BRHL2 - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,983 - 99.15%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$15,071,350
Farm
Home Games Left	0
Average Attendance - %	2,983 - 99.43%
Average Income per Game	$125,763
Year to Date Revenue	$377,290
Expense
Pro Players Total Salaries	$83,453,800
Farm Players Total Salaries	$1,852,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$43,206,674
Projected Bank Account	$43,206,674

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$15,550,000 (5)
-Salary Remaining :	$3,332,143
Mikko Rantanen (1 Way Contract)	$8,325,000 (1)
-Salary Remaining :	$1,783,929
Erik Karlsson (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$1,714,286
Sebastian Aho (1 Way Contract)	$7,233,300 (1)
-Salary Remaining :	$1,549,993
Evander Kane (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$1,178,571
Justin Faulk (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$964,286
Marc-Edouard Vlasic (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$942,857
Ilya Samsonov (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$900,000
J.T Compher	$4,100,000 (3)
-Salary Remaining :	$878,571
Valeri Nichushkin (1 Way Contract)	$3,150,000 (3)
-Salary Remaining :	$675,000
Roope Hintz (1 Way Contract)	$3,118,500 (1)
-Salary Remaining :	$668,250
Alex Iafallo (1 Way Contract)	$3,055,500 (2)
-Salary Remaining :	$654,750
Joel Edmundson (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$535,714
Alex Newhook	$2,349,000 (1)
-Salary Remaining :	$503,357
Joshua Brown (1 Way Contract)	$1,560,000 (1)
-Salary Remaining :	$334,286
Pierre-edouard Bellemare (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$321,429
Rocco Grimaldi	$1,000,000 (3)
-Salary Remaining :	$214,286
Stuart Skinner	$937,500 (3)
-Salary Remaining :	$200,893
Trevor Lewis	$925,000 (1)
-Salary Remaining :	$198,214
Marcus Johansson	$925,000 (3)
-Salary Remaining :	$198,214
Nick Perbix	$625,000 (1)
-Salary Remaining :	$133,929
Total Pro Players	21
Salary Commitment
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Average Commitment
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000

Farm Players Salaries
Dmitri Voronkov	$150,000 (3)
Salary Remaining :	$32,143
Brayden Pachal	$140,000 (1)
Salary Remaining :	$30,000
Ryan Shea	$130,000 (1)
Salary Remaining :	$27,857
Taro Hirose	$125,000 (3)
Salary Remaining :	$26,786
John Stevens	$105,000 (2)
Salary Remaining :	$22,500
Brandon Biro	$100,000 (1)
Salary Remaining :	$21,429
Louis Domingue	$75,000 (1)
Salary Remaining :	$16,071
Pavol Regenda	$75,000 (2)
Salary Remaining :	$16,071
Maxwell Crozier	$70,000 (3)
Salary Remaining :	$15,000
Farm Player 101	$70,000 (1)
Salary Remaining :	$15,000
Eetu Liukas	$65,000 (3)
Salary Remaining :	$13,929
Axel Jonsson-Fjallby	$65,000 (1)
Salary Remaining :	$13,929
Henrik Tikkanen	$65,000 (3)
Salary Remaining :	$13,929
Reece Newkirk	$62,500 (1)
Salary Remaining :	$13,393
Michael Callahan	$62,500 (1)
Salary Remaining :	$13,393
Eetu Makiniemi	$62,500 (1)
Salary Remaining :	$13,393
Ethan Samson	$60,000 (3)
Salary Remaining :	$12,857
Kim Nousiainen	$60,000 (1)
Salary Remaining :	$12,857
Filip Cederqvist	$60,000 (2)
Salary Remaining :	$12,857
Evan Fitzpatrick	$50,000 (5)
Salary Remaining :	$10,714
Cooper Walker	$50,000 (5)
Salary Remaining :	$10,714
Jett Jones	$50,000 (5)
Salary Remaining :	$10,714
Ryan Sandelin	$50,000 (3)
Salary Remaining :	$10,714
Colton Young	$50,000 (3)
Salary Remaining :	$10,714
Total Farm Players	24
Salary Commitment
Year 2024 : $1,852,500
Year 2025 : $1,025,000
Year 2026 : $785,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,837,500
Year 2025 : $1,010,000
Year 2026 : $770,000
Year 2027 : $150,000

Blackhawks

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

Pro Players Salaries
Alex Killorn (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$1,607,143
Bo Horvat (1 Way Contract)	$7,425,000 (4)
-Salary Remaining :	$1,591,071
Jonathan Marchessault (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$1,553,571
Quinn Hughes (1 Way Contract)	$6,711,750 (1)
-Salary Remaining :	$1,438,232
Sergei Bobrovsky (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$1,392,857
Jaccob Slavin (1 Way Contract)	$6,490,000 (3)
-Salary Remaining :	$1,390,714
Darnell Nurse (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$1,178,571
Sean Couturier	$5,460,000 (1)
-Salary Remaining :	$1,170,000
Rickard Rakell (1 Way Contract)	$4,774,699 (1)
-Salary Remaining :	$1,023,150
Jake Walman (1 Way Contract)	$4,590,000 (5)
-Salary Remaining :	$983,571
Brayden McNabb	$4,000,000 (2)
-Salary Remaining :	$857,143
Nick Foligno (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$814,286
Philipp Grubauer (1 Way Contract)	$3,700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$792,857
Nikita Zaitsev (1 Way Contract)	$3,300,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$707,143
Jean-Gabriel Pageau (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$675,000
Dominik Kubalik (1 Way Contract)	$3,150,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$675,000
Andrew Copp (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$664,286
Jordan Kyrou (1 Way Contract)	$2,772,000 (2)
-Salary Remaining :	$594,000
Connor Ingram	$2,457,000 (5)
-Salary Remaining :	$526,500
Casey Cizikas (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$471,429
Timothy Liljegren (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$375,000
Zach Benson	$1,500,000 (3)
-Salary Remaining :	$321,429
Luke Evangelista	$1,250,000 (2)
-Salary Remaining :	$267,857
Filip Zadina (1 Way Contract)	$1,089,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$233,357
Connor Dewar	$880,000 (3)
-Salary Remaining :	$188,571
Alex Laferriere (1 Way Contract)	$650,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$139,286
Total Pro Players	26
Salary Commitment
Year 2024 : $100,949,449
Year 2025 : $52,503,000
Year 2026 : $38,581,000
Year 2027 : $24,211,000
Salary Average Commitment
Year 2024 : $100,949,449
Year 2025 : $52,503,000
Year 2026 : $38,581,000
Year 2027 : $24,211,000
Salary Cap with 1 Way Contract
Year 2024 : $89,060,449
Year 2025 : $43,914,000
Year 2026 : $33,692,000
Year 2027 : $19,972,000

Farm Players Salaries
Troy Grosenick	$149,500 (1)
Salary Remaining :	$32,036
Carson Meyer	$147,500 (2)
Salary Remaining :	$31,607
Mason Primeau	$140,000 (2)
Salary Remaining :	$30,000
T.J. Tynan	$140,000 (2)
Salary Remaining :	$30,000
Joe Snively	$104,000 (3)
Salary Remaining :	$22,286
Radim Zohorna	$100,750 (3)
Salary Remaining :	$21,589
Christian Fischer	$99,000 (1)
Salary Remaining :	$21,214
Andrew Poturalski	$97,500 (1)
Salary Remaining :	$20,893
Casey Fitzgerald	$97,500 (3)
Salary Remaining :	$20,893
Calle Rosen	$97,500 (1)
Salary Remaining :	$20,893
Egor Afanasyev	$95,000 (1)
Salary Remaining :	$20,357
Grant Hutton	$93,000 (1)
Salary Remaining :	$19,929
Philip Tomasino	$90,000 (1)
Salary Remaining :	$19,286
Arthur Kaliyev	$90,000 (1)
Salary Remaining :	$19,286
James Hamblin	$88,825 (3)
Salary Remaining :	$19,034
Josh Dunne	$85,250 (3)
Salary Remaining :	$18,268
Dennis Gilbert	$82,500 (1)
Salary Remaining :	$17,679
Jan Jenik	$77,500 (3)
Salary Remaining :	$16,607
Ethen Frank	$77,500 (2)
Salary Remaining :	$16,607
Garrett Pilon	$75,000 (2)
Salary Remaining :	$16,071
Pierrick Dube	$70,000 (3)
Salary Remaining :	$15,000
Markus Niemelainen	$70,000 (3)
Salary Remaining :	$15,000
Josh Bloom	$65,000 (3)
Salary Remaining :	$13,929
Danny Zhilkin	$65,000 (3)
Salary Remaining :	$13,929
Nate Sucese	$65,000 (1)
Salary Remaining :	$13,929
Brendan Brisson	$65,000 (2)
Salary Remaining :	$13,929
Jeremie Poirier	$65,000 (2)
Salary Remaining :	$13,929
Karl Henriksson	$65,000 (2)
Salary Remaining :	$13,929
Valtteri Puustinen	$62,500 (1)
Salary Remaining :	$13,393
Matthew Seminoff	$62,500 (3)
Salary Remaining :	$13,393
Brian Halonen	$60,000 (2)
Salary Remaining :	$12,857
Isaac Poulter	$60,000 (3)
Salary Remaining :	$12,857
Rory Kerins	$60,000 (3)
Salary Remaining :	$12,857
Josh Maniscalco	$60,000 (2)
Salary Remaining :	$12,857
Total Farm Players	34
Salary Commitment
Year 2024 : $2,922,825
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,922,825
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0

BlueJackets

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

Pro Players Salaries
Ilya Mikheyev (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$1,017,857
Robby Fabbri (1 Way Contract)	$4,250,000 (5)
-Salary Remaining :	$910,714
Brandon Tanev (1 Way Contract)	$3,307,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$708,643
Connor McMichael	$2,625,000 (5)
-Salary Remaining :	$562,500
Kaapo Kakko (1 Way Contract)	$1,890,000 (1)
-Salary Remaining :	$405,000
Jacob Bryson (1 Way Contract)	$1,850,000 (2)
-Salary Remaining :	$396,429
James Reimer (1 Way Contract)	$1,800,000 (5)
-Salary Remaining :	$385,714
Kiefer Sherwood	$1,750,000 (5)
-Salary Remaining :	$375,000
Nick Blankenburg (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$321,429
Miles Wood (1 Way Contract)	$1,500,000 (5)
-Salary Remaining :	$321,429
Victor Olofsson (1 Way Contract)	$1,500,000 (5)
-Salary Remaining :	$321,429
Anton Forsberg	$1,450,000 (4)
-Salary Remaining :	$310,714
Darren Raddysh	$1,365,000 (4)
-Salary Remaining :	$292,500
Justin Barron	$1,150,000 (1)
-Salary Remaining :	$246,429
Scott Perunovich	$1,000,000 (1)
-Salary Remaining :	$214,286
Tyson Foerster	$950,000 (2)
-Salary Remaining :	$203,571
Marat Khusnutdinov	$875,000 (3)
-Salary Remaining :	$187,500
Tanner Jeannot	$870,000 (1)
-Salary Remaining :	$186,429
Jacob Moverare	$852,500 (3)
-Salary Remaining :	$182,679
Fabian Zetterlund	$750,000 (2)
-Salary Remaining :	$160,714
Brandon Gignac	$700,000 (1)
-Salary Remaining :	$150,000
Emil Martinsen Lilleberg	$650,000 (3)
-Salary Remaining :	$139,286
Kasimir Kaskisuo	$600,000 (5)
-Salary Remaining :	$128,571
Isaak Phillips	$600,000 (1)
-Salary Remaining :	$128,571
Total Pro Players	24
Salary Commitment
Year 2024 : $38,534,500
Year 2025 : $32,324,500
Year 2026 : $27,274,500
Year 2027 : $20,147,000
Salary Average Commitment
Year 2024 : $38,534,500
Year 2025 : $32,324,500
Year 2026 : $27,274,500
Year 2027 : $20,147,000
Salary Cap with 1 Way Contract
Year 2024 : $35,227,500
Year 2025 : $29,017,500
Year 2026 : $23,967,500
Year 2027 : $16,840,000

Farm Players Salaries
Mason Morelli	$100,750 (3)
Salary Remaining :	$21,589
Evan Cormier	$100,000 (5)
Salary Remaining :	$21,429
Joe Hicketts	$93,000 (2)
Salary Remaining :	$19,929
Brady Keeper	$93,000 (2)
Salary Remaining :	$19,929
Mike Vecchione	$90,000 (3)
Salary Remaining :	$19,286
Cameron Crotty	$85,250 (3)
Salary Remaining :	$18,268
Cam Dineen	$85,250 (2)
Salary Remaining :	$18,268
Reid Schaefer	$80,000 (3)
Salary Remaining :	$17,143
Erik Middendorf	$80,000 (5)
Salary Remaining :	$17,143
Mackie Samoskevich	$80,000 (3)
Salary Remaining :	$17,143
Calle Clang	$80,000 (3)
Salary Remaining :	$17,143
Jacob Larsson	$77,500 (1)
Salary Remaining :	$16,607
Zack MacEwen	$77,500 (1)
Salary Remaining :	$16,607
Owen Sillinger	$75,000 (3)
Salary Remaining :	$16,071
Mathias Emilio Pettersen	$70,000 (2)
Salary Remaining :	$15,000
Tanner Dickinson	$67,500 (3)
Salary Remaining :	$14,464
Colton Dach	$65,000 (3)
Salary Remaining :	$13,929
Cole McWard	$65,000 (3)
Salary Remaining :	$13,929
Sean Farrell	$65,000 (3)
Salary Remaining :	$13,929
Arvid Holm	$62,500 (1)
Salary Remaining :	$13,393
Tommy Miller	$50,000 (4)
Salary Remaining :	$10,714
Kevin Gravel	$50,000 (2)
Salary Remaining :	$10,714
Jake Gaudet	$50,000 (3)
Salary Remaining :	$10,714
Drew Callin	$50,000 (3)
Salary Remaining :	$10,714
Gustav Grigals	$50,000 (3)
Salary Remaining :	$10,714
Graham Slaggert	$50,000 (4)
Salary Remaining :	$10,714
Total Farm Players	26
Salary Commitment
Year 2024 : $1,892,250
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $1,892,250
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000

Blues

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

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$11,650,000 (4)
-Salary Remaining :	$2,496,429
Anders Lee (1 Way Contract)	$8,750,000 (1)
-Salary Remaining :	$1,875,000
Jake Guentzel (1 Way Contract)	$8,100,000 (4)
-Salary Remaining :	$1,735,714
Derek Forbort (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$1,125,000
Tristan Jarry (1 Way Contract)	$4,410,000 (3)
-Salary Remaining :	$945,000
Ryan Strome (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$900,000
Noah Dobson (1 Way Contract)	$4,025,000 (4)
-Salary Remaining :	$862,500
Teddy Blueger (1 Way Contract)	$4,000,500 (4)
-Salary Remaining :	$857,250
Darcy Kuemper (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$803,571
Gustav Forsling	$3,600,001 (5)
-Salary Remaining :	$771,429
Mario Ferraro (1 Way Contract)	$3,241,667 (3)
-Salary Remaining :	$694,643
Nic Dowd (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$642,857
Eetu Luostarinen (1 Way Contract)	$1,650,000 (2)
-Salary Remaining :	$353,571
Brandon Hagel (1 Way Contract)	$1,650,000 (3)
-Salary Remaining :	$353,571
Cole Guttman	$1,250,000 (2)
-Salary Remaining :	$267,857
Parker Wotherspoon	$906,250 (2)
-Salary Remaining :	$194,196
Jack Quinn	$900,000 (1)
-Salary Remaining :	$192,857
Rasmus Ristolainen	$900,000 (5)
-Salary Remaining :	$192,857
Julien Gauthier	$893,550 (1)
-Salary Remaining :	$191,475
Tyler Tucker	$880,000 (4)
-Salary Remaining :	$188,571
Alexander Alexeyev	$863,333 (2)
-Salary Remaining :	$185,000
Jaret Anderson-Dolan	$750,000 (2)
-Salary Remaining :	$160,714
Total Pro Players	22
Salary Commitment
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501
Salary Average Commitment
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501
Salary Cap with 1 Way Contract
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501

Farm Players Salaries
Anthony Angello	$100,750 (3)
Salary Remaining :	$21,589
Rhett Gardner	$100,750 (3)
Salary Remaining :	$21,589
Hudson Fasching	$93,000 (2)
Salary Remaining :	$19,929
Victor Soderstrom	$90,000 (1)
Salary Remaining :	$19,286
Ryan Suzuki	$86,333 (3)
Salary Remaining :	$18,500
Cole Koepke	$77,500 (2)
Salary Remaining :	$16,607
Tanner Kaspick	$74,250 (2)
Salary Remaining :	$15,911
Farm Goalie 1	$70,000 (1)
Salary Remaining :	$15,000
Ryder Rolston	$70,000 (3)
Salary Remaining :	$15,000
Michal Teply	$70,000 (3)
Salary Remaining :	$15,000
Jared Moe	$67,500 (3)
Salary Remaining :	$14,464
Lucas Johansen	$67,500 (1)
Salary Remaining :	$14,464
Waltteri Merela	$67,500 (3)
Salary Remaining :	$14,464
Caedan Bankier	$65,000 (3)
Salary Remaining :	$13,929
Jayden Grubbe	$65,000 (3)
Salary Remaining :	$13,929
Riley Kidney	$65,000 (1)
Salary Remaining :	$13,929
Quinn Schmiemann	$65,000 (2)
Salary Remaining :	$13,929
Brad Hunt	$65,000 (2)
Salary Remaining :	$13,929
Michael Houser	$65,000 (2)
Salary Remaining :	$13,929
Max Sasson	$65,000 (3)
Salary Remaining :	$13,929
Luke Henman	$62,500 (1)
Salary Remaining :	$13,393
Alex Green	$60,000 (1)
Salary Remaining :	$12,857
Justin Addamo	$50,000 (2)
Salary Remaining :	$10,714
Nolan Yaremko	$50,000 (3)
Salary Remaining :	$10,714
Brad Malone	$50,000 (3)
Salary Remaining :	$10,714
Aaron Ness	$50,000 (3)
Salary Remaining :	$10,714
Dawson Barteaux	$50,000 (3)
Salary Remaining :	$10,714
Total Farm Players	27
Salary Commitment
Year 2024 : $1,862,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,862,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Bank Center
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,960 - 98.02%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$19,377,450
Farm
Home Games Left	0
Average Attendance - %	2,960 - 98.68%
Average Income per Game	$124,581
Year to Date Revenue	$373,744
Expense
Pro Players Total Salaries	$87,483,250
Farm Players Total Salaries	$2,213,012
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$18,191,098
Projected Bank Account	$18,191,098

Pro Players Salaries
David Pastrnak (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$1,671,429
Tomas Hertl (1 Way Contract)	$7,593,750 (3)
-Salary Remaining :	$1,627,232
Jason Robertson (1 Way Contract)	$7,362,500 (1)
-Salary Remaining :	$1,577,679
Juuse Saros (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$1,446,429
Vincent Trocheck (1 Way Contract)	$6,412,500 (3)
-Salary Remaining :	$1,374,107
Seth Jones (1 Way Contract)	$6,318,000 (2)
-Salary Remaining :	$1,353,857
Artturi Lehkonen (1 Way Contract)	$6,075,000 (5)
-Salary Remaining :	$1,301,786
Pavel Buchnevich (1 Way Contract)	$4,870,500 (3)
-Salary Remaining :	$1,043,679
Devon Toews (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$1,017,857
Filip Hronek (1 Way Contract)	$4,356,000 (1)
-Salary Remaining :	$933,429
Jake Oettinger (1 Way Contract)	$3,960,000 (3)
-Salary Remaining :	$848,571
Brady Skjei (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$664,286
Erik Haula (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$589,286
Lucas Raymond (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$482,143
Ilya Lyubushkin (1 Way Contract)	$1,990,000 (2)
-Salary Remaining :	$426,429
Matthew Poitras (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$321,429
Cole Sillinger (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$321,429
Owen Tippett	$1,485,000 (3)
-Salary Remaining :	$318,214
Cody Ceci	$1,462,500 (2)
-Salary Remaining :	$313,393
Connor Clifton	$1,350,000 (4)
-Salary Remaining :	$289,286
Barclay Goodrow	$1,165,500 (2)
-Salary Remaining :	$249,750
Trent Frederic	$1,039,500 (2)
-Salary Remaining :	$222,750
Michael McCarron	$900,000 (1)
-Salary Remaining :	$192,857
Joey Anderson	$742,500 (2)
-Salary Remaining :	$159,107
Total Pro Players	24
Salary Commitment
Year 2024 : $87,483,250
Year 2025 : $71,114,750
Year 2026 : $63,643,750
Year 2027 : $26,775,000
Salary Average Commitment
Year 2024 : $87,483,250
Year 2025 : $71,114,750
Year 2026 : $55,646,750
Year 2027 : $22,025,000
Salary Cap with 1 Way Contract
Year 2024 : $85,983,250
Year 2025 : $69,614,750
Year 2026 : $54,146,750
Year 2027 : $22,025,000

Farm Players Salaries
Ross Johnston	$132,000 (1)
Salary Remaining :	$28,286
Wilmer Skoog	$130,000 (5)
Salary Remaining :	$27,857
Matthew Coronato	$125,000 (3)
Salary Remaining :	$26,786
Jeremy Brodeur	$98,000 (5)
Salary Remaining :	$21,000
Jordan Gross	$90,000 (5)
Salary Remaining :	$19,286
Cameron Butler	$89,438 (5)
Salary Remaining :	$19,165
Brett Kemp	$85,500 (4)
Salary Remaining :	$18,321
Cory Conacher	$85,000 (3)
Salary Remaining :	$18,214
Jean-Luc Foudy	$85,000 (1)
Salary Remaining :	$18,214
Adam Beckman	$84,375 (5)
Salary Remaining :	$18,080
Karson Kuhlman	$83,700 (2)
Salary Remaining :	$17,936
Brandon Baddock	$82,500 (5)
Salary Remaining :	$17,679
Jacob Doty	$80,000 (3)
Salary Remaining :	$17,143
Maxwell Willman	$77,500 (1)
Salary Remaining :	$16,607
Lleyton Moore	$75,000 (5)
Salary Remaining :	$16,071
Antti Tuomisto	$75,000 (3)
Salary Remaining :	$16,071
Wyatt Aamodt	$70,000 (4)
Salary Remaining :	$15,000
Nick Abruzzese	$70,000 (2)
Salary Remaining :	$15,000
Sam Jardine	$70,000 (5)
Salary Remaining :	$15,000
Gavin Hain	$65,000 (4)
Salary Remaining :	$13,929
Emil Andrae	$65,000 (2)
Salary Remaining :	$13,929
Dmitri Osipov	$60,000 (1)
Salary Remaining :	$12,857
Nikita Pavlychev	$60,000 (1)
Salary Remaining :	$12,857
Wyatt Kalynuk	$60,000 (1)
Salary Remaining :	$12,857
Mark Sinclair	$60,000 (2)
Salary Remaining :	$12,857
Jaxsen Wiebe	$55,000 (5)
Salary Remaining :	$11,786
Kevin Wall	$50,000 (4)
Salary Remaining :	$10,714
Steven Santini	$50,000 (4)
Salary Remaining :	$10,714
Total Farm Players	28
Salary Commitment
Year 2024 : $2,213,013
Year 2025 : $1,738,513
Year 2026 : $1,459,813
Year 2027 : $1,094,813
Salary Average Commitment
Year 2024 : $2,213,013
Year 2025 : $1,738,513
Year 2026 : $1,459,813
Year 2027 : $1,094,813

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 99.99%
Farm Level 2:	1000 - $15 - 1,000 - 99.96%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,999 - 99.98%
Average Income per Game	$126,626
Year to Date Revenue	$886,379
Expense
Pro Players Total Salaries	$35,948,550
Farm Players Total Salaries	$1,600,700
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,443,873
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$6,330,499
Projected Bank Account	$6,330,499

Pro Players Salaries
Damon Severson (1 Way Contract)	$5,625,000 (4)
-Salary Remaining :	$1,205,357
Connor Brown (1 Way Contract)	$4,860,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,041,429
Antti Raanta (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$642,857
Dante Fabbro (1 Way Contract)	$2,160,000 (1)
-Salary Remaining :	$462,857
Travis Hamonic (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$428,571
William Carrier (1 Way Contract)	$1,816,667 (2)
-Salary Remaining :	$389,286
Oskar Sundqvist (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$321,429
Tyson Feist	$1,499,999 (5)
-Salary Remaining :	$321,428
Parker Kelly	$1,475,000 (1)
-Salary Remaining :	$316,071
Brett Kulak	$1,450,000 (2)
-Salary Remaining :	$310,714
Brett Sutter	$1,400,000 (5)
-Salary Remaining :	$300,000
Zach Bogosian	$950,000 (3)
-Salary Remaining :	$203,571
Anders Bjork (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$192,857
Alexander Nylander	$865,384 (1)
-Salary Remaining :	$185,439
Alex Lyon	$800,000 (2)
-Salary Remaining :	$171,429
Alex Nedeljkovic	$796,500 (2)
-Salary Remaining :	$170,679
Jordan Harris	$750,000 (1)
-Salary Remaining :	$160,714
Noah Cates	$750,000 (1)
-Salary Remaining :	$160,714
Curtis Lazar	$700,000 (5)
-Salary Remaining :	$150,000
Linus Karlsson	$650,000 (2)
-Salary Remaining :	$139,286
Mitch McLain	$500,000 (5)
-Salary Remaining :	$107,143
Mark Duarte	$500,000 (5)
-Salary Remaining :	$107,143
Kale Kessy	$500,000 (3)
-Salary Remaining :	$107,143
Sam Bitten	$500,000 (5)
-Salary Remaining :	$107,143
Total Pro Players	24
Salary Commitment
Year 2024 : $35,948,550
Year 2025 : $26,048,166
Year 2026 : $20,534,999
Year 2027 : $12,724,999
Salary Average Commitment
Year 2024 : $35,948,550
Year 2025 : $26,048,166
Year 2026 : $20,534,999
Year 2027 : $12,724,999
Salary Cap with 1 Way Contract
Year 2024 : $25,688,550
Year 2025 : $19,688,166
Year 2026 : $14,174,999
Year 2027 : $12,724,999

Farm Players Salaries
Kevin Rooney	$140,000 (1)
Salary Remaining :	$30,000
Cole Bardreau	$140,000 (5)
Salary Remaining :	$30,000
Brogan Rafferty	$102,500 (4)
Salary Remaining :	$21,964
Travis Boyd	$101,250 (3)
Salary Remaining :	$21,696
Mason Lohrei	$100,000 (3)
Salary Remaining :	$21,429
Chris Driedger	$99,450 (1)
Salary Remaining :	$21,311
Dysin Mayo	$85,500 (1)
Salary Remaining :	$18,321
Jake Christiansen	$77,500 (1)
Salary Remaining :	$16,607
Jayden Struble	$75,000 (3)
Salary Remaining :	$16,071
Austin Strand	$74,500 (1)
Salary Remaining :	$15,964
Antonio Stranges	$70,000 (3)
Salary Remaining :	$15,000
Jan Mysak	$70,000 (2)
Salary Remaining :	$15,000
Riley Sutter	$65,000 (2)
Salary Remaining :	$13,929
Mackenzie MacEachern	$50,000 (5)
Salary Remaining :	$10,714
Kevin Shattenkirk	$50,000 (5)
Salary Remaining :	$10,714
Phillip Di Giuseppe	$50,000 (5)
Salary Remaining :	$10,714
Michael Sgarbossa	$50,000 (3)
Salary Remaining :	$10,714
Matt Irwin	$50,000 (3)
Salary Remaining :	$10,714
Josh Currie	$50,000 (5)
Salary Remaining :	$10,714
Peter Holland	$50,000 (5)
Salary Remaining :	$10,714
Lucas Condotta	$50,000 (4)
Salary Remaining :	$10,714
Total Farm Players	21
Salary Commitment
Year 2024 : $1,600,700
Year 2025 : $1,123,750
Year 2026 : $988,750
Year 2027 : $542,500
Salary Average Commitment
Year 2024 : $1,600,700
Year 2025 : $1,123,750
Year 2026 : $988,750
Year 2027 : $542,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,998 - 99.92%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$6,459,150
Farm
Home Games Left	0
Average Attendance - %	2,998 - 99.95%
Average Income per Game	$126,569
Year to Date Revenue	$1,139,120
Expense
Pro Players Total Salaries	$78,990,052
Farm Players Total Salaries	$2,065,674
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$25,782,519
Projected Bank Account	$25,782,519

Pro Players Salaries
Nazem Kadri (1 Way Contract)	$8,300,000 (3)
-Salary Remaining :	$1,778,571
Claude Giroux (1 Way Contract)	$7,800,000 (1)
-Salary Remaining :	$1,671,429
Vince Dunn (1 Way Contract)	$7,350,000 (1)
-Salary Remaining :	$1,575,000
Andrei Kuzmenko (1 Way Contract)	$6,930,000 (4)
-Salary Remaining :	$1,485,000
Thatcher Demko	$6,900,000 (5)
-Salary Remaining :	$1,478,571
Lawson Crouse (1 Way Contract)	$4,300,000 (1)
-Salary Remaining :	$921,429
Mattias Samuelsson	$4,264,285 (4)
-Salary Remaining :	$913,775
Olli Maatta (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$900,000
Carson Soucy (1 Way Contract)	$3,950,000 (4)
-Salary Remaining :	$846,429
Phillip Danault (1 Way Contract)	$3,885,000 (1)
-Salary Remaining :	$832,500
Jordan Martinook (1 Way Contract)	$2,520,000 (1)
-Salary Remaining :	$540,000
Calvin De Haan (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$450,000
Jack Roslovic (1 Way Contract)	$2,010,642 (2)
-Salary Remaining :	$430,852
Alexander Kerfoot (1 Way Contract)	$1,890,000 (1)
-Salary Remaining :	$405,000
Pius Suter (1 Way Contract)	$1,872,000 (3)
-Salary Remaining :	$401,143
Mark Giordano	$1,450,000 (2)
-Salary Remaining :	$310,714
Matthew Boldy	$1,450,000 (1)
-Salary Remaining :	$310,714
Nils Hoglander (1 Way Contract)	$1,375,000 (5)
-Salary Remaining :	$294,643
Anthony Stolarz	$1,300,000 (2)
-Salary Remaining :	$278,571
Ethan Bear (1 Way Contract)	$1,300,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$278,571
Kevin Stenlund	$1,155,000 (1)
-Salary Remaining :	$247,500
Niko Mikkola	$1,063,125 (3)
-Salary Remaining :	$227,813
Colton Sissons	$925,000 (3)
-Salary Remaining :	$198,214
Spencer Stastney	$700,000 (2)
-Salary Remaining :	$150,000
Total Pro Players	24
Salary Commitment
Year 2024 : $78,990,052
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285
Salary Average Commitment
Year 2024 : $77,047,552
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285
Salary Cap with 1 Way Contract
Year 2024 : $77,690,052
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285

Farm Players Salaries
Kevin Korchinski	$150,000 (3)
Salary Remaining :	$32,143
Riley Nash	$149,900 (2)
Salary Remaining :	$32,121
Justin Richards	$130,000 (1)
Salary Remaining :	$27,857
Vasily Podkolzin	$125,000 (1)
Salary Remaining :	$26,786
Cody Glass	$100,524 (3)
Salary Remaining :	$21,541
Patrick Brown	$100,000 (1)
Salary Remaining :	$21,429
Matthew Highmore	$85,250 (1)
Salary Remaining :	$18,268
Eric Comrie	$84,000 (2)
Salary Remaining :	$18,000
Jack Rathbone	$80,750 (1)
Salary Remaining :	$17,304
Roby Jarventie	$75,000 (1)
Salary Remaining :	$16,071
Ashton Sautner	$75,000 (1)
Salary Remaining :	$16,071
Wyatt Kaiser	$70,000 (3)
Salary Remaining :	$15,000
Leo Loof	$70,000 (3)
Salary Remaining :	$15,000
Jett Woo	$65,250 (1)
Salary Remaining :	$13,982
Tucker Robertson	$65,000 (3)
Salary Remaining :	$13,929
Jordan Papirny	$60,000 (2)
Salary Remaining :	$12,857
Logan Shaw	$60,000 (3)
Salary Remaining :	$12,857
Brett Budgell	$60,000 (4)
Salary Remaining :	$12,857
Colin Felix	$60,000 (5)
Salary Remaining :	$12,857
Jordan Oesterle	$60,000 (4)
Salary Remaining :	$12,857
Alex Gallant	$60,000 (1)
Salary Remaining :	$12,857
Zach Metsa	$60,000 (3)
Salary Remaining :	$12,857
Justin Dowling	$60,000 (3)
Salary Remaining :	$12,857
Ludovic Waeber	$60,000 (2)
Salary Remaining :	$12,857
Cristiano DiGiacinto	$50,000 (1)
Salary Remaining :	$10,714
Tanner Fritz	$50,000 (4)
Salary Remaining :	$10,714
Total Farm Players	26
Salary Commitment
Year 2024 : $2,065,674
Year 2025 : $1,219,424
Year 2026 : $865,524
Year 2027 : $230,000
Salary Average Commitment
Year 2024 : $2,065,674
Year 2025 : $1,219,424
Year 2026 : $865,524
Year 2027 : $230,000

Capitals

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

Pro Players Salaries
Jacob Trouba (1 Way Contract)	$10,800,000 (2)
-Salary Remaining :	$2,314,286
Adin Hill (1 Way Contract)	$6,857,500 (4)
-Salary Remaining :	$1,469,464
Seth Jarvis	$6,315,000 (1)
-Salary Remaining :	$1,353,214
Carter Verhaeghe (1 Way Contract)	$5,831,334 (4)
-Salary Remaining :	$1,249,572
Christian Dvorak (1 Way Contract)	$5,337,500 (2)
-Salary Remaining :	$1,143,750
Trevor Zegras	$5,170,000 (1)
-Salary Remaining :	$1,107,857
Adam Larsson (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$814,286
Chandler Stephenson (1 Way Contract)	$3,712,500 (3)
-Salary Remaining :	$795,536
Robert Thomas (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$750,000
Ryan Lindgren (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$707,143
Frederick Gaudreau (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$642,857
Frank Vatrano (1 Way Contract)	$2,964,000 (1)
-Salary Remaining :	$635,143
Adrian Kempe (1 Way Contract)	$1,980,000 (1)
-Salary Remaining :	$424,286
Scott Laughton (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$407,143
Morgan Geekie (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$321,429
Cole Smith	$1,498,000 (5)
-Salary Remaining :	$321,000
Jalen Chatfield	$1,141,000 (5)
-Salary Remaining :	$244,500
Jeremy Lauzon	$935,000 (1)
-Salary Remaining :	$200,357
Calvin Pickard	$900,000 (4)
-Salary Remaining :	$192,857
Simon Benoit	$822,500 (3)
-Salary Remaining :	$176,250
Zachary Jones	$812,500 (3)
-Salary Remaining :	$174,107
Arvid Soderblom	$650,000 (2)
-Salary Remaining :	$139,286
Pontus Holmberg	$650,000 (2)
-Salary Remaining :	$139,286
Total Pro Players	23
Salary Commitment
Year 2024 : $73,376,834
Year 2025 : $54,912,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834
Salary Average Commitment
Year 2024 : $73,376,834
Year 2025 : $53,012,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834
Salary Cap with 1 Way Contract
Year 2024 : $73,376,834
Year 2025 : $53,012,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834

Farm Players Salaries
Ben Kraws	$130,100 (3)
Salary Remaining :	$27,879
Nikolai Knyzhov	$124,750 (2)
Salary Remaining :	$26,732
Dylan Gambrell	$111,267 (3)
Salary Remaining :	$23,843
Andreas Englund	$100,583 (3)
Salary Remaining :	$21,554
Connor Mackey	$92,833 (3)
Salary Remaining :	$19,893
Maxime Comtois	$85,083 (3)
Salary Remaining :	$18,232
Arnaud Durandeau	$83,487 (2)
Salary Remaining :	$17,890
Sean Day	$82,500 (1)
Salary Remaining :	$17,679
Keaton Middleton	$82,167 (2)
Salary Remaining :	$17,607
Nikolas Matinpalo	$80,000 (2)
Salary Remaining :	$17,143
Hunter McDonald	$80,000 (3)
Salary Remaining :	$17,143
Parker Ford	$80,000 (3)
Salary Remaining :	$17,143
Justin Hryckowian	$80,000 (3)
Salary Remaining :	$17,143
Lucas Carlsson	$77,250 (2)
Salary Remaining :	$16,554
Mitchell Chaffee	$77,250 (2)
Salary Remaining :	$16,554
Luke Krys	$75,000 (3)
Salary Remaining :	$16,071
Cole Krygier	$75,000 (3)
Salary Remaining :	$16,071
Jeremie Bucheler	$75,000 (3)
Salary Remaining :	$16,071
Drew Commesso	$75,000 (3)
Salary Remaining :	$16,071
Milos Kelemen	$75,000 (2)
Salary Remaining :	$16,071
Patrick Giles	$70,000 (1)
Salary Remaining :	$15,000
Hugo Alnefelt	$70,000 (2)
Salary Remaining :	$15,000
Dylan Garand	$70,000 (2)
Salary Remaining :	$15,000
Daniil Gushchin	$70,000 (2)
Salary Remaining :	$15,000
Dino Kambeitz	$66,000 (3)
Salary Remaining :	$14,143
Brett Berard	$65,000 (3)
Salary Remaining :	$13,929
Maxence Guenette	$65,000 (1)
Salary Remaining :	$13,929
Dennis Hildeby	$65,000 (3)
Salary Remaining :	$13,929
Bogdan Trineyev	$60,000 (3)
Salary Remaining :	$12,857
Luka Profaca	$60,000 (2)
Salary Remaining :	$12,857
Vincent Sevigny	$60,000 (1)
Salary Remaining :	$12,857
Olof Lindbom	$60,000 (3)
Salary Remaining :	$12,857
Brandon Scanlin	$50,000 (1)
Salary Remaining :	$10,714
Damien Giroux	$50,000 (1)
Salary Remaining :	$10,714
Total Farm Players	34
Salary Commitment
Year 2024 : $2,623,270
Year 2025 : $2,245,770
Year 2026 : $1,375,866
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,623,270
Year 2025 : $2,245,770
Year 2026 : $1,375,866
Year 2027 : $0

Devils

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

Pro Players Salaries
Tim Stutzle (1 Way Contract)	$9,393,750 (5)
-Salary Remaining :	$2,012,946
Dougie Hamilton (1 Way Contract)	$7,762,500 (2)
-Salary Remaining :	$1,663,393
Tyler Myers (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$1,392,857
Jacob Markstrom (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$1,285,714
Sam Bennett (1 Way Contract)	$5,499,999 (5)
-Salary Remaining :	$1,178,571
Jan Rutta (1 Way Contract)	$5,300,000 (3)
-Salary Remaining :	$1,135,714
Adam Henrique (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$1,071,429
MacKenzie Weegar (1 Way Contract)	$4,387,500 (3)
-Salary Remaining :	$940,179
Joel Armia (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$857,143
David Rittich (1 Way Contract)	$3,465,000 (1)
-Salary Remaining :	$742,500
Kasperi Kapanen (1 Way Contract)	$3,168,000 (2)
-Salary Remaining :	$678,857
Troy Stecher (1 Way Contract)	$2,487,750 (1)
-Salary Remaining :	$533,089
Ryan Suter (1 Way Contract)	$1,850,000 (2)
-Salary Remaining :	$396,429
Dylan Guenther (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$375,000
Radek Faksa (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$321,429
Mark Jankowski	$1,095,000 (3)
-Salary Remaining :	$234,643
Jake Neighbours	$1,000,000 (2)
-Salary Remaining :	$214,286
Chad Ruhwedel	$1,000,000 (2)
-Salary Remaining :	$214,286
Rafael Harvey-Pinard	$990,000 (2)
-Salary Remaining :	$212,143
Adam Gaudette	$916,667 (1)
-Salary Remaining :	$196,429
Justin Brazeau	$907,500 (5)
-Salary Remaining :	$194,464
Kyle Burroughs	$900,000 (2)
-Salary Remaining :	$192,857
Aliaksei Protas	$700,000 (1)
-Salary Remaining :	$150,000
Total Pro Players	23
Salary Commitment
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249
Salary Average Commitment
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249
Salary Cap with 1 Way Contract
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249

Farm Players Salaries
Sebastian AhoD	$145,000 (1)
Salary Remaining :	$31,071
Alex Limoges	$130,000 (1)
Salary Remaining :	$27,857
Erik Kallgren	$125,000 (1)
Salary Remaining :	$26,786
Christian Wolanin	$100,750 (2)
Salary Remaining :	$21,589
Adam Erne	$100,000 (4)
Salary Remaining :	$21,429
Jakob Pelletier	$100,000 (1)
Salary Remaining :	$21,429
Hardy Haman Aktell	$100,000 (5)
Salary Remaining :	$21,429
Nick DeSimone	$90,800 (2)
Salary Remaining :	$19,457
Bobby Brink	$90,000 (1)
Salary Remaining :	$19,286
Nathan Smith	$90,000 (1)
Salary Remaining :	$19,286
Kale Clague	$83,738 (1)
Salary Remaining :	$17,944
Mark Kastelic	$83,100 (4)
Salary Remaining :	$17,807
Calen Addison	$82,500 (1)
Salary Remaining :	$17,679
Matt Luff	$82,500 (2)
Salary Remaining :	$17,679
Akito Hirose	$80,000 (1)
Salary Remaining :	$17,143
William Lockwood	$77,500 (2)
Salary Remaining :	$16,607
Joel Blomqvist	$75,000 (3)
Salary Remaining :	$16,071
Connor Carrick	$75,000 (2)
Salary Remaining :	$16,071
Michael DiPietro	$70,000 (1)
Salary Remaining :	$15,000
Mathias Laferriere	$65,000 (1)
Salary Remaining :	$13,929
Zach Aston-Reese	$65,000 (5)
Salary Remaining :	$13,929
Jimmy Huntington	$65,000 (2)
Salary Remaining :	$13,929
Arshdeep Bains	$65,000 (2)
Salary Remaining :	$13,929
Greg Meireles	$62,500 (1)
Salary Remaining :	$13,393
Aidan McDonough	$60,000 (1)
Salary Remaining :	$12,857
Ondrej Pavel	$60,000 (3)
Salary Remaining :	$12,857
Ryan McGregor	$60,000 (1)
Salary Remaining :	$12,857
Riley Damiani	$60,000 (1)
Salary Remaining :	$12,857
Mitchell Hoelscher	$60,000 (2)
Salary Remaining :	$12,857
Cole Schwindt	$60,000 (1)
Salary Remaining :	$12,857
Jagger Joshua	$50,000 (5)
Salary Remaining :	$10,714
Total Farm Players	31
Salary Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100
Salary Average Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100

Ducks

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

Pro Players Salaries
Victor Hedman (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$2,571,429
Andrei Svechnikov (1 Way Contract)	$7,362,500 (1)
-Salary Remaining :	$1,577,679
Jakob Silfverberg (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$1,071,429
Jesper Fast (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$675,000
Colin Miller (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$589,286
Ondrej Palat (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$535,714
Leo Carlsson	$2,000,000 (3)
-Salary Remaining :	$428,571
Pavel Mintyukov	$2,000,000 (3)
-Salary Remaining :	$428,571
Tomas Tatar	$1,499,999 (5)
-Salary Remaining :	$321,428
Jake Allen	$1,495,000 (3)
-Salary Remaining :	$320,357
Ryan Reaves	$1,400,000 (5)
-Salary Remaining :	$300,000
Anson Thornton	$1,400,000 (5)
-Salary Remaining :	$300,000
Corey Perry	$1,400,000 (5)
-Salary Remaining :	$300,000
Simon Nemec	$1,250,000 (2)
-Salary Remaining :	$267,857
Conor Timmins	$1,089,000 (3)
-Salary Remaining :	$233,357
Jack Drury	$1,000,000 (1)
-Salary Remaining :	$214,286
Olen Zellweger	$800,000 (3)
-Salary Remaining :	$171,429
Alexey Toropchenko	$750,000 (1)
-Salary Remaining :	$160,714
Alex Petrovic	$700,000 (2)
-Salary Remaining :	$150,000
Chris Wagner	$600,000 (1)
-Salary Remaining :	$128,571
Nikita Okhotiuk	$600,000 (1)
-Salary Remaining :	$128,571
Kurtis MacDermid	$500,000 (3)
-Salary Remaining :	$107,143
Joseph Blandisi	$500,000 (4)
-Salary Remaining :	$107,143
Total Pro Players	23
Salary Commitment
Year 2024 : $51,746,499
Year 2025 : $35,533,999
Year 2026 : $16,583,999
Year 2027 : $8,699,999
Salary Average Commitment
Year 2024 : $50,751,499
Year 2025 : $34,538,999
Year 2026 : $15,588,999
Year 2027 : $8,699,999
Salary Cap with 1 Way Contract
Year 2024 : $51,746,499
Year 2025 : $35,533,999
Year 2026 : $16,583,999
Year 2027 : $8,699,999

Farm Players Salaries
Jacob Perreault	$150,000 (1)
Salary Remaining :	$32,143
Jamieson Rees	$150,000 (1)
Salary Remaining :	$32,143
Gabriel Dumont	$140,000 (2)
Salary Remaining :	$30,000
Keith Kinkaid	$140,000 (2)
Salary Remaining :	$30,000
Dalton Smith	$120,000 (5)
Salary Remaining :	$25,714
Trevor Carrick	$97,500 (2)
Salary Remaining :	$20,893
Nathan Bastian	$82,129 (1)
Salary Remaining :	$17,599
Chase Stillman	$80,000 (3)
Salary Remaining :	$17,143
Anthony Vincent	$70,000 (2)
Salary Remaining :	$15,000
Sasha Pastujov	$70,000 (3)
Salary Remaining :	$15,000
Travis Howe	$70,000 (5)
Salary Remaining :	$15,000
Cole Cassels	$70,000 (4)
Salary Remaining :	$15,000
Farm Goalie 46	$70,000 (1)
Salary Remaining :	$15,000
Farm Goalie 21	$70,000 (1)
Salary Remaining :	$15,000
Scott Sabourin	$70,000 (5)
Salary Remaining :	$15,000
Ethan Del Mastro	$65,000 (3)
Salary Remaining :	$13,929
Brennan Saulnier	$60,000 (2)
Salary Remaining :	$12,857
Hudson Elynuik	$60,000 (1)
Salary Remaining :	$12,857
Matvei Petrov	$60,000 (3)
Salary Remaining :	$12,857
Mitchell Vande Sompel	$60,000 (1)
Salary Remaining :	$12,857
Alex Peters	$60,000 (1)
Salary Remaining :	$12,857
Tyler Benson	$60,000 (1)
Salary Remaining :	$12,857
Shane Bowers	$60,000 (1)
Salary Remaining :	$12,857
Spencer Smallman	$60,000 (1)
Salary Remaining :	$12,857
Maxime Lajoie	$60,000 (1)
Salary Remaining :	$12,857
Brandon Hickey	$60,000 (1)
Salary Remaining :	$12,857
Ryan Wagner	$60,000 (1)
Salary Remaining :	$12,857
Nick Caamano	$54,500 (1)
Salary Remaining :	$11,679
Olivier Galipeau	$50,000 (2)
Salary Remaining :	$10,714
Seth Helgeson	$50,000 (1)
Salary Remaining :	$10,714
Oscar Dansk	$50,000 (3)
Salary Remaining :	$10,714
Garrett Wilson	$50,000 (2)
Salary Remaining :	$10,714
Dylan McIlrath	$50,000 (2)
Salary Remaining :	$10,714
Total Farm Players	33
Salary Commitment
Year 2024 : $2,479,129
Year 2025 : $1,312,500
Year 2026 : $655,000
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $2,479,129
Year 2025 : $1,312,500
Year 2026 : $655,000
Year 2027 : $330,000

Flames

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

Pro Players Salaries
Adam Fox (1 Way Contract)	$8,122,500 (1)
-Salary Remaining :	$1,740,536
Ryan O'Reilly (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$1,607,143
Colton Parayko (1 Way Contract)	$7,425,000 (2)
-Salary Remaining :	$1,591,071
Brayden Schenn (1 Way Contract)	$7,400,000 (1)
-Salary Remaining :	$1,585,714
Mark Stone (1 Way Contract)	$6,425,000 (1)
-Salary Remaining :	$1,376,786
Alex DeBrincat (1 Way Contract)	$6,340,000 (2)
-Salary Remaining :	$1,358,571
Jared McCann (1 Way Contract)	$6,300,000 (4)
-Salary Remaining :	$1,350,000
Anthony Cirelli (1 Way Contract)	$5,343,750 (1)
-Salary Remaining :	$1,145,089
Drake Batherson (1 Way Contract)	$4,939,167 (1)
-Salary Remaining :	$1,058,393
John Tavares (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$803,571
Conor Garland	$3,500,000 (5)
-Salary Remaining :	$750,000
Kirby Dach (1 Way Contract)	$2,726,250 (1)
-Salary Remaining :	$584,196
Sean Monahan (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$535,714
Cam York (1 Way Contract)	$2,000,000 (5)
-Salary Remaining :	$428,571
Yegor Sharangovich (1 Way Contract)	$1,980,000 (2)
-Salary Remaining :	$424,286
Kirill Marchenko	$1,400,000 (2)
-Salary Remaining :	$300,000
Dylan DeMelo	$1,260,000 (1)
-Salary Remaining :	$270,000
Logan Thompson	$1,073,334 (5)
-Salary Remaining :	$230,000
William Borgen	$990,000 (1)
-Salary Remaining :	$212,143
John-Jason Peterka	$900,000 (1)
-Salary Remaining :	$192,857
Lukas Dostal	$893,750 (4)
-Salary Remaining :	$191,518
J.J Moser	$886,667 (1)
-Salary Remaining :	$190,000
Total Pro Players	22
Salary Commitment
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084
Salary Average Commitment
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084
Salary Cap with 1 Way Contract
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084

Farm Players Salaries
John Klingberg	$130,000 (5)
Salary Remaining :	$27,857
Radim Simek	$120,000 (2)
Salary Remaining :	$25,714
Nathan Walker	$112,500 (3)
Salary Remaining :	$24,107
Ryan Johnson	$100,000 (3)
Salary Remaining :	$21,429
Ivan Miroshnichenko	$100,000 (3)
Salary Remaining :	$21,429
Chase Wouters	$90,000 (3)
Salary Remaining :	$19,286
Byron Froese	$90,000 (3)
Salary Remaining :	$19,286
John Hayden	$90,000 (4)
Salary Remaining :	$19,286
Jayson Megna	$90,000 (3)
Salary Remaining :	$19,286
Tyler Pitlick	$90,000 (4)
Salary Remaining :	$19,286
Jiri Kulich	$90,000 (2)
Salary Remaining :	$19,286
Jared McIsaac	$86,625 (1)
Salary Remaining :	$18,563
Cole Reinhardt	$85,250 (3)
Salary Remaining :	$18,268
Nolan Stevens	$82,500 (1)
Salary Remaining :	$17,679
Marian Studenic	$82,500 (1)
Salary Remaining :	$17,679
Glenn Gawdin	$82,500 (1)
Salary Remaining :	$17,679
Joel Hanley	$80,000 (5)
Salary Remaining :	$17,143
Connor MurphyG	$80,000 (5)
Salary Remaining :	$17,143
Sam Gagner	$80,000 (4)
Salary Remaining :	$17,143
Mike Reilly	$80,000 (5)
Salary Remaining :	$17,143
Alexander Barabanov	$80,000 (5)
Salary Remaining :	$17,143
Zach Dean	$80,000 (3)
Salary Remaining :	$17,143
Alex Goligoski	$80,000 (5)
Salary Remaining :	$17,143
Josh Doan	$80,000 (2)
Salary Remaining :	$17,143
Chris Terry	$80,000 (4)
Salary Remaining :	$17,143
Anthony Richard	$77,500 (1)
Salary Remaining :	$16,607
Cameron Hughes	$76,250 (1)
Salary Remaining :	$16,339
Tanner Laczynski	$76,250 (1)
Salary Remaining :	$16,339
Tristen Robins	$75,000 (2)
Salary Remaining :	$16,071
Angus Crookshank	$70,000 (2)
Salary Remaining :	$15,000
Jaxson Stauber	$70,000 (2)
Salary Remaining :	$15,000
Zac Dalpe	$70,000 (4)
Salary Remaining :	$15,000
Danila Klimovich	$70,000 (1)
Salary Remaining :	$15,000
Tanner Kero	$70,000 (3)
Salary Remaining :	$15,000
Filip Roos	$70,000 (2)
Salary Remaining :	$15,000
Max McCormick	$70,000 (4)
Salary Remaining :	$15,000
Michael Mersch	$70,000 (3)
Salary Remaining :	$15,000
Marcus Bjork	$70,000 (2)
Salary Remaining :	$15,000
Farm Player 100	$70,000 (1)
Salary Remaining :	$15,000
Stanislav Svozil	$70,000 (3)
Salary Remaining :	$15,000
Vladislav Kolyachonok	$69,750 (1)
Salary Remaining :	$14,946
Linus Weissbach	$65,000 (1)
Salary Remaining :	$13,929
Ben McCartney	$62,500 (1)
Salary Remaining :	$13,393
Lucas Ciona	$60,000 (3)
Salary Remaining :	$12,857
Valtteri Pulli	$60,000 (3)
Salary Remaining :	$12,857
Andrew Agozzino	$60,000 (3)
Salary Remaining :	$12,857
Georgi Romanov	$60,000 (3)
Salary Remaining :	$12,857
Tomas Suchanek	$60,000 (3)
Salary Remaining :	$12,857
Ales Stezka	$60,000 (1)
Salary Remaining :	$12,857
Sam Morton	$60,000 (3)
Salary Remaining :	$12,857
Ben Jones	$54,500 (1)
Salary Remaining :	$11,679
Ben Gleason	$54,500 (1)
Salary Remaining :	$11,679
Curtis McKenzie	$50,000 (4)
Salary Remaining :	$10,714
Total Farm Players	53
Salary Commitment
Year 2024 : $4,093,125
Year 2025 : $3,022,750
Year 2026 : $2,377,750
Year 2027 : $1,060,000
Salary Average Commitment
Year 2024 : $4,073,125
Year 2025 : $3,002,750
Year 2026 : $2,377,750
Year 2027 : $1,060,000

Flyers

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

Pro Players Salaries
Ilya Sorokin (1 Way Contract)	$12,375,000 (5)
-Salary Remaining :	$2,651,786
Alex Ovechkin (1 Way Contract)	$12,000,000 (3)
-Salary Remaining :	$2,571,429
Zachary Werenski (1 Way Contract)	$9,487,500 (2)
-Salary Remaining :	$2,033,036
William Karlsson (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$1,928,571
Travis Sanheim (1 Way Contract)	$7,875,000 (4)
-Salary Remaining :	$1,687,500
Trevor Moore (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$1,500,000
Matt Duchene (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$964,286
Anthony Duclair (1 Way Contract)	$3,510,000 (3)
-Salary Remaining :	$752,143
Boone Jenner (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$750,000
Morgan Frost	$2,310,000 (3)
-Salary Remaining :	$495,000
Moritz Seider (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$482,143
Ryan Hartman (1 Way Contract)	$1,989,000 (2)
-Salary Remaining :	$426,214
Ronnie Attard	$1,000,000 (1)
-Salary Remaining :	$214,286
Luke Glendening	$1,000,000 (1)
-Salary Remaining :	$214,286
Nick Cousins	$1,000,000 (3)
-Salary Remaining :	$214,286
Daniil Tarasov	$945,000 (2)
-Salary Remaining :	$202,500
Matias Maccelli	$800,000 (1)
-Salary Remaining :	$171,429
Nick Seeler	$750,000 (2)
-Salary Remaining :	$160,714
Johnathan Kovacevic	$690,000 (2)
-Salary Remaining :	$147,857
Santeri Hatakka	$600,000 (1)
-Salary Remaining :	$128,571
Ronan Seeley	$600,000 (2)
-Salary Remaining :	$128,571
Total Pro Players	21
Salary Commitment
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Average Commitment
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Cap with 1 Way Contract
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000

Farm Players Salaries
Jermaine Loewen	$150,000 (1)
Salary Remaining :	$32,143
Jonathan Aspirot	$145,000 (1)
Salary Remaining :	$31,071
Robert Hagg	$108,000 (4)
Salary Remaining :	$23,143
Justin Kirkland	$93,000 (3)
Salary Remaining :	$19,929
Dryden Hunt	$93,000 (2)
Salary Remaining :	$19,929
Justin Bailey	$90,000 (1)
Salary Remaining :	$19,286
Mac Hollowell	$85,250 (3)
Salary Remaining :	$18,268
Matt Villalta	$85,250 (3)
Salary Remaining :	$18,268
Reilly Walsh	$85,250 (3)
Salary Remaining :	$18,268
Matt Rempe	$82,000 (2)
Salary Remaining :	$17,571
Ville Heinola	$76,000 (2)
Salary Remaining :	$16,286
Bokondji Imama	$74,500 (1)
Salary Remaining :	$15,964
Matej Blumel	$72,500 (2)
Salary Remaining :	$15,536
FarmGoal5	$70,000 (1)
Salary Remaining :	$15,000
Farm Player 118	$70,000 (1)
Salary Remaining :	$15,000
Farm Player 117	$70,000 (1)
Salary Remaining :	$15,000
Fredrik Karlstrom	$70,000 (1)
Salary Remaining :	$15,000
Ruslan Iskhakov	$70,000 (2)
Salary Remaining :	$15,000
Leon Gawanke	$67,500 (1)
Salary Remaining :	$14,464
Jansen Harkins	$60,000 (1)
Salary Remaining :	$12,857
Mason Millman	$60,000 (3)
Salary Remaining :	$12,857
Alexis Gendron	$60,000 (3)
Salary Remaining :	$12,857
Simon Lundmark	$60,000 (1)
Salary Remaining :	$12,857
Oskar Back	$60,000 (1)
Salary Remaining :	$12,857
Total Farm Players	24
Salary Commitment
Year 2024 : $1,957,250
Year 2025 : $970,250
Year 2026 : $576,750
Year 2027 : $108,000
Salary Average Commitment
Year 2024 : $1,957,250
Year 2025 : $970,250
Year 2026 : $576,750
Year 2027 : $108,000

Golden Knights

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

Pro Players Salaries
Brendan Gallagher (1 Way Contract)	$5,062,500 (1)
-Salary Remaining :	$1,084,821
Bowen Byram (1 Way Contract)	$3,811,500 (4)
-Salary Remaining :	$816,750
James van Riemsdyk (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$642,857
Daniel Vladar (1 Way Contract)	$2,178,000 (2)
-Salary Remaining :	$466,714
Bobby McMann	$2,025,000 (5)
-Salary Remaining :	$433,929
Oliver Ekman-Larsson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$428,571
Cam Atkinson	$2,000,000 (5)
-Salary Remaining :	$428,571
Adam Fantilli	$2,000,000 (3)
-Salary Remaining :	$428,571
Zemgus Girgensons (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$428,571
Brian Dumoulin (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$375,000
Kaiden Guhle (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$321,429
Matthew Beniers	$1,499,999 (1)
-Salary Remaining :	$321,428
Morgan Barron	$1,450,000 (1)
-Salary Remaining :	$310,714
Noah Gregor	$1,400,000 (1)
-Salary Remaining :	$300,000
Jesper Boqvist (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$300,000
Simon Edvinsson	$1,250,000 (2)
-Salary Remaining :	$267,857
Braden Schneider	$1,000,000 (1)
-Salary Remaining :	$214,286
Jonas Siegenthaler	$880,000 (1)
-Salary Remaining :	$188,571
Tye Kartye	$850,000 (2)
-Salary Remaining :	$182,143
Tanner Pearson	$750,000 (5)
-Salary Remaining :	$160,714
Jet Greaves	$600,000 (2)
-Salary Remaining :	$128,571
Total Pro Players	21
Salary Commitment
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Average Commitment
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Cap with 1 Way Contract
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500

Farm Players Salaries
Kyle McDonald	$150,000 (1)
Salary Remaining :	$32,143
Luke Toporowski	$149,500 (1)
Salary Remaining :	$32,036
Yaroslav Askarov	$125,000 (2)
Salary Remaining :	$26,786
Marco Kasper	$100,000 (3)
Salary Remaining :	$21,429
Samuel Bolduc	$100,000 (5)
Salary Remaining :	$21,429
Zachary Bolduc	$100,000 (3)
Salary Remaining :	$21,429
Jesse Puljujarvi	$100,000 (1)
Salary Remaining :	$21,429
Brennan Othmann	$80,000 (3)
Salary Remaining :	$17,143
Logan Mailloux	$80,000 (3)
Salary Remaining :	$17,143
David Reinbacher	$80,000 (3)
Salary Remaining :	$17,143
Carson Lambos	$80,000 (3)
Salary Remaining :	$17,143
Logan Nijhoff	$75,000 (4)
Salary Remaining :	$16,071
Riley Bezeau	$75,000 (4)
Salary Remaining :	$16,071
William Stromgren	$75,000 (3)
Salary Remaining :	$16,071
Nils aman	$72,500 (2)
Salary Remaining :	$15,536
Calle Sjalin	$70,000 (2)
Salary Remaining :	$15,000
Fabian Lysell	$65,000 (2)
Salary Remaining :	$13,929
Kyle Masters	$65,000 (3)
Salary Remaining :	$13,929
Brandon Bussi	$65,000 (1)
Salary Remaining :	$13,929
Josh Lopina	$65,000 (1)
Salary Remaining :	$13,929
Ben King	$65,000 (3)
Salary Remaining :	$13,929
Ethan Cardwell	$65,000 (3)
Salary Remaining :	$13,929
Alex Jefferies	$65,000 (3)
Salary Remaining :	$13,929
Corson Ceulemans	$65,000 (2)
Salary Remaining :	$13,929
Ville Petman	$65,000 (2)
Salary Remaining :	$13,929
D.J. Busdeker	$60,000 (1)
Salary Remaining :	$12,857
Daemon Hunt	$60,000 (2)
Salary Remaining :	$12,857
Cale Morris	$50,000 (5)
Salary Remaining :	$10,714
Tag Bertuzzi	$50,000 (5)
Salary Remaining :	$10,714
Keaton Mastrodonato	$50,000 (5)
Salary Remaining :	$10,714
Gabriel Bourque	$50,000 (4)
Salary Remaining :	$10,714
Felix Robert	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 2024 : $2,417,000
Year 2025 : $1,827,500
Year 2026 : $1,305,000
Year 2027 : $450,000
Salary Average Commitment
Year 2024 : $2,342,000
Year 2025 : $1,752,500
Year 2026 : $1,305,000
Year 2027 : $450,000

Hockey Club

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

Pro Players Salaries
Chris Kreider (1 Way Contract)	$8,600,000 (2)
-Salary Remaining :	$1,842,857
Roman Josi (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$1,821,429
Nick Suzuki (1 Way Contract)	$8,150,625 (3)
-Salary Remaining :	$1,746,563
Sidney Crosby (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$1,607,143
Jeff Petry (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$1,135,714
Brandon Montour (1 Way Contract)	$4,725,000 (3)
-Salary Remaining :	$1,012,500
Jeff Skinner (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$964,286
Ryan Johansen (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$910,714
Carter Hart (1 Way Contract)	$3,939,219 (3)
-Salary Remaining :	$844,118
K'Andre Miller (1 Way Contract)	$3,833,280 (4)
-Salary Remaining :	$821,417
Jake DeBrusk (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$771,429
Henri Jokiharju (1 Way Contract)	$2,567,500 (2)
-Salary Remaining :	$550,179
Mason McTavish (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$428,571
Garnet Hathaway (1 Way Contract)	$1,655,000 (4)
-Salary Remaining :	$354,643
Matt Nieto	$1,400,000 (2)
-Salary Remaining :	$300,000
Logan Stankoven	$1,250,000 (3)
-Salary Remaining :	$267,857
Petr Mrazek	$1,200,000 (3)
-Salary Remaining :	$257,143
Tomas Nosek	$1,100,000 (3)
-Salary Remaining :	$235,714
Zach Parise	$1,000,000 (1)
-Salary Remaining :	$214,286
Mattias Janmark	$900,000 (3)
-Salary Remaining :	$192,857
Peyton Krebs	$900,000 (1)
-Salary Remaining :	$192,857
Philipp Kurashev	$750,000 (2)
-Salary Remaining :	$160,714
Jake Middleton	$750,000 (1)
-Salary Remaining :	$160,714
Total Pro Players	23
Salary Commitment
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280
Salary Average Commitment
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280
Salary Cap with 1 Way Contract
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280

Farm Players Salaries
Wyatt Newpower	$120,000 (2)
Salary Remaining :	$25,714
Mads Sogaard	$95,000 (5)
Salary Remaining :	$20,357
Lane Pederson	$91,875 (2)
Salary Remaining :	$19,688
Brandon Halverson	$90,000 (5)
Salary Remaining :	$19,286
Oskar Steen	$88,000 (2)
Salary Remaining :	$18,857
Philip Kemp	$85,250 (3)
Salary Remaining :	$18,268
Jack Ahcan	$85,250 (3)
Salary Remaining :	$18,268
Dylan Coghlan	$83,875 (1)
Salary Remaining :	$17,973
Joona Koppanen	$82,500 (1)
Salary Remaining :	$17,679
Trey Fix-Wolansky	$82,500 (2)
Salary Remaining :	$17,679
Jeff Malott	$75,700 (1)
Salary Remaining :	$16,221
Clark Bishop	$74,456 (5)
Salary Remaining :	$15,955
Gavin White	$65,000 (3)
Salary Remaining :	$13,929
Ryker Evans	$65,000 (2)
Salary Remaining :	$13,929
Dmitri Samorukov	$62,500 (1)
Salary Remaining :	$13,393
Matthew Maggio	$60,000 (3)
Salary Remaining :	$12,857
Jared Davidson	$60,000 (3)
Salary Remaining :	$12,857
Hunter Drew	$60,000 (1)
Salary Remaining :	$12,857
Daylan Kuefler	$60,000 (3)
Salary Remaining :	$12,857
Jakub Brabenec	$60,000 (3)
Salary Remaining :	$12,857
Maksymilian Szuber	$60,000 (3)
Salary Remaining :	$12,857
Samuel Asselin	$60,000 (1)
Salary Remaining :	$12,857
Carl Berglund	$50,000 (3)
Salary Remaining :	$10,714
Max Ellis	$50,000 (4)
Salary Remaining :	$10,714
Roman Ahcan	$50,000 (3)
Salary Remaining :	$10,714
Total Farm Players	25
Salary Commitment
Year 2024 : $1,816,906
Year 2025 : $1,392,331
Year 2026 : $944,956
Year 2027 : $309,456
Salary Average Commitment
Year 2024 : $1,816,906
Year 2025 : $1,392,331
Year 2026 : $944,956
Year 2027 : $309,456

Hurricanes

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

Pro Players Salaries
Andrew Mangiapane	$7,800,000 (5)
-Salary Remaining :	$1,671,429
Ivan Provorov (1 Way Contract)	$6,075,000 (1)
-Salary Remaining :	$1,301,786
Mikhail Sergachev (1 Way Contract)	$4,752,000 (2)
-Salary Remaining :	$1,018,286
Andreas Athanasiou (1 Way Contract)	$4,050,000 (4)
-Salary Remaining :	$867,857
Max Domi (1 Way Contract)	$4,050,000 (4)
-Salary Remaining :	$867,857
Calle Jarnkrok (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$750,000
Adam Boqvist (1 Way Contract)	$2,925,000 (4)
-Salary Remaining :	$626,786
Elvis Merzlikins (1 Way Contract)	$2,725,000 (3)
-Salary Remaining :	$583,929
Nino Niederreiter (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$535,714
Justin Holl (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$482,143
Alexandre Texier	$1,500,000 (1)
-Salary Remaining :	$321,429
Matt Grzelcyk	$1,480,000 (4)
-Salary Remaining :	$317,143
Eric Robinson	$1,365,000 (3)
-Salary Remaining :	$292,500
Andrew Cogliano	$1,250,000 (2)
-Salary Remaining :	$267,857
Michael McLeod	$1,072,500 (1)
-Salary Remaining :	$229,821
Chris Tierney	$1,000,000 (4)
-Salary Remaining :	$214,286
Rasmus Asplund	$907,500 (1)
-Salary Remaining :	$194,464
Kaapo Kahkonen	$870,000 (3)
-Salary Remaining :	$186,429
Declan Chisholm	$852,500 (3)
-Salary Remaining :	$182,679
Liam Foudy	$724,375 (1)
-Salary Remaining :	$155,223
Adam Klapka	$600,000 (1)
-Salary Remaining :	$128,571
Louis Crevier	$600,000 (2)
-Salary Remaining :	$128,571
Total Pro Players	22
Salary Commitment
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $32,342,500
Year 2027 : $21,305,000
Salary Average Commitment
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000
Salary Cap with 1 Way Contract
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000

Farm Players Salaries
Alex Swetlikoff	$140,000 (5)
Salary Remaining :	$30,000
Jiri Smejkal	$140,000 (1)
Salary Remaining :	$30,000
Chris Jandric	$140,000 (3)
Salary Remaining :	$30,000
Christoffer Sedoff	$140,000 (5)
Salary Remaining :	$30,000
Brendan Furry	$140,000 (3)
Salary Remaining :	$30,000
Justin Pearson	$140,000 (2)
Salary Remaining :	$30,000
Matt Brown	$140,000 (4)
Salary Remaining :	$30,000
Ethan De Jong	$140,000 (4)
Salary Remaining :	$30,000
Ben Berard	$140,000 (3)
Salary Remaining :	$30,000
Joe Carroll	$140,000 (5)
Salary Remaining :	$30,000
Ethan Frisch	$140,000 (5)
Salary Remaining :	$30,000
Will MacKinnon	$140,000 (5)
Salary Remaining :	$30,000
Simon Pinard	$140,000 (5)
Salary Remaining :	$30,000
Tyler Wotherspoon	$105,000 (2)
Salary Remaining :	$22,500
Ian McKinnon	$95,000 (2)
Salary Remaining :	$20,357
Austin Rueschhoff	$90,000 (2)
Salary Remaining :	$19,286
Matthew Murray	$75,000 (3)
Salary Remaining :	$16,071
Luke Cavallin	$75,000 (4)
Salary Remaining :	$16,071
Farm Goalie 24	$70,000 (1)
Salary Remaining :	$15,000
Alex Steeves	$70,000 (1)
Salary Remaining :	$15,000
Nikita Nesterenko	$70,000 (3)
Salary Remaining :	$15,000
Griffin Mendel	$66,000 (3)
Salary Remaining :	$14,143
Ilya Solovyov	$65,000 (1)
Salary Remaining :	$13,929
Anton Malmstrom	$65,000 (3)
Salary Remaining :	$13,929
Jeffrey Viel	$60,000 (1)
Salary Remaining :	$12,857
Jacob Melanson	$60,000 (3)
Salary Remaining :	$12,857
Tyson Kozak	$60,000 (2)
Salary Remaining :	$12,857
Brian Pinho	$55,000 (2)
Salary Remaining :	$11,786
Wyatt Bongiovanni	$55,000 (4)
Salary Remaining :	$11,786
Total Farm Players	29
Salary Commitment
Year 2024 : $2,956,000
Year 2025 : $2,551,000
Year 2026 : $2,006,000
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $2,956,000
Year 2025 : $2,551,000
Year 2026 : $2,006,000
Year 2027 : $1,250,000

Islanders

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

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$13,500,000 (5)
-Salary Remaining :	$2,892,857
Andrei Vasilevskiy (1 Way Contract)	$12,825,000 (4)
-Salary Remaining :	$2,748,214
Matthew Tkachuk (1 Way Contract)	$8,122,500 (1)
-Salary Remaining :	$1,740,536
Ryan Pulock (1 Way Contract)	$7,749,000 (3)
-Salary Remaining :	$1,660,500
Kyle Connor (1 Way Contract)	$7,071,429 (1)
-Salary Remaining :	$1,515,306
Travis Konecny (1 Way Contract)	$6,187,000 (1)
-Salary Remaining :	$1,325,786
Charlie McAvoy (1 Way Contract)	$5,071,500 (1)
-Salary Remaining :	$1,086,750
Michael Bunting	$4,500,000 (5)
-Salary Remaining :	$964,286
Brandon Carlo (1 Way Contract)	$3,690,000 (1)
-Salary Remaining :	$790,714
Jason Dickinson (1 Way Contract)	$2,862,000 (2)
-Salary Remaining :	$613,286
Semyon Varlamov (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$482,143
Scott Mayfield (1 Way Contract)	$1,957,500 (2)
-Salary Remaining :	$419,464
Eeli Tolvanen (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$321,429
Danton Heinen	$1,162,500 (5)
-Salary Remaining :	$249,107
Noah Juulsen	$930,000 (3)
-Salary Remaining :	$199,286
Jonatan Berggren	$850,000 (1)
-Salary Remaining :	$182,143
Will Cuylle	$800,000 (2)
-Salary Remaining :	$171,429
Alex Vlasic	$750,000 (1)
-Salary Remaining :	$160,714
Otto Koivula	$750,000 (1)
-Salary Remaining :	$160,714
Mitchell Stephens	$697,500 (2)
-Salary Remaining :	$149,464
Kevin Mandolese	$697,500 (1)
-Salary Remaining :	$149,464
Total Pro Players	21
Salary Commitment
Year 2024 : $83,923,429
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Average Commitment
Year 2024 : $83,923,429
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Cap with 1 Way Contract
Year 2024 : $83,923,429
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500

Farm Players Salaries
Devante Stephens	$130,000 (1)
Salary Remaining :	$27,857
Liam O'Brien	$90,675 (2)
Salary Remaining :	$19,430
Philippe Maillet	$90,000 (5)
Salary Remaining :	$19,286
Tobias Bjornfot	$87,188 (4)
Salary Remaining :	$18,683
Tim Gettinger	$82,167 (2)
Salary Remaining :	$17,607
Noel Hoefenmayer	$76,725 (3)
Salary Remaining :	$16,441
Austin Czarnik	$75,000 (3)
Salary Remaining :	$16,071
Erik Portillo	$75,000 (3)
Salary Remaining :	$16,071
William Lagesson	$71,775 (1)
Salary Remaining :	$15,380
Ty Glover	$70,000 (4)
Salary Remaining :	$15,000
Farm Goalie 19	$70,000 (1)
Salary Remaining :	$15,000
Callahan Burke	$69,750 (2)
Salary Remaining :	$14,946
Mason Shaw	$67,500 (1)
Salary Remaining :	$14,464
Logan Morrison	$65,000 (3)
Salary Remaining :	$13,929
Helge Grans	$65,000 (1)
Salary Remaining :	$13,929
Timur Ibragimov	$62,500 (2)
Salary Remaining :	$13,393
Dominic Franco	$60,000 (1)
Salary Remaining :	$12,857
Riley McKay	$60,000 (2)
Salary Remaining :	$12,857
Keaton Thompson	$60,000 (1)
Salary Remaining :	$12,857
Ryan Francis	$60,000 (3)
Salary Remaining :	$12,857
Jimmy Schuldt	$55,000 (2)
Salary Remaining :	$11,786
Dmitri Zlodeyev	$54,500 (1)
Salary Remaining :	$11,679
Matt Stienburg	$54,500 (1)
Salary Remaining :	$11,679
Nate Clurman	$54,500 (1)
Salary Remaining :	$11,679
Kyle Betts	$50,000 (4)
Salary Remaining :	$10,714
Adam Karashik	$50,000 (2)
Salary Remaining :	$10,714
Matteo Pietroniro	$50,000 (2)
Salary Remaining :	$10,714
Total Farm Players	27
Salary Commitment
Year 2024 : $1,856,779
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188
Salary Average Commitment
Year 2024 : $1,856,779
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188

Jets

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

Pro Players Salaries
Jack Eichel (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$1,928,571
Tom Wilson (1 Way Contract)	$6,045,000 (1)
-Salary Remaining :	$1,295,357
Philip Broberg	$4,122,825 (3)
-Salary Remaining :	$883,463
Jaden Schwartz (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$814,286
Spencer Knight (1 Way Contract)	$3,645,000 (1)
-Salary Remaining :	$781,071
Jonathan Drouin (1 Way Contract)	$3,600,000 (4)
-Salary Remaining :	$771,429
Matt Dumba (1 Way Contract)	$2,900,000 (4)
-Salary Remaining :	$621,429
Samuel Montembeault	$2,835,000 (1)
-Salary Remaining :	$607,500
Jake Bean (1 Way Contract)	$2,414,655 (2)
-Salary Remaining :	$517,426
Kent Johnson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$428,571
Logan Cooley	$2,000,000 (3)
-Salary Remaining :	$428,571
Yegor Chinakhov (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$375,000
Evgeni Dadonov	$1,495,000 (3)
-Salary Remaining :	$320,357
Sam Lafferty	$1,450,000 (5)
-Salary Remaining :	$310,714
Thomas Harley	$975,000 (1)
-Salary Remaining :	$208,929
Oliver Wahlstrom	$786,713 (2)
-Salary Remaining :	$168,581
Brett Leason	$767,250 (4)
-Salary Remaining :	$164,411
Joseph Woll	$759,000 (3)
-Salary Remaining :	$162,643
Carl Grundstrom	$725,000 (1)
-Salary Remaining :	$155,357
Artemi Knyazev	$625,000 (1)
-Salary Remaining :	$133,929
Tyrel Bauer	$600,000 (2)
-Salary Remaining :	$128,571
Total Pro Players	21
Salary Commitment
Year 2024 : $52,295,443
Year 2025 : $26,695,443
Year 2026 : $20,894,075
Year 2027 : $12,517,250
Salary Average Commitment
Year 2024 : $52,295,443
Year 2025 : $26,695,443
Year 2026 : $20,894,075
Year 2027 : $12,517,250
Salary Cap with 1 Way Contract
Year 2024 : $52,295,443
Year 2025 : $26,695,443
Year 2026 : $20,894,075
Year 2027 : $12,517,250

Farm Players Salaries
Jack Campbell	$149,900 (5)
Salary Remaining :	$32,121
Tyson Barrie	$149,500 (3)
Salary Remaining :	$32,036
Kaedan Korczak	$92,813 (5)
Salary Remaining :	$19,888
Joshua Roy	$90,000 (3)
Salary Remaining :	$19,286
Aatu Raty	$90,000 (2)
Salary Remaining :	$19,286
Michael Hutchinson	$90,000 (4)
Salary Remaining :	$19,286
Malcolm Subban	$90,000 (4)
Salary Remaining :	$19,286
Akil Thomas	$85,200 (3)
Salary Remaining :	$18,257
Wyatte Wylie	$82,500 (3)
Salary Remaining :	$17,679
Arber Xhekaj	$80,000 (2)
Salary Remaining :	$17,143
Lian Bichsel	$80,000 (3)
Salary Remaining :	$17,143
Emil Heineman	$80,000 (2)
Salary Remaining :	$17,143
Chaz Lucius	$80,000 (2)
Salary Remaining :	$17,143
Tyler Boucher	$80,000 (3)
Salary Remaining :	$17,143
Zachary L'Heureux	$80,000 (3)
Salary Remaining :	$17,143
Ivan Prosvetov	$76,725 (3)
Salary Remaining :	$16,441
Luca Del Bel Belluz	$75,000 (3)
Salary Remaining :	$16,071
Kieffer Bellows	$75,000 (1)
Salary Remaining :	$16,071
Mikhail Maltsev	$72,000 (1)
Salary Remaining :	$15,429
John Beecher	$70,000 (2)
Salary Remaining :	$15,000
Samuel Helenius	$70,000 (1)
Salary Remaining :	$15,000
Trevor Kuntar	$70,000 (3)
Salary Remaining :	$15,000
Oskar Pettersson	$70,000 (3)
Salary Remaining :	$15,000
Ville Ottavainen	$65,000 (3)
Salary Remaining :	$13,929
Samuel Poulin	$65,000 (1)
Salary Remaining :	$13,929
Cross Hanas	$65,000 (2)
Salary Remaining :	$13,929
Tyler Tullio	$65,000 (2)
Salary Remaining :	$13,929
Lukas Cormier	$60,000 (2)
Salary Remaining :	$12,857
Daniil Chayka	$60,000 (2)
Salary Remaining :	$12,857
Ryan Tverberg	$60,000 (3)
Salary Remaining :	$12,857
Ryan McAllister	$60,000 (3)
Salary Remaining :	$12,857
Kyle MacLean	$60,000 (2)
Salary Remaining :	$12,857
Ryan O'Rourke	$60,000 (2)
Salary Remaining :	$12,857
Cody Hodgson	$54,500 (1)
Salary Remaining :	$11,679
Dmitri Ovchinnikov	$54,500 (1)
Salary Remaining :	$11,679
Marc Gatcomb	$50,000 (4)
Salary Remaining :	$10,714
Daniel D'Amato	$50,000 (4)
Salary Remaining :	$10,714
Total Farm Players	37
Salary Commitment
Year 2024 : $2,807,637
Year 2025 : $2,416,637
Year 2026 : $1,646,637
Year 2027 : $522,712
Salary Average Commitment
Year 2024 : $2,807,637
Year 2025 : $2,416,637
Year 2026 : $1,646,637
Year 2027 : $522,712

Kings

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

Pro Players Salaries
Brent Burns (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$1,392,857
Aaron Ekblad (1 Way Contract)	$4,950,000 (5)
-Salary Remaining :	$1,060,714
Neal Pionk (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$964,286
Matt Murray (1 Way Contract)	$4,200,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
Nikita Zadorov	$3,500,000 (5)
-Salary Remaining :	$750,000
Vladislav Gavrikov (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$750,000
Jesperi Kotkaniemi (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$707,143
Jordan Greenway (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$707,143
Andre Burakovsky (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$696,429
Jordan Staal (1 Way Contract)	$2,600,000 (5)
-Salary Remaining :	$557,143
Connor Bedard	$2,500,000 (3)
-Salary Remaining :	$535,714
Teuvo Teravainen (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$535,714
Dillon Dube (1 Way Contract)	$2,070,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$443,571
Barrett Hayton (1 Way Contract)	$1,968,650 (4)
-Salary Remaining :	$421,854
Michael Carcone	$1,800,000 (5)
-Salary Remaining :	$385,714
Tage Thompson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$321,429
Max Pacioretty	$1,495,000 (3)
-Salary Remaining :	$320,357
Jack Johnson	$1,480,000 (5)
-Salary Remaining :	$317,143
Travis Dermott	$1,000,800 (5)
-Salary Remaining :	$214,457
Logan O'Connor	$945,000 (1)
-Salary Remaining :	$202,500
Ryan McLeod	$825,930 (3)
-Salary Remaining :	$176,985
Joey Daccord	$825,000 (1)
-Salary Remaining :	$176,786
Cayden Primeau (1 Way Contract)	$801,000 (1)
-Salary Remaining :	$171,643
Dylan Wells	$625,000 (1)
-Salary Remaining :	$133,929
Total Pro Players	24
Salary Commitment
Year 2024 : $59,936,380
Year 2025 : $48,070,380
Year 2026 : $40,070,380
Year 2027 : $31,049,450
Salary Average Commitment
Year 2024 : $59,936,380
Year 2025 : $48,070,380
Year 2026 : $40,070,380
Year 2027 : $31,049,450
Salary Cap with 1 Way Contract
Year 2024 : $53,666,380
Year 2025 : $43,870,380
Year 2026 : $35,870,380
Year 2027 : $31,049,450

Farm Players Salaries
Steven Lorentz	$126,000 (2)
Salary Remaining :	$27,000
Sheldon Dries	$120,000 (3)
Salary Remaining :	$25,714
Ryan Lomberg	$120,000 (4)
Salary Remaining :	$25,714
Jonas Johansson	$116,250 (5)
Salary Remaining :	$24,911
Victor Mete	$91,875 (2)
Salary Remaining :	$19,688
Justin Schultz	$90,000 (3)
Salary Remaining :	$19,286
Samuel Blais	$90,000 (1)
Salary Remaining :	$19,286
Billy Sweezey	$77,778 (5)
Salary Remaining :	$16,667
Vincent Arseneau	$70,000 (4)
Salary Remaining :	$15,000
Brett Harrison	$70,000 (3)
Salary Remaining :	$15,000
Topi Niemela	$70,000 (3)
Salary Remaining :	$15,000
Ryder Korczak	$70,000 (3)
Salary Remaining :	$15,000
Corey Andonovski	$62,500 (2)
Salary Remaining :	$13,393
Samuel Laberge	$60,000 (1)
Salary Remaining :	$12,857
Turner Elson	$60,000 (3)
Salary Remaining :	$12,857
Oskar Lindblom	$60,000 (1)
Salary Remaining :	$12,857
Evan Polei	$60,000 (1)
Salary Remaining :	$12,857
Daniel Walcott	$50,000 (4)
Salary Remaining :	$10,714
Josiah Didier	$50,000 (5)
Salary Remaining :	$10,714
Marshall Rifai	$50,000 (4)
Salary Remaining :	$10,714
Walker Duehr	$50,000 (1)
Salary Remaining :	$10,714
Mason Geertsen	$50,000 (4)
Salary Remaining :	$10,714
Will Riedell	$50,000 (4)
Salary Remaining :	$10,714
Josh Healey	$50,000 (4)
Salary Remaining :	$10,714
Ryan MacKinnon	$50,000 (4)
Salary Remaining :	$10,714
Kevin Conley	$50,000 (4)
Salary Remaining :	$10,714
Joey Abate	$50,000 (4)
Salary Remaining :	$10,714
Parker Gahagen	$50,000 (5)
Salary Remaining :	$10,714
Total Farm Players	28
Salary Commitment
Year 2024 : $1,964,403
Year 2025 : $1,644,403
Year 2026 : $1,364,028
Year 2027 : $884,028
Salary Average Commitment
Year 2024 : $1,964,403
Year 2025 : $1,644,403
Year 2026 : $1,364,028
Year 2027 : $884,028

Kraken

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

Pro Players Salaries
Johnny Gaudreau (1 Way Contract)	$8,505,000 (2)
-Salary Remaining :	$1,822,500
Brady Tkachuk (1 Way Contract)	$7,795,428 (1)
-Salary Remaining :	$1,670,449
Patrik Laine (1 Way Contract)	$7,438,500 (1)
-Salary Remaining :	$1,593,964
Miro Heiskanen (1 Way Contract)	$7,224,750 (1)
-Salary Remaining :	$1,548,161
Rasmus Dahlin (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$1,446,429
Jack Hughes (1 Way Contract)	$6,480,000 (1)
-Salary Remaining :	$1,388,571
Tyler Bertuzzi (1 Way Contract)	$5,300,000 (4)
-Salary Remaining :	$1,135,714
Radko Gudas (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,071,429
Michael Anderson (1 Way Contract)	$3,526,875 (1)
-Salary Remaining :	$755,759
Karel Vejmelka (1 Way Contract)	$3,300,000 (5)
-Salary Remaining :	$707,143
Anthony Mantha (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$696,429
Michael Matheson (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$600,000
Jake Evans (1 Way Contract)	$2,300,000 (5)
-Salary Remaining :	$492,857
Noel Acciari (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$450,000
Blake Lizotte (1 Way Contract)	$2,010,000 (4)
-Salary Remaining :	$430,714
Kailer Yamamoto (1 Way Contract)	$1,650,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$353,571
Derek Ryan	$1,480,000 (3)
-Salary Remaining :	$317,143
Matthew Benning	$1,350,000 (3)
-Salary Remaining :	$289,286
Pierre Engvall	$1,300,000 (5)
-Salary Remaining :	$278,571
William Eklund	$1,250,000 (2)
-Salary Remaining :	$267,857
Mason Appleton	$972,000 (2)
-Salary Remaining :	$208,286
Pyotr Kochetkov	$850,000 (1)
-Salary Remaining :	$182,143
Stefan Noesen	$800,000 (4)
-Salary Remaining :	$171,429
Total Pro Players	23
Salary Commitment
Year 2024 : $83,432,553
Year 2025 : $43,017,000
Year 2026 : $29,490,000
Year 2027 : $21,760,000
Salary Average Commitment
Year 2024 : $83,432,553
Year 2025 : $43,017,000
Year 2026 : $29,490,000
Year 2027 : $21,760,000
Salary Cap with 1 Way Contract
Year 2024 : $81,782,553
Year 2025 : $41,367,000
Year 2026 : $27,840,000
Year 2027 : $21,760,000

Farm Players Salaries
Patrick Maroon	$149,000 (1)
Salary Remaining :	$31,929
Erik Gustafsson	$148,000 (2)
Salary Remaining :	$31,714
Marc Staal	$148,000 (5)
Salary Remaining :	$31,714
Jeremy McKenna	$148,000 (2)
Salary Remaining :	$31,714
Brock McGinn	$148,000 (4)
Salary Remaining :	$31,714
Nathan Todd	$140,000 (2)
Salary Remaining :	$30,000
David Jiricek	$120,000 (2)
Salary Remaining :	$25,714
Rem Pitlick	$110,000 (1)
Salary Remaining :	$23,571
Dylan Holloway	$110,000 (1)
Salary Remaining :	$23,571
Gustav Olofsson	$105,000 (3)
Salary Remaining :	$22,500
Juuso Parssinen	$100,000 (2)
Salary Remaining :	$21,429
Joel Teasdale	$100,000 (1)
Salary Remaining :	$21,429
Sebastian Cossa	$100,000 (3)
Salary Remaining :	$21,429
Chase De Leo	$99,125 (3)
Salary Remaining :	$21,241
Hayden Hodgson	$96,000 (2)
Salary Remaining :	$20,571
Navrin Mutter	$90,000 (4)
Salary Remaining :	$19,286
Adam Cracknell	$90,000 (3)
Salary Remaining :	$19,286
Raphael Lavoie	$87,413 (3)
Salary Remaining :	$18,731
Joel Hofer	$87,188 (5)
Salary Remaining :	$18,683
Samuel Fagemo	$85,250 (4)
Salary Remaining :	$18,268
Leevi Merilainen	$85,000 (2)
Salary Remaining :	$18,214
Dustin Wolf	$85,000 (1)
Salary Remaining :	$18,214
Rourke Chartier	$85,000 (1)
Salary Remaining :	$18,214
Caleb Jones	$84,150 (1)
Salary Remaining :	$18,032
Tyce Thompson	$83,875 (3)
Salary Remaining :	$17,973
Elmer Soderblom	$80,000 (2)
Salary Remaining :	$17,143
Alexander Kisakov	$80,000 (2)
Salary Remaining :	$17,143
Yegor Zamula	$76,725 (4)
Salary Remaining :	$16,441
Olle Lycksell	$75,000 (2)
Salary Remaining :	$16,071
Joseph Cecconi	$75,000 (1)
Salary Remaining :	$16,071
Zack Ostapchuk	$75,000 (3)
Salary Remaining :	$16,071
Vadim Zherenko	$75,000 (2)
Salary Remaining :	$16,071
Remi Poirier	$75,000 (2)
Salary Remaining :	$16,071
Jeremy Davies	$75,000 (1)
Salary Remaining :	$16,071
Carter Savoie	$72,500 (2)
Salary Remaining :	$15,536
Adam Ginning	$70,000 (2)
Salary Remaining :	$15,000
Colten Ellis	$70,000 (3)
Salary Remaining :	$15,000
Mitch Reinke	$66,000 (2)
Salary Remaining :	$14,143
Brendan Perlini	$66,000 (2)
Salary Remaining :	$14,143
Henri Nikkanen	$65,000 (2)
Salary Remaining :	$13,929
Mikael Pyyhtia	$65,000 (3)
Salary Remaining :	$13,929
Andre Lee	$65,000 (1)
Salary Remaining :	$13,929
Santtu Kinnunen	$60,000 (2)
Salary Remaining :	$12,857
William Trudeau	$60,000 (2)
Salary Remaining :	$12,857
Blade Jenkins	$60,000 (1)
Salary Remaining :	$12,857
Peter DiLiberatore	$60,000 (1)
Salary Remaining :	$12,857
Adam Edstrom	$60,000 (3)
Salary Remaining :	$12,857
Ryan Hofer	$60,000 (3)
Salary Remaining :	$12,857
Judd Caulfield	$60,000 (3)
Salary Remaining :	$12,857
Riley Sawchuk	$60,000 (4)
Salary Remaining :	$12,857
Jake Wise	$60,000 (1)
Salary Remaining :	$12,857
Maximus Wanner	$60,000 (1)
Salary Remaining :	$12,857
Aku Raty	$60,000 (3)
Salary Remaining :	$12,857
Mike O'Leary	$54,500 (1)
Salary Remaining :	$11,679
Tate Singleton	$50,000 (5)
Salary Remaining :	$10,714
Tarun Fizer	$50,000 (5)
Salary Remaining :	$10,714
Total Farm Players	56
Salary Commitment
Year 2024 : $4,724,726
Year 2025 : $3,492,076
Year 2026 : $1,810,576
Year 2027 : $795,163
Salary Average Commitment
Year 2024 : $4,724,726
Year 2025 : $3,492,076
Year 2026 : $1,810,576
Year 2027 : $795,163

Lightning

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

Pro Players Salaries
Brayden Point (1 Way Contract)	$12,825,000 (5)
-Salary Remaining :	$2,748,214
Brock Nelson (1 Way Contract)	$7,700,000 (2)
-Salary Remaining :	$1,650,000
Mathew Barzal (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$1,607,143
Joshua Morrissey (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$1,446,429
Charlie Coyle (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$1,285,714
Jamie Benn (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$1,232,143
Josh Manson (1 Way Contract)	$5,602,500 (1)
-Salary Remaining :	$1,200,536
Marcus Pettersson (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$1,178,571
Nikolaj Ehlers (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$1,071,429
Lars Eller (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$814,286
Yakov Trenin	$3,499,999 (1)
-Salary Remaining :	$750,000
Dylan Strome (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$707,143
Andrew Peeke (1 Way Contract)	$2,725,000 (2)
-Salary Remaining :	$583,929
Alexis Lafreniere (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$535,714
Owen Power (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$482,143
Jake Sanderson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$428,571
Brock Faber	$2,000,000 (3)
-Salary Remaining :	$428,571
Kevin Lankinen	$1,400,000 (3)
-Salary Remaining :	$300,000
Nick Bjugstad	$1,340,000 (2)
-Salary Remaining :	$287,143
Charlie Lindgren	$975,000 (1)
-Salary Remaining :	$208,929
Simon Holmstrom	$975,000 (5)
-Salary Remaining :	$208,929
Total Pro Players	21
Salary Commitment
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000
Salary Average Commitment
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000
Salary Cap with 1 Way Contract
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000

Farm Players Salaries
Nick Cicek	$150,000 (3)
Salary Remaining :	$32,143
Cal Clutterbuck	$148,000 (4)
Salary Remaining :	$31,714
Nicolas Aube-Kubel	$145,000 (3)
Salary Remaining :	$31,071
Max Jones	$140,000 (2)
Salary Remaining :	$30,000
Colin White	$120,000 (1)
Salary Remaining :	$25,714
Devon Levi	$100,000 (3)
Salary Remaining :	$21,429
Lias Andersson	$98,339 (3)
Salary Remaining :	$21,073
Zachary Massicotte	$90,000 (5)
Salary Remaining :	$19,286
Craig Smith	$90,000 (2)
Salary Remaining :	$19,286
Declan Carlile	$90,000 (3)
Salary Remaining :	$19,286
Cole Clayton	$90,000 (3)
Salary Remaining :	$19,286
Jacob Murray	$90,000 (5)
Salary Remaining :	$19,286
Tristan Allard	$90,000 (5)
Salary Remaining :	$19,286
Jiri Patera	$85,000 (3)
Salary Remaining :	$18,214
Xavier Bourgault	$80,000 (2)
Salary Remaining :	$17,143
Felix Sandstrom	$77,500 (1)
Salary Remaining :	$16,607
Yegor Sokolov	$77,500 (1)
Salary Remaining :	$16,607
Cooper Marody	$75,000 (1)
Salary Remaining :	$16,071
Keegan Kolesar	$75,000 (1)
Salary Remaining :	$16,071
Nils Lundkvist	$75,000 (1)
Salary Remaining :	$16,071
Adam Sykora	$75,000 (3)
Salary Remaining :	$16,071
Francesco Pinelli	$75,000 (3)
Salary Remaining :	$16,071
Ben Meyers	$75,000 (2)
Salary Remaining :	$16,071
Andrew Perrott	$75,000 (4)
Salary Remaining :	$16,071
Fredrik Olofsson	$70,000 (4)
Salary Remaining :	$15,000
Daniil Misyul	$70,000 (3)
Salary Remaining :	$15,000
Owen Headrick	$65,000 (5)
Salary Remaining :	$13,929
Chris Harpur	$65,000 (5)
Salary Remaining :	$13,929
Ryan Fitzgerald	$65,000 (5)
Salary Remaining :	$13,929
C.J. Suess	$65,000 (5)
Salary Remaining :	$13,929
Brandon Coe	$65,000 (2)
Salary Remaining :	$13,929
William Dufour	$65,000 (2)
Salary Remaining :	$13,929
Mikko Kokkonen	$60,000 (2)
Salary Remaining :	$12,857
Pavel Novak	$60,000 (3)
Salary Remaining :	$12,857
Alex Beaucage	$60,000 (1)
Salary Remaining :	$12,857
Magnus Chrona	$60,000 (3)
Salary Remaining :	$12,857
Elliot Desnoyers	$60,000 (2)
Salary Remaining :	$12,857
Zayde Wisdom	$60,000 (2)
Salary Remaining :	$12,857
Total Farm Players	38
Salary Commitment
Year 2024 : $3,176,339
Year 2025 : $2,616,339
Year 2026 : $1,921,339
Year 2027 : $823,000
Salary Average Commitment
Year 2024 : $3,146,339
Year 2025 : $2,586,339
Year 2026 : $1,921,339
Year 2027 : $823,000

MapleLeafs

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

Pro Players Salaries
John Gibson (1 Way Contract)	$8,640,000 (3)
-Salary Remaining :	$1,851,429
Jonathan Huberdeau (1 Way Contract)	$7,965,000 (2)
-Salary Remaining :	$1,706,786
Taylor Hall (1 Way Contract)	$6,100,000 (1)
-Salary Remaining :	$1,307,143
Erik Cernak (1 Way Contract)	$5,148,000 (2)
-Salary Remaining :	$1,103,143
Pierre-Luc Dubois (1 Way Contract)	$4,950,000 (3)
-Salary Remaining :	$1,060,714
Samuel Girard (1 Way Contract)	$4,950,000 (3)
-Salary Remaining :	$1,060,714
John Marino (1 Way Contract)	$4,752,000 (3)
-Salary Remaining :	$1,018,286
Oliver Bjorkstrand (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$857,143
Jake McCabe	$2,800,000 (3)
-Salary Remaining :	$600,000
Vladislav Namestnikov (1 Way Contract)	$2,520,000 (1)
-Salary Remaining :	$540,000
Matthew Knies	$1,750,000 (3)
-Salary Remaining :	$375,000
Pheonix Copley (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$353,571
Luke Schenn (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$342,857
Ross Colton	$1,113,750 (2)
-Salary Remaining :	$238,661
Thomas Novak	$936,000 (4)
-Salary Remaining :	$200,571
Jordan Spence	$900,000 (1)
-Salary Remaining :	$192,857
Brett Howden	$876,150 (3)
-Salary Remaining :	$187,746
Denis Gurianov (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$182,143
Gustav Lindstrom	$841,500 (2)
-Salary Remaining :	$180,321
Pierre-Olivier Joseph	$816,750 (2)
-Salary Remaining :	$175,018
Riley Tufte	$675,000 (1)
-Salary Remaining :	$144,643
Jonny Brodzinski	$500,000 (2)
-Salary Remaining :	$107,143
Zachary Sanford	$500,000 (1)
-Salary Remaining :	$107,143
Conor Sheary	$500,000 (2)
-Salary Remaining :	$107,143
Total Pro Players	24
Salary Commitment
Year 2024 : $65,334,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000
Salary Average Commitment
Year 2024 : $65,334,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000
Salary Cap with 1 Way Contract
Year 2024 : $64,484,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000

Farm Players Salaries
Callan Foote	$130,000 (1)
Salary Remaining :	$27,857
Shane Wright	$100,000 (3)
Salary Remaining :	$21,429
Brad Lambert	$90,000 (2)
Salary Remaining :	$19,286
Cameron Gaunce	$85,000 (1)
Salary Remaining :	$18,214
Kyle Capobianco	$83,875 (3)
Salary Remaining :	$17,973
Filip Johansson	$80,000 (3)
Salary Remaining :	$17,143
Olivier Rodrigue	$77,500 (3)
Salary Remaining :	$16,607
Will Bitten	$75,600 (1)
Salary Remaining :	$16,200
Samu Tuomaala	$75,000 (3)
Salary Remaining :	$16,071
Nico Myatovic	$75,000 (3)
Salary Remaining :	$16,071
Christian Kyrou	$75,000 (3)
Salary Remaining :	$16,071
Austin Poganski	$74,250 (1)
Salary Remaining :	$15,911
Isaac Ratcliffe	$73,238 (1)
Salary Remaining :	$15,694
Michael Milne	$70,000 (2)
Salary Remaining :	$15,000
Ilya Nikolayev	$70,000 (3)
Salary Remaining :	$15,000
Jake Leschyshyn	$69,000 (1)
Salary Remaining :	$14,786
Raivis Ansons	$65,000 (2)
Salary Remaining :	$13,929
Cedric Pare	$65,000 (1)
Salary Remaining :	$13,929
Matthew Robertson	$60,000 (1)
Salary Remaining :	$12,857
Jesper Vikman	$60,000 (3)
Salary Remaining :	$12,857
Layton Ahac	$60,000 (1)
Salary Remaining :	$12,857
Curtis Douglas	$60,000 (1)
Salary Remaining :	$12,857
Jakub Dobes	$60,000 (3)
Salary Remaining :	$12,857
Joe Gambardella	$54,500 (1)
Salary Remaining :	$11,679
Taylor Fedun	$50,000 (1)
Salary Remaining :	$10,714
Devin Shore	$50,000 (2)
Salary Remaining :	$10,714
Steven Kampfer	$50,000 (2)
Salary Remaining :	$10,714
Josh Wesley	$50,000 (2)
Salary Remaining :	$10,714
Total Farm Players	28
Salary Commitment
Year 2024 : $1,987,962
Year 2025 : $1,131,375
Year 2026 : $756,375
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,987,962
Year 2025 : $1,131,375
Year 2026 : $756,375
Year 2027 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,102,763
Year to Date Revenue	$16,822,100
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,705,790
Farm Players Total Salaries	$1,693,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$22,519,542
Projected Bank Account	$22,519,542

Pro Players Salaries
Connor McDavid (1 Way Contract)	$11,250,000 (1)
-Salary Remaining :	$2,410,714
Sam Reinhart (1 Way Contract)	$8,775,000 (5)
-Salary Remaining :	$1,880,357
Connor Hellebuyck (1 Way Contract)	$8,324,999 (2)
-Salary Remaining :	$1,783,928
Mats Zuccarello (1 Way Contract)	$7,200,000 (1)
-Salary Remaining :	$1,542,857
J.T. Miller	$7,087,500 (2)
-Salary Remaining :	$1,518,750
Morgan Rielly (1 Way Contract)	$5,850,000 (1)
-Salary Remaining :	$1,253,571
Auston Matthews (1 Way Contract)	$5,761,924 (2)
-Salary Remaining :	$1,234,698
Brad Marchand (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,071,429
Jonas Brodin (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$964,286
Rasmus Andersson (1 Way Contract)	$4,095,000 (1)
-Salary Remaining :	$877,500
Timo Meier (1 Way Contract)	$3,510,000 (4)
-Salary Remaining :	$752,143
Jared Spurgeon (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$750,000
Matt Roy (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$707,143
Jonathan Quick (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$535,714
Sean Durzi (1 Way Contract)	$1,870,000 (4)
-Salary Remaining :	$400,714
Viktor Arvidsson (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$375,000
Troy Terry (1 Way Contract)	$1,550,000 (2)
-Salary Remaining :	$332,143
Mason Marchment	$1,100,000 (3)
-Salary Remaining :	$235,714
Sam Steel	$950,000 (2)
-Salary Remaining :	$203,571
Daniil Miromanov	$834,867 (2)
-Salary Remaining :	$178,900
Mathieu Joseph	$796,500 (3)
-Salary Remaining :	$170,679
Sam Carrick	$700,000 (3)
-Salary Remaining :	$150,000
David Kampf	$500,000 (5)
-Salary Remaining :	$107,143
Total Pro Players	23
Salary Commitment
Year 2024 : $90,705,790
Year 2025 : $54,810,790
Year 2026 : $32,061,500
Year 2027 : $24,965,000
Salary Average Commitment
Year 2024 : $94,215,790
Year 2025 : $58,320,790
Year 2026 : $32,061,500
Year 2027 : $24,965,000
Salary Cap with 1 Way Contract
Year 2024 : $90,705,790
Year 2025 : $54,810,790
Year 2026 : $28,551,500
Year 2027 : $21,455,000

Farm Players Salaries
Jack Studnicka	$140,000 (1)
Salary Remaining :	$30,000
Joel Kiviranta	$126,000 (2)
Salary Remaining :	$27,000
Hunter Shepard	$108,500 (4)
Salary Remaining :	$23,250
Brendan Gaunce	$89,500 (4)
Salary Remaining :	$19,179
Isak Rosen	$80,000 (2)
Salary Remaining :	$17,143
Benoit-Olivier Groulx	$69,750 (2)
Salary Remaining :	$14,946
Matthew Strome	$65,000 (1)
Salary Remaining :	$13,929
Tristen Nielsen	$65,000 (2)
Salary Remaining :	$13,929
Jarid Lukosevicius	$50,000 (1)
Salary Remaining :	$10,714
Casey Dornbach	$50,000 (5)
Salary Remaining :	$10,714
Peyton Jones	$50,000 (5)
Salary Remaining :	$10,714
Xavier Ouellet	$50,000 (5)
Salary Remaining :	$10,714
Ken Appleby	$50,000 (5)
Salary Remaining :	$10,714
Kyle Rau	$50,000 (5)
Salary Remaining :	$10,714
Matt Tomkins	$50,000 (5)
Salary Remaining :	$10,714
Patrik Koch	$50,000 (5)
Salary Remaining :	$10,714
Steven Fogarty	$50,000 (4)
Salary Remaining :	$10,714
Mason Jobst	$50,000 (1)
Salary Remaining :	$10,714
Austin Osmanski	$50,000 (4)
Salary Remaining :	$10,714
Dean Stewart	$50,000 (3)
Salary Remaining :	$10,714
Aidan Fulp	$50,000 (5)
Salary Remaining :	$10,714
Bryan Yoon	$50,000 (5)
Salary Remaining :	$10,714
Cameron Wright	$50,000 (5)
Salary Remaining :	$10,714
Alex Belzile	$50,000 (3)
Salary Remaining :	$10,714
Louis Boudon	$50,000 (5)
Salary Remaining :	$10,714
Joseph Duszak	$50,000 (5)
Salary Remaining :	$10,714
Dustin Tokarski	$50,000 (3)
Salary Remaining :	$10,714
Cavan Fitzgerald	$0 (0)
Salary Remaining :	$0
Alex Kannok Leipert	$0 (0)
Salary Remaining :	$0
Matej Pekar	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 2024 : $1,693,750
Year 2025 : $1,388,750
Year 2026 : $1,048,000
Year 2027 : $898,000
Salary Average Commitment
Year 2024 : $1,693,750
Year 2025 : $1,388,750
Year 2026 : $1,048,000
Year 2027 : $898,000

Panthers

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

Pro Players Salaries
Logan Couture (1 Way Contract)	$13,500,000 (1)
-Salary Remaining :	$2,892,857
Frederik Andersen (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$1,714,286
Cole Caufield	$7,457,500 (2)
-Salary Remaining :	$1,598,036
Shea Theodore (1 Way Contract)	$6,556,335 (4)
-Salary Remaining :	$1,404,929
Brandon Saad (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$1,232,143
Christopher Tanev (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,071,429
Jordan Eberle (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$1,071,429
Nick Jensen (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,071,429
Filip Chytil (1 Way Contract)	$4,437,500 (2)
-Salary Remaining :	$950,893
Sean Walker	$4,000,000 (5)
-Salary Remaining :	$857,143
Adam Lowry (1 Way Contract)	$3,833,332 (1)
-Salary Remaining :	$821,428
Scott Wedgewood (1 Way Contract)	$3,000,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$642,857
Alexander Wennberg (1 Way Contract)	$2,925,000 (2)
-Salary Remaining :	$626,786
Martin Fehervary (1 Way Contract)	$2,541,250 (1)
-Salary Remaining :	$544,554
Oliver Kylington (1 Way Contract)	$2,499,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$535,500
Luke Kunin (1 Way Contract)	$2,277,000 (2)
-Salary Remaining :	$487,929
Marc-Andre Fleury (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$482,143
Wyatt Johnston (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$375,000
Sean Kuraly (1 Way Contract)	$1,606,500 (1)
-Salary Remaining :	$344,250
Marcus Foligno (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$321,429
Colin Blackwell	$1,480,000 (3)
-Salary Remaining :	$317,143
Dylan Samberg	$1,400,000 (2)
-Salary Remaining :	$300,000
Pavel Dorofeyev	$948,750 (4)
-Salary Remaining :	$203,304
Ryan Poehling	$750,000 (1)
-Salary Remaining :	$160,714
Jaycob Megna	$700,000 (4)
-Salary Remaining :	$150,000
Total Pro Players	25
Salary Commitment
Year 2024 : $94,162,167
Year 2025 : $59,432,085
Year 2026 : $26,185,085
Year 2027 : $15,205,085
Salary Average Commitment
Year 2024 : $92,662,167
Year 2025 : $57,932,085
Year 2026 : $24,685,085
Year 2027 : $13,705,085
Salary Cap with 1 Way Contract
Year 2024 : $88,663,167
Year 2025 : $56,432,085
Year 2026 : $23,185,085
Year 2027 : $12,205,085

Farm Players Salaries
Chase Wheatcroft	$150,000 (1)
Salary Remaining :	$32,143
Tyson Jost	$149,500 (1)
Salary Remaining :	$32,036
Lukas Reichel	$100,000 (1)
Salary Remaining :	$21,429
Shakir Mukhamadullin	$100,000 (2)
Salary Remaining :	$21,429
Robert Bortuzzo	$100,000 (3)
Salary Remaining :	$21,429
Jacob Lucchini	$97,500 (3)
Salary Remaining :	$20,893
Uvis Balinskis	$97,500 (5)
Salary Remaining :	$20,893
AJ Greer	$91,500 (3)
Salary Remaining :	$19,607
Jasper Weatherby	$85,000 (1)
Salary Remaining :	$18,214
Keith Petruzzelli	$81,750 (1)
Salary Remaining :	$17,518
Cam Morrison	$80,000 (4)
Salary Remaining :	$17,143
Gabriel Fortier	$77,500 (2)
Salary Remaining :	$16,607
Jakub Skarek	$77,500 (2)
Salary Remaining :	$16,607
Henrik Rybinski	$77,325 (1)
Salary Remaining :	$16,570
John Farinacci	$75,000 (3)
Salary Remaining :	$16,071
Donovan Sebrango	$70,408 (1)
Salary Remaining :	$15,087
Hunter McKown	$70,000 (2)
Salary Remaining :	$15,000
Domenick Fensore	$70,000 (3)
Salary Remaining :	$15,000
Dmitri Kuzmin	$70,000 (3)
Salary Remaining :	$15,000
Artyom Anisimov	$70,000 (4)
Salary Remaining :	$15,000
Vincent Iorio	$70,000 (2)
Salary Remaining :	$15,000
Filip Engaras	$70,000 (4)
Salary Remaining :	$15,000
Jacob Gaucher	$70,000 (4)
Salary Remaining :	$15,000
Jack Matier	$65,000 (3)
Salary Remaining :	$13,929
Samuel Knazko	$65,000 (2)
Salary Remaining :	$13,929
Lukas Rousek	$65,000 (1)
Salary Remaining :	$13,929
Nathan Legare	$65,000 (1)
Salary Remaining :	$13,929
Xavier Simoneau	$65,000 (2)
Salary Remaining :	$13,929
Mitchell Gibson	$65,000 (3)
Salary Remaining :	$13,929
Adam Raska	$62,500 (1)
Salary Remaining :	$13,393
Albert Johansson	$62,500 (2)
Salary Remaining :	$13,393
Isaiah Saville	$62,500 (1)
Salary Remaining :	$13,393
Adam Wilsby	$62,500 (2)
Salary Remaining :	$13,393
Nicolas Beaudin	$60,000 (1)
Salary Remaining :	$12,857
Topias Vilen	$60,000 (3)
Salary Remaining :	$12,857
Jackson Cates	$60,000 (1)
Salary Remaining :	$12,857
James Malatesta	$60,000 (3)
Salary Remaining :	$12,857
Jalen Luypen	$60,000 (3)
Salary Remaining :	$12,857
Curtis Hall	$60,000 (1)
Salary Remaining :	$12,857
Hugh McGing	$60,000 (1)
Salary Remaining :	$12,857
Ilya Usov	$60,000 (2)
Salary Remaining :	$12,857
Colton Poolman	$60,000 (1)
Salary Remaining :	$12,857
Clay Stevenson	$60,000 (3)
Salary Remaining :	$12,857
Peetro Seppala	$60,000 (2)
Salary Remaining :	$12,857
Nikita Novikov	$60,000 (3)
Salary Remaining :	$12,857
Jordy Bellerive	$55,000 (2)
Salary Remaining :	$11,786
Artyom Grushnikov	$54,500 (1)
Salary Remaining :	$11,679
Marc Del Gaizo	$50,000 (1)
Salary Remaining :	$10,714
Total Farm Players	48
Salary Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500
Salary Average Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500

Penguins

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

Pro Players Salaries
Quinton Byfield	$7,800,000 (5)
-Salary Remaining :	$1,671,429
Nico Hischier (1 Way Contract)	$6,525,000 (2)
-Salary Remaining :	$1,398,214
Artem Zub (1 Way Contract)	$6,210,000 (5)
-Salary Remaining :	$1,330,714
Nick Schmaltz (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$1,071,429
Kyle Palmieri (1 Way Contract)	$4,850,000 (1)
-Salary Remaining :	$1,039,286
Jason Zucker (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$910,714
Brenden Dillon (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$857,143
Nate Schmidt (1 Way Contract)	$3,850,000 (3)
-Salary Remaining :	$825,000
Yanni Gourde (1 Way Contract)	$3,450,000 (4)
-Salary Remaining :	$739,286
Jeremy Swayman	$3,440,250 (3)
-Salary Remaining :	$737,196
Martin Jones (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$642,857
Mackenzie Blackwood (1 Way Contract)	$2,772,000 (1)
-Salary Remaining :	$594,000
Mitchell Weeks (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$535,714
Reilly Smith (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$535,714
Nicolas Hague (1 Way Contract)	$2,271,209 (3)
-Salary Remaining :	$486,688
Austin Watson (1 Way Contract)	$2,025,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$433,929
Nicklas Backstrom (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$428,571
Luke Hughes (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Jarred Tinordi (1 Way Contract)	$1,550,000 (3)
-Salary Remaining :	$332,143
Rasmus Kupari	$1,400,000 (1)
-Salary Remaining :	$300,000
Ryan Donato (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$278,571
Kevin Bahl	$1,039,500 (4)
-Salary Remaining :	$222,750
Juuso Valimaki (1 Way Contract)	$990,000 (3)
-Salary Remaining :	$212,143
Cole Perfetti	$900,000 (1)
-Salary Remaining :	$192,857
Logan Stanley	$891,000 (2)
-Salary Remaining :	$190,929
Taylor Raddysh	$750,750 (2)
-Salary Remaining :	$160,875
Total Pro Players	26
Salary Commitment
Year 2024 : $77,264,709
Year 2025 : $61,017,709
Year 2026 : $44,350,959
Year 2027 : $25,999,500
Salary Average Commitment
Year 2024 : $77,264,709
Year 2025 : $61,017,709
Year 2026 : $44,350,959
Year 2027 : $25,999,500
Salary Cap with 1 Way Contract
Year 2024 : $70,739,709
Year 2025 : $56,517,709
Year 2026 : $42,350,959
Year 2027 : $25,999,500

Farm Players Salaries
Anthony Deangelo	$149,500 (5)
Salary Remaining :	$32,036
Brendan Lemieux	$140,000 (5)
Salary Remaining :	$30,000
Ozzy Wiesblatt	$100,000 (2)
Salary Remaining :	$21,429
Aaron Dell	$99,500 (1)
Salary Remaining :	$21,321
Jakub Zboril	$79,750 (1)
Salary Remaining :	$17,089
Nikita Chibrikov	$75,000 (3)
Salary Remaining :	$16,071
Farm Player 17	$70,000 (1)
Salary Remaining :	$15,000
Lucas Edmonds	$70,000 (2)
Salary Remaining :	$15,000
Farm Player 19	$70,000 (1)
Salary Remaining :	$15,000
Roni Hirvonen	$70,000 (3)
Salary Remaining :	$15,000
Ryan Winterton	$70,000 (3)
Salary Remaining :	$15,000
Farm Player 115	$70,000 (1)
Salary Remaining :	$15,000
Daniel Torgersson	$65,000 (2)
Salary Remaining :	$13,929
Tyler Kleven	$65,000 (3)
Salary Remaining :	$13,929
Tyson Hinds	$65,000 (3)
Salary Remaining :	$13,929
Thomas Milic	$65,000 (3)
Salary Remaining :	$13,929
Nico Daws	$65,000 (2)
Salary Remaining :	$13,929
Jake Massie	$65,000 (1)
Salary Remaining :	$13,929
Marcel Marcel	$60,000 (3)
Salary Remaining :	$12,857
Brayden Tracey	$60,000 (1)
Salary Remaining :	$12,857
Corey Schueneman	$60,000 (1)
Salary Remaining :	$12,857
Antti Saarela	$60,000 (1)
Salary Remaining :	$12,857
Total Farm Players	22
Salary Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500
Salary Average Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500

Predators

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

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$10,300,000 (2)
-Salary Remaining :	$2,207,143
Tyler Seguin (1 Way Contract)	$8,950,000 (1)
-Salary Remaining :	$1,917,857
Vladimir Tarasenko (1 Way Contract)	$7,300,000 (1)
-Salary Remaining :	$1,564,286
Clayton Keller (1 Way Contract)	$6,113,250 (1)
-Salary Remaining :	$1,309,982
Ville Husso (1 Way Contract)	$6,069,069 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,300,515
Jakob Chychrun (1 Way Contract)	$5,060,000 (1)
-Salary Remaining :	$1,084,286
Laurent Brossoit	$5,000,000 (1)
-Salary Remaining :	$1,071,429
John Carlson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$1,071,429
Mikael Backlund (1 Way Contract)	$4,666,666 (3)
-Salary Remaining :	$1,000,000
Ben Chiarot (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$900,000
Nick Leddy	$4,000,000 (3)
-Salary Remaining :	$857,143
Gustav Nyquist (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$814,286
Martin Necas (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$803,571
Ryan Graves (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$707,143
Nico Sturm (1 Way Contract)	$2,340,000 (2)
-Salary Remaining :	$501,429
Anton Lundell (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$482,143
Erik Gudbranson (1 Way Contract)	$1,707,777 (1)
-Salary Remaining :	$365,952
Jeff Carter	$1,495,000 (5)
-Salary Remaining :	$320,357
Dakota Joshua	$1,237,500 (5)
-Salary Remaining :	$265,179
Ty Dellandrea	$1,125,000 (5)
-Salary Remaining :	$241,071
Michael Eyssimont	$1,120,000 (5)
-Salary Remaining :	$240,000
Erik Johnson	$1,100,000 (5)
-Salary Remaining :	$235,714
Kyle Okposo	$1,000,000 (2)
-Salary Remaining :	$214,286
Filip Gustavsson	$866,250 (1)
-Salary Remaining :	$185,625
Total Pro Players	24
Salary Commitment
Year 2024 : $91,750,512
Year 2025 : $41,503,235
Year 2026 : $27,863,235
Year 2027 : $9,377,500
Salary Average Commitment
Year 2024 : $91,750,512
Year 2025 : $41,503,235
Year 2026 : $27,863,235
Year 2027 : $9,377,500
Salary Cap with 1 Way Contract
Year 2024 : $85,681,443
Year 2025 : $35,434,166
Year 2026 : $21,794,166
Year 2027 : $9,377,500

Farm Players Salaries
Brandt Clarke	$140,000 (3)
Salary Remaining :	$30,000
Adam Brooks	$106,750 (4)
Salary Remaining :	$22,875
Derrick Pouliot	$100,000 (2)
Salary Remaining :	$21,429
Vinni Lettieri	$97,167 (2)
Salary Remaining :	$20,821
Jeff Kubiak	$85,000 (2)
Salary Remaining :	$18,214
Boris Katchouk	$83,417 (2)
Salary Remaining :	$17,875
Jesse Ylonen	$82,500 (3)
Salary Remaining :	$17,679
Michael Pezzetta	$82,500 (2)
Salary Remaining :	$17,679
Nolan Allan	$80,000 (3)
Salary Remaining :	$17,143
Michael Karow	$80,000 (3)
Salary Remaining :	$17,143
Taylor Ward	$75,000 (2)
Salary Remaining :	$16,071
William Wallinder	$75,000 (3)
Salary Remaining :	$16,071
Alex Stalock	$75,000 (1)
Salary Remaining :	$16,071
Landon Slaggert	$70,000 (3)
Salary Remaining :	$15,000
Garret Sparks	$70,000 (5)
Salary Remaining :	$15,000
Gage Goncalves	$70,000 (1)
Salary Remaining :	$15,000
Farm Goalie 18	$70,000 (1)
Salary Remaining :	$15,000
FarmPlay1	$70,000 (1)
Salary Remaining :	$15,000
Kyle Clifford	$60,000 (3)
Salary Remaining :	$12,857
Nick Wolff	$60,000 (1)
Salary Remaining :	$12,857
Nick Jones	$60,000 (1)
Salary Remaining :	$12,857
Robbie Russo	$50,000 (4)
Salary Remaining :	$10,714
Ethan Prow	$50,000 (4)
Salary Remaining :	$10,714
Total Farm Players	23
Salary Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750
Salary Average Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750

Rangers

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

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$12,920,000 (3)
-Salary Remaining :	$2,768,571
Cale Makar (1 Way Contract)	$8,910,000 (2)
-Salary Remaining :	$1,909,286
Joshua Norris (1 Way Contract)	$7,870,500 (2)
-Salary Remaining :	$1,686,536
Noah Hanifin (1 Way Contract)	$6,615,000 (1)
-Salary Remaining :	$1,417,500
Mika Zibanejad (1 Way Contract)	$5,725,000 (1)
-Salary Remaining :	$1,226,786
Jordan Binnington (1 Way Contract)	$5,650,000 (3)
-Salary Remaining :	$1,210,714
Mattias Ekholm (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$1,017,857
Bryan Rust (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$964,286
Ryan Nugent-Hopkins (1 Way Contract)	$4,050,000 (2)
-Salary Remaining :	$867,857
Joe Pavelski (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$750,000
Casey Mittelstadt (1 Way Contract)	$2,587,500 (2)
-Salary Remaining :	$554,464
Alexander Romanov (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$482,143
TJ Brodie (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$482,143
Juraj Slafkovsky (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$321,429
Connor Zary	$1,400,000 (1)
-Salary Remaining :	$300,000
Michael Rasmussen	$1,314,000 (1)
-Salary Remaining :	$281,571
Marco Rossi	$1,250,000 (1)
-Salary Remaining :	$267,857
Isac Lundestrom	$983,391 (3)
-Salary Remaining :	$210,727
Daniel Sprong	$877,500 (4)
-Salary Remaining :	$188,036
Urho Vaakanainen	$765,000 (1)
-Salary Remaining :	$163,929
Samuel Ersson	$650,000 (1)
-Salary Remaining :	$139,286
Ty Emberson	$600,000 (1)
-Salary Remaining :	$128,571
Total Pro Players	22
Salary Commitment
Year 2024 : $80,917,891
Year 2025 : $56,848,891
Year 2026 : $34,430,891
Year 2027 : $877,500
Salary Average Commitment
Year 2024 : $80,917,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500
Salary Cap with 1 Way Contract
Year 2024 : $80,917,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500

Farm Players Salaries
Skyler Brind'Amour	$135,000 (5)
Salary Remaining :	$28,929
Cal Petersen	$100,425 (2)
Salary Remaining :	$21,520
Jesper Wallstedt	$100,000 (2)
Salary Remaining :	$21,429
Mavrik Bourque	$100,000 (2)
Salary Remaining :	$21,429
Marco Scandella	$97,500 (3)
Salary Remaining :	$20,893
Jacob MacDonald	$90,000 (4)
Salary Remaining :	$19,286
Cole Schneider	$90,000 (3)
Salary Remaining :	$19,286
Drake Caggiula	$90,000 (4)
Salary Remaining :	$19,286
Emil Bemstrom	$89,100 (4)
Salary Remaining :	$19,093
Will Butcher	$85,000 (4)
Salary Remaining :	$18,214
Vasili Ponomarev	$85,000 (1)
Salary Remaining :	$18,214
Dillon Heatherington	$85,000 (4)
Salary Remaining :	$18,214
Matt Filipe	$85,000 (4)
Salary Remaining :	$18,214
Charles Hudon	$85,000 (4)
Salary Remaining :	$18,214
Mackenzie Entwistle	$82,800 (3)
Salary Remaining :	$17,743
Matthew Phillips	$82,500 (1)
Salary Remaining :	$17,679
Wade Allison	$77,715 (3)
Salary Remaining :	$16,653
John Leonard	$76,725 (4)
Salary Remaining :	$16,441
Dave Gust	$76,250 (1)
Salary Remaining :	$16,339
Matt Kiersted	$76,250 (1)
Salary Remaining :	$16,339
Josh Mahura	$74,250 (1)
Salary Remaining :	$15,911
Gage Quinney	$70,000 (4)
Salary Remaining :	$15,000
Montana Onyebuchi	$70,000 (3)
Salary Remaining :	$15,000
Tyler Madden	$69,750 (2)
Salary Remaining :	$14,946
Drew Helleson	$65,000 (1)
Salary Remaining :	$13,929
Zach Sawchenko	$62,500 (1)
Salary Remaining :	$13,393
Colton White	$60,000 (1)
Salary Remaining :	$12,857
Nicolas Deslauriers	$50,000 (2)
Salary Remaining :	$10,714
Total Farm Players	28
Salary Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825
Salary Average Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825

Red Wings

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

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$11,500,000 (5)
-Salary Remaining :	$2,464,286
Elias Pettersson (1 Way Contract)	$7,276,500 (3)
-Salary Remaining :	$1,559,250
Mikael Granlund (1 Way Contract)	$6,450,000 (5)
-Salary Remaining :	$1,382,143
Alex Tuch (1 Way Contract)	$6,430,000 (5)
-Salary Remaining :	$1,377,857
Alex Pietrangelo (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$1,350,000
Blake Coleman (1 Way Contract)	$5,770,000 (5)
-Salary Remaining :	$1,236,429
Zach Hyman (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$1,232,143
Jamie Oleksiak (1 Way Contract)	$5,309,000 (5)
-Salary Remaining :	$1,137,643
Mitchell Marner (1 Way Contract)	$4,906,350 (1)
-Salary Remaining :	$1,051,361
Esa Lindell (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$964,286
David Savard (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$964,286
Jani Hakanpaa (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$642,857
Linus Ullmark (1 Way Contract)	$2,925,000 (1)
-Salary Remaining :	$626,786
Shane Pinto (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$375,000
Shayne Gostisbehere (1 Way Contract)	$1,750,000 (5)
-Salary Remaining :	$375,000
Joel Eriksson Ek (1 Way Contract)	$1,673,437 (1)
-Salary Remaining :	$358,594
Tyler Motte	$860,000 (5)
-Salary Remaining :	$184,286
Devin Cooley	$782,000 (1)
-Salary Remaining :	$167,571
Beck Malenstyn	$625,000 (1)
-Salary Remaining :	$133,929
Matthew Boucher	$500,000 (1)
-Salary Remaining :	$107,143
Total Pro Players	20
Salary Commitment
Year 2024 : $82,557,287
Year 2025 : $72,395,500
Year 2026 : $67,645,500
Year 2027 : $38,069,000
Salary Average Commitment
Year 2024 : $82,557,287
Year 2025 : $66,645,500
Year 2026 : $61,895,500
Year 2027 : $38,069,000
Salary Cap with 1 Way Contract
Year 2024 : $82,557,287
Year 2025 : $66,645,500
Year 2026 : $61,895,500
Year 2027 : $38,069,000

Farm Players Salaries
Joel L'Esperance	$101,500 (4)
Salary Remaining :	$21,750
Hendrix Lapierre	$100,000 (2)
Salary Remaining :	$21,429
Chase Priskie	$93,000 (2)
Salary Remaining :	$19,929
Bryce Kindopp	$87,875 (1)
Salary Remaining :	$18,830
Jacob Peterson	$85,000 (1)
Salary Remaining :	$18,214
Matt Donovan	$80,000 (5)
Salary Remaining :	$17,143
Nicholas Robertson	$80,000 (1)
Salary Remaining :	$17,143
Marc McLaughlin	$75,000 (1)
Salary Remaining :	$16,071
Brady Lyle	$73,625 (1)
Salary Remaining :	$15,777
Farm Goalie 22	$70,000 (1)
Salary Remaining :	$15,000
FarmGoal4	$70,000 (1)
Salary Remaining :	$15,000
Mikhail Abramov	$70,000 (1)
Salary Remaining :	$15,000
Jack Finley	$67,500 (2)
Salary Remaining :	$14,464
Bobby Trivigno	$67,500 (2)
Salary Remaining :	$14,464
Eemil Viro	$65,000 (2)
Salary Remaining :	$13,929
Justin Sourdif	$65,000 (2)
Salary Remaining :	$13,929
John Ludvig	$65,000 (2)
Salary Remaining :	$13,929
Keean Washkurak	$65,000 (1)
Salary Remaining :	$13,929
Lukas Svejkovsky	$65,000 (2)
Salary Remaining :	$13,929
Dennis Cesana	$60,000 (1)
Salary Remaining :	$12,857
Brendan Warren	$60,000 (1)
Salary Remaining :	$12,857
Artem Guryev	$60,000 (3)
Salary Remaining :	$12,857
Jake Livingstone	$60,000 (1)
Salary Remaining :	$12,857
Fyodor Svechkov	$54,500 (1)
Salary Remaining :	$11,679
Total Farm Players	24
Salary Commitment
Year 2024 : $1,740,500
Year 2025 : $829,500
Year 2026 : $241,500
Year 2027 : $181,500
Salary Average Commitment
Year 2024 : $1,740,500
Year 2025 : $829,500
Year 2026 : $241,500
Year 2027 : $181,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $150 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $100 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 99.98%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,153,050
Year to Date Revenue	$10,765,250
Farm
Home Games Left	0
Average Attendance - %	3,000 - 99.99%
Average Income per Game	$126,628
Year to Date Revenue	$886,394
Expense
Pro Players Total Salaries	$82,135,250
Farm Players Total Salaries	$2,892,179
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$25,543,280
Projected Bank Account	$25,543,280

Pro Players Salaries
Patrick Kane (1 Way Contract)	$11,000,000 (1)
-Salary Remaining :	$2,357,143
Dylan Larkin (1 Way Contract)	$7,137,000 (4)
-Salary Remaining :	$1,529,357
Dylan Cozens (1 Way Contract)	$6,390,000 (3)
-Salary Remaining :	$1,369,286
Kris Letang (1 Way Contract)	$5,550,000 (1)
-Salary Remaining :	$1,189,286
Ryan McDonagh (1 Way Contract)	$5,352,000 (1)
-Salary Remaining :	$1,146,857
Connor Murphy (1 Way Contract)	$4,851,000 (1)
-Salary Remaining :	$1,039,500
Josh Anderson (1 Way Contract)	$4,600,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$985,714
Alexandar Georgiev (1 Way Contract)	$4,590,000 (5)
-Salary Remaining :	$983,571
Pavel Zacha (1 Way Contract)	$4,275,000 (1)
-Salary Remaining :	$916,071
Drew Doughty (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$835,714
Evan Bouchard (1 Way Contract)	$3,860,000 (3)
-Salary Remaining :	$827,143
Nicolas Roy	$3,780,000 (5)
-Salary Remaining :	$810,000
Cam Talbot (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$750,000
Dmitry Orlov (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$685,714
Dawson Mercer (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$482,143
Ivan Barbashev	$1,460,250 (1)
-Salary Remaining :	$312,911
Jack McBain	$1,250,000 (1)
-Salary Remaining :	$267,857
Ridly Greig	$1,000,000 (2)
-Salary Remaining :	$214,286
Gabriel Vilardi	$948,750 (3)
-Salary Remaining :	$203,304
Drew O'Connor	$925,000 (1)
-Salary Remaining :	$198,214
Paul Cotter	$891,250 (2)
-Salary Remaining :	$190,982
Joseph Veleno	$825,000 (2)
-Salary Remaining :	$176,786
Matthew Kessel	$600,000 (1)
-Salary Remaining :	$128,571
Total Pro Players	23
Salary Commitment
Year 2024 : $82,135,250
Year 2025 : $44,622,000
Year 2026 : $34,505,750
Year 2027 : $20,107,000
Salary Average Commitment
Year 2024 : $82,135,250
Year 2025 : $44,622,000
Year 2026 : $34,505,750
Year 2027 : $20,107,000
Salary Cap with 1 Way Contract
Year 2024 : $77,535,250
Year 2025 : $40,022,000
Year 2026 : $29,905,750
Year 2027 : $15,507,000

Farm Players Salaries
Ivan Ivan	$150,000 (5)
Salary Remaining :	$32,143
Xavier Parent	$148,500 (4)
Salary Remaining :	$31,821
Samuel Houde	$148,000 (4)
Salary Remaining :	$31,714
Adam Scheel	$130,000 (1)
Salary Remaining :	$27,857
Hunter Jones	$130,000 (1)
Salary Remaining :	$27,857
Henry Thrun	$100,000 (3)
Salary Remaining :	$21,429
Dennis Cholowski	$99,000 (1)
Salary Remaining :	$21,214
Libor Hajek	$96,154 (1)
Salary Remaining :	$20,604
Joakim Kemell	$90,000 (2)
Salary Remaining :	$19,286
Ian Mitchell	$85,250 (4)
Salary Remaining :	$18,268
Thomas Bordeleau	$85,000 (2)
Salary Remaining :	$18,214
Kristian Reichel	$82,775 (1)
Salary Remaining :	$17,738
Nikita Alexandrov	$82,500 (1)
Salary Remaining :	$17,679
Sheldon Rempal	$82,500 (1)
Salary Remaining :	$17,679
Alex Turcotte	$77,500 (3)
Salary Remaining :	$16,607
Jonathan Gruden	$77,500 (2)
Salary Remaining :	$16,607
Trent Miner	$77,500 (3)
Salary Remaining :	$16,607
Robert Mastrosimone	$75,000 (3)
Salary Remaining :	$16,071
Carter Mazur	$70,000 (3)
Salary Remaining :	$15,000
Jacob Ingham	$70,000 (1)
Salary Remaining :	$15,000
Martin Chromiak	$65,000 (2)
Salary Remaining :	$13,929
Mattias Norlinder	$65,000 (2)
Salary Remaining :	$13,929
Strauss Mann	$65,000 (2)
Salary Remaining :	$13,929
Oskari Salminen	$65,000 (2)
Salary Remaining :	$13,929
Robin Salo	$65,000 (1)
Salary Remaining :	$13,929
Jakub Demek	$65,000 (3)
Salary Remaining :	$13,929
Amadeus Lombardi	$65,000 (3)
Salary Remaining :	$13,929
Travis Mitchell	$60,000 (3)
Salary Remaining :	$12,857
Michael Vukojevic	$60,000 (1)
Salary Remaining :	$12,857
Jason Polin	$60,000 (1)
Salary Remaining :	$12,857
David Spacek	$60,000 (3)
Salary Remaining :	$12,857
Hunter Skinner	$60,000 (1)
Salary Remaining :	$12,857
Josiah Slavin	$60,000 (1)
Salary Remaining :	$12,857
Jack Thompson	$60,000 (2)
Salary Remaining :	$12,857
Maxim Cajkovic	$60,000 (1)
Salary Remaining :	$12,857
Total Farm Players	35
Salary Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750
Salary Average Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750

Senators

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

Pro Players Salaries
Blake Wheeler (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$1,928,571
Evgeni Malkin (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$1,714,286
Mike Hoffman (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$803,571
Zach Whitecloud (1 Way Contract)	$2,970,000 (3)
-Salary Remaining :	$636,429
Pavel Cajan (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$535,714
Evgeny Kuznetsov (1 Way Contract)	$2,150,000 (1)
-Salary Remaining :	$460,714
Anthony Beauvillier (1 Way Contract)	$2,079,000 (1)
-Salary Remaining :	$445,500
Evan Rodrigues (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$428,571
Jamie Drysdale	$1,955,000 (1)
-Salary Remaining :	$418,929
Riley Stillman	$1,481,667 (2)
-Salary Remaining :	$317,500
Dmitry Kulikov	$1,450,000 (3)
-Salary Remaining :	$310,714
Casey DeSmith	$1,400,000 (3)
-Salary Remaining :	$300,000
T.J Oshie	$1,350,000 (1)
-Salary Remaining :	$289,286
Garrett Roe	$1,300,000 (5)
-Salary Remaining :	$278,571
Michael Kesselring	$1,300,000 (1)
-Salary Remaining :	$278,571
Kole Lind	$1,005,244 (3)
-Salary Remaining :	$215,409
Ukko-Pekka Luukkonen	$829,125 (3)
-Salary Remaining :	$177,670
Vitek Vanecek	$789,000 (1)
-Salary Remaining :	$169,071
Matthew Peca	$750,000 (5)
-Salary Remaining :	$160,714
Jack St. Ivany	$750,000 (2)
-Salary Remaining :	$160,714
Alex Barre-Boulet	$720,416 (1)
-Salary Remaining :	$154,375
Klim Kostin	$700,000 (1)
-Salary Remaining :	$150,000
Justin Danforth	$500,000 (4)
-Salary Remaining :	$107,143
Paul LaDue	$500,000 (5)
-Salary Remaining :	$107,143
Total Pro Players	24
Salary Commitment
Year 2024 : $49,229,452
Year 2025 : $25,436,036
Year 2026 : $12,704,369
Year 2027 : $3,050,000
Salary Average Commitment
Year 2024 : $49,229,452
Year 2025 : $25,436,036
Year 2026 : $12,704,369
Year 2027 : $3,050,000
Salary Cap with 1 Way Contract
Year 2024 : $46,729,452
Year 2025 : $22,936,036
Year 2026 : $12,704,369
Year 2027 : $3,050,000

Farm Players Salaries
Zach Jordan	$140,000 (2)
Salary Remaining :	$30,000
Nikolas Brouillard	$130,000 (2)
Salary Remaining :	$27,857
Tyler Spezia	$130,000 (5)
Salary Remaining :	$27,857
Cal O'Reilly	$130,000 (5)
Salary Remaining :	$27,857
Mathieu Olivier	$110,000 (1)
Salary Remaining :	$23,571
Milan Lucic	$97,500 (5)
Salary Remaining :	$20,893
Dakota Mermis	$97,167 (1)
Salary Remaining :	$20,821
Mark Pysyk	$95,000 (5)
Salary Remaining :	$20,357
Tye Felhaber	$92,500 (1)
Salary Remaining :	$19,821
Givani Smith	$82,500 (2)
Salary Remaining :	$17,679
Graeme Clarke	$80,000 (1)
Salary Remaining :	$17,143
Greg McKegg	$80,000 (1)
Salary Remaining :	$17,143
Travis Barron	$77,500 (1)
Salary Remaining :	$16,607
Roland McKeown	$76,250 (1)
Salary Remaining :	$16,339
Seth Griffith	$75,000 (5)
Salary Remaining :	$16,071
Jon Merrill	$75,000 (5)
Salary Remaining :	$16,071
Alexei Kolosov	$70,000 (3)
Salary Remaining :	$15,000
Farm Goalie 25	$70,000 (1)
Salary Remaining :	$15,000
Cameron Hebig	$60,000 (1)
Salary Remaining :	$12,857
Alex Whelan	$60,000 (1)
Salary Remaining :	$12,857
Blake Hillman	$60,000 (1)
Salary Remaining :	$12,857
Josh Melnick	$60,000 (1)
Salary Remaining :	$12,857
Lassi Thomson	$60,000 (1)
Salary Remaining :	$12,857
William Villeneuve	$60,000 (2)
Salary Remaining :	$12,857
Gerry Mayhew	$54,500 (1)
Salary Remaining :	$11,679
Mike Benning	$54,500 (1)
Salary Remaining :	$11,679
Logan Day	$50,000 (5)
Salary Remaining :	$10,714
Peter Abbandonato	$50,000 (1)
Salary Remaining :	$10,714
Total Farm Players	28
Salary Commitment
Year 2024 : $2,277,417
Year 2025 : $1,135,000
Year 2026 : $722,500
Year 2027 : $652,500
Salary Average Commitment
Year 2024 : $2,277,417
Year 2025 : $1,135,000
Year 2026 : $722,500
Year 2027 : $652,500

Sharks

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

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$1,157,143
Torey Krug (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$964,286
Warren Foegele (1 Way Contract)	$3,750,000 (5)
-Salary Remaining :	$803,571
Sonny Milano	$2,223,000 (3)
-Salary Remaining :	$476,357
Jakub Vrana (1 Way Contract)	$1,500,000 (5)
-Salary Remaining :	$321,429
Kevin Labanc	$1,499,999 (5)
-Salary Remaining :	$321,428
Rasmus Sandin	$1,449,000 (2)
-Salary Remaining :	$310,500
Ben Hutton	$1,327,500 (1)
-Salary Remaining :	$284,464
Zane McIntyre	$1,050,000 (2)
-Salary Remaining :	$225,000
Vincent Desharnais	$1,000,000 (4)
-Salary Remaining :	$214,286
Jacob Bernard-Docker	$1,000,000 (1)
-Salary Remaining :	$214,286
Sam Malinski	$1,000,000 (1)
-Salary Remaining :	$214,286
Alexander Holtz	$975,000 (1)
-Salary Remaining :	$208,929
Nicolas Petan	$975,000 (2)
-Salary Remaining :	$208,929
Grigori Denisenko	$852,500 (4)
-Salary Remaining :	$182,679
David Gustafsson	$775,000 (3)
-Salary Remaining :	$166,071
Ryan Schmelzer	$750,000 (1)
-Salary Remaining :	$160,714
Martin Pospisil	$750,000 (2)
-Salary Remaining :	$160,714
Akira Schmid	$650,000 (1)
-Salary Remaining :	$139,286
Arturs Silovs	$650,000 (1)
-Salary Remaining :	$139,286
Matt Martin	$500,000 (1)
-Salary Remaining :	$107,143
Total Pro Players	21
Salary Commitment
Year 2024 : $32,576,999
Year 2025 : $20,324,499
Year 2026 : $11,600,499
Year 2027 : $8,602,499
Salary Average Commitment
Year 2024 : $32,576,999
Year 2025 : $20,324,499
Year 2026 : $11,600,499
Year 2027 : $8,602,499
Salary Cap with 1 Way Contract
Year 2024 : $32,576,999
Year 2025 : $20,324,499
Year 2026 : $11,600,499
Year 2027 : $8,602,499

Farm Players Salaries
Tyler Angle	$147,500 (1)
Salary Remaining :	$31,607
Mark Friedman	$108,500 (4)
Salary Remaining :	$23,250
Georgi Merkulov	$92,500 (2)
Salary Remaining :	$19,821
Ty Smith	$85,250 (3)
Salary Remaining :	$18,268
Kevin Connauton	$85,000 (1)
Salary Remaining :	$18,214
Oskar Olausson	$85,000 (2)
Salary Remaining :	$18,214
Jonas Rondbjerg	$84,333 (3)
Salary Remaining :	$18,071
Carsen Twarynski	$82,500 (1)
Salary Remaining :	$17,679
Nathan Gaucher	$80,000 (3)
Salary Remaining :	$17,143
Jonah Gadjovich	$78,333 (1)
Salary Remaining :	$16,786
Louis Belpedio	$77,500 (2)
Salary Remaining :	$16,607
Gavin Bayreuther	$75,000 (1)
Salary Remaining :	$16,071
Farm Player 16	$70,000 (1)
Salary Remaining :	$15,000
Farm Player 18	$70,000 (1)
Salary Remaining :	$15,000
Farm Player 25	$70,000 (1)
Salary Remaining :	$15,000
Farm Player 26	$70,000 (1)
Salary Remaining :	$15,000
Farm Player 15	$70,000 (1)
Salary Remaining :	$15,000
Farm Goalie 49	$70,000 (1)
Salary Remaining :	$15,000
Farm Goalie 26	$70,000 (1)
Salary Remaining :	$15,000
Farm Player 14	$70,000 (1)
Salary Remaining :	$15,000
Zach Solow	$66,667 (2)
Salary Remaining :	$14,286
Dominik Shine	$60,000 (2)
Salary Remaining :	$12,857
Kyle Criscuolo	$60,000 (3)
Salary Remaining :	$12,857
Jon-Randall Avon	$60,000 (3)
Salary Remaining :	$12,857
Mike Hardman	$50,000 (1)
Salary Remaining :	$10,714
Matthew Wedman	$50,000 (2)
Salary Remaining :	$10,714
Total Farm Players	26
Salary Commitment
Year 2024 : $1,988,083
Year 2025 : $909,750
Year 2026 : $478,083
Year 2027 : $108,500
Salary Average Commitment
Year 2024 : $1,988,083
Year 2025 : $909,750
Year 2026 : $478,083
Year 2027 : $108,500

Stars

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

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$12,000,000 (3)
-Salary Remaining :	$2,571,429
William Nylander (1 Way Contract)	$8,950,000 (5)
-Salary Remaining :	$1,917,857
Igor Shesterkin (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$1,821,429
Mark Scheifele (1 Way Contract)	$8,268,750 (2)
-Salary Remaining :	$1,771,875
Artemi Panarin (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$1,553,571
Elias Lindholm (1 Way Contract)	$6,547,500 (4)
-Salary Remaining :	$1,403,036
Tyler Toffoli (1 Way Contract)	$6,210,000 (1)
-Salary Remaining :	$1,330,714
Brett Pesce (1 Way Contract)	$5,433,750 (4)
-Salary Remaining :	$1,164,375
Hampus Lindholm (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$857,143
Cam Fowler (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$750,000
Jesper Bratt (1 Way Contract)	$3,093,750 (3)
-Salary Remaining :	$662,946
Brendan Smith (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$428,571
Nicholas Paul (1 Way Contract)	$1,701,000 (3)
-Salary Remaining :	$364,500
Brandon Duhaime	$1,499,999 (1)
-Salary Remaining :	$321,428
Ian Cole	$1,499,999 (3)
-Salary Remaining :	$321,428
Ryan Carpenter	$1,160,000 (2)
-Salary Remaining :	$248,571
Michael Amadio	$1,143,750 (5)
-Salary Remaining :	$245,089
Jimmy Vesey	$1,134,000 (1)
-Salary Remaining :	$243,000
Alec Martinez	$1,080,000 (2)
-Salary Remaining :	$231,429
Justus Annunen	$795,625 (1)
-Salary Remaining :	$170,491
Total Pro Players	20
Salary Commitment
Year 2024 : $85,768,123
Year 2025 : $74,907,999
Year 2026 : $64,928,750
Year 2027 : $30,575,000
Salary Average Commitment
Year 2024 : $85,768,123
Year 2025 : $72,628,499
Year 2026 : $62,119,749
Year 2027 : $30,575,000
Salary Cap with 1 Way Contract
Year 2024 : $85,768,123
Year 2025 : $72,628,499
Year 2026 : $62,119,749
Year 2027 : $30,575,000

Farm Players Salaries
Luke Philp	$150,000 (1)
Salary Remaining :	$32,143
Reese Johnson	$150,000 (1)
Salary Remaining :	$32,143
Brett Murray	$150,000 (1)
Salary Remaining :	$32,143
Vinnie Hinostroza	$149,500 (3)
Salary Remaining :	$32,036
Nikita Tolopilo	$130,000 (4)
Salary Remaining :	$27,857
Carson Golder	$120,000 (3)
Salary Remaining :	$25,714
Bradley Marek	$120,000 (3)
Salary Remaining :	$25,714
Chad Nychuk	$110,000 (4)
Salary Remaining :	$23,571
Patrick Guay	$97,500 (4)
Salary Remaining :	$20,893
Mark Rassell	$77,500 (5)
Salary Remaining :	$16,607
Cale Fleury	$75,038 (2)
Salary Remaining :	$16,079
FarmGoal6	$70,000 (1)
Salary Remaining :	$15,000
Farm Player 109	$70,000 (1)
Salary Remaining :	$15,000
Farm Player 11	$70,000 (1)
Salary Remaining :	$15,000
FarmPlay2	$70,000 (1)
Salary Remaining :	$15,000
Frederic Brunet	$60,000 (3)
Salary Remaining :	$12,857
Tobie Bisson	$54,500 (1)
Salary Remaining :	$11,679
Alexander True	$54,500 (1)
Salary Remaining :	$11,679
Grant Cruikshank	$50,000 (3)
Salary Remaining :	$10,714
Roman Kinal	$50,000 (3)
Salary Remaining :	$10,714
Graham McPhee	$50,000 (3)
Salary Remaining :	$10,714
Shawn Element	$50,000 (3)
Salary Remaining :	$10,714
Colin Theisen	$50,000 (1)
Salary Remaining :	$10,714
Cody Haiskanen	$50,000 (1)
Salary Remaining :	$10,714
Total Farm Players	24
Salary Commitment
Year 2024 : $2,078,538
Year 2025 : $1,139,538
Year 2026 : $1,064,500
Year 2027 : $415,000
Salary Average Commitment
Year 2024 : $2,078,538
Year 2025 : $1,139,538
Year 2026 : $1,064,500
Year 2027 : $415,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Arena
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $100 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,326,667
Farm Players Total Salaries	$1,489,175
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$18,755,056
Projected Bank Account	$18,755,056

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$1,928,571
David Perron (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$1,714,286
Kevin Hayes (1 Way Contract)	$6,200,000 (3)
-Salary Remaining :	$1,328,571
Brock Boeser (1 Way Contract)	$5,816,250 (1)
-Salary Remaining :	$1,246,339
Joel Farabee (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$1,178,571
Adam Pelech (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$964,286
Kevin Fiala (1 Way Contract)	$3,450,000 (1)
-Salary Remaining :	$739,286
Tyler Johnson (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$642,857
Alexandre Carrier	$2,500,000 (1)
-Salary Remaining :	$535,714
Joonas Korpisalo (1 Way Contract)	$1,690,000 (1)
-Salary Remaining :	$362,143
Philippe Myers	$1,495,000 (1)
-Salary Remaining :	$320,357
Trevor van Riemsdyk	$1,300,000 (3)
-Salary Remaining :	$278,571
Jujhar Khaira	$1,264,167 (2)
-Salary Remaining :	$270,893
Jackson LaCombe	$1,250,000 (3)
-Salary Remaining :	$267,857
Jakub Lauko	$1,200,000 (2)
-Salary Remaining :	$257,143
Spencer Martin	$1,143,750 (4)
-Salary Remaining :	$245,089
Erik Brannstrom	$1,085,000 (4)
-Salary Remaining :	$232,500
Brett Seney	$975,000 (3)
-Salary Remaining :	$208,929
Haydn Fleury	$962,500 (1)
-Salary Remaining :	$206,250
Dominic Toninato	$950,000 (3)
-Salary Remaining :	$203,571
Ryan Dzingel	$750,000 (3)
-Salary Remaining :	$160,714
Samuel Walker	$750,000 (2)
-Salary Remaining :	$160,714
Dan Renouf	$545,000 (1)
-Salary Remaining :	$116,786
Total Pro Players	23
Salary Commitment
Year 2024 : $63,326,667
Year 2025 : $26,867,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Average Commitment
Year 2024 : $62,626,667
Year 2025 : $26,167,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Cap with 1 Way Contract
Year 2024 : $63,326,667
Year 2025 : $26,867,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750

Farm Players Salaries
Collin Delia	$139,800 (2)
Salary Remaining :	$29,957
Alec Regula	$96,875 (5)
Salary Remaining :	$20,759
Scott Reedy	$82,500 (3)
Salary Remaining :	$17,679
Farm Goalie 20	$70,000 (1)
Salary Remaining :	$15,000
Maxim Groshev	$70,000 (3)
Salary Remaining :	$15,000
Viktor Neuchev	$70,000 (3)
Salary Remaining :	$15,000
Simon Johansson	$65,000 (2)
Salary Remaining :	$13,929
Blake McLaughlin	$65,000 (2)
Salary Remaining :	$13,929
Yan Kuznetsov	$62,500 (1)
Salary Remaining :	$13,393
Magnus Hellberg	$62,500 (3)
Salary Remaining :	$13,393
Stefan Matteau	$62,500 (5)
Salary Remaining :	$13,393
Jack Becker	$62,500 (4)
Salary Remaining :	$13,393
Patrick Khodorenko	$62,500 (5)
Salary Remaining :	$13,393
Zach Berzolla	$62,500 (2)
Salary Remaining :	$13,393
Mark Senden	$62,500 (5)
Salary Remaining :	$13,393
Jake Bischoff	$62,500 (5)
Salary Remaining :	$13,393
Andy Welinski	$60,000 (2)
Salary Remaining :	$12,857
Anton Blidh	$60,000 (3)
Salary Remaining :	$12,857
Tory Dello	$60,000 (1)
Salary Remaining :	$12,857
Kyle Marino	$50,000 (1)
Salary Remaining :	$10,714
Marc Johnstone	$50,000 (2)
Salary Remaining :	$10,714
Brenden Miller	$50,000 (1)
Salary Remaining :	$10,714
Total Farm Players	22
Salary Commitment
Year 2024 : $1,489,175
Year 2025 : $1,196,675
Year 2026 : $754,375
Year 2027 : $409,375
Salary Average Commitment
Year 2024 : $1,489,175
Year 2025 : $1,196,675
Year 2026 : $754,375
Year 2027 : $409,375

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %