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	24
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$34,586,500
Farm
Home Games Left	26
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$6,750,000
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	$38,133,304
Farm Year To Date Expenses	$1,109,372
Pro Salary Cap To Date	$35,571,800
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,828,000
Farm Estimated Season Revenue	$11,700,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$501,754
Pro Estimated Expenses	$57,701,710
Farm Remaining Season Days	115
Farm Expenses Per Days	$14,597
Farm Estimated Expenses	$1,678,655
Estimated Season Expenses	$59,380,365
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	$31,740,228
Projected Bank Account	$32,887,863

Pro Players Salaries
Sidney Crosby (1 Way Contract)	$8,700,000 (1)
-Salary Remaining :	$5,238,220
Brandon Hagel (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$4,816,754
Tristan Jarry (1 Way Contract)	$7,975,000 (2)
-Salary Remaining :	$4,801,702
Bo Horvat (1 Way Contract)	$7,275,000 (4)
-Salary Remaining :	$4,380,236
Clayton Keller (1 Way Contract)	$7,150,000 (3)
-Salary Remaining :	$4,304,974
Ryan Lindgren (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,612,565
Chandler Stephenson (1 Way Contract)	$5,812,500 (3)
-Salary Remaining :	$3,499,673
Esa Lindell (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$3,492,147
T.J. Brodie (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$3,251,309
Erik Haula (1 Way Contract)	$4,645,000 (2)
-Salary Remaining :	$2,796,728
J.T. Compher (1 Way Contract)	$4,390,000 (4)
-Salary Remaining :	$2,643,194
Jake McCabe (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,408,377
Jason Zucker (1 Way Contract)	$2,625,000 (2)
-Salary Remaining :	$1,580,497
Marcus Foligno (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,505,236
Dmitry Kulikov (1 Way Contract)	$2,400,000 (4)
-Salary Remaining :	$1,445,026
Max Comtois (1 Way Contract)	$2,037,500 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,226,767
Alex Nedeljkovic	$2,000,000 (2)
-Salary Remaining :	$1,204,188
Luke Kunin	$1,675,000 (5)
-Salary Remaining :	$1,008,508
Dylan Samberg	$1,250,000 (4)
-Salary Remaining :	$752,618
Matt Martin	$900,000 (1)
-Salary Remaining :	$541,885
Evgenii Dadonov	$900,000 (2)
-Salary Remaining :	$541,885
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 :	$111,387
Bogdan Trineyev	$125,000 (5)
Salary Remaining :	$75,262
Brett Leason	$125,000 (5)
Salary Remaining :	$75,262
Ivan Ivan	$112,500 (2)
Salary Remaining :	$67,736
Emil Lilleberg	$112,500 (2)
Salary Remaining :	$67,736
Olof Lindbom	$105,000 (1)
Salary Remaining :	$63,220
Jack St. Ivany	$105,000 (1)
Salary Remaining :	$63,220
Cole Guttman	$105,000 (1)
Salary Remaining :	$63,220
Dustin Tokarski	$95,000 (2)
Salary Remaining :	$57,199
Alex Beaucage	$90,000 (1)
Salary Remaining :	$54,188
Felix Robert	$90,000 (1)
Salary Remaining :	$54,188
Hunter Skinner	$90,000 (2)
Salary Remaining :	$54,188
Will MacKinnon	$90,000 (2)
Salary Remaining :	$54,188
Brady Lyle	$88,000 (1)
Salary Remaining :	$52,984
Gabriel Fortier	$88,000 (1)
Salary Remaining :	$52,984
Alex Peters	$88,000 (1)
Salary Remaining :	$52,984
Bokondji Imama	$88,000 (1)
Salary Remaining :	$52,984
Oscar Dansk	$88,000 (1)
Salary Remaining :	$52,984
Isaac Ratcliffe	$88,000 (2)
Salary Remaining :	$52,984
Nick Swaney	$88,000 (1)
Salary Remaining :	$52,984
Tanner Kero	$88,000 (1)
Salary Remaining :	$52,984
Jeremy McKenna	$88,000 (1)
Salary Remaining :	$52,984
Jiri Patera	$88,000 (1)
Salary Remaining :	$52,984
Scott Sabourin	$88,000 (1)
Salary Remaining :	$52,984
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	24
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$34,586,500
Farm
Home Games Left	23
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$8,100,000
Expense
Pro Players Total Salaries	$92,877,500
Farm Players Total Salaries	$2,402,500
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,250,000)
Pro Year To Date Expenses	$38,378,463
Farm Year To Date Expenses	$1,138,485
Pro Salary Cap To Date	$36,750,753
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,828,000
Farm Estimated Season Revenue	$10,350,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$505,641
Pro Estimated Expenses	$58,148,715
Farm Remaining Season Days	115
Farm Expenses Per Days	$14,673
Farm Estimated Expenses	$1,687,395
Estimated Season Expenses	$59,836,110
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	$15,746,892
Projected Bank Account	$15,088,782

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$9,875,000 (3)
-Salary Remaining :	$5,945,681
Darnell Nurse (1 Way Contract)	$9,250,000 (3)
-Salary Remaining :	$5,569,372
Mikael Backlund (1 Way Contract)	$7,502,500 (2)
-Salary Remaining :	$4,517,212
Vladimir Tarasenko (1 Way Contract)	$6,600,000 (4)
-Salary Remaining :	$3,973,822
Cam Fowler (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$3,913,613
Filip Hronek (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,612,565
Bryan Rust (1 Way Contract)	$5,125,000 (3)
-Salary Remaining :	$3,085,733
Reilly Smith (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,010,471
Ville Husso (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$2,859,948
John Marino (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$2,649,215
Tyler Johnson (1 Way Contract)	$4,250,000 (5)
-Salary Remaining :	$2,558,901
Brandon Tanev (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,107,330
Adam Lowry (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$1,956,806
Derek Forbort (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$1,731,021
Nikita Zaitsev (1 Way Contract)	$2,700,000 (5)
-Salary Remaining :	$1,625,654
James van Riemsdyk (1 Way Contract)	$2,300,000 (4)
-Salary Remaining :	$1,384,817
Connor Ingram	$2,000,000 (4)
-Salary Remaining :	$1,204,188
Joe Veleno	$2,000,000 (4)
-Salary Remaining :	$1,204,188
Jaycob Megna	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Kyle Okposo	$2,000,000 (4)
-Salary Remaining :	$1,204,188
Luke Glendening	$1,000,000 (4)
-Salary Remaining :	$602,094
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
Magnus Hellberg	$200,000 (5)
Salary Remaining :	$120,419
Jakub Lauko	$200,000 (4)
Salary Remaining :	$120,419
Tobias Bjornfot	$200,000 (4)
Salary Remaining :	$120,419
Matthew Highmore	$150,000 (4)
Salary Remaining :	$90,314
Gerry Mayhew	$137,500 (3)
Salary Remaining :	$82,788
Chaz Lucius	$125,000 (2)
Salary Remaining :	$75,262
Guillaume Brisebois	$120,000 (4)
Salary Remaining :	$72,251
Matthew Poitras	$112,500 (3)
Salary Remaining :	$67,736
Strauss Mann	$105,000 (1)
Salary Remaining :	$63,220
Parker Wotherspoon	$100,000 (4)
Salary Remaining :	$60,209
Christian Wolanin	$100,000 (4)
Salary Remaining :	$60,209
Jack Thompson	$100,000 (2)
Salary Remaining :	$60,209
Karl Henriksson	$100,000 (4)
Salary Remaining :	$60,209
John Farinacci	$100,000 (5)
Salary Remaining :	$60,209
Jack Studnicka	$97,000 (1)
Salary Remaining :	$58,403
Antonio Stranges	$93,000 (2)
Salary Remaining :	$55,995
Curtis Hall	$92,500 (2)
Salary Remaining :	$55,694
Matt Tomkins	$90,000 (3)
Salary Remaining :	$54,188
Jack Ahcan	$90,000 (4)
Salary Remaining :	$54,188
Michael Callahan	$90,000 (2)
Salary Remaining :	$54,188
Patrick Brown (Out of Payroll)	$90,000 (4)
Salary Remaining :	$54,188
Total Farm Players	21
Salary Commitment
Year 2024 : $2,492,500
Year 2025 : $2,290,500
Year 2026 : $1,790,000
Year 2027 : $1,450,000
Salary Average Commitment
Year 2024 : $2,492,500
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	22
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$38,655,500
Farm
Home Games Left	25
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,200,000
Expense
Pro Players Total Salaries	$77,822,692
Farm Players Total Salaries	$3,050,175
Coaches Total Salaries	$4,280,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,557,716
Farm Year To Date Expenses	$1,317,315
Pro Salary Cap To Date	$30,966,124
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,759,000
Farm Estimated Season Revenue	$11,250,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$428,391
Pro Estimated Expenses	$49,264,965
Farm Remaining Season Days	115
Farm Expenses Per Days	$17,435
Farm Estimated Expenses	$2,005,025
Estimated Season Expenses	$51,269,990
Season Salary Cap	$77,822,692
Estimate Under Maximum Salary Cap of $90,000,000	$12,177,308
Estimate Over Minimum Salary Cap of $68,000,000	$9,822,692
Current Bank Account	$32,907,315
Projected Bank Account	$37,646,325

Pro Players Salaries
Mark Stone (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$5,719,895
Alex DeBrincat (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$4,816,754
Evgeny Kuznetsov (1 Way Contract)	$7,800,000 (1)
-Salary Remaining :	$4,696,335
Andrei Svechnikov (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$4,666,230
Samuel Girard (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,010,471
Radko Gudas (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,010,471
Drake Batherson (1 Way Contract)	$4,975,000 (3)
-Salary Remaining :	$2,995,419
Artturi Lehkonen (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$2,709,424
Jani Hakanpää	$3,775,000 (3)
-Salary Remaining :	$2,272,906
Dominik Kubalik (1 Way Contract)	$2,867,692 (4)
-Salary Remaining :	$1,726,621
Vladislav Namestnikov (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$1,655,759
Shane Pinto (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$1,655,759
Matthew Boldy (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,505,236
Ivan Fedotov (1 Way Contract)	$2,250,000 (5)
-Salary Remaining :	$1,354,712
Tyson Barrie	$1,500,000 (2)
-Salary Remaining :	$903,141
Zach Bogosian	$1,500,000 (2)
-Salary Remaining :	$903,141
Alex Barré-Boulet	$1,500,000 (5)
-Salary Remaining :	$903,141
Cole Perfetti	$1,250,000 (3)
-Salary Remaining :	$752,618
Jacob Bernard-Docker	$925,000 (2)
-Salary Remaining :	$556,937
Pontus Holmberg	$880,000 (4)
-Salary Remaining :	$529,843
Logan Thompson	$850,000 (1)
-Salary Remaining :	$511,780
Total Pro Players	21
Salary Commitment
Year 2024 : $77,822,692
Year 2025 : $69,172,692
Year 2026 : $62,747,692
Year 2027 : $18,247,692
Salary Average Commitment
Year 2024 : $77,180,404
Year 2025 : $68,530,404
Year 2026 : $62,105,404
Year 2027 : $18,174,154
Salary Cap with 1 Way Contract
Year 2024 : $77,822,692
Year 2025 : $69,172,692
Year 2026 : $62,747,692
Year 2027 : $18,247,692

Farm Players Salaries
Givani Smith	$200,000 (1)
Salary Remaining :	$120,419
Dylan Gambrell	$175,000 (1)
Salary Remaining :	$105,366
Drake Caggiula	$150,000 (2)
Salary Remaining :	$90,314
Jake Livingstone	$150,000 (4)
Salary Remaining :	$90,314
Filip Roos	$150,000 (4)
Salary Remaining :	$90,314
Matthew Murray	$130,000 (4)
Salary Remaining :	$78,272
Zack Bolduc	$125,000 (3)
Salary Remaining :	$75,262
Nick Blankenburg	$117,500 (3)
Salary Remaining :	$70,746
Zack Ostapchuk	$112,500 (3)
Salary Remaining :	$67,736
Ryan McAllister	$112,500 (2)
Salary Remaining :	$67,736
Thomas Bordeleau	$112,500 (2)
Salary Remaining :	$67,736
Calle Rosen	$110,000 (2)
Salary Remaining :	$66,230
Ben Meyers	$105,000 (1)
Salary Remaining :	$63,220
Brogan Rafferty	$100,000 (3)
Salary Remaining :	$60,209
Tanner Laczynski	$100,000 (2)
Salary Remaining :	$60,209
Leevi Merilainen	$100,000 (2)
Salary Remaining :	$60,209
Andrew Poturalski	$100,000 (2)
Salary Remaining :	$60,209
Joe Snively	$95,800 (2)
Salary Remaining :	$57,681
Oskar Steen	$90,000 (3)
Salary Remaining :	$54,188
Matt Kiersted	$90,000 (3)
Salary Remaining :	$54,188
Linus Weissbach	$90,000 (3)
Salary Remaining :	$54,188
Jake Lucchini	$90,000 (2)
Salary Remaining :	$54,188
Alexis Gendron	$90,000 (3)
Salary Remaining :	$54,188
Max Wanner	$90,000 (3)
Salary Remaining :	$54,188
Nathan Smith	$88,375 (1)
Salary Remaining :	$53,210
Scott Perunovich	$88,000 (4)
Salary Remaining :	$52,984
Kevin Mandolese	$88,000 (3)
Salary Remaining :	$52,984
Total Farm Players	27
Salary Commitment
Year 2024 : $3,050,175
Year 2025 : $2,481,800
Year 2026 : $1,511,000
Year 2027 : $518,000
Salary Average Commitment
Year 2024 : $3,050,175
Year 2025 : $2,481,800
Year 2026 : $1,511,000
Year 2027 : $518,000

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	23
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$36,621,000
Farm
Home Games Left	24
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,650,000
Expense
Pro Players Total Salaries	$91,600,828
Farm Players Total Salaries	$3,221,917
Coaches Total Salaries	$4,042,903
Luxury Taxe Total	$0
Special Salary Cap Value	($4,415,000)
Pro Year To Date Expenses	$37,831,018
Farm Year To Date Expenses	$1,500,848
Pro Salary Cap To Date	$36,441,132
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,793,500
Farm Estimated Season Revenue	$10,800,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$497,873
Pro Estimated Expenses	$57,255,395
Farm Remaining Season Days	115
Farm Expenses Per Days	$19,748
Farm Estimated Expenses	$2,271,020
Estimated Season Expenses	$59,526,415
Season Salary Cap	$87,185,828
Estimate Under Maximum Salary Cap of $90,000,000	$2,814,172
Estimate Over Minimum Salary Cap of $68,000,000	$19,185,828
Current Bank Account	$64,663,743
Projected Bank Account	$62,730,828

Pro Players Salaries
Roope Hintz (1 Way Contract)	$9,300,000 (4)
-Salary Remaining :	$5,599,476
William Nylander (1 Way Contract)	$9,240,592 (4)
-Salary Remaining :	$5,563,707
Erik Johnson (1 Way Contract)	$8,830,000 (1)
-Salary Remaining :	$5,316,492
Ivan Provorov (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$4,064,136
Jeff Petry (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$3,763,089
Alex Killorn (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$3,732,984
Frederik Andersen (1 Way Contract)	$5,890,000 (1)
-Salary Remaining :	$3,546,335
Dylan DeMelo (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$3,492,147
Kyle Palmieri (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,010,471
Martin Jones (1 Way Contract)	$4,155,200 (1)
-Salary Remaining :	$2,501,822
Ryan Suter (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$2,197,644
Garnet Hathaway (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,107,330
Bowen Byram (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,107,330
Mathieu Joseph (1 Way Contract)	$2,950,000 (2)
-Salary Remaining :	$1,776,178
Colton Sissons (1 Way Contract)	$2,857,143 (2)
-Salary Remaining :	$1,720,269
Robert Bortuzzo	$1,650,000 (1)
-Salary Remaining :	$993,455
Travis Boyd	$1,500,000 (4)
-Salary Remaining :	$903,141
Wyatt Johnston	$1,250,000 (2)
-Salary Remaining :	$752,618
Sammy Blais	$1,171,750 (2)
-Salary Remaining :	$705,504
Colin Blackwell	$1,161,143 (1)
-Salary Remaining :	$699,118
Mark Jankowski	$995,000 (4)
-Salary Remaining :	$599,084
Total Pro Players	21
Salary Commitment
Year 2024 : $91,600,828
Year 2025 : $48,264,485
Year 2026 : $36,535,592
Year 2027 : $30,735,592
Salary Average Commitment
Year 2024 : $89,091,990
Year 2025 : $47,197,152
Year 2026 : $35,379,947
Year 2027 : $30,279,947
Salary Cap with 1 Way Contract
Year 2024 : $91,600,828
Year 2025 : $48,264,485
Year 2026 : $36,535,592
Year 2027 : $30,735,592

Farm Players Salaries
Alex Alexeyev	$167,500 (4)
Salary Remaining :	$100,851
Rem Pitlick	$165,000 (4)
Salary Remaining :	$99,346
Ty Dellandrea	$150,000 (4)
Salary Remaining :	$90,314
Morgan Barron	$150,000 (2)
Salary Remaining :	$90,314
Philippe Myers	$150,000 (4)
Salary Remaining :	$90,314
Pierre-Olivier Joseph	$150,000 (5)
Salary Remaining :	$90,314
Justus Annunen	$150,000 (4)
Salary Remaining :	$90,314
Dylan Guenther	$150,000 (2)
Salary Remaining :	$90,314
Emil Bemstrom	$126,667 (1)
Salary Remaining :	$76,265
Adam Ruzicka	$125,000 (1)
Salary Remaining :	$75,262
Daniel Torgersson	$112,500 (2)
Salary Remaining :	$67,736
Emil Andrae	$112,500 (2)
Salary Remaining :	$67,736
Daniil Misyul	$112,500 (2)
Salary Remaining :	$67,736
Jan Mysák	$112,500 (2)
Salary Remaining :	$67,736
Tristen Robins	$112,500 (2)
Salary Remaining :	$67,736
Ross Johnston	$110,000 (2)
Salary Remaining :	$66,230
Adam Wilsby	$105,000 (1)
Salary Remaining :	$63,220
Chris Driedger	$105,000 (3)
Salary Remaining :	$63,220
Jaxson Stauber	$105,000 (1)
Salary Remaining :	$63,220
Jackson LaCombe	$105,000 (1)
Salary Remaining :	$63,220
Kevin Rooney	$100,000 (2)
Salary Remaining :	$60,209
David Gustafsson	$96,500 (2)
Salary Remaining :	$58,102
Casey Fitzgerald	$94,000 (3)
Salary Remaining :	$56,597
Alex Petrovic	$90,000 (2)
Salary Remaining :	$54,188
Mike Vecchione	$90,000 (2)
Salary Remaining :	$54,188
Raphael Lavoie	$88,000 (4)
Salary Remaining :	$52,984
Logan Shaw	$86,750 (1)
Salary Remaining :	$52,232
Total Farm Players	27
Salary Commitment
Year 2024 : $3,221,917
Year 2025 : $2,568,500
Year 2026 : $1,219,500
Year 2027 : $1,020,500
Salary Average Commitment
Year 2024 : $3,221,334
Year 2025 : $2,568,500
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	24
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$34,586,500
Farm
Home Games Left	25
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,200,000
Expense
Pro Players Total Salaries	$96,607,833
Farm Players Total Salaries	$2,818,967
Coaches Total Salaries	$4,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	($11,750,000)
Pro Year To Date Expenses	$40,875,401
Farm Year To Date Expenses	$1,243,741
Pro Salary Cap To Date	$37,851,313
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,828,000
Farm Estimated Season Revenue	$11,250,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$526,743
Pro Estimated Expenses	$60,575,445
Farm Remaining Season Days	115
Farm Expenses Per Days	$16,591
Farm Estimated Expenses	$1,907,965
Estimated Season Expenses	$62,483,410
Season Salary Cap	$81,257,833
Estimate Under Maximum Salary Cap of $90,000,000	$8,742,167
Estimate Over Minimum Salary Cap of $68,000,000	$13,257,833
Current Bank Account	$19,480,065
Projected Bank Account	$17,074,655

Pro Players Salaries
MacKenzie Weegar (1 Way Contract)	$8,982,500 (3)
-Salary Remaining :	$5,408,312
Matt Duchene (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$4,816,754
Nick Suzuki (1 Way Contract)	$7,875,000 (3)
-Salary Remaining :	$4,741,492
Sean Walker (1 Way Contract)	$6,715,000 (5)
-Salary Remaining :	$4,043,063
Josh Morrissey (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$3,763,089
Jonathan Marchessault (1 Way Contract)	$6,130,000 (4)
-Salary Remaining :	$3,690,838
Brock Nelson (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,612,565
Vincent Trocheck (1 Way Contract)	$5,625,000 (3)
-Salary Remaining :	$3,386,780
Travis Konecny (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$3,311,518
Jaccob Slavin (1 Way Contract)	$5,300,000 (1)
-Salary Remaining :	$3,191,099
Linus Ullmark (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,010,471
Barclay Goodrow (1 Way Contract)	$3,641,667 (3)
-Salary Remaining :	$2,192,627
Jordan Spence (1 Way Contract)	$3,600,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,167,539
Trent Frederic (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$2,107,330
Warren Foegele (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$2,107,330
Pyotr Kochetkov (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,107,330
Cal Clutterbuck	$1,938,666 (3)
-Salary Remaining :	$1,167,260
Mark Giordano	$1,750,000 (5)
-Salary Remaining :	$1,053,665
Peyton Krebs	$1,750,000 (3)
-Salary Remaining :	$1,053,665
Henry Thrun	$1,050,000 (1)
-Salary Remaining :	$632,199
Jack McBain	$1,000,000 (2)
-Salary Remaining :	$602,094
Total Pro Players	21
Salary Commitment
Year 2024 : $96,607,833
Year 2025 : $73,757,833
Year 2026 : $64,757,833
Year 2027 : $28,695,000
Salary Average Commitment
Year 2024 : $95,188,167
Year 2025 : $72,338,167
Year 2026 : $63,338,167
Year 2027 : $28,469,000
Salary Cap with 1 Way Contract
Year 2024 : $93,007,833
Year 2025 : $70,157,833
Year 2026 : $61,157,833
Year 2027 : $25,095,000

Farm Players Salaries
Jonathan Toews	$200,000 (5)
Salary Remaining :	$120,419
Ville Ottavainen	$200,000 (5)
Salary Remaining :	$120,419
Matt Irwin	$175,000 (1)
Salary Remaining :	$105,366
Lane Pederson	$125,000 (4)
Salary Remaining :	$75,262
Zach L'Heureux	$125,000 (3)
Salary Remaining :	$75,262
Marat Khusnutdinov	$112,500 (3)
Salary Remaining :	$67,736
Collin Graf	$112,500 (2)
Salary Remaining :	$67,736
Pavol Regenda	$105,000 (1)
Salary Remaining :	$63,220
Matej Blümel	$105,000 (1)
Salary Remaining :	$63,220
Viktor Neuchev	$100,000 (3)
Salary Remaining :	$60,209
Stanislav Svozil	$100,000 (3)
Salary Remaining :	$60,209
Jayson Megna	$95,817 (2)
Salary Remaining :	$57,691
Michael Kesselring	$92,500 (2)
Salary Remaining :	$55,694
Adam Gaudette	$92,500 (4)
Salary Remaining :	$55,694
Arvid Soderblom	$92,500 (2)
Salary Remaining :	$55,694
Connor Carrick	$91,650 (2)
Salary Remaining :	$55,182
Jack Rathbone	$90,000 (1)
Salary Remaining :	$54,188
Jacob MacDonald	$90,000 (5)
Salary Remaining :	$54,188
Andrew Agozzino	$90,000 (5)
Salary Remaining :	$54,188
Riley Nash	$90,000 (2)
Salary Remaining :	$54,188
Matthew Peca	$90,000 (2)
Salary Remaining :	$54,188
Lucas Ciona	$90,000 (3)
Salary Remaining :	$54,188
Alex Stalock	$90,000 (3)
Salary Remaining :	$54,188
Zane McIntyre	$88,000 (1)
Salary Remaining :	$52,984
Declan Chisholm	$88,000 (2)
Salary Remaining :	$52,984
Jesper Vikman	$88,000 (2)
Salary Remaining :	$52,984
Total Farm Players	26
Salary Commitment
Year 2024 : $2,818,967
Year 2025 : $2,255,967
Year 2026 : $1,415,000
Year 2027 : $797,500
Salary Average Commitment
Year 2024 : $2,815,361
Year 2025 : $2,252,361
Year 2026 : $1,415,000
Year 2027 : $797,500

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	26
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$30,517,500
Farm
Home Games Left	26
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$6,750,000
Expense
Pro Players Total Salaries	$97,919,750
Farm Players Total Salaries	$2,616,417
Coaches Total Salaries	$3,792,000
Luxury Taxe Total	$0
Special Salary Cap Value	($13,325,000)
Pro Year To Date Expenses	$42,016,898
Farm Year To Date Expenses	$1,231,457
Pro Salary Cap To Date	$40,632,178
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,897,000
Farm Estimated Season Revenue	$11,700,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$530,889
Pro Estimated Expenses	$61,052,235
Farm Remaining Season Days	115
Farm Expenses Per Days	$15,332
Farm Estimated Expenses	$1,763,180
Estimated Season Expenses	$62,815,415
Season Salary Cap	$84,594,750
Estimate Under Maximum Salary Cap of $90,000,000	$5,405,250
Estimate Over Minimum Salary Cap of $68,000,000	$16,594,750
Current Bank Account	$12,377,063
Projected Bank Account	$14,158,648

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$12,250,000 (5)
-Salary Remaining :	$7,375,654
John Carlson (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$4,816,754
Jacob Trouba (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$4,816,754
Cole Caufield (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$4,214,660
Seth Jarvis (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$4,214,660
Brock Boeser (Out of Payroll)	$6,650,000 (1)
-Salary Remaining :	$4,003,927
Mattias Ekholm (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$3,763,089
Andrei Kuzmenko (1 Way Contract)	$6,135,000 (5)
-Salary Remaining :	$3,693,848
Brad Marchand (1 Way Contract)	$6,125,000 (1)
-Salary Remaining :	$3,687,827
Kris Letang (1 Way Contract)	$6,100,000 (3)
-Salary Remaining :	$3,672,775
Ryan O'Reilly (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$3,160,995
Jake Oettinger (1 Way Contract)	$4,700,000 (1)
-Salary Remaining :	$2,829,843
Rasmus Sandin (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,107,330
Martin Necas (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,107,330
Gabriel Vilardi (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,107,330
Laurent Brossoit (1 Way Contract)	$2,534,750 (3)
-Salary Remaining :	$1,526,158
Martin Fehervary	$2,000,000 (2)
-Salary Remaining :	$1,204,188
Dawson Mercer	$2,000,000 (3)
-Salary Remaining :	$1,204,188
Trevor Zegras	$2,000,000 (2)
-Salary Remaining :	$1,204,188
Ryan Poehling	$1,175,000 (1)
-Salary Remaining :	$707,461
Arthur Kaliyev	$900,000 (3)
-Salary Remaining :	$541,885
Total Pro Players	21
Salary Commitment
Year 2024 : $104,569,750
Year 2025 : $82,419,750
Year 2026 : $52,669,750
Year 2027 : $35,885,000
Salary Average Commitment
Year 2024 : $104,569,750
Year 2025 : $82,419,750
Year 2026 : $52,669,750
Year 2027 : $35,885,000
Salary Cap with 1 Way Contract
Year 2024 : $104,569,750
Year 2025 : $82,419,750
Year 2026 : $52,669,750
Year 2027 : $35,885,000

Farm Players Salaries
William Eklund	$150,000 (2)
Salary Remaining :	$90,314
Adam Fantilli	$150,000 (3)
Salary Remaining :	$90,314
Cutter Gauthier	$150,000 (3)
Salary Remaining :	$90,314
Sam Malinski	$150,000 (5)
Salary Remaining :	$90,314
Hardy Häman Aktell	$125,000 (1)
Salary Remaining :	$75,262
Yaroslav Askarov	$125,000 (2)
Salary Remaining :	$75,262
Matthew Seminoff	$112,500 (5)
Salary Remaining :	$67,736
Xavier Simoneau	$99,500 (3)
Salary Remaining :	$59,908
Shane Bowers	$99,500 (4)
Salary Remaining :	$59,908
Pavel Cajan	$99,500 (4)
Salary Remaining :	$59,908
Marcus Björk	$99,500 (4)
Salary Remaining :	$59,908
Adam Scheel	$92,500 (1)
Salary Remaining :	$55,694
Anthony Costantini	$90,000 (1)
Salary Remaining :	$54,188
Artem Guryev	$90,000 (5)
Salary Remaining :	$54,188
Sam Houde	$90,000 (2)
Salary Remaining :	$54,188
Victor Söderström	$90,000 (3)
Salary Remaining :	$54,188
Christoffer Sedoff	$90,000 (4)
Salary Remaining :	$54,188
Egor Afanasyev	$90,000 (3)
Salary Remaining :	$54,188
Artemi Kniazev	$90,000 (3)
Salary Remaining :	$54,188
Adam Raska	$90,000 (4)
Salary Remaining :	$54,188
Adam Beckman	$90,000 (3)
Salary Remaining :	$54,188
Alexander Holtz	$89,417 (1)
Salary Remaining :	$53,837
Olivier Rodrigue	$88,000 (3)
Salary Remaining :	$52,984
Riley Sutter	$88,000 (2)
Salary Remaining :	$52,984
Hugh McGing	$88,000 (1)
Salary Remaining :	$52,984
Total Farm Players	25
Salary Commitment
Year 2024 : $2,616,417
Year 2025 : $2,131,500
Year 2026 : $1,678,500
Year 2027 : $831,000
Salary Average Commitment
Year 2024 : $2,616,417
Year 2025 : $2,131,500
Year 2026 : $1,678,500
Year 2027 : $831,000

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	25
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$32,552,000
Farm
Home Games Left	28
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$5,850,000
Expense
Pro Players Total Salaries	$80,998,948
Farm Players Total Salaries	$2,532,417
Coaches Total Salaries	$3,940,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,662,376
Farm Year To Date Expenses	$1,164,456
Pro Salary Cap To Date	$32,229,928
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,862,500
Farm Estimated Season Revenue	$12,600,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$442,926
Pro Estimated Expenses	$50,936,490
Farm Remaining Season Days	115
Farm Expenses Per Days	$15,039
Farm Estimated Expenses	$1,729,485
Estimated Season Expenses	$52,665,975
Season Salary Cap	$80,998,948
Estimate Under Maximum Salary Cap of $90,000,000	$9,001,052
Estimate Over Minimum Salary Cap of $68,000,000	$12,998,948
Current Bank Account	$30,066,590
Projected Bank Account	$40,863,115

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$10,903,000 (1)
-Salary Remaining :	$6,564,634
Roman Josi (1 Way Contract)	$9,059,000 (3)
-Salary Remaining :	$5,454,372
Tage Thompson (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$4,816,754
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$3,913,613
Jaden Schwartz (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$3,311,518
Josh Manson (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,709,424
Conor Sheary (1 Way Contract)	$4,180,000 (2)
-Salary Remaining :	$2,516,754
Jack Roslovic (1 Way Contract)	$4,150,000 (5)
-Salary Remaining :	$2,498,691
Frederick Gaudreau (1 Way Contract)	$3,967,000 (2)
-Salary Remaining :	$2,388,508
Blake Lizotte (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$1,806,283
Joel Edmundson (1 Way Contract)	$2,700,000 (5)
-Salary Remaining :	$1,625,654
Henri Jokiharju (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,505,236
Jake Bean (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$1,505,236
Adin Hill (1 Way Contract)	$2,443,750 (4)
-Salary Remaining :	$1,471,368
Brendan Smith	$1,896,198 (1)
-Salary Remaining :	$1,141,690
Nick Foligno	$1,800,000 (1)
-Salary Remaining :	$1,083,770
Mike Reilly	$1,500,000 (5)
-Salary Remaining :	$903,141
Eric Robinson	$1,500,000 (5)
-Salary Remaining :	$903,141
Mason McTavish	$1,500,000 (2)
-Salary Remaining :	$903,141
Logan O'Connor	$1,050,000 (1)
-Salary Remaining :	$632,199
Ukko-Pekka Luukkonen	$1,000,000 (1)
-Salary Remaining :	$602,094
Cole Smith	$850,000 (2)
-Salary Remaining :	$511,780
Total Pro Players	22
Salary Commitment
Year 2024 : $80,998,948
Year 2025 : $61,849,750
Year 2026 : $41,352,750
Year 2027 : $25,793,750
Salary Average Commitment
Year 2024 : $79,194,307
Year 2025 : $60,443,208
Year 2026 : $41,307,958
Year 2027 : $25,748,958
Salary Cap with 1 Way Contract
Year 2024 : $80,998,948
Year 2025 : $61,849,750
Year 2026 : $41,352,750
Year 2027 : $25,793,750

Farm Players Salaries
Keith Petruzzelli	$190,000 (1)
Salary Remaining :	$114,398
Nathan Gaucher	$125,000 (3)
Salary Remaining :	$75,262
Leo Loof	$112,500 (2)
Salary Remaining :	$67,736
Tyler Kleven (Out of Payroll)	$112,500 (2)
Salary Remaining :	$67,736
Jonah Gadjovich	$110,000 (1)
Salary Remaining :	$66,230
Taylor Gauthier	$105,000 (1)
Salary Remaining :	$63,220
Xavier Bouchard	$105,000 (1)
Salary Remaining :	$63,220
Aliaksei Protas	$95,000 (3)
Salary Remaining :	$57,199
Bryce Kindopp	$92,500 (1)
Salary Remaining :	$55,694
Isaak Phillips	$92,000 (3)
Salary Remaining :	$55,393
Garrett Pilon	$90,000 (2)
Salary Remaining :	$54,188
Maxence Guenette	$90,000 (3)
Salary Remaining :	$54,188
Michael Vukojevic	$90,000 (3)
Salary Remaining :	$54,188
Nate Clurman	$90,000 (2)
Salary Remaining :	$54,188
Taylor Ward	$90,000 (1)
Salary Remaining :	$54,188
Yan Kuznetsov	$90,000 (3)
Salary Remaining :	$54,188
Ethan Frisch	$90,000 (3)
Salary Remaining :	$54,188
Roby Järventie	$89,417 (1)
Salary Remaining :	$53,837
John Leonard	$88,000 (1)
Salary Remaining :	$52,984
Jimmy Huntington	$88,000 (1)
Salary Remaining :	$52,984
Jeffrey Viel	$88,000 (2)
Salary Remaining :	$52,984
Scott Reedy	$88,000 (1)
Salary Remaining :	$52,984
Greg Meireles	$88,000 (1)
Salary Remaining :	$52,984
Ben Jones	$88,000 (1)
Salary Remaining :	$52,984
Alec Regula	$88,000 (2)
Salary Remaining :	$52,984
Jonas Rondbjerg	$85,000 (1)
Salary Remaining :	$51,178
Samuel Helenius	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	27
Salary Commitment
Year 2024 : $2,644,917
Year 2025 : $2,045,000
Year 2026 : $672,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,908,917
Year 2025 : $1,517,000
Year 2026 : $672,000
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	25
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$32,552,000
Farm
Home Games Left	23
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$8,100,000
Expense
Pro Players Total Salaries	$94,775,214
Farm Players Total Salaries	$3,000,500
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	($6,000,000)
Pro Year To Date Expenses	$37,396,972
Farm Year To Date Expenses	$1,266,458
Pro Salary Cap To Date	$36,601,128
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,862,500
Farm Estimated Season Revenue	$10,350,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$506,677
Pro Estimated Expenses	$58,267,855
Farm Remaining Season Days	115
Farm Expenses Per Days	$16,757
Farm Estimated Expenses	$1,927,055
Estimated Season Expenses	$60,194,910
Season Salary Cap	$88,775,214
Estimate Under Maximum Salary Cap of $90,000,000	$1,224,786
Estimate Over Minimum Salary Cap of $68,000,000	$20,775,214
Current Bank Account	$52,751,250
Projected Bank Account	$53,768,840

Pro Players Salaries
J.T. Miller (1 Way Contract)	$13,200,000 (4)
-Salary Remaining :	$7,947,644
Joe Pavelski (1 Way Contract)	$8,514,000 (1)
-Salary Remaining :	$5,126,230
Brady Tkachuk (1 Way Contract)	$8,205,714 (3)
-Salary Remaining :	$4,940,613
Ryan Johansen (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$4,816,754
Nico Hischier (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$4,365,183
Adrian Kempe (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$3,311,518
Joel Farabee (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,010,471
Mike Matheson (1 Way Contract)	$4,875,000 (2)
-Salary Remaining :	$2,935,209
Michael Bunting (1 Way Contract)	$4,256,500 (3)
-Salary Remaining :	$2,562,814
Nick Leddy (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,408,377
Trevor Moore (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$2,287,958
Alexandar Georgiev (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$2,047,120
Mario Ferraro (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$1,956,806
Matt Nieto (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$1,715,969
Jan Rutta (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,655,759
Jacob Middleton (1 Way Contract)	$2,450,000 (1)
-Salary Remaining :	$1,475,131
Calle Jarnkrok (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$1,264,398
Jonathan Quick	$2,000,000 (4)
-Salary Remaining :	$1,204,188
Brendan Lemieux	$1,524,000 (3)
-Salary Remaining :	$917,592
Curtis Lazar	$1,000,000 (1)
-Salary Remaining :	$602,094
Johnathan Kovacevic	$850,000 (1)
-Salary Remaining :	$511,780
Total Pro Players	21
Salary Commitment
Year 2024 : $94,775,214
Year 2025 : $67,811,214
Year 2026 : $48,086,214
Year 2027 : $21,850,000
Salary Average Commitment
Year 2024 : $93,756,914
Year 2025 : $67,149,914
Year 2026 : $47,424,914
Year 2027 : $21,850,000
Salary Cap with 1 Way Contract
Year 2024 : $94,775,214
Year 2025 : $67,811,214
Year 2026 : $48,086,214
Year 2027 : $21,850,000

Farm Players Salaries
Dustin Wolf	$167,500 (5)
Salary Remaining :	$100,851
Lucas Carlsson	$150,000 (4)
Salary Remaining :	$90,314
Akito Hirose	$150,000 (4)
Salary Remaining :	$90,314
Ethen Frank	$150,000 (4)
Salary Remaining :	$90,314
Conor Timmins	$117,500 (1)
Salary Remaining :	$70,746
Trevor Kuntar	$112,500 (2)
Salary Remaining :	$67,736
Ryan Francis	$112,500 (2)
Salary Remaining :	$67,736
Joel Blomqvist	$112,500 (2)
Salary Remaining :	$67,736
Axel Jonsson-Fjallby	$110,000 (5)
Salary Remaining :	$66,230
Peetro Seppala	$105,000 (1)
Salary Remaining :	$63,220
Lukas Cormier	$100,000 (2)
Salary Remaining :	$60,209
Martin Pospisil	$93,500 (5)
Salary Remaining :	$56,296
Reilly Walsh	$92,500 (1)
Salary Remaining :	$55,694
Pavel Dorofeyev	$92,500 (3)
Salary Remaining :	$55,694
Nils Lundkvist	$92,500 (3)
Salary Remaining :	$55,694
Peter Abbandonato	$90,000 (5)
Salary Remaining :	$54,188
Ben McCartney	$90,000 (4)
Salary Remaining :	$54,188
Jacob Melanson	$90,000 (3)
Salary Remaining :	$54,188
James Malatesta	$90,000 (3)
Salary Remaining :	$54,188
Nathan Légaré	$90,000 (3)
Salary Remaining :	$54,188
Justin Richards	$88,000 (1)
Salary Remaining :	$52,984
Jeremy Davies	$88,000 (2)
Salary Remaining :	$52,984
Jonathan Gruden	$88,000 (2)
Salary Remaining :	$52,984
John Lethemon	$88,000 (1)
Salary Remaining :	$52,984
Lukas Rousek	$88,000 (1)
Salary Remaining :	$52,984
Jason Polin	$88,000 (2)
Salary Remaining :	$52,984
Milos Kelemen	$88,000 (2)
Salary Remaining :	$52,984
Rory Kerins	$88,000 (2)
Salary Remaining :	$52,984
Cole Krygier	$88,000 (1)
Salary Remaining :	$52,984
Total Farm Players	29
Salary Commitment
Year 2024 : $3,000,500
Year 2025 : $2,333,500
Year 2026 : $1,456,000
Year 2027 : $1,001,000
Salary Average Commitment
Year 2024 : $3,000,500
Year 2025 : $2,333,500
Year 2026 : $1,456,000
Year 2027 : $1,001,000

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	23
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$36,621,000
Farm
Home Games Left	26
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$6,750,000
Expense
Pro Players Total Salaries	$92,013,000
Farm Players Total Salaries	$2,503,100
Coaches Total Salaries	$5,160,000
Luxury Taxe Total	$0
Special Salary Cap Value	$375,000
Pro Year To Date Expenses	$38,482,676
Farm Year To Date Expenses	$1,224,523
Pro Salary Cap To Date	$35,418,812
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,793,500
Farm Estimated Season Revenue	$11,700,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$506,351
Pro Estimated Expenses	$58,230,365
Farm Remaining Season Days	115
Farm Expenses Per Days	$15,514
Farm Estimated Expenses	$1,784,110
Estimated Season Expenses	$60,014,475
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	$32,618,106
Projected Bank Account	$31,097,131

Pro Players Salaries
Connor Hellebuyck (1 Way Contract)	$13,500,000 (5)
-Salary Remaining :	$8,128,272
Leon Draisaitl (Out of Payroll)	$8,500,000 (1)
-Salary Remaining :	$5,117,801
Mika Zibanejad (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$5,117,801
Hampus Lindholm (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$3,913,613
T.J. Oshie (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$3,462,042
Zach Hyman (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$3,311,518
Shea Theodore (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$3,130,890
Brandon Saad (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,709,424
David Kampf (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$2,558,901
Jake Allen (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,107,330
Dylan Holloway (1 Way Contract)	$3,000,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,806,283
Danton Heinen (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$1,655,759
Brett Kulak (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$1,655,759
Trevor Lewis (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,505,236
Victor Olofsson (1 Way Contract)	$2,300,000 (5)
-Salary Remaining :	$1,384,817
Calvin de Haan (1 Way Contract)	$2,250,000 (4)
-Salary Remaining :	$1,354,712
Simon Benoit	$2,000,000 (1)
-Salary Remaining :	$1,204,188
Corey Perry	$2,000,000 (1)
-Salary Remaining :	$1,204,188
Niko Mikkola	$1,963,000 (2)
-Salary Remaining :	$1,181,911
Sebastien Aho	$1,500,000 (5)
-Salary Remaining :	$903,141
Brandon Duhaime	$1,500,000 (2)
-Salary Remaining :	$903,141
Chris Tierney	$900,000 (4)
-Salary Remaining :	$541,885
A.J. Greer	$900,000 (5)
-Salary Remaining :	$541,885
Total Pro Players	23
Salary Commitment
Year 2024 : $92,013,000
Year 2025 : $66,063,000
Year 2026 : $55,350,000
Year 2027 : $31,350,000
Salary Average Commitment
Year 2024 : $91,997,250
Year 2025 : $66,047,250
Year 2026 : $55,350,000
Year 2027 : $31,350,000
Salary Cap with 1 Way Contract
Year 2024 : $89,013,000
Year 2025 : $63,063,000
Year 2026 : $52,350,000
Year 2027 : $28,350,000

Farm Players Salaries
Jack Drury	$150,000 (2)
Salary Remaining :	$90,314
Kieffer Bellows	$150,000 (5)
Salary Remaining :	$90,314
Brad Lambert (Out of Payroll)	$125,000 (2)
Salary Remaining :	$75,262
Gabriel Carriere	$120,000 (5)
Salary Remaining :	$72,251
Jakub Demek	$120,000 (5)
Salary Remaining :	$72,251
Topi Niemelä	$112,500 (2)
Salary Remaining :	$67,736
Jakub Dobes	$112,500 (2)
Salary Remaining :	$67,736
Louis Crevier	$105,000 (1)
Salary Remaining :	$63,220
Samuel Knazko	$100,000 (2)
Salary Remaining :	$60,209
Kyle Capobianco	$97,000 (5)
Salary Remaining :	$58,403
Olivier Nadeau	$95,000 (3)
Salary Remaining :	$57,199
Markus Niemelainen	$90,000 (5)
Salary Remaining :	$54,188
Otto Koivula	$90,000 (5)
Salary Remaining :	$54,188
Reese Johnson	$90,000 (1)
Salary Remaining :	$54,188
Yaniv Perets	$90,000 (5)
Salary Remaining :	$54,188
Anthony Romano	$90,000 (5)
Salary Remaining :	$54,188
Avery Hayes	$90,000 (5)
Salary Remaining :	$54,188
Ben Berard	$90,000 (5)
Salary Remaining :	$54,188
Jaxsen Wiebe	$90,000 (5)
Salary Remaining :	$54,188
Jett Jones	$90,000 (5)
Salary Remaining :	$54,188
Zach Metsa	$90,000 (5)
Salary Remaining :	$54,188
Akira Schmid	$90,000 (2)
Salary Remaining :	$54,188
Dmitri Samorukov	$88,000 (4)
Salary Remaining :	$52,984
Callahan Burke	$88,000 (2)
Salary Remaining :	$52,984
Nicholas Jones	$87,550 (2)
Salary Remaining :	$52,713
Mason Morelli	$87,550 (2)
Salary Remaining :	$52,713
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	24
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$34,586,500
Farm
Home Games Left	24
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,650,000
Expense
Pro Players Total Salaries	$87,152,024
Farm Players Total Salaries	$2,358,512
Coaches Total Salaries	$4,170,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,774,722
Farm Year To Date Expenses	$1,114,207
Pro Salary Cap To Date	$35,434,226
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,828,000
Farm Estimated Season Revenue	$10,800,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$475,770
Pro Estimated Expenses	$54,713,550
Farm Remaining Season Days	115
Farm Expenses Per Days	$14,704
Farm Estimated Expenses	$1,690,960
Estimated Season Expenses	$56,404,510
Season Salary Cap	$84,990,024
Estimate Under Maximum Salary Cap of $90,000,000	$5,009,976
Estimate Over Minimum Salary Cap of $68,000,000	$16,990,024
Current Bank Account	$18,572,261
Projected Bank Account	$21,795,751

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (2)
-Salary Remaining :	$7,010,097
Elias Lindholm (1 Way Contract)	$9,055,500 (3)
-Salary Remaining :	$5,452,264
Sam Reinhart (1 Way Contract)	$8,325,000 (4)
-Salary Remaining :	$5,012,435
Ilya Sorokin (1 Way Contract)	$7,340,000 (4)
-Salary Remaining :	$4,419,372
Torey Krug (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$3,913,613
Yegor Sharangovich (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$3,010,471
Sam Bennett (1 Way Contract)	$4,425,000 (1)
-Salary Remaining :	$2,664,267
Ryan Graves (1 Way Contract)	$4,396,667 (3)
-Salary Remaining :	$2,647,208
Connor Clifton (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,408,377
Lars Eller (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,107,330
Pierre Engvall (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,806,283
Kaapo Kahkonen (1 Way Contract)	$2,925,000 (4)
-Salary Remaining :	$1,761,126
Erik Gustafsson (1 Way Contract)	$2,670,000 (1)
-Salary Remaining :	$1,607,592
Adam Boqvist (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$1,565,445
Erik Brannstrom (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,505,236
Christian Fischer (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,505,236
Adam Erne (1 Way Contract)	$2,162,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,301,728
Philipp Kurashev	$2,000,000 (3)
-Salary Remaining :	$1,204,188
Chase Priskie	$880,000 (1)
-Salary Remaining :	$529,843
Kyle MacLean	$880,000 (2)
-Salary Remaining :	$529,843
Alexandre Texier	$850,000 (1)
-Salary Remaining :	$511,780
Total Pro Players	21
Salary Commitment
Year 2024 : $87,152,024
Year 2025 : $75,727,024
Year 2026 : $57,704,167
Year 2027 : $27,090,000
Salary Average Commitment
Year 2024 : $84,821,649
Year 2025 : $73,396,649
Year 2026 : $55,373,792
Year 2027 : $26,057,000
Salary Cap with 1 Way Contract
Year 2024 : $84,990,024
Year 2025 : $73,565,024
Year 2026 : $55,542,167
Year 2027 : $27,090,000

Farm Players Salaries
Zach Aston-Reese	$184,013 (3)
Salary Remaining :	$110,793
Collin Delia	$175,000 (4)
Salary Remaining :	$105,366
Will Butcher	$125,000 (2)
Salary Remaining :	$75,262
Henrik Tikkanen	$112,500 (2)
Salary Remaining :	$67,736
Sam Colangelo	$112,500 (2)
Salary Remaining :	$67,736
Aatu Räty	$112,500 (2)
Salary Remaining :	$67,736
Mikko Kokkonen	$105,000 (1)
Salary Remaining :	$63,220
Justin Sourdif	$100,000 (2)
Salary Remaining :	$60,209
Carter Savoie	$93,000 (2)
Salary Remaining :	$55,995
Felix Sandstrom	$90,000 (2)
Salary Remaining :	$54,188
Cédric Paré	$90,000 (1)
Salary Remaining :	$54,188
Jacob Gaucher	$90,000 (3)
Salary Remaining :	$54,188
Jake Murray	$90,000 (3)
Salary Remaining :	$54,188
Sahil Panwar	$90,000 (3)
Salary Remaining :	$54,188
Riley Bezeau	$88,000 (1)
Salary Remaining :	$52,984
Reece Vitelli	$88,000 (1)
Salary Remaining :	$52,984
Tyrel Bauer	$88,000 (2)
Salary Remaining :	$52,984
Andrew Perrott	$88,000 (2)
Salary Remaining :	$52,984
Adam Karashik	$88,000 (1)
Salary Remaining :	$52,984
Marian Studenic	$88,000 (2)
Salary Remaining :	$52,984
Justin Brazeau	$88,000 (1)
Salary Remaining :	$52,984
Cam Dineen	$88,000 (2)
Salary Remaining :	$52,984
John Stevens	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	23
Salary Commitment
Year 2024 : $2,358,512
Year 2025 : $1,726,512
Year 2026 : $629,012
Year 2027 : $175,000
Salary Average Commitment
Year 2024 : $2,358,512
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	23
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$36,621,000
Farm
Home Games Left	23
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$8,100,000
Expense
Pro Players Total Salaries	$102,250,750
Farm Players Total Salaries	$2,737,500
Coaches Total Salaries	$2,240,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,225,000)
Pro Year To Date Expenses	$40,916,713
Farm Year To Date Expenses	$1,179,112
Pro Salary Cap To Date	$35,465,445
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,793,500
Farm Estimated Season Revenue	$10,350,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$545,815
Pro Estimated Expenses	$62,768,725
Farm Remaining Season Days	115
Farm Expenses Per Days	$15,589
Farm Estimated Expenses	$1,792,735
Estimated Season Expenses	$64,561,460
Season Salary Cap	$88,325,750
Estimate Under Maximum Salary Cap of $90,000,000	$1,674,250
Estimate Over Minimum Salary Cap of $68,000,000	$20,325,750
Current Bank Account	$11,396,777
Projected Bank Account	$3,978,817

Pro Players Salaries
Moritz Seider (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$6,623,037
Jack Eichel (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$6,020,942
Seth Jones (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$5,719,895
Patrik Laine (1 Way Contract)	$8,700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$5,238,220
Kevin Fiala (1 Way Contract)	$7,875,000 (3)
-Salary Remaining :	$4,741,492
Sam Montembeault (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,612,565
Phillip Danault (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$3,311,518
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$3,251,309
Christian Dvorak (1 Way Contract)	$4,450,000 (1)
-Salary Remaining :	$2,679,319
Alec Martinez (1 Way Contract)	$4,250,000 (5)
-Salary Remaining :	$2,558,901
Nicolas Roy (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$2,408,377
Kirby Dach (1 Way Contract)	$3,000,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,806,283
Brendan Gallagher (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$1,806,283
Alex Newhook (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,806,283
Darren Raddysh (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$1,505,236
Morgan Geekie (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,505,236
Alexander Romanov (1 Way Contract)	$2,088,750 (2)
-Salary Remaining :	$1,257,624
Marco Scandella	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Juraj Slafkovsky	$1,500,000 (2)
-Salary Remaining :	$903,141
Matt Benning	$1,250,000 (2)
-Salary Remaining :	$752,618
Tye Kartye	$1,050,000 (1)
-Salary Remaining :	$632,199
Nathan Walker	$1,007,000 (3)
-Salary Remaining :	$606,309
Joey Daccord	$900,000 (1)
-Salary Remaining :	$541,885
Jansen Harkins	$900,000 (5)
-Salary Remaining :	$541,885
Noah Juulsen	$880,000 (4)
-Salary Remaining :	$529,843
Total Pro Players	25
Salary Commitment
Year 2024 : $102,250,750
Year 2025 : $93,350,750
Year 2026 : $64,412,000
Year 2027 : $37,530,000
Salary Average Commitment
Year 2024 : $102,219,350
Year 2025 : $93,319,350
Year 2026 : $64,380,600
Year 2027 : $37,530,000
Salary Cap with 1 Way Contract
Year 2024 : $90,550,750
Year 2025 : $81,650,750
Year 2026 : $61,412,000
Year 2027 : $34,530,000

Farm Players Salaries
Robert Hägg	$199,000 (4)
Salary Remaining :	$119,817
Daniel D'Amato	$190,000 (4)
Salary Remaining :	$114,398
Austin Czarnik	$150,000 (5)
Salary Remaining :	$90,314
John Ludvig	$135,000 (4)
Salary Remaining :	$81,283
Mavrik Bourque	$125,000 (2)
Salary Remaining :	$75,262
Luke Prokop	$112,500 (2)
Salary Remaining :	$67,736
Jared Davidson	$112,500 (2)
Salary Remaining :	$67,736
Pierrick Dubé	$110,000 (4)
Salary Remaining :	$66,230
Arber Xhekaj	$105,000 (1)
Salary Remaining :	$63,220
Nick Abruzzese	$105,000 (1)
Salary Remaining :	$63,220
Daniil Tarasov	$105,000 (1)
Salary Remaining :	$63,220
John Hayden	$100,000 (5)
Salary Remaining :	$60,209
Ian Mitchell	$96,500 (1)
Salary Remaining :	$58,102
Riley Duran	$95,000 (3)
Salary Remaining :	$57,199
Jack Matier	$95,000 (3)
Salary Remaining :	$57,199
William Villeneuve	$93,000 (2)
Salary Remaining :	$55,995
Dennis Hildeby	$93,000 (2)
Salary Remaining :	$55,995
John Beecher	$92,500 (1)
Salary Remaining :	$55,694
Drew Helleson	$92,500 (1)
Salary Remaining :	$55,694
Ondrej Pavel	$90,000 (1)
Salary Remaining :	$54,188
Judd Caulfield	$90,000 (3)
Salary Remaining :	$54,188
Cale Morris	$90,000 (1)
Salary Remaining :	$54,188
Matt Rempe	$88,000 (2)
Salary Remaining :	$52,984
Brandon Scanlin	$88,000 (4)
Salary Remaining :	$52,984
Leon Gawanke	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	25
Salary Commitment
Year 2024 : $2,737,500
Year 2025 : $1,876,000
Year 2026 : $1,252,000
Year 2027 : $972,000
Salary Average Commitment
Year 2024 : $2,737,500
Year 2025 : $1,876,000
Year 2026 : $1,252,000
Year 2027 : $972,000

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	25
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$32,552,000
Farm
Home Games Left	23
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$8,100,000
Expense
Pro Players Total Salaries	$73,328,999
Farm Players Total Salaries	$2,763,500
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$30,328,024
Farm Year To Date Expenses	$1,162,263
Pro Salary Cap To Date	$29,532,218
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,862,500
Farm Estimated Season Revenue	$10,350,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$394,393
Pro Estimated Expenses	$45,355,195
Farm Remaining Season Days	115
Farm Expenses Per Days	$15,777
Farm Estimated Expenses	$1,814,355
Estimated Season Expenses	$47,169,550
Season Salary Cap	$78,328,999
Estimate Under Maximum Salary Cap of $90,000,000	$11,671,001
Estimate Over Minimum Salary Cap of $68,000,000	$10,328,999
Current Bank Account	$25,220,740
Projected Bank Account	$39,263,690

Pro Players Salaries
Nazem Kadri (1 Way Contract)	$9,485,000 (2)
-Salary Remaining :	$5,710,864
Kirill Kaprizov (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$5,418,848
Anders Lee (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$4,214,660
Mathew Barzal (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$4,214,660
Travis Sanheim (1 Way Contract)	$6,659,000 (3)
-Salary Remaining :	$4,009,346
Jacob Markstrom (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$3,612,565
Thomas Harley (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$3,010,471
Nicolas Hague (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,107,330
Noah Dobson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,107,330
Robert Thomas (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,107,330
Owen Power	$1,500,000 (2)
-Salary Remaining :	$903,141
Connor Bedard	$1,500,000 (3)
-Salary Remaining :	$903,141
Ryan McLeod	$1,337,500 (1)
-Salary Remaining :	$805,301
Mikey Eyssimont	$1,100,000 (4)
-Salary Remaining :	$662,304
Troy Stecher	$1,050,000 (2)
-Salary Remaining :	$632,199
Tyler Tucker	$975,000 (2)
-Salary Remaining :	$587,042
Samuel Fagemo	$880,000 (2)
-Salary Remaining :	$529,843
Fredrik Olofsson	$880,000 (2)
-Salary Remaining :	$529,843
Joel Hofer	$880,000 (3)
-Salary Remaining :	$529,843
Jack Quinn	$863,333 (1)
-Salary Remaining :	$519,808
Connor Zary	$863,333 (1)
-Salary Remaining :	$519,808
J.J. Peterka	$855,833 (1)
-Salary Remaining :	$515,292
Total Pro Players	22
Salary Commitment
Year 2024 : $73,328,999
Year 2025 : $69,409,000
Year 2026 : $25,639,000
Year 2027 : $16,600,000
Salary Average Commitment
Year 2024 : $72,298,449
Year 2025 : $68,378,450
Year 2026 : $25,242,200
Year 2027 : $16,600,000
Salary Cap with 1 Way Contract
Year 2024 : $73,328,999
Year 2025 : $69,409,000
Year 2026 : $25,639,000
Year 2027 : $16,600,000

Farm Players Salaries
Jordan Oesterle	$200,000 (1)
Salary Remaining :	$120,419
David Jiricek	$150,000 (2)
Salary Remaining :	$90,314
Oskar Olausson	$125,000 (2)
Salary Remaining :	$75,262
Mason Shaw	$117,500 (1)
Salary Remaining :	$70,746
Anson Thornton	$112,500 (2)
Salary Remaining :	$67,736
Emil Heineman	$112,500 (2)
Salary Remaining :	$67,736
Aleksandr Kisakov	$112,500 (2)
Salary Remaining :	$67,736
Roni Hirvonen	$112,500 (2)
Salary Remaining :	$67,736
Mason Lohrei	$105,000 (1)
Salary Remaining :	$63,220
Kaedan Korczak	$93,500 (3)
Salary Remaining :	$56,296
Vladislav Firstov	$92,500 (1)
Salary Remaining :	$55,694
Brett Seney	$90,000 (1)
Salary Remaining :	$54,188
Dan Renouf	$90,000 (4)
Salary Remaining :	$54,188
Nikita Novikov	$90,000 (3)
Salary Remaining :	$54,188
Jacob Ingham	$90,000 (2)
Salary Remaining :	$54,188
T.J. Tynan	$90,000 (1)
Salary Remaining :	$54,188
Steven Santini	$90,000 (1)
Salary Remaining :	$54,188
Bradley Marek	$90,000 (5)
Salary Remaining :	$54,188
Wilmer Skoog	$90,000 (3)
Salary Remaining :	$54,188
Mark Pysyk	$90,000 (1)
Salary Remaining :	$54,188
Joseph Cecconi	$90,000 (1)
Salary Remaining :	$54,188
Kyle Clifford	$90,000 (1)
Salary Remaining :	$54,188
Ty Glover	$88,000 (4)
Salary Remaining :	$52,984
Mackenzie MacEachern	$88,000 (2)
Salary Remaining :	$52,984
Matthew Villalta	$88,000 (1)
Salary Remaining :	$52,984
Ilya Nikolaev	$88,000 (4)
Salary Remaining :	$52,984
Riley Damiani	$88,000 (2)
Salary Remaining :	$52,984
Total Farm Players	27
Salary Commitment
Year 2024 : $2,763,500
Year 2025 : $1,620,500
Year 2026 : $629,500
Year 2027 : $356,000
Salary Average Commitment
Year 2024 : $2,763,500
Year 2025 : $1,620,500
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	28
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$26,448,500
Farm
Home Games Left	25
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,200,000
Expense
Pro Players Total Salaries	$78,644,143
Farm Players Total Salaries	$2,936,583
Coaches Total Salaries	$3,740,000
Luxury Taxe Total	$0
Special Salary Cap Value	$11,225,000
Pro Year To Date Expenses	$32,506,110
Farm Year To Date Expenses	$1,335,717
Pro Salary Cap To Date	$31,192,982
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,966,000
Farm Estimated Season Revenue	$11,250,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$429,027
Pro Estimated Expenses	$49,338,105
Farm Remaining Season Days	115
Farm Expenses Per Days	$17,678
Farm Estimated Expenses	$2,032,970
Estimated Season Expenses	$51,371,075
Season Salary Cap	$89,869,143
Estimate Under Maximum Salary Cap of $90,000,000	$130,857
Estimate Over Minimum Salary Cap of $68,000,000	$21,869,143
Current Bank Account	$33,718,641
Projected Bank Account	$50,563,566

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$11,100,000 (4)
-Salary Remaining :	$6,683,246
Logan Couture (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$4,816,754
Marc-Edouard Vlasic (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$4,214,660
John Gibson (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$3,853,403
Jordan Staal (1 Way Contract)	$6,363,000 (2)
-Salary Remaining :	$3,831,126
Ivan Barbashev (1 Way Contract)	$6,207,500 (3)
-Salary Remaining :	$3,737,500
Luke Schenn (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$2,709,424
Matt Dumba (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$2,709,424
Robby Fabbri (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,408,377
Oliver Ekman-Larsson (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$1,806,283
Scott Wedgewood	$2,700,000 (3)
-Salary Remaining :	$1,625,654
Cole Sillinger (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,505,236
Josh Bailey	$1,850,000 (1)
-Salary Remaining :	$1,113,874
Nicolas Deslauriers	$1,750,000 (2)
-Salary Remaining :	$1,053,665
Jalen Chatfield	$1,625,500 (4)
-Salary Remaining :	$978,704
Liam O'Brien	$1,318,143 (2)
-Salary Remaining :	$793,646
Samu Tuomaala	$1,125,000 (3)
-Salary Remaining :	$677,356
Linus Karlsson	$1,050,000 (1)
-Salary Remaining :	$632,199
Brad Hunt	$975,000 (2)
-Salary Remaining :	$587,042
Ryan Carpenter	$900,000 (1)
-Salary Remaining :	$541,885
Devin Shore	$900,000 (2)
-Salary Remaining :	$541,885
Calen Addison	$880,000 (2)
-Salary Remaining :	$529,843
Total Pro Players	22
Salary Commitment
Year 2024 : $78,644,143
Year 2025 : $70,844,143
Year 2026 : $51,658,000
Year 2027 : $20,225,500
Salary Average Commitment
Year 2024 : $77,238,829
Year 2025 : $69,438,829
Year 2026 : $50,286,400
Year 2027 : $20,070,400
Salary Cap with 1 Way Contract
Year 2024 : $78,644,143
Year 2025 : $70,844,143
Year 2026 : $51,658,000
Year 2027 : $20,225,500

Farm Players Salaries
Brandt Clarke	$150,000 (3)
Salary Remaining :	$90,314
Ryder Rolston	$150,000 (5)
Salary Remaining :	$90,314
Pavel Mintyukov	$150,000 (3)
Salary Remaining :	$90,314
Francesco Pinelli	$112,500 (3)
Salary Remaining :	$67,736
Daniil Chayka	$112,500 (2)
Salary Remaining :	$67,736
Ryker Evans	$112,500 (2)
Salary Remaining :	$67,736
Scott Morrow	$112,500 (3)
Salary Remaining :	$67,736
Noel Hoefenmayer	$105,000 (1)
Salary Remaining :	$63,220
Simon Johansson	$105,000 (1)
Salary Remaining :	$63,220
Lucas Edmonds	$105,000 (1)
Salary Remaining :	$63,220
Clay Stevenson	$105,000 (1)
Salary Remaining :	$63,220
Luka Profaca	$97,500 (2)
Salary Remaining :	$58,704
Amadeus Lombardi	$95,000 (3)
Salary Remaining :	$57,199
Mikael Pyyhtia	$93,000 (2)
Salary Remaining :	$55,995
Corey Andonovski	$92,500 (1)
Salary Remaining :	$55,694
Mason Primeau	$90,000 (3)
Salary Remaining :	$54,188
Keean Washkurak	$90,000 (3)
Salary Remaining :	$54,188
Brett Brochu	$90,000 (3)
Salary Remaining :	$54,188
Brayden Tracey	$90,000 (3)
Salary Remaining :	$54,188
Mark Liwiski	$90,000 (1)
Salary Remaining :	$54,188
Topias Vilen	$90,000 (3)
Salary Remaining :	$54,188
Martin Chromiak	$88,000 (2)
Salary Remaining :	$52,984
Devon Levi	$88,000 (2)
Salary Remaining :	$52,984
Jared McIsaac	$88,000 (1)
Salary Remaining :	$52,984
Troy Grosenick	$88,000 (1)
Salary Remaining :	$52,984
Connor Corcoran	$88,000 (2)
Salary Remaining :	$52,984
Patrick Guay	$88,000 (2)
Salary Remaining :	$52,984
Danila Klimovich	$85,583 (1)
Salary Remaining :	$51,529
Lucas Condotta	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	29
Salary Commitment
Year 2024 : $2,936,583
Year 2025 : $1,987,500
Year 2026 : $1,220,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $2,936,583
Year 2025 : $1,987,500
Year 2026 : $1,220,000
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	25
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$32,552,000
Farm
Home Games Left	25
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,200,000
Expense
Pro Players Total Salaries	$87,992,500
Farm Players Total Salaries	$2,438,333
Coaches Total Salaries	$4,670,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,356,709
Farm Year To Date Expenses	$1,127,504
Pro Salary Cap To Date	$34,645,721
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,862,500
Farm Estimated Season Revenue	$11,250,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$483,207
Pro Estimated Expenses	$55,568,805
Farm Remaining Season Days	115
Farm Expenses Per Days	$14,703
Farm Estimated Expenses	$1,690,845
Estimated Season Expenses	$57,259,650
Season Salary Cap	$87,992,500
Estimate Under Maximum Salary Cap of $90,000,000	$2,007,500
Estimate Over Minimum Salary Cap of $68,000,000	$19,992,500
Current Bank Account	$13,576,844
Projected Bank Account	$18,429,694

Pro Players Salaries
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$5,719,895
Jake Guentzel (1 Way Contract)	$9,380,000 (3)
-Salary Remaining :	$5,647,644
Jack Hughes (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$4,816,754
Tyler Toffoli (1 Way Contract)	$6,365,000 (3)
-Salary Remaining :	$3,832,330
Rasmus Dahlin (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$3,612,565
Adam Pelech (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$3,462,042
Josh Anderson (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$3,311,518
Andre Burakovsky (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$3,311,518
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$3,070,681
Damon Severson (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,010,471
Sean Monahan (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,107,330
Kailer Yamamoto (1 Way Contract)	$3,087,500 (1)
-Salary Remaining :	$1,858,966
Dylan Cozens (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,806,283
Andrew Peeke (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,806,283
Keegan Kolesar	$2,500,000 (4)
-Salary Remaining :	$1,505,236
Ryan Lomberg	$1,575,000 (3)
-Salary Remaining :	$948,298
Kaiden Guhle	$1,250,000 (2)
-Salary Remaining :	$752,618
Beck Malenstyn	$1,175,000 (3)
-Salary Remaining :	$707,461
Kirill Marchenko	$1,050,000 (1)
-Salary Remaining :	$632,199
Jordan Harris	$880,000 (2)
-Salary Remaining :	$529,843
Michael DiPietro	$880,000 (1)
-Salary Remaining :	$529,843
Total Pro Players	21
Salary Commitment
Year 2024 : $87,992,500
Year 2025 : $82,975,000
Year 2026 : $71,845,000
Year 2027 : $7,500,000
Salary Average Commitment
Year 2024 : $86,618,750
Year 2025 : $81,601,250
Year 2026 : $70,471,250
Year 2027 : $7,500,000
Salary Cap with 1 Way Contract
Year 2024 : $87,992,500
Year 2025 : $82,975,000
Year 2026 : $71,845,000
Year 2027 : $7,500,000

Farm Players Salaries
Nathan Bastian	$175,000 (3)
Salary Remaining :	$105,366
Mackie Samoskevich	$125,000 (3)
Salary Remaining :	$75,262
Matt Coronato	$125,000 (2)
Salary Remaining :	$75,262
Robert Mastrosimone	$112,500 (2)
Salary Remaining :	$67,736
Artem Grushnikov	$112,500 (3)
Salary Remaining :	$67,736
Nikita Nesterenko	$105,000 (1)
Salary Remaining :	$63,220
Lukas Svejkovsky	$93,000 (2)
Salary Remaining :	$55,995
Georgii Merkulov	$92,500 (1)
Salary Remaining :	$55,694
Luke Cavallin	$90,000 (3)
Salary Remaining :	$54,188
Nikita Okhotiuk	$90,000 (3)
Salary Remaining :	$54,188
Cooper Black	$90,000 (3)
Salary Remaining :	$54,188
Ryan Suzuki	$90,000 (3)
Salary Remaining :	$54,188
Corey Schueneman	$88,000 (2)
Salary Remaining :	$52,984
Keaton Middleton	$88,000 (1)
Salary Remaining :	$52,984
Kevin Bahl	$88,000 (1)
Salary Remaining :	$52,984
Ty Emberson	$88,000 (2)
Salary Remaining :	$52,984
Samuel Asselin	$88,000 (1)
Salary Remaining :	$52,984
Cole Clayton	$88,000 (2)
Salary Remaining :	$52,984
Hudson Elynuik	$88,000 (2)
Salary Remaining :	$52,984
Orrin Centazzo	$88,000 (2)
Salary Remaining :	$52,984
Evan Fitzpatrick	$88,000 (2)
Salary Remaining :	$52,984
Cameron Hillis	$88,000 (2)
Salary Remaining :	$52,984
Josh Lopina	$87,833 (1)
Salary Remaining :	$52,884
Grant Hutton	$85,000 (1)
Salary Remaining :	$51,178
Dillon Hamaliuk	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	25
Salary Commitment
Year 2024 : $2,438,333
Year 2025 : $1,719,000
Year 2026 : $772,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,438,333
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	23
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$36,621,000
Farm
Home Games Left	25
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,200,000
Expense
Pro Players Total Salaries	$71,485,025
Farm Players Total Salaries	$3,016,000
Coaches Total Salaries	$2,240,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,750,000
Pro Year To Date Expenses	$29,437,126
Farm Year To Date Expenses	$1,295,572
Pro Salary Cap To Date	$27,646,532
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,793,500
Farm Estimated Season Revenue	$11,250,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$384,738
Pro Estimated Expenses	$44,244,870
Farm Remaining Season Days	115
Farm Expenses Per Days	$17,047
Farm Estimated Expenses	$1,960,405
Estimated Season Expenses	$46,205,275
Season Salary Cap	$77,735,025
Estimate Under Maximum Salary Cap of $90,000,000	$12,264,975
Estimate Over Minimum Salary Cap of $68,000,000	$9,735,025
Current Bank Account	$43,886,000
Projected Bank Account	$55,724,225

Pro Players Salaries
Zach Werenski (1 Way Contract)	$9,583,333 (3)
-Salary Remaining :	$5,770,070
Barrett Hayton (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$5,418,848
K'Andre Miller (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$4,816,754
Viktor Arvidsson (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$3,010,471
Petr Mrazek (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$3,010,471
Mikey Anderson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,010,471
Taylor Hall (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$2,408,377
Hunter McKown (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,806,283
Zemgus Girgensons (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,806,283
Brock McGinn (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,655,759
Travis Dermott (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,505,236
Spencer Knight (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,505,236
Ryan Reaves	$1,800,000 (4)
-Salary Remaining :	$1,083,770
Jake Sanderson	$1,500,000 (2)
-Salary Remaining :	$903,141
Logan Cooley	$1,500,000 (3)
-Salary Remaining :	$903,141
Jack Campbell	$1,500,000 (5)
-Salary Remaining :	$903,141
Alex Laferriere	$1,125,000 (2)
-Salary Remaining :	$677,356
Arshdeep Bains	$1,050,000 (1)
-Salary Remaining :	$632,199
Justin Danforth	$996,692 (3)
-Salary Remaining :	$600,103
Joshua Roy	$900,000 (3)
-Salary Remaining :	$541,885
Alex Goligoski	$900,000 (5)
-Salary Remaining :	$541,885
Justin Bailey	$880,000 (4)
-Salary Remaining :	$529,843
Total Pro Players	22
Salary Commitment
Year 2024 : $71,485,025
Year 2025 : $62,685,025
Year 2026 : $49,060,025
Year 2027 : $33,580,000
Salary Average Commitment
Year 2024 : $71,479,602
Year 2025 : $62,679,602
Year 2026 : $49,054,602
Year 2027 : $33,580,000
Salary Cap with 1 Way Contract
Year 2024 : $68,985,025
Year 2025 : $60,185,025
Year 2026 : $46,560,025
Year 2027 : $33,580,000

Farm Players Salaries
Maxim Groshev	$190,000 (5)
Salary Remaining :	$114,398
Logan Morrison	$170,000 (5)
Salary Remaining :	$102,356
Aaron Dell	$150,000 (1)
Salary Remaining :	$90,314
David Reinbacher	$150,000 (3)
Salary Remaining :	$90,314
Ozzy Wiesblatt	$125,000 (2)
Salary Remaining :	$75,262
Riley Kidney	$112,500 (3)
Salary Remaining :	$67,736
Dylan Wendt	$112,500 (2)
Salary Remaining :	$67,736
Spencer Stastney	$105,000 (1)
Salary Remaining :	$63,220
Erik Källgren	$100,000 (3)
Salary Remaining :	$60,209
Cole McWard	$100,000 (4)
Salary Remaining :	$60,209
Danny Zhilkin	$100,000 (3)
Salary Remaining :	$60,209
Thomas Milic	$90,000 (3)
Salary Remaining :	$54,188
Patrick Giles	$90,000 (2)
Salary Remaining :	$54,188
Brendan Perlini	$90,000 (1)
Salary Remaining :	$54,188
Ryan Dzingel	$90,000 (1)
Salary Remaining :	$54,188
Will Bitten	$90,000 (1)
Salary Remaining :	$54,188
Wyatt Bongiovanni	$90,000 (2)
Salary Remaining :	$54,188
Shawn Element	$90,000 (2)
Salary Remaining :	$54,188
Jacob Barczewski	$90,000 (1)
Salary Remaining :	$54,188
Luke Rowe	$90,000 (1)
Salary Remaining :	$54,188
Sam Morton	$90,000 (2)
Salary Remaining :	$54,188
Scooter Brickey	$90,000 (1)
Salary Remaining :	$54,188
Scott Walford	$90,000 (1)
Salary Remaining :	$54,188
Alexander True	$90,000 (5)
Salary Remaining :	$54,188
Nikolas Brouillard	$88,000 (1)
Salary Remaining :	$52,984
Mac Hollowell	$88,000 (1)
Salary Remaining :	$52,984
Matt Filipe	$85,000 (1)
Salary Remaining :	$51,178
Donovan Sebrango	$85,000 (1)
Salary Remaining :	$51,178
Cameron Morrison	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	29
Salary Commitment
Year 2024 : $3,016,000
Year 2025 : $1,700,000
Year 2026 : $1,102,500
Year 2027 : $550,000
Salary Average Commitment
Year 2024 : $3,016,000
Year 2025 : $1,700,000
Year 2026 : $1,102,500
Year 2027 : $550,000

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	25
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$32,552,000
Farm
Home Games Left	25
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,200,000
Expense
Pro Players Total Salaries	$87,771,250
Farm Players Total Salaries	$2,812,891
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,056,260
Farm Year To Date Expenses	$1,308,443
Pro Salary Cap To Date	$35,260,397
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,862,500
Farm Estimated Season Revenue	$11,250,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$470,007
Pro Estimated Expenses	$54,050,805
Farm Remaining Season Days	115
Farm Expenses Per Days	$17,345
Farm Estimated Expenses	$1,994,675
Estimated Season Expenses	$56,045,480
Season Salary Cap	$87,771,250
Estimate Under Maximum Salary Cap of $90,000,000	$2,228,750
Estimate Over Minimum Salary Cap of $68,000,000	$19,771,250
Current Bank Account	$44,412,437
Projected Bank Account	$50,479,457

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$5,719,895
Charlie McAvoy (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$5,719,895
Mark Scheifele (1 Way Contract)	$8,670,000 (4)
-Salary Remaining :	$5,220,157
Filip Forsberg (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$5,117,801
Ryan McDonagh (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$4,064,136
Brett Pesce (1 Way Contract)	$6,686,250 (4)
-Salary Remaining :	$4,025,753
Patrick Kane (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Dylan Strome (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Evander Kane (1 Way Contract)	$5,125,000 (2)
-Salary Remaining :	$3,085,733
Connor McMichael (1 Way Contract)	$3,600,000 (5)
-Salary Remaining :	$2,167,539
Antti Raanta (1 Way Contract)	$3,360,000 (1)
-Salary Remaining :	$2,023,037
Oskar Sundqvist (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,505,236
Nick Bjugstad	$2,000,000 (4)
-Salary Remaining :	$1,204,188
Tommy Novak	$1,750,000 (4)
-Salary Remaining :	$1,053,665
Carl Grundstrom	$1,750,000 (5)
-Salary Remaining :	$1,053,665
Kevin Lankinen	$1,400,000 (4)
-Salary Remaining :	$842,932
Colin Miller	$1,000,000 (3)
-Salary Remaining :	$602,094
Craig Smith	$950,000 (3)
-Salary Remaining :	$571,990
Derek Ryan	$950,000 (3)
-Salary Remaining :	$571,990
Chad Ruhwedel	$900,000 (2)
-Salary Remaining :	$541,885
Philip Broberg (Out of Payroll)	$900,000 (3)
-Salary Remaining :	$541,885
Fabian Zetterlund	$880,000 (2)
-Salary Remaining :	$529,843
Total Pro Players	22
Salary Commitment
Year 2024 : $88,671,250
Year 2025 : $75,811,250
Year 2026 : $59,656,250
Year 2027 : $37,856,250
Salary Average Commitment
Year 2024 : $87,630,000
Year 2025 : $74,770,000
Year 2026 : $58,615,000
Year 2027 : $36,815,000
Salary Cap with 1 Way Contract
Year 2024 : $88,671,250
Year 2025 : $75,811,250
Year 2026 : $59,656,250
Year 2027 : $37,856,250

Farm Players Salaries
Filip Zadina	$187,208 (1)
Salary Remaining :	$112,717
Simon Nemec	$150,000 (2)
Salary Remaining :	$90,314
Cody Glass	$150,000 (1)
Salary Remaining :	$90,314
Shakir Mukhamadullin	$125,000 (2)
Salary Remaining :	$75,262
Corson Ceulemans	$125,000 (2)
Salary Remaining :	$75,262
Fabian Lysell	$125,000 (2)
Salary Remaining :	$75,262
Drew Commesso	$112,500 (3)
Salary Remaining :	$67,736
William Strömgren	$112,500 (3)
Salary Remaining :	$67,736
Gage Quinney	$96,633 (2)
Salary Remaining :	$58,182
Ethan Del Mastro	$95,000 (3)
Salary Remaining :	$57,199
Zayde Wisdom	$93,000 (2)
Salary Remaining :	$55,995
Dylan Garand	$93,000 (2)
Salary Remaining :	$55,995
Bobby Trivigno	$92,500 (4)
Salary Remaining :	$55,694
Jordan Gross	$90,000 (1)
Salary Remaining :	$54,188
Cameron Hughes	$90,000 (3)
Salary Remaining :	$54,188
Cole Schwindt	$90,000 (3)
Salary Remaining :	$54,188
Dennis Cholowski	$90,000 (5)
Salary Remaining :	$54,188
Riley Tufte	$90,000 (5)
Salary Remaining :	$54,188
Max Lajoie	$90,000 (4)
Salary Remaining :	$54,188
Peter DiLiberatore	$90,000 (2)
Salary Remaining :	$54,188
Dylan Wells	$90,000 (2)
Salary Remaining :	$54,188
Trevor Carrick	$90,000 (1)
Salary Remaining :	$54,188
Matvey Petrov	$90,000 (3)
Salary Remaining :	$54,188
Michael Houser	$90,000 (1)
Salary Remaining :	$54,188
Alex Limoges	$90,000 (4)
Salary Remaining :	$54,188
Kole Lind	$88,000 (1)
Salary Remaining :	$52,984
Logan Day	$87,550 (2)
Salary Remaining :	$52,713
Total Farm Players	27
Salary Commitment
Year 2024 : $2,812,891
Year 2025 : $2,117,683
Year 2026 : $1,042,500
Year 2027 : $452,500
Salary Average Commitment
Year 2024 : $2,809,376
Year 2025 : $2,114,168
Year 2026 : $1,042,500
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	23
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$36,621,000
Farm
Home Games Left	24
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,650,000
Expense
Pro Players Total Salaries	$86,469,667
Farm Players Total Salaries	$2,953,833
Coaches Total Salaries	$3,130,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$35,471,918
Farm Year To Date Expenses	$1,336,642
Pro Salary Cap To Date	$34,397,580
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,793,500
Farm Estimated Season Revenue	$10,800,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$466,857
Pro Estimated Expenses	$53,688,555
Farm Remaining Season Days	115
Farm Expenses Per Days	$17,716
Farm Estimated Expenses	$2,037,340
Estimated Season Expenses	$55,725,895
Season Salary Cap	$88,469,667
Estimate Under Maximum Salary Cap of $90,000,000	$1,530,333
Estimate Over Minimum Salary Cap of $68,000,000	$20,469,667
Current Bank Account	$37,287,972
Projected Bank Account	$39,155,577

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$6,020,942
Dylan Larkin (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$6,020,942
Cale Makar (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$5,418,848
Matt Roy (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,612,565
Troy Terry (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,612,565
William Karlsson (1 Way Contract)	$5,900,000 (3)
-Salary Remaining :	$3,552,356
Jesper Bratt (1 Way Contract)	$5,450,000 (1)
-Salary Remaining :	$3,281,414
Brent Burns (1 Way Contract)	$5,280,000 (1)
-Salary Remaining :	$3,179,058
Rasmus Andersson (1 Way Contract)	$4,550,000 (2)
-Salary Remaining :	$2,739,529
Carter Verhaeghe (1 Way Contract)	$4,166,667 (1)
-Salary Remaining :	$2,508,726
Dakota Joshua (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$2,408,377
Jordan Martinook (1 Way Contract)	$3,200,000 (5)
-Salary Remaining :	$1,926,702
Dan Vladar (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$1,806,283
Teddy Blueger (1 Way Contract)	$2,528,000 (2)
-Salary Remaining :	$1,522,094
Jujhar Khaira	$2,000,000 (4)
-Salary Remaining :	$1,204,188
Mason Appleton	$1,500,000 (4)
-Salary Remaining :	$903,141
Jon Merrill	$1,200,000 (1)
-Salary Remaining :	$722,513
Walker Duehr	$935,000 (3)
-Salary Remaining :	$562,958
Jarred Tinordi	$880,000 (4)
-Salary Remaining :	$529,843
Dryden Hunt	$880,000 (4)
-Salary Remaining :	$529,843
Total Pro Players	20
Salary Commitment
Year 2024 : $86,469,667
Year 2025 : $70,373,000
Year 2026 : $53,295,000
Year 2027 : $37,460,000
Salary Average Commitment
Year 2024 : $86,469,667
Year 2025 : $70,373,000
Year 2026 : $53,295,000
Year 2027 : $37,460,000
Salary Cap with 1 Way Contract
Year 2024 : $86,469,667
Year 2025 : $70,373,000
Year 2026 : $53,295,000
Year 2027 : $37,460,000

Farm Players Salaries
Aidan McDonough	$200,000 (4)
Salary Remaining :	$120,419
Shane Wright	$150,000 (3)
Salary Remaining :	$90,314
Luke Hughes	$150,000 (2)
Salary Remaining :	$90,314
Frank Nazar	$125,000 (3)
Salary Remaining :	$75,262
Michael Benning	$112,500 (2)
Salary Remaining :	$67,736
Domenick Fensore	$112,500 (2)
Salary Remaining :	$67,736
Anders Bjork	$100,000 (4)
Salary Remaining :	$60,209
Calle Clang	$100,000 (2)
Salary Remaining :	$60,209
Wyatte Wylie	$100,000 (4)
Salary Remaining :	$60,209
Mikhail Maltsev	$100,000 (4)
Salary Remaining :	$60,209
Jake Christiansen	$96,500 (2)
Salary Remaining :	$58,102
Emilio Pettersen	$90,333 (2)
Salary Remaining :	$54,389
Maxim Cajkovic	$90,000 (3)
Salary Remaining :	$54,188
Joël Teasdale	$90,000 (1)
Salary Remaining :	$54,188
Blake McLaughlin	$90,000 (2)
Salary Remaining :	$54,188
Jonathan Aspirot	$90,000 (1)
Salary Remaining :	$54,188
Jordy Bellerive	$90,000 (1)
Salary Remaining :	$54,188
Graeme Clarke	$90,000 (3)
Salary Remaining :	$54,188
Kasimir Kaskisuo	$90,000 (1)
Salary Remaining :	$54,188
Michael Karow	$90,000 (1)
Salary Remaining :	$54,188
Santeri Hatakka	$90,000 (3)
Salary Remaining :	$54,188
Vladislav Kolyachonok	$90,000 (1)
Salary Remaining :	$54,188
Josh Maniscalco	$90,000 (1)
Salary Remaining :	$54,188
Tye Felhaber	$90,000 (1)
Salary Remaining :	$54,188
Tobie Paquette-Bisson	$88,000 (4)
Salary Remaining :	$52,984
Wyatt Kalynuk	$88,000 (4)
Salary Remaining :	$52,984
Egor Sokolov	$88,000 (2)
Salary Remaining :	$52,984
Eetu Makiniemi	$88,000 (1)
Salary Remaining :	$52,984
Matt Donovan	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	29
Salary Commitment
Year 2024 : $2,953,833
Year 2025 : $2,060,833
Year 2026 : $1,221,000
Year 2027 : $676,000
Salary Average Commitment
Year 2024 : $2,853,833
Year 2025 : $1,960,833
Year 2026 : $1,221,000
Year 2027 : $676,000

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	26
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$30,517,500
Farm
Home Games Left	25
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,200,000
Expense
Pro Players Total Salaries	$91,752,500
Farm Players Total Salaries	$3,003,050
Coaches Total Salaries	$3,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,000,000)
Pro Year To Date Expenses	$37,702,536
Farm Year To Date Expenses	$1,334,180
Pro Salary Cap To Date	$36,508,880
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,897,000
Farm Estimated Season Revenue	$11,250,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$496,086
Pro Estimated Expenses	$57,049,890
Farm Remaining Season Days	115
Farm Expenses Per Days	$17,555
Farm Estimated Expenses	$2,018,825
Estimated Season Expenses	$59,068,715
Season Salary Cap	$89,752,500
Estimate Under Maximum Salary Cap of $90,000,000	$247,500
Estimate Over Minimum Salary Cap of $68,000,000	$21,752,500
Current Bank Account	$30,718,972
Projected Bank Account	$35,797,257

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,500,000 (5)
-Salary Remaining :	$8,128,272
Mikko Rantanen (1 Way Contract)	$9,250,000 (1)
-Salary Remaining :	$5,569,372
Ilya Samsonov (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Pavel Zacha (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Neal Pionk (1 Way Contract)	$5,875,000 (1)
-Salary Remaining :	$3,537,304
Nick Schmaltz (1 Way Contract)	$5,850,000 (2)
-Salary Remaining :	$3,522,251
Tyler Myers (1 Way Contract)	$5,337,500 (2)
-Salary Remaining :	$3,213,678
Mikael Granlund (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,010,471
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (3)
-Salary Remaining :	$2,902,094
Jamie Oleksiak (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$2,769,634
Gustav Nyquist (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,408,377
Olli Maatta (1 Way Contract)	$3,575,000 (3)
-Salary Remaining :	$2,152,487
Joel Armia (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$2,047,120
Kasperi Kapanen (1 Way Contract)	$3,120,000 (4)
-Salary Remaining :	$1,878,534
Scott Laughton (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,806,283
Matias Maccelli	$2,000,000 (3)
-Salary Remaining :	$1,204,188
Sam Carrick	$1,825,000 (2)
-Salary Remaining :	$1,098,822
Sean Durzi	$1,750,000 (1)
-Salary Remaining :	$1,053,665
Charlie Lindgren	$1,100,000 (1)
-Salary Remaining :	$662,304
Nick Cousins	$900,000 (2)
-Salary Remaining :	$541,885
Andreas Englund	$850,000 (3)
-Salary Remaining :	$511,780
Total Pro Players	21
Salary Commitment
Year 2024 : $91,752,500
Year 2025 : $65,377,500
Year 2026 : $39,865,000
Year 2027 : $28,620,000
Salary Average Commitment
Year 2024 : $91,973,334
Year 2025 : $65,598,334
Year 2026 : $39,865,000
Year 2027 : $28,620,000
Salary Cap with 1 Way Contract
Year 2024 : $91,752,500
Year 2025 : $65,377,500
Year 2026 : $39,865,000
Year 2027 : $28,620,000

Farm Players Salaries
Alex Vlasic	$175,000 (5)
Salary Remaining :	$105,366
Simon Holmstrom	$175,000 (5)
Salary Remaining :	$105,366
Joakim Kemell	$125,000 (2)
Salary Remaining :	$75,262
Milan Lucic	$125,000 (4)
Salary Remaining :	$75,262
Dmitri Voronkov	$112,500 (2)
Salary Remaining :	$67,736
Vincent Iorio	$112,500 (2)
Salary Remaining :	$67,736
Will Cuylle	$112,500 (2)
Salary Remaining :	$67,736
Santtu Kinnunen	$105,000 (1)
Salary Remaining :	$63,220
Alex Belzile	$93,550 (2)
Salary Remaining :	$56,326
Antti Saarela	$90,000 (1)
Salary Remaining :	$54,188
Simon Lundmark	$90,000 (1)
Salary Remaining :	$54,188
Matt Murray	$90,000 (2)
Salary Remaining :	$54,188
Declan Carlile	$90,000 (5)
Salary Remaining :	$54,188
Joona Koppanen	$90,000 (1)
Salary Remaining :	$54,188
Max McCormick	$90,000 (1)
Salary Remaining :	$54,188
Sheldon Dries	$90,000 (1)
Salary Remaining :	$54,188
Patrik Koch	$90,000 (2)
Salary Remaining :	$54,188
Nikolas Matinpalo	$90,000 (2)
Salary Remaining :	$54,188
Eetu Liukas	$90,000 (3)
Salary Remaining :	$54,188
Ales Stezka	$90,000 (5)
Salary Remaining :	$54,188
Valtteri Puustinen	$88,000 (1)
Salary Remaining :	$52,984
Remi Poirier	$88,000 (2)
Salary Remaining :	$52,984
Alex Kannok-Leipert	$88,000 (2)
Salary Remaining :	$52,984
Nicolas Beaudin	$88,000 (2)
Salary Remaining :	$52,984
Lukas Dostal	$88,000 (2)
Salary Remaining :	$52,984
Jan Jenik	$88,000 (3)
Salary Remaining :	$52,984
Brayden Pachal	$88,000 (2)
Salary Remaining :	$52,984
Anthony Richard	$88,000 (1)
Salary Remaining :	$52,984
William Dufour	$88,000 (2)
Salary Remaining :	$52,984
Joseph Woll	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	30
Salary Commitment
Year 2024 : $3,003,050
Year 2025 : $2,187,050
Year 2026 : $833,000
Year 2027 : $655,000
Salary Average Commitment
Year 2024 : $3,003,050
Year 2025 : $2,187,050
Year 2026 : $833,000
Year 2027 : $655,000

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	25
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$32,552,000
Farm
Home Games Left	26
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$6,750,000
Expense
Pro Players Total Salaries	$94,803,166
Farm Players Total Salaries	$2,758,008
Coaches Total Salaries	$4,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$39,102,297
Farm Year To Date Expenses	$1,236,672
Pro Salary Cap To Date	$34,945,229
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,862,500
Farm Estimated Season Revenue	$11,700,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$517,294
Pro Estimated Expenses	$59,488,810
Farm Remaining Season Days	115
Farm Expenses Per Days	$16,272
Farm Estimated Expenses	$1,871,280
Estimated Season Expenses	$61,360,090
Season Salary Cap	$88,303,166
Estimate Under Maximum Salary Cap of $90,000,000	$1,696,834
Estimate Over Minimum Salary Cap of $68,000,000	$20,303,166
Current Bank Account	$63,258,117
Projected Bank Account	$64,460,527

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$9,850,000 (3)
-Salary Remaining :	$5,930,628
Chris Kreider (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$3,913,613
Brian Dumoulin (1 Way Contract)	$6,300,000 (4)
-Salary Remaining :	$3,793,194
Ian Cole (1 Way Contract)	$6,170,000 (1)
-Salary Remaining :	$3,714,921
Cam Atkinson (1 Way Contract)	$5,875,000 (1)
-Salary Remaining :	$3,537,304
Charlie Coyle (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$3,160,995
Thatcher Demko (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,010,471
Casey DeSmith (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,010,471
Ben Chiarot (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$2,859,948
Brenden Dillon (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,709,424
Luke Toporowski (1 Way Contract)	$4,000,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,408,377
Frank Vatrano (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$2,197,644
Daniel Sprong (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,107,330
Max Domi (1 Way Contract)	$3,090,000 (3)
-Salary Remaining :	$1,860,471
Ethan Bear (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,806,283
Nick Seeler	$2,503,166 (2)
-Salary Remaining :	$1,507,142
Austin Watson (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,505,236
Pius Suter (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,505,236
Landon Slaggert (1 Way Contract)	$2,500,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,505,236
Parker Kelly	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Jeremy Lauzon	$2,000,000 (2)
-Salary Remaining :	$1,204,188
Dennis Gilbert	$1,500,000 (4)
-Salary Remaining :	$903,141
Michael McCarron	$1,000,000 (1)
-Salary Remaining :	$602,094
Mathieu Olivier	$965,000 (1)
-Salary Remaining :	$581,021
Zack MacEwen	$900,000 (1)
-Salary Remaining :	$541,885
Total Pro Players	25
Salary Commitment
Year 2024 : $94,803,166
Year 2025 : $76,243,166
Year 2026 : $52,240,000
Year 2027 : $27,800,000
Salary Average Commitment
Year 2024 : $93,177,445
Year 2025 : $75,674,111
Year 2026 : $52,222,000
Year 2027 : $27,800,000
Salary Cap with 1 Way Contract
Year 2024 : $88,303,166
Year 2025 : $69,743,166
Year 2026 : $45,740,000
Year 2027 : $21,300,000

Farm Players Salaries
Nikita Tolopilo	$200,000 (5)
Salary Remaining :	$120,419
Brandon Bussi	$190,000 (4)
Salary Remaining :	$114,398
Matthew Strome	$150,000 (2)
Salary Remaining :	$90,314
William Lagesson	$150,000 (2)
Salary Remaining :	$90,314
Ryan Mast	$150,000 (5)
Salary Remaining :	$90,314
Tristen Nielsen	$150,000 (3)
Salary Remaining :	$90,314
Jesper Wallstedt	$125,000 (2)
Salary Remaining :	$75,262
Jalen Luypen	$112,500 (2)
Salary Remaining :	$67,736
Jake Wise	$112,500 (2)
Salary Remaining :	$67,736
Ben Harpur	$109,850 (2)
Salary Remaining :	$66,140
Kyle Masters	$100,000 (5)
Salary Remaining :	$60,209
Lleyton Moore	$100,000 (5)
Salary Remaining :	$60,209
Valtteri Pulli	$100,000 (5)
Salary Remaining :	$60,209
Devin Cooley	$100,000 (3)
Salary Remaining :	$60,209
Brett Harrison	$100,000 (3)
Salary Remaining :	$60,209
Dillon Heatherington	$94,158 (2)
Salary Remaining :	$56,692
Kyle McDonald	$90,000 (5)
Salary Remaining :	$54,188
Ryan Hofer	$90,000 (5)
Salary Remaining :	$54,188
Parker Ford	$90,000 (1)
Salary Remaining :	$54,188
Zac Dalpe	$90,000 (1)
Salary Remaining :	$54,188
Sam Poulin	$90,000 (5)
Salary Remaining :	$54,188
Quinn Schmiemann	$88,000 (2)
Salary Remaining :	$52,984
Kevin Conley	$88,000 (1)
Salary Remaining :	$52,984
Cole Schneider	$88,000 (1)
Salary Remaining :	$52,984
Total Farm Players	24
Salary Commitment
Year 2024 : $2,758,008
Year 2025 : $2,402,008
Year 2026 : $1,460,000
Year 2027 : $1,110,000
Salary Average Commitment
Year 2024 : $2,751,243
Year 2025 : $2,395,243
Year 2026 : $1,460,000
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	24
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$34,586,500
Farm
Home Games Left	24
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,650,000
Expense
Pro Players Total Salaries	$91,564,500
Farm Players Total Salaries	$2,100,650
Coaches Total Salaries	$3,580,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,250,000)
Pro Year To Date Expenses	$36,396,390
Farm Year To Date Expenses	$986,616
Pro Salary Cap To Date	$35,123,086
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,828,000
Farm Estimated Season Revenue	$10,800,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$496,149
Pro Estimated Expenses	$57,057,135
Farm Remaining Season Days	115
Farm Expenses Per Days	$12,988
Farm Estimated Expenses	$1,493,620
Estimated Season Expenses	$58,550,755
Season Salary Cap	$88,314,500
Estimate Under Maximum Salary Cap of $90,000,000	$1,685,500
Estimate Over Minimum Salary Cap of $68,000,000	$20,314,500
Current Bank Account	$86,380,132
Projected Bank Account	$87,457,377

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$5,719,895
Brayden Point (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$5,719,895
Brandon Montour (1 Way Contract)	$6,555,000 (4)
-Salary Remaining :	$3,946,728
Claude Giroux (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$3,913,613
Justin Faulk (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$3,913,613
Adam Henrique (1 Way Contract)	$6,400,000 (2)
-Salary Remaining :	$3,853,403
Ryan Pulock (1 Way Contract)	$6,150,000 (3)
-Salary Remaining :	$3,702,880
Evan Bouchard (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Vince Dunn (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Pierre-Luc Dubois (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Juuse Saros (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,010,471
Boone Jenner (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$2,257,853
Casey Cizikas (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,505,236
Ryan Donato (1 Way Contract)	$2,100,000 (4)
-Salary Remaining :	$1,264,398
Anthony Stolarz (1 Way Contract)	$2,087,500 (2)
-Salary Remaining :	$1,256,872
Jimmy Vesey	$1,772,000 (2)
-Salary Remaining :	$1,066,911
Connor Dewar	$1,750,000 (5)
-Salary Remaining :	$1,053,665
Joel Hanley	$1,300,000 (4)
-Salary Remaining :	$782,723
MacKenzie Entwistle	$1,250,000 (2)
-Salary Remaining :	$752,618
Michael Carcone	$950,000 (3)
-Salary Remaining :	$571,990
Total Pro Players	20
Salary Commitment
Year 2024 : $91,564,500
Year 2025 : $80,064,500
Year 2026 : $64,805,000
Year 2027 : $29,705,000
Salary Average Commitment
Year 2024 : $90,860,500
Year 2025 : $79,360,500
Year 2026 : $64,194,000
Year 2027 : $29,094,000
Salary Cap with 1 Way Contract
Year 2024 : $91,564,500
Year 2025 : $80,064,500
Year 2026 : $64,805,000
Year 2027 : $29,705,000

Farm Players Salaries
Vinnie Hinostroza	$110,000 (3)
Salary Remaining :	$66,230
Vadim Zherenko	$105,000 (1)
Salary Remaining :	$63,220
Cayden Primeau	$99,500 (2)
Salary Remaining :	$59,908
Alex Chiasson	$97,000 (2)
Salary Remaining :	$58,403
Ethan Prow	$91,650 (1)
Salary Remaining :	$55,182
Justin Dowling	$90,000 (2)
Salary Remaining :	$54,188
Cole Cassels	$90,000 (2)
Salary Remaining :	$54,188
Ben Gleason	$90,000 (5)
Salary Remaining :	$54,188
Colton White	$90,000 (2)
Salary Remaining :	$54,188
Tyler Wotherspoon	$90,000 (2)
Salary Remaining :	$54,188
Taro Hirose	$90,000 (2)
Salary Remaining :	$54,188
Max Szuber	$90,000 (3)
Salary Remaining :	$54,188
Karson Kuhlman	$90,000 (2)
Salary Remaining :	$54,188
Marc McLaughlin	$88,500 (2)
Salary Remaining :	$53,285
Joe Hicketts	$88,000 (1)
Salary Remaining :	$52,984
Jacob Peterson	$88,000 (2)
Salary Remaining :	$52,984
Phil Di Giuseppe	$88,000 (2)
Salary Remaining :	$52,984
Damien Giroux	$88,000 (2)
Salary Remaining :	$52,984
Ville Petman	$88,000 (1)
Salary Remaining :	$52,984
Chris Terry	$88,000 (1)
Salary Remaining :	$52,984
Chad Nychuk	$88,000 (1)
Salary Remaining :	$52,984
Joe Carroll	$88,000 (1)
Salary Remaining :	$52,984
Joseph Duszak	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	23
Salary Commitment
Year 2024 : $2,100,650
Year 2025 : $1,379,000
Year 2026 : $290,000
Year 2027 : $90,000
Salary Average Commitment
Year 2024 : $2,100,650
Year 2025 : $1,379,000
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	24
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$34,586,500
Farm
Home Games Left	23
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$8,100,000
Expense
Pro Players Total Salaries	$83,752,000
Farm Players Total Salaries	$2,343,375
Coaches Total Salaries	$4,290,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,231,667
Pro Year To Date Expenses	$34,271,229
Farm Year To Date Expenses	$1,146,662
Pro Salary Cap To Date	$31,366,524
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,828,000
Farm Estimated Season Revenue	$10,350,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$458,387
Pro Estimated Expenses	$52,714,505
Farm Remaining Season Days	115
Farm Expenses Per Days	$14,834
Farm Estimated Expenses	$1,705,910
Estimated Season Expenses	$54,420,415
Season Salary Cap	$87,483,667
Estimate Under Maximum Salary Cap of $90,000,000	$2,516,333
Estimate Over Minimum Salary Cap of $68,000,000	$19,483,667
Current Bank Account	$21,820,778
Projected Bank Account	$26,578,363

Pro Players Salaries
Sean Couturier (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$4,666,230
Alex Wennberg (1 Way Contract)	$7,250,000 (5)
-Salary Remaining :	$4,365,183
Jordan Kyrou (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$4,214,660
Vladislav Gavrikov (1 Way Contract)	$6,800,000 (4)
-Salary Remaining :	$4,094,241
Trevor van Riemsdyk (1 Way Contract)	$6,700,000 (4)
-Salary Remaining :	$4,034,031
Ondrej Palat (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$3,612,565
Ilya Mikheyev (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$2,859,948
Justin Holl (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$2,558,901
Lucas Raymond (1 Way Contract)	$4,166,667 (3)
-Salary Remaining :	$2,508,726
Tomas Nosek (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,408,377
Denis Gurianov (1 Way Contract)	$3,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,107,330
Marc Staal (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$1,956,806
Noah Cates (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,806,283
Sonny Milano (1 Way Contract)	$2,967,000 (3)
-Salary Remaining :	$1,786,414
Mackenzie Blackwood (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$1,685,864
Marc-Andre Fleury (1 Way Contract)	$2,525,000 (1)
-Salary Remaining :	$1,520,288
Brett Howden	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Cam York	$1,800,000 (4)
-Salary Remaining :	$1,083,770
Kent Johnson	$1,500,000 (2)
-Salary Remaining :	$903,141
Egor Zamula	$880,000 (2)
-Salary Remaining :	$529,843
Tyson Foerster	$863,333 (1)
-Salary Remaining :	$519,808
Total Pro Players	21
Salary Commitment
Year 2024 : $83,752,000
Year 2025 : $77,363,667
Year 2026 : $65,983,667
Year 2027 : $34,800,000
Salary Average Commitment
Year 2024 : $83,578,600
Year 2025 : $77,190,267
Year 2026 : $65,810,267
Year 2027 : $34,800,000
Salary Cap with 1 Way Contract
Year 2024 : $80,252,000
Year 2025 : $73,863,667
Year 2026 : $62,483,667
Year 2027 : $34,800,000

Farm Players Salaries
Zach Dean	$125,000 (3)
Salary Remaining :	$75,262
Hendrix Lapierre	$125,000 (2)
Salary Remaining :	$75,262
Alexei Kolosov	$112,500 (2)
Salary Remaining :	$67,736
Cross Hanas	$112,500 (2)
Salary Remaining :	$67,736
Oskari Salminen	$105,000 (1)
Salary Remaining :	$63,220
Nils Aman	$105,000 (1)
Salary Remaining :	$63,220
Eemil Viro	$100,000 (2)
Salary Remaining :	$60,209
Jesper Boqvist	$100,000 (1)
Salary Remaining :	$60,209
Daemon Hunt	$100,000 (2)
Salary Remaining :	$60,209
Wade Allison	$99,375 (3)
Salary Remaining :	$59,833
Garret Sparks	$97,500 (1)
Salary Remaining :	$58,704
Tyler Madden	$92,500 (2)
Salary Remaining :	$55,694
Ronnie Attard	$92,500 (1)
Salary Remaining :	$55,694
Brendan Brisson	$92,500 (1)
Salary Remaining :	$55,694
Hunter McDonald	$90,000 (5)
Salary Remaining :	$54,188
Jon-Randall Avon	$90,000 (5)
Salary Remaining :	$54,188
Jett Woo (Out of Payroll)	$90,000 (2)
Salary Remaining :	$54,188
Logan Nijhoff	$88,000 (4)
Salary Remaining :	$52,984
Ty Smith	$88,000 (3)
Salary Remaining :	$52,984
Mathias Laferriere	$88,000 (2)
Salary Remaining :	$52,984
Gustav Olofsson	$88,000 (1)
Salary Remaining :	$52,984
Griffin Mendel	$88,000 (3)
Salary Remaining :	$52,984
Colton Poolman	$88,000 (1)
Salary Remaining :	$52,984
Carson Meyer	$88,000 (3)
Salary Remaining :	$52,984
Benoit-Olivier Groulx	$88,000 (2)
Salary Remaining :	$52,984
Total Farm Players	25
Salary Commitment
Year 2024 : $2,433,375
Year 2025 : $1,664,875
Year 2026 : $756,375
Year 2027 : $268,000
Salary Average Commitment
Year 2024 : $2,433,375
Year 2025 : $1,664,875
Year 2026 : $756,375
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	23
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$36,621,000
Farm
Home Games Left	25
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,200,000
Expense
Pro Players Total Salaries	$74,882,500
Farm Players Total Salaries	$2,417,000
Coaches Total Salaries	$5,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,887,588
Pro Year To Date Expenses	$30,089,871
Farm Year To Date Expenses	$1,153,392
Pro Salary Cap To Date	$28,179,978
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,793,500
Farm Estimated Season Revenue	$11,250,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$417,186
Pro Estimated Expenses	$47,976,390
Farm Remaining Season Days	115
Farm Expenses Per Days	$15,272
Farm Estimated Expenses	$1,756,280
Estimated Season Expenses	$49,732,670
Season Salary Cap	$83,770,088
Estimate Under Maximum Salary Cap of $90,000,000	$6,229,912
Estimate Over Minimum Salary Cap of $68,000,000	$15,770,088
Current Bank Account	$45,645,136
Projected Bank Account	$53,955,966

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$6,020,942
Timo Meier (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$5,418,848
Aaron Ekblad (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$4,515,707
Travis Hamonic (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$3,251,309
Jeremy Swayman (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,010,471
Jordan Eberle (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$3,010,471
Eeli Tolvanen (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$2,408,377
Mattias Samuelsson (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,107,330
Jonathan Drouin (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,806,283
Zach Whitecloud (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$1,655,759
Anthony Duclair (1 Way Contract)	$2,197,500 (3)
-Salary Remaining :	$1,323,102
Alexander Barabanov	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Jesse Puljujarvi	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Samuel Ersson	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Pat Maroon	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Tanner Pearson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,204,188
Justin Schultz	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Juuso Valimaki	$1,550,000 (4)
-Salary Remaining :	$933,246
Eric Staal	$1,250,000 (4)
-Salary Remaining :	$752,618
Nikita Alexandrov	$935,000 (2)
-Salary Remaining :	$562,958
Jake Muzzin	$900,000 (1)
-Salary Remaining :	$541,885
Brandon Gignac	$900,000 (1)
-Salary Remaining :	$541,885
Total Pro Players	22
Salary Commitment
Year 2024 : $74,882,500
Year 2025 : $65,582,500
Year 2026 : $59,247,500
Year 2027 : $44,300,000
Salary Average Commitment
Year 2024 : $75,083,125
Year 2025 : $65,783,125
Year 2026 : $59,448,125
Year 2027 : $44,300,000
Salary Cap with 1 Way Contract
Year 2024 : $74,882,500
Year 2025 : $65,582,500
Year 2026 : $59,247,500
Year 2027 : $44,300,000

Farm Players Salaries
Marco Kasper	$150,000 (3)
Salary Remaining :	$90,314
Lian Bichsel	$125,000 (3)
Salary Remaining :	$75,262
Ivan Miroshnichenko	$125,000 (3)
Salary Remaining :	$75,262
Victor Mete	$117,500 (2)
Salary Remaining :	$70,746
Olen Zellweger	$112,500 (3)
Salary Remaining :	$67,736
Lane Hutson	$112,500 (3)
Salary Remaining :	$67,736
Colton Dach	$112,500 (3)
Salary Remaining :	$67,736
Olle Lycksell	$105,000 (1)
Salary Remaining :	$63,220
Wyatt Kaiser	$100,000 (2)
Salary Remaining :	$60,209
Ryder Korczak	$100,000 (2)
Salary Remaining :	$60,209
Bobby Brink	$97,000 (3)
Salary Remaining :	$58,403
Parker Gahagen	$90,000 (1)
Salary Remaining :	$54,188
Oskar Bäck	$90,000 (2)
Salary Remaining :	$54,188
Glenn Gawdin	$90,000 (1)
Salary Remaining :	$54,188
Ilya Solovyov	$90,000 (3)
Salary Remaining :	$54,188
Layton Ahac	$90,000 (1)
Salary Remaining :	$54,188
Dino Kambeitz	$90,000 (1)
Salary Remaining :	$54,188
Sheldon Rempal	$90,000 (1)
Salary Remaining :	$54,188
Tyler Angle	$90,000 (1)
Salary Remaining :	$54,188
Nicholas Caamano	$88,000 (1)
Salary Remaining :	$52,984
Tommy Nappier	$88,000 (1)
Salary Remaining :	$52,984
Kyle Keyser	$88,000 (1)
Salary Remaining :	$52,984
Blade Jenkins	$88,000 (3)
Salary Remaining :	$52,984
Arnaud Durandeau	$88,000 (3)
Salary Remaining :	$52,984
Total Farm Players	24
Salary Commitment
Year 2024 : $2,417,000
Year 2025 : $1,508,000
Year 2026 : $1,100,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,417,000
Year 2025 : $1,508,000
Year 2026 : $1,100,500
Year 2027 : $0

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	25
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$32,552,000
Farm
Home Games Left	28
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$5,850,000
Expense
Pro Players Total Salaries	$79,124,165
Farm Players Total Salaries	$2,706,375
Coaches Total Salaries	$2,760,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,529,111
Farm Year To Date Expenses	$1,178,930
Pro Salary Cap To Date	$31,574,166
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,862,500
Farm Estimated Season Revenue	$12,600,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$426,828
Pro Estimated Expenses	$49,085,220
Farm Remaining Season Days	115
Farm Expenses Per Days	$16,054
Farm Estimated Expenses	$1,846,210
Estimated Season Expenses	$50,931,430
Season Salary Cap	$79,124,165
Estimate Under Maximum Salary Cap of $90,000,000	$10,875,835
Estimate Over Minimum Salary Cap of $68,000,000	$11,124,165
Current Bank Account	$68,670,514
Projected Bank Account	$81,201,584

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (2)
-Salary Remaining :	$7,526,178
Nicklas Backstrom (1 Way Contract)	$9,200,000 (1)
-Salary Remaining :	$5,539,267
Gustav Forsling (1 Way Contract)	$8,113,333 (4)
-Salary Remaining :	$4,884,991
Owen Tippett (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,612,565
Nate Schmidt (1 Way Contract)	$5,950,000 (1)
-Salary Remaining :	$3,582,461
Elvis Merzlikins (1 Way Contract)	$5,400,000 (3)
-Salary Remaining :	$3,251,309
Filip Gustavsson (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$2,257,853
Jesper Fast (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$2,047,120
Nicholas Paul (1 Way Contract)	$3,150,000 (3)
-Salary Remaining :	$1,896,597
Brayden McNabb (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$1,715,969
Miles Wood (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$1,655,759
Will Borgen (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,505,236
Stefan Noesen	$2,146,166 (3)
-Salary Remaining :	$1,292,194
Anton Lundell	$2,000,000 (3)
-Salary Remaining :	$1,204,188
Taylor Raddysh	$2,000,000 (3)
-Salary Remaining :	$1,204,188
Connor Brown	$1,708,000 (2)
-Salary Remaining :	$1,028,377
Nic Dowd	$1,300,000 (1)
-Salary Remaining :	$782,723
Alexey Toropchenko	$1,250,000 (4)
-Salary Remaining :	$752,618
Oliver Kylington (1 Way Contract)	$1,221,666 (4)
-Salary Remaining :	$735,558
Mark Friedman	$1,000,000 (5)
-Salary Remaining :	$602,094
Daniil Miromanov	$935,000 (5)
-Salary Remaining :	$562,958
Total Pro Players	21
Salary Commitment
Year 2024 : $79,124,165
Year 2025 : $56,424,165
Year 2026 : $42,216,165
Year 2027 : $27,519,999
Salary Average Commitment
Year 2024 : $77,499,789
Year 2025 : $55,266,456
Year 2026 : $41,058,456
Year 2027 : $26,686,332
Salary Cap with 1 Way Contract
Year 2024 : $79,124,165
Year 2025 : $56,424,165
Year 2026 : $42,216,165
Year 2027 : $27,519,999

Farm Players Salaries
Isac Lundestrom	$180,000 (2)
Salary Remaining :	$108,377
Josh Mahura	$175,000 (2)
Salary Remaining :	$105,366
Gavin Brindley	$112,500 (3)
Salary Remaining :	$67,736
Aku Räty	$112,500 (2)
Salary Remaining :	$67,736
Ryan O'Rourke	$112,500 (2)
Salary Remaining :	$67,736
Jack Finley	$112,500 (2)
Salary Remaining :	$67,736
Jakub Zboril	$100,000 (5)
Salary Remaining :	$60,209
Jake Leschyshyn	$96,375 (1)
Salary Remaining :	$58,027
Dysin Mayo	$95,000 (1)
Salary Remaining :	$57,199
Ethan Cardwell	$95,000 (3)
Salary Remaining :	$57,199
Brandon Halverson	$90,000 (1)
Salary Remaining :	$54,188
Kristian Reichel	$90,000 (1)
Salary Remaining :	$54,188
Dylan Coghlan	$90,000 (5)
Salary Remaining :	$54,188
Jakob Pelletier	$90,000 (3)
Salary Remaining :	$54,188
Jasper Weatherby	$90,000 (1)
Salary Remaining :	$54,188
Carsen Twarynski	$90,000 (2)
Salary Remaining :	$54,188
Nick Cicek	$90,000 (1)
Salary Remaining :	$54,188
Sean Day	$90,000 (3)
Salary Remaining :	$54,188
Evan Vierling	$90,000 (3)
Salary Remaining :	$54,188
Matthew Maggio	$90,000 (3)
Salary Remaining :	$54,188
Ryan Tverberg	$90,000 (5)
Salary Remaining :	$54,188
Mitchell Weeks	$88,000 (1)
Salary Remaining :	$52,984
Vincent Sévigny	$88,000 (1)
Salary Remaining :	$52,984
Xavier Parent	$88,000 (2)
Salary Remaining :	$52,984
Jack LaFontaine	$88,000 (1)
Salary Remaining :	$52,984
Henri Nikkanen	$88,000 (2)
Salary Remaining :	$52,984
Jean-Luc Foudy	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	27
Salary Commitment
Year 2024 : $2,706,375
Year 2025 : $1,806,000
Year 2026 : $847,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $2,706,375
Year 2025 : $1,806,000
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	23
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$36,621,000
Farm
Home Games Left	23
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$8,100,000
Expense
Pro Players Total Salaries	$93,101,841
Farm Players Total Salaries	$2,694,917
Coaches Total Salaries	$4,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,718,882)
Pro Year To Date Expenses	$38,574,512
Farm Year To Date Expenses	$1,144,380
Pro Salary Cap To Date	$36,783,952
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,793,500
Farm Estimated Season Revenue	$10,350,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$511,004
Pro Estimated Expenses	$58,765,460
Farm Remaining Season Days	115
Farm Expenses Per Days	$15,157
Farm Estimated Expenses	$1,743,055
Estimated Season Expenses	$60,508,515
Season Salary Cap	$88,382,959
Estimate Under Maximum Salary Cap of $90,000,000	$1,617,041
Estimate Over Minimum Salary Cap of $68,000,000	$20,382,959
Current Bank Account	$20,559,523
Projected Bank Account	$17,194,508

Pro Players Salaries
Adam Fox (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$5,719,895
Tim Stützle (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$5,418,848
Thomas Chabot (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$4,816,754
Quinn Hughes (1 Way Contract)	$7,850,000 (3)
-Salary Remaining :	$4,726,440
Anthony Cirelli (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Jonas Brodin (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$3,612,565
Andrew Mangiapane (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$3,492,147
Mats Zuccarello (1 Way Contract)	$5,610,000 (5)
-Salary Remaining :	$3,377,749
Yanni Gourde (1 Way Contract)	$5,166,666 (1)
-Salary Remaining :	$3,110,820
Conor Garland (1 Way Contract)	$4,950,000 (2)
-Salary Remaining :	$2,980,366
Blake Coleman (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$2,950,262
Marcus Pettersson (1 Way Contract)	$4,025,175 (1)
-Salary Remaining :	$2,423,535
Vitek Vanecek (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$2,047,120
Jordan Greenway (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,806,283
Semyon Varlamov	$2,000,000 (5)
-Salary Remaining :	$1,204,188
William Carrier	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Jake Evans	$1,700,000 (1)
-Salary Remaining :	$1,023,560
Drew O'Connor	$1,100,000 (2)
-Salary Remaining :	$662,304
Jonny Brodzinski	$1,100,000 (3)
-Salary Remaining :	$662,304
Joel Kiviranta	$1,000,000 (1)
-Salary Remaining :	$602,094
Caleb Jones	$1,000,000 (2)
-Salary Remaining :	$602,094
Total Pro Players	21
Salary Commitment
Year 2024 : $93,101,841
Year 2025 : $69,010,000
Year 2026 : $61,960,000
Year 2027 : $24,610,000
Salary Average Commitment
Year 2024 : $93,101,841
Year 2025 : $69,010,000
Year 2026 : $61,960,000
Year 2027 : $24,610,000
Salary Cap with 1 Way Contract
Year 2024 : $93,101,841
Year 2025 : $69,010,000
Year 2026 : $61,960,000
Year 2027 : $24,610,000

Farm Players Salaries
Josh Archibald	$130,000 (4)
Salary Remaining :	$78,272
Fedor Svechkov	$125,000 (3)
Salary Remaining :	$75,262
Filip Johansson	$112,500 (2)
Salary Remaining :	$67,736
Paul Cotter	$110,000 (4)
Salary Remaining :	$66,230
Juuso Parssinen	$105,000 (1)
Salary Remaining :	$63,220
Angus Crookshank	$105,000 (1)
Salary Remaining :	$63,220
Adam Ginning	$105,000 (1)
Salary Remaining :	$63,220
Josh Bloom	$100,000 (3)
Salary Remaining :	$60,209
Seth Griffith	$100,000 (1)
Salary Remaining :	$60,209
Jakub Brabenec	$95,000 (3)
Salary Remaining :	$57,199
Jonatan Berggren	$93,500 (5)
Salary Remaining :	$56,296
Isaac Poulter	$90,000 (1)
Salary Remaining :	$54,188
Gage Goncalves	$90,000 (1)
Salary Remaining :	$54,188
Kevin Connauton	$90,000 (1)
Salary Remaining :	$54,188
Marc Del Gaizo	$90,000 (2)
Salary Remaining :	$54,188
Mitchell Chaffee	$90,000 (5)
Salary Remaining :	$54,188
Brandon Biro	$90,000 (1)
Salary Remaining :	$54,188
Rasmus Asplund	$90,000 (2)
Salary Remaining :	$54,188
Trent Miner	$90,000 (1)
Salary Remaining :	$54,188
Marshall Rifai	$90,000 (1)
Salary Remaining :	$54,188
Brett Berard	$90,000 (3)
Salary Remaining :	$54,188
Montana Onyebuchi	$88,000 (1)
Salary Remaining :	$52,984
Elliot Desnoyers	$88,000 (2)
Salary Remaining :	$52,984
Tyson Kozak	$88,000 (2)
Salary Remaining :	$52,984
Jakub Skarek	$88,000 (1)
Salary Remaining :	$52,984
Brett Murray	$88,000 (1)
Salary Remaining :	$52,984
Trey Fix-Wolansky	$88,000 (1)
Salary Remaining :	$52,984
Kim Nousiainen	$85,917 (1)
Salary Remaining :	$51,730
Total Farm Players	28
Salary Commitment
Year 2024 : $2,694,917
Year 2025 : $1,302,000
Year 2026 : $833,500
Year 2027 : $423,500
Salary Average Commitment
Year 2024 : $2,694,917
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	26
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$30,517,500
Farm
Home Games Left	23
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$8,100,000
Expense
Pro Players Total Salaries	$78,454,167
Farm Players Total Salaries	$2,158,500
Coaches Total Salaries	$4,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,225,644
Farm Year To Date Expenses	$952,754
Pro Salary Cap To Date	$35,554,405
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,897,000
Farm Estimated Season Revenue	$10,350,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$432,744
Pro Estimated Expenses	$49,765,560
Farm Remaining Season Days	115
Farm Expenses Per Days	$13,134
Farm Estimated Expenses	$1,510,410
Estimated Season Expenses	$51,275,970
Season Salary Cap	$78,454,167
Estimate Under Maximum Salary Cap of $90,000,000	$11,545,833
Estimate Over Minimum Salary Cap of $68,000,000	$10,454,167
Current Bank Account	$24,124,548
Projected Bank Account	$36,095,578

Pro Players Salaries
Steven Stamkos (Out of Payroll)	$11,045,000 (1)
-Salary Remaining :	$6,650,131
Matthew Tkachuk (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$5,719,895
Devon Toews (1 Way Contract)	$9,400,000 (4)
-Salary Remaining :	$5,659,686
Tomas Hertl (1 Way Contract)	$8,137,500 (3)
-Salary Remaining :	$4,899,542
Noah Hanifin (1 Way Contract)	$7,937,500 (4)
-Salary Remaining :	$4,779,123
Brady Skjei (1 Way Contract)	$6,387,500 (3)
-Salary Remaining :	$3,845,877
Igor Shesterkin (1 Way Contract)	$5,666,667 (1)
-Salary Remaining :	$3,411,868
Nick Jensen (1 Way Contract)	$5,025,000 (3)
-Salary Remaining :	$3,025,524
Ryan Hartman (1 Way Contract)	$4,525,000 (3)
-Salary Remaining :	$2,724,476
Tanner Jeannot (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,806,283
Tomas Tatar (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,806,283
Dante Fabbro (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,806,283
Sean Kuraly (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,505,236
Eetu Luostarinen (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,505,236
Jack Johnson	$2,000,000 (1)
-Salary Remaining :	$1,204,188
Joonas Korpisalo	$1,560,000 (3)
-Salary Remaining :	$939,267
Logan Stanley	$1,250,000 (2)
-Salary Remaining :	$752,618
Tyler Pitlick	$1,200,000 (4)
-Salary Remaining :	$722,513
Kevin Stenlund	$965,000 (2)
-Salary Remaining :	$581,021
Curtis McKenzie	$900,000 (2)
-Salary Remaining :	$541,885
Total Pro Players	20
Salary Commitment
Year 2024 : $89,499,167
Year 2025 : $65,787,500
Year 2026 : $62,672,500
Year 2027 : $27,537,500
Salary Average Commitment
Year 2024 : $86,787,791
Year 2025 : $64,348,625
Year 2026 : $61,233,625
Year 2027 : $26,940,000
Salary Cap with 1 Way Contract
Year 2024 : $89,499,167
Year 2025 : $65,787,500
Year 2026 : $62,672,500
Year 2027 : $27,537,500

Farm Players Salaries
Christian Kyrou	$112,500 (3)
Salary Remaining :	$67,736
Ryan Murray	$112,500 (1)
Salary Remaining :	$67,736
Alex Campbell	$112,500 (2)
Salary Remaining :	$67,736
Adam Klapka	$105,000 (1)
Salary Remaining :	$63,220
Michael Milne	$100,000 (2)
Salary Remaining :	$60,209
Gavin White	$95,000 (3)
Salary Remaining :	$57,199
Max Ellis	$90,000 (2)
Salary Remaining :	$54,188
Cole Bardreau	$90,000 (1)
Salary Remaining :	$54,188
Jackson Cates	$90,000 (1)
Salary Remaining :	$54,188
Luke Henman	$90,000 (2)
Salary Remaining :	$54,188
Reece Newkirk	$90,000 (2)
Salary Remaining :	$54,188
Ryan Schmelzer	$90,000 (2)
Salary Remaining :	$54,188
Nolan Maier	$90,000 (2)
Salary Remaining :	$54,188
Navrin Mutter	$90,000 (2)
Salary Remaining :	$54,188
Wyatt Aamodt	$90,000 (2)
Salary Remaining :	$54,188
Alex Doucet	$90,000 (2)
Salary Remaining :	$54,188
Chase Wheatcroft	$90,000 (3)
Salary Remaining :	$54,188
Frederic Brunet	$90,000 (3)
Salary Remaining :	$54,188
Tanner Dickinson	$90,000 (2)
Salary Remaining :	$54,188
Evan Cormier	$90,000 (2)
Salary Remaining :	$54,188
Ivan Prosvetov	$88,000 (1)
Salary Remaining :	$52,984
Samuel Bolduc	$88,000 (2)
Salary Remaining :	$52,984
Chase Wouters (Out of Payroll)	$88,000 (1)
Salary Remaining :	$52,984
Helge Grans	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	24
Salary Commitment
Year 2024 : $2,246,500
Year 2025 : $1,588,000
Year 2026 : $387,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,246,500
Year 2025 : $1,588,000
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	25
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$32,552,000
Farm
Home Games Left	22
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$8,550,000
Expense
Pro Players Total Salaries	$81,407,857
Farm Players Total Salaries	$2,656,000
Coaches Total Salaries	$5,410,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,706,294
Pro Year To Date Expenses	$34,228,613
Farm Year To Date Expenses	$1,225,019
Pro Salary Cap To Date	$32,239,085
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,862,500
Farm Estimated Season Revenue	$9,900,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$452,397
Pro Estimated Expenses	$52,025,655
Farm Remaining Season Days	115
Farm Expenses Per Days	$16,052
Farm Estimated Expenses	$1,845,980
Estimated Season Expenses	$53,871,635
Season Salary Cap	$84,114,151
Estimate Under Maximum Salary Cap of $90,000,000	$5,885,849
Estimate Over Minimum Salary Cap of $68,000,000	$16,114,151
Current Bank Account	$30,941,607
Projected Bank Account	$37,832,472

Pro Players Salaries
Dougie Hamilton (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$5,418,848
Josh Norris (1 Way Contract)	$7,950,000 (3)
-Salary Remaining :	$4,786,649
Kyle Connor (1 Way Contract)	$7,142,857 (2)
-Salary Remaining :	$4,300,673
Colton Parayko (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$3,913,613
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,612,565
Jordan Binnington (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$3,612,565
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$3,160,995
Erik Cernak (1 Way Contract)	$5,200,000 (4)
-Salary Remaining :	$3,130,890
Alex Tuch (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$2,859,948
Marcus Johansson (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,806,283
Blake Wheeler (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$1,806,283
Alexander Edler (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,505,236
Max Pacioretty	$2,000,000 (4)
-Salary Remaining :	$1,204,188
Mike Hoffman	$2,000,000 (3)
-Salary Remaining :	$1,204,188
Nick Bonino	$2,000,000 (5)
-Salary Remaining :	$1,204,188
Nicolas Aube-Kubel	$1,500,000 (3)
-Salary Remaining :	$903,141
Simon Edvinsson	$1,500,000 (2)
-Salary Remaining :	$903,141
Nick Perbix	$1,350,000 (4)
-Salary Remaining :	$812,827
Jayden Struble	$1,125,000 (2)
-Salary Remaining :	$677,356
Malcolm Subban	$1,000,000 (2)
-Salary Remaining :	$602,094
Rourke Chartier	$880,000 (2)
-Salary Remaining :	$529,843
Cory Conacher	$880,000 (2)
-Salary Remaining :	$529,843
Cal O'Reilly	$880,000 (2)
-Salary Remaining :	$529,843
Total Pro Players	23
Salary Commitment
Year 2024 : $81,407,857
Year 2025 : $72,907,857
Year 2026 : $54,750,000
Year 2027 : $16,550,000
Salary Average Commitment
Year 2024 : $81,407,857
Year 2025 : $72,907,857
Year 2026 : $54,750,000
Year 2027 : $16,550,000
Salary Cap with 1 Way Contract
Year 2024 : $81,407,857
Year 2025 : $72,907,857
Year 2026 : $54,750,000
Year 2027 : $16,550,000

Farm Players Salaries
Justin Hryckowian	$200,000 (5)
Salary Remaining :	$120,419
Ben Kraws	$200,000 (5)
Salary Remaining :	$120,419
Mitch Gibson	$125,000 (1)
Salary Remaining :	$75,262
Jaxon Nelson	$125,000 (5)
Salary Remaining :	$75,262
Henrik Rybinski	$105,000 (1)
Salary Remaining :	$63,220
Sammy Walker	$105,000 (1)
Salary Remaining :	$63,220
Albert Johansson	$105,000 (1)
Salary Remaining :	$63,220
Sasha Pastujov	$100,000 (3)
Salary Remaining :	$60,209
Sean Farrell	$93,000 (2)
Salary Remaining :	$55,995
Luke Krys	$90,000 (3)
Salary Remaining :	$54,188
Ville Heinola	$90,000 (3)
Salary Remaining :	$54,188
Akil Thomas	$90,000 (3)
Salary Remaining :	$54,188
Cole Koepke	$90,000 (3)
Salary Remaining :	$54,188
Mikhail Abramov	$90,000 (3)
Salary Remaining :	$54,188
Nolan Foote	$90,000 (3)
Salary Remaining :	$54,188
Ethan Samson	$90,000 (3)
Salary Remaining :	$54,188
Jordan Papirny	$88,000 (2)
Salary Remaining :	$52,984
Kyle Criscuolo	$88,000 (2)
Salary Remaining :	$52,984
Joseph Blandisi	$88,000 (2)
Salary Remaining :	$52,984
Gabriel Dumont	$88,000 (2)
Salary Remaining :	$52,984
Daniel Walcott	$88,000 (2)
Salary Remaining :	$52,984
Ken Appleby	$88,000 (2)
Salary Remaining :	$52,984
Ryan Jones	$85,000 (1)
Salary Remaining :	$51,178
Pat Nagle	$85,000 (1)
Salary Remaining :	$51,178
Matt Bartkowski	$85,000 (1)
Salary Remaining :	$51,178
Aaron Ness	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	26
Salary Commitment
Year 2024 : $2,656,000
Year 2025 : $1,876,000
Year 2026 : $1,255,000
Year 2027 : $525,000
Salary Average Commitment
Year 2024 : $2,656,000
Year 2025 : $1,876,000
Year 2026 : $1,255,000
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	23
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$36,621,000
Farm
Home Games Left	24
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,650,000
Expense
Pro Players Total Salaries	$72,640,531
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	$29,668,248
Farm Year To Date Expenses	$1,129,740
Pro Salary Cap To Date	$27,479,752
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,793,500
Farm Estimated Season Revenue	$10,800,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$390,788
Pro Estimated Expenses	$44,940,620
Farm Remaining Season Days	115
Farm Expenses Per Days	$14,865
Farm Estimated Expenses	$1,709,475
Estimated Season Expenses	$46,650,095
Season Salary Cap	$78,390,531
Estimate Under Maximum Salary Cap of $90,000,000	$11,609,469
Estimate Over Minimum Salary Cap of $68,000,000	$10,390,531
Current Bank Account	$47,540,962
Projected Bank Account	$58,484,367

Pro Players Salaries
Miro Heiskanen (1 Way Contract)	$8,450,000 (3)
-Salary Remaining :	$5,087,696
Dmitry Orlov (1 Way Contract)	$7,522,000 (2)
-Salary Remaining :	$4,528,953
Tyler Bertuzzi (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$4,515,707
Cal Petersen (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,010,471
Jakob Chychrun (1 Way Contract)	$4,600,000 (1)
-Salary Remaining :	$2,769,634
Yakov Trenin (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$2,709,424
Eric Comrie (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$2,408,377
Jamie Drysdale (1 Way Contract)	$3,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,107,330
Timothy Liljegren (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,107,330
Anthony Mantha (1 Way Contract)	$3,137,198 (4)
-Salary Remaining :	$1,888,889
Quinton Byfield (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,505,236
Tyson Jost (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,505,236
Jakub Vrana	$1,950,000 (5)
-Salary Remaining :	$1,174,084
Tony DeAngelo	$1,950,000 (5)
-Salary Remaining :	$1,174,084
Kevin Labanc	$1,950,000 (5)
-Salary Remaining :	$1,174,084
Bobby McMann	$1,750,000 (2)
-Salary Remaining :	$1,053,665
Kurtis MacDermid	$1,750,000 (5)
-Salary Remaining :	$1,053,665
Leo Carlsson	$1,500,000 (3)
-Salary Remaining :	$903,141
Philip Tomasino	$1,175,000 (3)
-Salary Remaining :	$707,461
Matthew Knies	$1,125,000 (2)
-Salary Remaining :	$677,356
Jonas Johansson	$1,038,000 (2)
-Salary Remaining :	$624,974
Mitchell Stephens	$880,000 (2)
-Salary Remaining :	$529,843
Marco Rossi	$863,333 (1)
-Salary Remaining :	$519,808
Total Pro Players	23
Salary Commitment
Year 2024 : $72,640,531
Year 2025 : $58,677,198
Year 2026 : $43,862,198
Year 2027 : $26,737,198
Salary Average Commitment
Year 2024 : $72,547,591
Year 2025 : $58,584,258
Year 2026 : $44,374,758
Year 2027 : $27,249,758
Salary Cap with 1 Way Contract
Year 2024 : $69,140,531
Year 2025 : $55,177,198
Year 2026 : $40,362,198
Year 2027 : $26,737,198

Farm Players Salaries
Jiri Kulich	$125,000 (2)
Salary Remaining :	$75,262
Nikita Chibrikov	$112,500 (3)
Salary Remaining :	$67,736
Luca Del Bel Belluz	$112,500 (3)
Salary Remaining :	$67,736
Erik Portillo	$112,500 (2)
Salary Remaining :	$67,736
Nico Daws	$110,000 (3)
Salary Remaining :	$66,230
Max Crozier	$105,000 (1)
Salary Remaining :	$63,220
Caedan Bankier	$100,000 (3)
Salary Remaining :	$60,209
Tyson Hinds	$100,000 (3)
Salary Remaining :	$60,209
Kale Clague	$96,500 (1)
Salary Remaining :	$58,102
Rocco Grimaldi	$95,050 (1)
Salary Remaining :	$57,229
Tucker Robertson	$95,000 (3)
Salary Remaining :	$57,199
Derrick Pouliot	$95,000 (2)
Salary Remaining :	$57,199
Radim Zohorna	$93,000 (4)
Salary Remaining :	$55,995
Grigori Denisenko	$92,500 (2)
Salary Remaining :	$55,694
Alex Turcotte	$90,000 (3)
Salary Remaining :	$54,188
Roland McKeown	$90,000 (1)
Salary Remaining :	$54,188
Cody Hodgson	$90,000 (1)
Salary Remaining :	$54,188
Arturs Silovs	$90,000 (3)
Salary Remaining :	$54,188
Alex Steeves	$90,000 (2)
Salary Remaining :	$54,188
Kevin Gravel	$89,250 (2)
Salary Remaining :	$53,737
Elmer Söderblom	$88,000 (2)
Salary Remaining :	$52,984
Nikolai Knyzhov	$88,000 (1)
Salary Remaining :	$52,984
Raivis Ansons	$88,000 (2)
Salary Remaining :	$52,984
Jacob Perreault	$86,333 (1)
Salary Remaining :	$51,981
Josh Dunne	$85,000 (1)
Salary Remaining :	$51,178
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	28
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$26,448,500
Farm
Home Games Left	25
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,200,000
Expense
Pro Players Total Salaries	$94,144,333
Farm Players Total Salaries	$2,503,750
Coaches Total Salaries	$5,176,000
Luxury Taxe Total	$0
Special Salary Cap Value	($7,816,667)
Pro Year To Date Expenses	$39,246,719
Farm Year To Date Expenses	$1,251,349
Pro Salary Cap To Date	$37,416,344
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,966,000
Farm Estimated Season Revenue	$11,250,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$516,986
Pro Estimated Expenses	$59,453,390
Farm Remaining Season Days	115
Farm Expenses Per Days	$16,124
Farm Estimated Expenses	$1,854,260
Estimated Season Expenses	$61,307,650
Season Salary Cap	$86,327,666
Estimate Under Maximum Salary Cap of $90,000,000	$3,672,334
Estimate Over Minimum Salary Cap of $68,000,000	$18,327,666
Current Bank Account	$22,820,186
Projected Bank Account	$29,728,536

Pro Players Salaries
David Pastrnak (1 Way Contract)	$13,000,000 (4)
-Salary Remaining :	$7,827,225
Sebastian Aho (1 Way Contract)	$11,125,000 (5)
-Salary Remaining :	$6,698,298
John Tavares (1 Way Contract)	$11,000,000 (1)
-Salary Remaining :	$6,623,037
Jonathan Huberdeau (1 Way Contract)	$9,864,000 (3)
-Salary Remaining :	$5,939,058
Alex Pietrangelo (1 Way Contract)	$8,800,000 (3)
-Salary Remaining :	$5,298,429
Pavel Buchnevich (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$3,492,147
Cam Talbot (1 Way Contract)	$5,633,333 (1)
-Salary Remaining :	$3,391,797
Nino Niederreiter (1 Way Contract)	$4,070,000 (2)
-Salary Remaining :	$2,450,524
Alex Iafallo (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,408,377
Alexandre Carrier (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,107,330
Ilya Lyubushkin (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$1,806,283
Tyler Motte (1 Way Contract)	$2,555,000 (4)
-Salary Remaining :	$1,538,351
David Rittich (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,505,236
Artem Zub (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$1,384,817
Boris Katchouk	$1,250,000 (3)
-Salary Remaining :	$752,618
Alex Lyon	$1,187,000 (2)
-Salary Remaining :	$714,686
Pierre-Edouard Bellemare	$1,000,000 (1)
-Salary Remaining :	$602,094
Ben Hutton	$900,000 (3)
-Salary Remaining :	$541,885
Josh Brown	$900,000 (4)
-Salary Remaining :	$541,885
Sam Gagner	$880,000 (1)
-Salary Remaining :	$529,843
Vinni Lettieri	$880,000 (3)
-Salary Remaining :	$529,843
Total Pro Players	21
Salary Commitment
Year 2024 : $94,144,333
Year 2025 : $62,331,000
Year 2026 : $54,774,000
Year 2027 : $33,080,000
Salary Average Commitment
Year 2024 : $92,695,978
Year 2025 : $61,538,200
Year 2026 : $53,981,200
Year 2027 : $33,080,000
Salary Cap with 1 Way Contract
Year 2024 : $94,144,333
Year 2025 : $62,331,000
Year 2026 : $54,774,000
Year 2027 : $33,080,000

Farm Players Salaries
Phil Kessel (Out of Payroll)	$200,000 (2)
Salary Remaining :	$120,419
Max Sasson	$200,000 (5)
Salary Remaining :	$120,419
Matthew Kessel	$200,000 (5)
Salary Remaining :	$120,419
Carson Lambos	$125,000 (3)
Salary Remaining :	$75,262
Filip Cederqvist (Out of Payroll)	$105,000 (1)
Salary Remaining :	$63,220
Brandon Coe	$93,000 (2)
Salary Remaining :	$55,995
Jet Greaves	$90,000 (5)
Salary Remaining :	$54,188
Julien Gauthier (Out of Payroll)	$90,000 (5)
Salary Remaining :	$54,188
Logan Brown	$90,000 (5)
Salary Remaining :	$54,188
Nathan Todd	$90,000 (3)
Salary Remaining :	$54,188
Conner Murphy	$90,000 (3)
Salary Remaining :	$54,188
Erik Middendorf	$90,000 (2)
Salary Remaining :	$54,188
Gannon Laroque	$90,000 (3)
Salary Remaining :	$54,188
Tristan Allard	$90,000 (4)
Salary Remaining :	$54,188
Alex Green	$88,750 (1)
Salary Remaining :	$53,436
Ryan Shea	$88,000 (1)
Salary Remaining :	$52,984
Tory Dello	$88,000 (1)
Salary Remaining :	$52,984
Ronan Seeley	$88,000 (2)
Salary Remaining :	$52,984
Michael Mersch	$88,000 (2)
Salary Remaining :	$52,984
Kyle Rau	$88,000 (2)
Salary Remaining :	$52,984
David Gust	$88,000 (1)
Salary Remaining :	$52,984
Cavan Fitzgerald	$88,000 (1)
Salary Remaining :	$52,984
Austin Poganski	$88,000 (1)
Salary Remaining :	$52,984
Anton Blidh	$88,000 (1)
Salary Remaining :	$52,984
Josh Wesley	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	25
Salary Commitment
Year 2024 : $2,608,750
Year 2025 : $1,802,000
Year 2026 : $1,155,000
Year 2027 : $760,000
Salary Average Commitment
Year 2024 : $2,608,750
Year 2025 : $1,802,000
Year 2026 : $1,155,000
Year 2027 : $760,000

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	24
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$34,586,500
Farm
Home Games Left	23
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$8,100,000
Expense
Pro Players Total Salaries	$82,137,500
Farm Players Total Salaries	$2,627,900
Coaches Total Salaries	$3,810,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,325,000
Pro Year To Date Expenses	$33,572,049
Farm Year To Date Expenses	$1,156,423
Pro Salary Cap To Date	$31,184,585
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,828,000
Farm Estimated Season Revenue	$10,350,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$448,364
Pro Estimated Expenses	$51,561,860
Farm Remaining Season Days	115
Farm Expenses Per Days	$15,382
Farm Estimated Expenses	$1,768,930
Estimated Season Expenses	$53,330,790
Season Salary Cap	$82,962,500
Estimate Under Maximum Salary Cap of $90,000,000	$7,037,500
Estimate Over Minimum Salary Cap of $68,000,000	$14,962,500
Current Bank Account	$69,037,272
Projected Bank Account	$74,884,482

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (3)
-Salary Remaining :	$6,924,084
Jared Spurgeon (1 Way Contract)	$7,575,000 (3)
-Salary Remaining :	$4,560,864
Philipp Grubauer (1 Way Contract)	$5,900,000 (3)
-Salary Remaining :	$3,552,356
Kevin Shattenkirk (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,010,471
Casey Mittelstadt (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,010,471
John Klingberg (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$2,709,424
Connor Murphy (1 Way Contract)	$4,400,000 (2)
-Salary Remaining :	$2,649,215
Filip Chytil (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,408,377
Alexis Lafrenière (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$2,257,853
Morgan Frost (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,107,330
Braden Schneider (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,107,330
Michael Amadio (1 Way Contract)	$3,250,000 (5)
-Salary Remaining :	$1,956,806
Kaapo Kakko (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,505,236
Sam Steel (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,505,236
Tucker Poolman (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,505,236
Andreas Athanasiou (1 Way Contract)	$2,150,000 (3)
-Salary Remaining :	$1,294,503
Urho Vaakanainen	$1,750,000 (1)
-Salary Remaining :	$1,053,665
Mattias Janmark	$1,625,000 (4)
-Salary Remaining :	$978,403
Colin White	$1,500,000 (1)
-Salary Remaining :	$903,141
Jake Neighbours	$1,250,000 (2)
-Salary Remaining :	$752,618
Spencer Martin	$1,212,500 (3)
-Salary Remaining :	$730,039
Nils Hoglander	$1,200,000 (3)
-Salary Remaining :	$722,513
Yegor Chinakhov	$1,150,000 (3)
-Salary Remaining :	$692,408
Zac Jones	$925,000 (3)
-Salary Remaining :	$556,937
Total Pro Players	24
Salary Commitment
Year 2024 : $82,137,500
Year 2025 : $76,387,500
Year 2026 : $66,737,500
Year 2027 : $20,375,000
Salary Average Commitment
Year 2024 : $82,216,875
Year 2025 : $76,466,875
Year 2026 : $66,816,875
Year 2027 : $20,375,000
Salary Cap with 1 Way Contract
Year 2024 : $79,637,500
Year 2025 : $76,387,500
Year 2026 : $66,737,500
Year 2027 : $20,375,000

Farm Players Salaries
Klink Kostin	$150,000 (4)
Salary Remaining :	$90,314
Tyler Boucher	$150,000 (3)
Salary Remaining :	$90,314
William Wallinder	$125,000 (3)
Salary Remaining :	$75,262
Brennan Othmann	$125,000 (3)
Salary Remaining :	$75,262
Logan Mailloux	$125,000 (3)
Salary Remaining :	$75,262
Nico Myatovic	$112,500 (3)
Salary Remaining :	$67,736
Evan Nause	$112,500 (3)
Salary Remaining :	$67,736
Ryan Johnson	$112,500 (2)
Salary Remaining :	$67,736
Luke Evangelista	$112,500 (2)
Salary Remaining :	$67,736
Adam Edström	$110,000 (4)
Salary Remaining :	$66,230
Jeremie Poirier	$100,000 (2)
Salary Remaining :	$60,209
Jayden Grubbe	$100,000 (3)
Salary Remaining :	$60,209
Oskar Pettersson	$100,000 (3)
Salary Remaining :	$60,209
Ryan Winterton	$100,000 (3)
Salary Remaining :	$60,209
Konnor Smith	$95,000 (3)
Salary Remaining :	$57,199
Liam Foudy	$95,000 (2)
Salary Remaining :	$57,199
Louis Domingue	$91,550 (1)
Salary Remaining :	$55,122
Matthew Robertson	$90,000 (3)
Salary Remaining :	$54,188
Fredrik Karlström	$90,000 (2)
Salary Remaining :	$54,188
Alexander Nylander	$90,000 (3)
Salary Remaining :	$54,188
Will Lockwood	$90,000 (2)
Salary Remaining :	$54,188
Hunter Jones	$90,000 (3)
Salary Remaining :	$54,188
Zach Sawchenko	$88,350 (1)
Salary Remaining :	$53,195
Tim Gettinger	$88,000 (2)
Salary Remaining :	$52,984
Keith Kinkaid	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	25
Salary Commitment
Year 2024 : $2,627,900
Year 2025 : $2,363,000
Year 2026 : $1,675,000
Year 2027 : $260,000
Salary Average Commitment
Year 2024 : $2,627,900
Year 2025 : $2,363,000
Year 2026 : $1,675,000
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	26
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$30,517,500
Farm
Home Games Left	24
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,650,000
Expense
Pro Players Total Salaries	$92,134,143
Farm Players Total Salaries	$2,978,500
Coaches Total Salaries	$5,230,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$39,982,680
Farm Year To Date Expenses	$1,292,128
Pro Salary Cap To Date	$37,137,688
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,897,000
Farm Estimated Season Revenue	$10,800,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$508,032
Pro Estimated Expenses	$58,423,680
Farm Remaining Season Days	115
Farm Expenses Per Days	$17,322
Farm Estimated Expenses	$1,992,030
Estimated Season Expenses	$60,415,710
Season Salary Cap	$89,884,143
Estimate Under Maximum Salary Cap of $90,000,000	$115,857
Estimate Over Minimum Salary Cap of $68,000,000	$21,884,143
Current Bank Account	$22,380,162
Projected Bank Account	$25,661,452

Pro Players Salaries
Christopher Tanev (1 Way Contract)	$7,750,000 (5)
-Salary Remaining :	$4,666,230
Alexander Kerfoot (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$4,365,183
Shayne Gostisbehere (1 Way Contract)	$6,725,000 (4)
-Salary Remaining :	$4,049,084
Carson Soucy (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$3,763,089
Jason Dickinson (1 Way Contract)	$5,750,000 (5)
-Salary Remaining :	$3,462,042
Andrew Copp (1 Way Contract)	$5,625,000 (3)
-Salary Remaining :	$3,386,780
Jake DeBrusk (1 Way Contract)	$5,337,500 (4)
-Salary Remaining :	$3,213,678
Darcy Kuemper (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$3,160,995
Nikita Zadorov (1 Way Contract)	$5,195,000 (4)
-Salary Remaining :	$3,127,880
Rickard Rakell (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,010,471
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,010,471
Jared McCann (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,010,471
J.J. Moser (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,408,377
David Savard (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,107,330
Sam Lafferty (1 Way Contract)	$3,250,000 (5)
-Salary Remaining :	$1,956,806
Anthony Beauvillier (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$1,806,283
Karel Vejmelka (1 Way Contract)	$2,725,000 (1)
-Salary Remaining :	$1,640,707
Nicholas Robertson (1 Way Contract)	$2,250,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,354,712
Haydn Fleury	$1,326,643 (3)
-Salary Remaining :	$798,764
Steven Lorentz	$985,000 (5)
-Salary Remaining :	$593,063
Joey Anderson	$965,000 (1)
-Salary Remaining :	$581,021
Total Pro Players	21
Salary Commitment
Year 2024 : $92,134,143
Year 2025 : $84,944,143
Year 2026 : $75,944,143
Year 2027 : $51,492,500
Salary Average Commitment
Year 2024 : $91,087,648
Year 2025 : $83,897,648
Year 2026 : $74,897,648
Year 2027 : $50,565,166
Salary Cap with 1 Way Contract
Year 2024 : $89,884,143
Year 2025 : $82,694,143
Year 2026 : $73,694,143
Year 2027 : $51,492,500

Farm Players Salaries
Pheonix Copley	$200,000 (5)
Salary Remaining :	$120,419
Oliver Wahlstrom	$150,000 (2)
Salary Remaining :	$90,314
Michael Pezzetta	$127,500 (4)
Salary Remaining :	$76,767
Sebastian Cossa	$125,000 (2)
Salary Remaining :	$75,262
Nolan Allan	$125,000 (3)
Salary Remaining :	$75,262
Isak Rosén	$125,000 (2)
Salary Remaining :	$75,262
Josh Doan	$112,500 (2)
Salary Remaining :	$67,736
Jaret Anderson-Dolan	$112,500 (2)
Salary Remaining :	$67,736
Ben King	$112,500 (2)
Salary Remaining :	$67,736
Connor Mackey	$110,000 (4)
Salary Remaining :	$66,230
Ruslan Iskhakov	$105,000 (1)
Salary Remaining :	$63,220
Danil Gushchin	$100,000 (2)
Salary Remaining :	$60,209
Georgi Romanov	$98,000 (5)
Salary Remaining :	$59,005
Matthew Phillips	$97,500 (2)
Salary Remaining :	$58,704
Mads Sogaard	$94,000 (3)
Salary Remaining :	$56,597
Owen Sillinger	$92,500 (4)
Salary Remaining :	$55,694
Dante Giannuzzi	$92,500 (1)
Salary Remaining :	$55,694
Vasily Podkolzin	$92,500 (3)
Salary Remaining :	$55,694
Riley Stillman	$92,500 (5)
Salary Remaining :	$55,694
Jackson van de Leest	$92,500 (2)
Salary Remaining :	$55,694
Matej Pekar	$92,500 (1)
Salary Remaining :	$55,694
Jimmy Schuldt	$92,500 (3)
Salary Remaining :	$55,694
Cameron Crotty	$92,500 (1)
Salary Remaining :	$55,694
Marcel Marcel	$90,000 (3)
Salary Remaining :	$54,188
Uvis Balinskis	$90,000 (5)
Salary Remaining :	$54,188
Ty Tullio	$88,000 (2)
Salary Remaining :	$52,984
Tyson Feist	$88,000 (4)
Salary Remaining :	$52,984
Ryan McGregor	$88,000 (1)
Salary Remaining :	$52,984
Total Farm Players	28
Salary Commitment
Year 2024 : $2,978,500
Year 2025 : $2,508,000
Year 2026 : $1,392,500
Year 2027 : $898,500
Salary Average Commitment
Year 2024 : $2,978,500
Year 2025 : $2,508,000
Year 2026 : $1,392,500
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	25
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$32,552,000
Farm
Home Games Left	24
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$7,650,000
Expense
Pro Players Total Salaries	$89,240,357
Farm Players Total Salaries	$2,410,750
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$50,000
Pro Year To Date Expenses	$37,061,096
Farm Year To Date Expenses	$1,032,956
Pro Salary Cap To Date	$35,509,252
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,862,500
Farm Estimated Season Revenue	$10,800,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$487,646
Pro Estimated Expenses	$56,079,290
Farm Remaining Season Days	115
Farm Expenses Per Days	$13,669
Farm Estimated Expenses	$1,571,935
Estimated Season Expenses	$57,651,225
Season Salary Cap	$89,290,357
Estimate Under Maximum Salary Cap of $90,000,000	$709,643
Estimate Over Minimum Salary Cap of $68,000,000	$21,290,357
Current Bank Account	$37,147,251
Projected Bank Account	$41,158,526

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$6,623,037
Alex Ovechkin (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$5,719,895
Morgan Rielly (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$4,515,707
Kevin Hayes (1 Way Contract)	$7,142,857 (2)
-Salary Remaining :	$4,300,673
Evgeni Malkin (1 Way Contract)	$6,100,000 (2)
-Salary Remaining :	$3,672,775
Jonas Siegenthaler (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Ryan Strome (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,010,471
David Perron (1 Way Contract)	$4,850,000 (2)
-Salary Remaining :	$2,920,157
Teuvo Teravainen (1 Way Contract)	$4,507,000 (3)
-Salary Remaining :	$2,713,639
Stuart Skinner (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$2,558,901
Evan Rodrigues (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,408,377
Adam Larsson (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,408,377
Tom Wilson (1 Way Contract)	$3,830,000 (4)
-Salary Remaining :	$2,306,021
Cody Ceci (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,956,806
Michael Rasmussen	$2,000,000 (1)
-Salary Remaining :	$1,204,188
Matt Grzelcyk	$1,750,000 (5)
-Salary Remaining :	$1,053,665
Vincent Desharnais	$968,500 (2)
-Salary Remaining :	$583,128
Calvin Pickard	$932,000 (2)
-Salary Remaining :	$561,152
James Reimer	$900,000 (5)
-Salary Remaining :	$541,885
Hudson Fasching	$880,000 (4)
-Salary Remaining :	$529,843
Kiefer Sherwood	$880,000 (4)
-Salary Remaining :	$529,843
Total Pro Players	21
Salary Commitment
Year 2024 : $89,240,357
Year 2025 : $79,990,357
Year 2026 : $50,497,000
Year 2027 : $18,490,000
Salary Average Commitment
Year 2024 : $89,491,440
Year 2025 : $80,241,440
Year 2026 : $50,787,583
Year 2027 : $18,757,333
Salary Cap with 1 Way Contract
Year 2024 : $89,240,357
Year 2025 : $79,990,357
Year 2026 : $50,497,000
Year 2027 : $18,490,000

Farm Players Salaries
Noah Gregor	$175,000 (1)
Salary Remaining :	$105,366
Kevin Korchinski	$150,000 (3)
Salary Remaining :	$90,314
Xavier Bourgault	$125,000 (2)
Salary Remaining :	$75,262
Reid Schaefer	$125,000 (3)
Salary Remaining :	$75,262
Gustav Lindstrom	$117,500 (1)
Salary Remaining :	$70,746
Stephen Halliday	$112,500 (2)
Salary Remaining :	$67,736
Pavel Novak	$112,500 (2)
Salary Remaining :	$67,736
Logan Stankoven	$112,500 (3)
Salary Remaining :	$67,736
Carter Mazur	$112,500 (2)
Salary Remaining :	$67,736
Mike Sgarbossa	$100,000 (5)
Salary Remaining :	$60,209
Jackson Blake	$95,000 (3)
Salary Remaining :	$57,199
William Trudeau	$93,000 (2)
Salary Remaining :	$55,995
Brendan Gaunce	$90,000 (3)
Salary Remaining :	$54,188
Dakota Mermis	$90,000 (5)
Salary Remaining :	$54,188
James Hamblin	$90,000 (3)
Salary Remaining :	$54,188
Ryan Bednard	$90,000 (1)
Salary Remaining :	$54,188
Nick DeSimone	$90,000 (5)
Salary Remaining :	$54,188
Michael Hutchinson	$90,000 (3)
Salary Remaining :	$54,188
David Spacek	$90,000 (3)
Salary Remaining :	$54,188
Charles Hudon	$89,250 (2)
Salary Remaining :	$53,737
Philip Kemp	$88,000 (1)
Salary Remaining :	$52,984
Rafael Harvey-Pinard	$88,000 (1)
Salary Remaining :	$52,984
Adam Cracknell	$85,000 (1)
Salary Remaining :	$51,178
Total Farm Players	23
Salary Commitment
Year 2024 : $2,410,750
Year 2025 : $1,767,250
Year 2026 : $1,122,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $2,409,688
Year 2025 : $1,766,188
Year 2026 : $1,122,500
Year 2027 : $280,000

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	26
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,034,500
Year to Date Revenue	$30,517,500
Farm
Home Games Left	26
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$450,000
Year to Date Revenue	$6,750,000
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	$34,867,934
Farm Year To Date Expenses	$1,281,664
Pro Salary Cap To Date	$34,072,138
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,897,000
Farm Estimated Season Revenue	$11,700,000
Pro Remaining Season Days	115
Pro Expenses Per Days	$474,366
Pro Estimated Expenses	$54,552,090
Farm Remaining Season Days	115
Farm Expenses Per Days	$16,864
Farm Estimated Expenses	$1,939,360
Estimated Season Expenses	$56,491,450
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	$36,225,348
Projected Bank Account	$44,330,898

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$9,350,000 (2)
-Salary Remaining :	$5,629,581
Jeff Skinner (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$5,418,848
Victor Hedman (1 Way Contract)	$7,875,000 (1)
-Salary Remaining :	$4,741,492
Valeri Nichushkin (1 Way Contract)	$6,125,000 (3)
-Salary Remaining :	$3,687,827
Lawson Crouse (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Jake Walman (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,612,565
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (3)
-Salary Remaining :	$3,085,733
Jason Robertson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,010,471
Mason Marchment (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,709,424
Brandon Carlo (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$2,468,586
Erik Gudbranson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,408,377
Ross Colton (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,107,330
Radek Faksa (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,956,806
Anton Forsberg (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,655,759
Scott Mayfield (1 Way Contract)	$2,654,000 (3)
-Salary Remaining :	$1,597,958
Noel Acciari (1 Way Contract)	$2,300,000 (4)
-Salary Remaining :	$1,384,817
Nico Sturm	$2,000,000 (1)
-Salary Remaining :	$1,204,188
Matty Beniers	$1,750,000 (3)
-Salary Remaining :	$1,053,665
Kyle Burroughs	$1,300,000 (4)
-Salary Remaining :	$782,723
Brock Faber	$1,125,000 (2)
-Salary Remaining :	$677,356
Hunter Shepard	$900,000 (2)
-Salary Remaining :	$541,885
Total Pro Players	21
Salary Commitment
Year 2024 : $88,604,000
Year 2025 : $72,729,000
Year 2026 : $47,854,000
Year 2027 : $19,100,000
Salary Average Commitment
Year 2024 : $88,363,200
Year 2025 : $72,488,200
Year 2026 : $47,613,200
Year 2027 : $19,100,000
Salary Cap with 1 Way Contract
Year 2024 : $88,604,000
Year 2025 : $72,729,000
Year 2026 : $47,854,000
Year 2027 : $19,100,000

Farm Players Salaries
Max Jones	$150,000 (5)
Salary Remaining :	$90,314
Gavin Bayreuther	$125,000 (4)
Salary Remaining :	$75,262
Zach Benson	$125,000 (3)
Salary Remaining :	$75,262
Justin Barron	$125,000 (4)
Salary Remaining :	$75,262
Chase Stillman	$125,000 (3)
Salary Remaining :	$75,262
Ridly Greig	$125,000 (2)
Salary Remaining :	$75,262
Lukas Reichel	$117,500 (5)
Salary Remaining :	$70,746
Tomas Suchanek	$112,500 (2)
Salary Remaining :	$67,736
Magnus Chrona	$112,500 (2)
Salary Remaining :	$67,736
Antti Tuomisto	$112,500 (2)
Salary Remaining :	$67,736
Adam Sýkora	$112,500 (3)
Salary Remaining :	$67,736
Mark Kastelic	$110,000 (1)
Salary Remaining :	$66,230
Mack Guzda	$105,000 (1)
Salary Remaining :	$63,220
Mattias Norlinder	$105,000 (1)
Salary Remaining :	$63,220
Nic Petan	$100,000 (3)
Salary Remaining :	$60,209
Rasmus Kupari	$100,000 (1)
Salary Remaining :	$60,209
Dmitry Kuzmin	$100,000 (3)
Salary Remaining :	$60,209
Jacob Moverare	$93,500 (5)
Salary Remaining :	$56,296
Cale Fleury	$93,500 (1)
Salary Remaining :	$56,296
Jesse Ylönen	$92,500 (2)
Salary Remaining :	$55,694
Lucas Johansen	$90,000 (2)
Salary Remaining :	$54,188
Jeff Malott	$90,000 (1)
Salary Remaining :	$54,188
Jamieson Rees	$90,000 (1)
Salary Remaining :	$54,188
Isaiah Saville	$90,000 (3)
Salary Remaining :	$54,188
Luke Philp	$88,000 (1)
Salary Remaining :	$52,984
Zach Sanford	$88,000 (1)
Salary Remaining :	$52,984
Dominic Toninato	$88,000 (2)
Salary Remaining :	$52,984
Vasili Ponomarev	$85,000 (1)
Salary Remaining :	$51,178
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	$31,740,228	$89,397,500	$602,500	$21,397,500	21	24	45
Boston Bruins	$15,746,892	$89,627,500	$372,500	$21,627,500	21	21	42
Buffalo Sabres	$32,907,315	$77,822,692	$12,177,308	$9,822,692	21	27	48
Calgary Flames	$64,663,743	$87,185,828	$2,814,172	$19,185,828	21	27	48
Carolina Hurricanes	$19,480,065	$81,257,833	$8,742,167	$13,257,833	21	26	47
Chicago Blackhawks	$12,377,063	$84,594,750	$5,405,250	$16,594,750	21	25	46
Colorado Avalanche	$30,066,590	$80,998,948	$9,001,052	$12,998,948	22	27	49
Columbus Blue Jackets	$52,751,250	$88,775,214	$1,224,786	$20,775,214	21	29	50
Dallas Stars	$32,618,106	$89,388,000	$612,000	$21,388,000	23	26	49
Detroit Red Wings	$18,572,261	$84,990,024	$5,009,976	$16,990,024	21	23	44
Edmonton Oilers	$11,396,777	$88,325,750	$1,674,250	$20,325,750	25	25	50
Florida Panthers	$25,220,740	$78,328,999	$11,671,001	$10,328,999	22	27	49
Los Angeles Kings	$33,718,641	$89,869,143	$130,857	$21,869,143	22	29	51
Minnesota Wild	$13,576,844	$87,992,500	$2,007,500	$19,992,500	21	25	46
Montreal Canadiens	$43,886,000	$77,735,025	$12,264,975	$9,735,025	22	29	51
Nashville Predators	$44,412,437	$87,771,250	$2,228,750	$19,771,250	22	27	49
New Jersey Devils	$37,287,972	$88,469,667	$1,530,333	$20,469,667	20	29	49
New York Islanders	$30,718,972	$89,752,500	$247,500	$21,752,500	21	30	51
New York Rangers	$63,258,117	$88,303,166	$1,696,834	$20,303,166	25	24	49
Ottawa Senators	$86,380,132	$88,314,500	$1,685,500	$20,314,500	20	23	43
Philadelphia Flyers	$21,820,778	$87,483,667	$2,516,333	$19,483,667	21	25	46
Pittsburgh Penguins	$45,645,136	$83,770,088	$6,229,912	$15,770,088	22	24	46
San Jose Sharks	$68,670,514	$79,124,165	$10,875,835	$11,124,165	21	27	48
Seattle Kraken	$20,559,523	$88,382,959	$1,617,041	$20,382,959	21	28	49
St. Louis Blues	$24,124,548	$78,454,167	$11,545,833	$10,454,167	20	24	44
Tampa Bay Lightning	$30,941,607	$84,114,151	$5,885,849	$16,114,151	23	26	49
Toronto Maple Leafs	$47,540,962	$78,390,531	$11,609,469	$10,390,531	23	25	48
Utah Hockey Club	$22,820,186	$86,327,666	$3,672,334	$18,327,666	21	25	46
Vancouver Canucks	$69,037,272	$82,962,500	$7,037,500	$14,962,500	24	25	49
Vegas Golden Knights	$22,380,162	$89,884,143	$115,857	$21,884,143	21	28	49
Washington Capitals	$37,147,251	$89,290,357	$709,643	$21,290,357	21	23	44
Winnipeg Jets	$36,225,348	$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 - %