)	$1,275,000 (2)
-Salary Remaining :	$425,000
-Salary Average :	$1,275,000
-Salary Average Remaining :	$425,000
Sam Lafferty (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$416,667
-Salary Average :	$1,125,000
-Salary Average Remaining :	$375,000
Kole Lind (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Michael DiPietro (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Samuel Fagemo (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Devin Cooley	$1,000,000 (3)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Nikita Okhotiuk (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Serron Noel (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Wyatte Wylie (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Dylan Guenther	$975,000 (2)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Nathan Bastian	$975,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Victor Soderstrom (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Topi Niemela	$875,000 (2)
-Salary Remaining :	$291,667
-Salary Average :	$875,000
-Salary Average Remaining :	$291,667
Connor Zary	$863,333 (1)
-Salary Remaining :	$287,778
-Salary Average :	$863,333
-Salary Average Remaining :	$287,778
Martin Pospisil	$850,000 (2)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Maksymilian Szuber	$800,000 (3)
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Michael Eyssimont	$800,000 (1)
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Jonathan Lemieux (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	29
Salary Commitment
Year 2024 : $82,913,333
Year 2025 : $26,175,000
Year 2026 : $7,300,000
Year 2027 : $2,000,000
Salary Average Commitment
Year 2024 : $82,488,333
Year 2025 : $28,300,000
Year 2026 : $9,300,000
Year 2027 : $2,000,000
Salary Cap with 1 Way Contract
Year 2024 : $74,313,336
Year 2025 : $23,150,000
Year 2026 : $9,300,000
Year 2027 : $2,000,000

Farm Players Salaries
Barrett Hayton	$200,000 (1)
Salary Remaining :	$66,667
Salary Average :	$200,000
Salary Average Remaining :	$66,667
Logan Cooley	$100,000 (3)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Shakir Mukhamadullin	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Corson Ceulemans	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Liam Foudy	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Nikita Chibrikov	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Marat Khusnutdinov	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Josh Doan	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Alex Turcotte	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
John Farinacci	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Jacob Perreault	$86,333 (1)
Salary Remaining :	$28,778
Salary Average :	$86,333
Salary Average Remaining :	$28,778
Tyler Brennan	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Emil Martinsen Lilleberg	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Avery Hayes	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jake Leschyshyn	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$76,667
Salary Average Remaining :	$25,556
Christoffer Sedoff	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Mark Duarte	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	17
Salary Commitment
Year 2024 : $1,603,833
Year 2025 : $1,007,500
Year 2026 : $372,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,603,000
Year 2025 : $1,007,500
Year 2026 : $372,500
Year 2027 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$6,150,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,362,034
Pro Players Total Average Salaries	$81,795,368
Farm Players Total Salaries	$2,495,156
Farm Players Total Average Salaries	$2,495,156
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$42,941,875
Projected Bank Account	$42,941,875

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$3,333,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Sebastian Aho (1 Way Contract)	$9,750,000 (8)
-Salary Remaining :	$3,250,000
-Salary Average :	$9,750,000
-Salary Average Remaining :	$3,250,000
Sam Reinhart (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$3,000,000
-Salary Average :	$9,666,667
-Salary Average Remaining :	$3,222,222
Seth Jarvis	$7,000,000 (8)
-Salary Remaining :	$2,333,333
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,333,333
Brock Boeser (1 Way Contract)	$6,650,000 (1)
-Salary Remaining :	$2,216,667
-Salary Average :	$6,650,000
-Salary Average Remaining :	$2,216,667
Jared Spurgeon (1 Way Contract)	$5,333,333 (3)
-Salary Remaining :	$1,777,778
-Salary Average :	$5,050,000
-Salary Average Remaining :	$1,683,333
Alexander Wennberg (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$1,583,333
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,583,333
Robby Fabbri	$4,250,000 (1)
-Salary Remaining :	$1,416,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Jonas Siegenthaler (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$1,333,333
-Salary Average :	$3,400,000
-Salary Average Remaining :	$1,133,333
Mason Marchment (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Filip Chytil (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Calle Jarnkrok (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$700,000
Ilya Lyubushkin (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Keegan Kolesar (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$466,667
-Salary Average :	$1,400,000
-Salary Average Remaining :	$466,667
Jacob MacDonald	$1,250,000 (5)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Nikolas Brouillard	$1,234,567 (1)
-Salary Remaining :	$411,522
-Salary Average :	$1,234,567
-Salary Average Remaining :	$411,522
Jay Dickman	$1,234,567 (1)
-Salary Remaining :	$411,522
-Salary Average :	$1,234,567
-Salary Average Remaining :	$411,522
Mackenzie MacEachern (1 Way Contract)	$1,234,567 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$411,522
-Salary Average :	$1,234,567
-Salary Average Remaining :	$411,522
Joey Daccord (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Owen Power	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
John Beecher	$975,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Jake Allen (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Parker Kelly (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Jarred Tinordi	$750,000 (1)
-Salary Remaining :	$250,000
-Salary Average :	$750,000
-Salary Average Remaining :	$250,000
Total Pro Players	24
Salary Commitment
Year 2024 : $83,362,034
Year 2025 : $65,666,667
Year 2026 : $50,766,667
Year 2027 : $37,550,000
Salary Average Commitment
Year 2024 : $81,795,368
Year 2025 : $62,816,667
Year 2026 : $48,866,667
Year 2027 : $39,066,667
Salary Cap with 1 Way Contract
Year 2024 : $80,560,800
Year 2025 : $62,816,667
Year 2026 : $48,866,667
Year 2027 : $39,066,667

Farm Players Salaries
Luka Profaca	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Vincent Arseneau	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Dustin Tokarski	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Kevin Conley	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Spencer Smallman	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Julian Junca	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Brad Hunt	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Dave Gust	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Kale Clague	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Matt D Murray	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Kieffer Bellows	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Hunter McKown	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Xavier Parent	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Domenick Fensore	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Henrik Rybinski	$87,500 (1)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Bryce Montgomery	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Justin Robidas	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Kevin Wall	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ronan Seeley	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Alex Kannok Leipert	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Cameron Johnson	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Ryan Schmelzer	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Adam Brubacher	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Connor Doherty	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Garret Sparks	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Tyler Spezia	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	26
Salary Commitment
Year 2024 : $2,495,156
Year 2025 : $705,000
Year 2026 : $160,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,495,156
Year 2025 : $705,000
Year 2026 : $160,000
Year 2027 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,250,000
Pro Players Total Average Salaries	$84,275,000
Farm Players Total Salaries	$1,428,457
Farm Players Total Average Salaries	$1,312,707
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$16,374,529
Projected Bank Account	$16,374,529

Pro Players Salaries
Brayden Point (1 Way Contract)	$12,000,000 (6)
-Salary Remaining :	$4,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,166,667
Brendan Gallagher (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,166,667
Vladimir Tarasenko (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$2,666,667
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Pavel Buchnevich (1 Way Contract)	$6,300,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$5,800,000
-Salary Average Remaining :	$1,933,333
Damon Severson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Darcy Kuemper (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$1,750,000
Anders Lee (1 Way Contract)	$5,850,000 (2)
-Salary Remaining :	$1,950,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,333,333
Jalen Chatfield	$4,000,000 (4)
-Salary Remaining :	$1,333,333
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Braden Schneider	$3,900,000 (4)
-Salary Remaining :	$1,300,000
-Salary Average :	$3,900,000
-Salary Average Remaining :	$1,300,000
Caleb Jones (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Casey Cizikas (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Oliver Kylington (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$750,000
Cole Sillinger	$2,250,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$750,000
Jesper Boqvist (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Joe Veleno (1 Way Contract)	$1,800,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$600,000
Niko Mikkola (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,625,000
-Salary Average Remaining :	$541,667
Ross Johnston (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$366,667
-Salary Average :	$1,100,000
-Salary Average Remaining :	$366,667
William Eklund	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Philipp Kurashev (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Tony DeAngelo (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Cayden Primeau	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Noah Juulsen	$850,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Cole Clayton (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Andy Welinski (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Rylan Parenteau (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Jarid Lukosevicius (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Charles Martin (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Paul Cotter	$775,000 (2)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Tyler Wotherspoon (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Xavier Bernard (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Tyler Bird (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Shane Harper (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Patrick Newell (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	33
Salary Commitment
Year 2024 : $90,250,000
Year 2025 : $66,725,000
Year 2026 : $48,700,000
Year 2027 : $13,500,000
Salary Average Commitment
Year 2024 : $84,275,000
Year 2025 : $66,850,000
Year 2026 : $52,825,000
Year 2027 : $16,400,000
Salary Cap with 1 Way Contract
Year 2024 : $75,350,000
Year 2025 : $65,750,000
Year 2026 : $52,825,000
Year 2027 : $16,400,000

Farm Players Salaries
Jordan Harris	$200,000 (3)
Salary Remaining :	$66,667
Salary Average :	$84,250
Salary Average Remaining :	$28,083
Dustin Wolf	$180,000 (2)
Salary Remaining :	$60,000
Salary Average :	$180,000
Salary Average Remaining :	$60,000
Riley Fiddler-Schultz	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Reid Schaefer	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Logan Stankoven	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Ruslan Iskhakov	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Nick Cicek	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Blake Murray	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Matthew Maggio	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Francesco Arcuri	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Daylan Kuefler	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ales Stezka	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Fredrik Olofsson	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Daniel Renouf	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	14
Salary Commitment
Year 2024 : $1,428,457
Year 2025 : $972,500
Year 2026 : $550,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,312,707
Year 2025 : $856,750
Year 2026 : $434,250
Year 2027 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 4,966 - 99.32%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 3,985 - 99.63%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,951 - 99.73%
Average Income per Game	$2,045,858
Year to Date Revenue	$12,275,150
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,016,667
Pro Players Total Average Salaries	$97,900,000
Farm Players Total Salaries	$1,862,500
Farm Players Total Average Salaries	$1,937,500
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$38,168,807
Projected Bank Account	$38,168,807

Pro Players Salaries
Connor Hellebuyck (1 Way Contract)	$8,500,000 (7)
-Salary Remaining :	$2,833,333
-Salary Average :	$8,500,000
-Salary Average Remaining :	$2,833,333
Tage Thompson (1 Way Contract)	$8,500,000 (7)
-Salary Remaining :	$2,833,333
-Salary Average :	$8,500,000
-Salary Average Remaining :	$2,833,333
Zach Hyman (1 Way Contract)	$7,700,000 (4)
-Salary Remaining :	$2,566,667
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Pierre-Luc Dubois (1 Way Contract)	$7,000,000 (6)
-Salary Remaining :	$2,333,333
-Salary Average :	$7,500,000
-Salary Average Remaining :	$2,500,000
Josh Morrissey (1 Way Contract)	$6,400,000 (4)
-Salary Remaining :	$2,133,333
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,083,333
Sean Durzi (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Ryan Hartman (1 Way Contract)	$5,750,000 (5)
-Salary Remaining :	$1,916,667
-Salary Average :	$5,750,000
-Salary Average Remaining :	$1,916,667
Brandon Carlo (1 Way Contract)	$5,450,000 (3)
-Salary Remaining :	$1,816,667
-Salary Average :	$4,100,000
-Salary Average Remaining :	$1,366,667
Kyle Palmieri (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Alex Tuch (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$1,583,333
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,583,333
Lawson Crouse (1 Way Contract)	$4,600,000 (3)
-Salary Remaining :	$1,533,333
-Salary Average :	$4,300,000
-Salary Average Remaining :	$1,433,333
Michael Rasmussen (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Ivan Barbashev (1 Way Contract)	$3,800,000 (3)
-Salary Remaining :	$1,266,667
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,266,667
Alex Iafallo (1 Way Contract)	$3,700,000 (1)
-Salary Remaining :	$1,233,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Urho Vaakanainen (1 Way Contract)	$3,500,000 (6)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Morgan Barron	$3,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Calvin Pickard	$2,200,000 (2)
-Salary Remaining :	$733,333
-Salary Average :	$2,200,000
-Salary Average Remaining :	$733,333
Jake Evans (1 Way Contract)	$1,700,000 (1)
-Salary Remaining :	$566,667
-Salary Average :	$1,700,000
-Salary Average Remaining :	$566,667
Nick Perbix	$1,250,000 (1)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Joel Armia (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Conor Timmins	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Marian Studenic (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$316,667
-Salary Average :	$1,033,333
-Salary Average Remaining :	$344,444
Michael Pezzetta (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Declan Chisholm	$925,000 (1)
-Salary Remaining :	$308,333
-Salary Average :	$925,000
-Salary Average Remaining :	$308,333
Jet Greaves (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Alex Barre-Boulet	$866,667 (2)
-Salary Remaining :	$288,889
-Salary Average :	$866,667
-Salary Average Remaining :	$288,889
Lukas Rousek (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Kevin Mandolese (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	28
Salary Commitment
Year 2024 : $101,016,667
Year 2025 : $81,991,667
Year 2026 : $69,425,000
Year 2027 : $55,950,000
Salary Average Commitment
Year 2024 : $97,900,000
Year 2025 : $82,250,000
Year 2026 : $72,450,000
Year 2027 : $58,500,000
Salary Cap with 1 Way Contract
Year 2024 : $93,391,664
Year 2025 : $78,516,664
Year 2026 : $70,700,000
Year 2027 : $58,500,000

Farm Players Salaries
Kaedan Korczak	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$175,000
Salary Average Remaining :	$58,333
Jiri Kulich	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Carson Lambos	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Zachary Bolduc	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Brad Lambert	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Gabriel Fortier	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Benjamin Gleason	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Adam Scheel	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Jayden Struble	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Riley Kidney	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Mathias Emilio Pettersen	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Danny Zhilkin	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Dmitri Kuzmin	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Ilya Solovyov	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Linus Weissbach	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Henri Nikkanen	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Jared Davidson	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Joshua Roy	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Tyrel Bauer	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Brandon Gignac	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Sean Day	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Total Farm Players	21
Salary Commitment
Year 2024 : $1,862,500
Year 2025 : $1,487,500
Year 2026 : $640,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,937,500
Year 2025 : $1,412,500
Year 2026 : $640,000
Year 2027 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto Arena
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$12,300,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,225,000
Pro Players Total Average Salaries	$76,425,000
Farm Players Total Salaries	$2,135,000
Farm Players Total Average Salaries	$2,135,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$59,615,336
Projected Bank Account	$59,615,336

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$3,333,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Ryan Johansen (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$2,666,667
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Quinton Byfield	$7,000,000 (8)
-Salary Remaining :	$2,333,333
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,333,333
Brady Skjei (1 Way Contract)	$6,500,000 (8)
-Salary Remaining :	$2,166,667
-Salary Average :	$5,250,000
-Salary Average Remaining :	$1,750,000
Conor Garland (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$1,650,000
Cal Petersen (1 Way Contract)	$6,000,000 (1)
-1 Way Contract Salary Cap :	$3,750,000
-1 Way Contract Salary Cap Remaining :	$1,250,000
-Salary Remaining :	$2,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Noah Cates (1 Way Contract)	$5,000,000 (7)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Tomas Tatar (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Gabriel Vilardi (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Nick Seeler (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$916,667
-Salary Average :	$2,750,000
-Salary Average Remaining :	$916,667
Radek Faksa (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$916,667
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,083,333
Jonathan Quick (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Jack Drury	$2,500,000 (3)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Arthur Kaliyev	$2,000,000 (3)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Nikolai Knyzhov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Sammy Blais (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$83,333
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Brendan Gaunce (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Jack Johnson (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Brandt Clarke	$1,000,000 (3)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Laurent Brossoit	$950,000 (1)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Matthew Phillips (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Scott Perunovich (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Ronnie Attard	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
A.J. Greer (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Mitchell Chaffee	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	25
Salary Commitment
Year 2024 : $81,225,000
Year 2025 : $51,100,000
Year 2026 : $36,750,000
Year 2027 : $21,250,000
Salary Average Commitment
Year 2024 : $76,425,000
Year 2025 : $49,800,000
Year 2026 : $37,500,000
Year 2027 : $20,000,000
Salary Cap with 1 Way Contract
Year 2024 : $72,975,000
Year 2025 : $48,550,000
Year 2026 : $37,500,000
Year 2027 : $20,000,000

Farm Players Salaries
Zack MacEwen	$125,000 (1)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Trevor Carrick	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Alec Regula	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Luke Cavallin	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Samuel Helenius	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Jaret Anderson-Dolan	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Ryder Korczak	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Alex Laferriere	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Noel Hoefenmayer	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Dylan Garand	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Sean Farrell	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Antonio Stranges	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Kim Nousiainen	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Matthew Kessel	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Martin Chromiak	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Rory Kerins	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Thomas Milic	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Andre Lee	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Jakub Dobes	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Henrik Tikkanen	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Chad Nychuk	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Chase Priskie	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jeremy McKenna	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Peter Abbandonato	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Taylor Ward	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	25
Salary Commitment
Year 2024 : $2,135,000
Year 2025 : $1,110,000
Year 2026 : $167,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,135,000
Year 2025 : $1,107,500
Year 2026 : $167,500
Year 2027 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$6,150,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,000,000
Pro Players Total Average Salaries	$80,666,666
Farm Players Total Salaries	$2,307,500
Farm Players Total Average Salaries	$2,307,500
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,150,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$49,397,270
Projected Bank Account	$49,397,270

Pro Players Salaries
Seth Jones (1 Way Contract)	$12,500,000 (6)
-Salary Remaining :	$4,166,667
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,166,667
Vincent Trocheck (1 Way Contract)	$6,375,000 (5)
-Salary Remaining :	$2,125,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$1,875,000
Vince Dunn (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Jared McCann (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$1,833,333
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Yanni Gourde (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$5,166,666
-Salary Average Remaining :	$1,722,222
Mikael Granlund (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Jake DeBrusk (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Connor Brown (1 Way Contract)	$4,400,000 (2)
-Salary Remaining :	$1,466,667
-Salary Average :	$4,400,000
-Salary Average Remaining :	$1,466,667
Ryan Suter (1 Way Contract)	$4,300,000 (1)
-Salary Remaining :	$1,433,333
-Salary Average :	$3,650,000
-Salary Average Remaining :	$1,216,667
Matthew Beniers	$4,000,000 (2)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Warren Foegele (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Viktor Arvidsson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Joe Pavelski (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Miles Wood (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Blake Lizotte (1 Way Contract)	$2,200,000 (4)
-1 Way Contract Salary Cap :	$950,000
-1 Way Contract Salary Cap Remaining :	$316,667
-Salary Remaining :	$733,333
-Salary Average :	$2,200,000
-Salary Average Remaining :	$733,333
Mackenzie Blackwood	$2,000,000 (2)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Vincent Desharnais	$2,000,000 (4)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Darren Raddysh	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Mattias Janmark (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Frederick Gaudreau (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Josh Brown (1 Way Contract)	$1,200,000 (3)
-Salary Remaining :	$400,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$400,000
Ty Emberson	$850,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Tye Kartye	$800,000 (1)
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Martin Jones (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	24
Salary Commitment
Year 2024 : $85,000,000
Year 2025 : $58,050,000
Year 2026 : $41,650,000
Year 2027 : $26,700,000
Salary Average Commitment
Year 2024 : $80,666,666
Year 2025 : $57,425,000
Year 2026 : $43,525,000
Year 2027 : $29,825,000
Salary Cap with 1 Way Contract
Year 2024 : $79,416,664
Year 2025 : $56,175,000
Year 2026 : $42,275,000
Year 2027 : $28,575,000

Farm Players Salaries
Dylan Holloway	$120,000 (2)
Salary Remaining :	$40,000
Salary Average :	$120,000
Salary Average Remaining :	$40,000
Philip Broberg	$110,000 (2)
Salary Remaining :	$36,667
Salary Average :	$110,000
Salary Average Remaining :	$36,667
Zach Benson	$100,000 (3)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Cameron Dineen	$100,000 (3)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Cameron Hughes	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Phil Kemp	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Anthony Angello	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Luke Henman	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Will Butcher	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Raphael Lavoie	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Roby Jarventie	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Francesco Pinelli	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Ryker Evans	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
John Hayden	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Brad Malone	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Gustav Olofsson	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Olivier Rodrigue	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Jakub Skarek	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Seth Griffith	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Michael Sgarbossa	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Peetro Seppala	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Steven Fogarty	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Byron Froese	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Jacob Melanson	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Kyle Jackson	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Total Farm Players	25
Salary Commitment
Year 2024 : $2,307,500
Year 2025 : $1,257,500
Year 2026 : $452,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,307,500
Year 2025 : $1,257,500
Year 2026 : $452,500
Year 2027 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $150 - 5,990 - 99.83%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 998 - 99.83%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,990 - 99.94%
Average Income per Game	$2,048,475
Year to Date Revenue	$12,290,850
Farm
Home Games Left	0
Average Attendance - %	2,998 - 99.94%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,594,167
Pro Players Total Average Salaries	$80,980,834
Farm Players Total Salaries	$1,615,000
Farm Players Total Average Salaries	$1,615,000
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,475,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$81,191,592
Projected Bank Account	$81,191,592

Pro Players Salaries
Jacob Bernard-Docker (1 Way Contract)	$12,500,000 (2)
-1 Way Contract Salary Cap :	$11,250,000
-1 Way Contract Salary Cap Remaining :	$3,750,000
-Salary Remaining :	$4,166,667
-Salary Average :	$12,500,000
-Salary Average Remaining :	$4,166,667
Jakob Chychrun (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$2,333,333
-Salary Average :	$4,600,000
-Salary Average Remaining :	$1,533,333
Brandon Montour (1 Way Contract)	$6,750,000 (5)
-Salary Remaining :	$2,250,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,250,000
Justin Faulk (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$1,583,333
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,166,667
Jack Roslovic (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$1,416,667
-Salary Average :	$4,250,000
-Salary Average Remaining :	$1,416,667
Erik Gustafsson (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Jordan Greenway (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Pius Suter (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
David Savard (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$933,333
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Sam Montembeault (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$916,667
-Salary Average :	$2,950,000
-Salary Average Remaining :	$983,333
Filip Zadina (1 Way Contract)	$2,730,000 (1)
-Salary Remaining :	$910,000
-Salary Average :	$1,825,000
-Salary Average Remaining :	$608,333
Morgan Frost (1 Way Contract)	$2,495,000 (2)
-Salary Remaining :	$831,667
-Salary Average :	$2,495,000
-Salary Average Remaining :	$831,667
Jamie Drysdale (1 Way Contract)	$2,300,000 (3)
-1 Way Contract Salary Cap :	$1,050,000
-1 Way Contract Salary Cap Remaining :	$350,000
-Salary Remaining :	$766,667
-Salary Average :	$2,300,000
-Salary Average Remaining :	$766,667
Cody Glass (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$733,333
-Salary Average :	$2,200,000
-Salary Average Remaining :	$733,333
Filip Gustavsson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Dylan Coghlan (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$625,000
-1 Way Contract Salary Cap Remaining :	$208,333
-Salary Remaining :	$666,667
-Salary Average :	$1,875,000
-Salary Average Remaining :	$625,000
Shane Pinto (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Taylor Raddysh	$1,900,000 (3)
-Salary Remaining :	$633,333
-Salary Average :	$1,900,000
-Salary Average Remaining :	$633,333
Fabian Zetterlund (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$583,333
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Tyson Jost (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$500,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Cal Foote (1 Way Contract)	$1,000,000 (5)
-1 Way Contract Salary Cap :	$2,166,667
-1 Way Contract Salary Cap Remaining :	$722,222
-Salary Remaining :	$333,333
-Salary Average :	$3,416,667
-Salary Average Remaining :	$1,138,889
Jake Sanderson	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Max Pacioretty	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Ridly Greig	$975,000 (2)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Jake Neighbours	$975,000 (2)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Alexander Holtz	$894,167 (1)
-Salary Remaining :	$298,056
-Salary Average :	$894,167
-Salary Average Remaining :	$298,056
Simon Holmstrom	$875,000 (1)
-Salary Remaining :	$291,667
-Salary Average :	$875,000
-Salary Average Remaining :	$291,667
Egor Sokolov (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Benoit-Olivier Groulx (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Total Pro Players	29
Salary Commitment
Year 2024 : $79,594,167
Year 2025 : $55,695,000
Year 2026 : $33,950,000
Year 2027 : $17,750,000
Salary Average Commitment
Year 2024 : $80,980,834
Year 2025 : $56,711,667
Year 2026 : $34,566,667
Year 2027 : $16,666,667
Salary Cap with 1 Way Contract
Year 2024 : $73,030,832
Year 2025 : $52,961,668
Year 2026 : $32,066,668
Year 2027 : $15,416,667

Farm Players Salaries
Nils Lundkvist	$175,000 (1)
Salary Remaining :	$58,333
Salary Average :	$175,000
Salary Average Remaining :	$58,333
Ville Heinola	$110,000 (2)
Salary Remaining :	$36,667
Salary Average :	$110,000
Salary Average Remaining :	$36,667
Shane Wright	$100,000 (3)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Mavrik Bourque	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Jack McBain	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Maxence Guenette	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Jack Finley	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Tyler Kleven	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Zack Ostapchuk	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Isaak Phillips	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Leevi Merilainen	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Cole Reinhardt	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Maxwell Crozier	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Aku Raty	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Anson Thornton	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Declan Carlile	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Elmer Soderblom	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Total Farm Players	17
Salary Commitment
Year 2024 : $1,615,000
Year 2025 : $927,500
Year 2026 : $280,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,615,000
Year 2025 : $927,500
Year 2026 : $280,000
Year 2027 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 987 - 98.67%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$6,150,000
Farm
Home Games Left	0
Average Attendance - %	2,987 - 99.56%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$100,385,000
Pro Players Total Average Salaries	$98,753,000
Farm Players Total Salaries	$1,167,500
Farm Players Total Average Salaries	$1,167,500
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$55,757,794
Projected Bank Account	$55,757,794

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,500,000 (8)
-Salary Remaining :	$3,833,333
-Salary Average :	$11,500,000
-Salary Average Remaining :	$3,833,333
Morgan Rielly (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$3,333,333
-Salary Average :	$7,500,000
-Salary Average Remaining :	$2,500,000
William Nylander (1 Way Contract)	$10,000,000 (8)
-Salary Remaining :	$3,333,333
-Salary Average :	$10,000,000
-Salary Average Remaining :	$3,333,333
Andrei Vasilevskiy (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$3,333,333
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,166,667
Mitchell Marner (1 Way Contract)	$8,025,000 (1)
-Salary Remaining :	$2,675,000
-Salary Average :	$10,903,000
-Salary Average Remaining :	$3,634,333
Nazem Kadri (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$2,333,333
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,333,333
Erik Cernak (1 Way Contract)	$6,760,000 (7)
-Salary Remaining :	$2,253,333
-Salary Average :	$5,200,000
-Salary Average Remaining :	$1,733,333
Brandon Hagel (1 Way Contract)	$5,600,000 (5)
-Salary Remaining :	$1,866,667
-Salary Average :	$5,600,000
-Salary Average Remaining :	$1,866,667
Adrian Kempe (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$1,833,333
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Rasmus Andersson (1 Way Contract)	$4,550,000 (2)
-Salary Remaining :	$1,516,667
-Salary Average :	$4,550,000
-Salary Average Remaining :	$1,516,667
Adam Larsson (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Pontus Holmberg	$1,975,000 (1)
-Salary Remaining :	$658,333
-Salary Average :	$1,975,000
-Salary Average Remaining :	$658,333
Matt Grzelcyk (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Nic Dowd (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,300,000
-Salary Average Remaining :	$433,333
Tanner Pearson (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Marco Scandella (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Alex Lyon (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Jake Christiansen	$950,000 (3)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Lars Eller (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Brayden Tracey (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Victor Mete (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Colin Blackwell (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Ethan Cap (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
John Lethemon (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Ian McKinnon (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Joey Anderson	$775,000 (2)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Nick Wolff (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Tanner Kaspick (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Dylan Carabia (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Graham McPhee (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Hank Crone (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Kiefer Sherwood	$750,000 (1)
-Salary Remaining :	$250,000
-Salary Average :	$750,000
-Salary Average Remaining :	$250,000
Total Pro Players	32
Salary Commitment
Year 2024 : $100,385,000
Year 2025 : $74,085,000
Year 2026 : $55,846,000
Year 2027 : $50,156,000
Salary Average Commitment
Year 2024 : $98,753,000
Year 2025 : $72,525,000
Year 2026 : $58,950,000
Year 2027 : $56,300,000
Salary Cap with 1 Way Contract
Year 2024 : $90,853,000
Year 2025 : $70,825,000
Year 2026 : $58,100,000
Year 2027 : $56,300,000

Farm Players Salaries
Roni Hirvonen	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Jayden Grubbe	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Mikko Kokkonen	$87,500 (1)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Ben McCartney	$85,000 (3)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Nick DeSimone	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Nick Abruzzese	$85,000 (3)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Christian Wolanin	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Dennis Hildeby	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
William Villeneuve	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Vyacheslav Peksa	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ryan Tverberg	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Max Ellis	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ryan Shea	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
John Leonard	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Curtis Douglas	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 2024 : $1,167,500
Year 2025 : $837,500
Year 2026 : $337,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,167,500
Year 2025 : $837,500
Year 2026 : $337,500
Year 2027 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,075,000
Pro Players Total Average Salaries	$72,775,000
Farm Players Total Salaries	$2,340,000
Farm Players Total Average Salaries	$2,340,000
Coaches Total Salaries	$6,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$815,529
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$40,932,413
Projected Bank Account	$40,932,413

Pro Players Salaries
Connor McDavid (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$3,333,333
-Salary Average :	$12,500,000
-Salary Average Remaining :	$4,166,667
Leon Draisaitl (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$2,666,667
-Salary Average :	$8,500,000
-Salary Average Remaining :	$2,833,333
Andre Burakovsky (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$2,083,333
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Andrew Copp (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$2,083,333
-Salary Average :	$5,625,000
-Salary Average Remaining :	$1,875,000
Ryan Graves (1 Way Contract)	$5,750,000 (5)
-Salary Remaining :	$1,916,667
-Salary Average :	$5,750,000
-Salary Average Remaining :	$1,916,667
Jack Campbell (1 Way Contract)	$5,400,000 (3)
-1 Way Contract Salary Cap :	$400,000
-1 Way Contract Salary Cap Remaining :	$133,333
-Salary Remaining :	$1,800,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$550,000
Anthony Beauvillier (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Dylan DeMelo (1 Way Contract)	$3,450,000 (3)
-Salary Remaining :	$1,150,000
-Salary Average :	$3,450,000
-Salary Average Remaining :	$1,150,000
Stuart Skinner (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$1,083,333
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,083,333
Timothy Liljegren (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Kailer Yamamoto (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Jake Bean (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Dante Fabbro (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Alex Newhook (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Philip Tomasino	$1,750,000 (3)
-Salary Remaining :	$583,333
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Mathieu Joseph (1 Way Contract)	$1,650,000 (2)
-Salary Remaining :	$550,000
-Salary Average :	$1,475,000
-Salary Average Remaining :	$491,667
Klim Kostin	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Sebastian J Aho (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Jan Jenik (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$291,667
-Salary Average :	$875,000
-Salary Average Remaining :	$291,667
Erik Portillo	$875,000 (2)
-Salary Remaining :	$291,667
-Salary Average :	$875,000
-Salary Average Remaining :	$291,667
Phillip Di Giuseppe	$850,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Michael Carcone	$775,000 (2)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	22
Salary Commitment
Year 2024 : $75,075,000
Year 2025 : $53,400,000
Year 2026 : $32,975,000
Year 2027 : $13,250,000
Salary Average Commitment
Year 2024 : $72,775,000
Year 2025 : $53,550,000
Year 2026 : $33,725,000
Year 2027 : $13,250,000
Salary Cap with 1 Way Contract
Year 2024 : $70,650,000
Year 2025 : $52,300,000
Year 2026 : $32,475,000
Year 2027 : $13,250,000

Farm Players Salaries
Xavier Bourgault	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Lassi Thomson	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Wyatt Aamodt	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Hugh McGing	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Nolan Maier	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Isaac Poulter	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Aatu Raty	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Vincent Sevigny	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Caedan Bankier	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Carter Savoie	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Jake Chiasson	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Rourke Chartier	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Tyler Tullio	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Angus Crookshank	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Jonathan Aspirot	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ryan Fanti	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
David Spacek	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Maximus Wanner	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Miguel Tourigny	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Skyler BrindAmour	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Jacob Moverare	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Markus Niemelainen	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Garrett Pilon	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Callahan Burke	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Arnaud Durandeau	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Marshall Rifai	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
William Bitten	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Beck Warm	$72,500 (1)
Salary Remaining :	$24,167
Salary Average :	$72,500
Salary Average Remaining :	$24,167
Total Farm Players	28
Salary Commitment
Year 2024 : $2,340,000
Year 2025 : $997,500
Year 2026 : $330,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,340,000
Year 2025 : $997,500
Year 2026 : $330,000
Year 2027 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,100,000
Pro Players Total Average Salaries	$69,175,000
Farm Players Total Salaries	$1,670,000
Farm Players Total Average Salaries	$1,670,000
Coaches Total Salaries	$4,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$158,164
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$21,230,365
Projected Bank Account	$21,230,365

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$12,000,000 (6)
-Salary Remaining :	$4,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$3,333,333
Matthew Tkachuk (1 Way Contract)	$11,250,000 (6)
-Salary Remaining :	$3,750,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,166,667
Kevin Fiala (1 Way Contract)	$8,750,000 (5)
-Salary Remaining :	$2,916,667
-Salary Average :	$7,875,000
-Salary Average Remaining :	$2,625,000
Brett Pesce (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$2,666,667
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Gustav Forsling (1 Way Contract)	$5,750,000 (8)
-Salary Remaining :	$1,916,667
-Salary Average :	$5,750,000
-Salary Average Remaining :	$1,916,667
Brenden Dillon	$5,000,000 (4)
-Salary Remaining :	$1,666,667
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Vladislav Gavrikov (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,066,667
Spencer Knight (1 Way Contract)	$3,500,000 (4)
-1 Way Contract Salary Cap :	$2,750,000
-1 Way Contract Salary Cap Remaining :	$916,667
-Salary Remaining :	$1,166,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Anton Lundell	$3,400,000 (2)
-Salary Remaining :	$1,133,333
-Salary Average :	$3,400,000
-Salary Average Remaining :	$1,133,333
Dominik Kubalik (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Jeremy Lauzon (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Frederik Andersen (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Marc-Andre Fleury (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Michael Amadio (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Ryan Donato (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Justin Danforth (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Mackie Samoskevich	$975,000 (3)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Pierrick Dube	$875,000 (1)
-Salary Remaining :	$291,667
-Salary Average :	$875,000
-Salary Average Remaining :	$291,667
Mike Benning	$825,000 (2)
-Salary Remaining :	$275,000
-Salary Average :	$825,000
-Salary Average Remaining :	$275,000
Kyle Capobianco	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Lane Pederson	$775,000 (3)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Trey Fix-Wolansky	$725,000 (2)
-Salary Remaining :	$241,667
-Salary Average :	$725,000
-Salary Average Remaining :	$241,667
Total Pro Players	22
Salary Commitment
Year 2024 : $80,100,000
Year 2025 : $72,050,000
Year 2026 : $55,750,000
Year 2027 : $42,500,000
Salary Average Commitment
Year 2024 : $69,175,000
Year 2025 : $65,525,000
Year 2026 : $55,575,000
Year 2027 : $47,825,000
Salary Cap with 1 Way Contract
Year 2024 : $67,925,000
Year 2025 : $64,275,000
Year 2026 : $54,325,000
Year 2027 : $46,575,000

Farm Players Salaries
Nathan Legare	$100,000 (1)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Peter DiLiberatore	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Evan Nause	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Felix Sandstrom	$90,000 (3)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Ilya Nikolayev	$87,500 (1)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Justin Sourdif	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Mikhail Abramov	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Carson Focht	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Connor Corcoran	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Zach Uens	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Cole Krygier	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Nathan Staios	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Cameron Butler	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Ben Steeves	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Alexandre Doucet	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Nolan Burke	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Eetu Liukas	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jackson Berezowski	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Mason Millman	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jaxsen Wiebe	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	20
Salary Commitment
Year 2024 : $1,670,000
Year 2025 : $897,500
Year 2026 : $182,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,670,000
Year 2025 : $897,500
Year 2026 : $182,500
Year 2027 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$14,350,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,050,000
Pro Players Total Average Salaries	$77,275,000
Farm Players Total Salaries	$2,092,500
Farm Players Total Average Salaries	$2,092,500
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$61,260,204
Projected Bank Account	$61,260,204

Pro Players Salaries
Jonas Brodin (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$2,666,667
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Brayden Schenn (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$2,666,667
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,166,667
Kris Letang (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$2,066,667
-Salary Average :	$6,100,000
-Salary Average Remaining :	$2,033,333
Bryan Rust (1 Way Contract)	$6,100,000 (4)
-Salary Remaining :	$2,033,333
-Salary Average :	$5,125,000
-Salary Average Remaining :	$1,708,333
Alex Killorn (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Matthew Boldy (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
William Karlsson (1 Way Contract)	$5,600,000 (3)
-Salary Remaining :	$1,866,667
-Salary Average :	$5,900,000
-Salary Average Remaining :	$1,966,667
Tristan Jarry (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$1,750,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$1,750,000
Reilly Smith (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,333,333
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Adam Henrique (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Nick Leddy (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,166,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Alex Nedeljkovic (1 Way Contract)	$3,200,000 (4)
-Salary Remaining :	$1,066,667
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,066,667
Mikey Anderson (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Daniel Sprong (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Chad Ruhwedel (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Jonatan Berggren	$1,250,000 (2)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Nick Bonino (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Mark Friedman (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Nikita Zaitsev (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Brendan Smith (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Brock Faber	$925,000 (3)
-Salary Remaining :	$308,333
-Salary Average :	$925,000
-Salary Average Remaining :	$308,333
Jayson Megna	$900,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Jaycob Megna (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Beck Malenstyn	$725,000 (1)
-Salary Remaining :	$241,667
-Salary Average :	$725,000
-Salary Average Remaining :	$241,667
Total Pro Players	24
Salary Commitment
Year 2024 : $80,050,000
Year 2025 : $69,455,000
Year 2026 : $50,635,000
Year 2027 : $35,410,000
Salary Average Commitment
Year 2024 : $77,275,000
Year 2025 : $69,550,000
Year 2026 : $55,400,000
Year 2027 : $43,675,000
Salary Cap with 1 Way Contract
Year 2024 : $75,375,000
Year 2025 : $67,650,000
Year 2026 : $53,500,000
Year 2027 : $43,675,000

Farm Players Salaries
Graeme Clarke	$125,000 (3)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Jack Ahcan	$125,000 (2)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Adam Beckman	$125,000 (3)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Ty Smith	$125,000 (2)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Leon Gawanke	$125,000 (2)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Simon Nemec	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Kevin Bahl	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Isak Rosen	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Jack Studnicka	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Joel Blomqvist	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Parker Wotherspoon	$90,000 (3)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Daemon Hunt	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Lukas Svejkovsky	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Corey Andonovski	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Isaac Belliveau	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Judd Caulfield	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ty Glover	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Jordan Frasca	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Raivis Ansons	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Taylor Gauthier	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ken Appleby	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Dillon Dube	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	22
Salary Commitment
Year 2024 : $2,092,500
Year 2025 : $1,697,500
Year 2026 : $420,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,092,500
Year 2025 : $1,697,500
Year 2026 : $420,000
Year 2027 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,584,567
Pro Players Total Average Salaries	$86,585,234
Farm Players Total Salaries	$1,845,156
Farm Players Total Average Salaries	$1,845,156
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,937,687
Projected Bank Account	$36,937,687

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$3,333,333
-Salary Average :	$8,500,000
-Salary Average Remaining :	$2,833,333
Roman Josi (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$9,059,000
-Salary Average Remaining :	$3,019,667
Hampus Lindholm (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$2,666,667
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,166,667
Phillip Danault (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Ryan Pulock (1 Way Contract)	$6,150,000 (6)
-Salary Remaining :	$2,050,000
-Salary Average :	$6,150,000
-Salary Average Remaining :	$2,050,000
Matt Duchene (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Christian Dvorak (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$1,916,667
-Salary Average :	$4,450,000
-Salary Average Remaining :	$1,483,333
Drake Batherson (1 Way Contract)	$5,400,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,975,000
-Salary Average Remaining :	$1,658,333
Juuse Saros (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Nikita Zadorov (1 Way Contract)	$4,750,000 (5)
-Salary Remaining :	$1,583,333
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,583,333
Brandon Saad (1 Way Contract)	$4,375,000 (2)
-Salary Remaining :	$1,458,333
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Alexandre Carrier	$3,250,000 (2)
-Salary Remaining :	$1,083,333
-Salary Average :	$3,166,667
-Salary Average Remaining :	$1,055,556
Tanner Jeannot (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Nico Sturm (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Kyle Okposo (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$416,667
-Salary Average :	$1,125,000
-Salary Average Remaining :	$375,000
Collin Delia	$1,234,567 (1)
-Salary Remaining :	$411,522
-Salary Average :	$1,234,567
-Salary Average Remaining :	$411,522
Jon Merrill (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$400,000
Yaroslav Askarov	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Luke Evangelista	$925,000 (2)
-Salary Remaining :	$308,333
-Salary Average :	$925,000
-Salary Average Remaining :	$308,333
Boris Katchouk	$850,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Spencer Stastney	$800,000 (1)
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Juuso Parssinen	$800,000 (1)
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Samuel Walker (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Zach Yoder (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Tommy Apap (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Kyle Keyser (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	26
Salary Commitment
Year 2024 : $90,584,567
Year 2025 : $65,700,000
Year 2026 : $45,772,000
Year 2027 : $29,700,000
Salary Average Commitment
Year 2024 : $86,585,234
Year 2025 : $66,025,667
Year 2026 : $48,434,000
Year 2027 : $34,959,000
Salary Cap with 1 Way Contract
Year 2024 : $83,485,232
Year 2025 : $66,025,667
Year 2026 : $48,434,000
Year 2027 : $34,959,000

Farm Players Salaries
Strauss Mann	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Jiri Smejkal	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Chris Terry	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Cole Fraser	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Anton Malmstrom	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Austin Poganski	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Matt Kessel	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Ryan McAllister	$123,457 (1)
Salary Remaining :	$41,152
Salary Average :	$123,457
Salary Average Remaining :	$41,152
Joakim Kemell	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Zachary LHeureux	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Fyodor Svechkov	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Luke Prokop	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Jack Matier	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Jack Gorniak	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Adam Wilsby	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Navrin Mutter	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Tanner Fritz	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Justin Richards	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Total Farm Players	18
Salary Commitment
Year 2024 : $1,845,156
Year 2025 : $462,500
Year 2026 : $375,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,845,156
Year 2025 : $462,500
Year 2026 : $375,000
Year 2027 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square 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 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,994 - 99.69%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,994 - 99.80%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,737,000
Pro Players Total Average Salaries	$75,971,167
Farm Players Total Salaries	$1,895,333
Farm Players Total Average Salaries	$1,895,333
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$846,939
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$69,416,651
Projected Bank Account	$69,416,651

Pro Players Salaries
Adam Fox	$12,000,000 (5)
-Salary Remaining :	$4,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,166,667
Martin Necas (1 Way Contract)	$7,700,000 (5)
-Salary Remaining :	$2,566,667
-Salary Average :	$7,020,000
-Salary Average Remaining :	$2,340,000
Tyler Toffoli (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$2,166,667
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Taylor Hall (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Chris Kreider (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$1,666,667
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,166,667
Ryan Lindgren (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$1,666,667
-Salary Average :	$4,437,500
-Salary Average Remaining :	$1,479,167
KAndre Miller (1 Way Contract)	$3,872,000 (1)
-Salary Remaining :	$1,290,667
-Salary Average :	$3,872,000
-Salary Average Remaining :	$1,290,667
Sergei Bobrovsky (1 Way Contract)	$3,640,000 (2)
-Salary Remaining :	$1,213,333
-Salary Average :	$5,600,000
-Salary Average Remaining :	$1,866,667
Alexis Lafreniere (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,083,333
-Salary Average :	$2,625,000
-Salary Average Remaining :	$875,000
Sidney Crosby (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$2,900,000
Alexander Romanov (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Sean Monahan (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Rafael Harvey-Pinard (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$583,333
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Jimmy Vesey	$1,200,000 (3)
-Salary Remaining :	$400,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$400,000
Mathieu Olivier (1 Way Contract)	$975,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
William Carrier (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Nick Cousins (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Sam Malinski	$950,000 (3)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Uvis Balinskis	$950,000 (3)
-Salary Remaining :	$316,667
-Salary Average :	$891,667
-Salary Average Remaining :	$297,222
Matt Rempe	$950,000 (2)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Oskar Steen (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Michael Hutchinson	$850,000 (1)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Dylan McIlrath	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Pavel Cajan (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	24
Salary Commitment
Year 2024 : $71,737,000
Year 2025 : $45,660,000
Year 2026 : $33,525,000
Year 2027 : $22,200,000
Salary Average Commitment
Year 2024 : $75,971,167
Year 2025 : $47,949,167
Year 2026 : $37,999,167
Year 2027 : $26,457,500
Salary Cap with 1 Way Contract
Year 2024 : $73,296,168
Year 2025 : $46,999,167
Year 2026 : $37,999,167
Year 2027 : $26,457,500

Farm Players Salaries
Riley Damiani	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Max Sasson	$95,000 (3)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Logan Morrison	$95,000 (3)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Cole Schwindt	$95,000 (3)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Montana Onyebuchi	$95,000 (3)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Matt Tomkins	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Michael Vukojevic	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Will Cuylle	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Karl Henriksson	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Evan Vierling	$85,000 (1)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Donovan Sebrango	$82,833 (1)
Salary Remaining :	$27,611
Salary Average :	$82,833
Salary Average Remaining :	$27,611
Talyn Boyko	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Matej Blumel	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
William Trudeau	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Adam Edstrom	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Brett Berard	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Arber Xhekaj	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Colin Felix	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Mark Liwiski	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Ethan Frisch	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jacob Ingham	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Scott Sabourin	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	22
Salary Commitment
Year 2024 : $1,895,333
Year 2025 : $1,070,000
Year 2026 : $542,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,895,333
Year 2025 : $1,070,000
Year 2026 : $542,500
Year 2027 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Ceasars Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,999 - 99.93%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,999 - 99.96%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,975,000
Pro Players Total Average Salaries	$67,906,250
Farm Players Total Salaries	$1,655,000
Farm Players Total Average Salaries	$1,655,000
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$883,420
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$39,197,816
Projected Bank Account	$39,197,816

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$9,000,000 (7)
-Salary Remaining :	$3,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Moritz Seider	$9,000,000 (8)
-Salary Remaining :	$3,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,000,000
Lucas Raymond	$7,000,000 (6)
-Salary Remaining :	$2,333,333
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,333,333
Filip Hronek (1 Way Contract)	$5,950,000 (5)
-Salary Remaining :	$1,983,333
-Salary Average :	$5,950,000
-Salary Average Remaining :	$1,983,333
J.T. Compher (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Mario Ferraro (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$1,083,333
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,083,333
Olli Maatta (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$1,083,333
-Salary Average :	$3,306,250
-Salary Average Remaining :	$1,102,083
Calen Addison (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$1,066,667
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,066,667
Eetu Luostarinen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Karel Vejmelka (1 Way Contract)	$2,775,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$650,000
-Salary Average Remaining :	$216,667
Pyotr Kochetkov (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$733,333
-Salary Average :	$2,200,000
-Salary Average Remaining :	$733,333
Danton Heinen (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Blake Wheeler (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Sam Steel (1 Way Contract)	$1,400,000 (2)
-Salary Remaining :	$466,667
-Salary Average :	$1,400,000
-Salary Average Remaining :	$466,667
Brock McGinn (1 Way Contract)	$1,375,000 (1)
-1 Way Contract Salary Cap :	$125,000
-1 Way Contract Salary Cap Remaining :	$41,667
-Salary Remaining :	$458,333
-Salary Average :	$1,375,000
-Salary Average Remaining :	$458,333
Colin Miller (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Victor Olofsson (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Bobby Brink	$1,100,000 (2)
-Salary Remaining :	$366,667
-Salary Average :	$1,100,000
-Salary Average Remaining :	$366,667
Kyle Burroughs	$950,000 (1)
-Salary Remaining :	$316,667
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Robert Bortuzzo (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Louis Domingue (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Travis Boyd (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Kurtis MacDermid (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Tomas Nosek (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Austin Czarnik	$800,000 (1)
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Alex Belzile	$800,000 (1)
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Parker Gahagen (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	27
Salary Commitment
Year 2024 : $70,975,000
Year 2025 : $55,800,000
Year 2026 : $45,900,000
Year 2027 : $34,950,000
Salary Average Commitment
Year 2024 : $67,906,250
Year 2025 : $54,756,250
Year 2026 : $44,706,250
Year 2027 : $34,950,000
Salary Cap with 1 Way Contract
Year 2024 : $63,431,248
Year 2025 : $53,906,248
Year 2026 : $44,706,250
Year 2027 : $34,950,000

Farm Players Salaries
Marco Kasper	$100,000 (3)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Ryan Johnson	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
William Wallinder	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Robert Mastrosimone	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Artyom Grushnikov	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Antti Tuomisto	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Olof Lindbom	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Malcolm Subban	$90,000 (2)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Nicolas Beaudin	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Carter Mazur	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Eemil Viro	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Amadeus Lombardi	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Rocco Grimaldi	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Max McCormick	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Filip Cederqvist	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Kirill Tyutyayev	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Nikita Alexandrov	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Alexander Petrovic	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Glenn Gawdin	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	19
Salary Commitment
Year 2024 : $1,655,000
Year 2025 : $1,072,500
Year 2026 : $447,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,655,000
Year 2025 : $1,072,500
Year 2026 : $447,500
Year 2027 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$10,250,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,400,000
Pro Players Total Average Salaries	$84,746,667
Farm Players Total Salaries	$1,555,583
Farm Players Total Average Salaries	$1,555,583
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,978,119
Projected Bank Account	$36,978,119

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$10,750,000 (8)
-Salary Remaining :	$3,583,333
-Salary Average :	$10,750,000
-Salary Average Remaining :	$3,583,333
Andrei Svechnikov (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$3,000,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$2,583,333
Mark Scheifele (1 Way Contract)	$8,500,000 (7)
-Salary Remaining :	$2,833,333
-Salary Average :	$6,125,000
-Salary Average Remaining :	$2,041,667
Ryan Nugent-Hopkins (1 Way Contract)	$6,250,000 (5)
-Salary Remaining :	$2,083,333
-Salary Average :	$5,125,000
-Salary Average Remaining :	$1,708,333
John Carlson (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Jaccob Slavin (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$1,733,333
-Salary Average :	$5,300,000
-Salary Average Remaining :	$1,766,667
Joel Farabee (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Dylan Cozens	$4,750,000 (3)
-Salary Remaining :	$1,583,333
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,583,333
Trevor Moore (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Teuvo Teravainen (1 Way Contract)	$2,850,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$950,000
Jeff Petry (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$3,125,000
-Salary Average Remaining :	$1,041,667
Alexander Kerfoot (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Nate Schmidt (1 Way Contract)	$2,425,000 (1)
-Salary Remaining :	$808,333
-Salary Average :	$2,975,000
-Salary Average Remaining :	$991,667
Trevor van Riemsdyk (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Bobby McMann (1 Way Contract)	$1,250,000 (4)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Joonas Korpisalo (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$400,000
-Salary Average :	$1,080,000
-Salary Average Remaining :	$360,000
James van Riemsdyk (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$383,333
Logan Stanley (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$383,333
-Salary Average :	$1,150,000
-Salary Average Remaining :	$383,333
Connor Dewar (1 Way Contract)	$1,150,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$383,333
-Salary Average :	$1,150,000
-Salary Average Remaining :	$383,333
Isac Lundestrom (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Trevor Lewis (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,050,000
-Salary Average Remaining :	$350,000
Jeff Carter (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Casey DeSmith (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Dysin Mayo (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$950,000
-Salary Average Remaining :	$316,667
Connor Bedard	$1,000,000 (3)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Curtis Lazar (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Alexandre Texier	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Maxime Lajoie (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Haydn Fleury (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Joseph Woll	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$766,667
-Salary Average Remaining :	$255,556
Total Pro Players	30
Salary Commitment
Year 2024 : $86,400,000
Year 2025 : $66,150,000
Year 2026 : $53,000,000
Year 2027 : $36,250,000
Salary Average Commitment
Year 2024 : $84,746,667
Year 2025 : $61,880,000
Year 2026 : $50,830,000
Year 2027 : $36,000,000
Salary Cap with 1 Way Contract
Year 2024 : $77,591,667
Year 2025 : $58,875,000
Year 2026 : $48,600,000
Year 2027 : $36,000,000

Farm Players Salaries
Mads Sogaard	$130,000 (3)
Salary Remaining :	$43,333
Salary Average :	$130,000
Salary Average Remaining :	$43,333
Alexander Nylander	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Matt Coronato	$100,000 (3)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Alexander Kisakov	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Viktor Neuchev	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Ryan ORourke	$85,583 (1)
Salary Remaining :	$28,528
Salary Average :	$85,583
Salary Average Remaining :	$28,528
Mac Hollowell	$82,500 (1)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Jan Bednar	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Olivier Nadeau	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Tucker Robertson	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Lucas Ciona	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Nikita Novikov	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Philippe Myers	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Lucas Johansen	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Shane Bowers	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Matt Luff	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Mason Primeau	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Kristian Reichel	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	18
Salary Commitment
Year 2024 : $1,555,583
Year 2025 : $1,155,000
Year 2026 : $725,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,555,583
Year 2025 : $1,155,000
Year 2026 : $725,000
Year 2027 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$6,150,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,470,000
Pro Players Total Average Salaries	$98,330,714
Farm Players Total Salaries	$1,687,500
Farm Players Total Average Salaries	$1,687,500
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$47,470,981
Projected Bank Account	$47,470,981

Pro Players Salaries
Brady Tkachuk (1 Way Contract)	$10,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$8,205,714
-Salary Average Remaining :	$2,735,238
Josh Norris (1 Way Contract)	$9,500,000 (6)
-Salary Remaining :	$3,166,667
-Salary Average :	$7,950,000
-Salary Average Remaining :	$2,650,000
Jesper Bratt (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,000,000
Jacob Markstrom (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,333,333
Oliver Bjorkstrand (1 Way Contract)	$5,900,000 (2)
-Salary Remaining :	$1,966,667
-Salary Average :	$5,400,000
-Salary Average Remaining :	$1,800,000
Adam Pelech (1 Way Contract)	$5,750,000 (5)
-Salary Remaining :	$1,916,667
-Salary Average :	$5,750,000
-Salary Average Remaining :	$1,916,667
Ryan OReilly (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$1,833,333
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Jake McCabe (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Sam Bennett (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
-Salary Average :	$4,425,000
-Salary Average Remaining :	$1,475,000
Jordan Eberle (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Travis Sanheim (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$1,583,333
-Salary Average :	$4,700,000
-Salary Average Remaining :	$1,566,667
Christopher Tanev (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Oliver Ekman-Larsson (1 Way Contract)	$3,520,000 (3)
-Salary Remaining :	$1,173,333
-Salary Average :	$4,125,000
-Salary Average Remaining :	$1,375,000
Andrei Kuzmenko	$3,500,000 (3)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Jamie Benn (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,083,333
-Salary Average :	$4,725,000
-Salary Average Remaining :	$1,575,000
Ross Colton (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Daniel Vladar (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Denis Gurianov (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$833,333
-1 Way Contract Salary Cap Remaining :	$277,778
-Salary Remaining :	$666,667
-Salary Average :	$2,083,333
-Salary Average Remaining :	$694,444
Brian Dumoulin (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$583,333
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Daniil Tarasov (1 Way Contract)	$1,350,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$350,000
Joel Edmundson (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$366,667
-Salary Average :	$1,100,000
-Salary Average Remaining :	$366,667
Tyler Johnson (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$866,667
-Salary Average Remaining :	$288,889
Marcus Johansson (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$900,000
-Salary Average Remaining :	$300,000
Sonny Milano (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$291,667
-Salary Average :	$875,000
-Salary Average Remaining :	$291,667
MacKenzie Entwistle (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Reese Johnson (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Daniel Walcott (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Hunter Jones (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Alexander Barabanov (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	29
Salary Commitment
Year 2024 : $101,470,000
Year 2025 : $79,235,000
Year 2026 : $50,560,000
Year 2027 : $27,500,000
Salary Average Commitment
Year 2024 : $98,330,714
Year 2025 : $77,389,047
Year 2026 : $50,530,714
Year 2027 : $27,905,714
Salary Cap with 1 Way Contract
Year 2024 : $93,155,712
Year 2025 : $74,564,048
Year 2026 : $50,530,714
Year 2027 : $27,905,714

Farm Players Salaries
Robert Hagg	$125,000 (1)
Salary Remaining :	$41,667
Salary Average :	$125,000
Salary Average Remaining :	$41,667
Brendan Lemieux	$100,000 (1)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Walker Duehr	$100,000 (1)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Chase Stillman	$97,500 (3)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Alexander Alexeyev	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Matthew Knies	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Jonny Tychonick	$92,500 (1)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Givani Smith	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Oskar Pettersson	$87,500 (3)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Tyler Tucker	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Cole Guttman	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Mitchell Stephens	$85,000 (3)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Simon Benoit	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Akil Thomas	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Marcel Marcel	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Anthony Costantini	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jacob Murray	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Nolan Dillingham	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Dylan Wells	$72,500 (2)
Salary Remaining :	$24,167
Salary Average :	$72,500
Salary Average Remaining :	$24,167
Total Farm Players	19
Salary Commitment
Year 2024 : $1,687,500
Year 2025 : $952,500
Year 2026 : $442,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,687,500
Year 2025 : $947,500
Year 2026 : $442,500
Year 2027 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion at San Jose
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,500,000
Pro Players Total Average Salaries	$63,500,000
Farm Players Total Salaries	$2,062,333
Farm Players Total Average Salaries	$2,050,750
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$49,688,459
Projected Bank Account	$49,688,459

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$2,666,667
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Tom Wilson (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$2,333,333
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,333,333
Ville Husso (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$1,583,333
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,583,333
John Klingberg (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,500,000
Alec Martinez (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Charles Hudon (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,333,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Cole Perfetti	$3,800,000 (4)
-Salary Remaining :	$1,266,667
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,266,667
Janis Jerome Moser	$3,750,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,250,000
Kevin Lankinen (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Justin Holl (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Jordan Martinook (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Colin White (1 Way Contract)	$1,750,000 (2)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$166,667
-Salary Remaining :	$583,333
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Pierre Engvall (1 Way Contract)	$1,600,000 (3)
-Salary Remaining :	$533,333
-Salary Average :	$1,600,000
-Salary Average Remaining :	$533,333
Ryan McLeod (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Dylan Samberg (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Jakub Zboril (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Cole Smith	$1,000,000 (3)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Juraj Slafkovsky	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Ozzy Wiesblatt	$975,000 (2)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Logan Mailloux	$975,000 (3)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Liam OBrien (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Kevin Rooney	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Steven Lorentz (1 Way Contract)	$775,000 (3)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Joe Snively	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Zac Dalpe	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Samuel Houde (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	26
Salary Commitment
Year 2024 : $63,500,000
Year 2025 : $38,375,000
Year 2026 : $28,900,000
Year 2027 : $8,300,000
Salary Average Commitment
Year 2024 : $63,500,000
Year 2025 : $38,375,000
Year 2026 : $28,900,000
Year 2027 : $8,300,000
Salary Cap with 1 Way Contract
Year 2024 : $60,225,000
Year 2025 : $35,875,000
Year 2026 : $28,900,000
Year 2027 : $8,300,000

Farm Players Salaries
Maxime Comtois	$203,750 (1)
Salary Remaining :	$67,917
Salary Average :	$203,750
Salary Average Remaining :	$67,917
Simon Edvinsson	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Adam Fantilli	$100,000 (3)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Ian Mitchell	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Sebastian Cossa	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Scott Reedy	$100,000 (2)
Salary Remaining :	$33,333
Salary Average :	$100,000
Salary Average Remaining :	$33,333
Tristen Robins	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Lucas Carlsson	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Matt Kiersted	$90,000 (1)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Isaiah Saville	$90,000 (3)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Colten Ellis	$90,000 (3)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Lukas Cormier	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Jack Quinn	$86,333 (1)
Salary Remaining :	$28,778
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Jake Livingstone	$85,000 (2)
Salary Remaining :	$28,333
Salary Average :	$85,000
Salary Average Remaining :	$28,333
Helge Grans	$84,750 (1)
Salary Remaining :	$28,250
Salary Average :	$67,000
Salary Average Remaining :	$22,333
Ethan Cardwell	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Brandon Coe	$82,500 (2)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Artem Guryev	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Magnus Chrona	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Mitchell Russell	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Devon Levi	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Jacob Lucchini	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Total Farm Players	22
Salary Commitment
Year 2024 : $2,062,333
Year 2025 : $1,430,000
Year 2026 : $442,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,050,750
Year 2025 : $1,430,000
Year 2026 : $442,500
Year 2027 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $100 - 5,000 - 100.00%
Level 3:	2000 - $75 - 2,000 - 100.00%
Level 4:	4000 - $50 - 4,000 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,050,000
Year to Date Revenue	$10,250,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$97,422,727
Pro Players Total Average Salaries	$87,767,857
Farm Players Total Salaries	$2,107,000
Farm Players Total Average Salaries	$2,106,167
Coaches Total Salaries	$5,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$51,895,844
Projected Bank Account	$51,895,844

Pro Players Salaries
Miro Heiskanen (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$3,666,667
-Salary Average :	$8,450,000
-Salary Average Remaining :	$2,816,667
Steven Stamkos (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$3,333,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Jason Robertson (1 Way Contract)	$9,200,000 (2)
-Salary Remaining :	$3,066,667
-Salary Average :	$7,750,000
-Salary Average Remaining :	$2,583,333
Colton Parayko (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$2,666,667
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,166,667
Kyle Connor (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$7,142,857
-Salary Average Remaining :	$2,380,952
Noah Hanifin (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$2,333,333
-Salary Average :	$5,250,000
-Salary Average Remaining :	$1,750,000
Cole Caufield (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$1,666,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$1,666,667
Dylan Strome (1 Way Contract)	$4,800,000 (5)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$1,600,000
Jake Oettinger (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
John Tavares (1 Way Contract)	$4,697,727 (1)
-Salary Remaining :	$1,565,909
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,166,667
Nick Schmaltz (1 Way Contract)	$4,225,000 (2)
-Salary Remaining :	$1,408,333
-Salary Average :	$2,925,000
-Salary Average Remaining :	$975,000
Jason Dickinson (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$1,166,667
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,166,667
Nick Bjugstad (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,000,000
Jani Hakanpaa (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Thomas Harley	$2,500,000 (5)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Jordan Spence	$2,000,000 (5)
-Salary Remaining :	$666,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$666,667
Spencer Martin (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Max Domi (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Pierre-Edouard Bellemare (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$400,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$400,000
Ryan Poehling (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Wyatt Johnston	$975,000 (2)
-Salary Remaining :	$325,000
-Salary Average :	$975,000
-Salary Average Remaining :	$325,000
Adam Erne (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Dennis Gilbert	$750,000 (1)
-Salary Remaining :	$250,000
-Salary Average :	$750,000
-Salary Average Remaining :	$250,000
Total Pro Players	23
Salary Commitment
Year 2024 : $97,422,727
Year 2025 : $74,825,000
Year 2026 : $38,150,000
Year 2027 : $28,600,000
Salary Average Commitment
Year 2024 : $87,767,857
Year 2025 : $69,292,857
Year 2026 : $38,000,000
Year 2027 : $33,000,000
Salary Cap with 1 Way Contract
Year 2024 : $85,792,856
Year 2025 : $69,292,857
Year 2026 : $38,000,000
Year 2027 : $33,000,000

Farm Players Salaries
Fredrik Karlstrom	$95,000 (1)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Lias Andersson	$92,500 (2)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Christian Kyrou	$92,500 (3)
Salary Remaining :	$30,833
Salary Average :	$92,500
Salary Average Remaining :	$30,833
Leo Loof	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Wyatt Kalynuk	$87,500 (1)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Gavin White	$82,500 (3)
Salary Remaining :	$27,500
Salary Average :	$82,500
Salary Average Remaining :	$27,500
Drake Caggiula	$82,000 (1)
Salary Remaining :	$27,333
Salary Average :	$82,000
Salary Average Remaining :	$27,333
Dawson Barteaux	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Dennis Cholowski	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Remi Poirier	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Brett Brochu	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Ben Brinkman	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
James Hardie	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Matthew Seminoff	$80,000 (3)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Hudson Elynuik	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Austin Strand	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Devin Shore	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Curtis McKenzie	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
T.J. Tynan	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jake Lucchini	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jonas Rondbjerg	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$76,667
Salary Average Remaining :	$25,556
Matthew Peca	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Avery Winslow	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Jace Isley	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Matthew Sredl	$77,500 (2)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Oskar Back	$75,000 (2)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Total Farm Players	26
Salary Commitment
Year 2024 : $2,107,000
Year 2025 : $1,145,000
Year 2026 : $335,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,106,167
Year 2025 : $1,142,500
Year 2026 : $335,000
Year 2027 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 2,000 - 100.00%
Farm Level 2:	1000 - $0 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,075,000
Pro Players Total Average Salaries	$88,306,250
Farm Players Total Salaries	$1,657,250
Farm Players Total Average Salaries	$1,657,250
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,492,540
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$12,667,043
Projected Bank Account	$12,667,043

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$11,000,000 (2)
-Salary Remaining :	$3,666,667
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,166,667
Kirill Kaprizov (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$3,333,333
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,000,000
Nikita Kucherov (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,166,667
Bo Horvat (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$2,833,333
-Salary Average :	$8,300,000
-Salary Average Remaining :	$2,766,667
Logan Couture (1 Way Contract)	$7,000,000 (3)
-1 Way Contract Salary Cap :	$6,750,000
-1 Way Contract Salary Cap Remaining :	$2,250,000
-Salary Remaining :	$2,333,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$2,666,667
Carter Hart (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$1,833,333
-Salary Average :	$5,500,000
-Salary Average Remaining :	$1,833,333
Connor Murphy (1 Way Contract)	$5,150,000 (2)
-Salary Remaining :	$1,716,667
-Salary Average :	$4,400,000
-Salary Average Remaining :	$1,466,667
Ilya Mikheyev (1 Way Contract)	$5,150,000 (2)
-Salary Remaining :	$1,716,667
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,583,333
Shayne Gostisbehere (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$1,666,667
-Salary Average :	$4,800,000
-Salary Average Remaining :	$1,600,000
Jacob Trouba (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,333,333
Alexandar Georgiev (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$966,667
-Salary Average :	$3,400,000
-Salary Average Remaining :	$1,133,333
Sean Kuraly (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
-Salary Average :	$2,500,000
-Salary Average Remaining :	$833,333
Michael McLeod (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$583,333
-Salary Average :	$1,750,000
-Salary Average Remaining :	$583,333
Dmitry Kulikov (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Adin Hill (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
Brandon Duhaime (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$416,667
-Salary Average :	$1,250,000
-Salary Average Remaining :	$416,667
TJ Brodie (1 Way Contract)	$1,200,000 (5)
-Salary Remaining :	$400,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$400,000
Kevin Stenlund (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Jonathan Toews (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$83,333
-Salary Remaining :	$333,333
-Salary Average :	$1,500,000
-Salary Average Remaining :	$500,000
Eric Comrie (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$333,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$333,333
Mark Jankowski	$925,000 (4)
-Salary Remaining :	$308,333
-Salary Average :	$956,250
-Salary Average Remaining :	$318,750
Louie Belpedio (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$283,333
-Salary Average :	$850,000
-Salary Average Remaining :	$283,333
Dakota Mermis (1 Way Contract)	$825,000 (2)
-Salary Remaining :	$275,000
-Salary Average :	$825,000
-Salary Average Remaining :	$275,000
Dominic Toninato	$800,000 (1)
-Salary Remaining :	$266,667
-Salary Average :	$800,000
-Salary Average Remaining :	$266,667
Dryden Hunt	$775,000 (1)
-Salary Remaining :	$258,333
-Salary Average :	$775,000
-Salary Average Remaining :	$258,333
Total Pro Players	25
Salary Commitment
Year 2024 : $89,075,000
Year 2025 : $69,925,000
Year 2026 : $36,425,000
Year 2027 : $20,175,000
Salary Average Commitment
Year 2024 : $88,306,250
Year 2025 : $76,331,250
Year 2026 : $41,006,250
Year 2027 : $20,756,250
Salary Cap with 1 Way Contract
Year 2024 : $84,806,250
Year 2025 : $74,081,250
Year 2026 : $39,756,250
Year 2027 : $20,756,250

Farm Players Salaries
Jesper Wallstedt	$97,500 (2)
Salary Remaining :	$32,500
Salary Average :	$97,500
Salary Average Remaining :	$32,500
Jacob Peterson	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Billy Sweezey	$95,000 (2)
Salary Remaining :	$31,667
Salary Average :	$95,000
Salary Average Remaining :	$31,667
Michal Teply	$90,000 (3)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Wade Allison	$90,000 (3)
Salary Remaining :	$30,000
Salary Average :	$90,000
Salary Average Remaining :	$30,000
Ty Smilanic	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Michael Milne	$87,500 (2)
Salary Remaining :	$29,167
Salary Average :	$87,500
Salary Average Remaining :	$29,167
Kyle McDonald	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Nikita Nesterenko	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Pavel Novak	$80,000 (2)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Simon Kubicek	$80,000 (1)
Salary Remaining :	$26,667
Salary Average :	$80,000
Salary Average Remaining :	$26,667
Zayde Wisdom	$79,750 (1)
Salary Remaining :	$26,583
Salary Average :	$79,750
Salary Average Remaining :	$26,583
Benjamin Zloty	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Justin Addamo	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Kale Kessy	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Janis Svanenbergs	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Tyson Feist	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Romain Rodzinski	$77,500 (1)
Salary Remaining :	$25,833
Salary Average :	$77,500
Salary Average Remaining :	$25,833
Cedric Desruisseaux	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Mike Vecchione	$75,000 (1)
Salary Remaining :	$25,000
Salary Average :	$75,000
Salary Average Remaining :	$25,000
Total Farm Players	20
Salary Commitment
Year 2024 : $1,657,250
Year 2025 : $802,500
Year 2026 : $180,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,657,250
Year 2025 : $802,500
Year 2026 : $180,000
Year 2027 : $0

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 - %