BEARD - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$91,435,000
Farm Players Total Salaries	$2,398,000
Coaches Total Salaries	$4,790,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$90,315,720
Farm Year To Date Expenses	$2,622,959
Pro Salary Cap To Date	$84,249,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$501,754
Pro Estimated Expenses	$5,519,294
Farm Remaining Season Days	11
Farm Expenses Per Days	$14,597
Farm Estimated Expenses	$160,567
Estimated Season Expenses	$5,679,861
Season Salary Cap	$89,397,500
Estimate Under Maximum Salary Cap of $90,000,000	$602,500
Estimate Over Minimum Salary Cap of $68,000,000	$21,397,500
Current Bank Account	$38,650,229
Projected Bank Account	$35,454,868

Pro Players Salaries
Sidney Crosby (1 Way Contract)	$8,700,000 (1)
-Salary Remaining :	$501,047
Brandon Hagel (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$460,733
Tristan Jarry (1 Way Contract)	$7,975,000 (2)
-Salary Remaining :	$459,293
Bo Horvat (1 Way Contract)	$7,275,000 (4)
-Salary Remaining :	$418,979
Clayton Keller (1 Way Contract)	$7,150,000 (3)
-Salary Remaining :	$411,780
Ryan Lindgren (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$345,550
Chandler Stephenson (1 Way Contract)	$5,812,500 (3)
-Salary Remaining :	$334,751
Esa Lindell (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$334,031
T.J. Brodie (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$310,995
Erik Haula (1 Way Contract)	$4,645,000 (2)
-Salary Remaining :	$267,513
J.T. Compher (1 Way Contract)	$4,390,000 (4)
-Salary Remaining :	$252,827
Jake McCabe (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$230,366
Jason Zucker (1 Way Contract)	$2,625,000 (2)
-Salary Remaining :	$151,178
Marcus Foligno (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$143,979
Dmitry Kulikov (1 Way Contract)	$2,400,000 (4)
-Salary Remaining :	$138,220
Max Comtois (1 Way Contract)	$2,037,500 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$117,343
Alex Nedeljkovic	$2,000,000 (2)
-Salary Remaining :	$115,183
Luke Kunin	$1,675,000 (5)
-Salary Remaining :	$96,466
Dylan Samberg	$1,250,000 (4)
-Salary Remaining :	$71,990
Matt Martin	$900,000 (1)
-Salary Remaining :	$51,832
Evgenii Dadonov	$900,000 (2)
-Salary Remaining :	$51,832
Total Pro Players	21
Salary Commitment
Year 2024 : $91,435,000
Year 2025 : $64,597,500
Year 2026 : $46,452,500
Year 2027 : $33,490,000
Salary Average Commitment
Year 2024 : $89,257,707
Year 2025 : $62,420,207
Year 2026 : $45,242,707
Year 2027 : $33,045,832
Salary Cap with 1 Way Contract
Year 2024 : $89,397,500
Year 2025 : $64,597,500
Year 2026 : $46,452,500
Year 2027 : $33,490,000

Farm Players Salaries
Jacob Bryson	$185,000 (1)
Salary Remaining :	$10,654
Bogdan Trineyev	$125,000 (5)
Salary Remaining :	$7,199
Brett Leason	$125,000 (5)
Salary Remaining :	$7,199
Ivan Ivan	$112,500 (2)
Salary Remaining :	$6,479
Emil Lilleberg	$112,500 (2)
Salary Remaining :	$6,479
Olof Lindbom	$105,000 (1)
Salary Remaining :	$6,047
Jack St. Ivany	$105,000 (1)
Salary Remaining :	$6,047
Cole Guttman	$105,000 (1)
Salary Remaining :	$6,047
Dustin Tokarski	$95,000 (2)
Salary Remaining :	$5,471
Alex Beaucage	$90,000 (1)
Salary Remaining :	$5,183
Felix Robert	$90,000 (1)
Salary Remaining :	$5,183
Hunter Skinner	$90,000 (2)
Salary Remaining :	$5,183
Will MacKinnon	$90,000 (2)
Salary Remaining :	$5,183
Brady Lyle	$88,000 (1)
Salary Remaining :	$5,068
Gabriel Fortier	$88,000 (1)
Salary Remaining :	$5,068
Alex Peters	$88,000 (1)
Salary Remaining :	$5,068
Bokondji Imama	$88,000 (1)
Salary Remaining :	$5,068
Oscar Dansk	$88,000 (1)
Salary Remaining :	$5,068
Isaac Ratcliffe	$88,000 (2)
Salary Remaining :	$5,068
Nick Swaney	$88,000 (1)
Salary Remaining :	$5,068
Tanner Kero	$88,000 (1)
Salary Remaining :	$5,068
Jeremy McKenna	$88,000 (1)
Salary Remaining :	$5,068
Jiri Patera	$88,000 (1)
Salary Remaining :	$5,068
Scott Sabourin	$88,000 (1)
Salary Remaining :	$5,068
Total Farm Players	24
Salary Commitment
Year 2024 : $2,398,000
Year 2025 : $838,000
Year 2026 : $250,000
Year 2027 : $250,000
Salary Average Commitment
Year 2024 : $2,398,000
Year 2025 : $838,000
Year 2026 : $250,000
Year 2027 : $250,000

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$92,877,500
Farm Players Total Salaries	$2,672,500
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,250,000)
Pro Year To Date Expenses	$90,954,656
Farm Year To Date Expenses	$2,805,246
Pro Salary Cap To Date	$87,312,361
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$505,641
Pro Estimated Expenses	$5,562,051
Farm Remaining Season Days	11
Farm Expenses Per Days	$16,086
Farm Estimated Expenses	$176,946
Estimated Season Expenses	$5,738,997
Season Salary Cap	$89,627,500
Estimate Under Maximum Salary Cap of $90,000,000	$372,500
Estimate Over Minimum Salary Cap of $68,000,000	$21,627,500
Current Bank Account	$20,809,938
Projected Bank Account	$18,005,441

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$9,875,000 (3)
-Salary Remaining :	$568,717
Darnell Nurse (1 Way Contract)	$9,250,000 (3)
-Salary Remaining :	$532,723
Mikael Backlund (1 Way Contract)	$7,502,500 (2)
-Salary Remaining :	$432,081
Vladimir Tarasenko (1 Way Contract)	$6,600,000 (4)
-Salary Remaining :	$380,105
Cam Fowler (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$374,346
Filip Hronek (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$345,550
Bryan Rust (1 Way Contract)	$5,125,000 (3)
-Salary Remaining :	$295,157
Reilly Smith (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$287,958
Ville Husso (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$273,560
John Marino (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$253,403
Tyler Johnson (1 Way Contract)	$4,250,000 (5)
-Salary Remaining :	$244,764
Brandon Tanev (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$201,571
Adam Lowry (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$187,173
Derek Forbort (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$165,576
Nikita Zaitsev (1 Way Contract)	$2,700,000 (5)
-Salary Remaining :	$155,497
James van Riemsdyk (1 Way Contract)	$2,300,000 (4)
-Salary Remaining :	$132,461
Connor Ingram	$2,000,000 (4)
-Salary Remaining :	$115,183
Joe Veleno	$2,000,000 (4)
-Salary Remaining :	$115,183
Jaycob Megna	$2,000,000 (5)
-Salary Remaining :	$115,183
Kyle Okposo	$2,000,000 (4)
-Salary Remaining :	$115,183
Luke Glendening	$1,000,000 (4)
-Salary Remaining :	$57,592
Total Pro Players	21
Salary Commitment
Year 2024 : $92,877,500
Year 2025 : $79,627,500
Year 2026 : $59,500,000
Year 2027 : $30,850,000
Salary Average Commitment
Year 2024 : $91,445,000
Year 2025 : $78,195,000
Year 2026 : $58,785,000
Year 2027 : $30,850,000
Salary Cap with 1 Way Contract
Year 2024 : $92,877,500
Year 2025 : $79,627,500
Year 2026 : $59,500,000
Year 2027 : $30,850,000

Farm Players Salaries
Jakub Lauko	$200,000 (4)
Salary Remaining :	$11,518
Magnus Hellberg	$200,000 (5)
Salary Remaining :	$11,518
Tobias Bjornfot	$200,000 (4)
Salary Remaining :	$11,518
Matthew Highmore	$150,000 (4)
Salary Remaining :	$8,639
Gerry Mayhew	$137,500 (3)
Salary Remaining :	$7,919
Chaz Lucius	$125,000 (2)
Salary Remaining :	$7,199
Guillaume Brisebois	$120,000 (4)
Salary Remaining :	$6,911
Matthew Poitras	$112,500 (3)
Salary Remaining :	$6,479
Strauss Mann	$105,000 (1)
Salary Remaining :	$6,047
John Farinacci	$100,000 (5)
Salary Remaining :	$5,759
Christian Wolanin	$100,000 (4)
Salary Remaining :	$5,759
Karl Henriksson	$100,000 (4)
Salary Remaining :	$5,759
Jack Thompson	$100,000 (2)
Salary Remaining :	$5,759
Parker Wotherspoon	$100,000 (4)
Salary Remaining :	$5,759
Jack Studnicka	$97,000 (1)
Salary Remaining :	$5,586
Antonio Stranges	$93,000 (2)
Salary Remaining :	$5,356
Curtis Hall	$92,500 (2)
Salary Remaining :	$5,327
Matt Tomkins	$90,000 (3)
Salary Remaining :	$5,183
Patrick Brown	$90,000 (4)
Salary Remaining :	$5,183
Jack Ahcan	$90,000 (4)
Salary Remaining :	$5,183
Michael Callahan	$90,000 (2)
Salary Remaining :	$5,183
Brendan Furry	$90,000 (1)
Salary Remaining :	$5,183
Chase De Leo	$90,000 (1)
Salary Remaining :	$5,183
Total Farm Players	23
Salary Commitment
Year 2024 : $2,672,500
Year 2025 : $2,290,500
Year 2026 : $1,790,000
Year 2027 : $1,450,000
Salary Average Commitment
Year 2024 : $2,672,500
Year 2025 : $2,290,500
Year 2026 : $1,790,000
Year 2027 : $1,450,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	3
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,100,000
Expense
Pro Players Total Salaries	$78,702,692
Farm Players Total Salaries	$2,962,175
Coaches Total Salaries	$3,811,032
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,317,205
Farm Year To Date Expenses	$3,106,473
Pro Salary Cap To Date	$73,744,505
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$1,350,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$430,103
Pro Estimated Expenses	$4,731,133
Farm Remaining Season Days	11
Farm Expenses Per Days	$17,415
Farm Estimated Expenses	$191,565
Estimated Season Expenses	$4,922,698
Season Salary Cap	$78,702,692
Estimate Under Maximum Salary Cap of $90,000,000	$11,297,308
Estimate Over Minimum Salary Cap of $68,000,000	$10,702,692
Current Bank Account	$39,183,943
Projected Bank Account	$39,680,245

Pro Players Salaries
Mark Stone (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$547,120
Alex DeBrincat (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$460,733
Evgeny Kuznetsov (1 Way Contract)	$7,800,000 (1)
-Salary Remaining :	$449,215
Andrei Svechnikov (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$446,335
Samuel Girard (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$287,958
Radko Gudas (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$287,958
Drake Batherson (1 Way Contract)	$4,975,000 (3)
-Salary Remaining :	$286,518
Artturi Lehkonen (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$259,162
Jani Hakanpää	$3,775,000 (3)
-Salary Remaining :	$217,408
Dominik Kubalik (1 Way Contract)	$2,867,692 (4)
-Salary Remaining :	$165,155
Vladislav Namestnikov (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$158,377
Shane Pinto (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$158,377
Matthew Boldy (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$143,979
Ivan Fedotov (1 Way Contract)	$2,250,000 (5)
-Salary Remaining :	$129,581
Tyson Barrie	$1,500,000 (2)
-Salary Remaining :	$86,387
Zach Bogosian	$1,500,000 (2)
-Salary Remaining :	$86,387
Alex Barré-Boulet	$1,500,000 (5)
-Salary Remaining :	$86,387
Cole Perfetti	$1,250,000 (3)
-Salary Remaining :	$71,990
Jacob Bernard-Docker	$925,000 (2)
-Salary Remaining :	$53,272
Pontus Holmberg	$880,000 (4)
-Salary Remaining :	$50,681
Scott Perunovich	$880,000 (4)
-Salary Remaining :	$50,681
Logan Thompson	$850,000 (1)
-Salary Remaining :	$48,953
Total Pro Players	22
Salary Commitment
Year 2024 : $78,702,692
Year 2025 : $70,052,692
Year 2026 : $63,627,692
Year 2027 : $19,127,692
Salary Average Commitment
Year 2024 : $78,060,404
Year 2025 : $69,410,404
Year 2026 : $62,985,404
Year 2027 : $19,054,154
Salary Cap with 1 Way Contract
Year 2024 : $78,702,692
Year 2025 : $70,052,692
Year 2026 : $63,627,692
Year 2027 : $19,127,692

Farm Players Salaries
Givani Smith	$200,000 (1)
Salary Remaining :	$11,518
Dylan Gambrell	$175,000 (1)
Salary Remaining :	$10,079
Drake Caggiula	$150,000 (2)
Salary Remaining :	$8,639
Jake Livingstone	$150,000 (4)
Salary Remaining :	$8,639
Filip Roos	$150,000 (4)
Salary Remaining :	$8,639
Matthew Murray	$130,000 (4)
Salary Remaining :	$7,487
Zack Bolduc	$125,000 (3)
Salary Remaining :	$7,199
Nick Blankenburg	$117,500 (3)
Salary Remaining :	$6,767
Zack Ostapchuk	$112,500 (3)
Salary Remaining :	$6,479
Ryan McAllister	$112,500 (2)
Salary Remaining :	$6,479
Thomas Bordeleau	$112,500 (2)
Salary Remaining :	$6,479
Calle Rosen	$110,000 (2)
Salary Remaining :	$6,335
Ben Meyers	$105,000 (1)
Salary Remaining :	$6,047
Brogan Rafferty	$100,000 (3)
Salary Remaining :	$5,759
Tanner Laczynski	$100,000 (2)
Salary Remaining :	$5,759
Leevi Merilainen	$100,000 (2)
Salary Remaining :	$5,759
Andrew Poturalski	$100,000 (2)
Salary Remaining :	$5,759
Joe Snively	$95,800 (2)
Salary Remaining :	$5,517
Matt Kiersted	$90,000 (3)
Salary Remaining :	$5,183
Linus Weissbach	$90,000 (3)
Salary Remaining :	$5,183
Jake Lucchini	$90,000 (2)
Salary Remaining :	$5,183
Oskar Steen	$90,000 (3)
Salary Remaining :	$5,183
Alexis Gendron	$90,000 (3)
Salary Remaining :	$5,183
Max Wanner	$90,000 (3)
Salary Remaining :	$5,183
Nathan Smith	$88,375 (1)
Salary Remaining :	$5,090
Kevin Mandolese	$88,000 (3)
Salary Remaining :	$5,068
Total Farm Players	26
Salary Commitment
Year 2024 : $2,962,175
Year 2025 : $2,393,800
Year 2026 : $1,423,000
Year 2027 : $430,000
Salary Average Commitment
Year 2024 : $2,962,175
Year 2025 : $2,393,800
Year 2026 : $1,423,000
Year 2027 : $430,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	3
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$77,311,000
Farm
Home Games Left	3
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,100,000
Expense
Pro Players Total Salaries	$95,563,961
Farm Players Total Salaries	$3,229,417
Coaches Total Salaries	$4,042,903
Luxury Taxe Total	$0
Special Salary Cap Value	($5,706,667)
Pro Year To Date Expenses	$91,893,125
Farm Year To Date Expenses	$3,585,471
Pro Salary Cap To Date	$88,601,364
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,103,500
Farm Estimated Season Revenue	$1,350,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$518,622
Pro Estimated Expenses	$5,704,842
Farm Remaining Season Days	11
Farm Expenses Per Days	$19,788
Farm Estimated Expenses	$217,668
Estimated Season Expenses	$5,922,510
Season Salary Cap	$89,857,294
Estimate Under Maximum Salary Cap of $90,000,000	$142,706
Estimate Over Minimum Salary Cap of $68,000,000	$21,857,294
Current Bank Account	$59,782,013
Projected Bank Account	$61,313,003

Pro Players Salaries
Roope Hintz (1 Way Contract)	$9,300,000 (4)
-Salary Remaining :	$535,602
William Nylander (1 Way Contract)	$9,240,592 (4)
-Salary Remaining :	$532,181
Cale Makar (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$518,325
Erik Johnson (1 Way Contract)	$8,830,000 (1)
-Salary Remaining :	$508,534
Ivan Provorov (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$388,743
Jeff Petry (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$359,948
Alex Killorn (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$357,068
Dylan DeMelo (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$334,031
Cam Talbot (1 Way Contract)	$5,633,333 (1)
-Salary Remaining :	$324,433
Kyle Palmieri (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$287,958
Ryan Suter (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$210,209
Garnet Hathaway (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$201,571
Mathieu Joseph (1 Way Contract)	$2,950,000 (2)
-Salary Remaining :	$169,895
Colton Sissons (1 Way Contract)	$2,857,143 (2)
-Salary Remaining :	$164,548
Sam Carrick	$1,825,000 (2)
-Salary Remaining :	$105,105
Robert Bortuzzo	$1,650,000 (1)
-Salary Remaining :	$95,026
Travis Boyd	$1,500,000 (4)
-Salary Remaining :	$86,387
Wyatt Johnston	$1,250,000 (2)
-Salary Remaining :	$71,990
Sammy Blais	$1,171,750 (2)
-Salary Remaining :	$67,483
Colin Blackwell	$1,161,143 (1)
-Salary Remaining :	$66,872
Jaxson Stauber	$1,050,000 (1)
-Salary Remaining :	$60,471
Mark Jankowski	$995,000 (4)
-Salary Remaining :	$57,304
Total Pro Players	22
Salary Commitment
Year 2024 : $95,563,961
Year 2025 : $61,589,485
Year 2026 : $48,035,592
Year 2027 : $33,235,592
Salary Average Commitment
Year 2024 : $92,917,168
Year 2025 : $61,272,152
Year 2026 : $47,629,947
Year 2027 : $33,529,947
Salary Cap with 1 Way Contract
Year 2024 : $95,563,961
Year 2025 : $62,339,485
Year 2026 : $48,785,592
Year 2027 : $33,985,592

Farm Players Salaries
Alex Alexeyev	$167,500 (4)
Salary Remaining :	$9,647
Rem Pitlick	$165,000 (4)
Salary Remaining :	$9,503
Justus Annunen	$150,000 (4)
Salary Remaining :	$8,639
Ty Dellandrea	$150,000 (4)
Salary Remaining :	$8,639
Colin White	$150,000 (1)
Salary Remaining :	$8,639
Morgan Barron	$150,000 (2)
Salary Remaining :	$8,639
Philippe Myers	$150,000 (4)
Salary Remaining :	$8,639
Pierre-Olivier Joseph	$150,000 (5)
Salary Remaining :	$8,639
Emil Bemstrom	$126,667 (1)
Salary Remaining :	$7,295
Adam Ruzicka	$125,000 (1)
Salary Remaining :	$7,199
Daniil Misyul	$112,500 (2)
Salary Remaining :	$6,479
Daniel Torgersson	$112,500 (2)
Salary Remaining :	$6,479
Emil Andrae	$112,500 (2)
Salary Remaining :	$6,479
Jan Mysák	$112,500 (2)
Salary Remaining :	$6,479
Tristen Robins	$112,500 (2)
Salary Remaining :	$6,479
Will Cuylle	$112,500 (2)
Salary Remaining :	$6,479
Ross Johnston	$110,000 (2)
Salary Remaining :	$6,335
Adam Wilsby	$105,000 (1)
Salary Remaining :	$6,047
Chris Driedger	$105,000 (3)
Salary Remaining :	$6,047
Jackson LaCombe	$105,000 (1)
Salary Remaining :	$6,047
Kevin Rooney	$100,000 (2)
Salary Remaining :	$5,759
David Gustafsson	$96,500 (2)
Salary Remaining :	$5,558
Casey Fitzgerald	$94,000 (3)
Salary Remaining :	$5,414
Mike Vecchione	$90,000 (2)
Salary Remaining :	$5,183
Alex Petrovic	$90,000 (2)
Salary Remaining :	$5,183
Raphael Lavoie	$88,000 (4)
Salary Remaining :	$5,068
Logan Shaw	$86,750 (1)
Salary Remaining :	$4,996
Total Farm Players	27
Salary Commitment
Year 2024 : $3,229,417
Year 2025 : $2,531,000
Year 2026 : $1,219,500
Year 2027 : $1,020,500
Salary Average Commitment
Year 2024 : $3,228,834
Year 2025 : $2,531,000
Year 2026 : $1,219,500
Year 2027 : $1,020,500

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lenovo Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$104,741,833
Farm Players Total Salaries	$3,028,967
Coaches Total Salaries	$4,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	($18,695,000)
Pro Year To Date Expenses	$99,330,143
Farm Year To Date Expenses	$2,965,011
Pro Salary Cap To Date	$93,958,412
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$569,329
Pro Estimated Expenses	$6,262,619
Farm Remaining Season Days	11
Farm Expenses Per Days	$17,691
Farm Estimated Expenses	$194,601
Estimated Season Expenses	$6,457,220
Season Salary Cap	$86,046,833
Estimate Under Maximum Salary Cap of $90,000,000	$3,953,167
Estimate Over Minimum Salary Cap of $68,000,000	$18,046,833
Current Bank Account	$13,800,553
Projected Bank Account	$11,862,333

Pro Players Salaries
Roman Josi (1 Way Contract)	$9,059,000 (3)
-Salary Remaining :	$521,723
MacKenzie Weegar (1 Way Contract)	$8,982,500 (3)
-Salary Remaining :	$517,317
Matt Duchene (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$460,733
Nick Suzuki (1 Way Contract)	$7,875,000 (3)
-Salary Remaining :	$453,534
Josh Morrissey (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$359,948
Ian Cole (1 Way Contract)	$6,170,000 (1)
-Salary Remaining :	$355,340
Jonathan Marchessault (1 Way Contract)	$6,130,000 (4)
-Salary Remaining :	$353,037
Brock Nelson (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$345,550
Vincent Trocheck (1 Way Contract)	$5,625,000 (3)
-Salary Remaining :	$323,953
Travis Konecny (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$316,754
Jaccob Slavin (1 Way Contract)	$5,300,000 (5)
-Salary Remaining :	$305,236
Linus Ullmark (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$287,958
Nino Niederreiter (1 Way Contract)	$4,070,000 (2)
-Salary Remaining :	$234,398
Frank Vatrano (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$210,209
Barclay Goodrow (1 Way Contract)	$3,641,667 (3)
-Salary Remaining :	$209,730
Trent Frederic (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$201,571
Warren Foegele (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$201,571
Pyotr Kochetkov (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$201,571
Cal Clutterbuck	$1,938,666 (3)
-Salary Remaining :	$111,651
Henry Thrun	$1,050,000 (1)
-Salary Remaining :	$60,471
Total Pro Players	20
Salary Commitment
Year 2024 : $104,741,833
Year 2025 : $97,221,833
Year 2026 : $85,151,833
Year 2027 : $34,380,000
Salary Average Commitment
Year 2024 : $102,265,501
Year 2025 : $86,452,167
Year 2026 : $74,382,167
Year 2027 : $27,204,000
Salary Cap with 1 Way Contract
Year 2024 : $104,741,833
Year 2025 : $87,871,833
Year 2026 : $75,801,833
Year 2027 : $27,430,000

Farm Players Salaries
Ville Ottavainen	$200,000 (5)
Salary Remaining :	$11,518
Jonathan Toews	$200,000 (5)
Salary Remaining :	$11,518
Peyton Krebs	$175,000 (3)
Salary Remaining :	$10,079
Matt Irwin	$175,000 (1)
Salary Remaining :	$10,079
Jack Campbell	$150,000 (5)
Salary Remaining :	$8,639
Zach L'Heureux	$125,000 (3)
Salary Remaining :	$7,199
Lane Pederson	$125,000 (4)
Salary Remaining :	$7,199
Marat Khusnutdinov	$112,500 (3)
Salary Remaining :	$6,479
Pavol Regenda	$105,000 (1)
Salary Remaining :	$6,047
Matej Blümel	$105,000 (1)
Salary Remaining :	$6,047
Jack McBain	$100,000 (2)
Salary Remaining :	$5,759
Stanislav Svozil	$100,000 (3)
Salary Remaining :	$5,759
Jayson Megna	$95,817 (2)
Salary Remaining :	$5,518
Michael Kesselring	$92,500 (2)
Salary Remaining :	$5,327
Adam Gaudette	$92,500 (4)
Salary Remaining :	$5,327
Connor Carrick	$91,650 (2)
Salary Remaining :	$5,278
Matthew Peca	$90,000 (2)
Salary Remaining :	$5,183
Riley Nash	$90,000 (2)
Salary Remaining :	$5,183
Tanner Fritz	$90,000 (1)
Salary Remaining :	$5,183
Peter Holland	$90,000 (1)
Salary Remaining :	$5,183
Jacob MacDonald	$90,000 (5)
Salary Remaining :	$5,183
Jack Rathbone	$90,000 (1)
Salary Remaining :	$5,183
Alex Stalock	$90,000 (3)
Salary Remaining :	$5,183
Andrew Agozzino	$90,000 (5)
Salary Remaining :	$5,183
Zane McIntyre	$88,000 (1)
Salary Remaining :	$5,068
Declan Chisholm	$88,000 (2)
Salary Remaining :	$5,068
Jesper Vikman	$88,000 (2)
Salary Remaining :	$5,068
Total Farm Players	27
Salary Commitment
Year 2024 : $3,028,967
Year 2025 : $2,285,967
Year 2026 : $1,550,000
Year 2027 : $947,500
Salary Average Commitment
Year 2024 : $3,025,361
Year 2025 : $2,282,361
Year 2026 : $1,550,000
Year 2027 : $947,500

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$105,087,000
Farm Players Total Salaries	$2,976,417
Coaches Total Salaries	$3,792,000
Luxury Taxe Total	$0
Special Salary Cap Value	($18,025,000)
Pro Year To Date Expenses	$100,334,088
Farm Year To Date Expenses	$2,907,812
Pro Salary Cap To Date	$97,054,489
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$568,414
Pro Estimated Expenses	$6,252,554
Farm Remaining Season Days	11
Farm Expenses Per Days	$17,217
Farm Estimated Expenses	$189,387
Estimated Season Expenses	$6,441,941
Season Salary Cap	$87,062,000
Estimate Under Maximum Salary Cap of $90,000,000	$2,938,000
Estimate Over Minimum Salary Cap of $68,000,000	$19,062,000
Current Bank Account	$20,233,518
Projected Bank Account	$16,726,077

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$12,250,000 (5)
-Salary Remaining :	$705,497
John Carlson (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$460,733
Jacob Trouba (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$460,733
Seth Jarvis (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$403,141
Cole Caufield (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$403,141
Brock Boeser (1 Way Contract)	$6,650,000 (1)
-Salary Remaining :	$382,984
Mattias Ekholm (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$359,948
Brad Marchand (1 Way Contract)	$6,125,000 (1)
-Salary Remaining :	$352,749
Kris Letang (1 Way Contract)	$6,100,000 (3)
-Salary Remaining :	$351,309
Ryan O'Reilly (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$302,356
Jared McCann (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$287,958
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$287,958
Jake Oettinger (1 Way Contract)	$4,700,000 (1)
-Salary Remaining :	$270,681
Connor Murphy (1 Way Contract)	$4,400,000 (2)
-Salary Remaining :	$253,403
Gabriel Vilardi (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$201,571
Martin Necas (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$201,571
Martin Fehervary	$2,000,000 (2)
-Salary Remaining :	$115,183
Dawson Mercer	$2,000,000 (3)
-Salary Remaining :	$115,183
Alex Lyon	$1,187,000 (2)
-Salary Remaining :	$68,361
Ryan Poehling	$1,175,000 (1)
-Salary Remaining :	$67,670
Total Pro Players	20
Salary Commitment
Year 2024 : $105,087,000
Year 2025 : $82,937,000
Year 2026 : $48,100,000
Year 2027 : $29,750,000
Salary Average Commitment
Year 2024 : $105,087,000
Year 2025 : $82,937,000
Year 2026 : $48,100,000
Year 2027 : $29,750,000
Salary Cap with 1 Way Contract
Year 2024 : $105,087,000
Year 2025 : $82,937,000
Year 2026 : $48,100,000
Year 2027 : $29,750,000

Farm Players Salaries
Adam Fantilli	$150,000 (3)
Salary Remaining :	$8,639
Sam Malinski	$150,000 (5)
Salary Remaining :	$8,639
Cutter Gauthier	$150,000 (3)
Salary Remaining :	$8,639
William Eklund	$150,000 (2)
Salary Remaining :	$8,639
Yaroslav Askarov	$125,000 (2)
Salary Remaining :	$7,199
Hardy Häman Aktell	$125,000 (1)
Salary Remaining :	$7,199
Matthew Seminoff	$112,500 (5)
Salary Remaining :	$6,479
Xavier Simoneau	$99,500 (3)
Salary Remaining :	$5,730
Pavel Cajan	$99,500 (4)
Salary Remaining :	$5,730
Marcus Björk	$99,500 (4)
Salary Remaining :	$5,730
Shane Bowers	$99,500 (4)
Salary Remaining :	$5,730
Adam Scheel	$92,500 (1)
Salary Remaining :	$5,327
Cooper Marody	$90,000 (1)
Salary Remaining :	$5,183
Andre Lee	$90,000 (5)
Salary Remaining :	$5,183
Adam Raska	$90,000 (4)
Salary Remaining :	$5,183
Egor Afanasyev	$90,000 (3)
Salary Remaining :	$5,183
Robbie Russo	$90,000 (1)
Salary Remaining :	$5,183
Artemi Kniazev	$90,000 (3)
Salary Remaining :	$5,183
Steven Kampfer	$90,000 (1)
Salary Remaining :	$5,183
Mason Jobst	$90,000 (1)
Salary Remaining :	$5,183
Sam Houde	$90,000 (2)
Salary Remaining :	$5,183
Anthony Costantini	$90,000 (1)
Salary Remaining :	$5,183
Artem Guryev	$90,000 (5)
Salary Remaining :	$5,183
Christoffer Sedoff	$90,000 (4)
Salary Remaining :	$5,183
Adam Beckman	$90,000 (3)
Salary Remaining :	$5,183
Alexander Holtz	$89,417 (1)
Salary Remaining :	$5,150
Riley Sutter	$88,000 (2)
Salary Remaining :	$5,068
Hugh McGing	$88,000 (1)
Salary Remaining :	$5,068
Olivier Rodrigue	$88,000 (3)
Salary Remaining :	$5,068
Total Farm Players	29
Salary Commitment
Year 2024 : $2,976,417
Year 2025 : $2,131,500
Year 2026 : $1,678,500
Year 2027 : $921,000
Salary Average Commitment
Year 2024 : $2,976,417
Year 2025 : $2,131,500
Year 2026 : $1,678,500
Year 2027 : $921,000

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$83,414,500
Farm
Home Games Left	0
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,450,000
Expense
Pro Players Total Salaries	$84,789,948
Farm Players Total Salaries	$2,642,417
Coaches Total Salaries	$3,940,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,141,131
Farm Year To Date Expenses	$2,769,891
Pro Salary Cap To Date	$75,957,836
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	11
Pro Expenses Per Days	$462,775
Pro Estimated Expenses	$5,090,525
Farm Remaining Season Days	11
Farm Expenses Per Days	$15,615
Farm Estimated Expenses	$171,765
Estimated Season Expenses	$5,262,290
Season Salary Cap	$81,189,948
Estimate Under Maximum Salary Cap of $90,000,000	$8,810,052
Estimate Over Minimum Salary Cap of $68,000,000	$13,189,948
Current Bank Account	$47,182,400
Projected Bank Account	$41,920,110

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$10,903,000 (5)
-Salary Remaining :	$627,921
Tage Thompson (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$460,733
Morgan Rielly (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$431,937
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$374,346
Jaden Schwartz (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$316,754
Josh Manson (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$259,162
Conor Sheary (1 Way Contract)	$4,180,000 (2)
-Salary Remaining :	$240,733
Jack Roslovic (1 Way Contract)	$4,150,000 (5)
-Salary Remaining :	$239,005
Frederick Gaudreau (1 Way Contract)	$3,967,000 (2)
-Salary Remaining :	$228,466
Jordan Spence (1 Way Contract)	$3,600,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$207,330
Blake Lizotte (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$172,775
Joel Edmundson (1 Way Contract)	$2,700,000 (5)
-Salary Remaining :	$155,497
Jake Bean (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$143,979
Henri Jokiharju (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$143,979
Adin Hill (1 Way Contract)	$2,443,750 (4)
-Salary Remaining :	$140,740
Brendan Smith	$1,896,198 (1)
-Salary Remaining :	$109,205
Nick Foligno	$1,800,000 (2)
-Salary Remaining :	$103,665
Mark Giordano	$1,750,000 (5)
-Salary Remaining :	$100,785
Mike Reilly	$1,500,000 (5)
-Salary Remaining :	$86,387
Eric Robinson	$1,500,000 (5)
-Salary Remaining :	$86,387
Mason McTavish	$1,500,000 (2)
-Salary Remaining :	$86,387
Logan O'Connor	$1,050,000 (5)
-Salary Remaining :	$60,471
Ukko-Pekka Luukkonen	$1,000,000 (1)
-Salary Remaining :	$57,592
Cole Smith	$850,000 (2)
-Salary Remaining :	$48,953
Total Pro Players	24
Salary Commitment
Year 2024 : $84,789,948
Year 2025 : $82,610,750
Year 2026 : $58,943,750
Year 2027 : $44,943,750
Salary Average Commitment
Year 2024 : $82,985,307
Year 2025 : $77,987,208
Year 2026 : $57,051,958
Year 2027 : $43,051,958
Salary Cap with 1 Way Contract
Year 2024 : $81,189,948
Year 2025 : $75,793,750
Year 2026 : $53,496,750
Year 2027 : $39,496,750

Farm Players Salaries
Keith Petruzzelli	$190,000 (1)
Salary Remaining :	$10,942
Nathan Gaucher	$125,000 (3)
Salary Remaining :	$7,199
Leo Loof	$112,500 (2)
Salary Remaining :	$6,479
Tyler Kleven	$112,500 (2)
Salary Remaining :	$6,479
Jonah Gadjovich	$110,000 (1)
Salary Remaining :	$6,335
Taylor Gauthier	$105,000 (1)
Salary Remaining :	$6,047
Xavier Bouchard	$105,000 (1)
Salary Remaining :	$6,047
Arvid Soderblom	$92,500 (2)
Salary Remaining :	$5,327
Bryce Kindopp	$92,500 (1)
Salary Remaining :	$5,327
Isaak Phillips	$92,000 (3)
Salary Remaining :	$5,298
Garrett Pilon	$90,000 (2)
Salary Remaining :	$5,183
Maxence Guenette	$90,000 (3)
Salary Remaining :	$5,183
Michael Vukojevic	$90,000 (3)
Salary Remaining :	$5,183
Nate Clurman	$90,000 (2)
Salary Remaining :	$5,183
Taylor Ward	$90,000 (1)
Salary Remaining :	$5,183
Yan Kuznetsov	$90,000 (3)
Salary Remaining :	$5,183
Ethan Frisch	$90,000 (3)
Salary Remaining :	$5,183
Roby Järventie	$89,417 (1)
Salary Remaining :	$5,150
Scott Reedy	$88,000 (1)
Salary Remaining :	$5,068
John Leonard	$88,000 (1)
Salary Remaining :	$5,068
Jimmy Huntington	$88,000 (1)
Salary Remaining :	$5,068
Jeffrey Viel	$88,000 (2)
Salary Remaining :	$5,068
Greg Meireles	$88,000 (1)
Salary Remaining :	$5,068
Ben Jones	$88,000 (1)
Salary Remaining :	$5,068
Alec Regula	$88,000 (2)
Salary Remaining :	$5,068
Samuel Helenius	$85,000 (1)
Salary Remaining :	$4,895
Jonas Rondbjerg	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	27
Salary Commitment
Year 2024 : $2,642,417
Year 2025 : $2,042,500
Year 2026 : $577,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,906,417
Year 2025 : $1,514,500
Year 2026 : $577,000
Year 2027 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$77,521,214
Farm Players Total Salaries	$2,833,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,957,000
Pro Year To Date Expenses	$85,173,779
Farm Year To Date Expenses	$2,961,980
Pro Salary Cap To Date	$83,288,911
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$416,341
Pro Estimated Expenses	$4,579,751
Farm Remaining Season Days	11
Farm Expenses Per Days	$15,880
Farm Estimated Expenses	$174,680
Estimated Season Expenses	$4,754,431
Season Salary Cap	$85,478,214
Estimate Under Maximum Salary Cap of $90,000,000	$4,521,786
Estimate Over Minimum Salary Cap of $68,000,000	$17,478,214
Current Bank Account	$59,947,421
Projected Bank Account	$60,161,990

Pro Players Salaries
J.T. Miller (1 Way Contract)	$13,200,000 (4)
-Salary Remaining :	$760,209
Brady Tkachuk (1 Way Contract)	$8,205,714 (3)
-Salary Remaining :	$472,580
Nico Hischier (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$417,539
Adrian Kempe (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$316,754
Joel Farabee (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$287,958
Mike Matheson (1 Way Contract)	$4,875,000 (2)
-Salary Remaining :	$280,759
Michael Bunting (1 Way Contract)	$4,256,500 (3)
-Salary Remaining :	$245,139
Nick Leddy (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$230,366
Trevor Moore (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$218,848
Mario Ferraro (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$187,173
Matt Nieto (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$164,136
Jan Rutta (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$158,377
Jacob Middleton (1 Way Contract)	$2,450,000 (1)
-Salary Remaining :	$141,099
Calle Jarnkrok (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$120,942
Jonathan Quick	$2,000,000 (4)
-Salary Remaining :	$115,183
Dustin Wolf (Out of Payroll)	$1,675,000 (5)
-Salary Remaining :	$96,466
Brendan Lemieux	$1,524,000 (3)
-Salary Remaining :	$87,770
Curtis Lazar	$1,000,000 (4)
-Salary Remaining :	$57,592
Steven Lorentz	$985,000 (5)
-Salary Remaining :	$56,728
Johnathan Kovacevic	$850,000 (4)
-Salary Remaining :	$48,953
Total Pro Players	20
Salary Commitment
Year 2024 : $77,521,214
Year 2025 : $77,171,214
Year 2026 : $54,446,214
Year 2027 : $28,210,000
Salary Average Commitment
Year 2024 : $76,859,914
Year 2025 : $74,409,914
Year 2026 : $51,934,914
Year 2027 : $26,360,000
Salary Cap with 1 Way Contract
Year 2024 : $77,521,214
Year 2025 : $75,071,214
Year 2026 : $52,596,214
Year 2027 : $26,360,000

Farm Players Salaries
Akito Hirose	$150,000 (4)
Salary Remaining :	$8,639
Ethen Frank	$150,000 (4)
Salary Remaining :	$8,639
Lucas Carlsson	$150,000 (4)
Salary Remaining :	$8,639
Conor Timmins	$117,500 (1)
Salary Remaining :	$6,767
Trevor Kuntar	$112,500 (2)
Salary Remaining :	$6,479
Ryan Francis	$112,500 (2)
Salary Remaining :	$6,479
Joel Blomqvist	$112,500 (2)
Salary Remaining :	$6,479
Axel Jonsson-Fjallby	$110,000 (5)
Salary Remaining :	$6,335
Peetro Seppala	$105,000 (1)
Salary Remaining :	$6,047
Lukas Cormier	$100,000 (2)
Salary Remaining :	$5,759
Martin Pospisil	$93,500 (5)
Salary Remaining :	$5,385
Nils Lundkvist	$92,500 (3)
Salary Remaining :	$5,327
Reilly Walsh	$92,500 (1)
Salary Remaining :	$5,327
Pavel Dorofeyev	$92,500 (3)
Salary Remaining :	$5,327
Ben McCartney	$90,000 (4)
Salary Remaining :	$5,183
James Malatesta	$90,000 (3)
Salary Remaining :	$5,183
Jacob Melanson	$90,000 (3)
Salary Remaining :	$5,183
Nathan Légaré	$90,000 (3)
Salary Remaining :	$5,183
Peter Abbandonato	$90,000 (5)
Salary Remaining :	$5,183
Milos Kelemen	$88,000 (2)
Salary Remaining :	$5,068
Rory Kerins	$88,000 (2)
Salary Remaining :	$5,068
Lukas Rousek	$88,000 (1)
Salary Remaining :	$5,068
Cole Krygier	$88,000 (1)
Salary Remaining :	$5,068
Justin Richards	$88,000 (1)
Salary Remaining :	$5,068
Jonathan Gruden	$88,000 (2)
Salary Remaining :	$5,068
Jeremy Davies	$88,000 (2)
Salary Remaining :	$5,068
Jason Polin	$88,000 (2)
Salary Remaining :	$5,068
John Lethemon	$88,000 (1)
Salary Remaining :	$5,068
Total Farm Players	28
Salary Commitment
Year 2024 : $2,833,000
Year 2025 : $2,166,000
Year 2026 : $1,288,500
Year 2027 : $833,500
Salary Average Commitment
Year 2024 : $2,833,000
Year 2025 : $2,166,000
Year 2026 : $1,288,500
Year 2027 : $833,500

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$92,013,000
Farm Players Total Salaries	$2,628,100
Coaches Total Salaries	$5,160,000
Luxury Taxe Total	$0
Special Salary Cap Value	$375,000
Pro Year To Date Expenses	$90,909,147
Farm Year To Date Expenses	$2,902,385
Pro Salary Cap To Date	$83,652,627
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$506,351
Pro Estimated Expenses	$5,569,861
Farm Remaining Season Days	11
Farm Expenses Per Days	$16,168
Farm Estimated Expenses	$177,848
Estimated Season Expenses	$5,747,709
Season Salary Cap	$89,388,000
Estimate Under Maximum Salary Cap of $90,000,000	$612,000
Estimate Over Minimum Salary Cap of $68,000,000	$21,388,000
Current Bank Account	$33,910,273
Projected Bank Account	$30,647,064

Pro Players Salaries
Connor Hellebuyck (1 Way Contract)	$13,500,000 (5)
-Salary Remaining :	$777,487
Leon Draisaitl (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$489,529
Mika Zibanejad (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$489,529
Hampus Lindholm (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$374,346
T.J. Oshie (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$331,152
Zach Hyman (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$316,754
Shea Theodore (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$299,476
Brandon Saad (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$259,162
David Kampf (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$244,764
Jake Allen (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$201,571
Dylan Holloway (1 Way Contract)	$3,000,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$172,775
Danton Heinen (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$158,377
Brett Kulak (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$158,377
Trevor Lewis (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$143,979
Victor Olofsson (1 Way Contract)	$2,300,000 (5)
-Salary Remaining :	$132,461
Calvin de Haan (1 Way Contract)	$2,250,000 (4)
-Salary Remaining :	$129,581
Simon Benoit	$2,000,000 (1)
-Salary Remaining :	$115,183
Corey Perry	$2,000,000 (2)
-Salary Remaining :	$115,183
Niko Mikkola	$1,963,000 (2)
-Salary Remaining :	$113,052
Sebastien Aho	$1,500,000 (5)
-Salary Remaining :	$86,387
Brandon Duhaime	$1,500,000 (2)
-Salary Remaining :	$86,387
Chris Tierney	$900,000 (4)
-Salary Remaining :	$51,832
A.J. Greer	$900,000 (5)
-Salary Remaining :	$51,832
Total Pro Players	23
Salary Commitment
Year 2024 : $92,013,000
Year 2025 : $80,763,000
Year 2026 : $67,850,000
Year 2027 : $43,850,000
Salary Average Commitment
Year 2024 : $91,997,250
Year 2025 : $76,547,250
Year 2026 : $63,850,000
Year 2027 : $39,850,000
Salary Cap with 1 Way Contract
Year 2024 : $89,013,000
Year 2025 : $73,563,000
Year 2026 : $60,850,000
Year 2027 : $36,850,000

Farm Players Salaries
Jack Drury	$150,000 (2)
Salary Remaining :	$8,639
Kieffer Bellows	$150,000 (5)
Salary Remaining :	$8,639
Brad Lambert	$125,000 (2)
Salary Remaining :	$7,199
Gabriel Carriere	$120,000 (5)
Salary Remaining :	$6,911
Jakub Demek	$120,000 (5)
Salary Remaining :	$6,911
Topi Niemelä	$112,500 (2)
Salary Remaining :	$6,479
Jakub Dobes	$112,500 (2)
Salary Remaining :	$6,479
Louis Crevier	$105,000 (1)
Salary Remaining :	$6,047
Samuel Knazko	$100,000 (2)
Salary Remaining :	$5,759
Kyle Capobianco	$97,000 (5)
Salary Remaining :	$5,586
Olivier Nadeau	$95,000 (3)
Salary Remaining :	$5,471
Markus Niemelainen	$90,000 (5)
Salary Remaining :	$5,183
Otto Koivula	$90,000 (5)
Salary Remaining :	$5,183
Reese Johnson	$90,000 (1)
Salary Remaining :	$5,183
Yaniv Perets	$90,000 (5)
Salary Remaining :	$5,183
Anthony Romano	$90,000 (5)
Salary Remaining :	$5,183
Avery Hayes	$90,000 (5)
Salary Remaining :	$5,183
Ben Berard	$90,000 (5)
Salary Remaining :	$5,183
Jaxsen Wiebe	$90,000 (5)
Salary Remaining :	$5,183
Jett Jones	$90,000 (5)
Salary Remaining :	$5,183
Zach Metsa	$90,000 (5)
Salary Remaining :	$5,183
Akira Schmid	$90,000 (2)
Salary Remaining :	$5,183
Dmitri Samorukov	$88,000 (4)
Salary Remaining :	$5,068
Callahan Burke	$88,000 (2)
Salary Remaining :	$5,068
Nicholas Jones	$87,550 (2)
Salary Remaining :	$5,042
Mason Morelli	$87,550 (2)
Salary Remaining :	$5,042
Total Farm Players	26
Salary Commitment
Year 2024 : $2,628,100
Year 2025 : $2,433,100
Year 2026 : $1,480,000
Year 2027 : $1,385,000
Salary Average Commitment
Year 2024 : $2,626,824
Year 2025 : $2,431,824
Year 2026 : $1,480,000
Year 2027 : $1,385,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	4
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$16,650,000
Expense
Pro Players Total Salaries	$86,272,024
Farm Players Total Salaries	$2,446,512
Coaches Total Salaries	$4,170,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$86,863,122
Farm Year To Date Expenses	$2,669,159
Pro Salary Cap To Date	$82,282,042
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$1,800,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$471,162
Pro Estimated Expenses	$5,182,782
Farm Remaining Season Days	11
Farm Expenses Per Days	$15,165
Farm Estimated Expenses	$166,815
Estimated Season Expenses	$5,349,597
Season Salary Cap	$86,272,024
Estimate Under Maximum Salary Cap of $90,000,000	$3,727,976
Estimate Over Minimum Salary Cap of $68,000,000	$18,272,024
Current Bank Account	$19,847,409
Projected Bank Account	$18,332,312

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (2)
-Salary Remaining :	$670,531
Elias Lindholm (1 Way Contract)	$9,055,500 (3)
-Salary Remaining :	$521,521
Sam Reinhart (1 Way Contract)	$8,325,000 (4)
-Salary Remaining :	$479,450
Ilya Sorokin (1 Way Contract)	$7,340,000 (4)
-Salary Remaining :	$422,723
Torey Krug (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$374,346
Yegor Sharangovich (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$287,958
Sam Bennett (1 Way Contract)	$4,425,000 (5)
-Salary Remaining :	$254,843
Ryan Graves (1 Way Contract)	$4,396,667 (3)
-Salary Remaining :	$253,211
Connor Clifton (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$230,366
Lars Eller (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$201,571
Pierre Engvall (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$172,775
Kaapo Kahkonen (1 Way Contract)	$2,925,000 (4)
-Salary Remaining :	$168,455
Erik Gustafsson (1 Way Contract)	$2,670,000 (1)
-Salary Remaining :	$153,770
Adam Boqvist (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$149,738
Erik Brannstrom (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$143,979
Christian Fischer (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$143,979
Adam Erne (1 Way Contract)	$2,162,000 (3)
-Salary Remaining :	$124,513
Philipp Kurashev	$2,000,000 (3)
-Salary Remaining :	$115,183
Kyle MacLean	$880,000 (2)
-Salary Remaining :	$50,681
Alexandre Texier	$850,000 (1)
-Salary Remaining :	$48,953
Total Pro Players	20
Salary Commitment
Year 2024 : $86,272,024
Year 2025 : $80,702,024
Year 2026 : $62,679,167
Year 2027 : $32,065,000
Salary Average Commitment
Year 2024 : $83,941,649
Year 2025 : $77,821,649
Year 2026 : $59,798,792
Year 2027 : $30,482,000
Salary Cap with 1 Way Contract
Year 2024 : $86,272,024
Year 2025 : $80,152,024
Year 2026 : $62,129,167
Year 2027 : $31,515,000

Farm Players Salaries
Zach Aston-Reese	$184,013 (3)
Salary Remaining :	$10,598
Collin Delia	$175,000 (4)
Salary Remaining :	$10,079
Will Butcher	$125,000 (2)
Salary Remaining :	$7,199
Henrik Tikkanen	$112,500 (2)
Salary Remaining :	$6,479
Sam Colangelo	$112,500 (2)
Salary Remaining :	$6,479
Aatu Räty	$112,500 (2)
Salary Remaining :	$6,479
Mikko Kokkonen	$105,000 (1)
Salary Remaining :	$6,047
Justin Sourdif	$100,000 (2)
Salary Remaining :	$5,759
Carter Savoie	$93,000 (2)
Salary Remaining :	$5,356
Felix Sandstrom	$90,000 (2)
Salary Remaining :	$5,183
Cédric Paré	$90,000 (1)
Salary Remaining :	$5,183
Jacob Gaucher	$90,000 (3)
Salary Remaining :	$5,183
Jake Murray	$90,000 (3)
Salary Remaining :	$5,183
Sahil Panwar	$90,000 (3)
Salary Remaining :	$5,183
Reece Vitelli	$88,000 (1)
Salary Remaining :	$5,068
Riley Bezeau	$88,000 (1)
Salary Remaining :	$5,068
Tyrel Bauer	$88,000 (2)
Salary Remaining :	$5,068
Andrew Perrott	$88,000 (2)
Salary Remaining :	$5,068
Adam Karashik	$88,000 (1)
Salary Remaining :	$5,068
Marian Studenic	$88,000 (2)
Salary Remaining :	$5,068
Justin Brazeau	$88,000 (1)
Salary Remaining :	$5,068
Chase Priskie	$88,000 (1)
Salary Remaining :	$5,068
Cam Dineen	$88,000 (2)
Salary Remaining :	$5,068
John Stevens	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	24
Salary Commitment
Year 2024 : $2,446,512
Year 2025 : $1,726,512
Year 2026 : $629,012
Year 2027 : $175,000
Salary Average Commitment
Year 2024 : $2,446,512
Year 2025 : $1,726,512
Year 2026 : $629,012
Year 2027 : $175,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$109,867,442
Farm Players Total Salaries	$2,975,500
Coaches Total Salaries	$2,240,000
Luxury Taxe Total	$0
Special Salary Cap Value	($10,225,000)
Pro Year To Date Expenses	$99,879,721
Farm Year To Date Expenses	$2,834,162
Pro Salary Cap To Date	$86,968,817
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$585,693
Pro Estimated Expenses	$6,442,623
Farm Remaining Season Days	11
Farm Expenses Per Days	$16,835
Farm Estimated Expenses	$185,185
Estimated Season Expenses	$6,627,808
Season Salary Cap	$87,942,442
Estimate Under Maximum Salary Cap of $90,000,000	$2,057,558
Estimate Over Minimum Salary Cap of $68,000,000	$19,942,442
Current Bank Account	$5,265,719
Projected Bank Account	$3,606,911

Pro Players Salaries
John Tavares (1 Way Contract)	$11,000,000 (1)
-Salary Remaining :	$633,508
Moritz Seider (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$633,508
Jack Eichel (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$575,916
Seth Jones (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$547,120
Patrik Laine (1 Way Contract)	$8,700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$501,047
Kevin Fiala (1 Way Contract)	$7,875,000 (3)
-Salary Remaining :	$453,534
Sam Montembeault (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$345,550
Phillip Danault (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$316,754
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$310,995
Christian Dvorak (1 Way Contract)	$4,450,000 (1)
-Salary Remaining :	$256,283
Alec Martinez (1 Way Contract)	$4,250,000 (5)
-Salary Remaining :	$244,764
Nicolas Roy (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$230,366
Brendan Gallagher (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$172,775
Alex Newhook (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$172,775
Kirby Dach (1 Way Contract)	$3,000,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$172,775
Morgan Geekie (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$143,979
Darren Raddysh (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$143,979
Alexander Romanov (1 Way Contract)	$2,088,750 (2)
-Salary Remaining :	$120,295
Matt Benning	$1,250,000 (2)
-Salary Remaining :	$71,990
Arber Xhekaj	$1,050,000 (1)
-Salary Remaining :	$60,471
Nathan Walker	$1,007,000 (3)
-Salary Remaining :	$57,995
Justin Danforth	$996,692 (3)
-Salary Remaining :	$57,401
Joey Daccord	$900,000 (5)
-Salary Remaining :	$51,832
Jansen Harkins	$900,000 (5)
-Salary Remaining :	$51,832
Total Pro Players	24
Salary Commitment
Year 2024 : $109,867,442
Year 2025 : $92,467,442
Year 2026 : $65,028,692
Year 2027 : $37,150,000
Salary Average Commitment
Year 2024 : $109,830,619
Year 2025 : $90,830,619
Year 2026 : $63,391,869
Year 2027 : $35,550,000
Salary Cap with 1 Way Contract
Year 2024 : $98,167,442
Year 2025 : $79,167,442
Year 2026 : $60,428,692
Year 2027 : $32,550,000

Farm Players Salaries
Robert Hägg	$199,000 (4)
Salary Remaining :	$11,461
Daniel D'Amato	$190,000 (4)
Salary Remaining :	$10,942
Austin Czarnik	$150,000 (5)
Salary Remaining :	$8,639
Juraj Slafkovsky	$150,000 (2)
Salary Remaining :	$8,639
John Ludvig	$135,000 (4)
Salary Remaining :	$7,775
Mavrik Bourque	$125,000 (2)
Salary Remaining :	$7,199
Luke Prokop	$112,500 (2)
Salary Remaining :	$6,479
Jared Davidson	$112,500 (2)
Salary Remaining :	$6,479
Pierrick Dubé	$110,000 (4)
Salary Remaining :	$6,335
Tye Kartye	$105,000 (1)
Salary Remaining :	$6,047
Nick Abruzzese	$105,000 (1)
Salary Remaining :	$6,047
Daniil Tarasov	$105,000 (1)
Salary Remaining :	$6,047
John Hayden	$100,000 (5)
Salary Remaining :	$5,759
Ian Mitchell	$96,500 (1)
Salary Remaining :	$5,558
Jack Matier	$95,000 (3)
Salary Remaining :	$5,471
Riley Duran	$95,000 (3)
Salary Remaining :	$5,471
Dennis Hildeby	$93,000 (2)
Salary Remaining :	$5,356
William Villeneuve	$93,000 (2)
Salary Remaining :	$5,356
Drew Helleson	$92,500 (1)
Salary Remaining :	$5,327
John Beecher	$92,500 (1)
Salary Remaining :	$5,327
Judd Caulfield	$90,000 (3)
Salary Remaining :	$5,183
Cale Morris	$90,000 (1)
Salary Remaining :	$5,183
Ondrej Pavel	$90,000 (1)
Salary Remaining :	$5,183
Noah Juulsen	$88,000 (4)
Salary Remaining :	$5,068
Matt Rempe	$88,000 (2)
Salary Remaining :	$5,068
Brandon Scanlin	$88,000 (4)
Salary Remaining :	$5,068
Leon Gawanke	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	27
Salary Commitment
Year 2024 : $2,975,500
Year 2025 : $2,114,000
Year 2026 : $1,340,000
Year 2027 : $1,060,000
Salary Average Commitment
Year 2024 : $2,975,500
Year 2025 : $2,114,000
Year 2026 : $1,340,000
Year 2027 : $1,060,000

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$85,613,499
Farm Players Total Salaries	$2,624,000
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$743,000
Pro Year To Date Expenses	$76,499,284
Farm Year To Date Expenses	$2,769,858
Pro Salary Cap To Date	$74,614,454
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$458,709
Pro Estimated Expenses	$5,045,799
Farm Remaining Season Days	11
Farm Expenses Per Days	$15,047
Farm Estimated Expenses	$165,517
Estimated Season Expenses	$5,211,316
Season Salary Cap	$86,356,499
Estimate Under Maximum Salary Cap of $90,000,000	$3,643,501
Estimate Over Minimum Salary Cap of $68,000,000	$18,356,499
Current Bank Account	$38,747,885
Projected Bank Account	$38,505,569

Pro Players Salaries
Nazem Kadri (1 Way Contract)	$9,485,000 (2)
-Salary Remaining :	$546,257
Kirill Kaprizov (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$518,325
Joe Pavelski (1 Way Contract)	$8,514,000 (1)
-Salary Remaining :	$490,335
Mathew Barzal (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$403,141
Anders Lee (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$403,141
Travis Sanheim (1 Way Contract)	$6,659,000 (3)
-Salary Remaining :	$383,503
Jacob Markstrom (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$345,550
Thomas Harley (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$287,958
Alex Iafallo (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$230,366
Robert Thomas (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$201,571
Noah Dobson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$201,571
David Savard (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$201,571
Jalen Chatfield	$1,625,500 (4)
-Salary Remaining :	$93,615
Owen Power	$1,500,000 (2)
-Salary Remaining :	$86,387
Connor Bedard	$1,500,000 (3)
-Salary Remaining :	$86,387
Ryan McLeod	$1,337,500 (1)
-Salary Remaining :	$77,029
Mikey Eyssimont	$1,100,000 (4)
-Salary Remaining :	$63,351
Troy Stecher	$1,050,000 (2)
-Salary Remaining :	$60,471
Joel Hofer	$880,000 (3)
-Salary Remaining :	$50,681
Matthew Villalta	$880,000 (1)
-Salary Remaining :	$50,681
Jack Quinn	$863,333 (1)
-Salary Remaining :	$49,721
Connor Zary	$863,333 (1)
-Salary Remaining :	$49,721
J.J. Peterka	$855,833 (1)
-Salary Remaining :	$49,289
Total Pro Players	23
Salary Commitment
Year 2024 : $85,613,499
Year 2025 : $64,799,500
Year 2026 : $23,764,500
Year 2027 : $14,725,500
Salary Average Commitment
Year 2024 : $84,070,849
Year 2025 : $63,613,850
Year 2026 : $23,212,600
Year 2027 : $14,570,400
Salary Cap with 1 Way Contract
Year 2024 : $85,613,499
Year 2025 : $64,799,500
Year 2026 : $23,764,500
Year 2027 : $14,725,500

Farm Players Salaries
David Jiricek	$150,000 (2)
Salary Remaining :	$8,639
Mason Shaw	$117,500 (1)
Salary Remaining :	$6,767
Anson Thornton	$112,500 (2)
Salary Remaining :	$6,479
Emil Heineman	$112,500 (2)
Salary Remaining :	$6,479
Roni Hirvonen	$112,500 (2)
Salary Remaining :	$6,479
Aleksandr Kisakov	$112,500 (2)
Salary Remaining :	$6,479
Mason Lohrei	$105,000 (1)
Salary Remaining :	$6,047
Tyler Tucker	$97,500 (2)
Salary Remaining :	$5,615
Kaedan Korczak	$93,500 (3)
Salary Remaining :	$5,385
Vladislav Firstov	$92,500 (1)
Salary Remaining :	$5,327
Brett Seney	$90,000 (1)
Salary Remaining :	$5,183
Kyle Clifford	$90,000 (1)
Salary Remaining :	$5,183
Dan Renouf	$90,000 (4)
Salary Remaining :	$5,183
Jacob Ingham	$90,000 (2)
Salary Remaining :	$5,183
Bradley Marek	$90,000 (5)
Salary Remaining :	$5,183
T.J. Tynan	$90,000 (1)
Salary Remaining :	$5,183
Steven Santini	$90,000 (1)
Salary Remaining :	$5,183
Joseph Cecconi	$90,000 (1)
Salary Remaining :	$5,183
Wilmer Skoog	$90,000 (3)
Salary Remaining :	$5,183
Nikita Novikov	$90,000 (3)
Salary Remaining :	$5,183
Mark Pysyk	$90,000 (1)
Salary Remaining :	$5,183
Fredrik Olofsson	$88,000 (2)
Salary Remaining :	$5,068
Mackenzie MacEachern	$88,000 (2)
Salary Remaining :	$5,068
Ilya Nikolaev	$88,000 (4)
Salary Remaining :	$5,068
Samuel Fagemo	$88,000 (2)
Salary Remaining :	$5,068
Ty Glover	$88,000 (4)
Salary Remaining :	$5,068
Riley Damiani	$88,000 (2)
Salary Remaining :	$5,068
Total Farm Players	27
Salary Commitment
Year 2024 : $2,624,000
Year 2025 : $1,769,000
Year 2026 : $629,500
Year 2027 : $356,000
Salary Average Commitment
Year 2024 : $2,624,000
Year 2025 : $1,769,000
Year 2026 : $629,500
Year 2027 : $356,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$75,218,643
Farm Players Total Salaries	$3,041,583
Coaches Total Salaries	$3,740,000
Luxury Taxe Total	$0
Special Salary Cap Value	$11,225,000
Pro Year To Date Expenses	$74,751,692
Farm Year To Date Expenses	$3,258,256
Pro Salary Cap To Date	$71,641,694
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$411,092
Pro Estimated Expenses	$4,522,012
Farm Remaining Season Days	11
Farm Expenses Per Days	$18,228
Farm Estimated Expenses	$200,508
Estimated Season Expenses	$4,722,520
Season Salary Cap	$86,443,643
Estimate Under Maximum Salary Cap of $90,000,000	$3,556,357
Estimate Over Minimum Salary Cap of $68,000,000	$18,443,643
Current Bank Account	$61,157,020
Projected Bank Account	$58,919,000

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$11,100,000 (4)
-Salary Remaining :	$639,267
Logan Couture (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$460,733
Marc-Edouard Vlasic (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$403,141
John Gibson (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$368,586
Jordan Staal (1 Way Contract)	$6,363,000 (2)
-Salary Remaining :	$366,455
Ivan Barbashev (1 Way Contract)	$6,207,500 (3)
-Salary Remaining :	$357,500
Luke Schenn (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$259,162
Matt Dumba (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$259,162
Oliver Ekman-Larsson (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$172,775
Scott Wedgewood	$2,700,000 (3)
-Salary Remaining :	$155,497
Cole Sillinger (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$143,979
Josh Bailey	$1,850,000 (1)
-Salary Remaining :	$106,545
Nicolas Deslauriers	$1,750,000 (2)
-Salary Remaining :	$100,785
Liam O'Brien	$1,318,143 (2)
-Salary Remaining :	$75,914
Oskar Olausson	$1,250,000 (2)
-Salary Remaining :	$71,990
Samu Tuomaala	$1,125,000 (3)
-Salary Remaining :	$64,791
Linus Karlsson	$1,050,000 (1)
-Salary Remaining :	$60,471
Brad Hunt	$975,000 (2)
-Salary Remaining :	$56,152
Amadeus Lombardi	$950,000 (3)
-Salary Remaining :	$54,712
Ryan Carpenter	$900,000 (1)
-Salary Remaining :	$51,832
Devin Shore	$900,000 (2)
-Salary Remaining :	$51,832
Calen Addison	$880,000 (2)
-Salary Remaining :	$50,681
Total Pro Players	22
Salary Commitment
Year 2024 : $75,218,643
Year 2025 : $71,418,643
Year 2026 : $50,982,500
Year 2027 : $18,600,000
Salary Average Commitment
Year 2024 : $73,968,429
Year 2025 : $70,168,429
Year 2026 : $49,766,000
Year 2027 : $18,600,000
Salary Cap with 1 Way Contract
Year 2024 : $75,218,643
Year 2025 : $71,418,643
Year 2026 : $50,982,500
Year 2027 : $18,600,000

Farm Players Salaries
Jordan Oesterle	$200,000 (1)
Salary Remaining :	$11,518
Brandt Clarke	$150,000 (3)
Salary Remaining :	$8,639
Ryder Rolston	$150,000 (5)
Salary Remaining :	$8,639
Pavel Mintyukov	$150,000 (3)
Salary Remaining :	$8,639
Daniil Chayka	$112,500 (2)
Salary Remaining :	$6,479
Ryker Evans	$112,500 (2)
Salary Remaining :	$6,479
Scott Morrow	$112,500 (3)
Salary Remaining :	$6,479
Francesco Pinelli	$112,500 (3)
Salary Remaining :	$6,479
Noel Hoefenmayer	$105,000 (1)
Salary Remaining :	$6,047
Simon Johansson	$105,000 (1)
Salary Remaining :	$6,047
Lucas Edmonds	$105,000 (1)
Salary Remaining :	$6,047
Clay Stevenson	$105,000 (1)
Salary Remaining :	$6,047
Luka Profaca	$97,500 (2)
Salary Remaining :	$5,615
Mikael Pyyhtia	$93,000 (2)
Salary Remaining :	$5,356
Corey Andonovski	$92,500 (1)
Salary Remaining :	$5,327
Mason Primeau	$90,000 (3)
Salary Remaining :	$5,183
Keean Washkurak	$90,000 (3)
Salary Remaining :	$5,183
Brett Brochu	$90,000 (3)
Salary Remaining :	$5,183
Mark Liwiski	$90,000 (1)
Salary Remaining :	$5,183
Topias Vilen	$90,000 (3)
Salary Remaining :	$5,183
Brayden Tracey	$90,000 (3)
Salary Remaining :	$5,183
Martin Chromiak	$88,000 (2)
Salary Remaining :	$5,068
Devon Levi	$88,000 (2)
Salary Remaining :	$5,068
Patrick Guay	$88,000 (2)
Salary Remaining :	$5,068
Jared McIsaac	$88,000 (1)
Salary Remaining :	$5,068
Troy Grosenick	$88,000 (1)
Salary Remaining :	$5,068
Connor Corcoran	$88,000 (2)
Salary Remaining :	$5,068
Danila Klimovich	$85,583 (1)
Salary Remaining :	$4,929
Lucas Condotta	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	29
Salary Commitment
Year 2024 : $3,041,583
Year 2025 : $1,892,500
Year 2026 : $1,125,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $3,041,583
Year 2025 : $1,892,500
Year 2026 : $1,125,000
Year 2027 : $150,000

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$89,112,500
Farm Players Total Salaries	$2,526,333
Coaches Total Salaries	$4,665,420
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$86,788,012
Farm Year To Date Expenses	$2,659,962
Pro Salary Cap To Date	$82,735,672
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$489,071
Pro Estimated Expenses	$5,379,781
Farm Remaining Season Days	11
Farm Expenses Per Days	$15,140
Farm Estimated Expenses	$166,540
Estimated Season Expenses	$5,546,321
Season Salary Cap	$89,112,500
Estimate Under Maximum Salary Cap of $90,000,000	$887,500
Estimate Over Minimum Salary Cap of $68,000,000	$21,112,500
Current Bank Account	$49,236,977
Projected Bank Account	$46,625,156

Pro Players Salaries
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$547,120
Jake Guentzel (1 Way Contract)	$9,380,000 (3)
-Salary Remaining :	$540,209
Jack Hughes (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$460,733
Tyler Toffoli (1 Way Contract)	$6,365,000 (3)
-Salary Remaining :	$366,571
Rasmus Dahlin (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$345,550
Adam Pelech (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$331,152
Josh Anderson (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$316,754
Andre Burakovsky (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$316,754
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$293,717
Damon Severson (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$287,958
Sean Monahan (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$201,571
Kailer Yamamoto (1 Way Contract)	$3,087,500 (1)
-Salary Remaining :	$177,814
Dylan Cozens (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$172,775
Andrew Peeke (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$172,775
Keegan Kolesar	$2,500,000 (4)
-Salary Remaining :	$143,979
Semyon Varlamov	$2,000,000 (5)
-Salary Remaining :	$115,183
Ryan Lomberg	$1,575,000 (3)
-Salary Remaining :	$90,707
Kaiden Guhle	$1,250,000 (2)
-Salary Remaining :	$71,990
Beck Malenstyn	$1,175,000 (3)
-Salary Remaining :	$67,670
Kirill Marchenko	$1,050,000 (1)
-Salary Remaining :	$60,471
Jordan Harris	$880,000 (2)
-Salary Remaining :	$50,681
Total Pro Players	21
Salary Commitment
Year 2024 : $89,112,500
Year 2025 : $84,975,000
Year 2026 : $73,845,000
Year 2027 : $9,500,000
Salary Average Commitment
Year 2024 : $87,738,750
Year 2025 : $83,601,250
Year 2026 : $72,471,250
Year 2027 : $9,500,000
Salary Cap with 1 Way Contract
Year 2024 : $89,112,500
Year 2025 : $84,975,000
Year 2026 : $73,845,000
Year 2027 : $9,500,000

Farm Players Salaries
Nathan Bastian	$175,000 (3)
Salary Remaining :	$10,079
Mackie Samoskevich	$125,000 (3)
Salary Remaining :	$7,199
Matt Coronato	$125,000 (2)
Salary Remaining :	$7,199
Robert Mastrosimone	$112,500 (2)
Salary Remaining :	$6,479
Artem Grushnikov	$112,500 (3)
Salary Remaining :	$6,479
Nikita Nesterenko	$105,000 (1)
Salary Remaining :	$6,047
Lukas Svejkovsky	$93,000 (2)
Salary Remaining :	$5,356
Georgii Merkulov	$92,500 (1)
Salary Remaining :	$5,327
Luke Cavallin	$90,000 (3)
Salary Remaining :	$5,183
Ryan Suzuki	$90,000 (3)
Salary Remaining :	$5,183
Cooper Black	$90,000 (3)
Salary Remaining :	$5,183
Nikita Okhotiuk	$90,000 (3)
Salary Remaining :	$5,183
Corey Schueneman	$88,000 (2)
Salary Remaining :	$5,068
Keaton Middleton	$88,000 (1)
Salary Remaining :	$5,068
Kevin Bahl	$88,000 (1)
Salary Remaining :	$5,068
Ty Emberson	$88,000 (2)
Salary Remaining :	$5,068
Samuel Asselin	$88,000 (1)
Salary Remaining :	$5,068
Cole Clayton	$88,000 (2)
Salary Remaining :	$5,068
Hudson Elynuik	$88,000 (2)
Salary Remaining :	$5,068
Orrin Centazzo	$88,000 (2)
Salary Remaining :	$5,068
Michael DiPietro	$88,000 (1)
Salary Remaining :	$5,068
Evan Fitzpatrick	$88,000 (2)
Salary Remaining :	$5,068
Cameron Hillis	$88,000 (2)
Salary Remaining :	$5,068
Josh Lopina	$87,833 (1)
Salary Remaining :	$5,058
Grant Hutton	$85,000 (1)
Salary Remaining :	$4,895
Dillon Hamaliuk	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	26
Salary Commitment
Year 2024 : $2,526,333
Year 2025 : $1,719,000
Year 2026 : $772,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,526,333
Year 2025 : $1,719,000
Year 2026 : $772,500
Year 2027 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$66,913,333
Farm Players Total Salaries	$2,921,500
Coaches Total Salaries	$2,240,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,750,000
Pro Year To Date Expenses	$67,953,177
Farm Year To Date Expenses	$3,049,552
Pro Salary Cap To Date	$64,864,161
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$360,803
Pro Estimated Expenses	$3,968,833
Farm Remaining Season Days	11
Farm Expenses Per Days	$16,552
Farm Estimated Expenses	$182,072
Estimated Season Expenses	$4,150,905
Season Salary Cap	$75,663,333
Estimate Under Maximum Salary Cap of $90,000,000	$14,336,667
Estimate Over Minimum Salary Cap of $68,000,000	$7,663,333
Current Bank Account	$62,377,969
Projected Bank Account	$63,196,064

Pro Players Salaries
Zach Werenski (1 Way Contract)	$9,583,333 (3)
-Salary Remaining :	$551,920
Barrett Hayton (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$518,325
Vince Dunn (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$345,550
Viktor Arvidsson (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$287,958
Mikey Anderson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$287,958
Petr Mrazek (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$287,958
Taylor Hall (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$230,366
Hunter McKown (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$172,775
Zemgus Girgensons (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$172,775
Brock McGinn (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$158,377
Travis Dermott (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$143,979
Spencer Knight (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$143,979
Ryan Reaves	$1,800,000 (4)
-Salary Remaining :	$103,665
Jake Sanderson	$1,500,000 (2)
-Salary Remaining :	$86,387
Will Bitten	$900,000 (1)
-Salary Remaining :	$51,832
Ryan Dzingel	$900,000 (1)
-Salary Remaining :	$51,832
Joshua Roy	$900,000 (3)
-Salary Remaining :	$51,832
Scott Walford	$900,000 (1)
-Salary Remaining :	$51,832
Alexander True	$900,000 (5)
-Salary Remaining :	$51,832
Alex Goligoski	$900,000 (5)
-Salary Remaining :	$51,832
Justin Bailey	$880,000 (4)
-Salary Remaining :	$50,681
Total Pro Players	21
Salary Commitment
Year 2024 : $66,913,333
Year 2025 : $56,463,333
Year 2026 : $51,963,333
Year 2027 : $38,980,000
Salary Average Commitment
Year 2024 : $66,913,333
Year 2025 : $56,463,333
Year 2026 : $51,963,333
Year 2027 : $38,980,000
Salary Cap with 1 Way Contract
Year 2024 : $66,913,333
Year 2025 : $56,463,333
Year 2026 : $51,963,333
Year 2027 : $38,980,000

Farm Players Salaries
Maxim Groshev	$190,000 (5)
Salary Remaining :	$10,942
Logan Morrison	$170,000 (5)
Salary Remaining :	$9,791
Aaron Dell	$150,000 (1)
Salary Remaining :	$8,639
Logan Cooley	$150,000 (3)
Salary Remaining :	$8,639
David Reinbacher	$150,000 (3)
Salary Remaining :	$8,639
Ozzy Wiesblatt	$125,000 (2)
Salary Remaining :	$7,199
Alex Laferriere	$112,500 (2)
Salary Remaining :	$6,479
Riley Kidney	$112,500 (3)
Salary Remaining :	$6,479
Dylan Wendt	$112,500 (2)
Salary Remaining :	$6,479
Spencer Stastney (Out of Payroll)	$105,000 (1)
Salary Remaining :	$6,047
Arshdeep Bains	$105,000 (1)
Salary Remaining :	$6,047
Erik Källgren	$100,000 (3)
Salary Remaining :	$5,759
Cole McWard	$100,000 (4)
Salary Remaining :	$5,759
Danny Zhilkin	$100,000 (3)
Salary Remaining :	$5,759
Patrick Giles	$90,000 (2)
Salary Remaining :	$5,183
Shawn Element	$90,000 (2)
Salary Remaining :	$5,183
Thomas Milic	$90,000 (3)
Salary Remaining :	$5,183
Wyatt Bongiovanni	$90,000 (2)
Salary Remaining :	$5,183
Jacob Barczewski	$90,000 (1)
Salary Remaining :	$5,183
Luke Rowe	$90,000 (1)
Salary Remaining :	$5,183
Sam Morton	$90,000 (2)
Salary Remaining :	$5,183
Scooter Brickey	$90,000 (1)
Salary Remaining :	$5,183
Brendan Perlini	$90,000 (1)
Salary Remaining :	$5,183
Nikolas Brouillard	$88,000 (1)
Salary Remaining :	$5,068
Mathias Laferriere	$88,000 (2)
Salary Remaining :	$5,068
Mac Hollowell	$88,000 (1)
Salary Remaining :	$5,068
Matt Filipe	$85,000 (1)
Salary Remaining :	$4,895
Donovan Sebrango	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	28
Salary Commitment
Year 2024 : $3,026,500
Year 2025 : $1,960,500
Year 2026 : $1,162,500
Year 2027 : $460,000
Salary Average Commitment
Year 2024 : $3,026,500
Year 2025 : $1,960,500
Year 2026 : $1,162,500
Year 2027 : $460,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$86,671,250
Farm Players Total Salaries	$2,662,891
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,750,000
Pro Year To Date Expenses	$85,291,901
Farm Year To Date Expenses	$3,023,598
Pro Salary Cap To Date	$82,144,234
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$464,247
Pro Estimated Expenses	$5,106,717
Farm Remaining Season Days	11
Farm Expenses Per Days	$16,560
Farm Estimated Expenses	$182,160
Estimated Season Expenses	$5,288,877
Season Salary Cap	$87,821,250
Estimate Under Maximum Salary Cap of $90,000,000	$2,178,750
Estimate Over Minimum Salary Cap of $68,000,000	$19,821,250
Current Bank Account	$59,060,141
Projected Bank Account	$58,290,264

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$547,120
Mark Scheifele (1 Way Contract)	$8,670,000 (4)
-Salary Remaining :	$499,319
Filip Forsberg (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$489,529
Ryan McDonagh (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$388,743
Brett Pesce (1 Way Contract)	$6,686,250 (4)
-Salary Remaining :	$385,072
Dylan Strome (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$345,550
Patrick Kane (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$345,550
Jordan Binnington (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$345,550
Evander Kane (1 Way Contract)	$5,125,000 (2)
-Salary Remaining :	$295,157
Connor McMichael (1 Way Contract)	$3,600,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$207,330
Antti Raanta (1 Way Contract)	$3,360,000 (1)
-Salary Remaining :	$193,508
Oskar Sundqvist (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$143,979
Nick Bjugstad	$2,000,000 (4)
-Salary Remaining :	$115,183
Carl Grundstrom	$1,750,000 (5)
-Salary Remaining :	$100,785
Tommy Novak	$1,750,000 (4)
-Salary Remaining :	$100,785
Simon Nemec	$1,500,000 (2)
-Salary Remaining :	$86,387
Kevin Lankinen	$1,400,000 (4)
-Salary Remaining :	$80,628
Colin Miller	$1,000,000 (3)
-Salary Remaining :	$57,592
Derek Ryan	$950,000 (3)
-Salary Remaining :	$54,712
Craig Smith	$950,000 (3)
-Salary Remaining :	$54,712
Philip Broberg	$900,000 (3)
-Salary Remaining :	$51,832
Chad Ruhwedel	$900,000 (2)
-Salary Remaining :	$51,832
Fabian Zetterlund	$880,000 (2)
-Salary Remaining :	$50,681
Total Pro Players	23
Salary Commitment
Year 2024 : $86,671,250
Year 2025 : $83,311,250
Year 2026 : $65,656,250
Year 2027 : $37,856,250
Salary Average Commitment
Year 2024 : $85,630,000
Year 2025 : $82,270,000
Year 2026 : $64,615,000
Year 2027 : $36,815,000
Salary Cap with 1 Way Contract
Year 2024 : $83,071,250
Year 2025 : $79,711,250
Year 2026 : $62,056,250
Year 2027 : $34,256,250

Farm Players Salaries
Filip Zadina	$187,208 (1)
Salary Remaining :	$10,782
Cody Glass	$150,000 (1)
Salary Remaining :	$8,639
Shakir Mukhamadullin	$125,000 (2)
Salary Remaining :	$7,199
Fabian Lysell	$125,000 (2)
Salary Remaining :	$7,199
Corson Ceulemans	$125,000 (2)
Salary Remaining :	$7,199
Drew Commesso	$112,500 (3)
Salary Remaining :	$6,479
William Strömgren	$112,500 (3)
Salary Remaining :	$6,479
Gage Quinney	$96,633 (2)
Salary Remaining :	$5,565
Ethan Del Mastro	$95,000 (3)
Salary Remaining :	$5,471
Dylan Garand	$93,000 (2)
Salary Remaining :	$5,356
Zayde Wisdom	$93,000 (2)
Salary Remaining :	$5,356
Bobby Trivigno	$92,500 (4)
Salary Remaining :	$5,327
Jordan Gross	$90,000 (3)
Salary Remaining :	$5,183
Cameron Hughes	$90,000 (3)
Salary Remaining :	$5,183
Cole Schwindt	$90,000 (3)
Salary Remaining :	$5,183
Dennis Cholowski	$90,000 (5)
Salary Remaining :	$5,183
Peter DiLiberatore	$90,000 (2)
Salary Remaining :	$5,183
Max Lajoie	$90,000 (4)
Salary Remaining :	$5,183
Dylan Wells	$90,000 (2)
Salary Remaining :	$5,183
Riley Tufte	$90,000 (5)
Salary Remaining :	$5,183
Trevor Carrick	$90,000 (3)
Salary Remaining :	$5,183
Matvey Petrov	$90,000 (3)
Salary Remaining :	$5,183
Michael Houser	$90,000 (1)
Salary Remaining :	$5,183
Alex Limoges	$90,000 (4)
Salary Remaining :	$5,183
Kole Lind	$88,000 (1)
Salary Remaining :	$5,068
Logan Day	$87,550 (2)
Salary Remaining :	$5,042
Total Farm Players	26
Salary Commitment
Year 2024 : $2,662,891
Year 2025 : $2,159,683
Year 2026 : $1,234,500
Year 2027 : $452,500
Salary Average Commitment
Year 2024 : $2,659,376
Year 2025 : $2,144,168
Year 2026 : $1,222,500
Year 2027 : $452,500

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	3
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$77,311,000
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$79,870,500
Farm Players Total Salaries	$3,226,333
Coaches Total Salaries	$3,130,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,640,000
Pro Year To Date Expenses	$82,581,714
Farm Year To Date Expenses	$3,214,980
Pro Salary Cap To Date	$80,021,525
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,103,500
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$432,306
Pro Estimated Expenses	$4,755,366
Farm Remaining Season Days	11
Farm Expenses Per Days	$19,143
Farm Estimated Expenses	$210,573
Estimated Season Expenses	$4,965,939
Season Salary Cap	$84,510,500
Estimate Under Maximum Salary Cap of $90,000,000	$5,489,500
Estimate Over Minimum Salary Cap of $68,000,000	$16,510,500
Current Bank Account	$41,452,338
Projected Bank Account	$43,489,899

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$575,916
Josh Norris (1 Way Contract)	$7,950,000 (3)
-Salary Remaining :	$457,853
Troy Terry (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$345,550
Matt Roy (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$345,550
William Karlsson (1 Way Contract)	$5,900,000 (3)
-Salary Remaining :	$339,791
Frederik Andersen (1 Way Contract)	$5,890,000 (1)
-Salary Remaining :	$339,215
Jesper Bratt (1 Way Contract)	$5,450,000 (1)
-Salary Remaining :	$313,874
Tyler Myers (1 Way Contract)	$5,337,500 (2)
-Salary Remaining :	$307,395
Dakota Joshua (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$230,366
Evan Rodrigues (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$230,366
Olli Maatta (1 Way Contract)	$3,575,000 (3)
-Salary Remaining :	$205,890
Bowen Byram (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$201,571
Jordan Martinook (1 Way Contract)	$3,200,000 (5)
-Salary Remaining :	$184,293
Teddy Blueger (1 Way Contract)	$2,528,000 (2)
-Salary Remaining :	$145,592
Mason Appleton	$1,500,000 (4)
-Salary Remaining :	$86,387
Jon Merrill	$1,200,000 (1)
-Salary Remaining :	$69,110
Michael Benning	$1,125,000 (2)
-Salary Remaining :	$64,791
Walker Duehr	$935,000 (3)
-Salary Remaining :	$53,848
Blake McLaughlin	$900,000 (2)
-Salary Remaining :	$51,832
Dryden Hunt	$880,000 (4)
-Salary Remaining :	$50,681
Total Pro Players	20
Salary Commitment
Year 2024 : $79,870,500
Year 2025 : $67,330,500
Year 2026 : $47,440,000
Year 2027 : $25,080,000
Salary Average Commitment
Year 2024 : $79,891,334
Year 2025 : $67,351,334
Year 2026 : $47,240,000
Year 2027 : $25,080,000
Salary Cap with 1 Way Contract
Year 2024 : $79,870,500
Year 2025 : $67,330,500
Year 2026 : $47,440,000
Year 2027 : $25,080,000

Farm Players Salaries
Jujhar Khaira	$200,000 (4)
Salary Remaining :	$11,518
Aidan McDonough	$200,000 (4)
Salary Remaining :	$11,518
Dylan Guenther	$150,000 (2)
Salary Remaining :	$8,639
Shane Wright	$150,000 (3)
Salary Remaining :	$8,639
Luke Hughes	$150,000 (2)
Salary Remaining :	$8,639
Joakim Kemell	$125,000 (2)
Salary Remaining :	$7,199
Frank Nazar	$125,000 (3)
Salary Remaining :	$7,199
Domenick Fensore	$112,500 (2)
Salary Remaining :	$6,479
Calle Clang	$100,000 (2)
Salary Remaining :	$5,759
Wyatte Wylie	$100,000 (4)
Salary Remaining :	$5,759
Anders Bjork	$100,000 (4)
Salary Remaining :	$5,759
Mikhail Maltsev	$100,000 (4)
Salary Remaining :	$5,759
Jake Christiansen	$96,500 (2)
Salary Remaining :	$5,558
Emilio Pettersen	$90,333 (2)
Salary Remaining :	$5,202
Maxim Cajkovic	$90,000 (3)
Salary Remaining :	$5,183
Joël Teasdale	$90,000 (1)
Salary Remaining :	$5,183
Jonathan Aspirot	$90,000 (1)
Salary Remaining :	$5,183
Jordy Bellerive	$90,000 (1)
Salary Remaining :	$5,183
Graeme Clarke	$90,000 (3)
Salary Remaining :	$5,183
Kasimir Kaskisuo	$90,000 (1)
Salary Remaining :	$5,183
Michael Karow	$90,000 (1)
Salary Remaining :	$5,183
Santeri Hatakka	$90,000 (3)
Salary Remaining :	$5,183
Vladislav Kolyachonok	$90,000 (1)
Salary Remaining :	$5,183
Josh Maniscalco	$90,000 (1)
Salary Remaining :	$5,183
Tye Felhaber	$90,000 (1)
Salary Remaining :	$5,183
Tobie Paquette-Bisson	$88,000 (4)
Salary Remaining :	$5,068
Wyatt Kalynuk	$88,000 (4)
Salary Remaining :	$5,068
Eetu Makiniemi	$88,000 (1)
Salary Remaining :	$5,068
Egor Sokolov	$88,000 (2)
Salary Remaining :	$5,068
Matt Donovan	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	30
Salary Commitment
Year 2024 : $3,226,333
Year 2025 : $2,333,333
Year 2026 : $1,421,000
Year 2027 : $876,000
Salary Average Commitment
Year 2024 : $3,126,333
Year 2025 : $2,233,333
Year 2026 : $1,421,000
Year 2027 : $876,000

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$98,580,667
Farm Players Total Salaries	$2,592,550
Coaches Total Salaries	$3,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	($10,840,000)
Pro Year To Date Expenses	$90,655,155
Farm Year To Date Expenses	$3,078,933
Pro Salary Cap To Date	$87,828,010
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$531,836
Pro Estimated Expenses	$5,850,196
Farm Remaining Season Days	11
Farm Expenses Per Days	$15,406
Farm Estimated Expenses	$169,466
Estimated Season Expenses	$6,019,662
Season Salary Cap	$87,740,667
Estimate Under Maximum Salary Cap of $90,000,000	$2,259,333
Estimate Over Minimum Salary Cap of $68,000,000	$19,740,667
Current Bank Account	$38,621,600
Projected Bank Account	$35,086,438

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,500,000 (5)
-Salary Remaining :	$777,487
Mikko Rantanen (1 Way Contract)	$9,250,000 (1)
-Salary Remaining :	$532,723
Evgeni Malkin (1 Way Contract)	$6,100,000 (2)
-Salary Remaining :	$351,309
Ilya Samsonov (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$345,550
Neal Pionk (1 Way Contract)	$5,875,000 (4)
-Salary Remaining :	$338,351
Nick Schmaltz (1 Way Contract)	$5,850,000 (2)
-Salary Remaining :	$336,911
Brent Burns (1 Way Contract)	$5,280,000 (1)
-Salary Remaining :	$304,084
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$302,356
Mikael Granlund (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$287,958
Jamie Oleksiak (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$264,921
Rasmus Andersson (1 Way Contract)	$4,550,000 (2)
-Salary Remaining :	$262,042
Teuvo Teravainen (1 Way Contract)	$4,507,000 (3)
-Salary Remaining :	$259,565
Carter Verhaeghe (1 Way Contract)	$4,166,667 (1)
-Salary Remaining :	$239,965
Gustav Nyquist (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$230,366
Cody Ceci (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$187,173
Scott Laughton (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$172,775
Michael Rasmussen	$2,000,000 (1)
-Salary Remaining :	$115,183
Jimmy Vesey	$1,772,000 (2)
-Salary Remaining :	$102,052
Sean Durzi	$1,750,000 (1)
-Salary Remaining :	$100,785
Charlie Lindgren	$1,100,000 (1)
-Salary Remaining :	$63,351
Nick Cousins	$900,000 (2)
-Salary Remaining :	$51,832
Jarred Tinordi	$880,000 (4)
-Salary Remaining :	$50,681
Total Pro Players	22
Salary Commitment
Year 2024 : $98,580,667
Year 2025 : $76,839,000
Year 2026 : $46,067,000
Year 2027 : $31,110,000
Salary Average Commitment
Year 2024 : $98,710,917
Year 2025 : $75,164,250
Year 2026 : $44,485,250
Year 2027 : $29,505,000
Salary Cap with 1 Way Contract
Year 2024 : $98,580,667
Year 2025 : $75,034,000
Year 2026 : $44,262,000
Year 2027 : $29,505,000

Farm Players Salaries
Simon Holmstrom	$175,000 (5)
Salary Remaining :	$10,079
Milan Lucic	$125,000 (4)
Salary Remaining :	$7,199
Dmitri Voronkov	$112,500 (2)
Salary Remaining :	$6,479
Vincent Iorio	$112,500 (2)
Salary Remaining :	$6,479
Santtu Kinnunen	$105,000 (1)
Salary Remaining :	$6,047
Alex Belzile	$93,550 (2)
Salary Remaining :	$5,388
Declan Carlile	$90,000 (5)
Salary Remaining :	$5,183
Joona Koppanen	$90,000 (1)
Salary Remaining :	$5,183
Max McCormick	$90,000 (1)
Salary Remaining :	$5,183
Nick DeSimone	$90,000 (5)
Salary Remaining :	$5,183
Sheldon Dries	$90,000 (1)
Salary Remaining :	$5,183
Simon Lundmark	$90,000 (1)
Salary Remaining :	$5,183
Ales Stezka	$90,000 (5)
Salary Remaining :	$5,183
Antti Saarela	$90,000 (1)
Salary Remaining :	$5,183
Eetu Liukas	$90,000 (3)
Salary Remaining :	$5,183
Nikolas Matinpalo	$90,000 (2)
Salary Remaining :	$5,183
Patrik Koch	$90,000 (2)
Salary Remaining :	$5,183
Matt Murray	$90,000 (2)
Salary Remaining :	$5,183
Remi Poirier	$88,000 (2)
Salary Remaining :	$5,068
William Dufour	$88,000 (2)
Salary Remaining :	$5,068
Alex Kannok-Leipert	$88,000 (2)
Salary Remaining :	$5,068
Nicolas Beaudin	$88,000 (2)
Salary Remaining :	$5,068
Jan Jenik	$88,000 (3)
Salary Remaining :	$5,068
Brayden Pachal	$88,000 (2)
Salary Remaining :	$5,068
Anthony Richard	$88,000 (1)
Salary Remaining :	$5,068
Valtteri Puustinen	$88,000 (1)
Salary Remaining :	$5,068
Joseph Woll	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	27
Salary Commitment
Year 2024 : $2,592,550
Year 2025 : $1,776,550
Year 2026 : $748,000
Year 2027 : $570,000
Salary Average Commitment
Year 2024 : $2,592,550
Year 2025 : $1,776,550
Year 2026 : $748,000
Year 2027 : $570,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$92,598,166
Farm Players Total Salaries	$3,062,508
Coaches Total Salaries	$4,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,910,000
Pro Year To Date Expenses	$92,588,338
Farm Year To Date Expenses	$3,003,436
Pro Salary Cap To Date	$81,771,582
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$505,750
Pro Estimated Expenses	$5,563,250
Farm Remaining Season Days	11
Farm Expenses Per Days	$17,867
Farm Estimated Expenses	$196,537
Estimated Season Expenses	$5,759,787
Season Salary Cap	$88,008,166
Estimate Under Maximum Salary Cap of $90,000,000	$1,991,834
Estimate Over Minimum Salary Cap of $68,000,000	$20,008,166
Current Bank Account	$73,546,126
Projected Bank Account	$70,270,839

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$9,850,000 (3)
-Salary Remaining :	$567,277
Sean Walker (1 Way Contract)	$6,715,000 (5)
-Salary Remaining :	$386,728
Chris Kreider (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$374,346
Brian Dumoulin (1 Way Contract)	$6,300,000 (4)
-Salary Remaining :	$362,827
Cam Atkinson (1 Way Contract)	$5,875,000 (1)
-Salary Remaining :	$338,351
Charlie Coyle (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$302,356
Thatcher Demko (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$287,958
Casey DeSmith (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$287,958
Ben Chiarot (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$273,560
Brenden Dillon (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$259,162
Luke Toporowski (1 Way Contract)	$4,000,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$230,366
Daniel Sprong (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$201,571
Max Domi (1 Way Contract)	$3,090,000 (3)
-Salary Remaining :	$177,958
Ethan Bear (1 Way Contract)	$3,000,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$172,775
Nick Seeler	$2,503,166 (2)
-Salary Remaining :	$144,161
Pius Suter (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$143,979
Landon Slaggert (1 Way Contract)	$2,500,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$143,979
Austin Watson (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$143,979
Jeremy Lauzon	$2,000,000 (2)
-Salary Remaining :	$115,183
Parker Kelly	$2,000,000 (5)
-Salary Remaining :	$115,183
Dennis Gilbert	$1,500,000 (4)
-Salary Remaining :	$86,387
Michael McCarron	$1,000,000 (1)
-Salary Remaining :	$57,592
Mathieu Olivier	$965,000 (3)
-Salary Remaining :	$55,576
Mike Hardman	$900,000 (3)
-Salary Remaining :	$51,832
Zack MacEwen	$900,000 (1)
-Salary Remaining :	$51,832
Total Pro Players	25
Salary Commitment
Year 2024 : $92,598,166
Year 2025 : $85,063,166
Year 2026 : $61,060,000
Year 2027 : $34,515,000
Salary Average Commitment
Year 2024 : $92,029,111
Year 2025 : $84,254,111
Year 2026 : $60,802,000
Year 2027 : $34,515,000
Salary Cap with 1 Way Contract
Year 2024 : $83,098,166
Year 2025 : $75,323,166
Year 2026 : $51,320,000
Year 2027 : $25,015,000

Farm Players Salaries
Nikita Tolopilo	$200,000 (5)
Salary Remaining :	$11,518
Brandon Bussi	$190,000 (4)
Salary Remaining :	$10,942
Matthew Strome	$150,000 (2)
Salary Remaining :	$8,639
William Lagesson	$150,000 (2)
Salary Remaining :	$8,639
Tristen Nielsen	$150,000 (3)
Salary Remaining :	$8,639
Ryan Mast	$150,000 (5)
Salary Remaining :	$8,639
Jesper Wallstedt (Out of Payroll)	$125,000 (2)
Salary Remaining :	$7,199
Jalen Luypen	$112,500 (2)
Salary Remaining :	$6,479
Collin Graf	$112,500 (2)
Salary Remaining :	$6,479
Jake Wise	$112,500 (2)
Salary Remaining :	$6,479
Ben Harpur	$109,850 (2)
Salary Remaining :	$6,326
Viktor Neuchev	$100,000 (3)
Salary Remaining :	$5,759
Lleyton Moore	$100,000 (5)
Salary Remaining :	$5,759
Devin Cooley	$100,000 (3)
Salary Remaining :	$5,759
Brett Harrison	$100,000 (3)
Salary Remaining :	$5,759
Valtteri Pulli	$100,000 (5)
Salary Remaining :	$5,759
Kyle Masters	$100,000 (5)
Salary Remaining :	$5,759
Dillon Heatherington	$94,158 (2)
Salary Remaining :	$5,423
Sam Poulin	$90,000 (5)
Salary Remaining :	$5,183
Will Lockwood	$90,000 (2)
Salary Remaining :	$5,183
Kyle McDonald	$90,000 (5)
Salary Remaining :	$5,183
Zac Dalpe	$90,000 (1)
Salary Remaining :	$5,183
Ryan Hofer	$90,000 (5)
Salary Remaining :	$5,183
Lucas Ciona	$90,000 (3)
Salary Remaining :	$5,183
Parker Ford	$90,000 (1)
Salary Remaining :	$5,183
Kevin Conley	$88,000 (1)
Salary Remaining :	$5,068
Quinn Schmiemann	$88,000 (2)
Salary Remaining :	$5,068
Total Farm Players	27
Salary Commitment
Year 2024 : $3,062,508
Year 2025 : $2,794,508
Year 2026 : $1,650,000
Year 2027 : $1,110,000
Salary Average Commitment
Year 2024 : $3,055,743
Year 2025 : $2,787,743
Year 2026 : $1,650,000
Year 2027 : $1,110,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	4
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$75,276,500
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$93,342,500
Farm Players Total Salaries	$2,205,650
Coaches Total Salaries	$3,580,000
Luxury Taxe Total	$0
Special Salary Cap Value	($5,250,000)
Pro Year To Date Expenses	$88,331,189
Farm Year To Date Expenses	$2,376,275
Pro Salary Cap To Date	$85,315,469
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,138,000
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$505,458
Pro Estimated Expenses	$5,560,038
Farm Remaining Season Days	11
Farm Expenses Per Days	$13,537
Farm Estimated Expenses	$148,907
Estimated Season Expenses	$5,708,945
Season Salary Cap	$88,092,500
Estimate Under Maximum Salary Cap of $90,000,000	$1,907,500
Estimate Over Minimum Salary Cap of $68,000,000	$20,092,500
Current Bank Account	$88,220,674
Projected Bank Account	$91,099,729

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$547,120
Tim Stützle (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$518,325
Brandon Montour (1 Way Contract)	$6,555,000 (4)
-Salary Remaining :	$377,513
Justin Faulk (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$374,346
Claude Giroux (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$374,346
Adam Henrique (1 Way Contract)	$6,400,000 (2)
-Salary Remaining :	$368,586
Ryan Pulock (1 Way Contract)	$6,150,000 (3)
-Salary Remaining :	$354,188
Pavel Zacha (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$345,550
Jonas Brodin (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$345,550
Evan Bouchard (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$345,550
Andrew Mangiapane (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$334,031
Juuse Saros (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$287,958
Casey Cizikas (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$143,979
Ryan Donato (1 Way Contract)	$2,100,000 (4)
-Salary Remaining :	$120,942
Anthony Stolarz (1 Way Contract)	$2,087,500 (2)
-Salary Remaining :	$120,223
Matias Maccelli	$2,000,000 (3)
-Salary Remaining :	$115,183
Connor Dewar	$1,750,000 (5)
-Salary Remaining :	$100,785
Joel Hanley	$1,300,000 (4)
-Salary Remaining :	$74,869
MacKenzie Entwistle	$1,250,000 (2)
-Salary Remaining :	$71,990
Michael Carcone	$950,000 (3)
-Salary Remaining :	$54,712
Total Pro Players	20
Salary Commitment
Year 2024 : $93,342,500
Year 2025 : $76,042,500
Year 2026 : $66,305,000
Year 2027 : $32,705,000
Salary Average Commitment
Year 2024 : $92,731,500
Year 2025 : $75,431,500
Year 2026 : $65,694,000
Year 2027 : $32,094,000
Salary Cap with 1 Way Contract
Year 2024 : $93,342,500
Year 2025 : $76,042,500
Year 2026 : $66,305,000
Year 2027 : $32,705,000

Farm Players Salaries
Vinnie Hinostroza	$110,000 (3)
Salary Remaining :	$6,335
Vadim Zherenko	$105,000 (1)
Salary Remaining :	$6,047
Juuso Parssinen	$105,000 (1)
Salary Remaining :	$6,047
Cayden Primeau	$99,500 (2)
Salary Remaining :	$5,730
Alex Chiasson	$97,000 (2)
Salary Remaining :	$5,586
Ethan Prow	$91,650 (1)
Salary Remaining :	$5,278
Justin Dowling	$90,000 (2)
Salary Remaining :	$5,183
Cole Cassels	$90,000 (2)
Salary Remaining :	$5,183
Ben Gleason	$90,000 (5)
Salary Remaining :	$5,183
Max Szuber	$90,000 (3)
Salary Remaining :	$5,183
Tyler Wotherspoon	$90,000 (2)
Salary Remaining :	$5,183
Taro Hirose	$90,000 (2)
Salary Remaining :	$5,183
Karson Kuhlman	$90,000 (2)
Salary Remaining :	$5,183
Colton White	$90,000 (2)
Salary Remaining :	$5,183
Marc McLaughlin	$88,500 (2)
Salary Remaining :	$5,097
Jacob Peterson	$88,000 (2)
Salary Remaining :	$5,068
Chris Terry	$88,000 (1)
Salary Remaining :	$5,068
Damien Giroux	$88,000 (2)
Salary Remaining :	$5,068
Ville Petman	$88,000 (1)
Salary Remaining :	$5,068
Joe Hicketts (Out of Payroll)	$88,000 (1)
Salary Remaining :	$5,068
Joe Carroll	$88,000 (1)
Salary Remaining :	$5,068
Lukas Dostal	$88,000 (2)
Salary Remaining :	$5,068
Chad Nychuk	$88,000 (1)
Salary Remaining :	$5,068
Phil Di Giuseppe	$88,000 (2)
Salary Remaining :	$5,068
Joseph Duszak	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	25
Salary Commitment
Year 2024 : $2,293,650
Year 2025 : $1,467,000
Year 2026 : $290,000
Year 2027 : $90,000
Salary Average Commitment
Year 2024 : $2,293,650
Year 2025 : $1,467,000
Year 2026 : $290,000
Year 2027 : $90,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	3
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,100,000
Expense
Pro Players Total Salaries	$85,172,000
Farm Players Total Salaries	$2,427,875
Coaches Total Salaries	$3,825,688
Luxury Taxe Total	$0
Special Salary Cap Value	$7,231,667
Pro Year To Date Expenses	$82,870,763
Farm Year To Date Expenses	$2,672,008
Pro Salary Cap To Date	$74,862,931
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$1,350,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$464,064
Pro Estimated Expenses	$5,104,704
Farm Remaining Season Days	11
Farm Expenses Per Days	$14,604
Farm Estimated Expenses	$160,644
Estimated Season Expenses	$5,265,348
Season Salary Cap	$88,903,667
Estimate Under Maximum Salary Cap of $90,000,000	$1,096,333
Estimate Over Minimum Salary Cap of $68,000,000	$20,903,667
Current Bank Account	$20,178,105
Projected Bank Account	$20,331,757

Pro Players Salaries
Sean Couturier (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$446,335
Alex Wennberg (1 Way Contract)	$7,250,000 (5)
-Salary Remaining :	$417,539
Jordan Kyrou (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$403,141
Vladislav Gavrikov (1 Way Contract)	$6,800,000 (4)
-Salary Remaining :	$391,623
Trevor van Riemsdyk (1 Way Contract)	$6,700,000 (4)
-Salary Remaining :	$385,864
Ondrej Palat (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$345,550
Ilya Mikheyev (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$273,560
Justin Holl (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$244,764
Lucas Raymond (1 Way Contract)	$4,166,667 (3)
-Salary Remaining :	$239,965
Denis Gurianov (1 Way Contract)	$3,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$201,571
Marc Staal (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$187,173
Noah Cates (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$172,775
Dan Vladar (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$172,775
Sonny Milano (1 Way Contract)	$2,967,000 (3)
-Salary Remaining :	$170,874
Mackenzie Blackwood (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$161,257
Marc-Andre Fleury (1 Way Contract)	$2,525,000 (1)
-Salary Remaining :	$145,419
Artem Zub (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$132,461
Brett Howden	$2,000,000 (5)
-Salary Remaining :	$115,183
Cam York	$1,800,000 (4)
-Salary Remaining :	$103,665
Kent Johnson	$1,500,000 (2)
-Salary Remaining :	$86,387
Jesper Boqvist	$1,000,000 (1)
-Salary Remaining :	$57,592
Tyson Foerster	$863,333 (1)
-Salary Remaining :	$49,721
Total Pro Players	22
Salary Commitment
Year 2024 : $85,172,000
Year 2025 : $77,783,667
Year 2026 : $64,983,667
Year 2027 : $37,800,000
Salary Average Commitment
Year 2024 : $84,998,600
Year 2025 : $77,610,267
Year 2026 : $64,810,267
Year 2027 : $37,800,000
Salary Cap with 1 Way Contract
Year 2024 : $81,672,000
Year 2025 : $74,283,667
Year 2026 : $61,483,667
Year 2027 : $37,800,000

Farm Players Salaries
Zach Dean	$125,000 (3)
Salary Remaining :	$7,199
Hendrix Lapierre	$125,000 (2)
Salary Remaining :	$7,199
Alexei Kolosov	$112,500 (2)
Salary Remaining :	$6,479
Cross Hanas	$112,500 (2)
Salary Remaining :	$6,479
Nils Aman	$105,000 (1)
Salary Remaining :	$6,047
Oskari Salminen	$105,000 (1)
Salary Remaining :	$6,047
Eemil Viro	$100,000 (2)
Salary Remaining :	$5,759
Daemon Hunt	$100,000 (2)
Salary Remaining :	$5,759
Ryan Winterton	$100,000 (3)
Salary Remaining :	$5,759
Wade Allison	$99,375 (3)
Salary Remaining :	$5,723
Garret Sparks	$97,500 (1)
Salary Remaining :	$5,615
Tyler Madden	$92,500 (2)
Salary Remaining :	$5,327
Ronnie Attard	$92,500 (1)
Salary Remaining :	$5,327
Marc Gatcomb	$90,000 (2)
Salary Remaining :	$5,183
Hunter McDonald	$90,000 (5)
Salary Remaining :	$5,183
Jon-Randall Avon	$90,000 (5)
Salary Remaining :	$5,183
Jett Woo	$90,000 (2)
Salary Remaining :	$5,183
Egor Zamula	$88,000 (2)
Salary Remaining :	$5,068
Carson Meyer	$88,000 (3)
Salary Remaining :	$5,068
Colton Poolman	$88,000 (1)
Salary Remaining :	$5,068
Ty Smith	$88,000 (3)
Salary Remaining :	$5,068
Gustav Olofsson	$88,000 (1)
Salary Remaining :	$5,068
Logan Nijhoff	$88,000 (4)
Salary Remaining :	$5,068
Benoit-Olivier Groulx	$88,000 (2)
Salary Remaining :	$5,068
Cameron Morrison	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	25
Salary Commitment
Year 2024 : $2,427,875
Year 2025 : $1,766,875
Year 2026 : $768,375
Year 2027 : $268,000
Salary Average Commitment
Year 2024 : $2,427,875
Year 2025 : $1,766,875
Year 2026 : $768,375
Year 2027 : $268,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$84,147,500
Farm Players Total Salaries	$2,500,500
Coaches Total Salaries	$5,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($862,412)
Pro Year To Date Expenses	$74,991,055
Farm Year To Date Expenses	$2,813,881
Pro Salary Cap To Date	$70,467,603
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$465,694
Pro Estimated Expenses	$5,122,634
Farm Remaining Season Days	11
Farm Expenses Per Days	$15,709
Farm Estimated Expenses	$172,799
Estimated Season Expenses	$5,295,433
Season Salary Cap	$83,285,088
Estimate Under Maximum Salary Cap of $90,000,000	$6,714,912
Estimate Over Minimum Salary Cap of $68,000,000	$15,285,088
Current Bank Account	$52,282,963
Projected Bank Account	$51,956,530

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$575,916
Jamie Benn (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$547,120
Timo Meier (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$518,325
Aaron Ekblad (Out of Payroll)	$7,500,000 (5)
-Salary Remaining :	$431,937
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$345,550
Travis Hamonic (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$310,995
Jordan Eberle (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$287,958
Jeremy Swayman (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$287,958
Adam Larsson (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$230,366
Eeli Tolvanen (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$230,366
Mattias Samuelsson (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$201,571
Jonathan Drouin (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$172,775
Zach Whitecloud (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$158,377
Anthony Duclair (1 Way Contract)	$2,197,500 (3)
-Salary Remaining :	$126,558
Pat Maroon	$2,000,000 (5)
-Salary Remaining :	$115,183
Justin Schultz	$2,000,000 (5)
-Salary Remaining :	$115,183
Tanner Pearson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$115,183
Alexander Barabanov	$2,000,000 (5)
-Salary Remaining :	$115,183
Samuel Ersson	$2,000,000 (5)
-Salary Remaining :	$115,183
Juuso Valimaki	$1,550,000 (4)
-Salary Remaining :	$89,267
Eric Staal	$1,250,000 (4)
-Salary Remaining :	$71,990
Pierre-Edouard Bellemare	$1,000,000 (1)
-Salary Remaining :	$57,592
Wyatt Kaiser	$1,000,000 (2)
-Salary Remaining :	$57,592
Total Pro Players	23
Salary Commitment
Year 2024 : $91,647,500
Year 2025 : $69,122,500
Year 2026 : $62,722,500
Year 2027 : $47,775,000
Salary Average Commitment
Year 2024 : $91,848,125
Year 2025 : $71,348,125
Year 2026 : $64,948,125
Year 2027 : $49,800,000
Salary Cap with 1 Way Contract
Year 2024 : $91,647,500
Year 2025 : $71,147,500
Year 2026 : $64,747,500
Year 2027 : $49,800,000

Farm Players Salaries
Jesse Puljujarvi (Out of Payroll)	$200,000 (5)
Salary Remaining :	$11,518
Marco Kasper	$150,000 (3)
Salary Remaining :	$8,639
Lian Bichsel	$125,000 (3)
Salary Remaining :	$7,199
Ivan Miroshnichenko	$125,000 (3)
Salary Remaining :	$7,199
Victor Mete	$117,500 (2)
Salary Remaining :	$6,767
Olen Zellweger	$112,500 (3)
Salary Remaining :	$6,479
Lane Hutson	$112,500 (3)
Salary Remaining :	$6,479
Colton Dach	$112,500 (3)
Salary Remaining :	$6,479
Olle Lycksell	$105,000 (1)
Salary Remaining :	$6,047
Ryder Korczak	$100,000 (2)
Salary Remaining :	$5,759
Bobby Brink	$97,000 (3)
Salary Remaining :	$5,586
Nikita Alexandrov	$93,500 (2)
Salary Remaining :	$5,385
Layton Ahac	$90,000 (1)
Salary Remaining :	$5,183
Brandon Gignac	$90,000 (1)
Salary Remaining :	$5,183
Glenn Gawdin	$90,000 (1)
Salary Remaining :	$5,183
Ilya Solovyov (Out of Payroll)	$90,000 (3)
Salary Remaining :	$5,183
Jake Muzzin	$90,000 (1)
Salary Remaining :	$5,183
Parker Gahagen	$90,000 (1)
Salary Remaining :	$5,183
Tyler Angle	$90,000 (1)
Salary Remaining :	$5,183
Oskar Bäck	$90,000 (2)
Salary Remaining :	$5,183
Sheldon Rempal	$90,000 (1)
Salary Remaining :	$5,183
Dino Kambeitz	$90,000 (1)
Salary Remaining :	$5,183
Nicholas Caamano	$88,000 (1)
Salary Remaining :	$5,068
Tommy Nappier	$88,000 (1)
Salary Remaining :	$5,068
Kyle Keyser	$88,000 (1)
Salary Remaining :	$5,068
Blade Jenkins	$88,000 (3)
Salary Remaining :	$5,068
Arnaud Durandeau	$88,000 (3)
Salary Remaining :	$5,068
Total Farm Players	27
Salary Commitment
Year 2024 : $2,790,500
Year 2025 : $1,701,500
Year 2026 : $1,300,500
Year 2027 : $200,000
Salary Average Commitment
Year 2024 : $2,790,500
Year 2025 : $1,701,500
Year 2026 : $1,300,500
Year 2027 : $200,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$80,874,165
Farm Players Total Salaries	$2,531,375
Coaches Total Salaries	$2,760,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,746,426
Farm Year To Date Expenses	$2,777,957
Pro Salary Cap To Date	$74,011,417
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$435,990
Pro Estimated Expenses	$4,795,890
Farm Remaining Season Days	11
Farm Expenses Per Days	$15,138
Farm Estimated Expenses	$166,518
Estimated Season Expenses	$4,962,408
Season Salary Cap	$79,652,499
Estimate Under Maximum Salary Cap of $90,000,000	$10,347,501
Estimate Over Minimum Salary Cap of $68,000,000	$11,652,499
Current Bank Account	$84,994,672
Projected Bank Account	$82,516,764

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (2)
-Salary Remaining :	$719,895
Nicklas Backstrom (1 Way Contract)	$9,200,000 (1)
-Salary Remaining :	$529,843
Gustav Forsling (1 Way Contract)	$8,113,333 (4)
-Salary Remaining :	$467,260
Owen Tippett (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$345,550
Nate Schmidt (1 Way Contract)	$5,950,000 (1)
-Salary Remaining :	$342,670
Elvis Merzlikins (1 Way Contract)	$5,400,000 (3)
-Salary Remaining :	$310,995
Filip Gustavsson (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$215,969
Jesper Fast (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$195,812
Nicholas Paul (1 Way Contract)	$3,150,000 (3)
-Salary Remaining :	$181,414
Brayden McNabb (1 Way Contract)	$2,850,000 (3)
-Salary Remaining :	$164,136
Miles Wood (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$158,377
Will Borgen (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$143,979
Stefan Noesen	$2,146,166 (3)
-Salary Remaining :	$123,601
Taylor Raddysh	$2,000,000 (3)
-Salary Remaining :	$115,183
Anton Lundell	$2,000,000 (3)
-Salary Remaining :	$115,183
Josh Mahura	$1,750,000 (2)
-Salary Remaining :	$100,785
Connor Brown	$1,708,000 (2)
-Salary Remaining :	$98,366
Nic Dowd	$1,300,000 (3)
-Salary Remaining :	$74,869
Alexey Toropchenko	$1,250,000 (4)
-Salary Remaining :	$71,990
Oliver Kylington (1 Way Contract)	$1,221,666 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$70,358
Mark Friedman	$1,000,000 (5)
-Salary Remaining :	$57,592
Daniil Miromanov	$935,000 (5)
-Salary Remaining :	$53,848
Total Pro Players	22
Salary Commitment
Year 2024 : $80,874,165
Year 2025 : $69,274,165
Year 2026 : $53,316,165
Year 2027 : $27,519,999
Salary Average Commitment
Year 2024 : $79,249,789
Year 2025 : $61,166,456
Year 2026 : $45,208,456
Year 2027 : $26,686,332
Salary Cap with 1 Way Contract
Year 2024 : $79,652,499
Year 2025 : $61,102,499
Year 2026 : $45,144,499
Year 2027 : $26,298,333

Farm Players Salaries
Isac Lundestrom	$180,000 (2)
Salary Remaining :	$10,366
Gavin Brindley	$112,500 (3)
Salary Remaining :	$6,479
Aku Räty	$112,500 (2)
Salary Remaining :	$6,479
Ryan O'Rourke	$112,500 (2)
Salary Remaining :	$6,479
Jack Finley	$112,500 (2)
Salary Remaining :	$6,479
Jakub Zboril	$100,000 (5)
Salary Remaining :	$5,759
Jake Leschyshyn	$96,375 (1)
Salary Remaining :	$5,550
Dysin Mayo	$95,000 (1)
Salary Remaining :	$5,471
Ethan Cardwell	$95,000 (3)
Salary Remaining :	$5,471
Brandon Halverson	$90,000 (1)
Salary Remaining :	$5,183
Nick Cicek	$90,000 (1)
Salary Remaining :	$5,183
Dylan Coghlan	$90,000 (5)
Salary Remaining :	$5,183
Jakob Pelletier	$90,000 (3)
Salary Remaining :	$5,183
Jasper Weatherby	$90,000 (1)
Salary Remaining :	$5,183
Kristian Reichel	$90,000 (1)
Salary Remaining :	$5,183
Carsen Twarynski	$90,000 (2)
Salary Remaining :	$5,183
Sean Day	$90,000 (3)
Salary Remaining :	$5,183
Evan Vierling	$90,000 (3)
Salary Remaining :	$5,183
Matthew Maggio	$90,000 (3)
Salary Remaining :	$5,183
Ryan Tverberg	$90,000 (5)
Salary Remaining :	$5,183
Mitchell Weeks	$88,000 (1)
Salary Remaining :	$5,068
Vincent Sévigny	$88,000 (1)
Salary Remaining :	$5,068
Xavier Parent	$88,000 (2)
Salary Remaining :	$5,068
Jack LaFontaine	$88,000 (1)
Salary Remaining :	$5,068
Henri Nikkanen	$88,000 (2)
Salary Remaining :	$5,068
Jean-Luc Foudy	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	26
Salary Commitment
Year 2024 : $2,531,375
Year 2025 : $1,631,000
Year 2026 : $847,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $2,531,375
Year 2025 : $1,631,000
Year 2026 : $847,500
Year 2027 : $280,000

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$84,851,841
Farm Players Total Salaries	$2,589,917
Coaches Total Salaries	$4,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,418,882)
Pro Year To Date Expenses	$91,831,799
Farm Year To Date Expenses	$2,666,160
Pro Salary Cap To Date	$87,590,998
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$467,811
Pro Estimated Expenses	$5,145,921
Farm Remaining Season Days	11
Farm Expenses Per Days	$14,607
Farm Estimated Expenses	$160,677
Estimated Season Expenses	$5,306,598
Season Salary Cap	$80,432,959
Estimate Under Maximum Salary Cap of $90,000,000	$9,567,041
Estimate Over Minimum Salary Cap of $68,000,000	$12,432,959
Current Bank Account	$37,556,079
Projected Bank Account	$37,218,481

Pro Players Salaries
Adam Fox (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$547,120
Brayden Point (Out of Payroll)	$9,500,000 (3)
-Salary Remaining :	$547,120
K'Andre Miller (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$460,733
Quinn Hughes (1 Way Contract)	$7,850,000 (3)
-Salary Remaining :	$452,094
Colton Parayko (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$374,346
Pierre-Luc Dubois (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$345,550
Mats Zuccarello (1 Way Contract)	$5,610,000 (5)
-Salary Remaining :	$323,089
Yanni Gourde (1 Way Contract)	$5,166,666 (1)
-Salary Remaining :	$297,557
Conor Garland (1 Way Contract)	$4,950,000 (2)
-Salary Remaining :	$285,079
Blake Coleman (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$282,199
Marcus Pettersson (1 Way Contract)	$4,025,175 (1)
-Salary Remaining :	$231,816
Boone Jenner (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$215,969
Vitek Vanecek (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$195,812
Alexandar Georgiev (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$195,812
Jordan Greenway (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$172,775
Mike Hoffman	$2,000,000 (3)
-Salary Remaining :	$115,183
William Carrier	$2,000,000 (5)
-Salary Remaining :	$115,183
Jake Evans	$1,700,000 (1)
-Salary Remaining :	$97,906
Drew O'Connor	$1,100,000 (2)
-Salary Remaining :	$63,351
Joel Kiviranta	$1,000,000 (1)
-Salary Remaining :	$57,592
Caleb Jones	$1,000,000 (2)
-Salary Remaining :	$57,592
Total Pro Players	21
Salary Commitment
Year 2024 : $94,351,841
Year 2025 : $72,660,000
Year 2026 : $53,860,000
Year 2027 : $13,610,000
Salary Average Commitment
Year 2024 : $94,351,841
Year 2025 : $72,660,000
Year 2026 : $53,860,000
Year 2027 : $13,610,000
Salary Cap with 1 Way Contract
Year 2024 : $94,351,841
Year 2025 : $72,660,000
Year 2026 : $53,860,000
Year 2027 : $13,610,000

Farm Players Salaries
Josh Archibald	$130,000 (4)
Salary Remaining :	$7,487
Fedor Svechkov	$125,000 (3)
Salary Remaining :	$7,199
Filip Johansson	$112,500 (2)
Salary Remaining :	$6,479
Paul Cotter (Out of Payroll)	$110,000 (4)
Salary Remaining :	$6,335
Angus Crookshank	$105,000 (1)
Salary Remaining :	$6,047
Adam Ginning	$105,000 (1)
Salary Remaining :	$6,047
Josh Bloom	$100,000 (3)
Salary Remaining :	$5,759
Seth Griffith	$100,000 (1)
Salary Remaining :	$5,759
Jakub Brabenec	$95,000 (3)
Salary Remaining :	$5,471
Jonatan Berggren	$93,500 (5)
Salary Remaining :	$5,385
Isaac Poulter	$90,000 (1)
Salary Remaining :	$5,183
Gage Goncalves	$90,000 (1)
Salary Remaining :	$5,183
Kevin Connauton	$90,000 (1)
Salary Remaining :	$5,183
Marc Del Gaizo	$90,000 (2)
Salary Remaining :	$5,183
Mitchell Chaffee	$90,000 (5)
Salary Remaining :	$5,183
Brandon Biro	$90,000 (1)
Salary Remaining :	$5,183
Rasmus Asplund	$90,000 (2)
Salary Remaining :	$5,183
Trent Miner	$90,000 (1)
Salary Remaining :	$5,183
Marshall Rifai	$90,000 (1)
Salary Remaining :	$5,183
Brett Berard	$90,000 (3)
Salary Remaining :	$5,183
Montana Onyebuchi	$88,000 (1)
Salary Remaining :	$5,068
Elliot Desnoyers	$88,000 (2)
Salary Remaining :	$5,068
Tyson Kozak	$88,000 (2)
Salary Remaining :	$5,068
Jakub Skarek	$88,000 (1)
Salary Remaining :	$5,068
Brett Murray	$88,000 (1)
Salary Remaining :	$5,068
Trey Fix-Wolansky	$88,000 (1)
Salary Remaining :	$5,068
Kim Nousiainen	$85,917 (1)
Salary Remaining :	$4,948
Total Farm Players	27
Salary Commitment
Year 2024 : $2,589,917
Year 2025 : $1,302,000
Year 2026 : $833,500
Year 2027 : $423,500
Salary Average Commitment
Year 2024 : $2,589,917
Year 2025 : $1,302,000
Year 2026 : $833,500
Year 2027 : $423,500

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$89,149,167
Farm Players Total Salaries	$2,176,500
Coaches Total Salaries	$4,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$88,180,846
Farm Year To Date Expenses	$2,338,694
Pro Salary Cap To Date	$84,222,681
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$488,739
Pro Estimated Expenses	$5,376,129
Farm Remaining Season Days	11
Farm Expenses Per Days	$13,228
Farm Estimated Expenses	$145,508
Estimated Season Expenses	$5,521,637
Season Salary Cap	$89,149,167
Estimate Under Maximum Salary Cap of $90,000,000	$850,833
Estimate Over Minimum Salary Cap of $68,000,000	$21,149,167
Current Bank Account	$35,108,406
Projected Bank Account	$32,071,269

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$11,045,000 (1)
-Salary Remaining :	$636,099
Matthew Tkachuk (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$547,120
Devon Toews (1 Way Contract)	$9,400,000 (4)
-Salary Remaining :	$541,361
Tomas Hertl (1 Way Contract)	$8,137,500 (3)
-Salary Remaining :	$468,652
Noah Hanifin (1 Way Contract)	$7,937,500 (4)
-Salary Remaining :	$457,134
Brady Skjei (1 Way Contract)	$6,387,500 (3)
-Salary Remaining :	$367,866
Igor Shesterkin (1 Way Contract)	$5,666,667 (1)
-Salary Remaining :	$326,353
Nick Jensen (1 Way Contract)	$5,025,000 (3)
-Salary Remaining :	$289,398
Ryan Hartman (1 Way Contract)	$4,525,000 (3)
-Salary Remaining :	$260,602
Tanner Jeannot (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$172,775
Tomas Tatar (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$172,775
Dante Fabbro (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$172,775
Sean Kuraly (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$143,979
Eetu Luostarinen (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$143,979
Jack Johnson	$2,000,000 (1)
-Salary Remaining :	$115,183
Joonas Korpisalo	$1,560,000 (3)
-Salary Remaining :	$89,843
Tyler Pitlick	$1,200,000 (4)
-Salary Remaining :	$69,110
Kevin Stenlund	$965,000 (2)
-Salary Remaining :	$55,576
Ryan Schmelzer	$900,000 (2)
-Salary Remaining :	$51,832
Curtis McKenzie	$900,000 (2)
-Salary Remaining :	$51,832
Total Pro Players	20
Salary Commitment
Year 2024 : $89,149,167
Year 2025 : $65,437,500
Year 2026 : $62,672,500
Year 2027 : $27,537,500
Salary Average Commitment
Year 2024 : $86,437,791
Year 2025 : $63,998,625
Year 2026 : $61,233,625
Year 2027 : $26,940,000
Salary Cap with 1 Way Contract
Year 2024 : $89,149,167
Year 2025 : $65,437,500
Year 2026 : $62,672,500
Year 2027 : $27,537,500

Farm Players Salaries
Logan Stanley	$125,000 (2)
Salary Remaining :	$7,199
Christian Kyrou	$112,500 (3)
Salary Remaining :	$6,479
Alex Campbell	$112,500 (2)
Salary Remaining :	$6,479
Ryan Murray	$112,500 (1)
Salary Remaining :	$6,479
Adam Klapka (Out of Payroll)	$105,000 (1)
Salary Remaining :	$6,047
Michael Milne	$100,000 (2)
Salary Remaining :	$5,759
Gavin White	$95,000 (3)
Salary Remaining :	$5,471
Max Ellis	$90,000 (2)
Salary Remaining :	$5,183
Cole Bardreau	$90,000 (1)
Salary Remaining :	$5,183
Jackson Cates	$90,000 (1)
Salary Remaining :	$5,183
Luke Henman	$90,000 (2)
Salary Remaining :	$5,183
Reece Newkirk	$90,000 (2)
Salary Remaining :	$5,183
Nolan Maier	$90,000 (2)
Salary Remaining :	$5,183
Navrin Mutter	$90,000 (2)
Salary Remaining :	$5,183
Wyatt Aamodt	$90,000 (2)
Salary Remaining :	$5,183
Alex Doucet	$90,000 (2)
Salary Remaining :	$5,183
Chase Wheatcroft	$90,000 (3)
Salary Remaining :	$5,183
Frederic Brunet	$90,000 (3)
Salary Remaining :	$5,183
Tanner Dickinson	$90,000 (2)
Salary Remaining :	$5,183
Evan Cormier	$90,000 (2)
Salary Remaining :	$5,183
Ivan Prosvetov	$88,000 (1)
Salary Remaining :	$5,068
Samuel Bolduc	$88,000 (2)
Salary Remaining :	$5,068
Chase Wouters	$88,000 (1)
Salary Remaining :	$5,068
Helge Grans	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	24
Salary Commitment
Year 2024 : $2,281,500
Year 2025 : $1,623,000
Year 2026 : $387,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,281,500
Year 2025 : $1,623,000
Year 2026 : $387,500
Year 2027 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	3
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$77,311,000
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$74,657,857
Farm Players Total Salaries	$2,561,000
Coaches Total Salaries	$5,410,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,706,294
Pro Year To Date Expenses	$80,112,083
Farm Year To Date Expenses	$2,851,228
Pro Salary Cap To Date	$75,400,027
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,103,500
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$417,057
Pro Estimated Expenses	$4,587,627
Farm Remaining Season Days	11
Farm Expenses Per Days	$15,555
Farm Estimated Expenses	$171,105
Estimated Season Expenses	$4,758,732
Season Salary Cap	$80,364,151
Estimate Under Maximum Salary Cap of $90,000,000	$9,635,849
Estimate Over Minimum Salary Cap of $68,000,000	$12,364,151
Current Bank Account	$40,253,428
Projected Bank Account	$42,498,196

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$575,916
Dougie Hamilton (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$518,325
Thomas Chabot (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$460,733
Kyle Connor (1 Way Contract)	$7,142,857 (2)
-Salary Remaining :	$411,369
Anthony Cirelli (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$345,550
Erik Cernak (1 Way Contract)	$5,200,000 (4)
-Salary Remaining :	$299,476
Alex Tuch (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$273,560
Marcus Johansson (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$172,775
Blake Wheeler (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$172,775
Alexander Edler (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$143,979
Max Pacioretty	$2,000,000 (4)
-Salary Remaining :	$115,183
Nick Bonino	$2,000,000 (5)
-Salary Remaining :	$115,183
Nicolas Aube-Kubel	$1,500,000 (3)
-Salary Remaining :	$86,387
Simon Edvinsson	$1,500,000 (2)
-Salary Remaining :	$86,387
Nick Perbix	$1,350,000 (4)
-Salary Remaining :	$77,749
Jayden Struble	$1,125,000 (2)
-Salary Remaining :	$64,791
Jonny Brodzinski	$1,100,000 (3)
-Salary Remaining :	$63,351
Malcolm Subban	$1,000,000 (2)
-Salary Remaining :	$57,592
Sasha Pastujov	$1,000,000 (3)
-Salary Remaining :	$57,592
Rourke Chartier	$880,000 (2)
-Salary Remaining :	$50,681
Cory Conacher	$880,000 (2)
-Salary Remaining :	$50,681
Cal O'Reilly	$880,000 (2)
-Salary Remaining :	$50,681
Pat Nagle	$850,000 (1)
-Salary Remaining :	$48,953
Total Pro Players	23
Salary Commitment
Year 2024 : $74,657,857
Year 2025 : $71,307,857
Year 2026 : $53,150,000
Year 2027 : $32,550,000
Salary Average Commitment
Year 2024 : $74,657,857
Year 2025 : $71,307,857
Year 2026 : $53,150,000
Year 2027 : $32,550,000
Salary Cap with 1 Way Contract
Year 2024 : $74,657,857
Year 2025 : $71,307,857
Year 2026 : $53,150,000
Year 2027 : $32,550,000

Farm Players Salaries
Justin Hryckowian	$200,000 (5)
Salary Remaining :	$11,518
Ben Kraws	$200,000 (5)
Salary Remaining :	$11,518
Mitch Gibson	$125,000 (1)
Salary Remaining :	$7,199
Jaxon Nelson	$125,000 (5)
Salary Remaining :	$7,199
Sammy Walker	$105,000 (1)
Salary Remaining :	$6,047
Henrik Rybinski	$105,000 (1)
Salary Remaining :	$6,047
Albert Johansson	$105,000 (1)
Salary Remaining :	$6,047
Sean Farrell	$93,000 (2)
Salary Remaining :	$5,356
Nolan Foote	$90,000 (3)
Salary Remaining :	$5,183
Akil Thomas	$90,000 (3)
Salary Remaining :	$5,183
Cole Koepke	$90,000 (3)
Salary Remaining :	$5,183
Dylan McIlrath	$90,000 (1)
Salary Remaining :	$5,183
Mikhail Abramov	$90,000 (3)
Salary Remaining :	$5,183
Ville Heinola	$90,000 (3)
Salary Remaining :	$5,183
Ethan Samson	$90,000 (3)
Salary Remaining :	$5,183
Luke Krys	$90,000 (3)
Salary Remaining :	$5,183
Kyle Criscuolo	$88,000 (2)
Salary Remaining :	$5,068
Joseph Blandisi	$88,000 (2)
Salary Remaining :	$5,068
Gabriel Dumont	$88,000 (2)
Salary Remaining :	$5,068
Daniel Walcott	$88,000 (2)
Salary Remaining :	$5,068
Ken Appleby	$88,000 (2)
Salary Remaining :	$5,068
Jordan Papirny	$88,000 (2)
Salary Remaining :	$5,068
Ryan Jones	$85,000 (1)
Salary Remaining :	$4,895
Matt Bartkowski	$85,000 (1)
Salary Remaining :	$4,895
Aaron Ness	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	25
Salary Commitment
Year 2024 : $2,561,000
Year 2025 : $1,776,000
Year 2026 : $1,155,000
Year 2027 : $525,000
Salary Average Commitment
Year 2024 : $2,561,000
Year 2025 : $1,776,000
Year 2026 : $1,155,000
Year 2027 : $525,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$69,503,333
Farm Players Total Salaries	$2,419,133
Coaches Total Salaries	$2,420,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,250,000
Pro Year To Date Expenses	$69,667,298
Farm Year To Date Expenses	$2,674,284
Pro Salary Cap To Date	$64,484,018
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$374,363
Pro Estimated Expenses	$4,117,993
Farm Remaining Season Days	11
Farm Expenses Per Days	$14,865
Farm Estimated Expenses	$163,515
Estimated Season Expenses	$4,281,508
Season Salary Cap	$75,253,333
Estimate Under Maximum Salary Cap of $90,000,000	$14,746,667
Estimate Over Minimum Salary Cap of $68,000,000	$7,253,333
Current Bank Account	$63,146,868
Projected Bank Account	$63,384,360

Pro Players Salaries
Miro Heiskanen (1 Way Contract)	$8,450,000 (3)
-Salary Remaining :	$486,649
Dmitry Orlov (1 Way Contract)	$7,522,000 (2)
-Salary Remaining :	$433,204
Tyler Bertuzzi (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$431,937
Cal Petersen (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$287,958
Jakob Chychrun (1 Way Contract)	$4,600,000 (5)
-Salary Remaining :	$264,921
Yakov Trenin (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$259,162
Eric Comrie (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$230,366
Jamie Drysdale (1 Way Contract)	$3,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$201,571
Timothy Liljegren (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$201,571
Tyson Jost (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$143,979
Quinton Byfield (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$143,979
Kevin Labanc	$1,950,000 (5)
-Salary Remaining :	$112,304
Jakub Vrana	$1,950,000 (5)
-Salary Remaining :	$112,304
Tony DeAngelo	$1,950,000 (5)
-Salary Remaining :	$112,304
Bobby McMann	$1,750,000 (2)
-Salary Remaining :	$100,785
Kurtis MacDermid	$1,750,000 (5)
-Salary Remaining :	$100,785
Leo Carlsson	$1,500,000 (3)
-Salary Remaining :	$86,387
Philip Tomasino	$1,175,000 (3)
-Salary Remaining :	$67,670
Matthew Knies	$1,125,000 (2)
-Salary Remaining :	$64,791
Jonas Johansson	$1,038,000 (2)
-Salary Remaining :	$59,780
Mitchell Stephens	$880,000 (2)
-Salary Remaining :	$50,681
Marco Rossi	$863,333 (1)
-Salary Remaining :	$49,721
Total Pro Players	22
Salary Commitment
Year 2024 : $69,503,333
Year 2025 : $61,090,000
Year 2026 : $46,275,000
Year 2027 : $29,150,000
Salary Average Commitment
Year 2024 : $68,897,833
Year 2025 : $59,534,500
Year 2026 : $45,325,000
Year 2027 : $28,200,000
Salary Cap with 1 Way Contract
Year 2024 : $66,003,333
Year 2025 : $56,640,000
Year 2026 : $41,825,000
Year 2027 : $28,200,000

Farm Players Salaries
Jiri Kulich	$125,000 (2)
Salary Remaining :	$7,199
Nikita Chibrikov	$112,500 (3)
Salary Remaining :	$6,479
Luca Del Bel Belluz	$112,500 (3)
Salary Remaining :	$6,479
Erik Portillo	$112,500 (2)
Salary Remaining :	$6,479
Nico Daws	$110,000 (3)
Salary Remaining :	$6,335
Max Crozier	$105,000 (1)
Salary Remaining :	$6,047
Caedan Bankier	$100,000 (3)
Salary Remaining :	$5,759
Tyson Hinds	$100,000 (3)
Salary Remaining :	$5,759
Kale Clague	$96,500 (1)
Salary Remaining :	$5,558
Rocco Grimaldi	$95,050 (1)
Salary Remaining :	$5,474
Tucker Robertson	$95,000 (3)
Salary Remaining :	$5,471
Derrick Pouliot	$95,000 (2)
Salary Remaining :	$5,471
Radim Zohorna	$93,000 (4)
Salary Remaining :	$5,356
Grigori Denisenko	$92,500 (2)
Salary Remaining :	$5,327
Alex Turcotte	$90,000 (3)
Salary Remaining :	$5,183
Roland McKeown	$90,000 (1)
Salary Remaining :	$5,183
Cody Hodgson	$90,000 (1)
Salary Remaining :	$5,183
Arturs Silovs	$90,000 (3)
Salary Remaining :	$5,183
Alex Steeves	$90,000 (2)
Salary Remaining :	$5,183
Kevin Gravel	$89,250 (2)
Salary Remaining :	$5,140
Elmer Söderblom	$88,000 (2)
Salary Remaining :	$5,068
Nikolai Knyzhov	$88,000 (1)
Salary Remaining :	$5,068
Raivis Ansons	$88,000 (2)
Salary Remaining :	$5,068
Jacob Perreault	$86,333 (1)
Salary Remaining :	$4,972
Josh Dunne	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	25
Salary Commitment
Year 2024 : $2,419,133
Year 2025 : $1,683,250
Year 2026 : $903,000
Year 2027 : $93,000
Salary Average Commitment
Year 2024 : $2,433,887
Year 2025 : $1,682,188
Year 2026 : $903,000
Year 2027 : $93,000

Utah Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$83,414,500
Farm
Home Games Left	0
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,450,000
Expense
Pro Players Total Salaries	$77,589,200
Farm Players Total Salaries	$2,500,750
Coaches Total Salaries	$5,176,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,035,000
Pro Year To Date Expenses	$86,406,576
Farm Year To Date Expenses	$2,908,588
Pro Salary Cap To Date	$82,071,470
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	11
Pro Expenses Per Days	$430,310
Pro Estimated Expenses	$4,733,410
Farm Remaining Season Days	11
Farm Expenses Per Days	$16,109
Farm Estimated Expenses	$177,199
Estimated Season Expenses	$4,910,609
Season Salary Cap	$82,624,200
Estimate Under Maximum Salary Cap of $90,000,000	$7,375,800
Estimate Over Minimum Salary Cap of $68,000,000	$14,624,200
Current Bank Account	$48,406,590
Projected Bank Account	$43,495,981

Pro Players Salaries
David Pastrnak (1 Way Contract)	$13,000,000 (4)
-Salary Remaining :	$748,691
Sebastian Aho (1 Way Contract)	$11,125,000 (5)
-Salary Remaining :	$640,707
Jonathan Huberdeau (1 Way Contract)	$9,864,000 (3)
-Salary Remaining :	$568,084
Alex Pietrangelo (1 Way Contract)	$8,800,000 (3)
-Salary Remaining :	$506,806
Pavel Buchnevich (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$334,031
Martin Jones (1 Way Contract)	$4,155,200 (1)
-Salary Remaining :	$239,305
Alexandre Carrier (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$201,571
Ilya Lyubushkin (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$172,775
Tyler Motte (1 Way Contract)	$2,555,000 (4)
-Salary Remaining :	$147,147
David Rittich (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$143,979
Phil Kessel	$2,000,000 (2)
-Salary Remaining :	$115,183
Marco Scandella	$2,000,000 (5)
-Salary Remaining :	$115,183
Boris Katchouk	$1,250,000 (3)
-Salary Remaining :	$71,990
Jet Greaves	$900,000 (5)
-Salary Remaining :	$51,832
Josh Brown	$900,000 (4)
-Salary Remaining :	$51,832
Tristan Allard	$900,000 (4)
-Salary Remaining :	$51,832
Curtis Douglas	$900,000 (3)
-Salary Remaining :	$51,832
Ben Hutton	$900,000 (3)
-Salary Remaining :	$51,832
Julien Gauthier	$900,000 (5)
-Salary Remaining :	$51,832
Sam Gagner	$880,000 (1)
-Salary Remaining :	$50,681
Vinni Lettieri	$880,000 (3)
-Salary Remaining :	$50,681
David Gust	$880,000 (1)
-Salary Remaining :	$50,681
Total Pro Players	22
Salary Commitment
Year 2024 : $77,589,200
Year 2025 : $62,374,000
Year 2026 : $60,374,000
Year 2027 : $37,780,000
Salary Average Commitment
Year 2024 : $76,278,800
Year 2025 : $61,581,200
Year 2026 : $59,581,200
Year 2027 : $37,780,000
Salary Cap with 1 Way Contract
Year 2024 : $77,589,200
Year 2025 : $62,374,000
Year 2026 : $60,374,000
Year 2027 : $37,780,000

Farm Players Salaries
Matthew Kessel	$200,000 (5)
Salary Remaining :	$11,518
Max Sasson	$200,000 (5)
Salary Remaining :	$11,518
Carson Lambos	$125,000 (3)
Salary Remaining :	$7,199
Filip Cederqvist	$105,000 (1)
Salary Remaining :	$6,047
Brandon Coe	$93,000 (2)
Salary Remaining :	$5,356
Jared Moe	$90,000 (1)
Salary Remaining :	$5,183
Ryan Sandelin	$90,000 (2)
Salary Remaining :	$5,183
Gannon Laroque	$90,000 (3)
Salary Remaining :	$5,183
Erik Middendorf	$90,000 (2)
Salary Remaining :	$5,183
Tommy Miller	$90,000 (2)
Salary Remaining :	$5,183
Brian Halonen	$90,000 (1)
Salary Remaining :	$5,183
Cole Reinhardt	$90,000 (1)
Salary Remaining :	$5,183
Conner Murphy	$90,000 (3)
Salary Remaining :	$5,183
Nathan Todd	$90,000 (3)
Salary Remaining :	$5,183
Logan Brown	$90,000 (5)
Salary Remaining :	$5,183
Alex Green	$88,750 (1)
Salary Remaining :	$5,111
Michael Mersch	$88,000 (2)
Salary Remaining :	$5,068
Kyle Rau	$88,000 (2)
Salary Remaining :	$5,068
Tory Dello	$88,000 (1)
Salary Remaining :	$5,068
Cavan Fitzgerald	$88,000 (1)
Salary Remaining :	$5,068
Ronan Seeley	$88,000 (2)
Salary Remaining :	$5,068
Austin Poganski	$88,000 (1)
Salary Remaining :	$5,068
Anton Blidh	$88,000 (1)
Salary Remaining :	$5,068
Ryan Shea	$88,000 (1)
Salary Remaining :	$5,068
Josh Wesley	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	25
Salary Commitment
Year 2024 : $2,500,750
Year 2025 : $1,512,000
Year 2026 : $885,000
Year 2027 : $490,000
Salary Average Commitment
Year 2024 : $2,500,750
Year 2025 : $1,512,000
Year 2026 : $885,000
Year 2027 : $490,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	3
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$77,311,000
Farm
Home Games Left	3
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,100,000
Expense
Pro Players Total Salaries	$85,008,893
Farm Players Total Salaries	$2,762,400
Coaches Total Salaries	$3,810,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,525,000
Pro Year To Date Expenses	$81,733,912
Farm Year To Date Expenses	$2,828,550
Pro Salary Cap To Date	$76,218,708
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,103,500
Farm Estimated Season Revenue	$1,350,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$463,397
Pro Estimated Expenses	$5,097,367
Farm Remaining Season Days	11
Farm Expenses Per Days	$16,086
Farm Estimated Expenses	$176,946
Estimated Season Expenses	$5,274,313
Season Salary Cap	$88,533,893
Estimate Under Maximum Salary Cap of $90,000,000	$1,466,107
Estimate Over Minimum Salary Cap of $68,000,000	$20,533,893
Current Bank Account	$74,598,633
Projected Bank Account	$76,777,820

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (3)
-Salary Remaining :	$662,304
Jared Spurgeon (1 Way Contract)	$7,575,000 (3)
-Salary Remaining :	$436,257
Carson Soucy (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$359,948
Andrei Kuzmenko (1 Way Contract)	$6,135,000 (5)
-Salary Remaining :	$353,325
Philipp Grubauer (1 Way Contract)	$5,900,000 (3)
-Salary Remaining :	$339,791
Casey Mittelstadt (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$287,958
Kevin Shattenkirk (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$287,958
Filip Chytil (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$230,366
Robby Fabbri (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$230,366
Alexis Lafrenière (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$215,969
Braden Schneider (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$201,571
Sam Lafferty (1 Way Contract)	$3,250,000 (5)
-Salary Remaining :	$187,173
Michael Amadio (1 Way Contract)	$3,250,000 (5)
-Salary Remaining :	$187,173
Laurent Brossoit (1 Way Contract)	$2,534,750 (3)
-Salary Remaining :	$145,980
Sam Steel (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$143,979
Kaapo Kakko (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$143,979
Urho Vaakanainen	$1,750,000 (1)
-Salary Remaining :	$100,785
Mattias Janmark	$1,625,000 (4)
-Salary Remaining :	$93,586
Haydn Fleury	$1,326,643 (3)
-Salary Remaining :	$76,404
Jake Neighbours	$1,250,000 (2)
-Salary Remaining :	$71,990
Spencer Martin	$1,212,500 (3)
-Salary Remaining :	$69,830
Nils Hoglander	$1,200,000 (3)
-Salary Remaining :	$69,110
Total Pro Players	22
Salary Commitment
Year 2024 : $85,008,893
Year 2025 : $79,258,893
Year 2026 : $74,008,893
Year 2027 : $31,510,000
Salary Average Commitment
Year 2024 : $84,799,107
Year 2025 : $79,049,107
Year 2026 : $73,799,107
Year 2027 : $31,510,000
Salary Cap with 1 Way Contract
Year 2024 : $85,008,893
Year 2025 : $79,258,893
Year 2026 : $74,008,893
Year 2027 : $31,510,000

Farm Players Salaries
Klink Kostin	$150,000 (4)
Salary Remaining :	$8,639
Tyler Boucher	$150,000 (3)
Salary Remaining :	$8,639
William Wallinder	$125,000 (3)
Salary Remaining :	$7,199
Logan Mailloux	$125,000 (3)
Salary Remaining :	$7,199
Brennan Othmann	$125,000 (3)
Salary Remaining :	$7,199
Yegor Chinakhov	$115,000 (3)
Salary Remaining :	$6,623
Ryan Johnson	$112,500 (2)
Salary Remaining :	$6,479
Nico Myatovic	$112,500 (3)
Salary Remaining :	$6,479
Evan Nause	$112,500 (3)
Salary Remaining :	$6,479
Luke Evangelista	$112,500 (2)
Salary Remaining :	$6,479
Josh Doan	$112,500 (2)
Salary Remaining :	$6,479
Adam Edström	$110,000 (4)
Salary Remaining :	$6,335
Oskar Pettersson	$100,000 (3)
Salary Remaining :	$5,759
Jayden Grubbe	$100,000 (3)
Salary Remaining :	$5,759
Jeremie Poirier	$100,000 (2)
Salary Remaining :	$5,759
Liam Foudy	$95,000 (2)
Salary Remaining :	$5,471
Konnor Smith	$95,000 (3)
Salary Remaining :	$5,471
Brendan Brisson	$92,500 (1)
Salary Remaining :	$5,327
Zac Jones	$92,500 (3)
Salary Remaining :	$5,327
Louis Domingue	$91,550 (1)
Salary Remaining :	$5,273
Fredrik Karlström	$90,000 (2)
Salary Remaining :	$5,183
Alexander Nylander	$90,000 (3)
Salary Remaining :	$5,183
Matthew Robertson	$90,000 (3)
Salary Remaining :	$5,183
Hunter Jones	$90,000 (3)
Salary Remaining :	$5,183
Zach Sawchenko	$88,350 (1)
Salary Remaining :	$5,088
Keith Kinkaid	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	26
Salary Commitment
Year 2024 : $2,762,400
Year 2025 : $2,405,000
Year 2026 : $1,782,500
Year 2027 : $260,000
Salary Average Commitment
Year 2024 : $2,762,400
Year 2025 : $2,405,000
Year 2026 : $1,782,500
Year 2027 : $260,000

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$95,819,698
Farm Players Total Salaries	$2,687,000
Coaches Total Salaries	$5,230,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,500,000)
Pro Year To Date Expenses	$93,799,835
Farm Year To Date Expenses	$2,998,862
Pro Salary Cap To Date	$85,091,756
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$527,328
Pro Estimated Expenses	$5,800,608
Farm Remaining Season Days	11
Farm Expenses Per Days	$15,796
Farm Estimated Expenses	$173,756
Estimated Season Expenses	$5,974,364
Season Salary Cap	$87,819,698
Estimate Under Maximum Salary Cap of $90,000,000	$2,180,302
Estimate Over Minimum Salary Cap of $68,000,000	$19,819,698
Current Bank Account	$26,443,510
Projected Bank Account	$22,953,646

Pro Players Salaries
Ryan Johansen (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$460,733
Christopher Tanev (1 Way Contract)	$7,750,000 (5)
-Salary Remaining :	$446,335
Alexander Kerfoot (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$417,539
Shayne Gostisbehere (1 Way Contract)	$6,725,000 (4)
-Salary Remaining :	$387,304
Jason Dickinson (1 Way Contract)	$5,750,000 (5)
-Salary Remaining :	$331,152
Andrew Copp (1 Way Contract)	$5,625,000 (3)
-Salary Remaining :	$323,953
Jake DeBrusk (1 Way Contract)	$5,337,500 (4)
-Salary Remaining :	$307,395
Darcy Kuemper (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$302,356
Nikita Zadorov (1 Way Contract)	$5,195,000 (4)
-Salary Remaining :	$299,188
Rickard Rakell (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$287,958
John Klingberg (1 Way Contract)	$4,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$259,162
J.J. Moser (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$230,366
Morgan Frost (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$201,571
Nicolas Hague (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$201,571
Rasmus Sandin (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$201,571
Anthony Mantha (1 Way Contract)	$3,137,198 (4)
-Salary Remaining :	$180,676
Anthony Beauvillier (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$172,775
Karel Vejmelka (1 Way Contract)	$2,725,000 (5)
-Salary Remaining :	$156,937
Nicholas Robertson (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$129,581
Andreas Athanasiou (Out of Payroll)	$2,150,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$123,822
Trevor Zegras	$2,000,000 (2)
-Salary Remaining :	$115,183
Jimmy Schuldt	$925,000 (3)
-Salary Remaining :	$53,272
Arthur Kaliyev	$900,000 (3)
-Salary Remaining :	$51,832
Total Pro Players	23
Salary Commitment
Year 2024 : $97,969,698
Year 2025 : $90,744,698
Year 2026 : $81,244,698
Year 2027 : $55,644,698
Salary Average Commitment
Year 2024 : $97,724,924
Year 2025 : $89,724,924
Year 2026 : $80,224,924
Year 2027 : $54,454,924
Salary Cap with 1 Way Contract
Year 2024 : $91,319,698
Year 2025 : $83,319,698
Year 2026 : $73,819,698
Year 2027 : $50,369,698

Farm Players Salaries
Pheonix Copley	$200,000 (5)
Salary Remaining :	$11,518
Oliver Wahlstrom	$150,000 (2)
Salary Remaining :	$8,639
Michael Pezzetta	$127,500 (4)
Salary Remaining :	$7,343
Nolan Allan	$125,000 (3)
Salary Remaining :	$7,199
Sebastian Cossa	$125,000 (2)
Salary Remaining :	$7,199
Isak Rosén	$125,000 (2)
Salary Remaining :	$7,199
Jaret Anderson-Dolan	$112,500 (2)
Salary Remaining :	$6,479
Ben King	$112,500 (2)
Salary Remaining :	$6,479
Connor Mackey	$110,000 (4)
Salary Remaining :	$6,335
Ruslan Iskhakov	$105,000 (1)
Salary Remaining :	$6,047
Danil Gushchin	$100,000 (2)
Salary Remaining :	$5,759
Georgi Romanov	$98,000 (5)
Salary Remaining :	$5,644
Matthew Phillips	$97,500 (2)
Salary Remaining :	$5,615
Joey Anderson	$96,500 (1)
Salary Remaining :	$5,558
Mads Sogaard	$94,000 (3)
Salary Remaining :	$5,414
Riley Stillman	$92,500 (5)
Salary Remaining :	$5,327
Owen Sillinger	$92,500 (4)
Salary Remaining :	$5,327
Vasily Podkolzin	$92,500 (3)
Salary Remaining :	$5,327
Jackson van de Leest	$92,500 (2)
Salary Remaining :	$5,327
Cameron Crotty	$92,500 (1)
Salary Remaining :	$5,327
Victor Söderström	$90,000 (3)
Salary Remaining :	$5,183
Marcel Marcel	$90,000 (3)
Salary Remaining :	$5,183
Uvis Balinskis	$90,000 (5)
Salary Remaining :	$5,183
Ty Tullio	$88,000 (2)
Salary Remaining :	$5,068
Tyson Feist	$88,000 (4)
Salary Remaining :	$5,068
Total Farm Players	25
Salary Commitment
Year 2024 : $2,687,000
Year 2025 : $2,393,000
Year 2026 : $1,390,000
Year 2027 : $898,500
Salary Average Commitment
Year 2024 : $2,687,000
Year 2025 : $2,393,000
Year 2026 : $1,390,000
Year 2027 : $898,500

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$81,380,000
Farm
Home Games Left	2
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$17,550,000
Expense
Pro Players Total Salaries	$68,698,357
Farm Players Total Salaries	$2,403,250
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,725,000
Pro Year To Date Expenses	$82,671,669
Farm Year To Date Expenses	$2,393,660
Pro Salary Cap To Date	$78,996,249
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,034,500
Farm Estimated Season Revenue	$900,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$380,096
Pro Estimated Expenses	$4,181,056
Farm Remaining Season Days	11
Farm Expenses Per Days	$13,630
Farm Estimated Expenses	$149,930
Estimated Season Expenses	$4,330,986
Season Salary Cap	$75,423,357
Estimate Under Maximum Salary Cap of $90,000,000	$14,576,643
Estimate Over Minimum Salary Cap of $68,000,000	$7,423,357
Current Bank Account	$43,028,974
Projected Bank Account	$41,632,488

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$633,508
Alex Ovechkin (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$547,120
Kevin Hayes (1 Way Contract)	$7,142,857 (2)
-Salary Remaining :	$411,369
Jonas Siegenthaler (Out of Payroll)	$6,000,000 (4)
-Salary Remaining :	$345,550
Ryan Strome (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$287,958
David Perron (1 Way Contract)	$4,850,000 (2)
-Salary Remaining :	$279,319
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (3)
-Salary Remaining :	$277,592
Stuart Skinner (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$244,764
Tom Wilson (1 Way Contract)	$3,830,000 (4)
-Salary Remaining :	$220,576
Joel Armia (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$195,812
Kasperi Kapanen (1 Way Contract)	$3,120,000 (4)
-Salary Remaining :	$179,686
Matt Grzelcyk	$1,750,000 (5)
-Salary Remaining :	$100,785
Noah Gregor	$1,750,000 (1)
-Salary Remaining :	$100,785
Alex Vlasic	$1,750,000 (5)
-Salary Remaining :	$100,785
Stephen Halliday	$1,125,000 (2)
-Salary Remaining :	$64,791
Vincent Desharnais	$968,500 (2)
-Salary Remaining :	$55,777
Calvin Pickard	$932,000 (2)
-Salary Remaining :	$53,675
James Reimer	$900,000 (5)
-Salary Remaining :	$51,832
Kiefer Sherwood	$880,000 (4)
-Salary Remaining :	$50,681
Hudson Fasching	$880,000 (4)
-Salary Remaining :	$50,681
Andreas Englund	$850,000 (3)
-Salary Remaining :	$48,953
Total Pro Players	21
Salary Commitment
Year 2024 : $74,698,357
Year 2025 : $69,548,357
Year 2026 : $45,030,000
Year 2027 : $23,360,000
Salary Average Commitment
Year 2024 : $74,926,190
Year 2025 : $69,776,190
Year 2026 : $45,297,333
Year 2027 : $23,627,333
Salary Cap with 1 Way Contract
Year 2024 : $74,698,357
Year 2025 : $69,548,357
Year 2026 : $45,030,000
Year 2027 : $23,360,000

Farm Players Salaries
Kevin Korchinski	$150,000 (3)
Salary Remaining :	$8,639
Reid Schaefer	$125,000 (3)
Salary Remaining :	$7,199
Xavier Bourgault	$125,000 (2)
Salary Remaining :	$7,199
Gustav Lindstrom	$117,500 (1)
Salary Remaining :	$6,767
Pavel Novak	$112,500 (2)
Salary Remaining :	$6,479
Logan Stankoven	$112,500 (3)
Salary Remaining :	$6,479
Carter Mazur	$112,500 (2)
Salary Remaining :	$6,479
Mike Sgarbossa	$100,000 (5)
Salary Remaining :	$5,759
Tomas Nosek	$100,000 (5)
Salary Remaining :	$5,759
Aliaksei Protas	$95,000 (3)
Salary Remaining :	$5,471
Jackson Blake (Out of Payroll)	$95,000 (3)
Salary Remaining :	$5,471
William Trudeau	$93,000 (2)
Salary Remaining :	$5,356
Brendan Gaunce	$90,000 (3)
Salary Remaining :	$5,183
Dakota Mermis	$90,000 (5)
Salary Remaining :	$5,183
Dominik Shine	$90,000 (1)
Salary Remaining :	$5,183
James Hamblin	$90,000 (3)
Salary Remaining :	$5,183
Ryan Bednard	$90,000 (1)
Salary Remaining :	$5,183
Mitchell Vande Sompel	$90,000 (1)
Salary Remaining :	$5,183
Michael Hutchinson	$90,000 (3)
Salary Remaining :	$5,183
David Spacek	$90,000 (3)
Salary Remaining :	$5,183
Kevin Poulin	$90,000 (1)
Salary Remaining :	$5,183
Charles Hudon	$89,250 (2)
Salary Remaining :	$5,140
Philip Kemp	$88,000 (1)
Salary Remaining :	$5,068
Rafael Harvey-Pinard	$88,000 (1)
Salary Remaining :	$5,068
Adam Cracknell	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	25
Salary Commitment
Year 2024 : $2,498,250
Year 2025 : $1,759,750
Year 2026 : $1,227,500
Year 2027 : $290,000
Salary Average Commitment
Year 2024 : $2,497,188
Year 2025 : $1,758,688
Year 2026 : $1,227,500
Year 2027 : $290,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$79,345,500
Farm
Home Games Left	1
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$18,000,000
Expense
Pro Players Total Salaries	$88,604,000
Farm Players Total Salaries	$2,951,000
Coaches Total Salaries	$2,270,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$84,188,386
Farm Year To Date Expenses	$3,031,397
Pro Salary Cap To Date	$82,303,606
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,069,000
Farm Estimated Season Revenue	$450,000
Pro Remaining Season Days	11
Pro Expenses Per Days	$474,366
Pro Estimated Expenses	$5,218,026
Farm Remaining Season Days	11
Farm Expenses Per Days	$16,864
Farm Estimated Expenses	$185,504
Estimated Season Expenses	$5,403,530
Season Salary Cap	$88,604,000
Estimate Under Maximum Salary Cap of $90,000,000	$1,396,000
Estimate Over Minimum Salary Cap of $68,000,000	$20,604,000
Current Bank Account	$49,858,163
Projected Bank Account	$48,973,633

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$9,350,000 (2)
-Salary Remaining :	$538,482
Jeff Skinner (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$518,325
Victor Hedman (1 Way Contract)	$7,875,000 (2)
-Salary Remaining :	$453,534
Valeri Nichushkin (1 Way Contract)	$6,125,000 (3)
-Salary Remaining :	$352,749
Lawson Crouse (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$345,550
Jake Walman (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$345,550
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (3)
-Salary Remaining :	$295,157
Jason Robertson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$287,958
Mason Marchment (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$259,162
Brandon Carlo (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$236,126
Erik Gudbranson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$230,366
Ross Colton (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$201,571
Radek Faksa (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$187,173
Anton Forsberg (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$158,377
Scott Mayfield (1 Way Contract)	$2,654,000 (3)
-Salary Remaining :	$152,848
Noel Acciari (1 Way Contract)	$2,300,000 (4)
-Salary Remaining :	$132,461
Nico Sturm	$2,000,000 (1)
-Salary Remaining :	$115,183
Matty Beniers	$1,750,000 (3)
-Salary Remaining :	$100,785
Kyle Burroughs	$1,300,000 (4)
-Salary Remaining :	$74,869
Brock Faber	$1,125,000 (2)
-Salary Remaining :	$64,791
Hunter Shepard	$900,000 (2)
-Salary Remaining :	$51,832
Total Pro Players	21
Salary Commitment
Year 2024 : $88,604,000
Year 2025 : $82,879,000
Year 2026 : $47,854,000
Year 2027 : $19,100,000
Salary Average Commitment
Year 2024 : $88,363,200
Year 2025 : $80,363,200
Year 2026 : $47,613,200
Year 2027 : $19,100,000
Salary Cap with 1 Way Contract
Year 2024 : $88,604,000
Year 2025 : $80,604,000
Year 2026 : $47,854,000
Year 2027 : $19,100,000

Farm Players Salaries
Max Jones	$150,000 (5)
Salary Remaining :	$8,639
Gavin Bayreuther	$125,000 (4)
Salary Remaining :	$7,199
Zach Benson	$125,000 (3)
Salary Remaining :	$7,199
Justin Barron	$125,000 (4)
Salary Remaining :	$7,199
Chase Stillman	$125,000 (3)
Salary Remaining :	$7,199
Ridly Greig	$125,000 (2)
Salary Remaining :	$7,199
Lukas Reichel	$117,500 (5)
Salary Remaining :	$6,767
Tomas Suchanek	$112,500 (2)
Salary Remaining :	$6,479
Magnus Chrona	$112,500 (2)
Salary Remaining :	$6,479
Antti Tuomisto	$112,500 (2)
Salary Remaining :	$6,479
Adam Sýkora	$112,500 (3)
Salary Remaining :	$6,479
Mark Kastelic	$110,000 (1)
Salary Remaining :	$6,335
Mack Guzda	$105,000 (1)
Salary Remaining :	$6,047
Mattias Norlinder	$105,000 (1)
Salary Remaining :	$6,047
Nic Petan	$100,000 (3)
Salary Remaining :	$5,759
Rasmus Kupari	$100,000 (1)
Salary Remaining :	$5,759
Dmitry Kuzmin	$100,000 (3)
Salary Remaining :	$5,759
Jacob Moverare	$93,500 (5)
Salary Remaining :	$5,385
Cale Fleury	$93,500 (1)
Salary Remaining :	$5,385
Jesse Ylönen	$92,500 (2)
Salary Remaining :	$5,327
Lucas Johansen	$90,000 (2)
Salary Remaining :	$5,183
Jeff Malott	$90,000 (1)
Salary Remaining :	$5,183
Jamieson Rees	$90,000 (1)
Salary Remaining :	$5,183
Isaiah Saville	$90,000 (3)
Salary Remaining :	$5,183
Luke Philp	$88,000 (1)
Salary Remaining :	$5,068
Zach Sanford	$88,000 (1)
Salary Remaining :	$5,068
Dominic Toninato	$88,000 (2)
Salary Remaining :	$5,068
Vasili Ponomarev	$85,000 (1)
Salary Remaining :	$4,895
Total Farm Players	28
Salary Commitment
Year 2024 : $2,951,000
Year 2025 : $1,996,500
Year 2026 : $1,263,500
Year 2027 : $611,000
Salary Average Commitment
Year 2024 : $2,951,000
Year 2025 : $1,996,500
Year 2026 : $1,263,500
Year 2027 : $611,000

Team	Current Fund	Season Salary Cap	Under Maximum of $90,000,000 Available Cap Space	Over Minimum of $68,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$38,650,229	$89,397,500	$602,500	$21,397,500	21	24	45
Boston Bruins	$20,809,938	$89,627,500	$372,500	$21,627,500	21	23	44
Buffalo Sabres	$39,183,943	$78,702,692	$11,297,308	$10,702,692	22	26	48
Calgary Flames	$59,782,013	$89,857,294	$142,706	$21,857,294	22	27	49
Carolina Hurricanes	$13,800,553	$86,046,833	$3,953,167	$18,046,833	20	27	47
Chicago Blackhawks	$20,233,518	$87,062,000	$2,938,000	$19,062,000	20	29	49
Colorado Avalanche	$47,182,400	$81,189,948	$8,810,052	$13,189,948	24	27	51
Columbus Blue Jackets	$59,947,421	$85,478,214	$4,521,786	$17,478,214	20	28	48
Dallas Stars	$33,910,273	$89,388,000	$612,000	$21,388,000	23	26	49
Detroit Red Wings	$19,847,409	$86,272,024	$3,727,976	$18,272,024	20	24	44
Edmonton Oilers	$5,265,719	$87,942,442	$2,057,558	$19,942,442	24	27	51
Florida Panthers	$38,747,885	$86,356,499	$3,643,501	$18,356,499	23	27	50
Los Angeles Kings	$61,157,020	$86,443,643	$3,556,357	$18,443,643	22	29	51
Minnesota Wild	$49,236,977	$89,112,500	$887,500	$21,112,500	21	26	47
Montreal Canadiens	$62,377,969	$75,663,333	$14,336,667	$7,663,333	21	28	49
Nashville Predators	$59,060,141	$87,821,250	$2,178,750	$19,821,250	23	26	49
New Jersey Devils	$41,452,338	$84,510,500	$5,489,500	$16,510,500	20	30	50
New York Islanders	$38,621,600	$87,740,667	$2,259,333	$19,740,667	22	27	49
New York Rangers	$73,546,126	$88,008,166	$1,991,834	$20,008,166	25	27	52
Ottawa Senators	$88,220,674	$88,092,500	$1,907,500	$20,092,500	20	25	45
Philadelphia Flyers	$20,178,105	$88,903,667	$1,096,333	$20,903,667	22	25	47
Pittsburgh Penguins	$52,282,963	$83,285,088	$6,714,912	$15,285,088	23	27	50
San Jose Sharks	$84,994,672	$79,652,499	$10,347,501	$11,652,499	22	26	48
Seattle Kraken	$37,556,079	$80,432,959	$9,567,041	$12,432,959	21	27	48
St. Louis Blues	$35,108,406	$89,149,167	$850,833	$21,149,167	20	24	44
Tampa Bay Lightning	$40,253,428	$80,364,151	$9,635,849	$12,364,151	23	25	48
Toronto Maple Leafs	$63,146,868	$75,253,333	$14,746,667	$7,253,333	22	25	47
Utah Hockey Club	$48,406,590	$82,624,200	$7,375,800	$14,624,200	22	25	47
Vancouver Canucks	$74,598,633	$88,533,893	$1,466,107	$20,533,893	22	26	48
Vegas Golden Knights	$26,443,510	$87,819,698	$2,180,302	$19,819,698	23	25	48
Washington Capitals	$43,028,974	$75,423,357	$14,576,643	$7,423,357	21	25	46
Winnipeg Jets	$49,858,163	$88,604,000	$1,396,000	$20,604,000	21	28	49

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %