HSFHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $42 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,788,000
Farm Players Total Salaries	$2,230,809
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$101,724,311
Projected Bank Account	$101,724,311

Pro Players Salaries
Evgeny Kuznetsov	$5,594,000 (1)
-Salary Remaining :	$5,594,000
-Salary Average :	$7,100,000
-Salary Average Remaining :	$7,100,000
Jack Eichel	$4,602,000 (3)
-Salary Remaining :	$4,602,000
-Salary Average :	$3,495,000
-Salary Average Remaining :	$3,495,000
Teuvo Teravainen	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Drew Doughty	$4,316,000 (3)
-Salary Remaining :	$4,316,000
-Salary Average :	$4,385,000
-Salary Average Remaining :	$4,385,000
Mitchell Marner	$4,179,000 (3)
-Salary Remaining :	$4,179,000
-Salary Average :	$4,161,000
-Salary Average Remaining :	$4,161,000
Kevin Fiala	$4,014,000 (1)
-Salary Remaining :	$4,014,000
-Salary Average :	$1,772,000
-Salary Average Remaining :	$1,772,000
Damon Severson	$3,937,000 (1)
-Salary Remaining :	$3,937,000
-Salary Average :	$1,499,000
-Salary Average Remaining :	$1,499,000
Alex Tuch	$3,781,000 (1)
-Salary Remaining :	$3,781,000
-Salary Average :	$4,860,000
-Salary Average Remaining :	$4,860,000
Joshua Morrissey	$3,713,000 (1)
-Salary Remaining :	$3,713,000
-Salary Average :	$3,267,000
-Salary Average Remaining :	$3,267,000
Shea Theodore	$3,458,000 (3)
-Salary Remaining :	$3,458,000
-Salary Average :	$3,017,000
-Salary Average Remaining :	$3,017,000
Valeri Nichushkin	$3,389,000 (1)
-Salary Remaining :	$3,389,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Stuart Skinner	$3,226,000 (3)
-Salary Remaining :	$3,226,000
-Salary Average :	$3,226,000
-Salary Average Remaining :	$3,226,000
Sam Reinhart	$2,964,000 (2)
-Salary Remaining :	$2,964,000
-Salary Average :	$1,814,000
-Salary Average Remaining :	$1,814,000
Nicholas Paul	$2,948,000 (3)
-Salary Remaining :	$2,948,000
-Salary Average :	$2,948,000
-Salary Average Remaining :	$2,948,000
Rasmus Andersson	$2,108,000 (2)
-Salary Remaining :	$2,108,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Joey Anderson	$1,102,000 (1)
-Salary Remaining :	$1,102,000
-Salary Average :	$1,102,000
-Salary Average Remaining :	$1,102,000
Samuel Montembeault	$1,095,000 (2)
-Salary Remaining :	$1,095,000
-Salary Average :	$897,973
-Salary Average Remaining :	$897,973
Trevor van Riemsdyk	$1,042,000 (2)
-Salary Remaining :	$1,042,000
-Salary Average :	$1,042,000
-Salary Average Remaining :	$1,042,000
Leevi Merilainen	$820,000 (2)
-Salary Remaining :	$820,000
-Salary Average :	$820,000
-Salary Average Remaining :	$820,000
Total Pro Players	19
Salary Commitment
Year 2024 : $60,788,000
Year 2025 : $35,154,000
Year 2026 : $22,729,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $52,755,973
Year 2025 : $32,405,973
Year 2026 : $21,232,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $60,788,000
Year 2025 : $35,258,000
Year 2026 : $22,729,000
Year 2027 : $0

Farm Players Salaries
Calen Addison	$163,600 (3)
Salary Remaining :	$163,600
Salary Average :	$163,600
Salary Average Remaining :	$163,600
Eric Comrie	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Colin White	$145,800 (2)
Salary Remaining :	$145,800
Salary Average :	$75,000
Salary Average Remaining :	$75,000
David Gustafsson	$133,300 (3)
Salary Remaining :	$133,300
Salary Average :	$133,300
Salary Average Remaining :	$133,300
Ty Smith	$132,500 (3)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Brandon Biro	$112,500 (2)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Alex Steeves	$108,800 (1)
Salary Remaining :	$108,800
Salary Average :	$108,800
Salary Average Remaining :	$108,800
Alexandre Carrier	$106,700 (3)
Salary Remaining :	$106,700
Salary Average :	$177,700
Salary Average Remaining :	$177,700
Logan Cooley	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ivan Miroshnichenko	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jakub Skarek	$94,800 (3)
Salary Remaining :	$94,800
Salary Average :	$94,800
Salary Average Remaining :	$94,800
Jan Mysak	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Samuel Poulin	$89,744 (1)
Salary Remaining :	$89,744
Salary Average :	$89,744
Salary Average Remaining :	$89,744
Zayde Wisdom	$89,667 (2)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Isaiah Saville	$86,898 (1)
Salary Remaining :	$86,898
Salary Average :	$86,898
Salary Average Remaining :	$86,898
Jacob Bernard-Docker	$86,250 (1)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Luca Del Bel Belluz	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ville Ottavainen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Alex Jefferies	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jake Wise	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Sam Jardine	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Domenick Fensore	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2024 : $2,230,809
Year 2025 : $1,259,117
Year 2026 : $820,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,231,009
Year 2025 : $1,259,317
Year 2026 : $891,900
Year 2027 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $125 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,304,762
Farm Players Total Salaries	$2,667,957
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$94,687,277
Projected Bank Account	$94,687,277

Pro Players Salaries
Anthony Deangelo	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Jason Zucker	$4,550,000 (2)
-Salary Remaining :	$4,550,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,550,000
John Klingberg	$4,442,000 (1)
-Salary Remaining :	$4,442,000
-Salary Average :	$4,860,000
-Salary Average Remaining :	$4,860,000
Jacob Markstrom	$3,816,000 (3)
-Salary Remaining :	$3,816,000
-Salary Average :	$1,461,000
-Salary Average Remaining :	$1,461,000
Mikael Granlund	$3,371,000 (3)
-Salary Remaining :	$3,371,000
-Salary Average :	$4,244,000
-Salary Average Remaining :	$4,244,000
Jake Bean	$2,950,000 (3)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Tyson Jost	$2,886,000 (1)
-Salary Remaining :	$2,886,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Daniel Sprong	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jonathan Drouin	$2,285,000 (2)
-Salary Remaining :	$2,285,000
-Salary Average :	$2,285,000
-Salary Average Remaining :	$2,285,000
Blake Lizotte	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Danton Heinen	$2,054,000 (1)
-Salary Remaining :	$2,054,000
-Salary Average :	$2,054,000
-Salary Average Remaining :	$2,054,000
Ryan Poehling	$1,657,000 (2)
-Salary Remaining :	$1,657,000
-Salary Average :	$1,657,000
-Salary Average Remaining :	$1,657,000
Kyle Capobianco	$1,305,000 (3)
-Salary Remaining :	$1,305,000
-Salary Average :	$1,305,000
-Salary Average Remaining :	$1,305,000
Michael Amadio	$1,297,000 (2)
-Salary Remaining :	$1,297,000
-Salary Average :	$1,296,667
-Salary Average Remaining :	$1,296,667
Ty Dellandrea	$1,291,000 (3)
-Salary Remaining :	$1,291,000
-Salary Average :	$789,699
-Salary Average Remaining :	$789,699
Connor Dewar	$1,241,000 (2)
-Salary Remaining :	$1,241,000
-Salary Average :	$1,241,000
-Salary Average Remaining :	$1,241,000
Brayden Pachal	$989,000 (2)
-Salary Remaining :	$989,000
-Salary Average :	$989,000
-Salary Average Remaining :	$989,000
Devon Levi	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Alexander Nylander	$895,762 (1)
-Salary Remaining :	$895,762
-Salary Average :	$895,762
-Salary Average Remaining :	$895,762
Conor Timmins	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	20
Salary Commitment
Year 2024 : $46,304,762
Year 2025 : $35,897,000
Year 2026 : $12,733,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $42,603,128
Year 2025 : $34,043,366
Year 2026 : $10,749,699
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $46,304,762
Year 2025 : $36,027,000
Year 2026 : $12,733,000
Year 2027 : $0

Farm Players Salaries
Sebastian AhoD	$199,500 (2)
Salary Remaining :	$199,500
Salary Average :	$199,500
Salary Average Remaining :	$199,500
Jesse Ylonen	$186,400 (3)
Salary Remaining :	$186,400
Salary Average :	$186,400
Salary Average Remaining :	$186,400
Parker Kelly	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Liam Foudy	$144,500 (3)
Salary Remaining :	$144,500
Salary Average :	$144,500
Salary Average Remaining :	$144,500
Leon Gawanke	$125,900 (3)
Salary Remaining :	$125,900
Salary Average :	$125,900
Salary Average Remaining :	$125,900
Lassi Thomson	$125,500 (3)
Salary Remaining :	$125,500
Salary Average :	$125,500
Salary Average Remaining :	$125,500
Jaret Anderson-Dolan	$117,200 (2)
Salary Remaining :	$117,200
Salary Average :	$117,200
Salary Average Remaining :	$117,200
Marc Del Gaizo	$113,700 (3)
Salary Remaining :	$113,700
Salary Average :	$113,700
Salary Average Remaining :	$113,700
Kale Clague	$100,800 (1)
Salary Remaining :	$100,800
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Lucas Johansen	$100,100 (3)
Salary Remaining :	$100,100
Salary Average :	$100,100
Salary Average Remaining :	$100,100
Hunter Skinner	$99,900 (3)
Salary Remaining :	$99,900
Salary Average :	$99,900
Salary Average Remaining :	$99,900
Ryan McGregor	$99,100 (3)
Salary Remaining :	$99,100
Salary Average :	$99,100
Salary Average Remaining :	$99,100
Will Bitten	$98,300 (1)
Salary Remaining :	$98,300
Salary Average :	$98,300
Salary Average Remaining :	$98,300
Marc Gatcomb	$97,300 (3)
Salary Remaining :	$97,300
Salary Average :	$97,300
Salary Average Remaining :	$97,300
Lucas Edmonds	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Adam Ginning	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Magnus Chrona	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Adam Edstrom	$84,667 (2)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Eetu Makiniemi	$84,199 (1)
Salary Remaining :	$84,199
Salary Average :	$84,199
Salary Average Remaining :	$84,199
Remi Poirier	$83,667 (2)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Matt Rempe	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Tim Gettinger	$75,974 (1)
Salary Remaining :	$75,974
Salary Average :	$75,974
Salary Average Remaining :	$75,974
Leo Loof	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Daniil Misyul	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Gavin White	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2024 : $2,667,957
Year 2025 : $1,933,684
Year 2026 : $1,092,400
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,642,157
Year 2025 : $1,933,684
Year 2026 : $1,092,400
Year 2027 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $62 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,374,106
Farm Players Total Salaries	$1,610,629
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$129,894,909
Projected Bank Account	$129,894,909

Pro Players Salaries
Connor Hellebuyck	$12,100,000 (2)
-Salary Remaining :	$12,100,000
-Salary Average :	$12,100,000
-Salary Average Remaining :	$12,100,000
Brad Marchand	$10,000,000 (1)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Aleksander Barkov	$5,438,000 (1)
-Salary Remaining :	$5,438,000
-Salary Average :	$2,093,000
-Salary Average Remaining :	$2,093,000
Evgeni Malkin	$4,096,000 (2)
-Salary Remaining :	$4,096,000
-Salary Average :	$5,998,000
-Salary Average Remaining :	$5,998,000
Luke Schenn	$3,372,000 (1)
-Salary Remaining :	$3,372,000
-Salary Average :	$3,372,000
-Salary Average Remaining :	$3,372,000
Jaccob Slavin	$2,817,000 (1)
-Salary Remaining :	$2,817,000
-Salary Average :	$4,723,000
-Salary Average Remaining :	$4,723,000
Filip Hronek	$2,772,000 (3)
-Salary Remaining :	$2,772,000
-Salary Average :	$916,875
-Salary Average Remaining :	$916,875
Evan Rodrigues	$2,280,000 (2)
-Salary Remaining :	$2,280,000
-Salary Average :	$778,000
-Salary Average Remaining :	$778,000
Adam Erne	$2,247,000 (1)
-Salary Remaining :	$2,247,000
-Salary Average :	$1,153,000
-Salary Average Remaining :	$1,153,000
Tanner Jeannot	$1,949,000 (3)
-Salary Remaining :	$1,949,000
-Salary Average :	$1,949,000
-Salary Average Remaining :	$1,949,000
Vladislav Gavrikov	$1,928,000 (2)
-Salary Remaining :	$1,928,000
-Salary Average :	$811,000
-Salary Average Remaining :	$811,000
Gustav Forsling	$1,665,000 (2)
-Salary Remaining :	$1,665,000
-Salary Average :	$1,646,000
-Salary Average Remaining :	$1,646,000
Jonatan Berggren	$979,912 (1)
-Salary Remaining :	$979,912
-Salary Average :	$979,912
-Salary Average Remaining :	$979,912
Cole Guttman	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Trent Frederic	$930,000 (3)
-Salary Remaining :	$930,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Erik Kallgren	$850,194 (1)
-Salary Remaining :	$850,194
-Salary Average :	$850,194
-Salary Average Remaining :	$850,194
Total Pro Players	16
Salary Commitment
Year 2024 : $54,374,106
Year 2025 : $28,310,000
Year 2026 : $5,651,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $49,244,981
Year 2025 : $26,073,875
Year 2026 : $3,790,875
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $54,374,106
Year 2025 : $28,670,000
Year 2026 : $5,651,000
Year 2027 : $0

Farm Players Salaries
Isak Rosen	$145,000 (2)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Urho Vaakanainen	$129,000 (1)
Salary Remaining :	$129,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Glenn Gawdin	$124,000 (3)
Salary Remaining :	$124,000
Salary Average :	$124,000
Salary Average Remaining :	$124,000
Michal Teply	$118,400 (3)
Salary Remaining :	$118,400
Salary Average :	$118,400
Salary Average Remaining :	$118,400
Givani Smith	$113,600 (3)
Salary Remaining :	$113,600
Salary Average :	$113,600
Salary Average Remaining :	$113,600
Jacob Moverare	$113,300 (2)
Salary Remaining :	$113,300
Salary Average :	$85,307
Salary Average Remaining :	$85,307
Brian Halonen	$99,600 (2)
Salary Remaining :	$99,600
Salary Average :	$99,600
Salary Average Remaining :	$99,600
Nicolas Beaudin	$98,800 (2)
Salary Remaining :	$98,800
Salary Average :	$98,800
Salary Average Remaining :	$98,800
Spencer Stastney	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Vasili Ponomarev	$91,792 (1)
Salary Remaining :	$91,792
Salary Average :	$91,792
Salary Average Remaining :	$91,792
Adam Raska	$91,041 (1)
Salary Remaining :	$91,041
Salary Average :	$91,041
Salary Average Remaining :	$91,041
Connor Zary	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Martin Chromiak	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Jacob Ingham	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Perreault	$76,596 (1)
Salary Remaining :	$76,596
Salary Average :	$76,596
Salary Average Remaining :	$76,596
Tucker Robertson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	16
Salary Commitment
Year 2024 : $1,610,629
Year 2025 : $1,069,700
Year 2026 : $438,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,528,636
Year 2025 : $1,041,707
Year 2026 : $438,500
Year 2027 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $91 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $18 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $28 - 0 - 0.00%
Farm Level 2:	1000 - $12 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,061,000
Farm Players Total Salaries	$3,811,846
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 Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$240,754,255
Projected Bank Account	$240,754,255

Pro Players Salaries
Seth Jones	$4,693,000 (1)
-Salary Remaining :	$4,693,000
-Salary Average :	$1,292,000
-Salary Average Remaining :	$1,292,000
Brock Nelson	$4,368,000 (1)
-Salary Remaining :	$4,368,000
-Salary Average :	$4,368,000
-Salary Average Remaining :	$4,368,000
Ian Cole	$4,100,000 (2)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Jonathan Marchessault	$3,391,000 (2)
-Salary Remaining :	$3,391,000
-Salary Average :	$3,391,000
-Salary Average Remaining :	$3,391,000
Travis Konecny	$3,376,000 (1)
-Salary Remaining :	$3,376,000
-Salary Average :	$3,767,000
-Salary Average Remaining :	$3,767,000
Kyle Palmieri	$3,044,000 (1)
-Salary Remaining :	$3,044,000
-Salary Average :	$3,044,000
-Salary Average Remaining :	$3,044,000
Jakob Chychrun	$2,976,000 (1)
-Salary Remaining :	$2,976,000
-Salary Average :	$3,477,000
-Salary Average Remaining :	$3,477,000
Brayden Point	$2,974,000 (2)
-Salary Remaining :	$2,974,000
-Salary Average :	$6,209,000
-Salary Average Remaining :	$6,209,000
Cam Atkinson	$2,890,000 (2)
-Salary Remaining :	$2,890,000
-Salary Average :	$2,890,000
-Salary Average Remaining :	$2,890,000
Tyler Bertuzzi	$2,869,000 (1)
-Salary Remaining :	$2,869,000
-Salary Average :	$1,772,000
-Salary Average Remaining :	$1,772,000
Kevin Lankinen	$2,800,000 (2)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Evander Kane	$2,745,000 (3)
-Salary Remaining :	$2,745,000
-Salary Average :	$2,345,000
-Salary Average Remaining :	$2,345,000
Boone Jenner	$2,728,000 (2)
-Salary Remaining :	$2,728,000
-Salary Average :	$6,089,000
-Salary Average Remaining :	$6,089,000
Casey Cizikas	$2,700,000 (2)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Bowen Byram	$2,520,000 (3)
-Salary Remaining :	$2,520,000
-Salary Average :	$2,520,000
-Salary Average Remaining :	$2,520,000
Adam Larsson	$2,487,000 (2)
-Salary Remaining :	$2,487,000
-Salary Average :	$3,482,000
-Salary Average Remaining :	$3,482,000
Pavel Zacha	$2,477,000 (3)
-Salary Remaining :	$2,477,000
-Salary Average :	$1,680,000
-Salary Average Remaining :	$1,680,000
Mason Appleton	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Jonas Brodin	$1,818,000 (3)
-Salary Remaining :	$1,818,000
-Salary Average :	$2,077,000
-Salary Average Remaining :	$2,077,000
Brendan Gallagher	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Alex Nedeljkovic	$1,255,000 (2)
-Salary Remaining :	$1,255,000
-Salary Average :	$1,653,000
-Salary Average Remaining :	$1,653,000
Total Pro Players	21
Salary Commitment
Year 2024 : $60,061,000
Year 2025 : $38,190,000
Year 2026 : $9,560,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $63,506,000
Year 2025 : $45,786,000
Year 2026 : $8,622,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $60,061,000
Year 2025 : $38,735,000
Year 2026 : $9,560,000
Year 2027 : $0

Farm Players Salaries
Jesper Fast	$297,500 (1)
Salary Remaining :	$297,500
Salary Average :	$297,500
Salary Average Remaining :	$297,500
Kevin Labanc	$280,000 (2)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Vitek Vanecek	$233,700 (1)
Salary Remaining :	$233,700
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Cal Petersen	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Marcus Bjork	$183,700 (3)
Salary Remaining :	$183,700
Salary Average :	$183,700
Salary Average Remaining :	$183,700
Arber Xhekaj	$148,800 (2)
Salary Remaining :	$148,800
Salary Average :	$148,833
Salary Average Remaining :	$148,833
Samuel Blais	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Stefan Noesen	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Lucas Carlsson	$120,500 (3)
Salary Remaining :	$120,500
Salary Average :	$75,000
Salary Average Remaining :	$75,000
John Leonard	$109,700 (1)
Salary Remaining :	$109,700
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Philippe Myers	$108,500 (3)
Salary Remaining :	$108,500
Salary Average :	$93,000
Salary Average Remaining :	$93,000
Hunter McKown	$108,300 (2)
Salary Remaining :	$108,300
Salary Average :	$108,300
Salary Average Remaining :	$108,300
Sam Gagner	$107,200 (1)
Salary Remaining :	$107,200
Salary Average :	$107,200
Salary Average Remaining :	$107,200
Mitchell Weeks	$106,000 (5)
Salary Remaining :	$106,000
Salary Average :	$106,000
Salary Average Remaining :	$106,000
Pavel Cajan	$102,900 (2)
Salary Remaining :	$102,900
Salary Average :	$102,967
Salary Average Remaining :	$102,967
Nick Blankenburg	$97,700 (1)
Salary Remaining :	$97,700
Salary Average :	$108,650
Salary Average Remaining :	$108,650
Austin Watson	$96,300 (1)
Salary Remaining :	$96,300
Salary Average :	$96,300
Salary Average Remaining :	$96,300
Jimmy Huntington	$92,300 (2)
Salary Remaining :	$92,300
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Albert Johansson	$91,917 (2)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Mathias Laferriere	$88,012 (1)
Salary Remaining :	$88,012
Salary Average :	$88,012
Salary Average Remaining :	$88,012
Pavol Regenda	$86,800 (2)
Salary Remaining :	$86,800
Salary Average :	$86,800
Salary Average Remaining :	$86,800
Trey Fix-Wolansky	$85,900 (2)
Salary Remaining :	$85,900
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jordy Bellerive	$85,100 (2)
Salary Remaining :	$85,100
Salary Average :	$94,710
Salary Average Remaining :	$94,710
Raivis Ansons	$84,417 (2)
Salary Remaining :	$84,417
Salary Average :	$84,417
Salary Average Remaining :	$84,417
Zemgus Girgensons	$84,000 (2)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Dino Kambeitz	$82,600 (1)
Salary Remaining :	$82,600
Salary Average :	$91,700
Salary Average Remaining :	$91,700
Peter Holland	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Beck Malenstyn	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tanner Kaspick	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Rory Kerins	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
D.J. Busdeker	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ethan Del Mastro	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	32
Salary Commitment
Year 2024 : $3,811,846
Year 2025 : $2,142,234
Year 2026 : $518,700
Year 2027 : $106,000
Salary Average Commitment
Year 2024 : $3,614,006
Year 2025 : $2,104,644
Year 2026 : $457,700
Year 2027 : $106,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - $80 - 0 - 0.00%
Level 2:	6000 - $46 - 0 - 0.00%
Level 3:	3000 - $26 - 0 - 0.00%
Level 4:	5000 - $15 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $20 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,623,000
Farm Players Total Salaries	$2,738,350
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$153,159,419
Projected Bank Account	$153,159,419

Pro Players Salaries
Nathan MacKinnon	$4,868,000 (1)
-Salary Remaining :	$4,868,000
-Salary Average :	$2,936,000
-Salary Average Remaining :	$2,936,000
Alex Killorn	$3,282,000 (3)
-Salary Remaining :	$3,282,000
-Salary Average :	$1,465,000
-Salary Average Remaining :	$1,465,000
Anthony Duclair	$3,251,000 (1)
-Salary Remaining :	$3,251,000
-Salary Average :	$3,770,250
-Salary Average Remaining :	$3,770,250
TJ Brodie	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Brandon Montour	$2,606,000 (3)
-Salary Remaining :	$2,606,000
-Salary Average :	$1,384,000
-Salary Average Remaining :	$1,384,000
Johnny Gaudreau	$2,546,000 (1)
-Salary Remaining :	$2,546,000
-Salary Average :	$1,637,000
-Salary Average Remaining :	$1,637,000
Hampus Lindholm	$2,408,000 (3)
-Salary Remaining :	$2,408,000
-Salary Average :	$1,585,000
-Salary Average Remaining :	$1,585,000
Victor Olofsson	$2,197,000 (1)
-Salary Remaining :	$2,197,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Sergei Bobrovsky (1 Way Contract)	$1,885,000 (1)
-Salary Remaining :	$1,885,000
-Salary Average :	$1,885,000
-Salary Average Remaining :	$1,885,000
Michael McLeod	$1,867,000 (1)
-Salary Remaining :	$1,867,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Andrew Peeke	$1,648,000 (1)
-Salary Remaining :	$1,648,000
-Salary Average :	$795,000
-Salary Average Remaining :	$795,000
Gustav Nyquist	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Dominik Kubalik	$1,115,000 (2)
-Salary Remaining :	$1,115,000
-Salary Average :	$790,000
-Salary Average Remaining :	$790,000
Sam Steel	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$903,070
-Salary Average Remaining :	$903,070
Total Pro Players	14
Salary Commitment
Year 2024 : $32,623,000
Year 2025 : $10,047,000
Year 2026 : $6,789,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $23,325,320
Year 2025 : $6,724,000
Year 2026 : $4,434,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $32,623,000
Year 2025 : $10,911,000
Year 2026 : $8,296,000
Year 2027 : $0

Farm Players Salaries
Martin Jones	$260,000 (2)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
David Rittich	$222,800 (2)
Salary Remaining :	$222,800
Salary Average :	$222,733
Salary Average Remaining :	$222,733
Torey Krug	$214,400 (2)
Salary Remaining :	$214,400
Salary Average :	$214,400
Salary Average Remaining :	$214,400
Isaak Phillips	$139,200 (3)
Salary Remaining :	$139,200
Salary Average :	$139,200
Salary Average Remaining :	$139,200
Alexander Holtz	$118,600 (3)
Salary Remaining :	$118,600
Salary Average :	$118,600
Salary Average Remaining :	$118,600
Johnathan Kovacevic	$113,800 (2)
Salary Remaining :	$113,800
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Nikita Alexandrov	$113,500 (3)
Salary Remaining :	$113,500
Salary Average :	$113,500
Salary Average Remaining :	$113,500
Cameron Crotty	$109,300 (3)
Salary Remaining :	$109,300
Salary Average :	$109,300
Salary Average Remaining :	$109,300
Nathan Bastian	$101,000 (3)
Salary Remaining :	$101,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Calle Sjalin	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Fredrik Olofsson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brandon Duhaime	$91,300 (2)
Salary Remaining :	$91,300
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Samuel Ersson	$90,130 (1)
Salary Remaining :	$90,130
Salary Average :	$90,130
Salary Average Remaining :	$90,130
Joel Blomqvist	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Dean Stewart	$88,414 (1)
Salary Remaining :	$88,414
Salary Average :	$88,414
Salary Average Remaining :	$88,414
Michael Karow	$87,728 (1)
Salary Remaining :	$87,728
Salary Average :	$87,728
Salary Average Remaining :	$87,728
Ales Stezka	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Maxwell Crozier	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Arvid Holm	$85,661 (1)
Salary Remaining :	$85,661
Salary Average :	$85,661
Salary Average Remaining :	$85,661
Cam Dineen	$77,600 (1)
Salary Remaining :	$77,600
Salary Average :	$91,941
Salary Average Remaining :	$91,941
Yegor Sokolov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Francesco Pinelli	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Sasha Pastujov	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Cale Fleury	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$89,119
Salary Average Remaining :	$89,119
Maxim Groshev	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2024 : $2,738,350
Year 2025 : $1,661,517
Year 2026 : $670,267
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,685,643
Year 2025 : $1,670,650
Year 2026 : $644,267
Year 2027 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $58 - 0 - 0.00%
Level 3:	2000 - $39 - 0 - 0.00%
Level 4:	4000 - $27 - 0 - 0.00%
Luxury :	1000 - $135 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,395,923
Farm Players Total Salaries	$2,661,788
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$71,324,423
Projected Bank Account	$71,324,423

Pro Players Salaries
Patrik Laine	$7,555,000 (4)
-Salary Remaining :	$7,555,000
-Salary Average :	$7,555,000
-Salary Average Remaining :	$7,555,000
Nicklas Backstrom	$3,939,000 (1)
-Salary Remaining :	$3,939,000
-Salary Average :	$4,538,000
-Salary Average Remaining :	$4,538,000
Filip Gustavsson	$3,710,000 (3)
-Salary Remaining :	$3,710,000
-Salary Average :	$1,310,000
-Salary Average Remaining :	$1,310,000
Joel Edmundson	$3,434,000 (1)
-Salary Remaining :	$3,434,000
-Salary Average :	$3,434,000
-Salary Average Remaining :	$3,434,000
Ryan Lindgren	$3,341,000 (1)
-Salary Remaining :	$3,341,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Jeremy Lauzon	$2,786,000 (3)
-Salary Remaining :	$2,786,000
-Salary Average :	$2,786,000
-Salary Average Remaining :	$2,786,000
Nikita Zaitsev	$2,739,000 (1)
-Salary Remaining :	$2,739,000
-Salary Average :	$2,739,000
-Salary Average Remaining :	$2,739,000
Sonny Milano	$2,268,000 (2)
-Salary Remaining :	$2,268,000
-Salary Average :	$2,268,000
-Salary Average Remaining :	$2,268,000
Mason Marchment	$2,136,000 (3)
-Salary Remaining :	$2,136,000
-Salary Average :	$2,136,000
-Salary Average Remaining :	$2,136,000
Ville Husso	$1,967,000 (2)
-Salary Remaining :	$1,967,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Victor Soderstrom	$1,626,000 (3)
-Salary Remaining :	$1,626,000
-Salary Average :	$1,626,000
-Salary Average Remaining :	$1,626,000
Drake Caggiula	$1,555,000 (2)
-Salary Remaining :	$1,555,000
-Salary Average :	$1,555,000
-Salary Average Remaining :	$1,555,000
Nicolas Aube-Kubel	$1,552,000 (2)
-Salary Remaining :	$1,552,000
-Salary Average :	$1,552,000
-Salary Average Remaining :	$1,552,000
Vladislav Namestnikov	$1,547,000 (1)
-Salary Remaining :	$1,547,000
-Salary Average :	$1,547,000
-Salary Average Remaining :	$1,547,000
Riley Nash	$1,427,000 (2)
-Salary Remaining :	$1,427,000
-Salary Average :	$1,427,000
-Salary Average Remaining :	$1,427,000
Jesperi Kotkaniemi	$944,923 (1)
-Salary Remaining :	$944,923
-Salary Average :	$944,923
-Salary Average Remaining :	$944,923
Justin Brazeau	$869,000 (1)
-Salary Remaining :	$869,000
-Salary Average :	$869,000
-Salary Average Remaining :	$869,000
Total Pro Players	17
Salary Commitment
Year 2024 : $43,395,923
Year 2025 : $26,017,000
Year 2026 : $17,813,000
Year 2027 : $7,555,000
Salary Average Commitment
Year 2024 : $39,786,923
Year 2025 : $24,965,000
Year 2026 : $15,413,000
Year 2027 : $7,555,000
Salary Cap with 1 Way Contract
Year 2024 : $43,395,923
Year 2025 : $26,582,000
Year 2026 : $17,813,000
Year 2027 : $7,555,000

Farm Players Salaries
Seth Jarvis	$174,800 (3)
Salary Remaining :	$174,800
Salary Average :	$174,800
Salary Average Remaining :	$174,800
Travis Dermott	$146,000 (2)
Salary Remaining :	$146,000
Salary Average :	$146,000
Salary Average Remaining :	$146,000
Justin Bailey	$133,400 (1)
Salary Remaining :	$133,400
Salary Average :	$133,400
Salary Average Remaining :	$133,400
Brett Leason	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Curtis McKenzie	$128,500 (1)
Salary Remaining :	$128,500
Salary Average :	$128,500
Salary Average Remaining :	$128,500
Chris Driedger	$128,200 (2)
Salary Remaining :	$128,200
Salary Average :	$128,200
Salary Average Remaining :	$128,200
Hendrix Lapierre	$110,583 (2)
Salary Remaining :	$110,583
Salary Average :	$110,583
Salary Average Remaining :	$110,583
Nikita Pavlychev	$101,400 (3)
Salary Remaining :	$101,400
Salary Average :	$101,400
Salary Average Remaining :	$101,400
Tyler Pitlick	$99,900 (2)
Salary Remaining :	$99,900
Salary Average :	$99,900
Salary Average Remaining :	$99,900
Pierre-Olivier Joseph	$97,700 (2)
Salary Remaining :	$97,700
Salary Average :	$75,000
Salary Average Remaining :	$75,000
William Dufour	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Andrew Poturalski	$91,900 (2)
Salary Remaining :	$91,900
Salary Average :	$91,900
Salary Average Remaining :	$91,900
Samuel Knazko	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Oskar Olausson	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Daniel Vladar	$88,458 (1)
Salary Remaining :	$88,458
Salary Average :	$88,458
Salary Average Remaining :	$88,458
Reese Johnson	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Cole Smith	$86,400 (1)
Salary Remaining :	$86,400
Salary Average :	$86,400
Salary Average Remaining :	$86,400
Jack Ahcan	$85,100 (2)
Salary Remaining :	$85,100
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ronan Seeley	$83,750 (2)
Salary Remaining :	$83,750
Salary Average :	$83,750
Salary Average Remaining :	$83,750
Ryan Winterton	$82,833 (3)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Reece Newkirk	$79,207 (1)
Salary Remaining :	$79,207
Salary Average :	$79,207
Salary Average Remaining :	$79,207
Philip Broberg	$77,390 (1)
Salary Remaining :	$77,390
Salary Average :	$77,390
Salary Average Remaining :	$77,390
Jeff Malott	$76,500 (1)
Salary Remaining :	$76,500
Salary Average :	$76,500
Salary Average Remaining :	$76,500
Marian Studenic	$75,100 (1)
Salary Remaining :	$75,100
Salary Average :	$75,100
Salary Average Remaining :	$75,100
Topias Vilen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
David Reinbacher	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Logan Mailloux	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	27
Salary Commitment
Year 2024 : $2,661,788
Year 2025 : $1,594,533
Year 2026 : $359,033
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,573,988
Year 2025 : $1,516,533
Year 2026 : $359,033
Year 2027 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$25,922,533
Farm Players Total Salaries	$2,983,592
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$20,610,804
Projected Bank Account	$20,610,804

Pro Players Salaries
Ryan McLeod	$2,955,000 (2)
-Salary Remaining :	$2,955,000
-Salary Average :	$2,955,000
-Salary Average Remaining :	$2,955,000
Jakub Lauko	$1,995,000 (2)
-Salary Remaining :	$1,995,000
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,995,000
Kole Lind	$1,995,000 (2)
-Salary Remaining :	$1,995,000
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,995,000
Haydn Fleury	$1,796,000 (1)
-Salary Remaining :	$1,796,000
-Salary Average :	$1,796,000
-Salary Average Remaining :	$1,796,000
Pavel Dorofeyev	$1,377,000 (3)
-Salary Remaining :	$1,377,000
-Salary Average :	$994,753
-Salary Average Remaining :	$994,753
Fabian Zetterlund	$1,329,000 (2)
-Salary Remaining :	$1,329,000
-Salary Average :	$1,329,000
-Salary Average Remaining :	$1,329,000
Chase De Leo	$1,314,000 (2)
-Salary Remaining :	$1,314,000
-Salary Average :	$961,000
-Salary Average Remaining :	$961,000
Dryden Hunt	$1,310,000 (2)
-Salary Remaining :	$1,310,000
-Salary Average :	$1,267,000
-Salary Average Remaining :	$1,267,000
Jonas Rondbjerg	$1,256,000 (3)
-Salary Remaining :	$1,256,000
-Salary Average :	$1,256,000
-Salary Average Remaining :	$1,256,000
Alec Regula	$1,244,000 (2)
-Salary Remaining :	$1,244,000
-Salary Average :	$997,328
-Salary Average Remaining :	$997,328
Mackenzie Entwistle	$1,237,000 (2)
-Salary Remaining :	$1,237,000
-Salary Average :	$1,237,000
-Salary Average Remaining :	$1,237,000
Andreas Englund	$1,025,000 (2)
-Salary Remaining :	$1,025,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Connor Ingram	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Brandon Gignac	$941,000 (1)
-Salary Remaining :	$941,000
-Salary Average :	$941,000
-Salary Average Remaining :	$941,000
John Ludvig	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Linus Karlsson	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Roby Jarventie	$919,358 (1)
-Salary Remaining :	$919,358
-Salary Average :	$919,358
-Salary Average Remaining :	$919,358
Alex Vlasic	$904,175 (1)
-Salary Remaining :	$904,175
-Salary Average :	$904,175
-Salary Average Remaining :	$904,175
Evan Cormier	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Nikita Novikov	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	20
Salary Commitment
Year 2024 : $25,922,533
Year 2025 : $18,887,000
Year 2026 : $2,633,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $25,122,614
Year 2025 : $18,087,081
Year 2026 : $2,250,753
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $25,922,533
Year 2025 : $18,887,000
Year 2026 : $2,633,000
Year 2027 : $0

Farm Players Salaries
Casey Fitzgerald	$131,800 (2)
Salary Remaining :	$131,800
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jasper Weatherby	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Libor Hajek	$123,700 (1)
Salary Remaining :	$123,700
Salary Average :	$123,700
Salary Average Remaining :	$123,700
William Lockwood	$118,800 (3)
Salary Remaining :	$118,800
Salary Average :	$118,800
Salary Average Remaining :	$118,800
Wyatte Wylie	$105,900 (3)
Salary Remaining :	$105,900
Salary Average :	$105,900
Salary Average Remaining :	$105,900
Garrett Pilon	$104,300 (2)
Salary Remaining :	$104,300
Salary Average :	$104,300
Salary Average Remaining :	$104,300
Zach Jordan	$101,900 (3)
Salary Remaining :	$101,900
Salary Average :	$101,900
Salary Average Remaining :	$101,900
Michael Vukojevic	$101,200 (3)
Salary Remaining :	$101,200
Salary Average :	$101,200
Salary Average Remaining :	$101,200
Riley Sawchuk	$98,700 (3)
Salary Remaining :	$98,700
Salary Average :	$98,700
Salary Average Remaining :	$98,700
Mason Shaw	$98,000 (1)
Salary Remaining :	$98,000
Salary Average :	$98,000
Salary Average Remaining :	$98,000
Olivier Rodrigue	$97,900 (3)
Salary Remaining :	$97,900
Salary Average :	$97,900
Salary Average Remaining :	$97,900
Josh Lopina	$94,326 (1)
Salary Remaining :	$94,326
Salary Average :	$94,326
Salary Average Remaining :	$94,326
Shane Bowers	$94,000 (2)
Salary Remaining :	$94,000
Salary Average :	$94,000
Salary Average Remaining :	$94,000
Karl Henriksson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jet Greaves	$92,300 (1)
Salary Remaining :	$92,300
Salary Average :	$92,300
Salary Average Remaining :	$92,300
Landon Slaggert	$91,250 (2)
Salary Remaining :	$91,250
Salary Average :	$91,250
Salary Average Remaining :	$91,250
William Trudeau	$90,333 (2)
Salary Remaining :	$90,333
Salary Average :	$90,333
Salary Average Remaining :	$90,333
Antonio Stranges	$89,333 (2)
Salary Remaining :	$89,333
Salary Average :	$89,333
Salary Average Remaining :	$89,333
Tyler Benson	$79,468 (1)
Salary Remaining :	$79,468
Salary Average :	$79,468
Salary Average Remaining :	$79,468
Matt Tomkins	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Whelan	$75,382 (1)
Salary Remaining :	$75,382
Salary Average :	$75,382
Salary Average Remaining :	$75,382
Tyler Boucher	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Oskar Pettersson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Marco Kasper	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Emil Andrae	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Kevin Wall	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Patrick Guay	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Amadeus Lombardi	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Matt Filipe	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Christian Kyrou	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Marcel Marcel	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Roni Hirvonen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
John Farinacci	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	33
Salary Commitment
Year 2024 : $2,983,592
Year 2025 : $1,545,416
Year 2026 : $624,400
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,926,792
Year 2025 : $1,488,616
Year 2026 : $624,400
Year 2027 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $77 - 0 - 0.00%
Level 2:	5000 - $57 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,450,000
Farm Players Total Salaries	$2,840,943
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$134,078,871
Projected Bank Account	$134,078,871

Pro Players Salaries
Quinn Hughes	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Bo Horvat	$6,623,000 (3)
-Salary Remaining :	$6,623,000
-Salary Average :	$1,238,000
-Salary Average Remaining :	$1,238,000
Vincent Trocheck	$4,949,000 (1)
-Salary Remaining :	$4,949,000
-Salary Average :	$2,712,000
-Salary Average Remaining :	$2,712,000
Leon Draisaitl	$4,324,000 (3)
-Salary Remaining :	$4,324,000
-Salary Average :	$5,613,000
-Salary Average Remaining :	$5,613,000
Ryan O'Reilly	$3,841,000 (3)
-Salary Remaining :	$3,841,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Sebastian Aho	$3,238,000 (3)
-Salary Remaining :	$3,238,000
-Salary Average :	$7,010,000
-Salary Average Remaining :	$7,010,000
Kirill Kaprizov	$3,203,000 (3)
-Salary Remaining :	$3,203,000
-Salary Average :	$908,748
-Salary Average Remaining :	$908,748
Dougie Hamilton	$3,146,000 (2)
-Salary Remaining :	$3,146,000
-Salary Average :	$3,940,000
-Salary Average Remaining :	$3,940,000
Brady Tkachuk	$2,795,000 (1)
-Salary Remaining :	$2,795,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Marc-edouard Vlasic	$2,780,000 (1)
-Salary Remaining :	$2,780,000
-Salary Average :	$3,675,000
-Salary Average Remaining :	$3,675,000
William Nylander	$2,714,000 (2)
-Salary Remaining :	$2,714,000
-Salary Average :	$2,977,750
-Salary Average Remaining :	$2,977,750
Matthew Tkachuk	$2,712,000 (1)
-Salary Remaining :	$2,712,000
-Salary Average :	$3,345,000
-Salary Average Remaining :	$3,345,000
Charlie McAvoy	$2,611,000 (3)
-Salary Remaining :	$2,611,000
-Salary Average :	$816,658
-Salary Average Remaining :	$816,658
Jordan Binnington	$2,528,000 (2)
-Salary Remaining :	$2,528,000
-Salary Average :	$2,528,000
-Salary Average Remaining :	$2,528,000
Cody Ceci	$2,069,000 (2)
-Salary Remaining :	$2,069,000
-Salary Average :	$1,307,000
-Salary Average Remaining :	$1,307,000
Kasperi Kapanen	$1,417,000 (1)
-Salary Remaining :	$1,417,000
-Salary Average :	$1,814,000
-Salary Average Remaining :	$1,814,000
Zach Parise	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Total Pro Players	17
Salary Commitment
Year 2024 : $57,450,000
Year 2025 : $42,241,000
Year 2026 : $30,642,000
Year 2027 : $7,500,000
Salary Average Commitment
Year 2024 : $47,135,156
Year 2025 : $34,839,156
Year 2026 : $23,086,406
Year 2027 : $7,500,000
Salary Cap with 1 Way Contract
Year 2024 : $57,450,000
Year 2025 : $42,797,000
Year 2026 : $31,340,000
Year 2027 : $7,500,000

Farm Players Salaries
Erik Brannstrom	$203,400 (1)
Salary Remaining :	$203,400
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Brett Murray	$147,100 (2)
Salary Remaining :	$147,100
Salary Average :	$147,100
Salary Average Remaining :	$147,100
Raphael Lavoie	$134,200 (3)
Salary Remaining :	$134,200
Salary Average :	$134,200
Salary Average Remaining :	$134,200
Jesse Puljujarvi	$124,700 (1)
Salary Remaining :	$124,700
Salary Average :	$147,500
Salary Average Remaining :	$147,500
Tobias Bjornfot	$116,500 (2)
Salary Remaining :	$116,500
Salary Average :	$116,500
Salary Average Remaining :	$116,500
Gabriel Fortier	$113,800 (3)
Salary Remaining :	$113,800
Salary Average :	$113,800
Salary Average Remaining :	$113,800
Cole Perfetti	$112,700 (3)
Salary Remaining :	$112,700
Salary Average :	$78,686
Salary Average Remaining :	$78,686
Jamie Drysdale	$108,000 (3)
Salary Remaining :	$108,000
Salary Average :	$100,608
Salary Average Remaining :	$100,608
Grigori Denisenko	$107,800 (3)
Salary Remaining :	$107,800
Salary Average :	$99,352
Salary Average Remaining :	$99,352
Aliaksei Protas	$95,832 (1)
Salary Remaining :	$95,832
Salary Average :	$95,832
Salary Average Remaining :	$95,832
Gabriel Vilardi	$94,600 (1)
Salary Remaining :	$94,600
Salary Average :	$81,900
Salary Average Remaining :	$81,900
Matthew Coronato	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nils Lundkvist	$92,476 (1)
Salary Remaining :	$92,476
Salary Average :	$92,476
Salary Average Remaining :	$92,476
Luke Evangelista	$89,667 (2)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Ilya Solovyov	$89,435 (1)
Salary Remaining :	$89,435
Salary Average :	$89,435
Salary Average Remaining :	$89,435
Ryan O'Rourke	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jayden Struble	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Brennan Othmann	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Lukas Reichel	$83,046 (1)
Salary Remaining :	$83,046
Salary Average :	$83,046
Salary Average Remaining :	$83,046
Henrik Tikkanen	$82,375 (2)
Salary Remaining :	$82,375
Salary Average :	$82,375
Salary Average Remaining :	$82,375
Jordan Spence	$81,862 (1)
Salary Remaining :	$81,862
Salary Average :	$81,862
Salary Average Remaining :	$81,862
Jack McBain	$80,519 (1)
Salary Remaining :	$80,519
Salary Average :	$80,519
Salary Average Remaining :	$80,519
Axel Jonsson-Fjallby	$77,931 (1)
Salary Remaining :	$77,931
Salary Average :	$77,931
Salary Average Remaining :	$77,931
Karson Kuhlman	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Oscar Dansk	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Robert Bortuzzo	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Max McCormick	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Alex Lyon	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Maksymilian Szuber	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	29
Salary Commitment
Year 2024 : $2,840,943
Year 2025 : $1,667,142
Year 2026 : $662,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,672,789
Year 2025 : $1,617,288
Year 2026 : $612,979
Year 2027 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $110 - 0 - 0.00%
Level 2:	5000 - $67 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $27 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$34,515,629
Farm Players Total Salaries	$2,267,787
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$88,670,033
Projected Bank Account	$88,670,033

Pro Players Salaries
Matthew Benning	$3,711,000 (3)
-Salary Remaining :	$3,711,000
-Salary Average :	$3,711,000
-Salary Average Remaining :	$3,711,000
Matt Murray	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Rocco Grimaldi	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Byron Froese	$2,187,000 (2)
-Salary Remaining :	$2,187,000
-Salary Average :	$2,187,000
-Salary Average Remaining :	$2,187,000
Sheldon Rempal	$2,187,000 (2)
-Salary Remaining :	$2,187,000
-Salary Average :	$2,187,000
-Salary Average Remaining :	$2,187,000
Brogan Rafferty	$2,177,000 (2)
-Salary Remaining :	$2,177,000
-Salary Average :	$2,177,000
-Salary Average Remaining :	$2,177,000
Arshdeep Bains	$2,170,000 (2)
-Salary Remaining :	$2,170,000
-Salary Average :	$2,170,000
-Salary Average Remaining :	$2,170,000
Nick Abruzzese	$2,170,000 (2)
-Salary Remaining :	$2,170,000
-Salary Average :	$2,170,000
-Salary Average Remaining :	$2,170,000
Cole Cassels	$2,167,000 (2)
-Salary Remaining :	$2,167,000
-Salary Average :	$2,167,000
-Salary Average Remaining :	$2,167,000
Morgan Geekie	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Alex Belzile	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Tyler Tucker	$1,338,000 (3)
-Salary Remaining :	$1,338,000
-Salary Average :	$1,338,000
-Salary Average Remaining :	$1,338,000
Vinni Lettieri	$1,114,000 (2)
-Salary Remaining :	$1,114,000
-Salary Average :	$1,114,000
-Salary Average Remaining :	$1,114,000
Jake Walman	$1,099,000 (1)
-Salary Remaining :	$1,099,000
-Salary Average :	$1,099,000
-Salary Average Remaining :	$1,099,000
Otto Koivula	$1,043,000 (1)
-Salary Remaining :	$1,043,000
-Salary Average :	$1,043,000
-Salary Average Remaining :	$1,043,000
Zach Benson	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Luke Hughes	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Kevin Korchinski	$918,333 (3)
-Salary Remaining :	$918,333
-Salary Average :	$918,333
-Salary Average Remaining :	$918,333
Ronnie Attard	$859,296 (1)
-Salary Remaining :	$859,296
-Salary Average :	$859,296
-Salary Average Remaining :	$859,296
Total Pro Players	19
Salary Commitment
Year 2024 : $34,515,629
Year 2025 : $28,014,333
Year 2026 : $12,917,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $34,515,629
Year 2025 : $28,014,333
Year 2026 : $12,917,333
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $34,515,629
Year 2025 : $28,014,333
Year 2026 : $12,917,333
Year 2027 : $0

Farm Players Salaries
Luke Philp	$221,400 (2)
Salary Remaining :	$221,400
Salary Average :	$221,400
Salary Average Remaining :	$221,400
Chaz Lucius	$132,500 (2)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Tyler Madden	$114,100 (3)
Salary Remaining :	$114,100
Salary Average :	$114,100
Salary Average Remaining :	$114,100
Robbie Russo	$107,800 (2)
Salary Remaining :	$107,800
Salary Average :	$107,800
Salary Average Remaining :	$107,800
Peter Abbandonato	$107,600 (2)
Salary Remaining :	$107,600
Salary Average :	$107,600
Salary Average Remaining :	$107,600
Anthony Angello	$106,800 (2)
Salary Remaining :	$106,800
Salary Average :	$106,800
Salary Average Remaining :	$106,800
Jarid Lukosevicius	$105,300 (2)
Salary Remaining :	$105,300
Salary Average :	$105,300
Salary Average Remaining :	$105,300
Spencer Smallman	$104,500 (2)
Salary Remaining :	$104,500
Salary Average :	$104,500
Salary Average Remaining :	$104,500
Xavier Parent	$102,400 (3)
Salary Remaining :	$102,400
Salary Average :	$102,400
Salary Average Remaining :	$102,400
Billy Sweezey	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Devante Stephens	$90,600 (2)
Salary Remaining :	$90,600
Salary Average :	$90,600
Salary Average Remaining :	$90,600
Mitch Reinke	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Danila Klimovich	$89,126 (1)
Salary Remaining :	$89,126
Salary Average :	$89,126
Salary Average Remaining :	$89,126
Drew Helleson	$87,426 (1)
Salary Remaining :	$87,426
Salary Average :	$87,426
Salary Average Remaining :	$87,426
Sebastian Cossa	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Owen Sillinger	$86,000 (2)
Salary Remaining :	$86,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Linus Weissbach	$81,888 (1)
Salary Remaining :	$81,888
Salary Average :	$81,888
Salary Average Remaining :	$81,888
Karel Vejmelka	$81,332 (1)
Salary Remaining :	$81,332
Salary Average :	$81,332
Salary Average Remaining :	$81,332
Samuel Helenius	$80,182 (1)
Salary Remaining :	$80,182
Salary Average :	$80,182
Salary Average Remaining :	$80,182
Henrik Rybinski	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jakub Demek	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Artem Guryev	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Caedan Bankier	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	23
Salary Commitment
Year 2024 : $2,267,787
Year 2025 : $1,530,333
Year 2026 : $302,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,256,787
Year 2025 : $1,519,333
Year 2026 : $302,833
Year 2027 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,722,778
Farm Players Total Salaries	$2,519,226
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$22,641,705
Projected Bank Account	$22,641,705

Pro Players Salaries
Claude Giroux	$9,150,000 (1)
-Salary Remaining :	$9,150,000
-Salary Average :	$9,150,000
-Salary Average Remaining :	$9,150,000
Ryan Hartman	$8,125,500 (1)
-Salary Remaining :	$8,125,500
-Salary Average :	$8,125,500
-Salary Average Remaining :	$8,125,500
Tim Stutzle	$5,199,000 (3)
-Salary Remaining :	$5,199,000
-Salary Average :	$5,199,000
-Salary Average Remaining :	$5,199,000
Barclay Goodrow	$5,100,500 (1)
-Salary Remaining :	$5,100,500
-Salary Average :	$5,100,500
-Salary Average Remaining :	$5,100,500
Jesper Bratt	$4,505,000 (3)
-Salary Remaining :	$4,505,000
-Salary Average :	$4,505,000
-Salary Average Remaining :	$4,505,000
Derek Forbort	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Juraj Slafkovsky	$4,450,000 (2)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Jack Hughes	$4,242,000 (2)
-Salary Remaining :	$4,242,000
-Salary Average :	$4,242,000
-Salary Average Remaining :	$4,242,000
Christopher Tanev	$4,164,000 (2)
-Salary Remaining :	$4,164,000
-Salary Average :	$4,164,000
-Salary Average Remaining :	$4,164,000
Justin Holl	$3,873,000 (1)
-Salary Remaining :	$3,873,000
-Salary Average :	$3,873,000
-Salary Average Remaining :	$3,873,000
Laurent Brossoit	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Tom Wilson	$3,300,000 (3)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Olli Maatta	$3,159,000 (1)
-Salary Remaining :	$3,159,000
-Salary Average :	$3,159,000
-Salary Average Remaining :	$3,159,000
Linus Ullmark	$1,964,000 (1)
-Salary Remaining :	$1,964,000
-Salary Average :	$1,964,000
-Salary Average Remaining :	$1,964,000
Nico Sturm	$1,252,000 (2)
-Salary Remaining :	$1,252,000
-Salary Average :	$1,097,000
-Salary Average Remaining :	$1,097,000
Christian Fischer	$1,208,000 (3)
-Salary Remaining :	$1,208,000
-Salary Average :	$1,659,000
-Salary Average Remaining :	$1,659,000
Rasmus Dahlin	$780,778 (1)
-Salary Remaining :	$780,778
-Salary Average :	$780,778
-Salary Average Remaining :	$780,778
Total Pro Players	17
Salary Commitment
Year 2024 : $68,722,778
Year 2025 : $36,570,000
Year 2026 : $18,712,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $69,018,778
Year 2025 : $36,866,000
Year 2026 : $19,163,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $68,722,778
Year 2025 : $36,570,000
Year 2026 : $18,712,000
Year 2027 : $0

Farm Players Salaries
Nick Perbix	$275,000 (4)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Riley Stillman	$179,900 (1)
Salary Remaining :	$179,900
Salary Average :	$179,900
Salary Average Remaining :	$179,900
Eric Robinson	$151,500 (1)
Salary Remaining :	$151,500
Salary Average :	$151,500
Salary Average Remaining :	$151,500
Rasmus Asplund	$145,400 (1)
Salary Remaining :	$145,400
Salary Average :	$145,400
Salary Average Remaining :	$145,400
Jack Rathbone	$123,200 (3)
Salary Remaining :	$123,200
Salary Average :	$123,200
Salary Average Remaining :	$123,200
Hugh McGing	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Peter DiLiberatore	$99,000 (3)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Jakob Pelletier	$98,858 (1)
Salary Remaining :	$98,858
Salary Average :	$98,858
Salary Average Remaining :	$98,858
Layton Ahac	$98,800 (3)
Salary Remaining :	$98,800
Salary Average :	$98,800
Salary Average Remaining :	$98,800
Matthew Knies	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kim Nousiainen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alex Beaucage	$90,122 (1)
Salary Remaining :	$90,122
Salary Average :	$90,122
Salary Average Remaining :	$90,122
Graham McPhee	$89,644 (1)
Salary Remaining :	$89,644
Salary Average :	$89,644
Salary Average Remaining :	$89,644
Helge Grans	$89,304 (1)
Salary Remaining :	$89,304
Salary Average :	$89,304
Salary Average Remaining :	$89,304
Donovan Sebrango	$84,607 (1)
Salary Remaining :	$84,607
Salary Average :	$84,607
Salary Average Remaining :	$84,607
Dawson Mercer	$82,796 (1)
Salary Remaining :	$82,796
Salary Average :	$82,796
Salary Average Remaining :	$82,796
Austin Rueschhoff	$82,387 (1)
Salary Remaining :	$82,387
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Matthew Robertson	$79,958 (1)
Salary Remaining :	$79,958
Salary Average :	$79,958
Salary Average Remaining :	$79,958
Hunter Jones	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Josh Bloom	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ethan Samson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jayden Grubbe	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Eetu Liukas	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Trevor Kuntar	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	24
Salary Commitment
Year 2024 : $2,519,226
Year 2025 : $891,000
Year 2026 : $706,000
Year 2027 : $275,000
Salary Average Commitment
Year 2024 : $2,511,839
Year 2025 : $891,000
Year 2026 : $706,000
Year 2027 : $275,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,261,000
Farm Players Total Salaries	$2,595,431
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$126,442,983
Projected Bank Account	$126,442,983

Pro Players Salaries
Kyle Connor	$9,260,000 (4)
-Salary Remaining :	$9,260,000
-Salary Average :	$9,260,000
-Salary Average Remaining :	$9,260,000
Blake Coleman	$4,950,000 (1)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,950,000
Tyler Toffoli	$3,679,000 (1)
-Salary Remaining :	$3,679,000
-Salary Average :	$2,556,000
-Salary Average Remaining :	$2,556,000
Dylan Larkin	$3,544,000 (3)
-Salary Remaining :	$3,544,000
-Salary Average :	$3,363,000
-Salary Average Remaining :	$3,363,000
Zach Hyman	$3,389,000 (1)
-Salary Remaining :	$3,389,000
-Salary Average :	$3,171,000
-Salary Average Remaining :	$3,171,000
Ilya Lyubushkin	$2,995,000 (1)
-Salary Remaining :	$2,995,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,995,000
Mike Reilly	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
MacKenzie Weegar	$2,472,000 (2)
-Salary Remaining :	$2,472,000
-Salary Average :	$964,000
-Salary Average Remaining :	$964,000
Josh Manson	$2,405,000 (1)
-Salary Remaining :	$2,405,000
-Salary Average :	$3,240,000
-Salary Average Remaining :	$3,240,000
Jack Johnson	$2,400,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Warren Foegele	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Taylor Raddysh	$1,845,000 (1)
-Salary Remaining :	$1,845,000
-Salary Average :	$776,895
-Salary Average Remaining :	$776,895
Casey Mittelstadt	$1,787,000 (1)
-Salary Remaining :	$1,787,000
-Salary Average :	$801,145
-Salary Average Remaining :	$801,145
Noel Acciari	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Anthony Beauvillier	$1,430,000 (2)
-Salary Remaining :	$1,430,000
-Salary Average :	$2,851,000
-Salary Average Remaining :	$2,851,000
Joey Daccord	$1,205,000 (3)
-Salary Remaining :	$1,205,000
-Salary Average :	$875,710
-Salary Average Remaining :	$875,710
Michael Anderson	$1,065,000 (2)
-Salary Remaining :	$1,065,000
-Salary Average :	$925,001
-Salary Average Remaining :	$925,001
Jonas Johansson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Dakota Joshua	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jordan Greenway	$835,000 (3)
-Salary Remaining :	$835,000
-Salary Average :	$913,234
-Salary Average Remaining :	$913,234
Total Pro Players	20
Salary Commitment
Year 2024 : $51,261,000
Year 2025 : $25,004,000
Year 2026 : $14,844,000
Year 2027 : $9,260,000
Salary Average Commitment
Year 2024 : $48,041,985
Year 2025 : $24,451,945
Year 2026 : $14,411,944
Year 2027 : $9,260,000
Salary Cap with 1 Way Contract
Year 2024 : $51,261,000
Year 2025 : $25,111,000
Year 2026 : $14,844,000
Year 2027 : $9,260,000

Farm Players Salaries
Tanner Pearson	$287,500 (1)
Salary Remaining :	$287,500
Salary Average :	$287,500
Salary Average Remaining :	$287,500
Patrick Maroon	$230,000 (1)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Dysin Mayo	$193,400 (3)
Salary Remaining :	$193,400
Salary Average :	$193,400
Salary Average Remaining :	$193,400
Connor Mackey	$131,900 (2)
Salary Remaining :	$131,900
Salary Average :	$131,900
Salary Average Remaining :	$131,900
Zachary Jones	$125,800 (2)
Salary Remaining :	$125,800
Salary Average :	$84,317
Salary Average Remaining :	$84,317
Keaton Middleton	$117,100 (3)
Salary Remaining :	$117,100
Salary Average :	$117,100
Salary Average Remaining :	$117,100
Spencer Knight	$111,400 (3)
Salary Remaining :	$111,400
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Rhett Gardner	$105,200 (1)
Salary Remaining :	$105,200
Salary Average :	$105,200
Salary Average Remaining :	$105,200
Wyatt Newpower	$96,900 (1)
Salary Remaining :	$96,900
Salary Average :	$96,900
Salary Average Remaining :	$96,900
Arnaud Durandeau	$96,600 (2)
Salary Remaining :	$96,600
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Noah Gregor	$96,500 (1)
Salary Remaining :	$96,500
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Cole Schwindt	$93,400 (2)
Salary Remaining :	$93,400
Salary Average :	$84,304
Salary Average Remaining :	$84,304
Colton Poolman	$93,100 (1)
Salary Remaining :	$93,100
Salary Average :	$93,100
Salary Average Remaining :	$93,100
Brandon Coe	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mikael Pyyhtia	$89,750 (2)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Noah Cates	$85,701 (1)
Salary Remaining :	$85,701
Salary Average :	$85,701
Salary Average Remaining :	$85,701
Vadim Zherenko	$84,667 (2)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Oskari Salminen	$83,300 (2)
Salary Remaining :	$83,300
Salary Average :	$83,300
Salary Average Remaining :	$83,300
Nathan Todd	$79,990 (1)
Salary Remaining :	$79,990
Salary Average :	$79,990
Salary Average Remaining :	$79,990
Zach Sawchenko	$75,723 (1)
Salary Remaining :	$75,723
Salary Average :	$75,723
Salary Average Remaining :	$75,723
Ryder Rolston	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jared Davidson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Kyle Masters	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	23
Salary Commitment
Year 2024 : $2,595,431
Year 2025 : $1,355,617
Year 2026 : $557,700
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,482,851
Year 2025 : $1,128,737
Year 2026 : $403,000
Year 2027 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $120 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,149,612
Farm Players Total Salaries	$2,718,364
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$45,528,008
Projected Bank Account	$45,528,008

Pro Players Salaries
Sidney Crosby	$5,659,000 (1)
-Salary Remaining :	$5,659,000
-Salary Average :	$6,322,000
-Salary Average Remaining :	$6,322,000
Igor Shesterkin	$5,628,000 (2)
-Salary Remaining :	$5,628,000
-Salary Average :	$786,000
-Salary Average Remaining :	$786,000
Chris Kreider	$5,330,000 (3)
-Salary Remaining :	$5,330,000
-Salary Average :	$7,999,500
-Salary Average Remaining :	$7,999,500
Logan Couture	$5,072,000 (1)
-Salary Remaining :	$5,072,000
-Salary Average :	$5,072,000
-Salary Average Remaining :	$5,072,000
Andrew Copp	$4,769,000 (1)
-Salary Remaining :	$4,769,000
-Salary Average :	$1,814,000
-Salary Average Remaining :	$1,814,000
Tyler Seguin	$4,740,000 (3)
-Salary Remaining :	$4,740,000
-Salary Average :	$7,028,000
-Salary Average Remaining :	$7,028,000
Ryan Nugent-Hopkins	$4,083,000 (2)
-Salary Remaining :	$4,083,000
-Salary Average :	$5,441,000
-Salary Average Remaining :	$5,441,000
Ilya Samsonov	$3,960,000 (3)
-Salary Remaining :	$3,960,000
-Salary Average :	$3,960,000
-Salary Average Remaining :	$3,960,000
K'Andre Miller	$3,944,000 (3)
-Salary Remaining :	$3,944,000
-Salary Average :	$3,944,000
-Salary Average Remaining :	$3,944,000
Jake Guentzel	$3,552,000 (1)
-Salary Remaining :	$3,552,000
-Salary Average :	$1,042,000
-Salary Average Remaining :	$1,042,000
Colton Parayko	$3,415,000 (2)
-Salary Remaining :	$3,415,000
-Salary Average :	$5,670,000
-Salary Average Remaining :	$5,670,000
Brett Kulak	$2,995,000 (2)
-Salary Remaining :	$2,995,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,995,000
Kyle Burroughs	$2,555,000 (2)
-Salary Remaining :	$2,555,000
-Salary Average :	$2,555,000
-Salary Average Remaining :	$2,555,000
Samuel Girard	$2,275,000 (3)
-Salary Remaining :	$2,275,000
-Salary Average :	$802,645
-Salary Average Remaining :	$802,645
Ukko-Pekka Luukkonen	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Logan O'Connor	$1,887,000 (2)
-Salary Remaining :	$1,887,000
-Salary Average :	$1,887,000
-Salary Average Remaining :	$1,887,000
Kevin Bahl	$1,442,000 (3)
-Salary Remaining :	$1,442,000
-Salary Average :	$1,442,000
-Salary Average Remaining :	$1,442,000
Michael Kesselring	$1,144,000 (3)
-Salary Remaining :	$1,144,000
-Salary Average :	$1,144,000
-Salary Average Remaining :	$1,144,000
Dmitri Voronkov	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Will Cuylle	$902,500 (2)
-Salary Remaining :	$902,500
-Salary Average :	$902,500
-Salary Average Remaining :	$902,500
Ty Emberson	$872,112 (1)
-Salary Remaining :	$872,112
-Salary Average :	$872,112
-Salary Average Remaining :	$872,112
Total Pro Players	21
Salary Commitment
Year 2024 : $67,149,612
Year 2025 : $47,225,500
Year 2026 : $24,835,000
Year 2027 : $2,000,000
Salary Average Commitment
Year 2024 : $64,603,757
Year 2025 : $49,481,645
Year 2026 : $28,320,145
Year 2027 : $2,000,000
Salary Cap with 1 Way Contract
Year 2024 : $67,149,612
Year 2025 : $47,225,500
Year 2026 : $24,835,000
Year 2027 : $2,000,000

Farm Players Salaries
Steven Lorentz	$255,500 (2)
Salary Remaining :	$255,500
Salary Average :	$255,500
Salary Average Remaining :	$255,500
Nikolai Knyzhov	$165,800 (1)
Salary Remaining :	$165,800
Salary Average :	$165,800
Salary Average Remaining :	$165,800
Felix Sandstrom	$158,500 (3)
Salary Remaining :	$158,500
Salary Average :	$158,500
Salary Average Remaining :	$158,500
Mark Kastelic	$140,200 (3)
Salary Remaining :	$140,200
Salary Average :	$140,200
Salary Average Remaining :	$140,200
Benoit-Olivier Groulx	$134,000 (3)
Salary Remaining :	$134,000
Salary Average :	$134,000
Salary Average Remaining :	$134,000
Shakir Mukhamadullin	$129,417 (2)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Ryan Suzuki	$124,300 (3)
Salary Remaining :	$124,300
Salary Average :	$124,300
Salary Average Remaining :	$124,300
Dylan Coghlan	$117,500 (1)
Salary Remaining :	$117,500
Salary Average :	$140,300
Salary Average Remaining :	$140,300
Nick DeSimone	$108,800 (1)
Salary Remaining :	$108,800
Salary Average :	$108,800
Salary Average Remaining :	$108,800
Dmitri Samorukov	$108,200 (3)
Salary Remaining :	$108,200
Salary Average :	$108,200
Salary Average Remaining :	$108,200
Oskar Steen	$107,400 (2)
Salary Remaining :	$107,400
Salary Average :	$107,400
Salary Average Remaining :	$107,400
Curtis Douglas	$106,600 (3)
Salary Remaining :	$106,600
Salary Average :	$106,600
Salary Average Remaining :	$106,600
Tyler Angle	$106,100 (3)
Salary Remaining :	$106,100
Salary Average :	$106,100
Salary Average Remaining :	$106,100
Mike Hardman	$99,000 (2)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Ruslan Iskhakov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Bokondji Imama	$91,400 (2)
Salary Remaining :	$91,400
Salary Average :	$91,400
Salary Average Remaining :	$91,400
Oskar Back	$91,169 (1)
Salary Remaining :	$91,169
Salary Average :	$91,169
Salary Average Remaining :	$91,169
Corey Schueneman	$89,319 (1)
Salary Remaining :	$89,319
Salary Average :	$89,319
Salary Average Remaining :	$89,319
Jermaine Loewen	$88,800 (2)
Salary Remaining :	$88,800
Salary Average :	$88,800
Salary Average Remaining :	$88,800
Erik Portillo	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Robin Salo	$84,581 (1)
Salary Remaining :	$84,581
Salary Average :	$84,581
Salary Average Remaining :	$84,581
William Villeneuve	$81,778 (2)
Salary Remaining :	$81,778
Salary Average :	$81,778
Salary Average Remaining :	$81,778
Aku Raty	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Antti Saarela	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	24
Salary Commitment
Year 2024 : $2,718,364
Year 2025 : $1,911,195
Year 2026 : $877,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,741,164
Year 2025 : $1,911,195
Year 2026 : $877,900
Year 2027 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $40 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$24,475,147
Farm Players Total Salaries	$2,086,200
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$64,866,490
Projected Bank Account	$64,866,490

Pro Players Salaries
Maxime Comtois	$3,040,000 (1)
-Salary Remaining :	$3,040,000
-Salary Average :	$3,040,000
-Salary Average Remaining :	$3,040,000
Matt Nieto	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Timothy Liljegren	$2,196,000 (3)
-Salary Remaining :	$2,196,000
-Salary Average :	$2,196,000
-Salary Average Remaining :	$2,196,000
Cody Glass	$1,408,000 (1)
-Salary Remaining :	$1,408,000
-Salary Average :	$781,000
-Salary Average Remaining :	$781,000
Nils Hoglander	$1,394,000 (3)
-Salary Remaining :	$1,394,000
-Salary Average :	$1,394,000
-Salary Average Remaining :	$1,394,000
Kaedan Korczak	$1,134,000 (3)
-Salary Remaining :	$1,134,000
-Salary Average :	$1,134,000
-Salary Average Remaining :	$1,134,000
Mads Sogaard	$1,094,000 (3)
-Salary Remaining :	$1,094,000
-Salary Average :	$1,094,000
-Salary Average Remaining :	$1,094,000
Mitchell Vande Sompel	$1,065,000 (3)
-Salary Remaining :	$1,065,000
-Salary Average :	$1,065,000
-Salary Average Remaining :	$1,065,000
Anthony Vincent	$1,035,000 (3)
-Salary Remaining :	$1,035,000
-Salary Average :	$1,035,000
-Salary Average Remaining :	$1,035,000
Logan Nijhoff	$977,000 (3)
-Salary Remaining :	$977,000
-Salary Average :	$977,000
-Salary Average Remaining :	$977,000
Ian McKinnon	$967,000 (3)
-Salary Remaining :	$967,000
-Salary Average :	$967,000
-Salary Average Remaining :	$967,000
Philipp Kurashev	$946,000 (1)
-Salary Remaining :	$946,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Klim Kostin	$926,155 (1)
-Salary Remaining :	$926,155
-Salary Average :	$926,155
-Salary Average Remaining :	$926,155
Michael Pezzetta	$926,000 (1)
-Salary Remaining :	$926,000
-Salary Average :	$926,000
-Salary Average Remaining :	$926,000
Riley Bezeau	$923,000 (3)
-Salary Remaining :	$923,000
-Salary Average :	$923,000
-Salary Average Remaining :	$923,000
Dmitri Osipov	$909,000 (2)
-Salary Remaining :	$909,000
-Salary Average :	$909,000
-Salary Average Remaining :	$909,000
Zach Solow	$874,000 (1)
-Salary Remaining :	$874,000
-Salary Average :	$874,000
-Salary Average Remaining :	$874,000
Strauss Mann	$873,000 (3)
-Salary Remaining :	$873,000
-Salary Average :	$873,000
-Salary Average Remaining :	$873,000
Dylan Wells	$787,992 (1)
-Salary Remaining :	$787,992
-Salary Average :	$787,992
-Salary Average Remaining :	$787,992
Total Pro Players	19
Salary Commitment
Year 2024 : $24,475,147
Year 2025 : $15,567,000
Year 2026 : $11,658,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $23,652,147
Year 2025 : $15,567,000
Year 2026 : $11,658,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $24,475,147
Year 2025 : $15,567,000
Year 2026 : $11,658,000
Year 2027 : $0

Farm Players Salaries
Cooper Marody	$144,800 (1)
Salary Remaining :	$144,800
Salary Average :	$144,800
Salary Average Remaining :	$144,800
Brian Pinho	$141,200 (1)
Salary Remaining :	$141,200
Salary Average :	$141,200
Salary Average Remaining :	$141,200
Jakub Zboril	$139,800 (3)
Salary Remaining :	$139,800
Salary Average :	$139,800
Salary Average Remaining :	$139,800
Samuel Bolduc	$127,800 (3)
Salary Remaining :	$127,800
Salary Average :	$127,800
Salary Average Remaining :	$127,800
Jamieson Rees	$123,800 (3)
Salary Remaining :	$123,800
Salary Average :	$123,800
Salary Average Remaining :	$123,800
Cameron Hebig	$101,400 (3)
Salary Remaining :	$101,400
Salary Average :	$101,400
Salary Average Remaining :	$101,400
Curtis Hall	$99,300 (3)
Salary Remaining :	$99,300
Salary Average :	$99,300
Salary Average Remaining :	$99,300
Daniel D'Amato	$97,900 (3)
Salary Remaining :	$97,900
Salary Average :	$97,900
Salary Average Remaining :	$97,900
Riley McKay	$97,300 (3)
Salary Remaining :	$97,300
Salary Average :	$97,300
Salary Average Remaining :	$97,300
Kyle Betts	$96,100 (3)
Salary Remaining :	$96,100
Salary Average :	$96,100
Salary Average Remaining :	$96,100
Connor Bedard	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Isaac Poulter	$93,400 (3)
Salary Remaining :	$93,400
Salary Average :	$93,400
Salary Average Remaining :	$93,400
Nikita Nesterenko	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyler Kleven	$91,667 (2)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Zachary Bolduc	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Declan Carlile	$82,900 (1)
Salary Remaining :	$82,900
Salary Average :	$82,900
Salary Average Remaining :	$82,900
Bogdan Trineyev	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
David Spacek	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ryan Hofer	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ryder Korczak	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Pavel Novak	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	21
Salary Commitment
Year 2024 : $2,086,200
Year 2025 : $1,249,800
Year 2026 : $1,158,133
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,086,200
Year 2025 : $1,249,800
Year 2026 : $1,158,133
Year 2027 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,078,124
Farm Players Total Salaries	$2,661,462
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$28,113,756
Projected Bank Account	$28,113,756

Pro Players Salaries
Martin Necas	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Brett Pesce	$4,004,000 (3)
-Salary Remaining :	$4,004,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Dmitry Kulikov	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Oliver Ekman-Larsson	$3,838,000 (1)
-Salary Remaining :	$3,838,000
-Salary Average :	$5,639,000
-Salary Average Remaining :	$5,639,000
Nick Jensen	$3,164,000 (1)
-Salary Remaining :	$3,164,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Cal Clutterbuck	$2,916,000 (1)
-Salary Remaining :	$2,916,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Logan Thompson	$2,815,000 (3)
-Salary Remaining :	$2,815,000
-Salary Average :	$3,098,000
-Salary Average Remaining :	$3,098,000
Drake Batherson	$2,778,000 (3)
-Salary Remaining :	$2,778,000
-Salary Average :	$804,399
-Salary Average Remaining :	$804,399
Kaapo Kahkonen	$2,721,000 (2)
-Salary Remaining :	$2,721,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Mathieu Joseph	$2,273,000 (2)
-Salary Remaining :	$2,273,000
-Salary Average :	$2,273,000
-Salary Average Remaining :	$2,273,000
Nick Schmaltz	$2,210,000 (1)
-Salary Remaining :	$2,210,000
-Salary Average :	$2,358,000
-Salary Average Remaining :	$2,358,000
William Borgen	$2,118,000 (3)
-Salary Remaining :	$2,118,000
-Salary Average :	$2,118,000
-Salary Average Remaining :	$2,118,000
Eeli Tolvanen	$1,977,000 (1)
-Salary Remaining :	$1,977,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Oliver Bjorkstrand	$1,667,000 (3)
-Salary Remaining :	$1,667,000
-Salary Average :	$2,022,000
-Salary Average Remaining :	$2,022,000
Tomas Nosek	$1,571,000 (1)
-Salary Remaining :	$1,571,000
-Salary Average :	$1,571,000
-Salary Average Remaining :	$1,571,000
Juuso Valimaki	$1,468,000 (3)
-Salary Remaining :	$1,468,000
-Salary Average :	$999,813
-Salary Average Remaining :	$999,813
Nicolas Roy	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Craig Smith	$948,000 (1)
-Salary Remaining :	$948,000
-Salary Average :	$948,000
-Salary Average Remaining :	$948,000
Cole Sillinger	$830,124 (1)
-Salary Remaining :	$830,124
-Salary Average :	$830,124
-Salary Average Remaining :	$830,124
Jaycob Megna	$830,000 (1)
-Salary Remaining :	$830,000
-Salary Average :	$830,000
-Salary Average Remaining :	$830,000
Total Pro Players	20
Salary Commitment
Year 2024 : $49,078,124
Year 2025 : $30,794,000
Year 2026 : $20,850,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $51,441,336
Year 2025 : $33,015,212
Year 2026 : $25,042,212
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $49,078,124
Year 2025 : $30,794,000
Year 2026 : $20,850,000
Year 2027 : $0

Farm Players Salaries
Dillon Dube	$176,300 (1)
Salary Remaining :	$176,300
Salary Average :	$91,956
Salary Average Remaining :	$91,956
Joseph Woll	$173,600 (3)
Salary Remaining :	$173,600
Salary Average :	$173,600
Salary Average Remaining :	$173,600
Boris Katchouk	$128,700 (1)
Salary Remaining :	$128,700
Salary Average :	$76,135
Salary Average Remaining :	$76,135
William Carrier	$128,300 (1)
Salary Remaining :	$128,300
Salary Average :	$141,700
Salary Average Remaining :	$141,700
Victor Mete	$126,100 (3)
Salary Remaining :	$126,100
Salary Average :	$126,100
Salary Average Remaining :	$126,100
Riley Damiani	$117,600 (3)
Salary Remaining :	$117,600
Salary Average :	$117,600
Salary Average Remaining :	$117,600
Yegor Zamula	$109,200 (3)
Salary Remaining :	$109,200
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Cole Reinhardt	$108,200 (3)
Salary Remaining :	$108,200
Salary Average :	$85,584
Salary Average Remaining :	$85,584
Alexander Alexeyev	$106,300 (2)
Salary Remaining :	$106,300
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Damien Giroux	$104,800 (3)
Salary Remaining :	$104,800
Salary Average :	$89,089
Salary Average Remaining :	$89,089
Jett Woo	$101,500 (3)
Salary Remaining :	$101,500
Salary Average :	$101,500
Salary Average Remaining :	$101,500
Mason Primeau	$100,900 (3)
Salary Remaining :	$100,900
Salary Average :	$100,900
Salary Average Remaining :	$100,900
Spencer Martin	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joe Snively	$91,173 (1)
Salary Remaining :	$91,173
Salary Average :	$91,173
Salary Average Remaining :	$91,173
Mikhail Abramov	$89,668 (1)
Salary Remaining :	$89,668
Salary Average :	$89,668
Salary Average Remaining :	$89,668
Michael Carcone	$89,500 (2)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Charles Hudon	$89,500 (2)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Michael Hutchinson	$88,400 (2)
Salary Remaining :	$88,400
Salary Average :	$88,400
Salary Average Remaining :	$88,400
Mitchell Gibson	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Mikko Kokkonen	$84,667 (2)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Keean Washkurak	$83,304 (1)
Salary Remaining :	$83,304
Salary Average :	$83,304
Salary Average Remaining :	$83,304
Matej Pekar	$82,600 (3)
Salary Remaining :	$82,600
Salary Average :	$93,910
Salary Average Remaining :	$93,910
Gustav Lindstrom	$76,900 (1)
Salary Remaining :	$76,900
Salary Average :	$75,600
Salary Average Remaining :	$75,600
Riley Kidney	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Colton Dach	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mason Millman	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2024 : $2,661,462
Year 2025 : $1,482,867
Year 2026 : $1,024,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,493,552
Year 2025 : $1,439,767
Year 2026 : $998,283
Year 2027 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $125 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,455,000
Farm Players Total Salaries	$1,510,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$114,053,535
Projected Bank Account	$114,053,535

Pro Players Salaries
Nikita Kucherov	$9,500,000 (2)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Mika Zibanejad	$8,088,000 (2)
-Salary Remaining :	$8,088,000
-Salary Average :	$9,733,000
-Salary Average Remaining :	$9,733,000
Esa Lindell	$4,410,000 (1)
-Salary Remaining :	$4,410,000
-Salary Average :	$3,149,000
-Salary Average Remaining :	$3,149,000
Adam Pelech	$4,052,000 (2)
-Salary Remaining :	$4,052,000
-Salary Average :	$4,052,000
-Salary Average Remaining :	$4,052,000
Colton Sissons	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Ryan Pulock	$3,866,000 (1)
-Salary Remaining :	$3,866,000
-Salary Average :	$1,188,000
-Salary Average Remaining :	$1,188,000
Adrian Kempe	$3,783,000 (3)
-Salary Remaining :	$3,783,000
-Salary Average :	$1,528,000
-Salary Average Remaining :	$1,528,000
Alex DeBrincat	$3,708,000 (3)
-Salary Remaining :	$3,708,000
-Salary Average :	$3,562,250
-Salary Average Remaining :	$3,562,250
Jason Dickinson	$3,609,000 (1)
-Salary Remaining :	$3,609,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Ilya Sorokin	$3,391,000 (3)
-Salary Remaining :	$3,391,000
-Salary Average :	$892,819
-Salary Average Remaining :	$892,819
Devon Toews	$3,312,000 (2)
-Salary Remaining :	$3,312,000
-Salary Average :	$2,189,000
-Salary Average Remaining :	$2,189,000
Troy Terry	$2,361,000 (3)
-Salary Remaining :	$2,361,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Nick Bjugstad	$2,161,000 (1)
-Salary Remaining :	$2,161,000
-Salary Average :	$2,161,000
-Salary Average Remaining :	$2,161,000
Noah Dobson	$1,955,000 (2)
-Salary Remaining :	$1,955,000
-Salary Average :	$788,000
-Salary Average Remaining :	$788,000
Brandon Hagel	$1,509,000 (1)
-Salary Remaining :	$1,509,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Juuse Saros	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$2,419,000
-Salary Average Remaining :	$2,419,000
Total Pro Players	16
Salary Commitment
Year 2024 : $60,455,000
Year 2025 : $40,150,000
Year 2026 : $13,243,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $48,912,069
Year 2025 : $32,995,069
Year 2026 : $6,733,069
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $60,455,000
Year 2025 : $40,150,000
Year 2026 : $13,243,000
Year 2027 : $0

Farm Players Salaries
Tyler Motte	$260,000 (2)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Sheldon Dries	$130,100 (1)
Salary Remaining :	$130,100
Salary Average :	$130,100
Salary Average Remaining :	$130,100
Austin Strand	$124,300 (1)
Salary Remaining :	$124,300
Salary Average :	$124,300
Salary Average Remaining :	$124,300
Walker Duehr	$121,200 (2)
Salary Remaining :	$121,200
Salary Average :	$121,200
Salary Average Remaining :	$121,200
Alex Limoges	$117,300 (2)
Salary Remaining :	$117,300
Salary Average :	$117,300
Salary Average Remaining :	$117,300
Marc McLaughlin	$107,500 (1)
Salary Remaining :	$107,500
Salary Average :	$107,500
Salary Average Remaining :	$107,500
Brady Lyle	$107,200 (2)
Salary Remaining :	$107,200
Salary Average :	$107,200
Salary Average Remaining :	$107,200
Simon Holmstrom	$99,700 (2)
Salary Remaining :	$99,700
Salary Average :	$99,700
Salary Average Remaining :	$99,700
Blake McLaughlin	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Marat Khusnutdinov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Bryce Kindopp	$91,100 (2)
Salary Remaining :	$91,100
Salary Average :	$91,100
Salary Average Remaining :	$91,100
Nick Cicek	$83,800 (1)
Salary Remaining :	$83,800
Salary Average :	$83,800
Salary Average Remaining :	$83,800
Cole Clayton	$83,700 (1)
Salary Remaining :	$83,700
Salary Average :	$83,700
Salary Average Remaining :	$83,700
Devin Cooley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 2024 : $1,510,900
Year 2025 : $981,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,510,900
Year 2025 : $981,500
Year 2026 : $0
Year 2027 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $165 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,443,500
Farm Players Total Salaries	$2,089,833
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$4,472,609
Projected Bank Account	$4,472,609

Pro Players Salaries
Morgan Rielly	$3,865,000 (3)
-Salary Remaining :	$3,865,000
-Salary Average :	$3,865,000
-Salary Average Remaining :	$3,865,000
Alexander Wennberg	$3,860,000 (3)
-Salary Remaining :	$3,860,000
-Salary Average :	$3,823,000
-Salary Average Remaining :	$3,823,000
Dmitry Orlov	$3,615,000 (3)
-Salary Remaining :	$3,615,000
-Salary Average :	$1,746,000
-Salary Average Remaining :	$1,746,000
Joseph Blandisi	$2,190,000 (2)
-Salary Remaining :	$2,190,000
-Salary Average :	$2,190,000
-Salary Average Remaining :	$2,190,000
Chase Priskie	$2,157,000 (2)
-Salary Remaining :	$2,157,000
-Salary Average :	$2,157,000
-Salary Average Remaining :	$2,157,000
Quinton Byfield	$1,756,000 (3)
-Salary Remaining :	$1,756,000
-Salary Average :	$1,756,000
-Salary Average Remaining :	$1,756,000
Alex Barre-Boulet	$1,524,000 (3)
-Salary Remaining :	$1,524,000
-Salary Average :	$1,524,000
-Salary Average Remaining :	$1,524,000
Kaiden Guhle	$1,283,333 (2)
-Salary Remaining :	$1,283,333
-Salary Average :	$1,283,333
-Salary Average Remaining :	$1,283,333
Adam Klapka	$1,238,000 (3)
-Salary Remaining :	$1,238,000
-Salary Average :	$1,238,000
-Salary Average Remaining :	$1,238,000
Chase Wouters	$1,064,000 (3)
-Salary Remaining :	$1,064,000
-Salary Average :	$1,064,000
-Salary Average Remaining :	$1,064,000
Nikolas Brouillard	$1,041,000 (2)
-Salary Remaining :	$1,041,000
-Salary Average :	$1,041,000
-Salary Average Remaining :	$1,041,000
Kevin Conley	$1,026,000 (2)
-Salary Remaining :	$1,026,000
-Salary Average :	$1,026,000
-Salary Average Remaining :	$1,026,000
Travis Howe	$1,007,000 (2)
-Salary Remaining :	$1,007,000
-Salary Average :	$1,007,000
-Salary Average Remaining :	$1,007,000
Josh Healey	$1,007,000 (2)
-Salary Remaining :	$1,007,000
-Salary Average :	$1,007,000
-Salary Average Remaining :	$1,007,000
Alex Stalock	$991,000 (1)
-Salary Remaining :	$991,000
-Salary Average :	$991,000
-Salary Average Remaining :	$991,000
Zack MacEwen	$979,000 (1)
-Salary Remaining :	$979,000
-Salary Average :	$979,000
-Salary Average Remaining :	$979,000
Adam Boqvist	$946,000 (1)
-Salary Remaining :	$946,000
-Salary Average :	$766,000
-Salary Average Remaining :	$766,000
Mavrik Bourque	$894,167 (2)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Total Pro Players	18
Salary Commitment
Year 2024 : $30,443,500
Year 2025 : $27,527,500
Year 2026 : $16,922,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $28,357,500
Year 2025 : $25,621,500
Year 2026 : $15,016,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $30,443,500
Year 2025 : $27,527,500
Year 2026 : $16,922,000
Year 2027 : $0

Farm Players Salaries
Ross Johnston	$216,000 (2)
Salary Remaining :	$216,000
Salary Average :	$216,000
Salary Average Remaining :	$216,000
Brett Sutter	$216,000 (2)
Salary Remaining :	$216,000
Salary Average :	$216,000
Salary Average Remaining :	$216,000
Gabriel Bourque	$215,700 (2)
Salary Remaining :	$215,700
Salary Average :	$215,700
Salary Average Remaining :	$215,700
Justin Danforth	$213,300 (2)
Salary Remaining :	$213,300
Salary Average :	$213,300
Salary Average Remaining :	$213,300
Dillon Heatherington	$212,600 (2)
Salary Remaining :	$212,600
Salary Average :	$212,600
Salary Average Remaining :	$212,600
Tanner Fritz	$107,000 (2)
Salary Remaining :	$107,000
Salary Average :	$107,000
Salary Average Remaining :	$107,000
Wyatt Bongiovanni	$106,333 (2)
Salary Remaining :	$106,333
Salary Average :	$106,333
Salary Average Remaining :	$106,333
Nick Jones	$105,000 (2)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Luka Profaca	$104,300 (2)
Salary Remaining :	$104,300
Salary Average :	$104,300
Salary Average Remaining :	$104,300
Kyle Marino	$101,400 (1)
Salary Remaining :	$101,400
Salary Average :	$101,400
Salary Average Remaining :	$101,400
Taylor Ward	$97,200 (2)
Salary Remaining :	$97,200
Salary Average :	$97,200
Salary Average Remaining :	$97,200
Leo Carlsson	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Kasimir Kaskisuo	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Thomas Milic	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dalton Smith	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jacob Doty	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	16
Salary Commitment
Year 2024 : $2,089,833
Year 2025 : $1,688,433
Year 2026 : $95,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,089,833
Year 2025 : $1,688,433
Year 2026 : $95,000
Year 2027 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stapes Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $140 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,083,890
Farm Players Total Salaries	$1,922,310
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$28,153,868
Projected Bank Account	$28,153,868

Pro Players Salaries
Aaron Ekblad	$8,550,000 (2)
-Salary Remaining :	$8,550,000
-Salary Average :	$8,550,000
-Salary Average Remaining :	$8,550,000
Mark Stone	$7,250,000 (1)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Nick Leddy	$5,255,500 (1)
-Salary Remaining :	$5,255,500
-Salary Average :	$5,255,500
-Salary Average Remaining :	$5,255,500
Thatcher Demko	$5,007,000 (2)
-Salary Remaining :	$5,007,000
-Salary Average :	$1,384,000
-Salary Average Remaining :	$1,384,000
Blake Wheeler	$4,800,000 (1)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Chandler Stephenson	$4,715,000 (3)
-Salary Remaining :	$4,715,000
-Salary Average :	$4,155,000
-Salary Average Remaining :	$4,155,000
Sean Monahan	$4,422,000 (1)
-Salary Remaining :	$4,422,000
-Salary Average :	$5,281,000
-Salary Average Remaining :	$5,281,000
Rasmus Ristolainen	$3,548,000 (1)
-Salary Remaining :	$3,548,000
-Salary Average :	$4,095,000
-Salary Average Remaining :	$4,095,000
Sean Kuraly	$2,555,000 (2)
-Salary Remaining :	$2,555,000
-Salary Average :	$2,555,000
-Salary Average Remaining :	$2,555,000
Adin Hill	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Mattias Samuelsson	$1,877,000 (3)
-Salary Remaining :	$1,877,000
-Salary Average :	$994,920
-Salary Average Remaining :	$994,920
Pierre Engvall	$1,455,000 (1)
-Salary Remaining :	$1,455,000
-Salary Average :	$1,455,000
-Salary Average Remaining :	$1,455,000
Jake Sanderson	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Shane Pinto	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Ross Colton	$827,000 (1)
-Salary Remaining :	$827,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Lucas Raymond	$822,390 (1)
-Salary Remaining :	$822,390
-Salary Average :	$822,390
-Salary Average Remaining :	$822,390
Total Pro Players	16
Salary Commitment
Year 2024 : $55,083,890
Year 2025 : $25,779,000
Year 2026 : $6,592,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $51,347,810
Year 2025 : $20,713,920
Year 2026 : $5,149,920
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $55,083,890
Year 2025 : $25,779,000
Year 2026 : $6,592,000
Year 2027 : $0

Farm Players Salaries
Jake Evans	$299,500 (2)
Salary Remaining :	$299,500
Salary Average :	$299,500
Salary Average Remaining :	$299,500
Hudson Fasching	$211,500 (2)
Salary Remaining :	$211,500
Salary Average :	$211,500
Salary Average Remaining :	$211,500
Vladislav Kolyachonok	$124,900 (3)
Salary Remaining :	$124,900
Salary Average :	$124,900
Salary Average Remaining :	$124,900
Josh Maniscalco	$110,400 (2)
Salary Remaining :	$110,400
Salary Average :	$86,900
Salary Average Remaining :	$86,900
Alexey Toropchenko	$110,100 (3)
Salary Remaining :	$110,100
Salary Average :	$93,400
Salary Average Remaining :	$93,400
Samuel Asselin	$104,700 (1)
Salary Remaining :	$104,700
Salary Average :	$104,700
Salary Average Remaining :	$104,700
Jonathan Aspirot	$104,600 (1)
Salary Remaining :	$104,600
Salary Average :	$104,600
Salary Average Remaining :	$104,600
Alex Green	$104,300 (1)
Salary Remaining :	$104,300
Salary Average :	$104,300
Salary Average Remaining :	$104,300
Yaroslav Askarov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Justin Sourdif	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Daniil Gushchin	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Jack Finley	$89,667 (2)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Kent Johnson	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Cedric Pare	$79,644 (1)
Salary Remaining :	$79,644
Salary Average :	$79,644
Salary Average Remaining :	$79,644
Skyler Brind'Amour	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Josh Currie	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Garrett Roe	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Rem Pitlick	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 2024 : $1,922,310
Year 2025 : $1,304,067
Year 2026 : $235,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,882,110
Year 2025 : $1,263,867
Year 2026 : $218,300
Year 2027 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,581,000
Farm Players Total Salaries	$1,316,833
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$76,653,604
Projected Bank Account	$76,653,604

Pro Players Salaries
William Karlsson	$7,500,000 (2)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Charlie Coyle	$7,325,000 (2)
-Salary Remaining :	$7,325,000
-Salary Average :	$7,325,000
-Salary Average Remaining :	$7,325,000
Victor Hedman	$6,723,000 (1)
-Salary Remaining :	$6,723,000
-Salary Average :	$7,209,000
-Salary Average Remaining :	$7,209,000
Artturi Lehkonen	$6,555,000 (2)
-Salary Remaining :	$6,555,000
-Salary Average :	$6,555,000
-Salary Average Remaining :	$6,555,000
Auston Matthews	$5,600,000 (2)
-Salary Remaining :	$5,600,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,600,000
Matt Duchene	$4,276,000 (1)
-Salary Remaining :	$4,276,000
-Salary Average :	$4,276,000
-Salary Average Remaining :	$4,276,000
Brenden Dillon	$4,124,000 (2)
-Salary Remaining :	$4,124,000
-Salary Average :	$4,124,000
-Salary Average Remaining :	$4,124,000
Rickard Rakell	$3,647,000 (3)
-Salary Remaining :	$3,647,000
-Salary Average :	$1,265,000
-Salary Average Remaining :	$1,265,000
Ryan Graves	$2,645,000 (1)
-Salary Remaining :	$2,645,000
-Salary Average :	$816,000
-Salary Average Remaining :	$816,000
Jimmy Vesey	$2,292,000 (2)
-Salary Remaining :	$2,292,000
-Salary Average :	$2,292,000
-Salary Average Remaining :	$2,292,000
Filip Chytil	$2,080,000 (1)
-Salary Remaining :	$2,080,000
-Salary Average :	$921,864
-Salary Average Remaining :	$921,864
John Marino	$1,977,000 (2)
-Salary Remaining :	$1,977,000
-Salary Average :	$763,000
-Salary Average Remaining :	$763,000
Morgan Barron	$1,791,000 (3)
-Salary Remaining :	$1,791,000
-Salary Average :	$1,235,000
-Salary Average Remaining :	$1,235,000
Zach Whitecloud	$1,779,000 (1)
-Salary Remaining :	$1,779,000
-Salary Average :	$1,562,000
-Salary Average Remaining :	$1,562,000
Jack Roslovic	$1,517,000 (2)
-Salary Remaining :	$1,517,000
-Salary Average :	$1,153,000
-Salary Average Remaining :	$1,153,000
Pheonix Copley	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	16
Salary Commitment
Year 2024 : $60,581,000
Year 2025 : $42,328,000
Year 2026 : $5,438,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $53,346,864
Year 2025 : $37,812,000
Year 2026 : $2,500,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $60,581,000
Year 2025 : $42,328,000
Year 2026 : $5,438,000
Year 2027 : $0

Farm Players Salaries
Justin Barron	$156,100 (3)
Salary Remaining :	$156,100
Salary Average :	$156,100
Salary Average Remaining :	$156,100
Cameron Hughes	$140,600 (3)
Salary Remaining :	$140,600
Salary Average :	$140,600
Salary Average Remaining :	$140,600
Filip Roos	$126,800 (3)
Salary Remaining :	$126,800
Salary Average :	$126,800
Salary Average Remaining :	$126,800
Justin Richards	$117,800 (3)
Salary Remaining :	$117,800
Salary Average :	$117,800
Salary Average Remaining :	$117,800
Brayden Tracey	$114,600 (3)
Salary Remaining :	$114,600
Salary Average :	$114,600
Salary Average Remaining :	$114,600
Ville Petman	$109,100 (3)
Salary Remaining :	$109,100
Salary Average :	$109,100
Salary Average Remaining :	$109,100
Nils aman	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dennis Hildeby	$84,333 (2)
Salary Remaining :	$84,333
Salary Average :	$84,333
Salary Average Remaining :	$84,333
Steven Santini	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Matt Donovan	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tyler Wotherspoon	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ethan Cardwell	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tanner Dickinson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jacob Larsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 2024 : $1,316,833
Year 2025 : $941,833
Year 2026 : $765,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,316,833
Year 2025 : $941,833
Year 2026 : $765,000
Year 2027 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $91 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $42 - 0 - 0.00%
Level 4:	4000 - $19 - 0 - 0.00%
Luxury :	1000 - $145 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,034,110
Farm Players Total Salaries	$2,199,482
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$79,944,855
Projected Bank Account	$79,944,855

Pro Players Salaries
John Tavares	$6,594,000 (3)
-Salary Remaining :	$6,594,000
-Salary Average :	$5,662,000
-Salary Average Remaining :	$5,662,000
Mikael Backlund	$5,975,000 (1)
-Salary Remaining :	$5,975,000
-Salary Average :	$5,975,000
-Salary Average Remaining :	$5,975,000
Marcus Pettersson	$5,955,000 (2)
-Salary Remaining :	$5,955,000
-Salary Average :	$5,955,000
-Salary Average Remaining :	$5,955,000
Andre Burakovsky	$5,355,500 (2)
-Salary Remaining :	$5,355,500
-Salary Average :	$5,355,500
-Salary Average Remaining :	$5,355,500
Nazem Kadri	$4,433,000 (1)
-Salary Remaining :	$4,433,000
-Salary Average :	$4,278,333
-Salary Average Remaining :	$4,278,333
Anders Lee	$4,190,000 (1)
-Salary Remaining :	$4,190,000
-Salary Average :	$4,190,000
-Salary Average Remaining :	$4,190,000
Mattias Ekholm	$4,138,000 (2)
-Salary Remaining :	$4,138,000
-Salary Average :	$4,138,000
-Salary Average Remaining :	$4,138,000
Matt Roy	$4,127,500 (1)
-Salary Remaining :	$4,127,500
-Salary Average :	$4,127,500
-Salary Average Remaining :	$4,127,500
Cam Fowler	$3,574,000 (2)
-Salary Remaining :	$3,574,000
-Salary Average :	$4,239,000
-Salary Average Remaining :	$4,239,000
Calle Jarnkrok	$3,207,000 (3)
-Salary Remaining :	$3,207,000
-Salary Average :	$3,830,000
-Salary Average Remaining :	$3,830,000
Lawson Crouse	$2,816,000 (3)
-Salary Remaining :	$2,816,000
-Salary Average :	$2,484,000
-Salary Average Remaining :	$2,484,000
Rafael Harvey-Pinard	$2,227,000 (3)
-Salary Remaining :	$2,227,000
-Salary Average :	$2,227,000
-Salary Average Remaining :	$2,227,000
Adam Gaudette	$1,333,000 (1)
-Salary Remaining :	$1,333,000
-Salary Average :	$1,333,000
-Salary Average Remaining :	$1,333,000
Dante Fabbro	$1,205,000 (1)
-Salary Remaining :	$1,205,000
-Salary Average :	$781,000
-Salary Average Remaining :	$781,000
Oliver Wahlstrom	$1,177,000 (1)
-Salary Remaining :	$1,177,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Elmer Soderblom	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Keith Petruzzelli	$802,110 (1)
-Salary Remaining :	$802,110
-Salary Average :	$802,110
-Salary Average Remaining :	$802,110
Total Pro Players	17
Salary Commitment
Year 2024 : $58,034,110
Year 2025 : $34,791,500
Year 2026 : $14,844,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $57,052,443
Year 2025 : $34,815,500
Year 2026 : $14,203,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $58,034,110
Year 2025 : $34,791,500
Year 2026 : $14,844,000
Year 2027 : $0

Farm Players Salaries
Carl Grundstrom	$160,400 (1)
Salary Remaining :	$160,400
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Scott Reedy	$125,300 (3)
Salary Remaining :	$125,300
Salary Average :	$125,300
Salary Average Remaining :	$125,300
Philip Kemp	$113,500 (3)
Salary Remaining :	$113,500
Salary Average :	$113,500
Salary Average Remaining :	$113,500
Jonathan Gruden	$109,200 (3)
Salary Remaining :	$109,200
Salary Average :	$109,200
Salary Average Remaining :	$109,200
Isaac Ratcliffe	$108,800 (3)
Salary Remaining :	$108,800
Salary Average :	$108,800
Salary Average Remaining :	$108,800
Travis Barron	$97,300 (3)
Salary Remaining :	$97,300
Salary Average :	$97,300
Salary Average Remaining :	$97,300
Blade Jenkins	$97,100 (3)
Salary Remaining :	$97,100
Salary Average :	$97,100
Salary Average Remaining :	$97,100
Kevin Mandolese	$94,200 (3)
Salary Remaining :	$94,200
Salary Average :	$94,200
Salary Average Remaining :	$94,200
Santtu Kinnunen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Johnson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ben McCartney	$88,064 (1)
Salary Remaining :	$88,064
Salary Average :	$88,064
Salary Average Remaining :	$88,064
Alex Laferriere	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Olle Lycksell	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Andre Lee	$86,452 (1)
Salary Remaining :	$86,452
Salary Average :	$86,452
Salary Average Remaining :	$86,452
James Malatesta	$84,167 (3)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Jared Moe	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Noel Hoefenmayer	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Maxim Cajkovic	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Judd Caulfield	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mitchell Hoelscher	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dawson Barteaux	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Cole Krygier	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Aidan McDonough	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Robert Mastrosimone	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tanner Laczynski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 2024 : $2,199,483
Year 2025 : $1,339,567
Year 2026 : $829,567
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,114,083
Year 2025 : $1,339,567
Year 2026 : $829,567
Year 2027 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $88 - 0 - 0.00%
Level 2:	5000 - $62 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $125 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,736,536
Farm Players Total Salaries	$2,912,212
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$165,443,171
Projected Bank Account	$165,443,171

Pro Players Salaries
Jonathan Huberdeau	$7,550,000 (2)
-Salary Remaining :	$7,550,000
-Salary Average :	$7,550,000
-Salary Average Remaining :	$7,550,000
Kevin Hayes	$3,802,000 (2)
-Salary Remaining :	$3,802,000
-Salary Average :	$4,614,000
-Salary Average Remaining :	$4,614,000
Ben Chiarot	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Max Domi	$3,679,000 (1)
-Salary Remaining :	$3,679,000
-Salary Average :	$2,372,999
-Salary Average Remaining :	$2,372,999
Joel Eriksson Ek	$3,212,000 (2)
-Salary Remaining :	$3,212,000
-Salary Average :	$2,018,000
-Salary Average Remaining :	$2,018,000
Thomas Chabot	$2,350,000 (3)
-Salary Remaining :	$2,350,000
-Salary Average :	$906,756
-Salary Average Remaining :	$906,756
Frederik Andersen	$2,331,000 (3)
-Salary Remaining :	$2,331,000
-Salary Average :	$4,552,000
-Salary Average Remaining :	$4,552,000
Alex Newhook	$2,030,000 (3)
-Salary Remaining :	$2,030,000
-Salary Average :	$2,030,000
-Salary Average Remaining :	$2,030,000
Jamie Oleksiak	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Luke Kunin	$1,467,000 (3)
-Salary Remaining :	$1,467,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Brett Seney	$1,099,000 (2)
-Salary Remaining :	$1,099,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Hunter Shepard	$1,088,000 (3)
-Salary Remaining :	$1,088,000
-Salary Average :	$788,000
-Salary Average Remaining :	$788,000
Matej Blumel	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Callahan Burke	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Yan Kuznetsov	$796,004 (1)
-Salary Remaining :	$796,004
-Salary Average :	$796,004
-Salary Average Remaining :	$796,004
Timur Ibragimov	$782,532 (1)
-Salary Remaining :	$782,532
-Salary Average :	$782,532
-Salary Average Remaining :	$782,532
Total Pro Players	16
Salary Commitment
Year 2024 : $37,736,536
Year 2025 : $32,479,000
Year 2026 : $11,266,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $35,460,291
Year 2025 : $31,508,756
Year 2026 : $11,026,756
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $37,736,536
Year 2025 : $32,479,000
Year 2026 : $11,266,000
Year 2027 : $0

Farm Players Salaries
Marcus Johansson	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Jordan Martinook	$213,900 (1)
Salary Remaining :	$213,900
Salary Average :	$213,900
Salary Average Remaining :	$213,900
Alexander Romanov	$196,300 (3)
Salary Remaining :	$196,300
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Erik Cernak	$175,400 (3)
Salary Remaining :	$175,400
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dennis Gilbert	$162,470 (2)
Salary Remaining :	$162,470
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Philip Tomasino	$162,000 (3)
Salary Remaining :	$162,000
Salary Average :	$98,577
Salary Average Remaining :	$98,577
Joel Farabee	$145,200 (2)
Salary Remaining :	$145,200
Salary Average :	$80,700
Salary Average Remaining :	$80,700
Denis Gurianov	$138,700 (2)
Salary Remaining :	$138,700
Salary Average :	$115,300
Salary Average Remaining :	$115,300
Brendan Lemieux	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$136,100
Salary Average Remaining :	$136,100
Logan Stanley	$123,800 (1)
Salary Remaining :	$123,800
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Kailer Yamamoto	$118,300 (1)
Salary Remaining :	$118,300
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Anders Bjork	$114,200 (3)
Salary Remaining :	$114,200
Salary Average :	$172,000
Salary Average Remaining :	$172,000
Kevin Stenlund	$113,900 (3)
Salary Remaining :	$113,900
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Carson Meyer	$107,300 (3)
Salary Remaining :	$107,300
Salary Average :	$81,816
Salary Average Remaining :	$81,816
Jeremy Davies	$105,600 (2)
Salary Remaining :	$105,600
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Hudson Elynuik	$102,000 (3)
Salary Remaining :	$102,000
Salary Average :	$102,000
Salary Average Remaining :	$102,000
Wyatt Johnston	$100,042 (2)
Salary Remaining :	$100,042
Salary Average :	$100,042
Salary Average Remaining :	$100,042
Charlie Lindgren	$87,600 (1)
Salary Remaining :	$87,600
Salary Average :	$87,600
Salary Average Remaining :	$87,600
Olof Lindbom	$85,500 (2)
Salary Remaining :	$85,500
Salary Average :	$85,500
Salary Average Remaining :	$85,500
Carter Mazur	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mark Pysyk	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Parker Gahagen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2024 : $2,912,212
Year 2025 : $2,143,612
Year 2026 : $971,100
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,355,452
Year 2025 : $1,661,452
Year 2026 : $693,810
Year 2027 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $102 - 0 - 0.00%
Level 2:	5000 - $62 - 0 - 0.00%
Level 3:	2000 - $37 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,050,778
Farm Players Total Salaries	$2,124,370
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$78,492,265
Projected Bank Account	$78,492,265

Pro Players Salaries
Brandon Saad	$4,950,000 (2)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,950,000
Ilya Mikheyev	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Andreas Athanasiou	$4,200,000 (2)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Anthony Stolarz	$3,700,000 (1)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Mason McTavish	$3,394,167 (2)
-Salary Remaining :	$3,394,167
-Salary Average :	$3,394,167
-Salary Average Remaining :	$3,394,167
Calvin De Haan	$3,103,000 (2)
-Salary Remaining :	$3,103,000
-Salary Average :	$6,412,500
-Salary Average Remaining :	$6,412,500
Conor Sheary	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Radek Faksa	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Logan Shaw	$1,725,000 (1)
-Salary Remaining :	$1,725,000
-Salary Average :	$1,725,000
-Salary Average Remaining :	$1,725,000
Colin Miller	$1,722,000 (2)
-Salary Remaining :	$1,722,000
-Salary Average :	$1,722,000
-Salary Average Remaining :	$1,722,000
Milan Lucic	$1,348,000 (2)
-Salary Remaining :	$1,348,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
John Hayden	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Josiah Slavin	$1,065,000 (3)
-Salary Remaining :	$1,065,000
-Salary Average :	$1,065,000
-Salary Average Remaining :	$1,065,000
Tyce Thompson	$1,007,000 (3)
-Salary Remaining :	$1,007,000
-Salary Average :	$1,007,000
-Salary Average Remaining :	$1,007,000
Samuel Laberge	$974,000 (2)
-Salary Remaining :	$974,000
-Salary Average :	$974,000
-Salary Average Remaining :	$974,000
Matias Maccelli	$962,082 (1)
-Salary Remaining :	$962,082
-Salary Average :	$962,082
-Salary Average Remaining :	$962,082
Martin Pospisil	$941,000 (2)
-Salary Remaining :	$941,000
-Salary Average :	$941,000
-Salary Average Remaining :	$941,000
Dylan Garand	$902,500 (2)
-Salary Remaining :	$902,500
-Salary Average :	$902,500
-Salary Average Remaining :	$902,500
Pyotr Kochetkov	$831,414 (1)
-Salary Remaining :	$831,414
-Salary Average :	$831,414
-Salary Average Remaining :	$831,414
Luke Henman	$775,615 (1)
-Salary Remaining :	$775,615
-Salary Average :	$775,615
-Salary Average Remaining :	$775,615
Jake Massie	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2024 : $43,050,778
Year 2025 : $28,106,667
Year 2026 : $2,072,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $45,762,278
Year 2025 : $30,818,167
Year 2026 : $2,072,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $43,050,778
Year 2025 : $28,106,667
Year 2026 : $2,072,000
Year 2027 : $0

Farm Players Salaries
Michael McCarron	$180,000 (1)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Jesper Wallstedt	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Graeme Clarke	$126,000 (3)
Salary Remaining :	$126,000
Salary Average :	$126,000
Salary Average Remaining :	$126,000
C.J. Suess	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Lane Pederson	$117,200 (2)
Salary Remaining :	$117,200
Salary Average :	$117,200
Salary Average Remaining :	$117,200
Brandon Scanlin	$96,600 (2)
Salary Remaining :	$96,600
Salary Average :	$96,600
Salary Average Remaining :	$96,600
Joona Koppanen	$96,500 (1)
Salary Remaining :	$96,500
Salary Average :	$96,500
Salary Average Remaining :	$96,500
Sean Day	$96,200 (1)
Salary Remaining :	$96,200
Salary Average :	$96,200
Salary Average Remaining :	$96,200
John Beecher	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Shane Wright	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Aatu Raty	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Vasily Podkolzin	$87,570 (1)
Salary Remaining :	$87,570
Salary Average :	$87,570
Salary Average Remaining :	$87,570
Jesper Vikman	$85,800 (3)
Salary Remaining :	$85,800
Salary Average :	$85,800
Salary Average Remaining :	$85,800
Olen Zellweger	$84,417 (3)
Salary Remaining :	$84,417
Salary Average :	$84,417
Salary Average Remaining :	$84,417
Adam Wilsby	$84,250 (2)
Salary Remaining :	$84,250
Salary Average :	$84,250
Salary Average Remaining :	$84,250
Pontus Holmberg	$82,750 (2)
Salary Remaining :	$82,750
Salary Average :	$82,750
Salary Average Remaining :	$82,750
Zack Ostapchuk	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Lian Bichsel	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Daylan Kuefler	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Topi Niemela	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Josh Wesley	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Brett Harrison	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2024 : $2,124,370
Year 2025 : $1,169,100
Year 2026 : $470,550
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,124,370
Year 2025 : $1,169,100
Year 2026 : $470,550
Year 2027 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$17,626,824
Farm Players Total Salaries	$2,169,208
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$50,594,217
Projected Bank Account	$50,594,217

Pro Players Salaries
Connor Clifton	$2,302,000 (3)
-Salary Remaining :	$2,302,000
-Salary Average :	$2,302,000
-Salary Average Remaining :	$2,302,000
Brett Howden	$2,107,000 (1)
-Salary Remaining :	$2,107,000
-Salary Average :	$783,844
-Salary Average Remaining :	$783,844
Kieffer Bellows	$1,628,000 (1)
-Salary Remaining :	$1,628,000
-Salary Average :	$851,542
-Salary Average Remaining :	$851,542
Taro Hirose	$1,240,000 (1)
-Salary Remaining :	$1,240,000
-Salary Average :	$1,240,000
-Salary Average Remaining :	$1,240,000
Jack Studnicka	$1,169,000 (2)
-Salary Remaining :	$1,169,000
-Salary Average :	$1,169,000
-Salary Average Remaining :	$1,169,000
Matt Kiersted	$1,119,000 (2)
-Salary Remaining :	$1,119,000
-Salary Average :	$1,119,000
-Salary Average Remaining :	$1,119,000
Nolan Stevens	$1,108,000 (1)
-Salary Remaining :	$1,108,000
-Salary Average :	$1,108,000
-Salary Average Remaining :	$1,108,000
Joel Teasdale	$1,078,000 (2)
-Salary Remaining :	$1,078,000
-Salary Average :	$1,078,000
-Salary Average Remaining :	$1,078,000
Justin Kirkland	$1,077,000 (2)
-Salary Remaining :	$1,077,000
-Salary Average :	$1,077,000
-Salary Average Remaining :	$1,077,000
Felix Robert	$1,076,000 (2)
-Salary Remaining :	$1,076,000
-Salary Average :	$1,076,000
-Salary Average Remaining :	$1,076,000
Corey Andonovski	$987,000 (3)
-Salary Remaining :	$987,000
-Salary Average :	$987,000
-Salary Average Remaining :	$987,000
Roman Ahcan	$986,000 (3)
-Salary Remaining :	$986,000
-Salary Average :	$986,000
-Salary Average Remaining :	$986,000
Olivier Galipeau	$931,000 (2)
-Salary Remaining :	$931,000
-Salary Average :	$931,000
-Salary Average Remaining :	$931,000
Matthew Kessel	$818,824 (1)
-Salary Remaining :	$818,824
-Salary Average :	$818,824
-Salary Average Remaining :	$818,824
Ryan Shea	$0 (0)
Total Pro Players	15
Salary Commitment
Year 2024 : $17,626,824
Year 2025 : $10,725,000
Year 2026 : $4,275,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,527,210
Year 2025 : $10,725,000
Year 2026 : $4,275,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $17,626,824
Year 2025 : $10,725,000
Year 2026 : $4,275,000
Year 2027 : $0

Farm Players Salaries
David Jiricek	$195,000 (2)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
Mackenzie Blackwood	$145,100 (2)
Salary Remaining :	$145,100
Salary Average :	$303,100
Salary Average Remaining :	$303,100
Wade Allison	$139,700 (3)
Salary Remaining :	$139,700
Salary Average :	$139,700
Salary Average Remaining :	$139,700
Akil Thomas	$113,200 (3)
Salary Remaining :	$113,200
Salary Average :	$113,200
Salary Average Remaining :	$113,200
Jackson Cates	$104,000 (2)
Salary Remaining :	$104,000
Salary Average :	$104,000
Salary Average Remaining :	$104,000
Will Riedell	$102,200 (3)
Salary Remaining :	$102,200
Salary Average :	$102,200
Salary Average Remaining :	$102,200
Colin Theisen	$99,600 (2)
Salary Remaining :	$99,600
Salary Average :	$99,600
Salary Average Remaining :	$99,600
Alex Kannok Leipert	$98,400 (3)
Salary Remaining :	$98,400
Salary Average :	$98,400
Salary Average Remaining :	$98,400
Adam Karashik	$97,400 (3)
Salary Remaining :	$97,400
Salary Average :	$97,400
Salary Average Remaining :	$97,400
Matthew Boucher	$97,400 (3)
Salary Remaining :	$97,400
Salary Average :	$97,400
Salary Average Remaining :	$97,400
Navrin Mutter	$96,900 (3)
Salary Remaining :	$96,900
Salary Average :	$96,900
Salary Average Remaining :	$96,900
Patrick Giles	$96,100 (3)
Salary Remaining :	$96,100
Salary Average :	$96,100
Salary Average Remaining :	$96,100
Joey Abate	$95,600 (3)
Salary Remaining :	$95,600
Salary Average :	$95,600
Salary Average Remaining :	$95,600
Adam Fantilli	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Michael Milne	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Alexander Kisakov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Bobby Trivigno	$91,300 (2)
Salary Remaining :	$91,300
Salary Average :	$91,300
Salary Average Remaining :	$91,300
Jaxson Stauber	$87,600 (2)
Salary Remaining :	$87,600
Salary Average :	$87,600
Salary Average Remaining :	$87,600
Greg Meireles	$77,208 (1)
Salary Remaining :	$77,208
Salary Average :	$77,208
Salary Average Remaining :	$77,208
Samuel Houde	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Viktor Neuchev	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	21
Salary Commitment
Year 2024 : $2,169,208
Year 2025 : $2,017,000
Year 2026 : $1,031,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,327,208
Year 2025 : $2,175,000
Year 2026 : $1,031,900
Year 2027 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $72 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $4 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$40,333,773
Farm Players Total Salaries	$1,918,120
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$27,985,591
Projected Bank Account	$27,985,591

Pro Players Salaries
Connor McDavid	$4,901,000 (3)
-Salary Remaining :	$4,901,000
-Salary Average :	$6,664,000
-Salary Average Remaining :	$6,664,000
Andrei Vasilevskiy	$4,747,000 (3)
-Salary Remaining :	$4,747,000
-Salary Average :	$3,041,000
-Salary Average Remaining :	$3,041,000
Artemi Panarin	$3,627,000 (3)
-Salary Remaining :	$3,627,000
-Salary Average :	$6,666,000
-Salary Average Remaining :	$6,666,000
David Pastrnak	$3,625,000 (2)
-Salary Remaining :	$3,625,000
-Salary Average :	$1,682,000
-Salary Average Remaining :	$1,682,000
Zachary Werenski	$3,582,000 (2)
-Salary Remaining :	$3,582,000
-Salary Average :	$3,582,000
-Salary Average Remaining :	$3,582,000
Mats Zuccarello	$3,182,000 (2)
-Salary Remaining :	$3,182,000
-Salary Average :	$4,728,000
-Salary Average Remaining :	$4,728,000
Roman Josi	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,795,000
-Salary Average Remaining :	$3,795,000
Yanni Gourde	$2,929,000 (1)
-Salary Remaining :	$2,929,000
-Salary Average :	$3,104,000
-Salary Average Remaining :	$3,104,000
Troy Stecher	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Miro Heiskanen	$2,125,000 (1)
-Salary Remaining :	$2,125,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Carter Verhaeghe	$1,915,000 (1)
-Salary Remaining :	$1,915,000
-Salary Average :	$1,730,000
-Salary Average Remaining :	$1,730,000
Ryan Lomberg	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Joshua Brown	$1,275,000 (2)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,275,000
-Salary Average Remaining :	$1,275,000
Juuso Parssinen	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Cam York	$800,773 (1)
-Salary Remaining :	$800,773
-Salary Average :	$800,773
-Salary Average Remaining :	$800,773
Yakov Trenin	$0 (0)
Total Pro Players	16
Salary Commitment
Year 2024 : $40,333,773
Year 2025 : $24,699,000
Year 2026 : $11,522,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $42,617,773
Year 2025 : $28,563,000
Year 2026 : $16,371,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $40,333,773
Year 2025 : $25,864,000
Year 2026 : $13,275,000
Year 2027 : $0

Farm Players Salaries
Oliver Kylington	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Dennis Cholowski	$125,600 (3)
Salary Remaining :	$125,600
Salary Average :	$125,600
Salary Average Remaining :	$125,600
Cole Koepke	$114,200 (3)
Salary Remaining :	$114,200
Salary Average :	$114,200
Salary Average Remaining :	$114,200
Ben Meyers	$113,000 (3)
Salary Remaining :	$113,000
Salary Average :	$113,000
Salary Average Remaining :	$113,000
Darren Raddysh	$109,400 (1)
Salary Remaining :	$109,400
Salary Average :	$109,400
Salary Average Remaining :	$109,400
Cam Morrison	$106,700 (3)
Salary Remaining :	$106,700
Salary Average :	$106,700
Salary Average Remaining :	$106,700
Chad Nychuk	$106,500 (3)
Salary Remaining :	$106,500
Salary Average :	$106,500
Salary Average Remaining :	$106,500
Austin Osmanski	$105,600 (3)
Salary Remaining :	$105,600
Salary Average :	$105,600
Salary Average Remaining :	$105,600
Tye Felhaber	$104,500 (2)
Salary Remaining :	$104,500
Salary Average :	$104,500
Salary Average Remaining :	$104,500
Jiri Patera	$102,000 (3)
Salary Remaining :	$102,000
Salary Average :	$102,000
Salary Average Remaining :	$102,000
Ville Heinola	$101,500 (2)
Salary Remaining :	$101,500
Salary Average :	$101,500
Salary Average Remaining :	$101,500
Samuel Walker	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Filip Cederqvist	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Austin Poganski	$84,100 (1)
Salary Remaining :	$84,100
Salary Average :	$84,100
Salary Average Remaining :	$84,100
Joshua Roy	$83,500 (3)
Salary Remaining :	$83,500
Salary Average :	$83,500
Salary Average Remaining :	$83,500
Marco Rossi	$81,520 (1)
Salary Remaining :	$81,520
Salary Average :	$81,520
Salary Average Remaining :	$81,520
Adam Scheel	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Matthew Seminoff	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	18
Salary Commitment
Year 2024 : $1,918,120
Year 2025 : $1,243,100
Year 2026 : $857,100
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,918,120
Year 2025 : $1,243,100
Year 2026 : $857,100
Year 2027 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $205 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,405,605
Farm Players Total Salaries	$2,132,292
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$133,808,438
Projected Bank Account	$133,808,438

Pro Players Salaries
Brady Skjei	$4,129,000 (3)
-Salary Remaining :	$4,129,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Neal Pionk	$3,623,000 (3)
-Salary Remaining :	$3,623,000
-Salary Average :	$3,561,000
-Salary Average Remaining :	$3,561,000
Cam Talbot	$3,563,000 (1)
-Salary Remaining :	$3,563,000
-Salary Average :	$3,812,000
-Salary Average Remaining :	$3,812,000
Michael Rasmussen	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Phillip Danault (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Brayden McNabb	$3,467,000 (2)
-Salary Remaining :	$3,467,000
-Salary Average :	$4,232,000
-Salary Average Remaining :	$4,232,000
Conor Garland	$3,233,000 (1)
-Salary Remaining :	$3,233,000
-Salary Average :	$2,191,000
-Salary Average Remaining :	$2,191,000
Travis Sanheim	$2,426,000 (2)
-Salary Remaining :	$2,426,000
-Salary Average :	$1,862,000
-Salary Average Remaining :	$1,862,000
Ethan Bear	$2,288,000 (3)
-Salary Remaining :	$2,288,000
-Salary Average :	$2,288,000
-Salary Average Remaining :	$2,288,000
Vinnie Hinostroza	$1,952,000 (2)
-Salary Remaining :	$1,952,000
-Salary Average :	$1,952,000
-Salary Average Remaining :	$1,952,000
Kirill Marchenko	$1,562,500 (2)
-Salary Remaining :	$1,562,500
-Salary Average :	$1,562,500
-Salary Average Remaining :	$1,562,500
Antti Raanta	$1,545,000 (1)
-Salary Remaining :	$1,545,000
-Salary Average :	$1,576,000
-Salary Average Remaining :	$1,576,000
Josh Mahura	$1,389,000 (3)
-Salary Remaining :	$1,389,000
-Salary Average :	$1,389,000
-Salary Average Remaining :	$1,389,000
Connor McMichael	$1,344,000 (3)
-Salary Remaining :	$1,344,000
-Salary Average :	$1,344,000
-Salary Average Remaining :	$1,344,000
Rasmus Kupari	$1,322,000 (2)
-Salary Remaining :	$1,322,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Carter Savoie	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Joseph Veleno	$864,550 (1)
-Salary Remaining :	$864,550
-Salary Average :	$864,550
-Salary Average Remaining :	$864,550
Matthew Boldy	$772,555 (1)
-Salary Remaining :	$772,555
-Salary Average :	$772,555
-Salary Average Remaining :	$772,555
Caleb Jones	$0 (0)
Total Pro Players	19
Salary Commitment
Year 2024 : $41,405,605
Year 2025 : $27,551,500
Year 2026 : $15,160,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $41,581,605
Year 2025 : $28,865,500
Year 2026 : $17,582,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $41,405,605
Year 2025 : $27,927,500
Year 2026 : $16,273,000
Year 2027 : $0

Farm Players Salaries
Dustin Wolf	$223,400 (3)
Salary Remaining :	$223,400
Salary Average :	$223,400
Salary Average Remaining :	$223,400
Markus Niemelainen	$127,800 (3)
Salary Remaining :	$127,800
Salary Average :	$127,800
Salary Average Remaining :	$127,800
Declan Chisholm	$118,000 (3)
Salary Remaining :	$118,000
Salary Average :	$118,000
Salary Average Remaining :	$118,000
Parker Wotherspoon	$117,300 (3)
Salary Remaining :	$117,300
Salary Average :	$117,300
Salary Average Remaining :	$117,300
Riley Tufte	$117,100 (2)
Salary Remaining :	$117,100
Salary Average :	$117,100
Salary Average Remaining :	$117,100
Alex Turcotte	$113,600 (3)
Salary Remaining :	$113,600
Salary Average :	$113,600
Salary Average Remaining :	$113,600
Jimmy Schuldt	$109,300 (1)
Salary Remaining :	$109,300
Salary Average :	$109,300
Salary Average Remaining :	$109,300
Fabian Lysell	$106,500 (2)
Salary Remaining :	$106,500
Salary Average :	$106,500
Salary Average Remaining :	$106,500
Maxime Lajoie	$105,100 (1)
Salary Remaining :	$105,100
Salary Average :	$105,100
Salary Average Remaining :	$105,100
Jonah Gadjovich	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Matthew Phillips	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Matthew Strome	$97,400 (3)
Salary Remaining :	$97,400
Salary Average :	$97,400
Salary Average Remaining :	$97,400
Jiri Kulich	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Louis Crevier	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Henry Thrun	$91,250 (1)
Salary Remaining :	$91,250
Salary Average :	$91,250
Salary Average Remaining :	$91,250
Calle Clang	$87,833 (2)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Bobby Brink	$86,876 (1)
Salary Remaining :	$86,876
Salary Average :	$86,876
Salary Average Remaining :	$86,876
Tyler Tullio	$83,333 (2)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Carson Lambos	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Nikita Chibrikov	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jansen Harkins	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 2024 : $2,132,292
Year 2025 : $1,379,766
Year 2026 : $797,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,132,292
Year 2025 : $1,379,766
Year 2026 : $797,500
Year 2027 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,970,000
Farm Players Total Salaries	$1,899,413
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$159,885,473
Projected Bank Account	$159,885,473

Pro Players Salaries
Joe Pavelski	$4,901,000 (1)
-Salary Remaining :	$4,901,000
-Salary Average :	$5,766,000
-Salary Average Remaining :	$5,766,000
John Gibson	$4,860,000 (2)
-Salary Remaining :	$4,860,000
-Salary Average :	$4,860,000
-Salary Average Remaining :	$4,860,000
Darnell Nurse	$4,475,000 (1)
-Salary Remaining :	$4,475,000
-Salary Average :	$1,238,000
-Salary Average Remaining :	$1,238,000
Jake DeBrusk	$4,099,000 (2)
-Salary Remaining :	$4,099,000
-Salary Average :	$4,099,000
-Salary Average Remaining :	$4,099,000
Clayton Keller	$3,830,000 (3)
-Salary Remaining :	$3,830,000
-Salary Average :	$773,256
-Salary Average Remaining :	$773,256
Adam Lowry	$3,727,000 (3)
-Salary Remaining :	$3,727,000
-Salary Average :	$1,093,000
-Salary Average Remaining :	$1,093,000
Ivan Provorov	$3,315,000 (2)
-Salary Remaining :	$3,315,000
-Salary Average :	$4,361,000
-Salary Average Remaining :	$4,361,000
Nino Niederreiter (1 Way Contract)	$3,208,000 (2)
-Salary Remaining :	$3,208,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,800,000
Jared Spurgeon	$3,032,000 (2)
-Salary Remaining :	$3,032,000
-Salary Average :	$4,791,000
-Salary Average Remaining :	$4,791,000
Max Pacioretty	$2,925,000 (2)
-Salary Remaining :	$2,925,000
-Salary Average :	$2,925,000
-Salary Average Remaining :	$2,925,000
Adam Fox	$2,786,000 (2)
-Salary Remaining :	$2,786,000
-Salary Average :	$820,000
-Salary Average Remaining :	$820,000
Alec Martinez	$2,650,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Frederick Gaudreau	$2,580,000 (2)
-Salary Remaining :	$2,580,000
-Salary Average :	$2,580,000
-Salary Average Remaining :	$2,580,000
Christian Dvorak	$2,492,000 (2)
-Salary Remaining :	$2,492,000
-Salary Average :	$1,971,000
-Salary Average Remaining :	$1,971,000
Alex Iafallo	$2,267,000 (3)
-Salary Remaining :	$2,267,000
-Salary Average :	$1,631,000
-Salary Average Remaining :	$1,631,000
Ivan Prosvetov	$1,490,000 (4)
-Salary Remaining :	$1,490,000
-Salary Average :	$1,490,000
-Salary Average Remaining :	$1,490,000
Jordan Kyrou	$1,333,000 (1)
-Salary Remaining :	$1,333,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	17
Salary Commitment
Year 2024 : $53,970,000
Year 2025 : $43,261,000
Year 2026 : $11,314,000
Year 2027 : $1,490,000
Salary Average Commitment
Year 2024 : $50,598,256
Year 2025 : $42,844,256
Year 2026 : $4,987,256
Year 2027 : $1,490,000
Salary Cap with 1 Way Contract
Year 2024 : $53,970,000
Year 2025 : $43,261,000
Year 2026 : $11,314,000
Year 2027 : $1,490,000

Farm Players Salaries
Adam Beckman	$124,100 (3)
Salary Remaining :	$124,100
Salary Average :	$124,100
Salary Average Remaining :	$124,100
Jean-Luc Foudy	$122,000 (3)
Salary Remaining :	$122,000
Salary Average :	$122,000
Salary Average Remaining :	$122,000
Xavier Bourgault	$116,750 (2)
Salary Remaining :	$116,750
Salary Average :	$116,750
Salary Average Remaining :	$116,750
Wyatt Kalynuk	$109,900 (3)
Salary Remaining :	$109,900
Salary Average :	$109,900
Salary Average Remaining :	$109,900
Joseph Cecconi	$99,400 (2)
Salary Remaining :	$99,400
Salary Average :	$99,400
Salary Average Remaining :	$99,400
Scott Perunovich	$96,800 (2)
Salary Remaining :	$96,800
Salary Average :	$96,800
Salary Average Remaining :	$96,800
Isac Lundestrom	$96,453 (1)
Salary Remaining :	$96,453
Salary Average :	$96,453
Salary Average Remaining :	$96,453
Andrew Perrott	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Emil Heineman	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Hunter Drew	$89,900 (2)
Salary Remaining :	$89,900
Salary Average :	$89,900
Salary Average Remaining :	$89,900
Matthew Poitras	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Jacob Peterson	$85,596 (1)
Salary Remaining :	$85,596
Salary Average :	$85,596
Salary Average Remaining :	$85,596
Michael Callahan	$82,727 (1)
Salary Remaining :	$82,727
Salary Average :	$82,727
Salary Average Remaining :	$82,727
Egor Afanasyev	$76,287 (1)
Salary Remaining :	$76,287
Salary Average :	$76,287
Salary Average Remaining :	$76,287
Lucas Ciona	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Nico Myatovic	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Callan Foote	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Frederic Brunet	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Nathan Gaucher	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Filip Engaras	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
William Stromgren	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	21
Salary Commitment
Year 2024 : $1,899,413
Year 2025 : $1,108,350
Year 2026 : $538,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,899,413
Year 2025 : $1,108,350
Year 2026 : $538,000
Year 2027 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $118 - 0 - 0.00%
Level 2:	5000 - $95 - 0 - 0.00%
Level 3:	2000 - $70 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$36,310,000
Farm Players Total Salaries	$1,291,569
Coaches Total Salaries	$5,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$99,853,695
Projected Bank Account	$99,853,695

Pro Players Salaries
Semyon Varlamov	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Tomas Tatar	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Simon Nemec	$4,200,000 (2)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Brock Boeser	$3,621,000 (3)
-Salary Remaining :	$3,621,000
-Salary Average :	$4,621,000
-Salary Average Remaining :	$4,621,000
Trevor Moore	$2,999,000 (2)
-Salary Remaining :	$2,999,000
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,999,000
Kaapo Kakko	$2,166,000 (2)
-Salary Remaining :	$2,166,000
-Salary Average :	$2,166,000
-Salary Average Remaining :	$2,166,000
Nicolas Hague	$2,123,000 (1)
-Salary Remaining :	$2,123,000
-Salary Average :	$822,500
-Salary Average Remaining :	$822,500
Ryan Donato	$1,765,000 (3)
-Salary Remaining :	$1,765,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Michael Bunting	$1,495,000 (1)
-Salary Remaining :	$1,495,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Lias Andersson	$1,339,000 (3)
-Salary Remaining :	$1,339,000
-Salary Average :	$1,339,000
-Salary Average Remaining :	$1,339,000
Rasmus Sandin	$1,085,000 (1)
-Salary Remaining :	$1,085,000
-Salary Average :	$1,085,000
-Salary Average Remaining :	$1,085,000
Joel Hofer	$1,064,000 (3)
-Salary Remaining :	$1,064,000
-Salary Average :	$1,064,000
-Salary Average Remaining :	$1,064,000
Jesper Boqvist	$1,028,000 (2)
-Salary Remaining :	$1,028,000
-Salary Average :	$774,000
-Salary Average Remaining :	$774,000
Matthew Beniers	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Total Pro Players	14
Salary Commitment
Year 2024 : $36,310,000
Year 2025 : $30,682,000
Year 2026 : $7,789,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $34,170,500
Year 2025 : $30,588,000
Year 2026 : $7,949,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $36,310,000
Year 2025 : $30,682,000
Year 2026 : $7,789,000
Year 2027 : $0

Farm Players Salaries
Max Jones	$139,200 (3)
Salary Remaining :	$139,200
Salary Average :	$139,200
Salary Average Remaining :	$139,200
Drew O'Connor	$133,600 (1)
Salary Remaining :	$133,600
Salary Average :	$133,600
Salary Average Remaining :	$133,600
Paul Cotter	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Drew Commesso	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryker Evans	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Lukas Rousek	$92,025 (1)
Salary Remaining :	$92,025
Salary Average :	$92,025
Salary Average Remaining :	$92,025
Maxence Guenette	$88,968 (1)
Salary Remaining :	$88,968
Salary Average :	$88,968
Salary Average Remaining :	$88,968
Colten Ellis	$85,083 (3)
Salary Remaining :	$85,083
Salary Average :	$85,083
Salary Average Remaining :	$85,083
Angus Crookshank	$83,833 (2)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Valtteri Puustinen	$82,443 (1)
Salary Remaining :	$82,443
Salary Average :	$82,443
Salary Average Remaining :	$82,443
Logan Stankoven	$81,417 (3)
Salary Remaining :	$81,417
Salary Average :	$81,417
Salary Average Remaining :	$81,417
Joseph Duszak	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jacob Melanson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tyson Hinds	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	14
Salary Commitment
Year 2024 : $1,291,569
Year 2025 : $660,133
Year 2026 : $398,200
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,271,569
Year 2025 : $649,533
Year 2026 : $398,200
Year 2027 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,011,205
Farm Players Total Salaries	$2,385,207
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$147,572,775
Projected Bank Account	$147,572,775

Pro Players Salaries
Erik Karlsson	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Mikko Rantanen	$7,323,000 (3)
-Salary Remaining :	$7,323,000
-Salary Average :	$4,052,000
-Salary Average Remaining :	$4,052,000
Elias Lindholm	$5,320,000 (2)
-Salary Remaining :	$5,320,000
-Salary Average :	$7,157,000
-Salary Average Remaining :	$7,157,000
Nico Hischier	$4,873,000 (3)
-Salary Remaining :	$4,873,000
-Salary Average :	$4,873,000
-Salary Average Remaining :	$4,873,000
Roope Hintz	$4,187,000 (2)
-Salary Remaining :	$4,187,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Jamie Benn	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Filip Forsberg	$3,913,000 (1)
-Salary Remaining :	$3,913,000
-Salary Average :	$2,356,000
-Salary Average Remaining :	$2,356,000
Taylor Hall	$3,630,000 (1)
-Salary Remaining :	$3,630,000
-Salary Average :	$3,192,000
-Salary Average Remaining :	$3,192,000
Shayne Gostisbehere	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Sean Durzi	$3,250,000 (4)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Martin Fehervary	$3,215,000 (2)
-Salary Remaining :	$3,215,000
-Salary Average :	$3,215,000
-Salary Average Remaining :	$3,215,000
Viktor Arvidsson	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Joel Armia	$2,900,000 (1)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Cole Caufield	$2,834,000 (3)
-Salary Remaining :	$2,834,000
-Salary Average :	$2,834,000
-Salary Average Remaining :	$2,834,000
Erik Gudbranson	$2,782,000 (1)
-Salary Remaining :	$2,782,000
-Salary Average :	$2,782,000
-Salary Average Remaining :	$2,782,000
Marc Staal	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Carter Hart	$1,557,000 (1)
-Salary Remaining :	$1,557,000
-Salary Average :	$895,588
-Salary Average Remaining :	$895,588
Yegor Sharangovich	$1,152,000 (2)
-Salary Remaining :	$1,152,000
-Salary Average :	$1,914,000
-Salary Average Remaining :	$1,914,000
Morgan Frost	$1,078,000 (2)
-Salary Remaining :	$1,078,000
-Salary Average :	$824,000
-Salary Average Remaining :	$824,000
Braden Schneider	$986,341 (1)
-Salary Remaining :	$986,341
-Salary Average :	$986,341
-Salary Average Remaining :	$986,341
Akira Schmid	$760,864 (1)
-Salary Remaining :	$760,864
-Salary Average :	$760,864
-Salary Average Remaining :	$760,864
Jeremy Swayman	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2024 : $70,011,205
Year 2025 : $42,397,000
Year 2026 : $19,948,000
Year 2027 : $3,250,000
Salary Average Commitment
Year 2024 : $62,991,793
Year 2025 : $39,119,000
Year 2026 : $18,009,000
Year 2027 : $3,250,000
Salary Cap with 1 Way Contract
Year 2024 : $70,011,205
Year 2025 : $43,482,000
Year 2026 : $21,280,000
Year 2027 : $3,250,000

Farm Players Salaries
Erik Gustafsson	$175,000 (1)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Jacob Bryson	$146,200 (2)
Salary Remaining :	$146,200
Salary Average :	$146,200
Salary Average Remaining :	$146,200
Brad Lambert	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Filip Zadina	$119,200 (1)
Salary Remaining :	$119,200
Salary Average :	$88,320
Salary Average Remaining :	$88,320
Zane McIntyre	$98,800 (2)
Salary Remaining :	$98,800
Salary Average :	$98,800
Salary Average Remaining :	$98,800
Mac Hollowell	$97,100 (2)
Salary Remaining :	$97,100
Salary Average :	$97,100
Salary Average Remaining :	$97,100
Brandon Baddock	$96,700 (1)
Salary Remaining :	$96,700
Salary Average :	$96,700
Salary Average Remaining :	$96,700
Nathan Smith	$95,479 (1)
Salary Remaining :	$95,479
Salary Average :	$95,479
Salary Average Remaining :	$95,479
Lukas Svejkovsky	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Henri Nikkanen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brendan Brisson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cross Hanas	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nico Daws	$91,014 (1)
Salary Remaining :	$91,014
Salary Average :	$91,014
Salary Average Remaining :	$91,014
Daemon Hunt	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Vincent Iorio	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Hardy Haman Aktell	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Jake Neighbours	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Tyson Kozak	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Simon Lundmark	$84,462 (1)
Salary Remaining :	$84,462
Salary Average :	$84,462
Salary Average Remaining :	$84,462
Hugo Alnefelt	$78,253 (1)
Salary Remaining :	$78,253
Salary Average :	$78,253
Salary Average Remaining :	$78,253
Jakub Brabenec	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Gavin Hain	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Quinn Schmiemann	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Filip Johansson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Hunter McDonald	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2024 : $2,385,208
Year 2025 : $1,258,100
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,354,328
Year 2025 : $1,258,100
Year 2026 : $0
Year 2027 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $125 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $15 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,476,702
Farm Players Total Salaries	$2,488,412
Coaches Total Salaries	$0
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 Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$158,522,547
Projected Bank Account	$158,522,547

Pro Players Salaries
Cale Makar	$14,000,100 (4)
-Salary Remaining :	$14,000,100
-Salary Average :	$14,000,099
-Salary Average Remaining :	$14,000,099
Tomas Hertl	$5,019,000 (3)
-Salary Remaining :	$5,019,000
-Salary Average :	$5,166,000
-Salary Average Remaining :	$5,166,000
Nikita Zadorov	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Mark Scheifele	$4,355,000 (3)
-Salary Remaining :	$4,355,000
-Salary Average :	$1,907,000
-Salary Average Remaining :	$1,907,000
Jacob Trouba	$3,891,000 (1)
-Salary Remaining :	$3,891,000
-Salary Average :	$1,648,000
-Salary Average Remaining :	$1,648,000
Alexandar Georgiev	$3,259,000 (3)
-Salary Remaining :	$3,259,000
-Salary Average :	$1,818,000
-Salary Average Remaining :	$1,818,000
Mikhail Sergachev	$3,080,000 (3)
-Salary Remaining :	$3,080,000
-Salary Average :	$826,928
-Salary Average Remaining :	$826,928
Anthony Cirelli	$2,821,000 (3)
-Salary Remaining :	$2,821,000
-Salary Average :	$835,791
-Salary Average Remaining :	$835,791
Tage Thompson	$2,763,000 (1)
-Salary Remaining :	$2,763,000
-Salary Average :	$1,573,000
-Salary Average Remaining :	$1,573,000
Ivan Barbashev	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Timo Meier	$2,618,000 (3)
-Salary Remaining :	$2,618,000
-Salary Average :	$3,298,000
-Salary Average Remaining :	$3,298,000
Mathew Barzal	$2,610,000 (3)
-Salary Remaining :	$2,610,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Nick Suzuki	$2,586,000 (2)
-Salary Remaining :	$2,586,000
-Salary Average :	$795,000
-Salary Average Remaining :	$795,000
Owen Power	$1,850,000 (2)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Alexis Lafreniere	$1,797,000 (3)
-Salary Remaining :	$1,797,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Corey Perry	$1,520,000 (2)
-Salary Remaining :	$1,520,000
-Salary Average :	$1,520,000
-Salary Average Remaining :	$1,520,000
Casey DeSmith	$1,276,000 (1)
-Salary Remaining :	$1,276,000
-Salary Average :	$1,276,000
-Salary Average Remaining :	$1,276,000
Yegor Chinakhov	$988,602 (1)
-Salary Remaining :	$988,602
-Salary Average :	$988,602
-Salary Average Remaining :	$988,602
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Joel Kiviranta	$868,000 (1)
-Salary Remaining :	$868,000
-Salary Average :	$868,000
-Salary Average Remaining :	$868,000
Total Pro Players	20
Salary Commitment
Year 2024 : $63,476,702
Year 2025 : $52,508,100
Year 2026 : $41,796,100
Year 2027 : $14,000,100
Salary Average Commitment
Year 2024 : $48,395,420
Year 2025 : $41,116,818
Year 2026 : $32,451,818
Year 2027 : $14,000,099
Salary Cap with 1 Way Contract
Year 2024 : $63,476,702
Year 2025 : $52,765,100
Year 2026 : $42,309,100
Year 2027 : $14,000,100

Farm Players Salaries
Tyson Barrie	$246,300 (2)
Salary Remaining :	$246,300
Salary Average :	$346,700
Salary Average Remaining :	$346,700
Anton Forsberg	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Dylan Gambrell	$162,200 (1)
Salary Remaining :	$162,200
Salary Average :	$162,200
Salary Average Remaining :	$162,200
Radim Zohorna	$133,700 (1)
Salary Remaining :	$133,700
Salary Average :	$133,700
Salary Average Remaining :	$133,700
Thomas Novak	$112,200 (1)
Salary Remaining :	$112,200
Salary Average :	$112,200
Salary Average Remaining :	$112,200
Mitchell Chaffee	$110,200 (1)
Salary Remaining :	$110,200
Salary Average :	$110,200
Salary Average Remaining :	$110,200
Dustin Tokarski	$105,400 (2)
Salary Remaining :	$105,400
Salary Average :	$105,400
Salary Average Remaining :	$105,400
Jake Leschyshyn	$99,700 (2)
Salary Remaining :	$99,700
Salary Average :	$99,700
Salary Average Remaining :	$99,700
Artemi Knyazev	$94,323 (2)
Salary Remaining :	$94,323
Salary Average :	$94,323
Salary Average Remaining :	$94,323
Mason Lohrei	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Fredrik Karlstrom	$88,184 (1)
Salary Remaining :	$88,184
Salary Average :	$88,184
Salary Average Remaining :	$88,184
Matt Luff	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Tristen Robins	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Brandt Clarke	$86,333 (3)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Gage Goncalves	$85,971 (1)
Salary Remaining :	$85,971
Salary Average :	$85,971
Salary Average Remaining :	$85,971
Zach Dean	$85,250 (3)
Salary Remaining :	$85,250
Salary Average :	$85,250
Salary Average Remaining :	$85,250
Nathan Legare	$82,515 (1)
Salary Remaining :	$82,515
Salary Average :	$82,515
Salary Average Remaining :	$82,515
Michael DiPietro	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dylan Holloway	$77,304 (1)
Salary Remaining :	$77,304
Salary Average :	$77,304
Salary Average Remaining :	$77,304
Jalen Luypen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Reid Schaefer	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Maximus Wanner	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Josh Doan	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Corson Ceulemans	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	24
Salary Commitment
Year 2024 : $2,488,413
Year 2025 : $1,046,139
Year 2026 : $171,583
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,588,813
Year 2025 : $1,146,539
Year 2026 : $171,583
Year 2027 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,013,595
Farm Players Total Salaries	$2,793,077
Coaches Total Salaries	$5,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$131,527,253
Projected Bank Account	$131,527,253

Pro Players Salaries
Jeff Skinner	$7,250,000 (1)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Alex Pietrangelo	$4,626,000 (2)
-Salary Remaining :	$4,626,000
-Salary Average :	$2,223,000
-Salary Average Remaining :	$2,223,000
Ryan Johansen	$4,550,000 (2)
-Salary Remaining :	$4,550,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,550,000
Ryan Strome	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Elias Pettersson	$3,962,000 (1)
-Salary Remaining :	$3,962,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Nikolaj Ehlers	$3,251,000 (1)
-Salary Remaining :	$3,251,000
-Salary Average :	$2,528,000
-Salary Average Remaining :	$2,528,000
Jakob Silfverberg	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Dylan Strome	$3,246,000 (2)
-Salary Remaining :	$3,246,000
-Salary Average :	$3,246,000
-Salary Average Remaining :	$3,246,000
Brandon Carlo	$2,490,000 (2)
-Salary Remaining :	$2,490,000
-Salary Average :	$4,161,000
-Salary Average Remaining :	$4,161,000
Lars Eller	$2,400,000 (1)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Jarred Tinordi	$2,400,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Brendan Smith	$2,400,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Zach Bogosian	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Robert Thomas	$1,919,000 (1)
-Salary Remaining :	$1,919,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Evan Bouchard	$1,610,000 (2)
-Salary Remaining :	$1,610,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Justus Annunen	$1,307,000 (3)
-Salary Remaining :	$1,307,000
-Salary Average :	$1,307,000
-Salary Average Remaining :	$1,307,000
Daniil Tarasov	$1,094,000 (3)
-Salary Remaining :	$1,094,000
-Salary Average :	$1,094,000
-Salary Average Remaining :	$1,094,000
Anton Lundell	$930,045 (1)
-Salary Remaining :	$930,045
-Salary Average :	$930,045
-Salary Average Remaining :	$930,045
Moritz Seider	$878,550 (1)
-Salary Remaining :	$878,550
-Salary Average :	$878,550
-Salary Average Remaining :	$878,550
Brent Burns	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	20
Salary Commitment
Year 2024 : $55,013,595
Year 2025 : $31,473,000
Year 2026 : $2,401,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $48,492,595
Year 2025 : $29,881,000
Year 2026 : $2,401,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $55,013,595
Year 2025 : $31,473,000
Year 2026 : $2,401,000
Year 2027 : $0

Farm Players Salaries
Scott Wedgewood	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Garnet Hathaway	$210,000 (1)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Henri Jokiharju	$175,100 (1)
Salary Remaining :	$175,100
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ian Mitchell	$126,400 (3)
Salary Remaining :	$126,400
Salary Average :	$126,400
Salary Average Remaining :	$126,400
Trevor Lewis	$121,300 (1)
Salary Remaining :	$121,300
Salary Average :	$121,300
Salary Average Remaining :	$121,300
Reilly Walsh	$118,100 (3)
Salary Remaining :	$118,100
Salary Average :	$118,100
Salary Average Remaining :	$118,100
Jared McIsaac	$113,900 (3)
Salary Remaining :	$113,900
Salary Average :	$113,900
Salary Average Remaining :	$113,900
Arturs Silovs	$110,600 (3)
Salary Remaining :	$110,600
Salary Average :	$110,600
Salary Average Remaining :	$110,600
Simon Edvinsson	$107,144 (2)
Salary Remaining :	$107,144
Salary Average :	$107,144
Salary Average Remaining :	$107,144
Matt Martin	$106,600 (1)
Salary Remaining :	$106,600
Salary Average :	$106,600
Salary Average Remaining :	$106,600
Riley Sutter	$104,000 (2)
Salary Remaining :	$104,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Simon Johansson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Thomas Bordeleau	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyrel Bauer	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Daniil Chayka	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Eemil Viro	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Brad Malone	$89,100 (1)
Salary Remaining :	$89,100
Salary Average :	$89,100
Salary Average Remaining :	$89,100
Elliot Desnoyers	$85,417 (2)
Salary Remaining :	$85,417
Salary Average :	$85,417
Salary Average Remaining :	$85,417
Santeri Hatakka	$85,083 (1)
Salary Remaining :	$85,083
Salary Average :	$85,083
Salary Average Remaining :	$85,083
Lukas Cormier	$79,333 (2)
Salary Remaining :	$79,333
Salary Average :	$79,333
Salary Average Remaining :	$79,333
Anthony Richard	$78,000 (4)
Salary Remaining :	$78,000
Salary Average :	$78,000
Salary Average Remaining :	$78,000
Danny Zhilkin	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Chase Stillman	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Xavier Simoneau	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Antti Tuomisto	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jack Matier	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
AJ Greer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 2024 : $2,793,077
Year 2025 : $1,705,894
Year 2026 : $547,000
Year 2027 : $78,000
Salary Average Commitment
Year 2024 : $2,663,977
Year 2025 : $1,676,894
Year 2026 : $547,000
Year 2027 : $78,000

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $110 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $24 - 0 - 0.00%
Luxury :	1000 - $212 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $16 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,621,000
Farm Players Total Salaries	$1,905,125
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$111,877,052
Projected Bank Account	$111,877,052

Pro Players Salaries
Anze Kopitar	$11,750,000 (1)
-Salary Remaining :	$11,750,000
-Salary Average :	$11,750,000
-Salary Average Remaining :	$11,750,000
David Savard	$7,120,000 (2)
-Salary Remaining :	$7,120,000
-Salary Average :	$7,120,000
-Salary Average Remaining :	$7,120,000
Jani Hakanpaa	$4,755,000 (2)
-Salary Remaining :	$4,755,000
-Salary Average :	$4,755,000
-Salary Average Remaining :	$4,755,000
Adam Henrique	$3,770,000 (2)
-Salary Remaining :	$3,770,000
-Salary Average :	$3,770,000
-Salary Average Remaining :	$3,770,000
Jared McCann	$3,560,000 (2)
-Salary Remaining :	$3,560,000
-Salary Average :	$2,984,000
-Salary Average Remaining :	$2,984,000
Andrei Kuzmenko	$3,336,000 (2)
-Salary Remaining :	$3,336,000
-Salary Average :	$3,336,000
-Salary Average Remaining :	$3,336,000
Elvis Merzlikins	$3,179,000 (2)
-Salary Remaining :	$3,179,000
-Salary Average :	$780,000
-Salary Average Remaining :	$780,000
Robby Fabbri	$3,113,000 (1)
-Salary Remaining :	$3,113,000
-Salary Average :	$1,582,000
-Salary Average Remaining :	$1,582,000
Jakub Vrana	$2,858,000 (1)
-Salary Remaining :	$2,858,000
-Salary Average :	$1,181,000
-Salary Average Remaining :	$1,181,000
Niko Mikkola	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Tristan Jarry	$2,454,000 (1)
-Salary Remaining :	$2,454,000
-Salary Average :	$1,594,000
-Salary Average Remaining :	$1,594,000
Barrett Hayton	$2,405,000 (1)
-Salary Remaining :	$2,405,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Sam Bennett	$2,050,000 (2)
-Salary Remaining :	$2,050,000
-Salary Average :	$1,209,000
-Salary Average Remaining :	$1,209,000
Jack Quinn	$1,811,000 (3)
-Salary Remaining :	$1,811,000
-Salary Average :	$890,042
-Salary Average Remaining :	$890,042
Mario Ferraro	$1,502,000 (2)
-Salary Remaining :	$1,502,000
-Salary Average :	$812,000
-Salary Average Remaining :	$812,000
Eetu Luostarinen	$1,148,000 (2)
-Salary Remaining :	$1,148,000
-Salary Average :	$801,000
-Salary Average Remaining :	$801,000
Simon Benoit	$960,000 (1)
-Salary Remaining :	$960,000
-Salary Average :	$1,562,000
-Salary Average Remaining :	$1,562,000
Total Pro Players	17
Salary Commitment
Year 2024 : $58,621,000
Year 2025 : $32,231,000
Year 2026 : $1,811,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $47,726,042
Year 2025 : $26,457,042
Year 2026 : $890,042
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $58,621,000
Year 2025 : $32,231,000
Year 2026 : $1,811,000
Year 2027 : $0

Farm Players Salaries
Robert Hagg	$169,100 (1)
Salary Remaining :	$169,100
Salary Average :	$169,100
Salary Average Remaining :	$169,100
Michael Eyssimont	$154,300 (3)
Salary Remaining :	$154,300
Salary Average :	$82,276
Salary Average Remaining :	$82,276
T.J. Tynan	$131,400 (1)
Salary Remaining :	$131,400
Salary Average :	$131,400
Salary Average Remaining :	$131,400
Mathieu Olivier	$124,000 (2)
Salary Remaining :	$124,000
Salary Average :	$124,000
Salary Average Remaining :	$124,000
Phillip Di Giuseppe	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Carsen Twarynski	$104,400 (2)
Salary Remaining :	$104,400
Salary Average :	$104,400
Salary Average Remaining :	$104,400
Cayden Primeau	$98,300 (2)
Salary Remaining :	$98,300
Salary Average :	$82,400
Salary Average Remaining :	$82,400
Kristian Reichel	$93,500 (1)
Salary Remaining :	$93,500
Salary Average :	$152,500
Salary Average Remaining :	$152,500
Jordan Oesterle	$92,900 (1)
Salary Remaining :	$92,900
Salary Average :	$92,900
Salary Average Remaining :	$92,900
Daniel Torgersson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Noah Juulsen	$92,000 (1)
Salary Remaining :	$92,000
Salary Average :	$92,000
Salary Average Remaining :	$92,000
Emil Martinsen Lilleberg	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Ozzy Wiesblatt	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Ridly Greig	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Matthew Wedman	$83,059 (1)
Salary Remaining :	$83,059
Salary Average :	$83,059
Salary Average Remaining :	$83,059
Evan Fitzpatrick	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Adam Sykora	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Philippe Maillet	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
William Wallinder	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Keegan Kolesar	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 2024 : $1,905,125
Year 2025 : $833,166
Year 2026 : $154,300
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,876,201
Year 2025 : $745,242
Year 2026 : $82,276
Year 2027 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $400 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,178,334
Farm Players Total Salaries	$4,287,863
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$180,465,843
Projected Bank Account	$180,465,843

Pro Players Salaries
Jake McCabe	$7,500,000 (2)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Joshua Norris	$3,846,000 (1)
-Salary Remaining :	$3,846,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Reilly Smith	$3,776,000 (2)
-Salary Remaining :	$3,776,000
-Salary Average :	$3,776,000
-Salary Average Remaining :	$3,776,000
Andrei Svechnikov	$3,722,000 (1)
-Salary Remaining :	$3,722,000
-Salary Average :	$883,502
-Salary Average Remaining :	$883,502
Pavel Buchnevich	$3,703,000 (1)
-Salary Remaining :	$3,703,000
-Salary Average :	$2,320,000
-Salary Average Remaining :	$2,320,000
Pierre-Luc Dubois	$3,620,000 (3)
-Salary Remaining :	$3,620,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Dylan Cozens	$3,172,000 (3)
-Salary Remaining :	$3,172,000
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Michael Matheson	$3,117,000 (3)
-Salary Remaining :	$3,117,000
-Salary Average :	$3,276,000
-Salary Average Remaining :	$3,276,000
Trevor Zegras	$3,101,000 (3)
-Salary Remaining :	$3,101,000
-Salary Average :	$750,830
-Salary Average Remaining :	$750,830
Jason Robertson	$2,945,000 (2)
-Salary Remaining :	$2,945,000
-Salary Average :	$816,000
-Salary Average Remaining :	$816,000
Andrew Mangiapane	$2,452,000 (1)
-Salary Remaining :	$2,452,000
-Salary Average :	$1,313,000
-Salary Average Remaining :	$1,313,000
Noah Hanifin	$2,412,000 (1)
-Salary Remaining :	$2,412,000
-Salary Average :	$2,412,000
-Salary Average Remaining :	$2,412,000
Artem Zub	$2,402,000 (3)
-Salary Remaining :	$2,402,000
-Salary Average :	$2,968,000
-Salary Average Remaining :	$2,968,000
Vince Dunn	$1,950,000 (2)
-Salary Remaining :	$1,950,000
-Salary Average :	$810,000
-Salary Average Remaining :	$810,000
Jonas Siegenthaler	$1,933,000 (3)
-Salary Remaining :	$1,933,000
-Salary Average :	$754,778
-Salary Average Remaining :	$754,778
Jake Oettinger	$1,925,000 (1)
-Salary Remaining :	$1,925,000
-Salary Average :	$921,471
-Salary Average Remaining :	$921,471
William Eklund	$1,744,167 (2)
-Salary Remaining :	$1,744,167
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,744,167
Dylan Guenther	$1,744,167 (2)
-Salary Remaining :	$1,744,167
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,744,167
Lukas Dostal	$1,329,000 (2)
-Salary Remaining :	$1,329,000
-Salary Average :	$904,765
-Salary Average Remaining :	$904,765
Brock Faber	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Owen Tippett	$860,000 (1)
-Salary Remaining :	$860,000
-Salary Average :	$763,000
-Salary Average Remaining :	$763,000
Total Pro Players	21
Salary Commitment
Year 2024 : $58,178,334
Year 2025 : $39,258,334
Year 2026 : $17,345,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $37,151,847
Year 2025 : $27,613,874
Year 2026 : $9,393,775
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $58,178,334
Year 2025 : $39,258,334
Year 2026 : $17,345,000
Year 2027 : $0

Farm Players Salaries
Kirby Dach	$169,400 (2)
Salary Remaining :	$169,400
Salary Average :	$77,300
Salary Average Remaining :	$77,300
Alexandre Texier	$152,500 (1)
Salary Remaining :	$152,500
Salary Average :	$152,500
Salary Average Remaining :	$152,500
Mark Jankowski	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Peyton Krebs	$146,700 (3)
Salary Remaining :	$146,700
Salary Average :	$90,937
Salary Average Remaining :	$90,937
Dylan Samberg	$145,000 (3)
Salary Remaining :	$145,000
Salary Average :	$80,185
Salary Average Remaining :	$80,185
Joakim Kemell	$145,000 (2)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Brandon Bussi	$141,300 (3)
Salary Remaining :	$141,300
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Arthur Kaliyev	$139,700 (3)
Salary Remaining :	$139,700
Salary Average :	$85,967
Salary Average Remaining :	$85,967
Julien Gauthier	$134,400 (3)
Salary Remaining :	$134,400
Salary Average :	$134,400
Salary Average Remaining :	$134,400
Thomas Harley	$131,400 (3)
Salary Remaining :	$131,400
Salary Average :	$96,889
Salary Average Remaining :	$96,889
Mikhail Maltsev	$123,800 (2)
Salary Remaining :	$123,800
Salary Average :	$123,800
Salary Average Remaining :	$123,800
Jan Jenik	$119,600 (1)
Salary Remaining :	$119,600
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mathias Emilio Pettersen	$119,100 (3)
Salary Remaining :	$119,100
Salary Average :	$119,100
Salary Average Remaining :	$119,100
Jujhar Khaira	$114,800 (2)
Salary Remaining :	$114,800
Salary Average :	$165,700
Salary Average Remaining :	$165,700
Daniil Miromanov	$104,700 (1)
Salary Remaining :	$104,700
Salary Average :	$116,367
Salary Average Remaining :	$116,367
Chad Ruhwedel	$101,800 (2)
Salary Remaining :	$101,800
Salary Average :	$101,800
Salary Average Remaining :	$101,800
Matthew Murray	$98,900 (3)
Salary Remaining :	$98,900
Salary Average :	$98,900
Salary Average Remaining :	$98,900
Mattias Norlinder	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mackie Samoskevich	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jakub Dobes	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Pavel Mintyukov	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Wyatt Kaiser	$91,667 (2)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Jack Thompson	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Samuel Fagemo	$89,100 (2)
Salary Remaining :	$89,100
Salary Average :	$81,014
Salary Average Remaining :	$81,014
Jack Drury	$86,385 (1)
Salary Remaining :	$86,385
Salary Average :	$86,385
Salary Average Remaining :	$86,385
Tyson Foerster	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jordan Harris	$84,733 (1)
Salary Remaining :	$84,733
Salary Average :	$84,733
Salary Average Remaining :	$84,733
Jeremie Poirier	$83,333 (2)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Trent Miner	$82,833 (3)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
John-Jason Peterka	$81,997 (1)
Salary Remaining :	$81,997
Salary Average :	$81,997
Salary Average Remaining :	$81,997
Emil Bemstrom	$78,800 (1)
Salary Remaining :	$78,800
Salary Average :	$76,300
Salary Average Remaining :	$76,300
Brett Berard	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Brandon Halverson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ryan Tverberg	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Alexis Gendron	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Stanislav Svozil	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Samu Tuomaala	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Arvid Soderblom	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jack Becker	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Sean Farrell	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tye Kartye	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ryan Francis	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	42
Salary Commitment
Year 2024 : $4,287,862
Year 2025 : $2,817,749
Year 2026 : $1,231,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,928,022
Year 2025 : $2,504,741
Year 2026 : $956,044
Year 2027 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $74,500,000 Available Cap Space	Over Minimum of $58,500,000	Farm Salary Cap	Under Maximum of $99,000,000	Pro Players	Farm Players	Total Players
Avalanche	$101,724,311	$60,788,011	$13,711,989	$2,288,011	$2,230,800	$96,769,200	19	22	41
Blackhawks	$94,687,277	$46,304,773	$28,195,227	-$12,195,227	$2,667,960	$96,332,040	20	25	45
Blue Jackets	$129,894,909	$54,374,116	$20,125,884	-$4,125,884	$1,610,620	$97,389,380	16	16	32
Blues	$240,754,255	$60,061,004	$14,438,996	$1,561,004	$3,811,840	$95,188,160	21	32	53
Bruins	$153,159,419	$32,622,993	$41,877,007	-$25,877,007	$2,738,360	$96,261,640	14	25	39
Canadiens	$71,324,423	$43,395,917	$31,104,083	-$15,104,083	$2,661,780	$96,338,220	17	27	44
Canucks	$20,610,804	$25,922,541	$48,577,459	-$32,577,459	$2,983,600	$96,016,400	20	33	53
Capitals	$134,078,871	$57,449,998	$17,050,002	-$1,050,002	$2,840,940	$96,159,060	17	29	46
Coyotes	$88,670,033	$34,515,640	$39,984,360	-$23,984,360	$2,267,780	$96,732,220	19	23	42
Devils	$22,641,705	$69,472,781	$5,027,219	$10,972,781	$2,519,220	$96,480,780	17	24	41
Ducks	$126,442,983	$51,260,997	$23,239,003	-$7,239,003	$2,595,440	$96,404,560	20	23	43
Flames	$45,528,008	$67,149,604	$7,350,396	$8,649,604	$2,718,360	$96,281,640	21	24	45
Flyers	$64,866,490	$26,725,151	$47,774,849	-$31,774,849	$2,086,200	$96,913,800	19	21	40
Golden Knights	$28,113,756	$49,078,113	$25,421,887	-$9,421,887	$2,661,460	$96,338,540	20	26	46
Islanders	$114,053,535	$60,454,994	$14,045,006	$1,954,994	$1,510,900	$97,489,100	16	14	30
Jets	$4,472,609	$30,443,490	$44,056,510	-$28,056,510	$2,089,840	$96,910,160	18	16	34
Kings	$28,153,868	$55,083,896	$19,416,104	-$3,416,104	$1,922,320	$97,077,680	16	18	34
Lightning	$76,653,604	$60,581,011	$13,918,989	$2,081,011	$1,316,840	$97,683,160	16	14	30
Maple Leafs	$79,944,855	$58,034,106	$16,465,894	-$465,894	$2,199,480	$96,800,520	17	25	42
Oilers	$165,443,171	$37,736,537	$36,763,463	-$20,763,463	$2,912,220	$96,087,780	16	22	38
Panthers	$78,492,265	$43,050,779	$31,449,221	-$15,449,221	$2,124,360	$96,875,640	21	22	43
Penguins	$50,594,217	$17,626,832	$56,873,168	-$40,873,168	$2,169,200	$96,830,800	15	21	36
Predators	$27,985,591	$40,333,766	$34,166,234	-$18,166,234	$1,918,120	$97,081,880	16	18	34
Rangers	$133,808,438	$41,405,612	$33,094,388	-$17,094,388	$2,132,300	$96,867,700	19	21	40
Red Wings	$159,885,473	$53,970,006	$20,529,994	-$4,529,994	$1,899,420	$97,100,580	17	21	38
Sabres	$99,853,695	$36,310,008	$38,189,992	-$22,189,992	$1,291,560	$97,708,440	14	14	28
Senators	$147,572,775	$70,011,195	$4,488,805	$11,511,195	$2,385,200	$96,614,800	22	25	47
Sharks	$158,522,547	$60,476,711	$14,023,289	$1,976,711	$2,488,420	$96,511,580	20	24	44
Stars	$131,527,253	$55,013,585	$19,486,415	-$3,486,415	$2,793,080	$96,206,920	20	27	47
Whalers	$111,877,052	$58,620,997	$15,879,003	$120,997	$1,905,120	$97,094,880	17	20	37
Wild	$180,465,843	$58,178,339	$16,321,661	-$321,661	$4,287,860	$94,712,140	21	42	63

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %