He Shoots He Scores FHL

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	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,541,501
Farm Players Total Salaries	$2,471,759
Coaches Total Salaries	$1,750,000
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	$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
Alex Tuch	$3,781,000 (1)
-Salary Remaining :	$3,781,000
-Salary Average :	$4,860,000
-Salary Average Remaining :	$4,860,000
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
Tom Wilson	$3,300,000 (3)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Stuart Skinner	$3,226,000 (3)
-Salary Remaining :	$3,226,000
-Salary Average :	$3,226,000
-Salary Average Remaining :	$3,226,000
Dougie Hamilton	$3,146,000 (2)
-Salary Remaining :	$3,146,000
-Salary Average :	$3,940,000
-Salary Average Remaining :	$3,940,000
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
Samuel Montembeault	$1,095,000 (2)
-Salary Remaining :	$1,095,000
-Salary Average :	$897,973
-Salary Average Remaining :	$897,973
Alexandre Carrier	$1,067,000 (3)
-Salary Remaining :	$1,067,000
-Salary Average :	$1,777,000
-Salary Average Remaining :	$1,777,000
Trevor van Riemsdyk	$1,042,000 (2)
-Salary Remaining :	$1,042,000
-Salary Average :	$1,042,000
-Salary Average Remaining :	$1,042,000
Logan Cooley	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jacob Bernard-Docker	$862,501 (1)
-Salary Remaining :	$862,501
-Salary Average :	$862,501
-Salary Average Remaining :	$862,501
Total Pro Players	20
Salary Commitment
Year 2024 : $60,541,501
Year 2025 : $42,797,000
Year 2026 : $28,046,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $56,897,474
Year 2025 : $41,552,973
Year 2026 : $27,259,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $60,541,501
Year 2025 : $42,901,000
Year 2026 : $28,046,000
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
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
Joey Anderson	$110,200 (1)
Salary Remaining :	$110,200
Salary Average :	$110,200
Salary Average Remaining :	$110,200
Jacob Larsson	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Alex Steeves	$108,800 (1)
Salary Remaining :	$108,800
Salary Average :	$108,800
Salary Average Remaining :	$108,800
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
Paul LaDue	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Mason Geertsen	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Hayden Hodgson	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ryan MacKinnon	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
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
Leevi Merilainen	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
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
Domenick Fensore	$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
Alex Jefferies	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2024 : $2,471,759
Year 2025 : $1,476,117
Year 2026 : $955,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,400,959
Year 2025 : $1,405,317
Year 2026 : $955,900
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,222,000
Farm Players Total Salaries	$2,626,233
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	$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
Sebastian AhoD	$1,995,000 (2)
-Salary Remaining :	$1,995,000
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,995,000
Jesse Ylonen	$1,864,000 (3)
-Salary Remaining :	$1,864,000
-Salary Average :	$1,864,000
-Salary Average Remaining :	$1,864,000
Ryan Poehling	$1,657,000 (2)
-Salary Remaining :	$1,657,000
-Salary Average :	$1,657,000
-Salary Average Remaining :	$1,657,000
Jacob Middleton	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
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
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
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 : $48,222,000
Year 2025 : $37,210,000
Year 2026 : $13,292,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $44,520,366
Year 2025 : $35,356,366
Year 2026 : $11,308,699
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $48,222,000
Year 2025 : $37,340,000
Year 2026 : $13,292,000
Year 2027 : $0

Farm Players Salaries
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
Kyle Capobianco	$130,500 (3)
Salary Remaining :	$130,500
Salary Average :	$130,500
Salary Average Remaining :	$130,500
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
Connor Dewar	$124,100 (2)
Salary Remaining :	$124,100
Salary Average :	$124,100
Salary Average Remaining :	$124,100
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
Alexander Nylander	$89,576 (1)
Salary Remaining :	$89,576
Salary Average :	$89,576
Salary Average Remaining :	$89,576
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
Gavin White	$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
Leo Loof	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2024 : $2,626,233
Year 2025 : $1,802,384
Year 2026 : $1,036,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,600,433
Year 2025 : $1,802,384
Year 2026 : $1,036,500
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	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,291,912
Farm Players Total Salaries	$1,618,848
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	$125,934,909
Projected Bank Account	$125,934,909

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
Bryan Rust	$6,750,000 (3)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Matt Dumba	$6,450,000 (3)
-Salary Remaining :	$6,450,000
-Salary Average :	$6,450,000
-Salary Average Remaining :	$6,450,000
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
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
Urho Vaakanainen	$1,290,000 (1)
-Salary Remaining :	$1,290,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
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
Spencer Stastney	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Connor Zary	$825,000 (3)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Jacob Ingham	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	20
Salary Commitment
Year 2024 : $68,291,912
Year 2025 : $43,260,000
Year 2026 : $19,676,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $63,716,787
Year 2025 : $41,023,875
Year 2026 : $17,815,875
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $68,291,912
Year 2025 : $43,620,000
Year 2026 : $19,676,000
Year 2027 : $0

Farm Players Salaries
Adam Erne	$224,700 (1)
Salary Remaining :	$224,700
Salary Average :	$115,300
Salary Average Remaining :	$115,300
Isak Rosen	$145,000 (2)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
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
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
Erik Kallgren	$85,019 (1)
Salary Remaining :	$85,019
Salary Average :	$85,019
Salary Average Remaining :	$85,019
Martin Chromiak	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Zachary L'Heureux	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
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	15
Salary Commitment
Year 2024 : $1,618,848
Year 2025 : $974,700
Year 2026 : $436,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,481,455
Year 2025 : $946,707
Year 2026 : $436,000
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,243,998
Farm Players Total Salaries	$5,704,646
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	$236,070,255
Projected Bank Account	$236,070,255

Pro Players Salaries
Tyler Myers	$5,750,000 (3)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Sean Walker	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
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
Kyle Palmieri	$3,044,000 (1)
-Salary Remaining :	$3,044,000
-Salary Average :	$3,044,000
-Salary Average Remaining :	$3,044,000
Joonas Korpisalo	$2,999,999 (3)
-Salary Remaining :	$2,999,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,999,999
Pius Suter	$2,999,999 (3)
-Salary Remaining :	$2,999,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,999,999
Brayden Point	$2,974,000 (2)
-Salary Remaining :	$2,974,000
-Salary Average :	$6,209,000
-Salary Average Remaining :	$6,209,000
Tyler Bertuzzi	$2,869,000 (1)
-Salary Remaining :	$2,869,000
-Salary Average :	$1,772,000
-Salary Average Remaining :	$1,772,000
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
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
Juuse Saros	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$2,419,000
-Salary Average Remaining :	$2,419,000
Total Pro Players	20
Salary Commitment
Year 2024 : $62,243,998
Year 2025 : $45,974,998
Year 2026 : $24,289,998
Year 2027 : $0
Salary Average Commitment
Year 2024 : $66,067,998
Year 2025 : $53,172,998
Year 2026 : $23,351,998
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $62,243,998
Year 2025 : $46,519,998
Year 2026 : $24,289,998
Year 2027 : $0

Farm Players Salaries
Caleb Jones	$300,000 (3)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
David Kampf	$299,500 (3)
Salary Remaining :	$299,500
Salary Average :	$299,500
Salary Average Remaining :	$299,500
Jakob Chychrun	$297,600 (1)
Salary Remaining :	$297,600
Salary Average :	$347,700
Salary Average Remaining :	$347,700
Jesper Fast	$297,500 (1)
Salary Remaining :	$297,500
Salary Average :	$297,500
Salary Average Remaining :	$297,500
Cam Atkinson	$289,000 (2)
Salary Remaining :	$289,000
Salary Average :	$289,000
Salary Average Remaining :	$289,000
Kevin Lankinen	$280,000 (2)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Kevin Labanc	$280,000 (2)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Bowen Byram	$252,000 (3)
Salary Remaining :	$252,000
Salary Average :	$252,000
Salary Average Remaining :	$252,000
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
Stefan Noesen	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Samuel Blais	$140,000 (2)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Curtis Lazar	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Vasili Podkolzin	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Lucas Carlsson	$120,500 (3)
Salary Remaining :	$120,500
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Georgi Merkulov	$118,500 (2)
Salary Remaining :	$118,500
Salary Average :	$118,500
Salary Average Remaining :	$118,500
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
Marat Khusnutdinov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
Logan Morrison	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
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
Ethan Del Mastro	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Christoffer Sedoff	$75,000 (3)
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
Tanner Kaspick	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	44
Salary Commitment
Year 2024 : $6,155,946
Year 2025 : $4,188,734
Year 2026 : $1,785,200
Year 2027 : $106,000
Salary Average Commitment
Year 2024 : $6,008,206
Year 2025 : $4,151,144
Year 2026 : $1,724,200
Year 2027 : $106,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 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	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,648,000
Farm Players Total Salaries	$3,200,850
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	$143,649,419
Projected Bank Account	$143,649,419

Pro Players Salaries
Brayden Schenn	$8,100,000 (3)
-Salary Remaining :	$8,100,000
-Salary Average :	$8,100,000
-Salary Average Remaining :	$8,100,000
Patrick Kane	$7,100,000 (3)
-Salary Remaining :	$7,100,000
-Salary Average :	$7,100,000
-Salary Average Remaining :	$7,100,000
Ryan McDonagh	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Nathan MacKinnon	$4,868,000 (1)
-Salary Remaining :	$4,868,000
-Salary Average :	$2,936,000
-Salary Average Remaining :	$2,936,000
David Perron	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
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
Jeff Petry	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Erik Haula	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
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
David Rittich	$2,228,000 (2)
-Salary Remaining :	$2,228,000
-Salary Average :	$2,227,333
-Salary Average Remaining :	$2,227,333
Torey Krug	$2,144,000 (2)
-Salary Remaining :	$2,144,000
-Salary Average :	$2,144,000
-Salary Average Remaining :	$2,144,000
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
Gustav Nyquist	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Brandon Duhaime	$913,000 (2)
-Salary Remaining :	$913,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Sam Steel	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$903,070
-Salary Average Remaining :	$903,070
Total Pro Players	20
Salary Commitment
Year 2024 : $64,648,000
Year 2025 : $45,499,000
Year 2026 : $38,489,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $57,636,653
Year 2025 : $42,755,333
Year 2026 : $36,134,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $64,648,000
Year 2025 : $46,781,000
Year 2026 : $39,996,000
Year 2027 : $0

Farm Players Salaries
Mark Giordano	$300,000 (3)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Martin Jones	$260,000 (2)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Victor Olofsson	$219,700 (1)
Salary Remaining :	$219,700
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Andrew Peeke	$164,800 (1)
Salary Remaining :	$164,800
Salary Average :	$79,500
Salary Average Remaining :	$79,500
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
Dominik Kubalik	$111,500 (2)
Salary Remaining :	$111,500
Salary Average :	$79,000
Salary Average Remaining :	$79,000
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
Vincent Desharnais	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Dmitri Zlodeyev	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Fredrik Olofsson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Calle Sjalin	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
Sasha Pastujov	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Francesco Pinelli	$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	28
Salary Commitment
Year 2024 : $3,200,850
Year 2025 : $1,781,317
Year 2026 : $1,165,267
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,919,510
Year 2025 : $1,732,517
Year 2026 : $1,139,267
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,399,923
Farm Players Total Salaries	$3,196,388
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
Dylan DeMelo	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Jaden Schwartz	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Josh Anderson	$5,900,000 (3)
-Salary Remaining :	$5,900,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,900,000
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
Marco Scandella	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jeremy Lauzon	$2,786,000 (3)
-Salary Remaining :	$2,786,000
-Salary Average :	$2,786,000
-Salary Average Remaining :	$2,786,000
Mattias Janmark	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
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
Seth Jarvis	$1,748,000 (3)
-Salary Remaining :	$1,748,000
-Salary Average :	$1,748,000
-Salary Average Remaining :	$1,748,000
Vladislav Namestnikov	$1,547,000 (1)
-Salary Remaining :	$1,547,000
-Salary Average :	$1,547,000
-Salary Average Remaining :	$1,547,000
Travis Dermott	$1,460,000 (2)
-Salary Remaining :	$1,460,000
-Salary Average :	$1,460,000
-Salary Average Remaining :	$1,460,000
Brett Leason	$1,300,000 (2)
-Salary Remaining :	$1,300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Jesperi Kotkaniemi	$944,923 (1)
-Salary Remaining :	$944,923
-Salary Average :	$944,923
-Salary Average Remaining :	$944,923
Cole Smith	$864,000 (1)
-Salary Remaining :	$864,000
-Salary Average :	$864,000
-Salary Average Remaining :	$864,000
Total Pro Players	20
Salary Commitment
Year 2024 : $63,399,923
Year 2025 : $48,908,000
Year 2026 : $36,835,000
Year 2027 : $7,555,000
Salary Average Commitment
Year 2024 : $59,240,923
Year 2025 : $47,163,000
Year 2026 : $34,435,000
Year 2027 : $7,555,000
Salary Cap with 1 Way Contract
Year 2024 : $63,399,923
Year 2025 : $49,330,000
Year 2026 : $36,835,000
Year 2027 : $7,555,000

Farm Players Salaries
Nikita Zaitsev	$273,900 (1)
Salary Remaining :	$273,900
Salary Average :	$273,900
Salary Average Remaining :	$273,900
Victor Soderstrom	$162,600 (3)
Salary Remaining :	$162,600
Salary Average :	$162,600
Salary Average Remaining :	$162,600
Drake Caggiula	$155,500 (2)
Salary Remaining :	$155,500
Salary Average :	$155,500
Salary Average Remaining :	$155,500
Nicolas Aube-Kubel	$155,200 (2)
Salary Remaining :	$155,200
Salary Average :	$155,200
Salary Average Remaining :	$155,200
Riley Nash	$142,700 (2)
Salary Remaining :	$142,700
Salary Average :	$142,700
Salary Average Remaining :	$142,700
Justin Bailey	$133,400 (1)
Salary Remaining :	$133,400
Salary Average :	$133,400
Salary Average Remaining :	$133,400
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
Artyom Grushnikov	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
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
Justin Brazeau	$86,900 (1)
Salary Remaining :	$86,900
Salary Average :	$86,900
Salary Average Remaining :	$86,900
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	30
Salary Commitment
Year 2024 : $3,196,388
Year 2025 : $1,840,433
Year 2026 : $441,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,163,588
Year 2025 : $1,831,733
Year 2026 : $441,833
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	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$29,336,533
Farm Players Total Salaries	$3,133,592
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	$20,610,804
Projected Bank Account	$20,610,804

Pro Players Salaries
Christopher Tanev	$4,164,000 (2)
-Salary Remaining :	$4,164,000
-Salary Average :	$4,164,000
-Salary Average Remaining :	$4,164,000
Ryan McLeod	$2,955,000 (2)
-Salary Remaining :	$2,955,000
-Salary Average :	$2,955,000
-Salary Average Remaining :	$2,955,000
Kole Lind	$1,995,000 (2)
-Salary Remaining :	$1,995,000
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,995,000
Jakub Lauko	$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
Total Pro Players	20
Salary Commitment
Year 2024 : $29,336,533
Year 2025 : $23,051,000
Year 2026 : $2,633,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $28,536,614
Year 2025 : $22,251,081
Year 2026 : $2,250,753
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $29,336,533
Year 2025 : $23,051,000
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
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
Tyler Boucher	$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
Kevin Wall	$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
Nikita Novikov	$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
Mike Benning	$75,000 (3)
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
Total Farm Players	35
Salary Commitment
Year 2024 : $3,133,592
Year 2025 : $1,620,416
Year 2026 : $699,400
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,076,792
Year 2025 : $1,563,616
Year 2026 : $699,400
Year 2027 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7000 - $80 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3500 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,016,000
Farm Players Total Salaries	$4,291,043
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	$117,078,871
Projected Bank Account	$117,078,871

Pro Players Salaries
Kris Letang	$8,500,000 (3)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
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
Joshua Morrissey	$3,713,000 (1)
-Salary Remaining :	$3,713,000
-Salary Average :	$3,267,000
-Salary Average Remaining :	$3,267,000
Ryan Suter	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
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
Brady Tkachuk	$2,795,000 (1)
-Salary Remaining :	$2,795,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
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
Nic Dowd	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Zach Parise	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Gabriel Vilardi	$946,000 (1)
-Salary Remaining :	$946,000
-Salary Average :	$819,000
-Salary Average Remaining :	$819,000
Alex Lyon	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	20
Salary Commitment
Year 2024 : $69,016,000
Year 2025 : $53,345,000
Year 2026 : $44,142,000
Year 2027 : $7,500,000
Salary Average Commitment
Year 2024 : $56,042,156
Year 2025 : $45,149,156
Year 2026 : $36,586,406
Year 2027 : $7,500,000
Salary Cap with 1 Way Contract
Year 2024 : $69,016,000
Year 2025 : $53,901,000
Year 2026 : $44,840,000
Year 2027 : $7,500,000

Farm Players Salaries
Erik Johnson	$300,000 (3)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Marc-edouard Vlasic	$278,000 (1)
Salary Remaining :	$278,000
Salary Average :	$367,500
Salary Average Remaining :	$367,500
Erik Brannstrom	$203,400 (1)
Salary Remaining :	$203,400
Salary Average :	$75,000
Salary Average Remaining :	$75,000
T.J. Oshie	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Brett Murray	$147,100 (2)
Salary Remaining :	$147,100
Salary Average :	$147,100
Salary Average Remaining :	$147,100
Kasperi Kapanen	$141,700 (1)
Salary Remaining :	$141,700
Salary Average :	$181,400
Salary Average Remaining :	$181,400
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
Evgeni Dadonov	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Darcy Kuemper	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Kyle Okposo	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Travis Hamonic	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Oskar Sundqvist	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
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
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
Max McCormick	$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
Aaron Dell	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Louis Domingue	$75,000 (3)
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
Total Farm Players	38
Salary Commitment
Year 2024 : $4,291,043
Year 2025 : $2,792,142
Year 2026 : $1,662,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $4,264,789
Year 2025 : $2,742,288
Year 2026 : $1,612,979
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,797,946
Farm Players Total Salaries	$2,964,555
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	$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
Nick Abruzzese	$2,170,000 (2)
-Salary Remaining :	$2,170,000
-Salary Average :	$2,170,000
-Salary Average Remaining :	$2,170,000
Arshdeep Bains	$2,170,000 (2)
-Salary Remaining :	$2,170,000
-Salary Average :	$2,170,000
-Salary Average Remaining :	$2,170,000
Ben Hutton	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
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
Dominic Toninato	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Calle Rosen	$1,500,000 (2)
-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
Karel Vejmelka	$813,317 (1)
-Salary Remaining :	$813,317
-Salary Average :	$813,317
-Salary Average Remaining :	$813,317
Total Pro Players	20
Salary Commitment
Year 2024 : $33,797,946
Year 2025 : $26,483,333
Year 2026 : $14,417,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $33,797,946
Year 2025 : $26,483,333
Year 2026 : $14,417,333
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $33,797,946
Year 2025 : $26,483,333
Year 2026 : $14,417,333
Year 2027 : $0

Farm Players Salaries
Luke Philp	$221,400 (2)
Salary Remaining :	$221,400
Salary Average :	$221,400
Salary Average Remaining :	$221,400
Sheldon Rempal	$218,700 (2)
Salary Remaining :	$218,700
Salary Average :	$218,700
Salary Average Remaining :	$218,700
Brogan Rafferty	$217,700 (2)
Salary Remaining :	$217,700
Salary Average :	$217,700
Salary Average Remaining :	$217,700
Cole Cassels	$216,700 (2)
Salary Remaining :	$216,700
Salary Average :	$216,700
Salary Average Remaining :	$216,700
Chaz Lucius	$132,500 (2)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Garret Sparks	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
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
Samuel Helenius	$80,182 (1)
Salary Remaining :	$80,182
Salary Average :	$80,182
Salary Average Remaining :	$80,182
Artem Guryev	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Henrik Rybinski	$75,000 (2)
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
Jakub Demek	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2024 : $2,964,555
Year 2025 : $2,308,433
Year 2026 : $427,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,953,555
Year 2025 : $2,297,433
Year 2026 : $427,833
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	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,437,278
Farm Players Total Salaries	$2,642,026
Coaches Total Salaries	$4,250,000
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	$22,391,705
Projected Bank Account	$22,391,705

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
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
Damon Severson	$3,937,000 (1)
-Salary Remaining :	$3,937,000
-Salary Average :	$1,499,000
-Salary Average Remaining :	$1,499,000
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
Olli Maatta	$3,159,000 (1)
-Salary Remaining :	$3,159,000
-Salary Average :	$3,159,000
-Salary Average Remaining :	$3,159,000
Michael Matheson	$3,117,000 (3)
-Salary Remaining :	$3,117,000
-Salary Average :	$3,276,000
-Salary Average Remaining :	$3,276,000
Luke Glendening	$2,250,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Philipp Grubauer	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
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	18
Salary Commitment
Year 2024 : $64,437,278
Year 2025 : $36,473,000
Year 2026 : $22,779,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $62,454,278
Year 2025 : $36,928,000
Year 2026 : $23,389,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $64,437,278
Year 2025 : $36,473,000
Year 2026 : $22,779,000
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
David Gustafsson	$133,300 (3)
Salary Remaining :	$133,300
Salary Average :	$133,300
Salary Average Remaining :	$133,300
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
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 Maggio	$82,000 (3)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
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
Eetu Liukas	$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
Trevor Kuntar	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2024 : $2,642,026
Year 2025 : $1,013,800
Year 2026 : $921,300
Year 2027 : $275,000
Salary Average Commitment
Year 2024 : $2,634,639
Year 2025 : $1,013,800
Year 2026 : $921,300
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,441,000
Farm Players Total Salaries	$4,397,431
Coaches Total Salaries	$9,750,000
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	$124,567,983
Projected Bank Account	$124,567,983

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
Justin Faulk	$9,000,000 (3)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Scott Laughton	$5,250,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
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
Jeff Carter	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Jan Rutta	$2,900,000 (3)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
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
Casey Mittelstadt	$1,787,000 (1)
-Salary Remaining :	$1,787,000
-Salary Average :	$801,145
-Salary Average Remaining :	$801,145
Jake Allen	$1,650,000 (3)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Noel Acciari	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
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
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 : $63,441,000
Year 2025 : $45,624,000
Year 2026 : $36,894,000
Year 2027 : $9,260,000
Salary Average Commitment
Year 2024 : $59,869,090
Year 2025 : $43,650,945
Year 2026 : $36,461,944
Year 2027 : $9,260,000
Salary Cap with 1 Way Contract
Year 2024 : $63,441,000
Year 2025 : $45,731,000
Year 2026 : $36,894,000
Year 2027 : $9,260,000

Farm Players Salaries
Ilya Lyubushkin	$299,500 (1)
Salary Remaining :	$299,500
Salary Average :	$299,500
Salary Average Remaining :	$299,500
Tanner Pearson	$287,500 (1)
Salary Remaining :	$287,500
Salary Average :	$287,500
Salary Average Remaining :	$287,500
Mike Reilly	$260,000 (1)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Mike Hoffman	$240,000 (3)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Patrick Maroon	$230,000 (1)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Sam Lafferty	$220,000 (3)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Dysin Mayo	$193,400 (3)
Salary Remaining :	$193,400
Salary Average :	$193,400
Salary Average Remaining :	$193,400
Taylor Raddysh	$184,500 (1)
Salary Remaining :	$184,500
Salary Average :	$77,690
Salary Average Remaining :	$77,690
Matt Grzelcyk	$180,000 (3)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Devin Cooley	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Anthony Beauvillier	$143,000 (2)
Salary Remaining :	$143,000
Salary Average :	$285,100
Salary Average Remaining :	$285,100
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
Jonas Johansson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
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
Jared Davidson	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ryder Rolston	$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	32
Salary Commitment
Year 2024 : $4,397,431
Year 2025 : $2,313,617
Year 2026 : $1,372,700
Year 2027 : $0
Salary Average Commitment
Year 2024 : $4,320,141
Year 2025 : $2,228,837
Year 2026 : $1,218,000
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,266,000
Farm Players Total Salaries	$3,306,725
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	$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
Steven Lorentz	$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
Logan O'Connor	$1,887,000 (2)
-Salary Remaining :	$1,887,000
-Salary Average :	$1,887,000
-Salary Average Remaining :	$1,887,000
Mark Kastelic	$1,402,000 (3)
-Salary Remaining :	$1,402,000
-Salary Average :	$1,402,000
-Salary Average Remaining :	$1,402,000
Total Pro Players	16
Salary Commitment
Year 2024 : $61,266,000
Year 2025 : $42,214,000
Year 2026 : $21,651,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $58,720,145
Year 2025 : $44,470,145
Year 2026 : $25,136,145
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $61,266,000
Year 2025 : $42,214,000
Year 2026 : $21,651,000
Year 2027 : $0

Farm Players Salaries
Kyle Burroughs	$255,500 (2)
Salary Remaining :	$255,500
Salary Average :	$255,500
Salary Average Remaining :	$255,500
Ukko-Pekka Luukkonen	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
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
Kevin Bahl	$144,200 (3)
Salary Remaining :	$144,200
Salary Average :	$144,200
Salary Average Remaining :	$144,200
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
Michael Kesselring	$114,400 (3)
Salary Remaining :	$114,400
Salary Average :	$114,400
Salary Average Remaining :	$114,400
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
Dmitri Voronkov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
Will Cuylle	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
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
Ty Emberson	$87,211 (1)
Salary Remaining :	$87,211
Salary Average :	$87,211
Salary Average Remaining :	$87,211
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	29
Salary Commitment
Year 2024 : $3,306,725
Year 2025 : $2,412,345
Year 2026 : $1,196,300
Year 2027 : $200,000
Salary Average Commitment
Year 2024 : $3,329,525
Year 2025 : $2,412,345
Year 2026 : $1,196,300
Year 2027 : $200,000

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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,505,000
Farm Players Total Salaries	$2,536,215
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	$53,449,990
Projected Bank Account	$53,449,990

Pro Players Salaries
Alex Ovechkin	$14,900,000 (3)
-Salary Remaining :	$14,900,000
-Salary Average :	$14,900,000
-Salary Average Remaining :	$14,900,000
Steven Stamkos	$14,900,000 (3)
-Salary Remaining :	$14,900,000
-Salary Average :	$14,900,000
-Salary Average Remaining :	$14,900,000
Petr Mrazek	$8,255,000 (3)
-Salary Remaining :	$8,255,000
-Salary Average :	$8,255,000
-Salary Average Remaining :	$8,255,000
Anthony Mantha	$6,525,000 (3)
-Salary Remaining :	$6,525,000
-Salary Average :	$6,525,000
-Salary Average Remaining :	$6,525,000
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
Teddy Blueger	$2,995,000 (3)
-Salary Remaining :	$2,995,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,995,000
Timothy Liljegren	$2,196,000 (3)
-Salary Remaining :	$2,196,000
-Salary Average :	$2,196,000
-Salary Average Remaining :	$2,196,000
William Lagesson	$1,955,000 (3)
-Salary Remaining :	$1,955,000
-Salary Average :	$1,955,000
-Salary Average Remaining :	$1,955,000
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
Samuel Bolduc	$1,278,000 (3)
-Salary Remaining :	$1,278,000
-Salary Average :	$1,278,000
-Salary Average Remaining :	$1,278,000
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
Connor Bedard	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Philipp Kurashev	$946,000 (1)
-Salary Remaining :	$946,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Michael Pezzetta	$926,000 (1)
-Salary Remaining :	$926,000
-Salary Average :	$926,000
-Salary Average Remaining :	$926,000
Tyler Kleven	$916,667 (2)
-Salary Remaining :	$916,667
-Salary Average :	$916,667
-Salary Average Remaining :	$916,667
Zachary Bolduc	$863,333 (3)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Declan Carlile	$829,000 (1)
-Salary Remaining :	$829,000
-Salary Average :	$829,000
-Salary Average Remaining :	$829,000
Total Pro Players	20
Salary Commitment
Year 2024 : $69,505,000
Year 2025 : $62,356,000
Year 2026 : $58,439,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $68,682,000
Year 2025 : $62,356,000
Year 2026 : $58,439,333
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $69,505,000
Year 2025 : $62,356,000
Year 2026 : $58,439,333
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
Jamieson Rees	$123,800 (3)
Salary Remaining :	$123,800
Salary Average :	$123,800
Salary Average Remaining :	$123,800
Mitchell Vande Sompel	$106,500 (3)
Salary Remaining :	$106,500
Salary Average :	$106,500
Salary Average Remaining :	$106,500
Anthony Vincent	$103,500 (3)
Salary Remaining :	$103,500
Salary Average :	$103,500
Salary Average Remaining :	$103,500
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
Logan Nijhoff	$97,700 (3)
Salary Remaining :	$97,700
Salary Average :	$97,700
Salary Average Remaining :	$97,700
Riley McKay	$97,300 (3)
Salary Remaining :	$97,300
Salary Average :	$97,300
Salary Average Remaining :	$97,300
Ian McKinnon	$96,700 (3)
Salary Remaining :	$96,700
Salary Average :	$96,700
Salary Average Remaining :	$96,700
Kyle Betts	$96,100 (3)
Salary Remaining :	$96,100
Salary Average :	$96,100
Salary Average Remaining :	$96,100
Isaac Poulter	$93,400 (3)
Salary Remaining :	$93,400
Salary Average :	$93,400
Salary Average Remaining :	$93,400
Klim Kostin	$92,616 (1)
Salary Remaining :	$92,616
Salary Average :	$92,616
Salary Average Remaining :	$92,616
Nikita Nesterenko	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Riley Bezeau	$92,300 (3)
Salary Remaining :	$92,300
Salary Average :	$92,300
Salary Average Remaining :	$92,300
Dmitri Osipov	$90,900 (2)
Salary Remaining :	$90,900
Salary Average :	$90,900
Salary Average Remaining :	$90,900
Zach Solow	$87,400 (1)
Salary Remaining :	$87,400
Salary Average :	$87,400
Salary Average Remaining :	$87,400
Strauss Mann	$87,300 (3)
Salary Remaining :	$87,300
Salary Average :	$87,300
Salary Average Remaining :	$87,300
Dylan Wells	$78,799 (1)
Salary Remaining :	$78,799
Salary Average :	$78,799
Salary Average Remaining :	$78,799
Ryder Korczak	$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
Pavel Novak	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
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
Total Farm Players	26
Salary Commitment
Year 2024 : $2,536,215
Year 2025 : $1,523,900
Year 2026 : $1,433,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,536,215
Year 2025 : $1,523,900
Year 2026 : $1,433,000
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,979,124
Farm Players Total Salaries	$3,146,362
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary 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
Jordan Eberle	$9,000,000 (3)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
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
Marcus Foligno	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Nick Jensen	$3,164,000 (1)
-Salary Remaining :	$3,164,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Nate Schmidt	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
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
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
Cole Sillinger	$830,124 (1)
-Salary Remaining :	$830,124
-Salary Average :	$830,124
-Salary Average Remaining :	$830,124
Total Pro Players	20
Salary Commitment
Year 2024 : $60,979,124
Year 2025 : $46,044,000
Year 2026 : $36,100,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $63,342,336
Year 2025 : $48,265,212
Year 2026 : $40,292,212
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $60,979,124
Year 2025 : $46,044,000
Year 2026 : $36,100,000
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
Tomas Nosek	$157,100 (1)
Salary Remaining :	$157,100
Salary Average :	$157,100
Salary Average Remaining :	$157,100
Will Butcher	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
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
Craig Smith	$94,800 (1)
Salary Remaining :	$94,800
Salary Average :	$94,800
Salary Average Remaining :	$94,800
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
Jaycob Megna	$83,000 (1)
Salary Remaining :	$83,000
Salary Average :	$83,000
Salary Average Remaining :	$83,000
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	30
Salary Commitment
Year 2024 : $3,146,362
Year 2025 : $1,632,867
Year 2026 : $1,174,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,978,452
Year 2025 : $1,589,767
Year 2026 : $1,148,283
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,762,000
Farm Players Total Salaries	$2,632,400
Coaches Total Salaries	$2,545,000
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	$113,003,535
Projected Bank Account	$113,003,535

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
Yakov Trenin	$3,501,000 (3)
-Salary Remaining :	$3,501,000
-Salary Average :	$3,501,000
-Salary Average Remaining :	$3,501,000
Ilya Sorokin	$3,391,000 (3)
-Salary Remaining :	$3,391,000
-Salary Average :	$892,819
-Salary Average Remaining :	$892,819
Travis Konecny	$3,376,000 (1)
-Salary Remaining :	$3,376,000
-Salary Average :	$3,767,000
-Salary Average Remaining :	$3,767,000
Devon Toews	$3,312,000 (2)
-Salary Remaining :	$3,312,000
-Salary Average :	$2,189,000
-Salary Average Remaining :	$2,189,000
J.T. Compher	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
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
Alex Nedeljkovic	$1,255,000 (2)
-Salary Remaining :	$1,255,000
-Salary Average :	$1,653,000
-Salary Average Remaining :	$1,653,000
J.J. Moser	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Total Pro Players	20
Salary Commitment
Year 2024 : $71,762,000
Year 2025 : $48,831,000
Year 2026 : $19,744,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $59,339,069
Year 2025 : $42,074,069
Year 2026 : $13,234,069
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $71,762,000
Year 2025 : $48,831,000
Year 2026 : $19,744,000
Year 2027 : $0

Farm Players Salaries
Connor Brown	$280,000 (3)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Tyler Motte	$260,000 (2)
Salary Remaining :	$260,000
Salary Average :	$260,000
Salary Average Remaining :	$260,000
Mitchell Stephens	$222,500 (3)
Salary Remaining :	$222,500
Salary Average :	$222,500
Salary Average Remaining :	$222,500
Ivan Ivan	$195,500 (3)
Salary Remaining :	$195,500
Salary Average :	$195,500
Salary Average Remaining :	$195,500
Kyle McDonald	$135,500 (3)
Salary Remaining :	$135,500
Salary Average :	$135,500
Salary Average Remaining :	$135,500
Sheldon Dries	$130,100 (1)
Salary Remaining :	$130,100
Salary Average :	$130,100
Salary Average Remaining :	$130,100
Pierrick Dube	$125,500 (3)
Salary Remaining :	$125,500
Salary Average :	$125,500
Salary Average Remaining :	$125,500
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
Bryce Kindopp	$91,100 (2)
Salary Remaining :	$91,100
Salary Average :	$91,100
Salary Average Remaining :	$91,100
Nikita Tolopilo	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tomas Suchanek	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Clay Stevenson	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
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
Total Farm Players	20
Salary Commitment
Year 2024 : $2,632,400
Year 2025 : $2,103,000
Year 2026 : $1,214,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,632,400
Year 2025 : $2,103,000
Year 2026 : $1,214,000
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	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,019,000
Farm Players Total Salaries	$2,239,833
Coaches Total Salaries	$2,050,000
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	$1,772,609
Projected Bank Account	$1,772,609

Pro Players Salaries
Alexander Kerfoot	$9,000,000 (3)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Ryan Hartman	$8,125,500 (1)
-Salary Remaining :	$8,125,500
-Salary Average :	$8,125,500
-Salary Average Remaining :	$8,125,500
Scott Mayfield	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
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
James van Riemsdyk	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Dmitry Orlov	$3,615,000 (3)
-Salary Remaining :	$3,615,000
-Salary Average :	$1,746,000
-Salary Average Remaining :	$1,746,000
Justin Schultz	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Alex Goligoski	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Derek Ryan	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
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
Kurtis MacDermid	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Pierre-edouard Bellemare	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
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
Cole Schneider	$1,300,000 (3)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
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
Collin Delia	$1,200,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Gustav Olofsson	$1,200,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
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	30
Salary Commitment
Year 2024 : $72,019,000
Year 2025 : $54,227,500
Year 2026 : $39,872,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $69,933,000
Year 2025 : $52,321,500
Year 2026 : $37,966,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,019,000
Year 2025 : $54,227,500
Year 2026 : $39,872,000
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
Mike Sgarbossa	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
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
Thomas Milic	$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
Dalton Smith	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Kasimir Kaskisuo	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	17
Salary Commitment
Year 2024 : $2,239,833
Year 2025 : $1,838,433
Year 2026 : $245,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,239,833
Year 2025 : $1,838,433
Year 2026 : $245,000
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,008,890
Farm Players Total Salaries	$1,922,310
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	$27,051,368
Projected Bank Account	$27,051,368

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
Carson Soucy	$3,675,000 (3)
-Salary Remaining :	$3,675,000
-Salary Average :	$3,675,000
-Salary Average Remaining :	$3,675,000
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
Adam Brooks	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
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	18
Salary Commitment
Year 2024 : $60,008,890
Year 2025 : $30,704,000
Year 2026 : $11,517,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $56,272,810
Year 2025 : $25,638,920
Year 2026 : $10,074,920
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $60,008,890
Year 2025 : $30,704,000
Year 2026 : $11,517,000
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
Daniil Gushchin	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Justin Sourdif	$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
Total Farm Players	17
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,986,333
Farm Players Total Salaries	$976,300
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary 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
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
Justin Barron	$1,561,000 (3)
-Salary Remaining :	$1,561,000
-Salary Average :	$1,561,000
-Salary Average Remaining :	$1,561,000
Jack Roslovic	$1,517,000 (2)
-Salary Remaining :	$1,517,000
-Salary Average :	$1,153,000
-Salary Average Remaining :	$1,153,000
Cameron Hughes	$1,406,000 (3)
-Salary Remaining :	$1,406,000
-Salary Average :	$1,406,000
-Salary Average Remaining :	$1,406,000
Nils aman	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Dennis Hildeby	$843,333 (2)
-Salary Remaining :	$843,333
-Salary Average :	$843,333
-Salary Average Remaining :	$843,333
Steven Santini	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Pheonix Copley	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	20
Salary Commitment
Year 2024 : $63,986,333
Year 2025 : $47,063,333
Year 2026 : $8,405,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $57,910,333
Year 2025 : $42,547,333
Year 2026 : $5,467,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $63,986,333
Year 2025 : $47,063,333
Year 2026 : $8,405,000
Year 2027 : $0

Farm Players Salaries
Filip Chytil	$208,000 (1)
Salary Remaining :	$208,000
Salary Average :	$92,186
Salary Average Remaining :	$92,186
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
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
Total Farm Players	9
Salary Commitment
Year 2024 : $976,300
Year 2025 : $468,300
Year 2026 : $468,300
Year 2027 : $0
Salary Average Commitment
Year 2024 : $860,486
Year 2025 : $468,300
Year 2026 : $468,300
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,274,000
Farm Players Total Salaries	$2,153,493
Coaches Total Salaries	$1,750,000
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	$78,446,355
Projected Bank Account	$78,446,355

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
Calvin Pickard	$4,995,000 (3)
-Salary Remaining :	$4,995,000
-Salary Average :	$4,995,000
-Salary Average Remaining :	$4,995,000
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
Tyler Johnson	$3,995,000 (3)
-Salary Remaining :	$3,995,000
-Salary Average :	$3,995,000
-Salary Average Remaining :	$3,995,000
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
Carl Grundstrom	$1,604,000 (1)
-Salary Remaining :	$1,604,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
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
Ryan Johnson	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Alex Laferriere	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Jared Moe	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	20
Salary Commitment
Year 2024 : $68,274,000
Year 2025 : $44,656,500
Year 2026 : $23,834,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $66,865,333
Year 2025 : $44,680,500
Year 2026 : $23,193,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $68,274,000
Year 2025 : $44,656,500
Year 2026 : $23,834,000
Year 2027 : $0

Farm Players Salaries
Scott Reedy	$125,300 (3)
Salary Remaining :	$125,300
Salary Average :	$125,300
Salary Average Remaining :	$125,300
Oliver Wahlstrom	$117,700 (1)
Salary Remaining :	$117,700
Salary Average :	$75,000
Salary Average Remaining :	$75,000
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
Elmer Soderblom	$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
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
Keith Petruzzelli	$80,211 (1)
Salary Remaining :	$80,211
Salary Average :	$80,211
Salary Average Remaining :	$80,211
Ben King	$79,000 (3)
Salary Remaining :	$79,000
Salary Average :	$79,000
Salary Average Remaining :	$79,000
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
Total Farm Players	24
Salary Commitment
Year 2024 : $2,153,494
Year 2025 : $1,331,067
Year 2026 : $908,567
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,110,794
Year 2025 : $1,331,067
Year 2026 : $908,567
Year 2027 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - $88 - 0 - 0.00%
Level 2:	6000 - $62 - 0 - 0.00%
Level 3:	3500 - $45 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1500 - $125 - 0 - 0.00%
Total Capacity :	22000
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,679,417
Farm Players Total Salaries	$3,055,123
Coaches Total Salaries	$3,100,000
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	$139,142,871
Projected Bank Account	$139,142,871

Pro Players Salaries
John Carlson	$10,750,000 (3)
-Salary Remaining :	$10,750,000
-Salary Average :	$10,750,000
-Salary Average Remaining :	$10,750,000
Jonathan Huberdeau	$7,550,000 (2)
-Salary Remaining :	$7,550,000
-Salary Average :	$7,550,000
-Salary Average Remaining :	$7,550,000
Connor Murphy	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Marc-Andre Fleury	$5,250,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
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
Ondrej Palat	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Joel Eriksson Ek	$3,212,000 (2)
-Salary Remaining :	$3,212,000
-Salary Average :	$2,018,000
-Salary Average Remaining :	$2,018,000
Brandon Tanev	$3,010,000 (3)
-Salary Remaining :	$3,010,000
-Salary Average :	$3,010,000
-Salary Average Remaining :	$3,010,000
Marcus Johansson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jonathan Quick (1 Way Contract)	$3,000,000 (3)
-1 Way Contract Salary Cap :	$3,000,000
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
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
Jordan Martinook	$2,139,000 (1)
-Salary Remaining :	$2,139,000
-Salary Average :	$2,139,000
-Salary Average Remaining :	$2,139,000
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
Erik Cernak	$1,754,000 (3)
-Salary Remaining :	$1,754,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Philip Tomasino	$1,620,000 (3)
-Salary Remaining :	$1,620,000
-Salary Average :	$985,769
-Salary Average Remaining :	$985,769
Joel Farabee	$1,452,000 (2)
-Salary Remaining :	$1,452,000
-Salary Average :	$807,000
-Salary Average Remaining :	$807,000
Wyatt Johnston	$1,000,417 (2)
-Salary Remaining :	$1,000,417
-Salary Average :	$1,000,417
-Salary Average Remaining :	$1,000,417
Total Pro Players	21
Salary Commitment
Year 2024 : $72,679,417
Year 2025 : $66,861,417
Year 2026 : $43,095,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $69,485,941
Year 2025 : $64,973,942
Year 2026 : $42,234,525
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,679,417
Year 2025 : $66,861,417
Year 2026 : $43,095,000
Year 2027 : $0

Farm Players Salaries
Alexander Romanov	$196,300 (3)
Salary Remaining :	$196,300
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Nikita Okhotiuk	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Dennis Gilbert	$162,470 (2)
Salary Remaining :	$162,470
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jack St. Ivany	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Dakota Mermis	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Luke Kunin	$146,700 (3)
Salary Remaining :	$146,700
Salary Average :	$75,000
Salary Average Remaining :	$75,000
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
Brett Seney	$109,900 (2)
Salary Remaining :	$109,900
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Hunter Shepard	$108,800 (3)
Salary Remaining :	$108,800
Salary Average :	$78,800
Salary Average Remaining :	$78,800
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
Sam Malinski	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matej Blumel	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Charlie Lindgren	$87,600 (1)
Salary Remaining :	$87,600
Salary Average :	$87,600
Salary Average Remaining :	$87,600
Callahan Burke	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Olof Lindbom	$85,500 (2)
Salary Remaining :	$85,500
Salary Average :	$85,500
Salary Average Remaining :	$85,500
Nolan Allan	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Yan Kuznetsov	$79,600 (1)
Salary Remaining :	$79,600
Salary Average :	$79,600
Salary Average Remaining :	$79,600
Timur Ibragimov	$78,253 (1)
Salary Remaining :	$78,253
Salary Average :	$78,253
Salary Average Remaining :	$78,253
Parker Gahagen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
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
Total Farm Players	28
Salary Commitment
Year 2024 : $3,178,923
Year 2025 : $2,466,370
Year 2026 : $1,549,200
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,713,886
Year 2025 : $2,075,933
Year 2026 : $1,334,033
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	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,366,330
Farm Players Total Salaries	$2,092,814
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary 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
Michael McCarron	$1,800,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
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
Brandon Scanlin	$966,000 (2)
-Salary Remaining :	$966,000
-Salary Average :	$966,000
-Salary Average Remaining :	$966,000
Matias Maccelli	$962,082 (1)
-Salary Remaining :	$962,082
-Salary Average :	$962,082
-Salary Average Remaining :	$962,082
Sean Day	$962,000 (1)
-Salary Remaining :	$962,000
-Salary Average :	$962,000
-Salary Average Remaining :	$962,000
Martin Pospisil	$941,000 (2)
-Salary Remaining :	$941,000
-Salary Average :	$941,000
-Salary Average Remaining :	$941,000
John Beecher	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Olen Zellweger	$844,167 (3)
-Salary Remaining :	$844,167
-Salary Average :	$844,167
-Salary Average Remaining :	$844,167
Adam Wilsby	$842,500 (2)
-Salary Remaining :	$842,500
-Salary Average :	$842,500
-Salary Average Remaining :	$842,500
Pyotr Kochetkov	$831,414 (1)
-Salary Remaining :	$831,414
-Salary Average :	$831,414
-Salary Average Remaining :	$831,414
Total Pro Players	20
Salary Commitment
Year 2024 : $43,366,330
Year 2025 : $27,735,834
Year 2026 : $844,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $46,077,830
Year 2025 : $30,447,334
Year 2026 : $844,167
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $43,366,330
Year 2025 : $27,735,834
Year 2026 : $844,167
Year 2027 : $0

Farm Players Salaries
Jesper Wallstedt	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
John Hayden	$130,000 (1)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
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
Josiah Slavin	$106,500 (3)
Salary Remaining :	$106,500
Salary Average :	$106,500
Salary Average Remaining :	$106,500
Tyce Thompson	$100,700 (3)
Salary Remaining :	$100,700
Salary Average :	$100,700
Salary Average Remaining :	$100,700
Samuel Laberge	$97,400 (2)
Salary Remaining :	$97,400
Salary Average :	$97,400
Salary Average Remaining :	$97,400
Joona Koppanen	$96,500 (1)
Salary Remaining :	$96,500
Salary Average :	$96,500
Salary Average Remaining :	$96,500
Shane Wright	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Dylan Garand	$90,250 (2)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
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
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
Luke Henman	$77,562 (1)
Salary Remaining :	$77,562
Salary Average :	$77,562
Salary Average Remaining :	$77,562
Lian Bichsel	$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
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
Daylan Kuefler	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2024 : $2,092,814
Year 2025 : $1,206,183
Year 2026 : $593,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,092,814
Year 2025 : $1,206,183
Year 2026 : $593,333
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$24,996,824
Farm Players Total Salaries	$1,507,208
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	$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
David Jiricek	$1,950,000 (2)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Kieffer Bellows	$1,628,000 (1)
-Salary Remaining :	$1,628,000
-Salary Average :	$851,542
-Salary Average Remaining :	$851,542
Mackenzie Blackwood	$1,451,000 (2)
-Salary Remaining :	$1,451,000
-Salary Average :	$3,031,000
-Salary Average Remaining :	$3,031,000
Wade Allison	$1,397,000 (3)
-Salary Remaining :	$1,397,000
-Salary Average :	$1,397,000
-Salary Average Remaining :	$1,397,000
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
Akil Thomas	$1,132,000 (3)
-Salary Remaining :	$1,132,000
-Salary Average :	$1,132,000
-Salary Average Remaining :	$1,132,000
Matt Kiersted	$1,119,000 (2)
-Salary Remaining :	$1,119,000
-Salary Average :	$1,119,000
-Salary Average Remaining :	$1,119,000
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
Jackson Cates	$1,040,000 (2)
-Salary Remaining :	$1,040,000
-Salary Average :	$1,040,000
-Salary Average Remaining :	$1,040,000
Will Riedell	$1,022,000 (3)
-Salary Remaining :	$1,022,000
-Salary Average :	$1,022,000
-Salary Average Remaining :	$1,022,000
Patrick Giles	$961,000 (3)
-Salary Remaining :	$961,000
-Salary Average :	$961,000
-Salary Average Remaining :	$961,000
Adam Fantilli	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Olivier Galipeau	$931,000 (2)
-Salary Remaining :	$931,000
-Salary Average :	$931,000
-Salary Average Remaining :	$931,000
Jaxson Stauber	$876,000 (2)
-Salary Remaining :	$876,000
-Salary Average :	$876,000
-Salary Average Remaining :	$876,000
Matthew Kessel	$818,824 (1)
-Salary Remaining :	$818,824
-Salary Average :	$818,824
-Salary Average Remaining :	$818,824
Samuel Houde	$750,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	20
Salary Commitment
Year 2024 : $24,996,824
Year 2025 : $19,203,000
Year 2026 : $7,764,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $24,477,210
Year 2025 : $20,783,000
Year 2026 : $7,764,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $24,996,824
Year 2025 : $19,203,000
Year 2026 : $7,764,000
Year 2027 : $0

Farm Players Salaries
Nolan Stevens	$110,800 (1)
Salary Remaining :	$110,800
Salary Average :	$110,800
Salary Average Remaining :	$110,800
Joel Teasdale	$107,800 (2)
Salary Remaining :	$107,800
Salary Average :	$107,800
Salary Average Remaining :	$107,800
Colin Theisen	$99,600 (2)
Salary Remaining :	$99,600
Salary Average :	$99,600
Salary Average Remaining :	$99,600
Corey Andonovski	$98,700 (3)
Salary Remaining :	$98,700
Salary Average :	$98,700
Salary Average Remaining :	$98,700
Roman Ahcan	$98,600 (3)
Salary Remaining :	$98,600
Salary Average :	$98,600
Salary Average Remaining :	$98,600
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
Joey Abate	$95,600 (3)
Salary Remaining :	$95,600
Salary Average :	$95,600
Salary Average Remaining :	$95,600
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
Greg Meireles	$77,208 (1)
Salary Remaining :	$77,208
Salary Average :	$77,208
Salary Average Remaining :	$77,208
Viktor Neuchev	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dmitri Kuzmin	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	16
Salary Commitment
Year 2024 : $1,507,208
Year 2025 : $1,244,200
Year 2026 : $758,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,507,208
Year 2025 : $1,244,200
Year 2026 : $758,000
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,083,975
Farm Players Total Salaries	$1,343,100
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	$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
Oliver Kylington	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
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
Joshua Brown	$1,275,000 (2)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,275,000
-Salary Average Remaining :	$1,275,000
Dennis Cholowski	$1,256,000 (3)
-Salary Remaining :	$1,256,000
-Salary Average :	$1,256,000
-Salary Average Remaining :	$1,256,000
Darren Raddysh	$1,094,000 (1)
-Salary Remaining :	$1,094,000
-Salary Average :	$1,094,000
-Salary Average Remaining :	$1,094,000
Juuso Parssinen	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Joshua Roy	$835,000 (3)
-Salary Remaining :	$835,000
-Salary Average :	$835,000
-Salary Average Remaining :	$835,000
Marco Rossi	$815,202 (1)
-Salary Remaining :	$815,202
-Salary Average :	$815,202
-Salary Average Remaining :	$815,202
Cam York	$800,773 (1)
-Salary Remaining :	$800,773
-Salary Average :	$800,773
-Salary Average Remaining :	$800,773
Adam Scheel	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	20
Salary Commitment
Year 2024 : $46,083,975
Year 2025 : $26,790,000
Year 2026 : $13,613,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $48,367,975
Year 2025 : $30,654,000
Year 2026 : $18,462,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $46,083,975
Year 2025 : $27,955,000
Year 2026 : $15,366,000
Year 2027 : $0

Farm Players Salaries
Ryan Lomberg	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
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
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
Matthew Seminoff	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	13
Salary Commitment
Year 2024 : $1,343,100
Year 2025 : $1,034,000
Year 2026 : $648,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,343,100
Year 2025 : $1,034,000
Year 2026 : $648,000
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,340,861
Farm Players Total Salaries	$2,262,248
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	$130,131,938
Projected Bank Account	$130,131,938

Pro Players Salaries
Frank Vatrano	$12,255,000 (3)
-Salary Remaining :	$12,255,000
-Salary Average :	$12,255,000
-Salary Average Remaining :	$12,255,000
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
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
Parker Wotherspoon	$1,173,000 (3)
-Salary Remaining :	$1,173,000
-Salary Average :	$1,173,000
-Salary Average Remaining :	$1,173,000
Louis Crevier	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Henry Thrun	$912,500 (1)
-Salary Remaining :	$912,500
-Salary Average :	$912,500
-Salary Average Remaining :	$912,500
Bobby Brink	$868,756 (1)
-Salary Remaining :	$868,756
-Salary Average :	$868,756
-Salary Average Remaining :	$868,756
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
Total Pro Players	20
Salary Commitment
Year 2024 : $53,340,861
Year 2025 : $37,705,500
Year 2026 : $28,588,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $54,088,861
Year 2025 : $39,591,500
Year 2026 : $31,010,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $53,340,861
Year 2025 : $38,081,500
Year 2026 : $29,701,000
Year 2027 : $0

Farm Players Salaries
Dustin Wolf	$223,400 (3)
Salary Remaining :	$223,400
Salary Average :	$223,400
Salary Average Remaining :	$223,400
Vinnie Hinostroza	$195,200 (2)
Salary Remaining :	$195,200
Salary Average :	$195,200
Salary Average Remaining :	$195,200
Rasmus Kupari	$132,200 (2)
Salary Remaining :	$132,200
Salary Average :	$75,000
Salary Average Remaining :	$75,000
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
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
Matthew Phillips	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Jonah Gadjovich	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Nicholas Robertson	$97,982 (1)
Salary Remaining :	$97,982
Salary Average :	$97,982
Salary Average Remaining :	$97,982
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
Carter Savoie	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Calle Clang	$87,833 (2)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
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
Total Farm Players	20
Salary Commitment
Year 2024 : $2,262,248
Year 2025 : $1,589,866
Year 2026 : $680,200
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,205,048
Year 2025 : $1,532,666
Year 2026 : $680,200
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,665,393
Farm Players Total Salaries	$1,714,873
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	$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
Scott Perunovich	$968,000 (2)
-Salary Remaining :	$968,000
-Salary Average :	$968,000
-Salary Average Remaining :	$968,000
Isac Lundestrom	$964,526 (1)
-Salary Remaining :	$964,526
-Salary Average :	$964,526
-Salary Average Remaining :	$964,526
Egor Afanasyev	$762,867 (1)
-Salary Remaining :	$762,867
-Salary Average :	$762,867
-Salary Average Remaining :	$762,867
Total Pro Players	20
Salary Commitment
Year 2024 : $56,665,393
Year 2025 : $44,229,000
Year 2026 : $11,314,000
Year 2027 : $1,490,000
Salary Average Commitment
Year 2024 : $53,293,649
Year 2025 : $43,812,256
Year 2026 : $4,987,256
Year 2027 : $1,490,000
Salary Cap with 1 Way Contract
Year 2024 : $56,665,393
Year 2025 : $44,229,000
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
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
Dmitri Ovchinnikov	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Michael Callahan	$82,727 (1)
Salary Remaining :	$82,727
Salary Average :	$82,727
Salary Average Remaining :	$82,727
William Stromgren	$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
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
Filip Engaras	$75,000 (2)
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
Total Farm Players	19
Salary Commitment
Year 2024 : $1,714,873
Year 2025 : $1,096,550
Year 2026 : $623,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,714,873
Year 2025 : $1,096,550
Year 2026 : $623,000
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,460,281
Farm Players Total Salaries	$776,541
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
Drew O'Connor	$1,336,000 (1)
-Salary Remaining :	$1,336,000
-Salary Average :	$1,336,000
-Salary Average Remaining :	$1,336,000
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
Paul Cotter	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Ryker Evans	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Matthew Beniers	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Maxence Guenette	$889,682 (1)
-Salary Remaining :	$889,682
-Salary Average :	$889,682
-Salary Average Remaining :	$889,682
Valtteri Puustinen	$824,432 (1)
-Salary Remaining :	$824,432
-Salary Average :	$824,432
-Salary Average Remaining :	$824,432
Logan Stankoven	$814,167 (3)
-Salary Remaining :	$814,167
-Salary Average :	$814,167
-Salary Average Remaining :	$814,167
Joseph Duszak	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	20
Salary Commitment
Year 2024 : $41,460,281
Year 2025 : $31,938,167
Year 2026 : $7,264,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $39,120,781
Year 2025 : $31,738,167
Year 2026 : $7,424,167
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $41,460,281
Year 2025 : $32,032,167
Year 2026 : $7,264,167
Year 2027 : $0

Farm Players Salaries
Max Jones	$139,200 (3)
Salary Remaining :	$139,200
Salary Average :	$139,200
Salary Average Remaining :	$139,200
Lias Andersson	$133,900 (3)
Salary Remaining :	$133,900
Salary Average :	$133,900
Salary Average Remaining :	$133,900
Drew Commesso	$92,500 (3)
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
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
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	8
Salary Commitment
Year 2024 : $776,541
Year 2025 : $534,516
Year 2026 : $450,683
Year 2027 : $0
Salary Average Commitment
Year 2024 : $776,541
Year 2025 : $534,516
Year 2026 : $450,683
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,622,864
Farm Players Total Salaries	$2,500,241
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary 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	$142,947,775
Projected Bank Account	$142,947,775

Pro Players Salaries
Jeremy Swayman	$9,250,000 (5)
-Salary Remaining :	$9,250,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$9,250,000
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
Morgan Frost	$1,078,000 (2)
-Salary Remaining :	$1,078,000
-Salary Average :	$824,000
-Salary Average Remaining :	$824,000
Akira Schmid	$760,864 (1)
-Salary Remaining :	$760,864
-Salary Average :	$760,864
-Salary Average Remaining :	$760,864
Kyle Rau	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Xavier Ouellet	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	22
Salary Commitment
Year 2024 : $78,622,864
Year 2025 : $50,495,000
Year 2026 : $29,198,000
Year 2027 : $12,500,000
Salary Average Commitment
Year 2024 : $70,841,452
Year 2025 : $46,455,000
Year 2026 : $27,259,000
Year 2027 : $12,500,000
Salary Cap with 1 Way Contract
Year 2024 : $78,622,864
Year 2025 : $51,580,000
Year 2026 : $30,530,000
Year 2027 : $12,500,000

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
Yegor Sharangovich	$115,200 (2)
Salary Remaining :	$115,200
Salary Average :	$191,400
Salary Average Remaining :	$191,400
Braden Schneider	$98,634 (1)
Salary Remaining :	$98,634
Salary Average :	$98,634
Salary Average Remaining :	$98,634
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
Cross Hanas	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
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
Hunter McDonald	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jakub Brabenec	$75,000 (1)
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
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
Total Farm Players	26
Salary Commitment
Year 2024 : $2,500,242
Year 2025 : $1,274,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,545,562
Year 2025 : $1,350,700
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	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,070,100
Farm Players Total Salaries	$3,333,672
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,000,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary 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	$159,947,547
Projected Bank Account	$159,947,547

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
Sean Couturier	$5,250,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
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
Jordan Staal	$2,125,000 (1)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,125,000
-Salary Average Remaining :	$2,125,000
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
Total Pro Players	19
Salary Commitment
Year 2024 : $68,070,100
Year 2025 : $57,758,100
Year 2026 : $47,046,100
Year 2027 : $14,000,100
Salary Average Commitment
Year 2024 : $52,988,818
Year 2025 : $46,366,818
Year 2026 : $37,701,818
Year 2027 : $14,000,099
Salary Cap with 1 Way Contract
Year 2024 : $68,070,100
Year 2025 : $58,015,100
Year 2026 : $47,559,100
Year 2027 : $14,000,100

Farm Players Salaries
Jalen Chatfield	$285,000 (3)
Salary Remaining :	$285,000
Salary Average :	$285,000
Salary Average Remaining :	$285,000
Tyson Barrie	$246,300 (2)
Salary Remaining :	$246,300
Salary Average :	$346,700
Salary Average Remaining :	$346,700
Bobby McMann	$212,500 (3)
Salary Remaining :	$212,500
Salary Average :	$212,500
Salary Average Remaining :	$212,500
Anton Forsberg	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Keegan Kolesar	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
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
Jake Leschyshyn	$99,700 (2)
Salary Remaining :	$99,700
Salary Average :	$99,700
Salary Average Remaining :	$99,700
Yegor Chinakhov	$98,860 (1)
Salary Remaining :	$98,860
Salary Average :	$98,860
Salary Average Remaining :	$98,860
Artemi Knyazev	$94,323 (2)
Salary Remaining :	$94,323
Salary Average :	$94,323
Salary Average Remaining :	$94,323
Jackson LaCombe	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
Joel Kiviranta	$86,800 (1)
Salary Remaining :	$86,800
Salary Average :	$86,800
Salary Average Remaining :	$86,800
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
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
Maximus Wanner	$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
Jalen Luypen	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	29
Salary Commitment
Year 2024 : $3,333,673
Year 2025 : $1,613,239
Year 2026 : $844,083
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,434,073
Year 2025 : $1,713,639
Year 2026 : $844,083
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,413,595
Farm Players Total Salaries	$6,232,977
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	$129,802,253
Projected Bank Account	$129,802,253

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
Jean-Gabriel Pageau	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Nick Foligno	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
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
Miles Wood	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
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
Brendan Smith	$2,400,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
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	21
Salary Commitment
Year 2024 : $66,413,595
Year 2025 : $45,073,000
Year 2026 : $18,401,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $59,892,595
Year 2025 : $43,481,000
Year 2026 : $18,401,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $66,413,595
Year 2025 : $45,073,000
Year 2026 : $18,401,000
Year 2027 : $0

Farm Players Salaries
Brian Dumoulin	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Scott Wedgewood	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Denis Guryanov	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Andrew Cogliano	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Rem Pitlick	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Kiefer Sherwood	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Nick Seeler	$250,000 (3)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Kevin Shattenkirk	$249,900 (3)
Salary Remaining :	$249,900
Salary Average :	$249,900
Salary Average Remaining :	$249,900
Jarred Tinordi	$240,000 (2)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Brock McGinn	$230,000 (3)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Zach Bogosian	$220,000 (1)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Garnet Hathaway	$210,000 (1)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Chris Tierney	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Kevin Rooney	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Henri Jokiharju	$175,100 (1)
Salary Remaining :	$175,100
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Derrick Pouliot	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Brad Hunt	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Travis Boyd	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Zach Aston-Reese	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
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
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
Danny Zhilkin	$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
Total Farm Players	42
Salary Commitment
Year 2024 : $6,232,977
Year 2025 : $4,925,794
Year 2026 : $3,176,900
Year 2027 : $78,000
Salary Average Commitment
Year 2024 : $6,103,877
Year 2025 : $4,896,794
Year 2026 : $3,176,900
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,671,333
Farm Players Total Salaries	$1,925,592
Coaches Total Salaries	$1,750,000
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	$110,000,552
Projected Bank Account	$110,000,552

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
Vladimir Tarasenko	$6,255,000 (3)
-Salary Remaining :	$6,255,000
-Salary Average :	$6,255,000
-Salary Average Remaining :	$6,255,000
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
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
Noah Juulsen	$920,000 (1)
-Salary Remaining :	$920,000
-Salary Average :	$920,000
-Salary Average Remaining :	$920,000
Emil Martinsen Lilleberg	$870,000 (2)
-Salary Remaining :	$870,000
-Salary Average :	$870,000
-Salary Average Remaining :	$870,000
Ridly Greig	$863,333 (2)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Total Pro Players	20
Salary Commitment
Year 2024 : $64,671,333
Year 2025 : $40,219,333
Year 2026 : $8,066,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $55,453,375
Year 2025 : $34,445,375
Year 2026 : $7,145,042
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $64,671,333
Year 2025 : $40,219,333
Year 2026 : $8,066,000
Year 2027 : $0

Farm Players Salaries
Jakub Vrana	$285,800 (1)
Salary Remaining :	$285,800
Salary Average :	$118,100
Salary Average Remaining :	$118,100
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
Ozzy Wiesblatt	$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
William Wallinder	$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
Evan Fitzpatrick	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	17
Salary Commitment
Year 2024 : $1,925,592
Year 2025 : $659,833
Year 2026 : $154,300
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,728,968
Year 2025 : $571,909
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	6
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,377,500
Farm Players Total Salaries	$3,970,247
Coaches Total Salaries	$7,500,000
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	$172,646,643
Projected Bank Account	$172,646,643

Pro Players Salaries
J.T. Miller	$11,200,000 (2)
-Salary Remaining :	$11,200,000
-Salary Average :	$11,200,000
-Salary Average Remaining :	$11,200,000
Jake McCabe	$7,500,000 (2)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Radko Gudas	$4,600,000 (3)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
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
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
Jake Oettinger	$1,925,000 (1)
-Salary Remaining :	$1,925,000
-Salary Average :	$921,471
-Salary Average Remaining :	$921,471
Dylan Guenther	$1,744,167 (2)
-Salary Remaining :	$1,744,167
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,744,167
Kirby Dach	$1,694,000 (2)
-Salary Remaining :	$1,694,000
-Salary Average :	$773,000
-Salary Average Remaining :	$773,000
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
Trent Miner	$828,333 (3)
-Salary Remaining :	$828,333
-Salary Average :	$828,333
-Salary Average Remaining :	$828,333
Total Pro Players	21
Salary Commitment
Year 2024 : $68,377,500
Year 2025 : $49,457,500
Year 2026 : $17,723,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $47,873,470
Year 2025 : $38,335,497
Year 2026 : $10,791,330
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $68,377,500
Year 2025 : $49,457,500
Year 2026 : $17,723,333
Year 2027 : $0

Farm Players Salaries
Jonas Siegenthaler	$193,300 (3)
Salary Remaining :	$193,300
Salary Average :	$75,478
Salary Average Remaining :	$75,478
William Eklund	$174,417 (2)
Salary Remaining :	$174,417
Salary Average :	$174,417
Salary Average Remaining :	$174,417
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
Joakim Kemell	$145,000 (2)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Dylan Samberg	$145,000 (3)
Salary Remaining :	$145,000
Salary Average :	$80,185
Salary Average Remaining :	$80,185
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
Lukas Dostal	$132,900 (2)
Salary Remaining :	$132,900
Salary Average :	$90,477
Salary Average Remaining :	$90,477
Thomas Harley	$131,400 (3)
Salary Remaining :	$131,400
Salary Average :	$96,889
Salary Average Remaining :	$96,889
Jan Jenik	$119,600 (1)
Salary Remaining :	$119,600
Salary Average :	$75,000
Salary Average Remaining :	$75,000
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
Alexei Kolosov	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Mackie Samoskevich	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matthew Knies	$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
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
Brandon Halverson	$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
Fyodor Svechkov	$75,000 (3)
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
Alexis Gendron	$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
Brett Berard	$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
Arvid Soderblom	$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
Total Farm Players	38
Salary Commitment
Year 2024 : $3,970,248
Year 2025 : $2,661,533
Year 2026 : $1,164,233
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,491,360
Year 2025 : $2,218,079
Year 2026 : $771,289
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	$52,644,780	$21,855,220	-$5,855,220	$2,100,996	$96,899,004	20	25	45
Blackhawks	$94,687,277	$41,932,180	$32,567,820	-$16,567,820	$2,232,304	$96,767,696	20	26	46
Blue Jackets	$125,934,909	$59,384,280	$15,115,720	$884,280	$1,376,014	$97,623,986	20	15	35
Blues	$236,070,255	$54,125,220	$20,374,780	-$4,374,780	$4,848,944	$94,151,056	20	44	64
Bruins	$143,649,419	$56,215,660	$18,284,340	-$2,284,340	$2,720,714	$96,279,286	20	28	48
Canadiens	$71,324,423	$55,130,360	$19,369,640	-$3,369,640	$2,716,923	$96,283,077	20	30	50
Canucks	$20,610,804	$25,510,020	$48,989,980	-$32,989,980	$2,663,560	$96,336,440	20	35	55
Capitals	$117,078,871	$60,013,920	$14,486,080	$1,513,920	$3,647,384	$95,352,616	20	38	58
Coyotes	$88,670,033	$29,389,520	$45,110,480	-$29,110,480	$2,519,876	$96,480,124	20	26	46
Devils	$22,391,705	$56,782,420	$17,717,580	-$1,717,580	$2,245,717	$96,754,283	18	25	43
Ducks	$124,567,983	$55,166,080	$19,333,920	-$3,333,920	$3,737,824	$95,262,176	20	32	52
Flames	$45,528,008	$53,274,780	$21,225,220	-$5,225,220	$2,810,712	$96,189,288	16	29	45
Flyers	$53,449,990	$62,689,140	$11,810,860	$4,189,140	$2,155,787	$96,844,213	20	26	46
Golden Knights	$28,113,756	$53,025,320	$21,474,680	-$5,474,680	$2,674,406	$96,325,594	20	30	50
Islanders	$113,003,535	$62,401,740	$12,098,260	$3,901,740	$2,237,540	$96,762,460	20	20	40
Jets	$1,772,609	$62,625,220	$11,874,780	$4,125,220	$1,903,864	$97,096,136	30	17	47
Kings	$27,051,368	$52,181,640	$22,318,360	-$6,318,360	$1,633,972	$97,366,028	18	17	35
Lightning	$76,653,604	$55,640,280	$18,859,720	-$2,859,720	$829,855	$98,170,145	20	9	29
Maple Leafs	$78,446,355	$59,368,700	$15,131,300	$868,700	$1,830,475	$97,169,525	20	24	44
Oilers	$139,142,871	$63,199,500	$11,300,500	$4,699,500	$2,596,852	$96,403,148	21	28	49
Panthers	$78,492,265	$37,709,860	$36,790,140	-$20,790,140	$1,778,897	$97,221,103	20	22	42
Penguins	$50,594,217	$21,736,360	$52,763,640	-$36,763,640	$1,281,120	$97,718,880	20	16	36
Predators	$27,985,591	$40,073,020	$34,426,980	-$18,426,980	$1,141,635	$97,858,365	20	13	33
Rangers	$130,131,938	$46,383,360	$28,116,640	-$12,116,640	$1,922,904	$97,077,096	20	20	40
Red Wings	$159,885,473	$49,274,260	$25,225,740	-$9,225,740	$1,457,648	$97,542,352	20	19	39
Sabres	$99,853,695	$36,052,420	$38,447,580	-$22,447,580	$660,059	$98,339,941	20	8	28
Senators	$142,947,775	$68,367,700	$6,132,300	$9,867,700	$2,125,204	$96,874,796	22	26	48
Sharks	$159,947,547	$56,191,400	$18,308,600	-$2,308,600	$2,833,628	$96,166,372	19	29	48
Stars	$129,802,253	$57,750,960	$16,749,040	-$749,040	$5,298,033	$93,701,967	21	42	63
Whalers	$110,000,552	$56,235,940	$18,264,060	-$2,264,060	$1,636,760	$97,363,240	20	17	37
Wild	$172,646,643	$59,458,700	$15,041,300	$958,700	$3,374,704	$95,625,296	21	38	59

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

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 - %