BRHL2 - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,983 - 99.15%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$12,918,300
Farm
Home Games Left	0
Average Attendance - %	2,983 - 99.43%
Average Income per Game	$125,763
Year to Date Revenue	$377,290
Expense
Pro Players Total Salaries	$83,453,800
Farm Players Total Salaries	$1,852,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$41,053,624
Projected Bank Account	$41,053,624

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$15,550,000 (5)
-Salary Remaining :	$5,183,333
Mikko Rantanen (1 Way Contract)	$8,325,000 (1)
-Salary Remaining :	$2,775,000
Erik Karlsson (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$2,666,667
Sebastian Aho (1 Way Contract)	$7,233,300 (1)
-Salary Remaining :	$2,411,100
Evander Kane (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$1,833,333
Justin Faulk (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$1,500,000
Marc-Edouard Vlasic (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$1,466,667
Ilya Samsonov (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$1,400,000
J.T Compher	$4,100,000 (3)
-Salary Remaining :	$1,366,667
Valeri Nichushkin (1 Way Contract)	$3,150,000 (3)
-Salary Remaining :	$1,050,000
Roope Hintz (1 Way Contract)	$3,118,500 (1)
-Salary Remaining :	$1,039,500
Alex Iafallo (1 Way Contract)	$3,055,500 (2)
-Salary Remaining :	$1,018,500
Joel Edmundson (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$833,333
Alex Newhook	$2,349,000 (1)
-Salary Remaining :	$783,000
Joshua Brown (1 Way Contract)	$1,560,000 (1)
-Salary Remaining :	$520,000
Pierre-edouard Bellemare (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
Rocco Grimaldi	$1,000,000 (3)
-Salary Remaining :	$333,333
Stuart Skinner	$937,500 (3)
-Salary Remaining :	$312,500
Trevor Lewis	$925,000 (1)
-Salary Remaining :	$308,333
Marcus Johansson	$925,000 (3)
-Salary Remaining :	$308,333
Nick Perbix	$625,000 (1)
-Salary Remaining :	$208,333
Total Pro Players	21
Salary Commitment
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Average Commitment
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000

Farm Players Salaries
Dmitri Voronkov	$150,000 (3)
Salary Remaining :	$50,000
Brayden Pachal	$140,000 (1)
Salary Remaining :	$46,667
Ryan Shea	$130,000 (1)
Salary Remaining :	$43,333
Taro Hirose	$125,000 (3)
Salary Remaining :	$41,667
John Stevens	$105,000 (2)
Salary Remaining :	$35,000
Brandon Biro	$100,000 (1)
Salary Remaining :	$33,333
Louis Domingue	$75,000 (1)
Salary Remaining :	$25,000
Pavol Regenda	$75,000 (2)
Salary Remaining :	$25,000
Maxwell Crozier	$70,000 (3)
Salary Remaining :	$23,333
Farm Player 101	$70,000 (1)
Salary Remaining :	$23,333
Eetu Liukas	$65,000 (3)
Salary Remaining :	$21,667
Axel Jonsson-Fjallby	$65,000 (1)
Salary Remaining :	$21,667
Henrik Tikkanen	$65,000 (3)
Salary Remaining :	$21,667
Reece Newkirk	$62,500 (1)
Salary Remaining :	$20,833
Michael Callahan	$62,500 (1)
Salary Remaining :	$20,833
Eetu Makiniemi	$62,500 (1)
Salary Remaining :	$20,833
Ethan Samson	$60,000 (3)
Salary Remaining :	$20,000
Kim Nousiainen	$60,000 (1)
Salary Remaining :	$20,000
Filip Cederqvist	$60,000 (2)
Salary Remaining :	$20,000
Evan Fitzpatrick	$50,000 (5)
Salary Remaining :	$16,667
Cooper Walker	$50,000 (5)
Salary Remaining :	$16,667
Jett Jones	$50,000 (5)
Salary Remaining :	$16,667
Ryan Sandelin	$50,000 (3)
Salary Remaining :	$16,667
Colton Young	$50,000 (3)
Salary Remaining :	$16,667
Total Farm Players	24
Salary Commitment
Year 2024 : $1,852,500
Year 2025 : $1,025,000
Year 2026 : $785,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,837,500
Year 2025 : $1,010,000
Year 2026 : $770,000
Year 2027 : $150,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,991 - 99.53%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,018,950
Year to Date Revenue	$6,056,850
Farm
Home Games Left	0
Average Attendance - %	2,991 - 99.69%
Average Income per Game	$126,163
Year to Date Revenue	$378,490
Expense
Pro Players Total Salaries	$100,949,449
Farm Players Total Salaries	$2,922,825
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	($9,757,289)
Projected Bank Account	($9,757,289)

Pro Players Salaries
Alex Killorn (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$2,500,000
Bo Horvat (1 Way Contract)	$7,425,000 (4)
-Salary Remaining :	$2,475,000
Jonathan Marchessault (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$2,416,667
Quinn Hughes (1 Way Contract)	$6,711,750 (1)
-Salary Remaining :	$2,237,250
Sergei Bobrovsky (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$2,166,667
Jaccob Slavin (1 Way Contract)	$6,490,000 (3)
-Salary Remaining :	$2,163,333
Darnell Nurse (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$1,833,333
Sean Couturier	$5,460,000 (1)
-Salary Remaining :	$1,820,000
Rickard Rakell (1 Way Contract)	$4,774,699 (1)
-Salary Remaining :	$1,591,566
Jake Walman (1 Way Contract)	$4,590,000 (5)
-Salary Remaining :	$1,530,000
Brayden McNabb	$4,000,000 (2)
-Salary Remaining :	$1,333,333
Nick Foligno (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$1,266,667
Philipp Grubauer (1 Way Contract)	$3,700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,233,333
Nikita Zaitsev (1 Way Contract)	$3,300,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
Jean-Gabriel Pageau (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$1,050,000
Dominik Kubalik (1 Way Contract)	$3,150,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,050,000
Andrew Copp (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$1,033,333
Jordan Kyrou (1 Way Contract)	$2,772,000 (2)
-Salary Remaining :	$924,000
Connor Ingram	$2,457,000 (5)
-Salary Remaining :	$819,000
Casey Cizikas (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$733,333
Timothy Liljegren (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$583,333
Zach Benson	$1,500,000 (3)
-Salary Remaining :	$500,000
Luke Evangelista	$1,250,000 (2)
-Salary Remaining :	$416,667
Filip Zadina (1 Way Contract)	$1,089,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$363,000
Connor Dewar	$880,000 (3)
-Salary Remaining :	$293,333
Alex Laferriere (1 Way Contract)	$650,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$216,667
Total Pro Players	26
Salary Commitment
Year 2024 : $100,949,449
Year 2025 : $52,503,000
Year 2026 : $38,581,000
Year 2027 : $24,211,000
Salary Average Commitment
Year 2024 : $100,949,449
Year 2025 : $52,503,000
Year 2026 : $38,581,000
Year 2027 : $24,211,000
Salary Cap with 1 Way Contract
Year 2024 : $89,060,449
Year 2025 : $43,914,000
Year 2026 : $33,692,000
Year 2027 : $19,972,000

Farm Players Salaries
Troy Grosenick	$149,500 (1)
Salary Remaining :	$49,833
Carson Meyer	$147,500 (2)
Salary Remaining :	$49,167
Mason Primeau	$140,000 (2)
Salary Remaining :	$46,667
T.J. Tynan	$140,000 (2)
Salary Remaining :	$46,667
Joe Snively	$104,000 (3)
Salary Remaining :	$34,667
Radim Zohorna	$100,750 (3)
Salary Remaining :	$33,583
Christian Fischer	$99,000 (1)
Salary Remaining :	$33,000
Andrew Poturalski	$97,500 (1)
Salary Remaining :	$32,500
Casey Fitzgerald	$97,500 (3)
Salary Remaining :	$32,500
Calle Rosen	$97,500 (1)
Salary Remaining :	$32,500
Egor Afanasyev	$95,000 (1)
Salary Remaining :	$31,667
Grant Hutton	$93,000 (1)
Salary Remaining :	$31,000
Philip Tomasino	$90,000 (1)
Salary Remaining :	$30,000
Arthur Kaliyev	$90,000 (1)
Salary Remaining :	$30,000
James Hamblin	$88,825 (3)
Salary Remaining :	$29,608
Josh Dunne	$85,250 (3)
Salary Remaining :	$28,417
Dennis Gilbert	$82,500 (1)
Salary Remaining :	$27,500
Jan Jenik	$77,500 (3)
Salary Remaining :	$25,833
Ethen Frank	$77,500 (2)
Salary Remaining :	$25,833
Garrett Pilon	$75,000 (2)
Salary Remaining :	$25,000
Pierrick Dube	$70,000 (3)
Salary Remaining :	$23,333
Markus Niemelainen	$70,000 (3)
Salary Remaining :	$23,333
Josh Bloom	$65,000 (3)
Salary Remaining :	$21,667
Danny Zhilkin	$65,000 (3)
Salary Remaining :	$21,667
Nate Sucese	$65,000 (1)
Salary Remaining :	$21,667
Brendan Brisson	$65,000 (2)
Salary Remaining :	$21,667
Jeremie Poirier	$65,000 (2)
Salary Remaining :	$21,667
Karl Henriksson	$65,000 (2)
Salary Remaining :	$21,667
Valtteri Puustinen	$62,500 (1)
Salary Remaining :	$20,833
Matthew Seminoff	$62,500 (3)
Salary Remaining :	$20,833
Brian Halonen	$60,000 (2)
Salary Remaining :	$20,000
Isaac Poulter	$60,000 (3)
Salary Remaining :	$20,000
Rory Kerins	$60,000 (3)
Salary Remaining :	$20,000
Josh Maniscalco	$60,000 (2)
Salary Remaining :	$20,000
Total Farm Players	34
Salary Commitment
Year 2024 : $2,922,825
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,922,825
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0

BlueJackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$38,534,500
Farm Players Total Salaries	$1,892,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,649,247
Projected Bank Account	$19,649,247

Pro Players Salaries
Ilya Mikheyev (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$1,583,333
Robby Fabbri (1 Way Contract)	$4,250,000 (5)
-Salary Remaining :	$1,416,667
Brandon Tanev (1 Way Contract)	$3,307,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,102,333
Connor McMichael	$2,625,000 (5)
-Salary Remaining :	$875,000
Kaapo Kakko (1 Way Contract)	$1,890,000 (1)
-Salary Remaining :	$630,000
Jacob Bryson (1 Way Contract)	$1,850,000 (2)
-Salary Remaining :	$616,667
James Reimer (1 Way Contract)	$1,800,000 (5)
-Salary Remaining :	$600,000
Kiefer Sherwood	$1,750,000 (5)
-Salary Remaining :	$583,333
Nick Blankenburg (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
Miles Wood (1 Way Contract)	$1,500,000 (5)
-Salary Remaining :	$500,000
Victor Olofsson (1 Way Contract)	$1,500,000 (5)
-Salary Remaining :	$500,000
Anton Forsberg	$1,450,000 (4)
-Salary Remaining :	$483,333
Darren Raddysh	$1,365,000 (4)
-Salary Remaining :	$455,000
Justin Barron	$1,150,000 (1)
-Salary Remaining :	$383,333
Scott Perunovich	$1,000,000 (1)
-Salary Remaining :	$333,333
Tyson Foerster	$950,000 (2)
-Salary Remaining :	$316,667
Marat Khusnutdinov	$875,000 (3)
-Salary Remaining :	$291,667
Tanner Jeannot	$870,000 (1)
-Salary Remaining :	$290,000
Jacob Moverare	$852,500 (3)
-Salary Remaining :	$284,167
Fabian Zetterlund	$750,000 (2)
-Salary Remaining :	$250,000
Brandon Gignac	$700,000 (1)
-Salary Remaining :	$233,333
Emil Martinsen Lilleberg	$650,000 (3)
-Salary Remaining :	$216,667
Kasimir Kaskisuo	$600,000 (5)
-Salary Remaining :	$200,000
Isaak Phillips	$600,000 (1)
-Salary Remaining :	$200,000
Total Pro Players	24
Salary Commitment
Year 2024 : $38,534,500
Year 2025 : $32,324,500
Year 2026 : $27,274,500
Year 2027 : $20,147,000
Salary Average Commitment
Year 2024 : $38,534,500
Year 2025 : $32,324,500
Year 2026 : $27,274,500
Year 2027 : $20,147,000
Salary Cap with 1 Way Contract
Year 2024 : $35,227,500
Year 2025 : $29,017,500
Year 2026 : $23,967,500
Year 2027 : $16,840,000

Farm Players Salaries
Mason Morelli	$100,750 (3)
Salary Remaining :	$33,583
Evan Cormier	$100,000 (5)
Salary Remaining :	$33,333
Joe Hicketts	$93,000 (2)
Salary Remaining :	$31,000
Brady Keeper	$93,000 (2)
Salary Remaining :	$31,000
Mike Vecchione	$90,000 (3)
Salary Remaining :	$30,000
Cameron Crotty	$85,250 (3)
Salary Remaining :	$28,417
Cam Dineen	$85,250 (2)
Salary Remaining :	$28,417
Reid Schaefer	$80,000 (3)
Salary Remaining :	$26,667
Erik Middendorf	$80,000 (5)
Salary Remaining :	$26,667
Mackie Samoskevich	$80,000 (3)
Salary Remaining :	$26,667
Calle Clang	$80,000 (3)
Salary Remaining :	$26,667
Jacob Larsson	$77,500 (1)
Salary Remaining :	$25,833
Zack MacEwen	$77,500 (1)
Salary Remaining :	$25,833
Owen Sillinger	$75,000 (3)
Salary Remaining :	$25,000
Mathias Emilio Pettersen	$70,000 (2)
Salary Remaining :	$23,333
Tanner Dickinson	$67,500 (3)
Salary Remaining :	$22,500
Colton Dach	$65,000 (3)
Salary Remaining :	$21,667
Cole McWard	$65,000 (3)
Salary Remaining :	$21,667
Sean Farrell	$65,000 (3)
Salary Remaining :	$21,667
Arvid Holm	$62,500 (1)
Salary Remaining :	$20,833
Tommy Miller	$50,000 (4)
Salary Remaining :	$16,667
Kevin Gravel	$50,000 (2)
Salary Remaining :	$16,667
Jake Gaudet	$50,000 (3)
Salary Remaining :	$16,667
Drew Callin	$50,000 (3)
Salary Remaining :	$16,667
Gustav Grigals	$50,000 (3)
Salary Remaining :	$16,667
Graham Slaggert	$50,000 (4)
Salary Remaining :	$16,667
Total Farm Players	26
Salary Commitment
Year 2024 : $1,892,250
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $1,892,250
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$126,650
Year to Date Revenue	$253,300
Expense
Pro Players Total Salaries	$74,620,301
Farm Players Total Salaries	$1,862,583
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	($4,769,291)
Projected Bank Account	($4,769,291)

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$11,650,000 (4)
-Salary Remaining :	$3,883,333
Anders Lee (1 Way Contract)	$8,750,000 (1)
-Salary Remaining :	$2,916,667
Jake Guentzel (1 Way Contract)	$8,100,000 (4)
-Salary Remaining :	$2,700,000
Derek Forbort (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$1,750,000
Tristan Jarry (1 Way Contract)	$4,410,000 (3)
-Salary Remaining :	$1,470,000
Ryan Strome (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$1,400,000
Noah Dobson (1 Way Contract)	$4,025,000 (4)
-Salary Remaining :	$1,341,667
Teddy Blueger (1 Way Contract)	$4,000,500 (4)
-Salary Remaining :	$1,333,500
Darcy Kuemper (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$1,250,000
Gustav Forsling	$3,600,001 (5)
-Salary Remaining :	$1,200,000
Mario Ferraro (1 Way Contract)	$3,241,667 (3)
-Salary Remaining :	$1,080,556
Nic Dowd (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
Eetu Luostarinen (1 Way Contract)	$1,650,000 (2)
-Salary Remaining :	$550,000
Brandon Hagel (1 Way Contract)	$1,650,000 (3)
-Salary Remaining :	$550,000
Cole Guttman	$1,250,000 (2)
-Salary Remaining :	$416,667
Parker Wotherspoon	$906,250 (2)
-Salary Remaining :	$302,083
Jack Quinn	$900,000 (1)
-Salary Remaining :	$300,000
Rasmus Ristolainen	$900,000 (5)
-Salary Remaining :	$300,000
Julien Gauthier	$893,550 (1)
-Salary Remaining :	$297,850
Tyler Tucker	$880,000 (4)
-Salary Remaining :	$293,333
Alexander Alexeyev	$863,333 (2)
-Salary Remaining :	$287,778
Jaret Anderson-Dolan	$750,000 (2)
-Salary Remaining :	$250,000
Total Pro Players	22
Salary Commitment
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501
Salary Average Commitment
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501
Salary Cap with 1 Way Contract
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501

Farm Players Salaries
Anthony Angello	$100,750 (3)
Salary Remaining :	$33,583
Rhett Gardner	$100,750 (3)
Salary Remaining :	$33,583
Hudson Fasching	$93,000 (2)
Salary Remaining :	$31,000
Victor Soderstrom	$90,000 (1)
Salary Remaining :	$30,000
Ryan Suzuki	$86,333 (3)
Salary Remaining :	$28,778
Cole Koepke	$77,500 (2)
Salary Remaining :	$25,833
Tanner Kaspick	$74,250 (2)
Salary Remaining :	$24,750
Farm Goalie 1	$70,000 (1)
Salary Remaining :	$23,333
Ryder Rolston	$70,000 (3)
Salary Remaining :	$23,333
Michal Teply	$70,000 (3)
Salary Remaining :	$23,333
Jared Moe	$67,500 (3)
Salary Remaining :	$22,500
Lucas Johansen	$67,500 (1)
Salary Remaining :	$22,500
Waltteri Merela	$67,500 (3)
Salary Remaining :	$22,500
Caedan Bankier	$65,000 (3)
Salary Remaining :	$21,667
Jayden Grubbe	$65,000 (3)
Salary Remaining :	$21,667
Riley Kidney	$65,000 (1)
Salary Remaining :	$21,667
Quinn Schmiemann	$65,000 (2)
Salary Remaining :	$21,667
Brad Hunt	$65,000 (2)
Salary Remaining :	$21,667
Michael Houser	$65,000 (2)
Salary Remaining :	$21,667
Max Sasson	$65,000 (3)
Salary Remaining :	$21,667
Luke Henman	$62,500 (1)
Salary Remaining :	$20,833
Alex Green	$60,000 (1)
Salary Remaining :	$20,000
Justin Addamo	$50,000 (2)
Salary Remaining :	$16,667
Nolan Yaremko	$50,000 (3)
Salary Remaining :	$16,667
Brad Malone	$50,000 (3)
Salary Remaining :	$16,667
Aaron Ness	$50,000 (3)
Salary Remaining :	$16,667
Dawson Barteaux	$50,000 (3)
Salary Remaining :	$16,667
Total Farm Players	27
Salary Commitment
Year 2024 : $1,862,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,862,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Bank Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,960 - 98.02%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$15,071,350
Farm
Home Games Left	0
Average Attendance - %	2,960 - 98.68%
Average Income per Game	$124,581
Year to Date Revenue	$373,744
Expense
Pro Players Total Salaries	$87,483,250
Farm Players Total Salaries	$2,213,012
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$13,884,998
Projected Bank Account	$13,884,998

Pro Players Salaries
David Pastrnak (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$2,600,000
Tomas Hertl (1 Way Contract)	$7,593,750 (3)
-Salary Remaining :	$2,531,250
Jason Robertson (1 Way Contract)	$7,362,500 (1)
-Salary Remaining :	$2,454,167
Juuse Saros (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$2,250,000
Vincent Trocheck (1 Way Contract)	$6,412,500 (3)
-Salary Remaining :	$2,137,500
Seth Jones (1 Way Contract)	$6,318,000 (2)
-Salary Remaining :	$2,106,000
Artturi Lehkonen (1 Way Contract)	$6,075,000 (5)
-Salary Remaining :	$2,025,000
Pavel Buchnevich (1 Way Contract)	$4,870,500 (3)
-Salary Remaining :	$1,623,500
Devon Toews (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$1,583,333
Filip Hronek (1 Way Contract)	$4,356,000 (1)
-Salary Remaining :	$1,452,000
Jake Oettinger (1 Way Contract)	$3,960,000 (3)
-Salary Remaining :	$1,320,000
Brady Skjei (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$1,033,333
Erik Haula (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$916,667
Lucas Raymond (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$750,000
Ilya Lyubushkin (1 Way Contract)	$1,990,000 (2)
-Salary Remaining :	$663,333
Matthew Poitras (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$500,000
Cole Sillinger (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$500,000
Owen Tippett	$1,485,000 (3)
-Salary Remaining :	$495,000
Cody Ceci	$1,462,500 (2)
-Salary Remaining :	$487,500
Connor Clifton	$1,350,000 (4)
-Salary Remaining :	$450,000
Barclay Goodrow	$1,165,500 (2)
-Salary Remaining :	$388,500
Trent Frederic	$1,039,500 (2)
-Salary Remaining :	$346,500
Michael McCarron	$900,000 (1)
-Salary Remaining :	$300,000
Joey Anderson	$742,500 (2)
-Salary Remaining :	$247,500
Total Pro Players	24
Salary Commitment
Year 2024 : $87,483,250
Year 2025 : $71,114,750
Year 2026 : $63,643,750
Year 2027 : $26,775,000
Salary Average Commitment
Year 2024 : $87,483,250
Year 2025 : $71,114,750
Year 2026 : $55,646,750
Year 2027 : $22,025,000
Salary Cap with 1 Way Contract
Year 2024 : $85,983,250
Year 2025 : $69,614,750
Year 2026 : $54,146,750
Year 2027 : $22,025,000

Farm Players Salaries
Ross Johnston	$132,000 (1)
Salary Remaining :	$44,000
Wilmer Skoog	$130,000 (5)
Salary Remaining :	$43,333
Matthew Coronato	$125,000 (3)
Salary Remaining :	$41,667
Jeremy Brodeur	$98,000 (5)
Salary Remaining :	$32,667
Jordan Gross	$90,000 (5)
Salary Remaining :	$30,000
Cameron Butler	$89,438 (5)
Salary Remaining :	$29,813
Brett Kemp	$85,500 (4)
Salary Remaining :	$28,500
Cory Conacher	$85,000 (3)
Salary Remaining :	$28,333
Jean-Luc Foudy	$85,000 (1)
Salary Remaining :	$28,333
Adam Beckman	$84,375 (5)
Salary Remaining :	$28,125
Karson Kuhlman	$83,700 (2)
Salary Remaining :	$27,900
Brandon Baddock	$82,500 (5)
Salary Remaining :	$27,500
Jacob Doty	$80,000 (3)
Salary Remaining :	$26,667
Maxwell Willman	$77,500 (1)
Salary Remaining :	$25,833
Lleyton Moore	$75,000 (5)
Salary Remaining :	$25,000
Antti Tuomisto	$75,000 (3)
Salary Remaining :	$25,000
Wyatt Aamodt	$70,000 (4)
Salary Remaining :	$23,333
Nick Abruzzese	$70,000 (2)
Salary Remaining :	$23,333
Sam Jardine	$70,000 (5)
Salary Remaining :	$23,333
Gavin Hain	$65,000 (4)
Salary Remaining :	$21,667
Emil Andrae	$65,000 (2)
Salary Remaining :	$21,667
Dmitri Osipov	$60,000 (1)
Salary Remaining :	$20,000
Nikita Pavlychev	$60,000 (1)
Salary Remaining :	$20,000
Wyatt Kalynuk	$60,000 (1)
Salary Remaining :	$20,000
Mark Sinclair	$60,000 (2)
Salary Remaining :	$20,000
Jaxsen Wiebe	$55,000 (5)
Salary Remaining :	$18,333
Kevin Wall	$50,000 (4)
Salary Remaining :	$16,667
Steven Santini	$50,000 (4)
Salary Remaining :	$16,667
Total Farm Players	28
Salary Commitment
Year 2024 : $2,213,013
Year 2025 : $1,738,513
Year 2026 : $1,459,813
Year 2027 : $1,094,813
Salary Average Commitment
Year 2024 : $2,213,013
Year 2025 : $1,738,513
Year 2026 : $1,459,813
Year 2027 : $1,094,813

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 99.98%
Farm Level 2:	1000 - $15 - 1,000 - 99.95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,999 - 99.97%
Average Income per Game	$126,622
Year to Date Revenue	$759,729
Expense
Pro Players Total Salaries	$35,948,550
Farm Players Total Salaries	$1,600,700
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,443,873
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$6,203,849
Projected Bank Account	$6,203,849

Pro Players Salaries
Damon Severson (1 Way Contract)	$5,625,000 (4)
-Salary Remaining :	$1,875,000
Connor Brown (1 Way Contract)	$4,860,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,620,000
Antti Raanta (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
Dante Fabbro (1 Way Contract)	$2,160,000 (1)
-Salary Remaining :	$720,000
Travis Hamonic (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$666,667
William Carrier (1 Way Contract)	$1,816,667 (2)
-Salary Remaining :	$605,556
Oskar Sundqvist (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$500,000
Tyson Feist	$1,499,999 (5)
-Salary Remaining :	$500,000
Parker Kelly	$1,475,000 (1)
-Salary Remaining :	$491,667
Brett Kulak	$1,450,000 (2)
-Salary Remaining :	$483,333
Brett Sutter	$1,400,000 (5)
-Salary Remaining :	$466,667
Zach Bogosian	$950,000 (3)
-Salary Remaining :	$316,667
Anders Bjork (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$300,000
Alexander Nylander	$865,384 (1)
-Salary Remaining :	$288,461
Alex Lyon	$800,000 (2)
-Salary Remaining :	$266,667
Alex Nedeljkovic	$796,500 (2)
-Salary Remaining :	$265,500
Jordan Harris	$750,000 (1)
-Salary Remaining :	$250,000
Noah Cates	$750,000 (1)
-Salary Remaining :	$250,000
Curtis Lazar	$700,000 (5)
-Salary Remaining :	$233,333
Linus Karlsson	$650,000 (2)
-Salary Remaining :	$216,667
Mitch McLain	$500,000 (5)
-Salary Remaining :	$166,667
Mark Duarte	$500,000 (5)
-Salary Remaining :	$166,667
Kale Kessy	$500,000 (3)
-Salary Remaining :	$166,667
Sam Bitten	$500,000 (5)
-Salary Remaining :	$166,667
Total Pro Players	24
Salary Commitment
Year 2024 : $35,948,550
Year 2025 : $26,048,166
Year 2026 : $20,534,999
Year 2027 : $12,724,999
Salary Average Commitment
Year 2024 : $35,948,550
Year 2025 : $26,048,166
Year 2026 : $20,534,999
Year 2027 : $12,724,999
Salary Cap with 1 Way Contract
Year 2024 : $25,688,550
Year 2025 : $19,688,166
Year 2026 : $14,174,999
Year 2027 : $12,724,999

Farm Players Salaries
Kevin Rooney	$140,000 (1)
Salary Remaining :	$46,667
Cole Bardreau	$140,000 (5)
Salary Remaining :	$46,667
Brogan Rafferty	$102,500 (4)
Salary Remaining :	$34,167
Travis Boyd	$101,250 (3)
Salary Remaining :	$33,750
Mason Lohrei	$100,000 (3)
Salary Remaining :	$33,333
Chris Driedger	$99,450 (1)
Salary Remaining :	$33,150
Dysin Mayo	$85,500 (1)
Salary Remaining :	$28,500
Jake Christiansen	$77,500 (1)
Salary Remaining :	$25,833
Jayden Struble	$75,000 (3)
Salary Remaining :	$25,000
Austin Strand	$74,500 (1)
Salary Remaining :	$24,833
Antonio Stranges	$70,000 (3)
Salary Remaining :	$23,333
Jan Mysak	$70,000 (2)
Salary Remaining :	$23,333
Riley Sutter	$65,000 (2)
Salary Remaining :	$21,667
Mackenzie MacEachern	$50,000 (5)
Salary Remaining :	$16,667
Kevin Shattenkirk	$50,000 (5)
Salary Remaining :	$16,667
Phillip Di Giuseppe	$50,000 (5)
Salary Remaining :	$16,667
Michael Sgarbossa	$50,000 (3)
Salary Remaining :	$16,667
Matt Irwin	$50,000 (3)
Salary Remaining :	$16,667
Josh Currie	$50,000 (5)
Salary Remaining :	$16,667
Peter Holland	$50,000 (5)
Salary Remaining :	$16,667
Lucas Condotta	$50,000 (4)
Salary Remaining :	$16,667
Total Farm Players	21
Salary Commitment
Year 2024 : $1,600,700
Year 2025 : $1,123,750
Year 2026 : $988,750
Year 2027 : $542,500
Salary Average Commitment
Year 2024 : $1,600,700
Year 2025 : $1,123,750
Year 2026 : $988,750
Year 2027 : $542,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,998 - 99.90%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$6,459,150
Farm
Home Games Left	0
Average Attendance - %	2,998 - 99.93%
Average Income per Game	$126,546
Year to Date Revenue	$885,820
Expense
Pro Players Total Salaries	$78,990,052
Farm Players Total Salaries	$2,065,674
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$25,529,219
Projected Bank Account	$25,529,219

Pro Players Salaries
Nazem Kadri (1 Way Contract)	$8,300,000 (3)
-Salary Remaining :	$2,766,667
Claude Giroux (1 Way Contract)	$7,800,000 (1)
-Salary Remaining :	$2,600,000
Vince Dunn (1 Way Contract)	$7,350,000 (1)
-Salary Remaining :	$2,450,000
Andrei Kuzmenko (1 Way Contract)	$6,930,000 (4)
-Salary Remaining :	$2,310,000
Thatcher Demko	$6,900,000 (5)
-Salary Remaining :	$2,300,000
Lawson Crouse (1 Way Contract)	$4,300,000 (1)
-Salary Remaining :	$1,433,333
Mattias Samuelsson	$4,264,285 (4)
-Salary Remaining :	$1,421,428
Olli Maatta (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$1,400,000
Carson Soucy (1 Way Contract)	$3,950,000 (4)
-Salary Remaining :	$1,316,667
Phillip Danault (1 Way Contract)	$3,885,000 (1)
-Salary Remaining :	$1,295,000
Jordan Martinook (1 Way Contract)	$2,520,000 (1)
-Salary Remaining :	$840,000
Calvin De Haan (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$700,000
Jack Roslovic (1 Way Contract)	$2,010,642 (2)
-Salary Remaining :	$670,214
Alexander Kerfoot (1 Way Contract)	$1,890,000 (1)
-Salary Remaining :	$630,000
Pius Suter (1 Way Contract)	$1,872,000 (3)
-Salary Remaining :	$624,000
Mark Giordano	$1,450,000 (2)
-Salary Remaining :	$483,333
Matthew Boldy	$1,450,000 (1)
-Salary Remaining :	$483,333
Nils Hoglander (1 Way Contract)	$1,375,000 (5)
-Salary Remaining :	$458,333
Anthony Stolarz	$1,300,000 (2)
-Salary Remaining :	$433,333
Ethan Bear (1 Way Contract)	$1,300,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$433,333
Kevin Stenlund	$1,155,000 (1)
-Salary Remaining :	$385,000
Niko Mikkola	$1,063,125 (3)
-Salary Remaining :	$354,375
Colton Sissons	$925,000 (3)
-Salary Remaining :	$308,333
Spencer Stastney	$700,000 (2)
-Salary Remaining :	$233,333
Total Pro Players	24
Salary Commitment
Year 2024 : $78,990,052
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285
Salary Average Commitment
Year 2024 : $77,047,552
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285
Salary Cap with 1 Way Contract
Year 2024 : $77,690,052
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285

Farm Players Salaries
Kevin Korchinski	$150,000 (3)
Salary Remaining :	$50,000
Riley Nash	$149,900 (2)
Salary Remaining :	$49,967
Justin Richards	$130,000 (1)
Salary Remaining :	$43,333
Vasily Podkolzin	$125,000 (1)
Salary Remaining :	$41,667
Cody Glass	$100,524 (3)
Salary Remaining :	$33,508
Patrick Brown	$100,000 (1)
Salary Remaining :	$33,333
Matthew Highmore	$85,250 (1)
Salary Remaining :	$28,417
Eric Comrie	$84,000 (2)
Salary Remaining :	$28,000
Jack Rathbone	$80,750 (1)
Salary Remaining :	$26,917
Roby Jarventie	$75,000 (1)
Salary Remaining :	$25,000
Ashton Sautner	$75,000 (1)
Salary Remaining :	$25,000
Wyatt Kaiser	$70,000 (3)
Salary Remaining :	$23,333
Leo Loof	$70,000 (3)
Salary Remaining :	$23,333
Jett Woo	$65,250 (1)
Salary Remaining :	$21,750
Tucker Robertson	$65,000 (3)
Salary Remaining :	$21,667
Jordan Papirny	$60,000 (2)
Salary Remaining :	$20,000
Logan Shaw	$60,000 (3)
Salary Remaining :	$20,000
Brett Budgell	$60,000 (4)
Salary Remaining :	$20,000
Colin Felix	$60,000 (5)
Salary Remaining :	$20,000
Jordan Oesterle	$60,000 (4)
Salary Remaining :	$20,000
Alex Gallant	$60,000 (1)
Salary Remaining :	$20,000
Zach Metsa	$60,000 (3)
Salary Remaining :	$20,000
Justin Dowling	$60,000 (3)
Salary Remaining :	$20,000
Ludovic Waeber	$60,000 (2)
Salary Remaining :	$20,000
Cristiano DiGiacinto	$50,000 (1)
Salary Remaining :	$16,667
Tanner Fritz	$50,000 (4)
Salary Remaining :	$16,667
Total Farm Players	26
Salary Commitment
Year 2024 : $2,065,674
Year 2025 : $1,219,424
Year 2026 : $865,524
Year 2027 : $230,000
Salary Average Commitment
Year 2024 : $2,065,674
Year 2025 : $1,219,424
Year 2026 : $865,524
Year 2027 : $230,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$12,918,300
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,376,834
Farm Players Total Salaries	$2,623,270
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,247,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$40,657,580
Projected Bank Account	$40,657,580

Pro Players Salaries
Jacob Trouba (1 Way Contract)	$10,800,000 (2)
-Salary Remaining :	$3,600,000
Adin Hill (1 Way Contract)	$6,857,500 (4)
-Salary Remaining :	$2,285,833
Seth Jarvis	$6,315,000 (1)
-Salary Remaining :	$2,105,000
Carter Verhaeghe (1 Way Contract)	$5,831,334 (4)
-Salary Remaining :	$1,943,778
Christian Dvorak (1 Way Contract)	$5,337,500 (2)
-Salary Remaining :	$1,779,167
Trevor Zegras	$5,170,000 (1)
-Salary Remaining :	$1,723,333
Adam Larsson (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$1,266,667
Chandler Stephenson (1 Way Contract)	$3,712,500 (3)
-Salary Remaining :	$1,237,500
Robert Thomas (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,166,667
Ryan Lindgren (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$1,100,000
Frederick Gaudreau (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,000,000
Frank Vatrano (1 Way Contract)	$2,964,000 (1)
-Salary Remaining :	$988,000
Adrian Kempe (1 Way Contract)	$1,980,000 (1)
-Salary Remaining :	$660,000
Scott Laughton (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$633,333
Morgan Geekie (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$500,000
Cole Smith	$1,498,000 (5)
-Salary Remaining :	$499,333
Jalen Chatfield	$1,141,000 (5)
-Salary Remaining :	$380,333
Jeremy Lauzon	$935,000 (1)
-Salary Remaining :	$311,667
Calvin Pickard	$900,000 (4)
-Salary Remaining :	$300,000
Simon Benoit	$822,500 (3)
-Salary Remaining :	$274,167
Zachary Jones	$812,500 (3)
-Salary Remaining :	$270,833
Arvid Soderblom	$650,000 (2)
-Salary Remaining :	$216,667
Pontus Holmberg	$650,000 (2)
-Salary Remaining :	$216,667
Total Pro Players	23
Salary Commitment
Year 2024 : $73,376,834
Year 2025 : $54,912,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834
Salary Average Commitment
Year 2024 : $73,376,834
Year 2025 : $53,012,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834
Salary Cap with 1 Way Contract
Year 2024 : $73,376,834
Year 2025 : $53,012,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834

Farm Players Salaries
Ben Kraws	$130,100 (3)
Salary Remaining :	$43,367
Nikolai Knyzhov	$124,750 (2)
Salary Remaining :	$41,583
Dylan Gambrell	$111,267 (3)
Salary Remaining :	$37,089
Andreas Englund	$100,583 (3)
Salary Remaining :	$33,528
Connor Mackey	$92,833 (3)
Salary Remaining :	$30,944
Maxime Comtois	$85,083 (3)
Salary Remaining :	$28,361
Arnaud Durandeau	$83,487 (2)
Salary Remaining :	$27,829
Sean Day	$82,500 (1)
Salary Remaining :	$27,500
Keaton Middleton	$82,167 (2)
Salary Remaining :	$27,389
Nikolas Matinpalo	$80,000 (2)
Salary Remaining :	$26,667
Hunter McDonald	$80,000 (3)
Salary Remaining :	$26,667
Parker Ford	$80,000 (3)
Salary Remaining :	$26,667
Justin Hryckowian	$80,000 (3)
Salary Remaining :	$26,667
Lucas Carlsson	$77,250 (2)
Salary Remaining :	$25,750
Mitchell Chaffee	$77,250 (2)
Salary Remaining :	$25,750
Luke Krys	$75,000 (3)
Salary Remaining :	$25,000
Cole Krygier	$75,000 (3)
Salary Remaining :	$25,000
Jeremie Bucheler	$75,000 (3)
Salary Remaining :	$25,000
Drew Commesso	$75,000 (3)
Salary Remaining :	$25,000
Milos Kelemen	$75,000 (2)
Salary Remaining :	$25,000
Patrick Giles	$70,000 (1)
Salary Remaining :	$23,333
Hugo Alnefelt	$70,000 (2)
Salary Remaining :	$23,333
Dylan Garand	$70,000 (2)
Salary Remaining :	$23,333
Daniil Gushchin	$70,000 (2)
Salary Remaining :	$23,333
Dino Kambeitz	$66,000 (3)
Salary Remaining :	$22,000
Brett Berard	$65,000 (3)
Salary Remaining :	$21,667
Maxence Guenette	$65,000 (1)
Salary Remaining :	$21,667
Dennis Hildeby	$65,000 (3)
Salary Remaining :	$21,667
Bogdan Trineyev	$60,000 (3)
Salary Remaining :	$20,000
Luka Profaca	$60,000 (2)
Salary Remaining :	$20,000
Vincent Sevigny	$60,000 (1)
Salary Remaining :	$20,000
Olof Lindbom	$60,000 (3)
Salary Remaining :	$20,000
Brandon Scanlin	$50,000 (1)
Salary Remaining :	$16,667
Damien Giroux	$50,000 (1)
Salary Remaining :	$16,667
Total Farm Players	34
Salary Commitment
Year 2024 : $2,623,270
Year 2025 : $2,245,770
Year 2026 : $1,375,866
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,623,270
Year 2025 : $2,245,770
Year 2026 : $1,375,866
Year 2027 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,996 - 99.78%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$4,306,100
Farm
Home Games Left	0
Average Attendance - %	2,996 - 99.85%
Average Income per Game	$126,415
Year to Date Revenue	$758,492
Expense
Pro Players Total Salaries	$75,573,666
Farm Players Total Salaries	$2,513,388
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$13,380,219
Projected Bank Account	$13,380,219

Pro Players Salaries
Tim Stutzle (1 Way Contract)	$9,393,750 (5)
-Salary Remaining :	$3,131,250
Dougie Hamilton (1 Way Contract)	$7,762,500 (2)
-Salary Remaining :	$2,587,500
Tyler Myers (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$2,166,667
Jacob Markstrom (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$2,000,000
Sam Bennett (1 Way Contract)	$5,499,999 (5)
-Salary Remaining :	$1,833,333
Jan Rutta (1 Way Contract)	$5,300,000 (3)
-Salary Remaining :	$1,766,667
Adam Henrique (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$1,666,667
MacKenzie Weegar (1 Way Contract)	$4,387,500 (3)
-Salary Remaining :	$1,462,500
Joel Armia (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$1,333,333
David Rittich (1 Way Contract)	$3,465,000 (1)
-Salary Remaining :	$1,155,000
Kasperi Kapanen (1 Way Contract)	$3,168,000 (2)
-Salary Remaining :	$1,056,000
Troy Stecher (1 Way Contract)	$2,487,750 (1)
-Salary Remaining :	$829,250
Ryan Suter (1 Way Contract)	$1,850,000 (2)
-Salary Remaining :	$616,667
Dylan Guenther (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$583,333
Radek Faksa (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$500,000
Mark Jankowski	$1,095,000 (3)
-Salary Remaining :	$365,000
Jake Neighbours	$1,000,000 (2)
-Salary Remaining :	$333,333
Chad Ruhwedel	$1,000,000 (2)
-Salary Remaining :	$333,333
Rafael Harvey-Pinard	$990,000 (2)
-Salary Remaining :	$330,000
Adam Gaudette	$916,667 (1)
-Salary Remaining :	$305,556
Justin Brazeau	$907,500 (5)
-Salary Remaining :	$302,500
Kyle Burroughs	$900,000 (2)
-Salary Remaining :	$300,000
Aliaksei Protas	$700,000 (1)
-Salary Remaining :	$233,333
Total Pro Players	23
Salary Commitment
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249
Salary Average Commitment
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249
Salary Cap with 1 Way Contract
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249

Farm Players Salaries
Sebastian AhoD	$145,000 (1)
Salary Remaining :	$48,333
Alex Limoges	$130,000 (1)
Salary Remaining :	$43,333
Erik Kallgren	$125,000 (1)
Salary Remaining :	$41,667
Christian Wolanin	$100,750 (2)
Salary Remaining :	$33,583
Adam Erne	$100,000 (4)
Salary Remaining :	$33,333
Jakob Pelletier	$100,000 (1)
Salary Remaining :	$33,333
Hardy Haman Aktell	$100,000 (5)
Salary Remaining :	$33,333
Nick DeSimone	$90,800 (2)
Salary Remaining :	$30,267
Bobby Brink	$90,000 (1)
Salary Remaining :	$30,000
Nathan Smith	$90,000 (1)
Salary Remaining :	$30,000
Kale Clague	$83,738 (1)
Salary Remaining :	$27,913
Mark Kastelic	$83,100 (4)
Salary Remaining :	$27,700
Calen Addison	$82,500 (1)
Salary Remaining :	$27,500
Matt Luff	$82,500 (2)
Salary Remaining :	$27,500
Akito Hirose	$80,000 (1)
Salary Remaining :	$26,667
William Lockwood	$77,500 (2)
Salary Remaining :	$25,833
Joel Blomqvist	$75,000 (3)
Salary Remaining :	$25,000
Connor Carrick	$75,000 (2)
Salary Remaining :	$25,000
Michael DiPietro	$70,000 (1)
Salary Remaining :	$23,333
Mathias Laferriere	$65,000 (1)
Salary Remaining :	$21,667
Zach Aston-Reese	$65,000 (5)
Salary Remaining :	$21,667
Jimmy Huntington	$65,000 (2)
Salary Remaining :	$21,667
Arshdeep Bains	$65,000 (2)
Salary Remaining :	$21,667
Greg Meireles	$62,500 (1)
Salary Remaining :	$20,833
Aidan McDonough	$60,000 (1)
Salary Remaining :	$20,000
Ondrej Pavel	$60,000 (3)
Salary Remaining :	$20,000
Ryan McGregor	$60,000 (1)
Salary Remaining :	$20,000
Riley Damiani	$60,000 (1)
Salary Remaining :	$20,000
Mitchell Hoelscher	$60,000 (2)
Salary Remaining :	$20,000
Cole Schwindt	$60,000 (1)
Salary Remaining :	$20,000
Jagger Joshua	$50,000 (5)
Salary Remaining :	$16,667
Total Farm Players	31
Salary Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100
Salary Average Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,746,499
Farm Players Total Salaries	$2,479,129
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$15,150,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$15,103,848
Projected Bank Account	$15,103,848

Pro Players Salaries
Victor Hedman (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$4,000,000
Andrei Svechnikov (1 Way Contract)	$7,362,500 (1)
-Salary Remaining :	$2,454,167
Jakob Silfverberg (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$1,666,667
Jesper Fast (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$1,050,000
Colin Miller (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$916,667
Ondrej Palat (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$833,333
Leo Carlsson	$2,000,000 (3)
-Salary Remaining :	$666,667
Pavel Mintyukov	$2,000,000 (3)
-Salary Remaining :	$666,667
Tomas Tatar	$1,499,999 (5)
-Salary Remaining :	$500,000
Jake Allen	$1,495,000 (3)
-Salary Remaining :	$498,333
Ryan Reaves	$1,400,000 (5)
-Salary Remaining :	$466,667
Anson Thornton	$1,400,000 (5)
-Salary Remaining :	$466,667
Corey Perry	$1,400,000 (5)
-Salary Remaining :	$466,667
Simon Nemec	$1,250,000 (2)
-Salary Remaining :	$416,667
Conor Timmins	$1,089,000 (3)
-Salary Remaining :	$363,000
Jack Drury	$1,000,000 (1)
-Salary Remaining :	$333,333
Olen Zellweger	$800,000 (3)
-Salary Remaining :	$266,667
Alexey Toropchenko	$750,000 (1)
-Salary Remaining :	$250,000
Alex Petrovic	$700,000 (2)
-Salary Remaining :	$233,333
Chris Wagner	$600,000 (1)
-Salary Remaining :	$200,000
Nikita Okhotiuk	$600,000 (1)
-Salary Remaining :	$200,000
Kurtis MacDermid	$500,000 (3)
-Salary Remaining :	$166,667
Joseph Blandisi	$500,000 (4)
-Salary Remaining :	$166,667
Total Pro Players	23
Salary Commitment
Year 2024 : $51,746,499
Year 2025 : $35,533,999
Year 2026 : $16,583,999
Year 2027 : $8,699,999
Salary Average Commitment
Year 2024 : $50,751,499
Year 2025 : $34,538,999
Year 2026 : $15,588,999
Year 2027 : $8,699,999
Salary Cap with 1 Way Contract
Year 2024 : $51,746,499
Year 2025 : $35,533,999
Year 2026 : $16,583,999
Year 2027 : $8,699,999

Farm Players Salaries
Jacob Perreault	$150,000 (1)
Salary Remaining :	$50,000
Jamieson Rees	$150,000 (1)
Salary Remaining :	$50,000
Gabriel Dumont	$140,000 (2)
Salary Remaining :	$46,667
Keith Kinkaid	$140,000 (2)
Salary Remaining :	$46,667
Dalton Smith	$120,000 (5)
Salary Remaining :	$40,000
Trevor Carrick	$97,500 (2)
Salary Remaining :	$32,500
Nathan Bastian	$82,129 (1)
Salary Remaining :	$27,376
Chase Stillman	$80,000 (3)
Salary Remaining :	$26,667
Anthony Vincent	$70,000 (2)
Salary Remaining :	$23,333
Sasha Pastujov	$70,000 (3)
Salary Remaining :	$23,333
Travis Howe	$70,000 (5)
Salary Remaining :	$23,333
Cole Cassels	$70,000 (4)
Salary Remaining :	$23,333
Farm Goalie 46	$70,000 (1)
Salary Remaining :	$23,333
Farm Goalie 21	$70,000 (1)
Salary Remaining :	$23,333
Scott Sabourin	$70,000 (5)
Salary Remaining :	$23,333
Ethan Del Mastro	$65,000 (3)
Salary Remaining :	$21,667
Brennan Saulnier	$60,000 (2)
Salary Remaining :	$20,000
Hudson Elynuik	$60,000 (1)
Salary Remaining :	$20,000
Matvei Petrov	$60,000 (3)
Salary Remaining :	$20,000
Mitchell Vande Sompel	$60,000 (1)
Salary Remaining :	$20,000
Alex Peters	$60,000 (1)
Salary Remaining :	$20,000
Tyler Benson	$60,000 (1)
Salary Remaining :	$20,000
Shane Bowers	$60,000 (1)
Salary Remaining :	$20,000
Spencer Smallman	$60,000 (1)
Salary Remaining :	$20,000
Maxime Lajoie	$60,000 (1)
Salary Remaining :	$20,000
Brandon Hickey	$60,000 (1)
Salary Remaining :	$20,000
Ryan Wagner	$60,000 (1)
Salary Remaining :	$20,000
Nick Caamano	$54,500 (1)
Salary Remaining :	$18,167
Olivier Galipeau	$50,000 (2)
Salary Remaining :	$16,667
Seth Helgeson	$50,000 (1)
Salary Remaining :	$16,667
Oscar Dansk	$50,000 (3)
Salary Remaining :	$16,667
Garrett Wilson	$50,000 (2)
Salary Remaining :	$16,667
Dylan McIlrath	$50,000 (2)
Salary Remaining :	$16,667
Total Farm Players	33
Salary Commitment
Year 2024 : $2,479,129
Year 2025 : $1,312,500
Year 2026 : $655,000
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $2,479,129
Year 2025 : $1,312,500
Year 2026 : $655,000
Year 2027 : $330,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,996 - 99.78%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,072,590
Year to Date Revenue	$10,362,950
Farm
Home Games Left	0
Average Attendance - %	2,996 - 99.85%
Average Income per Game	$126,421
Year to Date Revenue	$632,103
Expense
Pro Players Total Salaries	$83,655,418
Farm Players Total Salaries	$4,093,125
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$57,161,062
Projected Bank Account	$57,161,062

Pro Players Salaries
Adam Fox (1 Way Contract)	$8,122,500 (1)
-Salary Remaining :	$2,707,500
Ryan O'Reilly (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$2,500,000
Colton Parayko (1 Way Contract)	$7,425,000 (2)
-Salary Remaining :	$2,475,000
Brayden Schenn (1 Way Contract)	$7,400,000 (1)
-Salary Remaining :	$2,466,667
Mark Stone (1 Way Contract)	$6,425,000 (1)
-Salary Remaining :	$2,141,667
Alex DeBrincat (1 Way Contract)	$6,340,000 (2)
-Salary Remaining :	$2,113,333
Jared McCann (1 Way Contract)	$6,300,000 (4)
-Salary Remaining :	$2,100,000
Anthony Cirelli (1 Way Contract)	$5,343,750 (1)
-Salary Remaining :	$1,781,250
Drake Batherson (1 Way Contract)	$4,939,167 (1)
-Salary Remaining :	$1,646,389
John Tavares (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$1,250,000
Conor Garland	$3,500,000 (5)
-Salary Remaining :	$1,166,667
Kirby Dach (1 Way Contract)	$2,726,250 (1)
-Salary Remaining :	$908,750
Sean Monahan (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$833,333
Cam York (1 Way Contract)	$2,000,000 (5)
-Salary Remaining :	$666,667
Yegor Sharangovich (1 Way Contract)	$1,980,000 (2)
-Salary Remaining :	$660,000
Kirill Marchenko	$1,400,000 (2)
-Salary Remaining :	$466,667
Dylan DeMelo	$1,260,000 (1)
-Salary Remaining :	$420,000
Logan Thompson	$1,073,334 (5)
-Salary Remaining :	$357,778
William Borgen	$990,000 (1)
-Salary Remaining :	$330,000
John-Jason Peterka	$900,000 (1)
-Salary Remaining :	$300,000
Lukas Dostal	$893,750 (4)
-Salary Remaining :	$297,917
J.J Moser	$886,667 (1)
-Salary Remaining :	$295,556
Total Pro Players	22
Salary Commitment
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084
Salary Average Commitment
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084
Salary Cap with 1 Way Contract
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084

Farm Players Salaries
John Klingberg	$130,000 (5)
Salary Remaining :	$43,333
Radim Simek	$120,000 (2)
Salary Remaining :	$40,000
Nathan Walker	$112,500 (3)
Salary Remaining :	$37,500
Ryan Johnson	$100,000 (3)
Salary Remaining :	$33,333
Ivan Miroshnichenko	$100,000 (3)
Salary Remaining :	$33,333
Chase Wouters	$90,000 (3)
Salary Remaining :	$30,000
Byron Froese	$90,000 (3)
Salary Remaining :	$30,000
John Hayden	$90,000 (4)
Salary Remaining :	$30,000
Jayson Megna	$90,000 (3)
Salary Remaining :	$30,000
Tyler Pitlick	$90,000 (4)
Salary Remaining :	$30,000
Jiri Kulich	$90,000 (2)
Salary Remaining :	$30,000
Jared McIsaac	$86,625 (1)
Salary Remaining :	$28,875
Cole Reinhardt	$85,250 (3)
Salary Remaining :	$28,417
Nolan Stevens	$82,500 (1)
Salary Remaining :	$27,500
Marian Studenic	$82,500 (1)
Salary Remaining :	$27,500
Glenn Gawdin	$82,500 (1)
Salary Remaining :	$27,500
Joel Hanley	$80,000 (5)
Salary Remaining :	$26,667
Connor MurphyG	$80,000 (5)
Salary Remaining :	$26,667
Sam Gagner	$80,000 (4)
Salary Remaining :	$26,667
Mike Reilly	$80,000 (5)
Salary Remaining :	$26,667
Alexander Barabanov	$80,000 (5)
Salary Remaining :	$26,667
Zach Dean	$80,000 (3)
Salary Remaining :	$26,667
Alex Goligoski	$80,000 (5)
Salary Remaining :	$26,667
Josh Doan	$80,000 (2)
Salary Remaining :	$26,667
Chris Terry	$80,000 (4)
Salary Remaining :	$26,667
Anthony Richard	$77,500 (1)
Salary Remaining :	$25,833
Cameron Hughes	$76,250 (1)
Salary Remaining :	$25,417
Tanner Laczynski	$76,250 (1)
Salary Remaining :	$25,417
Tristen Robins	$75,000 (2)
Salary Remaining :	$25,000
Angus Crookshank	$70,000 (2)
Salary Remaining :	$23,333
Jaxson Stauber	$70,000 (2)
Salary Remaining :	$23,333
Zac Dalpe	$70,000 (4)
Salary Remaining :	$23,333
Danila Klimovich	$70,000 (1)
Salary Remaining :	$23,333
Tanner Kero	$70,000 (3)
Salary Remaining :	$23,333
Filip Roos	$70,000 (2)
Salary Remaining :	$23,333
Max McCormick	$70,000 (4)
Salary Remaining :	$23,333
Michael Mersch	$70,000 (3)
Salary Remaining :	$23,333
Marcus Bjork	$70,000 (2)
Salary Remaining :	$23,333
Farm Player 100	$70,000 (1)
Salary Remaining :	$23,333
Stanislav Svozil	$70,000 (3)
Salary Remaining :	$23,333
Vladislav Kolyachonok	$69,750 (1)
Salary Remaining :	$23,250
Linus Weissbach	$65,000 (1)
Salary Remaining :	$21,667
Ben McCartney	$62,500 (1)
Salary Remaining :	$20,833
Lucas Ciona	$60,000 (3)
Salary Remaining :	$20,000
Valtteri Pulli	$60,000 (3)
Salary Remaining :	$20,000
Andrew Agozzino	$60,000 (3)
Salary Remaining :	$20,000
Georgi Romanov	$60,000 (3)
Salary Remaining :	$20,000
Tomas Suchanek	$60,000 (3)
Salary Remaining :	$20,000
Ales Stezka	$60,000 (1)
Salary Remaining :	$20,000
Sam Morton	$60,000 (3)
Salary Remaining :	$20,000
Ben Jones	$54,500 (1)
Salary Remaining :	$18,167
Ben Gleason	$54,500 (1)
Salary Remaining :	$18,167
Curtis McKenzie	$50,000 (4)
Salary Remaining :	$16,667
Total Farm Players	53
Salary Commitment
Year 2024 : $4,093,125
Year 2025 : $3,022,750
Year 2026 : $2,377,750
Year 2027 : $1,060,000
Salary Average Commitment
Year 2024 : $4,073,125
Year 2025 : $3,002,750
Year 2026 : $2,377,750
Year 2027 : $1,060,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,181,500
Farm Players Total Salaries	$1,957,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	($9,849,420)
Projected Bank Account	($9,849,420)

Pro Players Salaries
Ilya Sorokin (1 Way Contract)	$12,375,000 (5)
-Salary Remaining :	$4,125,000
Alex Ovechkin (1 Way Contract)	$12,000,000 (3)
-Salary Remaining :	$4,000,000
Zachary Werenski (1 Way Contract)	$9,487,500 (2)
-Salary Remaining :	$3,162,500
William Karlsson (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$3,000,000
Travis Sanheim (1 Way Contract)	$7,875,000 (4)
-Salary Remaining :	$2,625,000
Trevor Moore (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$2,333,333
Matt Duchene (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$1,500,000
Anthony Duclair (1 Way Contract)	$3,510,000 (3)
-Salary Remaining :	$1,170,000
Boone Jenner (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,166,667
Morgan Frost	$2,310,000 (3)
-Salary Remaining :	$770,000
Moritz Seider (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$750,000
Ryan Hartman (1 Way Contract)	$1,989,000 (2)
-Salary Remaining :	$663,000
Ronnie Attard	$1,000,000 (1)
-Salary Remaining :	$333,333
Luke Glendening	$1,000,000 (1)
-Salary Remaining :	$333,333
Nick Cousins	$1,000,000 (3)
-Salary Remaining :	$333,333
Daniil Tarasov	$945,000 (2)
-Salary Remaining :	$315,000
Matias Maccelli	$800,000 (1)
-Salary Remaining :	$266,667
Nick Seeler	$750,000 (2)
-Salary Remaining :	$250,000
Johnathan Kovacevic	$690,000 (2)
-Salary Remaining :	$230,000
Santeri Hatakka	$600,000 (1)
-Salary Remaining :	$200,000
Ronan Seeley	$600,000 (2)
-Salary Remaining :	$200,000
Total Pro Players	21
Salary Commitment
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Average Commitment
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Cap with 1 Way Contract
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000

Farm Players Salaries
Jermaine Loewen	$150,000 (1)
Salary Remaining :	$50,000
Jonathan Aspirot	$145,000 (1)
Salary Remaining :	$48,333
Robert Hagg	$108,000 (4)
Salary Remaining :	$36,000
Justin Kirkland	$93,000 (3)
Salary Remaining :	$31,000
Dryden Hunt	$93,000 (2)
Salary Remaining :	$31,000
Justin Bailey	$90,000 (1)
Salary Remaining :	$30,000
Mac Hollowell	$85,250 (3)
Salary Remaining :	$28,417
Matt Villalta	$85,250 (3)
Salary Remaining :	$28,417
Reilly Walsh	$85,250 (3)
Salary Remaining :	$28,417
Matt Rempe	$82,000 (2)
Salary Remaining :	$27,333
Ville Heinola	$76,000 (2)
Salary Remaining :	$25,333
Bokondji Imama	$74,500 (1)
Salary Remaining :	$24,833
Matej Blumel	$72,500 (2)
Salary Remaining :	$24,167
FarmGoal5	$70,000 (1)
Salary Remaining :	$23,333
Farm Player 118	$70,000 (1)
Salary Remaining :	$23,333
Farm Player 117	$70,000 (1)
Salary Remaining :	$23,333
Fredrik Karlstrom	$70,000 (1)
Salary Remaining :	$23,333
Ruslan Iskhakov	$70,000 (2)
Salary Remaining :	$23,333
Leon Gawanke	$67,500 (1)
Salary Remaining :	$22,500
Jansen Harkins	$60,000 (1)
Salary Remaining :	$20,000
Mason Millman	$60,000 (3)
Salary Remaining :	$20,000
Alexis Gendron	$60,000 (3)
Salary Remaining :	$20,000
Simon Lundmark	$60,000 (1)
Salary Remaining :	$20,000
Oskar Back	$60,000 (1)
Salary Remaining :	$20,000
Total Farm Players	24
Salary Commitment
Year 2024 : $1,957,250
Year 2025 : $970,250
Year 2026 : $576,750
Year 2027 : $108,000
Salary Average Commitment
Year 2024 : $1,957,250
Year 2025 : $970,250
Year 2026 : $576,750
Year 2027 : $108,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Center
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$38,406,999
Farm Players Total Salaries	$2,417,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,954,871
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$27,180,858
Projected Bank Account	$27,180,858

Pro Players Salaries
Brendan Gallagher (1 Way Contract)	$5,062,500 (1)
-Salary Remaining :	$1,687,500
Bowen Byram (1 Way Contract)	$3,811,500 (4)
-Salary Remaining :	$1,270,500
James van Riemsdyk (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
Daniel Vladar (1 Way Contract)	$2,178,000 (2)
-Salary Remaining :	$726,000
Bobby McMann	$2,025,000 (5)
-Salary Remaining :	$675,000
Oliver Ekman-Larsson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$666,667
Cam Atkinson	$2,000,000 (5)
-Salary Remaining :	$666,667
Adam Fantilli	$2,000,000 (3)
-Salary Remaining :	$666,667
Zemgus Girgensons (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$666,667
Brian Dumoulin (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$583,333
Kaiden Guhle (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
Matthew Beniers	$1,499,999 (1)
-Salary Remaining :	$500,000
Morgan Barron	$1,450,000 (1)
-Salary Remaining :	$483,333
Noah Gregor	$1,400,000 (1)
-Salary Remaining :	$466,667
Jesper Boqvist (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$466,667
Simon Edvinsson	$1,250,000 (2)
-Salary Remaining :	$416,667
Braden Schneider	$1,000,000 (1)
-Salary Remaining :	$333,333
Jonas Siegenthaler	$880,000 (1)
-Salary Remaining :	$293,333
Tye Kartye	$850,000 (2)
-Salary Remaining :	$283,333
Tanner Pearson	$750,000 (5)
-Salary Remaining :	$250,000
Jet Greaves	$600,000 (2)
-Salary Remaining :	$200,000
Total Pro Players	21
Salary Commitment
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Average Commitment
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Cap with 1 Way Contract
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500

Farm Players Salaries
Kyle McDonald	$150,000 (1)
Salary Remaining :	$50,000
Luke Toporowski	$149,500 (1)
Salary Remaining :	$49,833
Yaroslav Askarov	$125,000 (2)
Salary Remaining :	$41,667
Marco Kasper	$100,000 (3)
Salary Remaining :	$33,333
Samuel Bolduc	$100,000 (5)
Salary Remaining :	$33,333
Zachary Bolduc	$100,000 (3)
Salary Remaining :	$33,333
Jesse Puljujarvi	$100,000 (1)
Salary Remaining :	$33,333
Brennan Othmann	$80,000 (3)
Salary Remaining :	$26,667
Logan Mailloux	$80,000 (3)
Salary Remaining :	$26,667
David Reinbacher	$80,000 (3)
Salary Remaining :	$26,667
Carson Lambos	$80,000 (3)
Salary Remaining :	$26,667
Logan Nijhoff	$75,000 (4)
Salary Remaining :	$25,000
Riley Bezeau	$75,000 (4)
Salary Remaining :	$25,000
William Stromgren	$75,000 (3)
Salary Remaining :	$25,000
Nils aman	$72,500 (2)
Salary Remaining :	$24,167
Calle Sjalin	$70,000 (2)
Salary Remaining :	$23,333
Fabian Lysell	$65,000 (2)
Salary Remaining :	$21,667
Kyle Masters	$65,000 (3)
Salary Remaining :	$21,667
Brandon Bussi	$65,000 (1)
Salary Remaining :	$21,667
Josh Lopina	$65,000 (1)
Salary Remaining :	$21,667
Ben King	$65,000 (3)
Salary Remaining :	$21,667
Ethan Cardwell	$65,000 (3)
Salary Remaining :	$21,667
Alex Jefferies	$65,000 (3)
Salary Remaining :	$21,667
Corson Ceulemans	$65,000 (2)
Salary Remaining :	$21,667
Ville Petman	$65,000 (2)
Salary Remaining :	$21,667
D.J. Busdeker	$60,000 (1)
Salary Remaining :	$20,000
Daemon Hunt	$60,000 (2)
Salary Remaining :	$20,000
Cale Morris	$50,000 (5)
Salary Remaining :	$16,667
Tag Bertuzzi	$50,000 (5)
Salary Remaining :	$16,667
Keaton Mastrodonato	$50,000 (5)
Salary Remaining :	$16,667
Gabriel Bourque	$50,000 (4)
Salary Remaining :	$16,667
Felix Robert	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 2024 : $2,417,000
Year 2025 : $1,827,500
Year 2026 : $1,305,000
Year 2027 : $450,000
Salary Average Commitment
Year 2024 : $2,342,000
Year 2025 : $1,752,500
Year 2026 : $1,305,000
Year 2027 : $450,000

Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$6,459,150
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$126,650
Year to Date Revenue	$379,950
Expense
Pro Players Total Salaries	$78,370,624
Farm Players Total Salaries	$1,816,906
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$15,080,245
Projected Bank Account	$15,080,245

Pro Players Salaries
Chris Kreider (1 Way Contract)	$8,600,000 (2)
-Salary Remaining :	$2,866,667
Roman Josi (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$2,833,333
Nick Suzuki (1 Way Contract)	$8,150,625 (3)
-Salary Remaining :	$2,716,875
Sidney Crosby (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$2,500,000
Jeff Petry (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$1,766,667
Brandon Montour (1 Way Contract)	$4,725,000 (3)
-Salary Remaining :	$1,575,000
Jeff Skinner (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$1,500,000
Ryan Johansen (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$1,416,667
Carter Hart (1 Way Contract)	$3,939,219 (3)
-Salary Remaining :	$1,313,073
K'Andre Miller (1 Way Contract)	$3,833,280 (4)
-Salary Remaining :	$1,277,760
Jake DeBrusk (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$1,200,000
Henri Jokiharju (1 Way Contract)	$2,567,500 (2)
-Salary Remaining :	$855,833
Mason McTavish (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$666,667
Garnet Hathaway (1 Way Contract)	$1,655,000 (4)
-Salary Remaining :	$551,667
Matt Nieto	$1,400,000 (2)
-Salary Remaining :	$466,667
Logan Stankoven	$1,250,000 (3)
-Salary Remaining :	$416,667
Petr Mrazek	$1,200,000 (3)
-Salary Remaining :	$400,000
Tomas Nosek	$1,100,000 (3)
-Salary Remaining :	$366,667
Zach Parise	$1,000,000 (1)
-Salary Remaining :	$333,333
Mattias Janmark	$900,000 (3)
-Salary Remaining :	$300,000
Peyton Krebs	$900,000 (1)
-Salary Remaining :	$300,000
Philipp Kurashev	$750,000 (2)
-Salary Remaining :	$250,000
Jake Middleton	$750,000 (1)
-Salary Remaining :	$250,000
Total Pro Players	23
Salary Commitment
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280
Salary Average Commitment
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280
Salary Cap with 1 Way Contract
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280

Farm Players Salaries
Wyatt Newpower	$120,000 (2)
Salary Remaining :	$40,000
Mads Sogaard	$95,000 (5)
Salary Remaining :	$31,667
Lane Pederson	$91,875 (2)
Salary Remaining :	$30,625
Brandon Halverson	$90,000 (5)
Salary Remaining :	$30,000
Oskar Steen	$88,000 (2)
Salary Remaining :	$29,333
Philip Kemp	$85,250 (3)
Salary Remaining :	$28,417
Jack Ahcan	$85,250 (3)
Salary Remaining :	$28,417
Dylan Coghlan	$83,875 (1)
Salary Remaining :	$27,958
Joona Koppanen	$82,500 (1)
Salary Remaining :	$27,500
Trey Fix-Wolansky	$82,500 (2)
Salary Remaining :	$27,500
Jeff Malott	$75,700 (1)
Salary Remaining :	$25,233
Clark Bishop	$74,456 (5)
Salary Remaining :	$24,819
Gavin White	$65,000 (3)
Salary Remaining :	$21,667
Ryker Evans	$65,000 (2)
Salary Remaining :	$21,667
Dmitri Samorukov	$62,500 (1)
Salary Remaining :	$20,833
Matthew Maggio	$60,000 (3)
Salary Remaining :	$20,000
Jared Davidson	$60,000 (3)
Salary Remaining :	$20,000
Hunter Drew	$60,000 (1)
Salary Remaining :	$20,000
Daylan Kuefler	$60,000 (3)
Salary Remaining :	$20,000
Jakub Brabenec	$60,000 (3)
Salary Remaining :	$20,000
Maksymilian Szuber	$60,000 (3)
Salary Remaining :	$20,000
Samuel Asselin	$60,000 (1)
Salary Remaining :	$20,000
Carl Berglund	$50,000 (3)
Salary Remaining :	$16,667
Max Ellis	$50,000 (4)
Salary Remaining :	$16,667
Roman Ahcan	$50,000 (3)
Salary Remaining :	$16,667
Total Farm Players	25
Salary Commitment
Year 2024 : $1,816,906
Year 2025 : $1,392,331
Year 2026 : $944,956
Year 2027 : $309,456
Salary Average Commitment
Year 2024 : $1,816,906
Year 2025 : $1,392,331
Year 2026 : $944,956
Year 2027 : $309,456

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Arena
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,848,875
Farm Players Total Salaries	$2,956,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,428,205
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$2,231,870
Projected Bank Account	$2,231,870

Pro Players Salaries
Andrew Mangiapane	$7,800,000 (5)
-Salary Remaining :	$2,600,000
Ivan Provorov (1 Way Contract)	$6,075,000 (1)
-Salary Remaining :	$2,025,000
Mikhail Sergachev (1 Way Contract)	$4,752,000 (2)
-Salary Remaining :	$1,584,000
Andreas Athanasiou (1 Way Contract)	$4,050,000 (4)
-Salary Remaining :	$1,350,000
Max Domi (1 Way Contract)	$4,050,000 (4)
-Salary Remaining :	$1,350,000
Calle Jarnkrok (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,166,667
Adam Boqvist (1 Way Contract)	$2,925,000 (4)
-Salary Remaining :	$975,000
Elvis Merzlikins (1 Way Contract)	$2,725,000 (3)
-Salary Remaining :	$908,333
Nino Niederreiter (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$833,333
Justin Holl (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$750,000
Alexandre Texier	$1,500,000 (1)
-Salary Remaining :	$500,000
Matt Grzelcyk	$1,480,000 (4)
-Salary Remaining :	$493,333
Eric Robinson	$1,365,000 (3)
-Salary Remaining :	$455,000
Andrew Cogliano	$1,250,000 (2)
-Salary Remaining :	$416,667
Michael McLeod	$1,072,500 (1)
-Salary Remaining :	$357,500
Chris Tierney	$1,000,000 (4)
-Salary Remaining :	$333,333
Rasmus Asplund	$907,500 (1)
-Salary Remaining :	$302,500
Kaapo Kahkonen	$870,000 (3)
-Salary Remaining :	$290,000
Declan Chisholm	$852,500 (3)
-Salary Remaining :	$284,167
Liam Foudy	$724,375 (1)
-Salary Remaining :	$241,458
Adam Klapka	$600,000 (1)
-Salary Remaining :	$200,000
Louis Crevier	$600,000 (2)
-Salary Remaining :	$200,000
Total Pro Players	22
Salary Commitment
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $32,342,500
Year 2027 : $21,305,000
Salary Average Commitment
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000
Salary Cap with 1 Way Contract
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000

Farm Players Salaries
Alex Swetlikoff	$140,000 (5)
Salary Remaining :	$46,667
Jiri Smejkal	$140,000 (1)
Salary Remaining :	$46,667
Chris Jandric	$140,000 (3)
Salary Remaining :	$46,667
Christoffer Sedoff	$140,000 (5)
Salary Remaining :	$46,667
Brendan Furry	$140,000 (3)
Salary Remaining :	$46,667
Justin Pearson	$140,000 (2)
Salary Remaining :	$46,667
Matt Brown	$140,000 (4)
Salary Remaining :	$46,667
Ethan De Jong	$140,000 (4)
Salary Remaining :	$46,667
Ben Berard	$140,000 (3)
Salary Remaining :	$46,667
Joe Carroll	$140,000 (5)
Salary Remaining :	$46,667
Ethan Frisch	$140,000 (5)
Salary Remaining :	$46,667
Will MacKinnon	$140,000 (5)
Salary Remaining :	$46,667
Simon Pinard	$140,000 (5)
Salary Remaining :	$46,667
Tyler Wotherspoon	$105,000 (2)
Salary Remaining :	$35,000
Ian McKinnon	$95,000 (2)
Salary Remaining :	$31,667
Austin Rueschhoff	$90,000 (2)
Salary Remaining :	$30,000
Matthew Murray	$75,000 (3)
Salary Remaining :	$25,000
Luke Cavallin	$75,000 (4)
Salary Remaining :	$25,000
Farm Goalie 24	$70,000 (1)
Salary Remaining :	$23,333
Alex Steeves	$70,000 (1)
Salary Remaining :	$23,333
Nikita Nesterenko	$70,000 (3)
Salary Remaining :	$23,333
Griffin Mendel	$66,000 (3)
Salary Remaining :	$22,000
Ilya Solovyov	$65,000 (1)
Salary Remaining :	$21,667
Anton Malmstrom	$65,000 (3)
Salary Remaining :	$21,667
Jeffrey Viel	$60,000 (1)
Salary Remaining :	$20,000
Jacob Melanson	$60,000 (3)
Salary Remaining :	$20,000
Tyson Kozak	$60,000 (2)
Salary Remaining :	$20,000
Brian Pinho	$55,000 (2)
Salary Remaining :	$18,333
Wyatt Bongiovanni	$55,000 (4)
Salary Remaining :	$18,333
Total Farm Players	29
Salary Commitment
Year 2024 : $2,956,000
Year 2025 : $2,551,000
Year 2026 : $2,006,000
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $2,956,000
Year 2025 : $2,551,000
Year 2026 : $2,006,000
Year 2027 : $1,250,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$6,459,150
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,923,429
Farm Players Total Salaries	$1,856,779
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$29,872,768
Projected Bank Account	$29,872,768

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$13,500,000 (5)
-Salary Remaining :	$4,500,000
Andrei Vasilevskiy (1 Way Contract)	$12,825,000 (4)
-Salary Remaining :	$4,275,000
Matthew Tkachuk (1 Way Contract)	$8,122,500 (1)
-Salary Remaining :	$2,707,500
Ryan Pulock (1 Way Contract)	$7,749,000 (3)
-Salary Remaining :	$2,583,000
Kyle Connor (1 Way Contract)	$7,071,429 (1)
-Salary Remaining :	$2,357,143
Travis Konecny (1 Way Contract)	$6,187,000 (1)
-Salary Remaining :	$2,062,333
Charlie McAvoy (1 Way Contract)	$5,071,500 (1)
-Salary Remaining :	$1,690,500
Michael Bunting	$4,500,000 (5)
-Salary Remaining :	$1,500,000
Brandon Carlo (1 Way Contract)	$3,690,000 (1)
-Salary Remaining :	$1,230,000
Jason Dickinson (1 Way Contract)	$2,862,000 (2)
-Salary Remaining :	$954,000
Semyon Varlamov (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$750,000
Scott Mayfield (1 Way Contract)	$1,957,500 (2)
-Salary Remaining :	$652,500
Eeli Tolvanen (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$500,000
Danton Heinen	$1,162,500 (5)
-Salary Remaining :	$387,500
Noah Juulsen	$930,000 (3)
-Salary Remaining :	$310,000
Jonatan Berggren	$850,000 (1)
-Salary Remaining :	$283,333
Will Cuylle	$800,000 (2)
-Salary Remaining :	$266,667
Alex Vlasic	$750,000 (1)
-Salary Remaining :	$250,000
Otto Koivula	$750,000 (1)
-Salary Remaining :	$250,000
Mitchell Stephens	$697,500 (2)
-Salary Remaining :	$232,500
Kevin Mandolese	$697,500 (1)
-Salary Remaining :	$232,500
Total Pro Players	21
Salary Commitment
Year 2024 : $83,923,429
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Average Commitment
Year 2024 : $83,923,429
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Cap with 1 Way Contract
Year 2024 : $83,923,429
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500

Farm Players Salaries
Devante Stephens	$130,000 (1)
Salary Remaining :	$43,333
Liam O'Brien	$90,675 (2)
Salary Remaining :	$30,225
Philippe Maillet	$90,000 (5)
Salary Remaining :	$30,000
Tobias Bjornfot	$87,188 (4)
Salary Remaining :	$29,063
Tim Gettinger	$82,167 (2)
Salary Remaining :	$27,389
Noel Hoefenmayer	$76,725 (3)
Salary Remaining :	$25,575
Austin Czarnik	$75,000 (3)
Salary Remaining :	$25,000
Erik Portillo	$75,000 (3)
Salary Remaining :	$25,000
William Lagesson	$71,775 (1)
Salary Remaining :	$23,925
Ty Glover	$70,000 (4)
Salary Remaining :	$23,333
Farm Goalie 19	$70,000 (1)
Salary Remaining :	$23,333
Callahan Burke	$69,750 (2)
Salary Remaining :	$23,250
Mason Shaw	$67,500 (1)
Salary Remaining :	$22,500
Logan Morrison	$65,000 (3)
Salary Remaining :	$21,667
Helge Grans	$65,000 (1)
Salary Remaining :	$21,667
Timur Ibragimov	$62,500 (2)
Salary Remaining :	$20,833
Dominic Franco	$60,000 (1)
Salary Remaining :	$20,000
Riley McKay	$60,000 (2)
Salary Remaining :	$20,000
Keaton Thompson	$60,000 (1)
Salary Remaining :	$20,000
Ryan Francis	$60,000 (3)
Salary Remaining :	$20,000
Jimmy Schuldt	$55,000 (2)
Salary Remaining :	$18,333
Dmitri Zlodeyev	$54,500 (1)
Salary Remaining :	$18,167
Matt Stienburg	$54,500 (1)
Salary Remaining :	$18,167
Nate Clurman	$54,500 (1)
Salary Remaining :	$18,167
Kyle Betts	$50,000 (4)
Salary Remaining :	$16,667
Adam Karashik	$50,000 (2)
Salary Remaining :	$16,667
Matteo Pietroniro	$50,000 (2)
Salary Remaining :	$16,667
Total Farm Players	27
Salary Commitment
Year 2024 : $1,856,779
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188
Salary Average Commitment
Year 2024 : $1,856,779
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,994 - 99.69%
Farm Level 2:	1000 - $15 - 998 - 99.80%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,992 - 99.73%
Average Income per Game	$126,285
Year to Date Revenue	$883,995
Expense
Pro Players Total Salaries	$52,295,443
Farm Players Total Salaries	$2,807,637
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$10,214,042
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$20,094,656
Projected Bank Account	$20,094,656

Pro Players Salaries
Jack Eichel (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$3,000,000
Tom Wilson (1 Way Contract)	$6,045,000 (1)
-Salary Remaining :	$2,015,000
Philip Broberg	$4,122,825 (3)
-Salary Remaining :	$1,374,275
Jaden Schwartz (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$1,266,667
Spencer Knight (1 Way Contract)	$3,645,000 (1)
-Salary Remaining :	$1,215,000
Jonathan Drouin (1 Way Contract)	$3,600,000 (4)
-Salary Remaining :	$1,200,000
Matt Dumba (1 Way Contract)	$2,900,000 (4)
-Salary Remaining :	$966,667
Samuel Montembeault	$2,835,000 (1)
-Salary Remaining :	$945,000
Jake Bean (1 Way Contract)	$2,414,655 (2)
-Salary Remaining :	$804,885
Kent Johnson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$666,667
Logan Cooley	$2,000,000 (3)
-Salary Remaining :	$666,667
Yegor Chinakhov (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$583,333
Evgeni Dadonov	$1,495,000 (3)
-Salary Remaining :	$498,333
Sam Lafferty	$1,450,000 (5)
-Salary Remaining :	$483,333
Thomas Harley	$975,000 (1)
-Salary Remaining :	$325,000
Oliver Wahlstrom	$786,713 (2)
-Salary Remaining :	$262,238
Brett Leason	$767,250 (4)
-Salary Remaining :	$255,750
Joseph Woll	$759,000 (3)
-Salary Remaining :	$253,000
Carl Grundstrom	$725,000 (1)
-Salary Remaining :	$241,667
Artemi Knyazev	$625,000 (1)
-Salary Remaining :	$208,333
Tyrel Bauer	$600,000 (2)
-Salary Remaining :	$200,000
Total Pro Players	21
Salary Commitment
Year 2024 : $52,295,443
Year 2025 : $26,695,443
Year 2026 : $20,894,075
Year 2027 : $12,517,250
Salary Average Commitment
Year 2024 : $52,295,443
Year 2025 : $26,695,443
Year 2026 : $20,894,075
Year 2027 : $12,517,250
Salary Cap with 1 Way Contract
Year 2024 : $52,295,443
Year 2025 : $26,695,443
Year 2026 : $20,894,075
Year 2027 : $12,517,250

Farm Players Salaries
Jack Campbell	$149,900 (5)
Salary Remaining :	$49,967
Tyson Barrie	$149,500 (3)
Salary Remaining :	$49,833
Kaedan Korczak	$92,813 (5)
Salary Remaining :	$30,938
Joshua Roy	$90,000 (3)
Salary Remaining :	$30,000
Aatu Raty	$90,000 (2)
Salary Remaining :	$30,000
Michael Hutchinson	$90,000 (4)
Salary Remaining :	$30,000
Malcolm Subban	$90,000 (4)
Salary Remaining :	$30,000
Akil Thomas	$85,200 (3)
Salary Remaining :	$28,400
Wyatte Wylie	$82,500 (3)
Salary Remaining :	$27,500
Arber Xhekaj	$80,000 (2)
Salary Remaining :	$26,667
Lian Bichsel	$80,000 (3)
Salary Remaining :	$26,667
Emil Heineman	$80,000 (2)
Salary Remaining :	$26,667
Chaz Lucius	$80,000 (2)
Salary Remaining :	$26,667
Tyler Boucher	$80,000 (3)
Salary Remaining :	$26,667
Zachary L'Heureux	$80,000 (3)
Salary Remaining :	$26,667
Ivan Prosvetov	$76,725 (3)
Salary Remaining :	$25,575
Luca Del Bel Belluz	$75,000 (3)
Salary Remaining :	$25,000
Kieffer Bellows	$75,000 (1)
Salary Remaining :	$25,000
Mikhail Maltsev	$72,000 (1)
Salary Remaining :	$24,000
John Beecher	$70,000 (2)
Salary Remaining :	$23,333
Samuel Helenius	$70,000 (1)
Salary Remaining :	$23,333
Trevor Kuntar	$70,000 (3)
Salary Remaining :	$23,333
Oskar Pettersson	$70,000 (3)
Salary Remaining :	$23,333
Ville Ottavainen	$65,000 (3)
Salary Remaining :	$21,667
Samuel Poulin	$65,000 (1)
Salary Remaining :	$21,667
Cross Hanas	$65,000 (2)
Salary Remaining :	$21,667
Tyler Tullio	$65,000 (2)
Salary Remaining :	$21,667
Lukas Cormier	$60,000 (2)
Salary Remaining :	$20,000
Daniil Chayka	$60,000 (2)
Salary Remaining :	$20,000
Ryan Tverberg	$60,000 (3)
Salary Remaining :	$20,000
Ryan McAllister	$60,000 (3)
Salary Remaining :	$20,000
Kyle MacLean	$60,000 (2)
Salary Remaining :	$20,000
Ryan O'Rourke	$60,000 (2)
Salary Remaining :	$20,000
Cody Hodgson	$54,500 (1)
Salary Remaining :	$18,167
Dmitri Ovchinnikov	$54,500 (1)
Salary Remaining :	$18,167
Marc Gatcomb	$50,000 (4)
Salary Remaining :	$16,667
Daniel D'Amato	$50,000 (4)
Salary Remaining :	$16,667
Total Farm Players	37
Salary Commitment
Year 2024 : $2,807,637
Year 2025 : $2,416,637
Year 2026 : $1,646,637
Year 2027 : $522,712
Salary Average Commitment
Year 2024 : $2,807,637
Year 2025 : $2,416,637
Year 2026 : $1,646,637
Year 2027 : $522,712

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,994 - 99.68%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,994 - 99.78%
Average Income per Game	$126,311
Year to Date Revenue	$252,622
Expense
Pro Players Total Salaries	$59,936,380
Farm Players Total Salaries	$1,964,403
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,910,718
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,982,734
Projected Bank Account	$44,982,734

Pro Players Salaries
Brent Burns (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$2,166,667
Aaron Ekblad (1 Way Contract)	$4,950,000 (5)
-Salary Remaining :	$1,650,000
Neal Pionk (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$1,500,000
Matt Murray (1 Way Contract)	$4,200,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,400,000
Nikita Zadorov	$3,500,000 (5)
-Salary Remaining :	$1,166,667
Vladislav Gavrikov (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$1,166,667
Jesperi Kotkaniemi (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$1,100,000
Jordan Greenway (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$1,100,000
Andre Burakovsky (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$1,083,333
Jordan Staal (1 Way Contract)	$2,600,000 (5)
-Salary Remaining :	$866,667
Connor Bedard	$2,500,000 (3)
-Salary Remaining :	$833,333
Teuvo Teravainen (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$833,333
Dillon Dube (1 Way Contract)	$2,070,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$690,000
Barrett Hayton (1 Way Contract)	$1,968,650 (4)
-Salary Remaining :	$656,217
Michael Carcone	$1,800,000 (5)
-Salary Remaining :	$600,000
Tage Thompson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
Max Pacioretty	$1,495,000 (3)
-Salary Remaining :	$498,333
Jack Johnson	$1,480,000 (5)
-Salary Remaining :	$493,333
Travis Dermott	$1,000,800 (5)
-Salary Remaining :	$333,600
Logan O'Connor	$945,000 (1)
-Salary Remaining :	$315,000
Ryan McLeod	$825,930 (3)
-Salary Remaining :	$275,310
Joey Daccord	$825,000 (1)
-Salary Remaining :	$275,000
Cayden Primeau (1 Way Contract)	$801,000 (1)
-Salary Remaining :	$267,000
Dylan Wells	$625,000 (1)
-Salary Remaining :	$208,333
Total Pro Players	24
Salary Commitment
Year 2024 : $59,936,380
Year 2025 : $48,070,380
Year 2026 : $40,070,380
Year 2027 : $31,049,450
Salary Average Commitment
Year 2024 : $59,936,380
Year 2025 : $48,070,380
Year 2026 : $40,070,380
Year 2027 : $31,049,450
Salary Cap with 1 Way Contract
Year 2024 : $53,666,380
Year 2025 : $43,870,380
Year 2026 : $35,870,380
Year 2027 : $31,049,450

Farm Players Salaries
Steven Lorentz	$126,000 (2)
Salary Remaining :	$42,000
Sheldon Dries	$120,000 (3)
Salary Remaining :	$40,000
Ryan Lomberg	$120,000 (4)
Salary Remaining :	$40,000
Jonas Johansson	$116,250 (5)
Salary Remaining :	$38,750
Victor Mete	$91,875 (2)
Salary Remaining :	$30,625
Justin Schultz	$90,000 (3)
Salary Remaining :	$30,000
Samuel Blais	$90,000 (1)
Salary Remaining :	$30,000
Billy Sweezey	$77,778 (5)
Salary Remaining :	$25,926
Vincent Arseneau	$70,000 (4)
Salary Remaining :	$23,333
Brett Harrison	$70,000 (3)
Salary Remaining :	$23,333
Topi Niemela	$70,000 (3)
Salary Remaining :	$23,333
Ryder Korczak	$70,000 (3)
Salary Remaining :	$23,333
Corey Andonovski	$62,500 (2)
Salary Remaining :	$20,833
Samuel Laberge	$60,000 (1)
Salary Remaining :	$20,000
Turner Elson	$60,000 (3)
Salary Remaining :	$20,000
Oskar Lindblom	$60,000 (1)
Salary Remaining :	$20,000
Evan Polei	$60,000 (1)
Salary Remaining :	$20,000
Daniel Walcott	$50,000 (4)
Salary Remaining :	$16,667
Josiah Didier	$50,000 (5)
Salary Remaining :	$16,667
Marshall Rifai	$50,000 (4)
Salary Remaining :	$16,667
Walker Duehr	$50,000 (1)
Salary Remaining :	$16,667
Mason Geertsen	$50,000 (4)
Salary Remaining :	$16,667
Will Riedell	$50,000 (4)
Salary Remaining :	$16,667
Josh Healey	$50,000 (4)
Salary Remaining :	$16,667
Ryan MacKinnon	$50,000 (4)
Salary Remaining :	$16,667
Kevin Conley	$50,000 (4)
Salary Remaining :	$16,667
Joey Abate	$50,000 (4)
Salary Remaining :	$16,667
Parker Gahagen	$50,000 (5)
Salary Remaining :	$16,667
Total Farm Players	28
Salary Commitment
Year 2024 : $1,964,403
Year 2025 : $1,644,403
Year 2026 : $1,364,028
Year 2027 : $884,028
Salary Average Commitment
Year 2024 : $1,964,403
Year 2025 : $1,644,403
Year 2026 : $1,364,028
Year 2027 : $884,028

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Arena
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 993 - 99.26%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,993 - 99.75%
Average Income per Game	$126,485
Year to Date Revenue	$632,423
Expense
Pro Players Total Salaries	$83,432,553
Farm Players Total Salaries	$4,724,726
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$5,962,692
Projected Bank Account	$5,962,692

Pro Players Salaries
Johnny Gaudreau (1 Way Contract)	$8,505,000 (2)
-Salary Remaining :	$2,835,000
Brady Tkachuk (1 Way Contract)	$7,795,428 (1)
-Salary Remaining :	$2,598,476
Patrik Laine (1 Way Contract)	$7,438,500 (1)
-Salary Remaining :	$2,479,500
Miro Heiskanen (1 Way Contract)	$7,224,750 (1)
-Salary Remaining :	$2,408,250
Rasmus Dahlin (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$2,250,000
Jack Hughes (1 Way Contract)	$6,480,000 (1)
-Salary Remaining :	$2,160,000
Tyler Bertuzzi (1 Way Contract)	$5,300,000 (4)
-Salary Remaining :	$1,766,667
Radko Gudas (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
Michael Anderson (1 Way Contract)	$3,526,875 (1)
-Salary Remaining :	$1,175,625
Karel Vejmelka (1 Way Contract)	$3,300,000 (5)
-Salary Remaining :	$1,100,000
Anthony Mantha (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$1,083,333
Michael Matheson (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$933,333
Jake Evans (1 Way Contract)	$2,300,000 (5)
-Salary Remaining :	$766,667
Noel Acciari (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$700,000
Blake Lizotte (1 Way Contract)	$2,010,000 (4)
-Salary Remaining :	$670,000
Kailer Yamamoto (1 Way Contract)	$1,650,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$550,000
Derek Ryan	$1,480,000 (3)
-Salary Remaining :	$493,333
Matthew Benning	$1,350,000 (3)
-Salary Remaining :	$450,000
Pierre Engvall	$1,300,000 (5)
-Salary Remaining :	$433,333
William Eklund	$1,250,000 (2)
-Salary Remaining :	$416,667
Mason Appleton	$972,000 (2)
-Salary Remaining :	$324,000
Pyotr Kochetkov	$850,000 (1)
-Salary Remaining :	$283,333
Stefan Noesen	$800,000 (4)
-Salary Remaining :	$266,667
Total Pro Players	23
Salary Commitment
Year 2024 : $83,432,553
Year 2025 : $43,017,000
Year 2026 : $29,490,000
Year 2027 : $21,760,000
Salary Average Commitment
Year 2024 : $83,432,553
Year 2025 : $43,017,000
Year 2026 : $29,490,000
Year 2027 : $21,760,000
Salary Cap with 1 Way Contract
Year 2024 : $81,782,553
Year 2025 : $41,367,000
Year 2026 : $27,840,000
Year 2027 : $21,760,000

Farm Players Salaries
Patrick Maroon	$149,000 (1)
Salary Remaining :	$49,667
Erik Gustafsson	$148,000 (2)
Salary Remaining :	$49,333
Marc Staal	$148,000 (5)
Salary Remaining :	$49,333
Jeremy McKenna	$148,000 (2)
Salary Remaining :	$49,333
Brock McGinn	$148,000 (4)
Salary Remaining :	$49,333
Nathan Todd	$140,000 (2)
Salary Remaining :	$46,667
David Jiricek	$120,000 (2)
Salary Remaining :	$40,000
Rem Pitlick	$110,000 (1)
Salary Remaining :	$36,667
Dylan Holloway	$110,000 (1)
Salary Remaining :	$36,667
Gustav Olofsson	$105,000 (3)
Salary Remaining :	$35,000
Juuso Parssinen	$100,000 (2)
Salary Remaining :	$33,333
Joel Teasdale	$100,000 (1)
Salary Remaining :	$33,333
Sebastian Cossa	$100,000 (3)
Salary Remaining :	$33,333
Chase De Leo	$99,125 (3)
Salary Remaining :	$33,042
Hayden Hodgson	$96,000 (2)
Salary Remaining :	$32,000
Navrin Mutter	$90,000 (4)
Salary Remaining :	$30,000
Adam Cracknell	$90,000 (3)
Salary Remaining :	$30,000
Raphael Lavoie	$87,413 (3)
Salary Remaining :	$29,138
Joel Hofer	$87,188 (5)
Salary Remaining :	$29,063
Samuel Fagemo	$85,250 (4)
Salary Remaining :	$28,417
Leevi Merilainen	$85,000 (2)
Salary Remaining :	$28,333
Dustin Wolf	$85,000 (1)
Salary Remaining :	$28,333
Rourke Chartier	$85,000 (1)
Salary Remaining :	$28,333
Caleb Jones	$84,150 (1)
Salary Remaining :	$28,050
Tyce Thompson	$83,875 (3)
Salary Remaining :	$27,958
Elmer Soderblom	$80,000 (2)
Salary Remaining :	$26,667
Alexander Kisakov	$80,000 (2)
Salary Remaining :	$26,667
Yegor Zamula	$76,725 (4)
Salary Remaining :	$25,575
Olle Lycksell	$75,000 (2)
Salary Remaining :	$25,000
Joseph Cecconi	$75,000 (1)
Salary Remaining :	$25,000
Zack Ostapchuk	$75,000 (3)
Salary Remaining :	$25,000
Vadim Zherenko	$75,000 (2)
Salary Remaining :	$25,000
Remi Poirier	$75,000 (2)
Salary Remaining :	$25,000
Jeremy Davies	$75,000 (1)
Salary Remaining :	$25,000
Carter Savoie	$72,500 (2)
Salary Remaining :	$24,167
Adam Ginning	$70,000 (2)
Salary Remaining :	$23,333
Colten Ellis	$70,000 (3)
Salary Remaining :	$23,333
Mitch Reinke	$66,000 (2)
Salary Remaining :	$22,000
Brendan Perlini	$66,000 (2)
Salary Remaining :	$22,000
Henri Nikkanen	$65,000 (2)
Salary Remaining :	$21,667
Mikael Pyyhtia	$65,000 (3)
Salary Remaining :	$21,667
Andre Lee	$65,000 (1)
Salary Remaining :	$21,667
Santtu Kinnunen	$60,000 (2)
Salary Remaining :	$20,000
William Trudeau	$60,000 (2)
Salary Remaining :	$20,000
Blade Jenkins	$60,000 (1)
Salary Remaining :	$20,000
Peter DiLiberatore	$60,000 (1)
Salary Remaining :	$20,000
Adam Edstrom	$60,000 (3)
Salary Remaining :	$20,000
Ryan Hofer	$60,000 (3)
Salary Remaining :	$20,000
Judd Caulfield	$60,000 (3)
Salary Remaining :	$20,000
Riley Sawchuk	$60,000 (4)
Salary Remaining :	$20,000
Jake Wise	$60,000 (1)
Salary Remaining :	$20,000
Maximus Wanner	$60,000 (1)
Salary Remaining :	$20,000
Aku Raty	$60,000 (3)
Salary Remaining :	$20,000
Mike O'Leary	$54,500 (1)
Salary Remaining :	$18,167
Tate Singleton	$50,000 (5)
Salary Remaining :	$16,667
Tarun Fizer	$50,000 (5)
Salary Remaining :	$16,667
Total Farm Players	56
Salary Commitment
Year 2024 : $4,724,726
Year 2025 : $3,492,076
Year 2026 : $1,810,576
Year 2027 : $795,163
Salary Average Commitment
Year 2024 : $4,724,726
Year 2025 : $3,492,076
Year 2026 : $1,810,576
Year 2027 : $795,163

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$15,071,350
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,392,499
Farm Players Total Salaries	$3,176,339
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$14,900,687
Projected Bank Account	$14,900,687

Pro Players Salaries
Brayden Point (1 Way Contract)	$12,825,000 (5)
-Salary Remaining :	$4,275,000
Brock Nelson (1 Way Contract)	$7,700,000 (2)
-Salary Remaining :	$2,566,667
Mathew Barzal (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$2,500,000
Joshua Morrissey (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$2,250,000
Charlie Coyle (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$2,000,000
Jamie Benn (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$1,916,667
Josh Manson (1 Way Contract)	$5,602,500 (1)
-Salary Remaining :	$1,867,500
Marcus Pettersson (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$1,833,333
Nikolaj Ehlers (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$1,666,667
Lars Eller (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$1,266,667
Yakov Trenin	$3,499,999 (1)
-Salary Remaining :	$1,166,666
Dylan Strome (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$1,100,000
Andrew Peeke (1 Way Contract)	$2,725,000 (2)
-Salary Remaining :	$908,333
Alexis Lafreniere (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$833,333
Owen Power (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$750,000
Jake Sanderson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$666,667
Brock Faber	$2,000,000 (3)
-Salary Remaining :	$666,667
Kevin Lankinen	$1,400,000 (3)
-Salary Remaining :	$466,667
Nick Bjugstad	$1,340,000 (2)
-Salary Remaining :	$446,667
Charlie Lindgren	$975,000 (1)
-Salary Remaining :	$325,000
Simon Holmstrom	$975,000 (5)
-Salary Remaining :	$325,000
Total Pro Players	21
Salary Commitment
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000
Salary Average Commitment
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000
Salary Cap with 1 Way Contract
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000

Farm Players Salaries
Nick Cicek	$150,000 (3)
Salary Remaining :	$50,000
Cal Clutterbuck	$148,000 (4)
Salary Remaining :	$49,333
Nicolas Aube-Kubel	$145,000 (3)
Salary Remaining :	$48,333
Max Jones	$140,000 (2)
Salary Remaining :	$46,667
Colin White	$120,000 (1)
Salary Remaining :	$40,000
Devon Levi	$100,000 (3)
Salary Remaining :	$33,333
Lias Andersson	$98,339 (3)
Salary Remaining :	$32,780
Zachary Massicotte	$90,000 (5)
Salary Remaining :	$30,000
Craig Smith	$90,000 (2)
Salary Remaining :	$30,000
Declan Carlile	$90,000 (3)
Salary Remaining :	$30,000
Cole Clayton	$90,000 (3)
Salary Remaining :	$30,000
Jacob Murray	$90,000 (5)
Salary Remaining :	$30,000
Tristan Allard	$90,000 (5)
Salary Remaining :	$30,000
Jiri Patera	$85,000 (3)
Salary Remaining :	$28,333
Xavier Bourgault	$80,000 (2)
Salary Remaining :	$26,667
Felix Sandstrom	$77,500 (1)
Salary Remaining :	$25,833
Yegor Sokolov	$77,500 (1)
Salary Remaining :	$25,833
Cooper Marody	$75,000 (1)
Salary Remaining :	$25,000
Keegan Kolesar	$75,000 (1)
Salary Remaining :	$25,000
Nils Lundkvist	$75,000 (1)
Salary Remaining :	$25,000
Adam Sykora	$75,000 (3)
Salary Remaining :	$25,000
Francesco Pinelli	$75,000 (3)
Salary Remaining :	$25,000
Ben Meyers	$75,000 (2)
Salary Remaining :	$25,000
Andrew Perrott	$75,000 (4)
Salary Remaining :	$25,000
Fredrik Olofsson	$70,000 (4)
Salary Remaining :	$23,333
Daniil Misyul	$70,000 (3)
Salary Remaining :	$23,333
Owen Headrick	$65,000 (5)
Salary Remaining :	$21,667
Chris Harpur	$65,000 (5)
Salary Remaining :	$21,667
Ryan Fitzgerald	$65,000 (5)
Salary Remaining :	$21,667
C.J. Suess	$65,000 (5)
Salary Remaining :	$21,667
Brandon Coe	$65,000 (2)
Salary Remaining :	$21,667
William Dufour	$65,000 (2)
Salary Remaining :	$21,667
Mikko Kokkonen	$60,000 (2)
Salary Remaining :	$20,000
Pavel Novak	$60,000 (3)
Salary Remaining :	$20,000
Alex Beaucage	$60,000 (1)
Salary Remaining :	$20,000
Magnus Chrona	$60,000 (3)
Salary Remaining :	$20,000
Elliot Desnoyers	$60,000 (2)
Salary Remaining :	$20,000
Zayde Wisdom	$60,000 (2)
Salary Remaining :	$20,000
Total Farm Players	38
Salary Commitment
Year 2024 : $3,176,339
Year 2025 : $2,616,339
Year 2026 : $1,921,339
Year 2027 : $823,000
Salary Average Commitment
Year 2024 : $3,146,339
Year 2025 : $2,586,339
Year 2026 : $1,921,339
Year 2027 : $823,000

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,334,150
Farm Players Total Salaries	$1,987,963
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	($385,365)
Projected Bank Account	($385,365)

Pro Players Salaries
John Gibson (1 Way Contract)	$8,640,000 (3)
-Salary Remaining :	$2,880,000
Jonathan Huberdeau (1 Way Contract)	$7,965,000 (2)
-Salary Remaining :	$2,655,000
Taylor Hall (1 Way Contract)	$6,100,000 (1)
-Salary Remaining :	$2,033,333
Erik Cernak (1 Way Contract)	$5,148,000 (2)
-Salary Remaining :	$1,716,000
Pierre-Luc Dubois (1 Way Contract)	$4,950,000 (3)
-Salary Remaining :	$1,650,000
Samuel Girard (1 Way Contract)	$4,950,000 (3)
-Salary Remaining :	$1,650,000
John Marino (1 Way Contract)	$4,752,000 (3)
-Salary Remaining :	$1,584,000
Oliver Bjorkstrand (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$1,333,333
Jake McCabe	$2,800,000 (3)
-Salary Remaining :	$933,333
Vladislav Namestnikov (1 Way Contract)	$2,520,000 (1)
-Salary Remaining :	$840,000
Matthew Knies	$1,750,000 (3)
-Salary Remaining :	$583,333
Pheonix Copley (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$550,000
Luke Schenn (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$533,333
Ross Colton	$1,113,750 (2)
-Salary Remaining :	$371,250
Thomas Novak	$936,000 (4)
-Salary Remaining :	$312,000
Jordan Spence	$900,000 (1)
-Salary Remaining :	$300,000
Brett Howden	$876,150 (3)
-Salary Remaining :	$292,050
Denis Gurianov (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$283,333
Gustav Lindstrom	$841,500 (2)
-Salary Remaining :	$280,500
Pierre-Olivier Joseph	$816,750 (2)
-Salary Remaining :	$272,250
Riley Tufte	$675,000 (1)
-Salary Remaining :	$225,000
Jonny Brodzinski	$500,000 (2)
-Salary Remaining :	$166,667
Zachary Sanford	$500,000 (1)
-Salary Remaining :	$166,667
Conor Sheary	$500,000 (2)
-Salary Remaining :	$166,667
Total Pro Players	24
Salary Commitment
Year 2024 : $65,334,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000
Salary Average Commitment
Year 2024 : $65,334,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000
Salary Cap with 1 Way Contract
Year 2024 : $64,484,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000

Farm Players Salaries
Callan Foote	$130,000 (1)
Salary Remaining :	$43,333
Shane Wright	$100,000 (3)
Salary Remaining :	$33,333
Brad Lambert	$90,000 (2)
Salary Remaining :	$30,000
Cameron Gaunce	$85,000 (1)
Salary Remaining :	$28,333
Kyle Capobianco	$83,875 (3)
Salary Remaining :	$27,958
Filip Johansson	$80,000 (3)
Salary Remaining :	$26,667
Olivier Rodrigue	$77,500 (3)
Salary Remaining :	$25,833
Will Bitten	$75,600 (1)
Salary Remaining :	$25,200
Samu Tuomaala	$75,000 (3)
Salary Remaining :	$25,000
Nico Myatovic	$75,000 (3)
Salary Remaining :	$25,000
Christian Kyrou	$75,000 (3)
Salary Remaining :	$25,000
Austin Poganski	$74,250 (1)
Salary Remaining :	$24,750
Isaac Ratcliffe	$73,238 (1)
Salary Remaining :	$24,413
Michael Milne	$70,000 (2)
Salary Remaining :	$23,333
Ilya Nikolayev	$70,000 (3)
Salary Remaining :	$23,333
Jake Leschyshyn	$69,000 (1)
Salary Remaining :	$23,000
Raivis Ansons	$65,000 (2)
Salary Remaining :	$21,667
Cedric Pare	$65,000 (1)
Salary Remaining :	$21,667
Matthew Robertson	$60,000 (1)
Salary Remaining :	$20,000
Jesper Vikman	$60,000 (3)
Salary Remaining :	$20,000
Layton Ahac	$60,000 (1)
Salary Remaining :	$20,000
Curtis Douglas	$60,000 (1)
Salary Remaining :	$20,000
Jakub Dobes	$60,000 (3)
Salary Remaining :	$20,000
Joe Gambardella	$54,500 (1)
Salary Remaining :	$18,167
Taylor Fedun	$50,000 (1)
Salary Remaining :	$16,667
Devin Shore	$50,000 (2)
Salary Remaining :	$16,667
Steven Kampfer	$50,000 (2)
Salary Remaining :	$16,667
Josh Wesley	$50,000 (2)
Salary Remaining :	$16,667
Total Farm Players	28
Salary Commitment
Year 2024 : $1,987,962
Year 2025 : $1,131,375
Year 2026 : $756,375
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,987,962
Year 2025 : $1,131,375
Year 2026 : $756,375
Year 2027 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,086,000
Year to Date Revenue	$12,516,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,705,790
Farm Players Total Salaries	$1,693,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$18,213,442
Projected Bank Account	$18,213,442

Pro Players Salaries
Connor McDavid (1 Way Contract)	$11,250,000 (1)
-Salary Remaining :	$3,750,000
Sam Reinhart (1 Way Contract)	$8,775,000 (5)
-Salary Remaining :	$2,925,000
Connor Hellebuyck (1 Way Contract)	$8,324,999 (2)
-Salary Remaining :	$2,775,000
Mats Zuccarello (1 Way Contract)	$7,200,000 (1)
-Salary Remaining :	$2,400,000
J.T. Miller	$7,087,500 (2)
-Salary Remaining :	$2,362,500
Morgan Rielly (1 Way Contract)	$5,850,000 (1)
-Salary Remaining :	$1,950,000
Auston Matthews (1 Way Contract)	$5,761,924 (2)
-Salary Remaining :	$1,920,641
Brad Marchand (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
Jonas Brodin (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$1,500,000
Rasmus Andersson (1 Way Contract)	$4,095,000 (1)
-Salary Remaining :	$1,365,000
Timo Meier (1 Way Contract)	$3,510,000 (4)
-Salary Remaining :	$1,170,000
Jared Spurgeon (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$1,166,667
Matt Roy (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$1,100,000
Jonathan Quick (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$833,333
Sean Durzi (1 Way Contract)	$1,870,000 (4)
-Salary Remaining :	$623,333
Viktor Arvidsson (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$583,333
Troy Terry (1 Way Contract)	$1,550,000 (2)
-Salary Remaining :	$516,667
Mason Marchment	$1,100,000 (3)
-Salary Remaining :	$366,667
Sam Steel	$950,000 (2)
-Salary Remaining :	$316,667
Daniil Miromanov	$834,867 (2)
-Salary Remaining :	$278,289
Mathieu Joseph	$796,500 (3)
-Salary Remaining :	$265,500
Sam Carrick	$700,000 (3)
-Salary Remaining :	$233,333
David Kampf	$500,000 (5)
-Salary Remaining :	$166,667
Total Pro Players	23
Salary Commitment
Year 2024 : $90,705,790
Year 2025 : $54,810,790
Year 2026 : $32,061,500
Year 2027 : $24,965,000
Salary Average Commitment
Year 2024 : $94,215,790
Year 2025 : $58,320,790
Year 2026 : $32,061,500
Year 2027 : $24,965,000
Salary Cap with 1 Way Contract
Year 2024 : $90,705,790
Year 2025 : $54,810,790
Year 2026 : $28,551,500
Year 2027 : $21,455,000

Farm Players Salaries
Jack Studnicka	$140,000 (1)
Salary Remaining :	$46,667
Joel Kiviranta	$126,000 (2)
Salary Remaining :	$42,000
Hunter Shepard	$108,500 (4)
Salary Remaining :	$36,167
Brendan Gaunce	$89,500 (4)
Salary Remaining :	$29,833
Isak Rosen	$80,000 (2)
Salary Remaining :	$26,667
Benoit-Olivier Groulx	$69,750 (2)
Salary Remaining :	$23,250
Matthew Strome	$65,000 (1)
Salary Remaining :	$21,667
Tristen Nielsen	$65,000 (2)
Salary Remaining :	$21,667
Jarid Lukosevicius	$50,000 (1)
Salary Remaining :	$16,667
Casey Dornbach	$50,000 (5)
Salary Remaining :	$16,667
Peyton Jones	$50,000 (5)
Salary Remaining :	$16,667
Xavier Ouellet	$50,000 (5)
Salary Remaining :	$16,667
Ken Appleby	$50,000 (5)
Salary Remaining :	$16,667
Kyle Rau	$50,000 (5)
Salary Remaining :	$16,667
Matt Tomkins	$50,000 (5)
Salary Remaining :	$16,667
Patrik Koch	$50,000 (5)
Salary Remaining :	$16,667
Steven Fogarty	$50,000 (4)
Salary Remaining :	$16,667
Mason Jobst	$50,000 (1)
Salary Remaining :	$16,667
Austin Osmanski	$50,000 (4)
Salary Remaining :	$16,667
Dean Stewart	$50,000 (3)
Salary Remaining :	$16,667
Aidan Fulp	$50,000 (5)
Salary Remaining :	$16,667
Bryan Yoon	$50,000 (5)
Salary Remaining :	$16,667
Cameron Wright	$50,000 (5)
Salary Remaining :	$16,667
Alex Belzile	$50,000 (3)
Salary Remaining :	$16,667
Louis Boudon	$50,000 (5)
Salary Remaining :	$16,667
Joseph Duszak	$50,000 (5)
Salary Remaining :	$16,667
Dustin Tokarski	$50,000 (3)
Salary Remaining :	$16,667
Cavan Fitzgerald	$0 (0)
Salary Remaining :	$0
Alex Kannok Leipert	$0 (0)
Salary Remaining :	$0
Matej Pekar	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 2024 : $1,693,750
Year 2025 : $1,388,750
Year 2026 : $1,048,000
Year 2027 : $898,000
Salary Average Commitment
Year 2024 : $1,693,750
Year 2025 : $1,388,750
Year 2026 : $1,048,000
Year 2027 : $898,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 984 - 98.40%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,984 - 99.47%
Average Income per Game	$126,292
Year to Date Revenue	$378,877
Expense
Pro Players Total Salaries	$94,162,167
Farm Players Total Salaries	$3,519,983
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,625,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	($7,805,244)
Projected Bank Account	($7,805,244)

Pro Players Salaries
Logan Couture (1 Way Contract)	$13,500,000 (1)
-Salary Remaining :	$4,500,000
Frederik Andersen (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$2,666,667
Cole Caufield	$7,457,500 (2)
-Salary Remaining :	$2,485,833
Shea Theodore (1 Way Contract)	$6,556,335 (4)
-Salary Remaining :	$2,185,445
Brandon Saad (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$1,916,667
Christopher Tanev (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
Jordan Eberle (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$1,666,667
Nick Jensen (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
Filip Chytil (1 Way Contract)	$4,437,500 (2)
-Salary Remaining :	$1,479,167
Sean Walker	$4,000,000 (5)
-Salary Remaining :	$1,333,333
Adam Lowry (1 Way Contract)	$3,833,332 (1)
-Salary Remaining :	$1,277,777
Scott Wedgewood (1 Way Contract)	$3,000,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
Alexander Wennberg (1 Way Contract)	$2,925,000 (2)
-Salary Remaining :	$975,000
Martin Fehervary (1 Way Contract)	$2,541,250 (1)
-Salary Remaining :	$847,083
Oliver Kylington (1 Way Contract)	$2,499,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$833,000
Luke Kunin (1 Way Contract)	$2,277,000 (2)
-Salary Remaining :	$759,000
Marc-Andre Fleury (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$750,000
Wyatt Johnston (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$583,333
Sean Kuraly (1 Way Contract)	$1,606,500 (1)
-Salary Remaining :	$535,500
Marcus Foligno (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$500,000
Colin Blackwell	$1,480,000 (3)
-Salary Remaining :	$493,333
Dylan Samberg	$1,400,000 (2)
-Salary Remaining :	$466,667
Pavel Dorofeyev	$948,750 (4)
-Salary Remaining :	$316,250
Ryan Poehling	$750,000 (1)
-Salary Remaining :	$250,000
Jaycob Megna	$700,000 (4)
-Salary Remaining :	$233,333
Total Pro Players	25
Salary Commitment
Year 2024 : $94,162,167
Year 2025 : $59,432,085
Year 2026 : $26,185,085
Year 2027 : $15,205,085
Salary Average Commitment
Year 2024 : $92,662,167
Year 2025 : $57,932,085
Year 2026 : $24,685,085
Year 2027 : $13,705,085
Salary Cap with 1 Way Contract
Year 2024 : $88,663,167
Year 2025 : $56,432,085
Year 2026 : $23,185,085
Year 2027 : $12,205,085

Farm Players Salaries
Chase Wheatcroft	$150,000 (1)
Salary Remaining :	$50,000
Tyson Jost	$149,500 (1)
Salary Remaining :	$49,833
Lukas Reichel	$100,000 (1)
Salary Remaining :	$33,333
Shakir Mukhamadullin	$100,000 (2)
Salary Remaining :	$33,333
Robert Bortuzzo	$100,000 (3)
Salary Remaining :	$33,333
Jacob Lucchini	$97,500 (3)
Salary Remaining :	$32,500
Uvis Balinskis	$97,500 (5)
Salary Remaining :	$32,500
AJ Greer	$91,500 (3)
Salary Remaining :	$30,500
Jasper Weatherby	$85,000 (1)
Salary Remaining :	$28,333
Keith Petruzzelli	$81,750 (1)
Salary Remaining :	$27,250
Cam Morrison	$80,000 (4)
Salary Remaining :	$26,667
Gabriel Fortier	$77,500 (2)
Salary Remaining :	$25,833
Jakub Skarek	$77,500 (2)
Salary Remaining :	$25,833
Henrik Rybinski	$77,325 (1)
Salary Remaining :	$25,775
John Farinacci	$75,000 (3)
Salary Remaining :	$25,000
Donovan Sebrango	$70,408 (1)
Salary Remaining :	$23,469
Hunter McKown	$70,000 (2)
Salary Remaining :	$23,333
Domenick Fensore	$70,000 (3)
Salary Remaining :	$23,333
Dmitri Kuzmin	$70,000 (3)
Salary Remaining :	$23,333
Artyom Anisimov	$70,000 (4)
Salary Remaining :	$23,333
Vincent Iorio	$70,000 (2)
Salary Remaining :	$23,333
Filip Engaras	$70,000 (4)
Salary Remaining :	$23,333
Jacob Gaucher	$70,000 (4)
Salary Remaining :	$23,333
Jack Matier	$65,000 (3)
Salary Remaining :	$21,667
Samuel Knazko	$65,000 (2)
Salary Remaining :	$21,667
Lukas Rousek	$65,000 (1)
Salary Remaining :	$21,667
Nathan Legare	$65,000 (1)
Salary Remaining :	$21,667
Xavier Simoneau	$65,000 (2)
Salary Remaining :	$21,667
Mitchell Gibson	$65,000 (3)
Salary Remaining :	$21,667
Adam Raska	$62,500 (1)
Salary Remaining :	$20,833
Albert Johansson	$62,500 (2)
Salary Remaining :	$20,833
Isaiah Saville	$62,500 (1)
Salary Remaining :	$20,833
Adam Wilsby	$62,500 (2)
Salary Remaining :	$20,833
Nicolas Beaudin	$60,000 (1)
Salary Remaining :	$20,000
Topias Vilen	$60,000 (3)
Salary Remaining :	$20,000
Jackson Cates	$60,000 (1)
Salary Remaining :	$20,000
James Malatesta	$60,000 (3)
Salary Remaining :	$20,000
Jalen Luypen	$60,000 (3)
Salary Remaining :	$20,000
Curtis Hall	$60,000 (1)
Salary Remaining :	$20,000
Hugh McGing	$60,000 (1)
Salary Remaining :	$20,000
Ilya Usov	$60,000 (2)
Salary Remaining :	$20,000
Colton Poolman	$60,000 (1)
Salary Remaining :	$20,000
Clay Stevenson	$60,000 (3)
Salary Remaining :	$20,000
Peetro Seppala	$60,000 (2)
Salary Remaining :	$20,000
Nikita Novikov	$60,000 (3)
Salary Remaining :	$20,000
Jordy Bellerive	$55,000 (2)
Salary Remaining :	$18,333
Artyom Grushnikov	$54,500 (1)
Salary Remaining :	$18,167
Marc Del Gaizo	$50,000 (1)
Salary Remaining :	$16,667
Total Farm Players	48
Salary Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500
Salary Average Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,264,709
Farm Players Total Salaries	$1,693,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	($9,641,456)
Projected Bank Account	($9,641,456)

Pro Players Salaries
Quinton Byfield	$7,800,000 (5)
-Salary Remaining :	$2,600,000
Nico Hischier (1 Way Contract)	$6,525,000 (2)
-Salary Remaining :	$2,175,000
Artem Zub (1 Way Contract)	$6,210,000 (5)
-Salary Remaining :	$2,070,000
Nick Schmaltz (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$1,666,667
Kyle Palmieri (1 Way Contract)	$4,850,000 (1)
-Salary Remaining :	$1,616,667
Jason Zucker (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$1,416,667
Brenden Dillon (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,333,333
Nate Schmidt (1 Way Contract)	$3,850,000 (3)
-Salary Remaining :	$1,283,333
Yanni Gourde (1 Way Contract)	$3,450,000 (4)
-Salary Remaining :	$1,150,000
Jeremy Swayman	$3,440,250 (3)
-Salary Remaining :	$1,146,750
Martin Jones (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,000,000
Mackenzie Blackwood (1 Way Contract)	$2,772,000 (1)
-Salary Remaining :	$924,000
Mitchell Weeks (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$833,333
Reilly Smith (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$833,333
Nicolas Hague (1 Way Contract)	$2,271,209 (3)
-Salary Remaining :	$757,070
Austin Watson (1 Way Contract)	$2,025,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$675,000
Nicklas Backstrom (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$666,667
Luke Hughes (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$666,667
Jarred Tinordi (1 Way Contract)	$1,550,000 (3)
-Salary Remaining :	$516,667
Rasmus Kupari	$1,400,000 (1)
-Salary Remaining :	$466,667
Ryan Donato (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$433,333
Kevin Bahl	$1,039,500 (4)
-Salary Remaining :	$346,500
Juuso Valimaki (1 Way Contract)	$990,000 (3)
-Salary Remaining :	$330,000
Cole Perfetti	$900,000 (1)
-Salary Remaining :	$300,000
Logan Stanley	$891,000 (2)
-Salary Remaining :	$297,000
Taylor Raddysh	$750,750 (2)
-Salary Remaining :	$250,250
Total Pro Players	26
Salary Commitment
Year 2024 : $77,264,709
Year 2025 : $61,017,709
Year 2026 : $44,350,959
Year 2027 : $25,999,500
Salary Average Commitment
Year 2024 : $77,264,709
Year 2025 : $61,017,709
Year 2026 : $44,350,959
Year 2027 : $25,999,500
Salary Cap with 1 Way Contract
Year 2024 : $70,739,709
Year 2025 : $56,517,709
Year 2026 : $42,350,959
Year 2027 : $25,999,500

Farm Players Salaries
Anthony Deangelo	$149,500 (5)
Salary Remaining :	$49,833
Brendan Lemieux	$140,000 (5)
Salary Remaining :	$46,667
Ozzy Wiesblatt	$100,000 (2)
Salary Remaining :	$33,333
Aaron Dell	$99,500 (1)
Salary Remaining :	$33,167
Jakub Zboril	$79,750 (1)
Salary Remaining :	$26,583
Nikita Chibrikov	$75,000 (3)
Salary Remaining :	$25,000
Farm Player 17	$70,000 (1)
Salary Remaining :	$23,333
Lucas Edmonds	$70,000 (2)
Salary Remaining :	$23,333
Farm Player 19	$70,000 (1)
Salary Remaining :	$23,333
Roni Hirvonen	$70,000 (3)
Salary Remaining :	$23,333
Ryan Winterton	$70,000 (3)
Salary Remaining :	$23,333
Farm Player 115	$70,000 (1)
Salary Remaining :	$23,333
Daniel Torgersson	$65,000 (2)
Salary Remaining :	$21,667
Tyler Kleven	$65,000 (3)
Salary Remaining :	$21,667
Tyson Hinds	$65,000 (3)
Salary Remaining :	$21,667
Thomas Milic	$65,000 (3)
Salary Remaining :	$21,667
Nico Daws	$65,000 (2)
Salary Remaining :	$21,667
Jake Massie	$65,000 (1)
Salary Remaining :	$21,667
Marcel Marcel	$60,000 (3)
Salary Remaining :	$20,000
Brayden Tracey	$60,000 (1)
Salary Remaining :	$20,000
Corey Schueneman	$60,000 (1)
Salary Remaining :	$20,000
Antti Saarela	$60,000 (1)
Salary Remaining :	$20,000
Total Farm Players	22
Salary Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500
Salary Average Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gaylord Entertainment Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,095,579
Year to Date Revenue	$14,669,050
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$91,750,512
Farm Players Total Salaries	$1,792,334
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$8,985,880
Projected Bank Account	$8,985,880

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$10,300,000 (2)
-Salary Remaining :	$3,433,333
Tyler Seguin (1 Way Contract)	$8,950,000 (1)
-Salary Remaining :	$2,983,333
Vladimir Tarasenko (1 Way Contract)	$7,300,000 (1)
-Salary Remaining :	$2,433,333
Clayton Keller (1 Way Contract)	$6,113,250 (1)
-Salary Remaining :	$2,037,750
Ville Husso (1 Way Contract)	$6,069,069 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,023,023
Jakob Chychrun (1 Way Contract)	$5,060,000 (1)
-Salary Remaining :	$1,686,667
Laurent Brossoit	$5,000,000 (1)
-Salary Remaining :	$1,666,667
John Carlson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,666,667
Mikael Backlund (1 Way Contract)	$4,666,666 (3)
-Salary Remaining :	$1,555,555
Ben Chiarot (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$1,400,000
Nick Leddy	$4,000,000 (3)
-Salary Remaining :	$1,333,333
Gustav Nyquist (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$1,266,667
Martin Necas (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$1,250,000
Ryan Graves (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$1,100,000
Nico Sturm (1 Way Contract)	$2,340,000 (2)
-Salary Remaining :	$780,000
Anton Lundell (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$750,000
Erik Gudbranson (1 Way Contract)	$1,707,777 (1)
-Salary Remaining :	$569,259
Jeff Carter	$1,495,000 (5)
-Salary Remaining :	$498,333
Dakota Joshua	$1,237,500 (5)
-Salary Remaining :	$412,500
Ty Dellandrea	$1,125,000 (5)
-Salary Remaining :	$375,000
Michael Eyssimont	$1,120,000 (5)
-Salary Remaining :	$373,333
Erik Johnson	$1,100,000 (5)
-Salary Remaining :	$366,667
Kyle Okposo	$1,000,000 (2)
-Salary Remaining :	$333,333
Filip Gustavsson	$866,250 (1)
-Salary Remaining :	$288,750
Total Pro Players	24
Salary Commitment
Year 2024 : $91,750,512
Year 2025 : $41,503,235
Year 2026 : $27,863,235
Year 2027 : $9,377,500
Salary Average Commitment
Year 2024 : $91,750,512
Year 2025 : $41,503,235
Year 2026 : $27,863,235
Year 2027 : $9,377,500
Salary Cap with 1 Way Contract
Year 2024 : $85,681,443
Year 2025 : $35,434,166
Year 2026 : $21,794,166
Year 2027 : $9,377,500

Farm Players Salaries
Brandt Clarke	$140,000 (3)
Salary Remaining :	$46,667
Adam Brooks	$106,750 (4)
Salary Remaining :	$35,583
Derrick Pouliot	$100,000 (2)
Salary Remaining :	$33,333
Vinni Lettieri	$97,167 (2)
Salary Remaining :	$32,389
Jeff Kubiak	$85,000 (2)
Salary Remaining :	$28,333
Boris Katchouk	$83,417 (2)
Salary Remaining :	$27,806
Jesse Ylonen	$82,500 (3)
Salary Remaining :	$27,500
Michael Pezzetta	$82,500 (2)
Salary Remaining :	$27,500
Nolan Allan	$80,000 (3)
Salary Remaining :	$26,667
Michael Karow	$80,000 (3)
Salary Remaining :	$26,667
Taylor Ward	$75,000 (2)
Salary Remaining :	$25,000
William Wallinder	$75,000 (3)
Salary Remaining :	$25,000
Alex Stalock	$75,000 (1)
Salary Remaining :	$25,000
Landon Slaggert	$70,000 (3)
Salary Remaining :	$23,333
Garret Sparks	$70,000 (5)
Salary Remaining :	$23,333
Gage Goncalves	$70,000 (1)
Salary Remaining :	$23,333
Farm Goalie 18	$70,000 (1)
Salary Remaining :	$23,333
FarmPlay1	$70,000 (1)
Salary Remaining :	$23,333
Kyle Clifford	$60,000 (3)
Salary Remaining :	$20,000
Nick Wolff	$60,000 (1)
Salary Remaining :	$20,000
Nick Jones	$60,000 (1)
Salary Remaining :	$20,000
Robbie Russo	$50,000 (4)
Salary Remaining :	$16,667
Ethan Prow	$50,000 (4)
Salary Remaining :	$16,667
Total Farm Players	23
Salary Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750
Salary Average Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,977 - 98.85%
Farm Level 2:	1000 - $15 - 979 - 97.85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$4,306,100
Farm
Home Games Left	0
Average Attendance - %	2,956 - 98.52%
Average Income per Game	$124,970
Year to Date Revenue	$249,940
Expense
Pro Players Total Salaries	$80,917,891
Farm Players Total Salaries	$2,310,765
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,422,135
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,017,855
Projected Bank Account	$36,017,855

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$12,920,000 (3)
-Salary Remaining :	$4,306,667
Cale Makar (1 Way Contract)	$8,910,000 (2)
-Salary Remaining :	$2,970,000
Joshua Norris (1 Way Contract)	$7,870,500 (2)
-Salary Remaining :	$2,623,500
Noah Hanifin (1 Way Contract)	$6,615,000 (1)
-Salary Remaining :	$2,205,000
Mika Zibanejad (1 Way Contract)	$5,725,000 (1)
-Salary Remaining :	$1,908,333
Jordan Binnington (1 Way Contract)	$5,650,000 (3)
-Salary Remaining :	$1,883,333
Mattias Ekholm (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$1,583,333
Bryan Rust (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$1,500,000
Ryan Nugent-Hopkins (1 Way Contract)	$4,050,000 (2)
-Salary Remaining :	$1,350,000
Joe Pavelski (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,166,667
Casey Mittelstadt (1 Way Contract)	$2,587,500 (2)
-Salary Remaining :	$862,500
Alexander Romanov (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$750,000
TJ Brodie (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$750,000
Juraj Slafkovsky (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$500,000
Connor Zary	$1,400,000 (1)
-Salary Remaining :	$466,667
Michael Rasmussen	$1,314,000 (1)
-Salary Remaining :	$438,000
Marco Rossi	$1,250,000 (1)
-Salary Remaining :	$416,667
Isac Lundestrom	$983,391 (3)
-Salary Remaining :	$327,797
Daniel Sprong	$877,500 (4)
-Salary Remaining :	$292,500
Urho Vaakanainen	$765,000 (1)
-Salary Remaining :	$255,000
Samuel Ersson	$650,000 (1)
-Salary Remaining :	$216,667
Ty Emberson	$600,000 (1)
-Salary Remaining :	$200,000
Total Pro Players	22
Salary Commitment
Year 2024 : $80,917,891
Year 2025 : $56,848,891
Year 2026 : $34,430,891
Year 2027 : $877,500
Salary Average Commitment
Year 2024 : $80,917,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500
Salary Cap with 1 Way Contract
Year 2024 : $80,917,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500

Farm Players Salaries
Skyler Brind'Amour	$135,000 (5)
Salary Remaining :	$45,000
Cal Petersen	$100,425 (2)
Salary Remaining :	$33,475
Jesper Wallstedt	$100,000 (2)
Salary Remaining :	$33,333
Mavrik Bourque	$100,000 (2)
Salary Remaining :	$33,333
Marco Scandella	$97,500 (3)
Salary Remaining :	$32,500
Jacob MacDonald	$90,000 (4)
Salary Remaining :	$30,000
Cole Schneider	$90,000 (3)
Salary Remaining :	$30,000
Drake Caggiula	$90,000 (4)
Salary Remaining :	$30,000
Emil Bemstrom	$89,100 (4)
Salary Remaining :	$29,700
Will Butcher	$85,000 (4)
Salary Remaining :	$28,333
Vasili Ponomarev	$85,000 (1)
Salary Remaining :	$28,333
Dillon Heatherington	$85,000 (4)
Salary Remaining :	$28,333
Matt Filipe	$85,000 (4)
Salary Remaining :	$28,333
Charles Hudon	$85,000 (4)
Salary Remaining :	$28,333
Mackenzie Entwistle	$82,800 (3)
Salary Remaining :	$27,600
Matthew Phillips	$82,500 (1)
Salary Remaining :	$27,500
Wade Allison	$77,715 (3)
Salary Remaining :	$25,905
John Leonard	$76,725 (4)
Salary Remaining :	$25,575
Dave Gust	$76,250 (1)
Salary Remaining :	$25,417
Matt Kiersted	$76,250 (1)
Salary Remaining :	$25,417
Josh Mahura	$74,250 (1)
Salary Remaining :	$24,750
Gage Quinney	$70,000 (4)
Salary Remaining :	$23,333
Montana Onyebuchi	$70,000 (3)
Salary Remaining :	$23,333
Tyler Madden	$69,750 (2)
Salary Remaining :	$23,250
Drew Helleson	$65,000 (1)
Salary Remaining :	$21,667
Zach Sawchenko	$62,500 (1)
Salary Remaining :	$20,833
Colton White	$60,000 (1)
Salary Remaining :	$20,000
Nicolas Deslauriers	$50,000 (2)
Salary Remaining :	$16,667
Total Farm Players	28
Salary Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825
Salary Average Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$6,459,150
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,557,287
Farm Players Total Salaries	$1,740,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,175,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	($447,071)
Projected Bank Account	($447,071)

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$11,500,000 (5)
-Salary Remaining :	$3,833,333
Elias Pettersson (1 Way Contract)	$7,276,500 (3)
-Salary Remaining :	$2,425,500
Mikael Granlund (1 Way Contract)	$6,450,000 (5)
-Salary Remaining :	$2,150,000
Alex Tuch (1 Way Contract)	$6,430,000 (5)
-Salary Remaining :	$2,143,333
Alex Pietrangelo (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$2,100,000
Blake Coleman (1 Way Contract)	$5,770,000 (5)
-Salary Remaining :	$1,923,333
Zach Hyman (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$1,916,667
Jamie Oleksiak (1 Way Contract)	$5,309,000 (5)
-Salary Remaining :	$1,769,667
Mitchell Marner (1 Way Contract)	$4,906,350 (1)
-Salary Remaining :	$1,635,450
Esa Lindell (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$1,500,000
David Savard (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$1,500,000
Jani Hakanpaa (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,000,000
Linus Ullmark (1 Way Contract)	$2,925,000 (1)
-Salary Remaining :	$975,000
Shane Pinto (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$583,333
Shayne Gostisbehere (1 Way Contract)	$1,750,000 (5)
-Salary Remaining :	$583,333
Joel Eriksson Ek (1 Way Contract)	$1,673,437 (1)
-Salary Remaining :	$557,812
Tyler Motte	$860,000 (5)
-Salary Remaining :	$286,667
Devin Cooley	$782,000 (1)
-Salary Remaining :	$260,667
Beck Malenstyn	$625,000 (1)
-Salary Remaining :	$208,333
Matthew Boucher	$500,000 (1)
-Salary Remaining :	$166,667
Total Pro Players	20
Salary Commitment
Year 2024 : $82,557,287
Year 2025 : $72,395,500
Year 2026 : $67,645,500
Year 2027 : $38,069,000
Salary Average Commitment
Year 2024 : $82,557,287
Year 2025 : $66,645,500
Year 2026 : $61,895,500
Year 2027 : $38,069,000
Salary Cap with 1 Way Contract
Year 2024 : $82,557,287
Year 2025 : $66,645,500
Year 2026 : $61,895,500
Year 2027 : $38,069,000

Farm Players Salaries
Joel L'Esperance	$101,500 (4)
Salary Remaining :	$33,833
Hendrix Lapierre	$100,000 (2)
Salary Remaining :	$33,333
Chase Priskie	$93,000 (2)
Salary Remaining :	$31,000
Bryce Kindopp	$87,875 (1)
Salary Remaining :	$29,292
Jacob Peterson	$85,000 (1)
Salary Remaining :	$28,333
Matt Donovan	$80,000 (5)
Salary Remaining :	$26,667
Nicholas Robertson	$80,000 (1)
Salary Remaining :	$26,667
Marc McLaughlin	$75,000 (1)
Salary Remaining :	$25,000
Brady Lyle	$73,625 (1)
Salary Remaining :	$24,542
Farm Goalie 22	$70,000 (1)
Salary Remaining :	$23,333
FarmGoal4	$70,000 (1)
Salary Remaining :	$23,333
Mikhail Abramov	$70,000 (1)
Salary Remaining :	$23,333
Jack Finley	$67,500 (2)
Salary Remaining :	$22,500
Bobby Trivigno	$67,500 (2)
Salary Remaining :	$22,500
Eemil Viro	$65,000 (2)
Salary Remaining :	$21,667
Justin Sourdif	$65,000 (2)
Salary Remaining :	$21,667
John Ludvig	$65,000 (2)
Salary Remaining :	$21,667
Keean Washkurak	$65,000 (1)
Salary Remaining :	$21,667
Lukas Svejkovsky	$65,000 (2)
Salary Remaining :	$21,667
Dennis Cesana	$60,000 (1)
Salary Remaining :	$20,000
Brendan Warren	$60,000 (1)
Salary Remaining :	$20,000
Artem Guryev	$60,000 (3)
Salary Remaining :	$20,000
Jake Livingstone	$60,000 (1)
Salary Remaining :	$20,000
Fyodor Svechkov	$54,500 (1)
Salary Remaining :	$18,167
Total Farm Players	24
Salary Commitment
Year 2024 : $1,740,500
Year 2025 : $829,500
Year 2026 : $241,500
Year 2027 : $181,500
Salary Average Commitment
Year 2024 : $1,740,500
Year 2025 : $829,500
Year 2026 : $241,500
Year 2027 : $181,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,999 - 99.97%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$10,765,250
Farm
Home Games Left	0
Average Attendance - %	2,999 - 99.98%
Average Income per Game	$126,619
Year to Date Revenue	$633,094
Expense
Pro Players Total Salaries	$82,135,250
Farm Players Total Salaries	$2,892,179
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$25,289,980
Projected Bank Account	$25,289,980

Pro Players Salaries
Patrick Kane (1 Way Contract)	$11,000,000 (1)
-Salary Remaining :	$3,666,667
Dylan Larkin (1 Way Contract)	$7,137,000 (4)
-Salary Remaining :	$2,379,000
Dylan Cozens (1 Way Contract)	$6,390,000 (3)
-Salary Remaining :	$2,130,000
Kris Letang (1 Way Contract)	$5,550,000 (1)
-Salary Remaining :	$1,850,000
Ryan McDonagh (1 Way Contract)	$5,352,000 (1)
-Salary Remaining :	$1,784,000
Connor Murphy (1 Way Contract)	$4,851,000 (1)
-Salary Remaining :	$1,617,000
Josh Anderson (1 Way Contract)	$4,600,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,533,333
Alexandar Georgiev (1 Way Contract)	$4,590,000 (5)
-Salary Remaining :	$1,530,000
Pavel Zacha (1 Way Contract)	$4,275,000 (1)
-Salary Remaining :	$1,425,000
Drew Doughty (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$1,300,000
Evan Bouchard (1 Way Contract)	$3,860,000 (3)
-Salary Remaining :	$1,286,667
Nicolas Roy	$3,780,000 (5)
-Salary Remaining :	$1,260,000
Cam Talbot (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,166,667
Dmitry Orlov (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$1,066,667
Dawson Mercer (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$750,000
Ivan Barbashev	$1,460,250 (1)
-Salary Remaining :	$486,750
Jack McBain	$1,250,000 (1)
-Salary Remaining :	$416,667
Ridly Greig	$1,000,000 (2)
-Salary Remaining :	$333,333
Gabriel Vilardi	$948,750 (3)
-Salary Remaining :	$316,250
Drew O'Connor	$925,000 (1)
-Salary Remaining :	$308,333
Paul Cotter	$891,250 (2)
-Salary Remaining :	$297,083
Joseph Veleno	$825,000 (2)
-Salary Remaining :	$275,000
Matthew Kessel	$600,000 (1)
-Salary Remaining :	$200,000
Total Pro Players	23
Salary Commitment
Year 2024 : $82,135,250
Year 2025 : $44,622,000
Year 2026 : $34,505,750
Year 2027 : $20,107,000
Salary Average Commitment
Year 2024 : $82,135,250
Year 2025 : $44,622,000
Year 2026 : $34,505,750
Year 2027 : $20,107,000
Salary Cap with 1 Way Contract
Year 2024 : $77,535,250
Year 2025 : $40,022,000
Year 2026 : $29,905,750
Year 2027 : $15,507,000

Farm Players Salaries
Ivan Ivan	$150,000 (5)
Salary Remaining :	$50,000
Xavier Parent	$148,500 (4)
Salary Remaining :	$49,500
Samuel Houde	$148,000 (4)
Salary Remaining :	$49,333
Adam Scheel	$130,000 (1)
Salary Remaining :	$43,333
Hunter Jones	$130,000 (1)
Salary Remaining :	$43,333
Henry Thrun	$100,000 (3)
Salary Remaining :	$33,333
Dennis Cholowski	$99,000 (1)
Salary Remaining :	$33,000
Libor Hajek	$96,154 (1)
Salary Remaining :	$32,051
Joakim Kemell	$90,000 (2)
Salary Remaining :	$30,000
Ian Mitchell	$85,250 (4)
Salary Remaining :	$28,417
Thomas Bordeleau	$85,000 (2)
Salary Remaining :	$28,333
Kristian Reichel	$82,775 (1)
Salary Remaining :	$27,592
Nikita Alexandrov	$82,500 (1)
Salary Remaining :	$27,500
Sheldon Rempal	$82,500 (1)
Salary Remaining :	$27,500
Alex Turcotte	$77,500 (3)
Salary Remaining :	$25,833
Jonathan Gruden	$77,500 (2)
Salary Remaining :	$25,833
Trent Miner	$77,500 (3)
Salary Remaining :	$25,833
Robert Mastrosimone	$75,000 (3)
Salary Remaining :	$25,000
Carter Mazur	$70,000 (3)
Salary Remaining :	$23,333
Jacob Ingham	$70,000 (1)
Salary Remaining :	$23,333
Martin Chromiak	$65,000 (2)
Salary Remaining :	$21,667
Mattias Norlinder	$65,000 (2)
Salary Remaining :	$21,667
Strauss Mann	$65,000 (2)
Salary Remaining :	$21,667
Oskari Salminen	$65,000 (2)
Salary Remaining :	$21,667
Robin Salo	$65,000 (1)
Salary Remaining :	$21,667
Jakub Demek	$65,000 (3)
Salary Remaining :	$21,667
Amadeus Lombardi	$65,000 (3)
Salary Remaining :	$21,667
Travis Mitchell	$60,000 (3)
Salary Remaining :	$20,000
Michael Vukojevic	$60,000 (1)
Salary Remaining :	$20,000
Jason Polin	$60,000 (1)
Salary Remaining :	$20,000
David Spacek	$60,000 (3)
Salary Remaining :	$20,000
Hunter Skinner	$60,000 (1)
Salary Remaining :	$20,000
Josiah Slavin	$60,000 (1)
Salary Remaining :	$20,000
Jack Thompson	$60,000 (2)
Salary Remaining :	$20,000
Maxim Cajkovic	$60,000 (1)
Salary Remaining :	$20,000
Total Farm Players	35
Salary Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750
Salary Average Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Center
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,991 - 99.55%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,991 - 99.70%
Average Income per Game	$126,181
Year to Date Revenue	$883,265
Expense
Pro Players Total Salaries	$49,229,452
Farm Players Total Salaries	$2,277,417
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$10,400,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$17,542,416
Projected Bank Account	$17,542,416

Pro Players Salaries
Blake Wheeler (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$3,000,000
Evgeni Malkin (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$2,666,667
Mike Hoffman (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$1,250,000
Zach Whitecloud (1 Way Contract)	$2,970,000 (3)
-Salary Remaining :	$990,000
Pavel Cajan (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$833,333
Evgeny Kuznetsov (1 Way Contract)	$2,150,000 (1)
-Salary Remaining :	$716,667
Anthony Beauvillier (1 Way Contract)	$2,079,000 (1)
-Salary Remaining :	$693,000
Evan Rodrigues (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$666,667
Jamie Drysdale	$1,955,000 (1)
-Salary Remaining :	$651,667
Riley Stillman	$1,481,667 (2)
-Salary Remaining :	$493,889
Dmitry Kulikov	$1,450,000 (3)
-Salary Remaining :	$483,333
Casey DeSmith	$1,400,000 (3)
-Salary Remaining :	$466,667
T.J Oshie	$1,350,000 (1)
-Salary Remaining :	$450,000
Garrett Roe	$1,300,000 (5)
-Salary Remaining :	$433,333
Michael Kesselring	$1,300,000 (1)
-Salary Remaining :	$433,333
Kole Lind	$1,005,244 (3)
-Salary Remaining :	$335,081
Ukko-Pekka Luukkonen	$829,125 (3)
-Salary Remaining :	$276,375
Vitek Vanecek	$789,000 (1)
-Salary Remaining :	$263,000
Matthew Peca	$750,000 (5)
-Salary Remaining :	$250,000
Jack St. Ivany	$750,000 (2)
-Salary Remaining :	$250,000
Alex Barre-Boulet	$720,416 (1)
-Salary Remaining :	$240,139
Klim Kostin	$700,000 (1)
-Salary Remaining :	$233,333
Justin Danforth	$500,000 (4)
-Salary Remaining :	$166,667
Paul LaDue	$500,000 (5)
-Salary Remaining :	$166,667
Total Pro Players	24
Salary Commitment
Year 2024 : $49,229,452
Year 2025 : $25,436,036
Year 2026 : $12,704,369
Year 2027 : $3,050,000
Salary Average Commitment
Year 2024 : $49,229,452
Year 2025 : $25,436,036
Year 2026 : $12,704,369
Year 2027 : $3,050,000
Salary Cap with 1 Way Contract
Year 2024 : $46,729,452
Year 2025 : $22,936,036
Year 2026 : $12,704,369
Year 2027 : $3,050,000

Farm Players Salaries
Zach Jordan	$140,000 (2)
Salary Remaining :	$46,667
Nikolas Brouillard	$130,000 (2)
Salary Remaining :	$43,333
Tyler Spezia	$130,000 (5)
Salary Remaining :	$43,333
Cal O'Reilly	$130,000 (5)
Salary Remaining :	$43,333
Mathieu Olivier	$110,000 (1)
Salary Remaining :	$36,667
Milan Lucic	$97,500 (5)
Salary Remaining :	$32,500
Dakota Mermis	$97,167 (1)
Salary Remaining :	$32,389
Mark Pysyk	$95,000 (5)
Salary Remaining :	$31,667
Tye Felhaber	$92,500 (1)
Salary Remaining :	$30,833
Givani Smith	$82,500 (2)
Salary Remaining :	$27,500
Graeme Clarke	$80,000 (1)
Salary Remaining :	$26,667
Greg McKegg	$80,000 (1)
Salary Remaining :	$26,667
Travis Barron	$77,500 (1)
Salary Remaining :	$25,833
Roland McKeown	$76,250 (1)
Salary Remaining :	$25,417
Seth Griffith	$75,000 (5)
Salary Remaining :	$25,000
Jon Merrill	$75,000 (5)
Salary Remaining :	$25,000
Alexei Kolosov	$70,000 (3)
Salary Remaining :	$23,333
Farm Goalie 25	$70,000 (1)
Salary Remaining :	$23,333
Cameron Hebig	$60,000 (1)
Salary Remaining :	$20,000
Alex Whelan	$60,000 (1)
Salary Remaining :	$20,000
Blake Hillman	$60,000 (1)
Salary Remaining :	$20,000
Josh Melnick	$60,000 (1)
Salary Remaining :	$20,000
Lassi Thomson	$60,000 (1)
Salary Remaining :	$20,000
William Villeneuve	$60,000 (2)
Salary Remaining :	$20,000
Gerry Mayhew	$54,500 (1)
Salary Remaining :	$18,167
Mike Benning	$54,500 (1)
Salary Remaining :	$18,167
Logan Day	$50,000 (5)
Salary Remaining :	$16,667
Peter Abbandonato	$50,000 (1)
Salary Remaining :	$16,667
Total Farm Players	28
Salary Commitment
Year 2024 : $2,277,417
Year 2025 : $1,135,000
Year 2026 : $722,500
Year 2027 : $652,500
Salary Average Commitment
Year 2024 : $2,277,417
Year 2025 : $1,135,000
Year 2026 : $722,500
Year 2027 : $652,500

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Pavillion
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,576,999
Farm Players Total Salaries	$1,988,083
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$11,350,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,655,976
Projected Bank Account	$36,655,976

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$1,800,000
Torey Krug (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$1,500,000
Warren Foegele (1 Way Contract)	$3,750,000 (5)
-Salary Remaining :	$1,250,000
Sonny Milano	$2,223,000 (3)
-Salary Remaining :	$741,000
Jakub Vrana (1 Way Contract)	$1,500,000 (5)
-Salary Remaining :	$500,000
Kevin Labanc	$1,499,999 (5)
-Salary Remaining :	$500,000
Rasmus Sandin	$1,449,000 (2)
-Salary Remaining :	$483,000
Ben Hutton	$1,327,500 (1)
-Salary Remaining :	$442,500
Zane McIntyre	$1,050,000 (2)
-Salary Remaining :	$350,000
Vincent Desharnais	$1,000,000 (4)
-Salary Remaining :	$333,333
Jacob Bernard-Docker	$1,000,000 (1)
-Salary Remaining :	$333,333
Sam Malinski	$1,000,000 (1)
-Salary Remaining :	$333,333
Alexander Holtz	$975,000 (1)
-Salary Remaining :	$325,000
Nicolas Petan	$975,000 (2)
-Salary Remaining :	$325,000
Grigori Denisenko	$852,500 (4)
-Salary Remaining :	$284,167
David Gustafsson	$775,000 (3)
-Salary Remaining :	$258,333
Ryan Schmelzer	$750,000 (1)
-Salary Remaining :	$250,000
Martin Pospisil	$750,000 (2)
-Salary Remaining :	$250,000
Akira Schmid	$650,000 (1)
-Salary Remaining :	$216,667
Arturs Silovs	$650,000 (1)
-Salary Remaining :	$216,667
Matt Martin	$500,000 (1)
-Salary Remaining :	$166,667
Total Pro Players	21
Salary Commitment
Year 2024 : $32,576,999
Year 2025 : $20,324,499
Year 2026 : $11,600,499
Year 2027 : $8,602,499
Salary Average Commitment
Year 2024 : $32,576,999
Year 2025 : $20,324,499
Year 2026 : $11,600,499
Year 2027 : $8,602,499
Salary Cap with 1 Way Contract
Year 2024 : $32,576,999
Year 2025 : $20,324,499
Year 2026 : $11,600,499
Year 2027 : $8,602,499

Farm Players Salaries
Tyler Angle	$147,500 (1)
Salary Remaining :	$49,167
Mark Friedman	$108,500 (4)
Salary Remaining :	$36,167
Georgi Merkulov	$92,500 (2)
Salary Remaining :	$30,833
Ty Smith	$85,250 (3)
Salary Remaining :	$28,417
Kevin Connauton	$85,000 (1)
Salary Remaining :	$28,333
Oskar Olausson	$85,000 (2)
Salary Remaining :	$28,333
Jonas Rondbjerg	$84,333 (3)
Salary Remaining :	$28,111
Carsen Twarynski	$82,500 (1)
Salary Remaining :	$27,500
Nathan Gaucher	$80,000 (3)
Salary Remaining :	$26,667
Jonah Gadjovich	$78,333 (1)
Salary Remaining :	$26,111
Louis Belpedio	$77,500 (2)
Salary Remaining :	$25,833
Gavin Bayreuther	$75,000 (1)
Salary Remaining :	$25,000
Farm Player 16	$70,000 (1)
Salary Remaining :	$23,333
Farm Player 18	$70,000 (1)
Salary Remaining :	$23,333
Farm Player 25	$70,000 (1)
Salary Remaining :	$23,333
Farm Player 26	$70,000 (1)
Salary Remaining :	$23,333
Farm Player 15	$70,000 (1)
Salary Remaining :	$23,333
Farm Goalie 49	$70,000 (1)
Salary Remaining :	$23,333
Farm Goalie 26	$70,000 (1)
Salary Remaining :	$23,333
Farm Player 14	$70,000 (1)
Salary Remaining :	$23,333
Zach Solow	$66,667 (2)
Salary Remaining :	$22,222
Dominik Shine	$60,000 (2)
Salary Remaining :	$20,000
Kyle Criscuolo	$60,000 (3)
Salary Remaining :	$20,000
Jon-Randall Avon	$60,000 (3)
Salary Remaining :	$20,000
Mike Hardman	$50,000 (1)
Salary Remaining :	$16,667
Matthew Wedman	$50,000 (2)
Salary Remaining :	$16,667
Total Farm Players	26
Salary Commitment
Year 2024 : $1,988,083
Year 2025 : $909,750
Year 2026 : $478,083
Year 2027 : $108,500
Salary Average Commitment
Year 2024 : $1,988,083
Year 2025 : $909,750
Year 2026 : $478,083
Year 2027 : $108,500

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$6,459,150
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,768,123
Farm Players Total Salaries	$2,078,538
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	($5,261,872)
Projected Bank Account	($5,261,872)

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$12,000,000 (3)
-Salary Remaining :	$4,000,000
William Nylander (1 Way Contract)	$8,950,000 (5)
-Salary Remaining :	$2,983,333
Igor Shesterkin (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$2,833,333
Mark Scheifele (1 Way Contract)	$8,268,750 (2)
-Salary Remaining :	$2,756,250
Artemi Panarin (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$2,416,667
Elias Lindholm (1 Way Contract)	$6,547,500 (4)
-Salary Remaining :	$2,182,500
Tyler Toffoli (1 Way Contract)	$6,210,000 (1)
-Salary Remaining :	$2,070,000
Brett Pesce (1 Way Contract)	$5,433,750 (4)
-Salary Remaining :	$1,811,250
Hampus Lindholm (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$1,333,333
Cam Fowler (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,166,667
Jesper Bratt (1 Way Contract)	$3,093,750 (3)
-Salary Remaining :	$1,031,250
Brendan Smith (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$666,667
Nicholas Paul (1 Way Contract)	$1,701,000 (3)
-Salary Remaining :	$567,000
Brandon Duhaime	$1,499,999 (1)
-Salary Remaining :	$500,000
Ian Cole	$1,499,999 (3)
-Salary Remaining :	$500,000
Ryan Carpenter	$1,160,000 (2)
-Salary Remaining :	$386,667
Michael Amadio	$1,143,750 (5)
-Salary Remaining :	$381,250
Jimmy Vesey	$1,134,000 (1)
-Salary Remaining :	$378,000
Alec Martinez	$1,080,000 (2)
-Salary Remaining :	$360,000
Justus Annunen	$795,625 (1)
-Salary Remaining :	$265,208
Total Pro Players	20
Salary Commitment
Year 2024 : $85,768,123
Year 2025 : $74,907,999
Year 2026 : $64,928,750
Year 2027 : $30,575,000
Salary Average Commitment
Year 2024 : $85,768,123
Year 2025 : $72,628,499
Year 2026 : $62,119,749
Year 2027 : $30,575,000
Salary Cap with 1 Way Contract
Year 2024 : $85,768,123
Year 2025 : $72,628,499
Year 2026 : $62,119,749
Year 2027 : $30,575,000

Farm Players Salaries
Luke Philp	$150,000 (1)
Salary Remaining :	$50,000
Reese Johnson	$150,000 (1)
Salary Remaining :	$50,000
Brett Murray	$150,000 (1)
Salary Remaining :	$50,000
Vinnie Hinostroza	$149,500 (3)
Salary Remaining :	$49,833
Nikita Tolopilo	$130,000 (4)
Salary Remaining :	$43,333
Carson Golder	$120,000 (3)
Salary Remaining :	$40,000
Bradley Marek	$120,000 (3)
Salary Remaining :	$40,000
Chad Nychuk	$110,000 (4)
Salary Remaining :	$36,667
Patrick Guay	$97,500 (4)
Salary Remaining :	$32,500
Mark Rassell	$77,500 (5)
Salary Remaining :	$25,833
Cale Fleury	$75,038 (2)
Salary Remaining :	$25,013
FarmGoal6	$70,000 (1)
Salary Remaining :	$23,333
Farm Player 109	$70,000 (1)
Salary Remaining :	$23,333
Farm Player 11	$70,000 (1)
Salary Remaining :	$23,333
FarmPlay2	$70,000 (1)
Salary Remaining :	$23,333
Frederic Brunet	$60,000 (3)
Salary Remaining :	$20,000
Tobie Bisson	$54,500 (1)
Salary Remaining :	$18,167
Alexander True	$54,500 (1)
Salary Remaining :	$18,167
Grant Cruikshank	$50,000 (3)
Salary Remaining :	$16,667
Roman Kinal	$50,000 (3)
Salary Remaining :	$16,667
Graham McPhee	$50,000 (3)
Salary Remaining :	$16,667
Shawn Element	$50,000 (3)
Salary Remaining :	$16,667
Colin Theisen	$50,000 (1)
Salary Remaining :	$16,667
Cody Haiskanen	$50,000 (1)
Salary Remaining :	$16,667
Total Farm Players	24
Salary Commitment
Year 2024 : $2,078,538
Year 2025 : $1,139,538
Year 2026 : $1,064,500
Year 2027 : $415,000
Salary Average Commitment
Year 2024 : $2,078,538
Year 2025 : $1,139,538
Year 2026 : $1,064,500
Year 2027 : $415,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Arena
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,326,667
Farm Players Total Salaries	$1,489,175
Coaches Total Salaries	$0
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
Current Bank Account	$18,755,056
Projected Bank Account	$18,755,056

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$3,000,000
David Perron (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$2,666,667
Kevin Hayes (1 Way Contract)	$6,200,000 (3)
-Salary Remaining :	$2,066,667
Brock Boeser (1 Way Contract)	$5,816,250 (1)
-Salary Remaining :	$1,938,750
Joel Farabee (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$1,833,333
Adam Pelech (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$1,500,000
Kevin Fiala (1 Way Contract)	$3,450,000 (1)
-Salary Remaining :	$1,150,000
Tyler Johnson (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,000,000
Alexandre Carrier	$2,500,000 (1)
-Salary Remaining :	$833,333
Joonas Korpisalo (1 Way Contract)	$1,690,000 (1)
-Salary Remaining :	$563,333
Philippe Myers	$1,495,000 (1)
-Salary Remaining :	$498,333
Trevor van Riemsdyk	$1,300,000 (3)
-Salary Remaining :	$433,333
Jujhar Khaira	$1,264,167 (2)
-Salary Remaining :	$421,389
Jackson LaCombe	$1,250,000 (3)
-Salary Remaining :	$416,667
Jakub Lauko	$1,200,000 (2)
-Salary Remaining :	$400,000
Spencer Martin	$1,143,750 (4)
-Salary Remaining :	$381,250
Erik Brannstrom	$1,085,000 (4)
-Salary Remaining :	$361,667
Brett Seney	$975,000 (3)
-Salary Remaining :	$325,000
Haydn Fleury	$962,500 (1)
-Salary Remaining :	$320,833
Dominic Toninato	$950,000 (3)
-Salary Remaining :	$316,667
Ryan Dzingel	$750,000 (3)
-Salary Remaining :	$250,000
Samuel Walker	$750,000 (2)
-Salary Remaining :	$250,000
Dan Renouf	$545,000 (1)
-Salary Remaining :	$181,667
Total Pro Players	23
Salary Commitment
Year 2024 : $63,326,667
Year 2025 : $26,867,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Average Commitment
Year 2024 : $62,626,667
Year 2025 : $26,167,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Cap with 1 Way Contract
Year 2024 : $63,326,667
Year 2025 : $26,867,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750

Farm Players Salaries
Collin Delia	$139,800 (2)
Salary Remaining :	$46,600
Alec Regula	$96,875 (5)
Salary Remaining :	$32,292
Scott Reedy	$82,500 (3)
Salary Remaining :	$27,500
Farm Goalie 20	$70,000 (1)
Salary Remaining :	$23,333
Maxim Groshev	$70,000 (3)
Salary Remaining :	$23,333
Viktor Neuchev	$70,000 (3)
Salary Remaining :	$23,333
Simon Johansson	$65,000 (2)
Salary Remaining :	$21,667
Blake McLaughlin	$65,000 (2)
Salary Remaining :	$21,667
Yan Kuznetsov	$62,500 (1)
Salary Remaining :	$20,833
Magnus Hellberg	$62,500 (3)
Salary Remaining :	$20,833
Stefan Matteau	$62,500 (5)
Salary Remaining :	$20,833
Jack Becker	$62,500 (4)
Salary Remaining :	$20,833
Patrick Khodorenko	$62,500 (5)
Salary Remaining :	$20,833
Zach Berzolla	$62,500 (2)
Salary Remaining :	$20,833
Mark Senden	$62,500 (5)
Salary Remaining :	$20,833
Jake Bischoff	$62,500 (5)
Salary Remaining :	$20,833
Andy Welinski	$60,000 (2)
Salary Remaining :	$20,000
Anton Blidh	$60,000 (3)
Salary Remaining :	$20,000
Tory Dello	$60,000 (1)
Salary Remaining :	$20,000
Kyle Marino	$50,000 (1)
Salary Remaining :	$16,667
Marc Johnstone	$50,000 (2)
Salary Remaining :	$16,667
Brenden Miller	$50,000 (1)
Salary Remaining :	$16,667
Total Farm Players	22
Salary Commitment
Year 2024 : $1,489,175
Year 2025 : $1,196,675
Year 2026 : $754,375
Year 2027 : $409,375
Salary Average Commitment
Year 2024 : $1,489,175
Year 2025 : $1,196,675
Year 2026 : $754,375
Year 2027 : $409,375

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %