National sim Hockey League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $70 - 5,658 - 94.29%
Level 2:	5000 - $40 - 4,461 - 89.21%
Level 3:	2000 - $23 - 1,952 - 97.60%
Level 4:	3174 - $13 - 3,174 - 100.00%
Luxury :	1000 - $145 - 1,000 - 100.00%
Total Capacity :	17174
Team Popularity :	116.00%
Income
Home Games Left	0
Average Attendance - %	16,244 - 94.58%
Average Income per Game	$1,203,186
Year to Date Revenue	$2,406,371
Expense
Pro Players Total Salaries	$67,650,000
Farm Players Total Salaries	$2,120,400
Coaches Total Salaries	$4,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$37,882,371
Projected Bank Account	$37,882,371

Pro Players Salaries
Artemi Panarin	$7,000,000 (4)
Erik Johnson	$5,500,000 (1)
Mattias Ekholm	$5,000,000 (1)
Mathew Barzal	$4,500,000 (3)
Shea Theodore	$4,500,000 (2)
Teuvo Teravainen	$4,250,000 (1)
Olli Maatta	$4,000,000 (3)
Mats Zuccarello	$4,000,000 (1)
Tyson Barrie	$3,500,000 (1)
Nick Bonino	$3,500,000 (1)
Adrian Kempe	$3,500,000 (2)
Brett Pesce	$3,000,000 (1)
Vitek Vanecek	$2,500,000 (2)
Pavel Buchnevich	$2,500,000 (1)
Chris Driedger	$2,250,000 (2)
Colton Sissons	$2,000,000 (1)
Philipp Kurashev	$1,750,000 (3)
Jesper Fast	$1,500,000 (2)
Jake Walman (1 Way Contract)	$1,000,000 (2)
Rasmus Asplund	$975,000 (1)
Vasily Podkolzin	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2024 : $67,650,000
Year 2025 : $32,500,000
Year 2026 : $16,750,000
Year 2027 : $5,750,000
Salary Average Commitment
Year 2024 : $67,983,334
Year 2025 : $32,833,334
Year 2026 : $17,583,334
Year 2027 : $7,000,000
Salary Cap with 1 Way Contract
Year 2024 : $67,650,000
Year 2025 : $32,500,000
Year 2026 : $17,250,000
Year 2027 : $7,000,000

Farm Players Salaries
Simon Ryfors	$100,000 (1)
MacKenzie MacEachern	$100,000 (1)
Karson Kuhlman	$99,500 (2)
Isak Rosen	$97,500 (2)
Vinni Lettieri	$97,500 (2)
Phil Di Giuseppe	$97,500 (2)
Devin Cooley	$95,000 (2)
Albert Johansson	$90,000 (2)
Tristan Luneau	$90,000 (3)
Riley Nash	$88,500 (2)
Kyle Burroughs	$87,500 (1)
Trevor Carrick	$87,500 (3)
Daniil Chayka	$85,500 (2)
Jack Ahcan	$83,050 (2)
Colten Ellis	$75,000 (2)
Jackson Cates	$69,850 (2)
Maxime Lajoie	$66,500 (2)
Joseph Duszak	$65,000 (1)
Tanner Kaspick	$63,500 (2)
Dominik Shine	$62,500 (1)
Tyler Sikura	$62,500 (1)
Isaiah Saville	$57,500 (2)
Jake Wise	$57,500 (2)
Judd Caulfield	$56,500 (2)
Donovan Sebrango	$50,000 (1)
Chad Yetman	$48,500 (1)
Ronan Seeley	$45,000 (2)
Noel Hoefenmayer	$41,500 (1)
Total Farm Players	28
Salary Commitment
Year 2024 : $2,120,400
Year 2025 : $1,502,900
Year 2026 : $177,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,120,400
Year 2025 : $1,502,900
Year 2026 : $177,500
Year 2027 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $62 - 6,000 - 100.00%
Level 2:	5000 - $35 - 5,000 - 100.00%
Level 3:	2000 - $20 - 2,000 - 100.00%
Level 4:	3565 - $10 - 3,565 - 100.00%
Luxury :	1000 - $300 - 870 - 87.03%
Total Capacity :	17565
Team Popularity :	114.00%
Income
Home Games Left	0
Average Attendance - %	17,435 - 99.26%
Average Income per Game	$1,186,975
Year to Date Revenue	$4,747,901
Expense
Pro Players Total Salaries	$73,270,000
Farm Players Total Salaries	$1,960,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$6,824,380
Projected Bank Account	$6,824,380

Pro Players Salaries
Claude Giroux	$6,950,000 (3)
John Klingberg	$6,250,000 (4)
Boone Jenner	$6,000,000 (1)
Drew Doughty	$6,000,000 (3)
Brent Burns	$5,600,000 (1)
Chris Kreider	$5,375,000 (2)
Robin Lehner	$5,000,000 (2)
Anze Kopitar	$3,950,000 (2)
Andrei Svechnikov	$3,850,000 (6)
Ivan Barbashev	$3,750,000 (2)
Filip Hronek	$2,700,000 (3)
Lars Eller	$2,600,000 (2)
Quinn Hughes	$2,450,000 (2)
Matthew Boldy	$2,000,000 (8)
Trevor Moore	$1,950,000 (4)
David Kampf	$1,800,000 (1)
Dylan DeMelo	$1,750,000 (3)
Samuel Blais	$1,700,000 (3)
Tim Stutzle	$1,600,000 (6)
Marco Rossi	$1,000,000 (3)
Logan Thompson	$995,000 (3)
Total Pro Players	21
Salary Commitment
Year 2024 : $73,270,000
Year 2025 : $61,200,000
Year 2026 : $41,075,000
Year 2027 : $23,200,000
Salary Average Commitment
Year 2024 : $79,255,417
Year 2025 : $65,855,417
Year 2026 : $42,230,417
Year 2027 : $20,918,750
Salary Cap with 1 Way Contract
Year 2024 : $73,270,000
Year 2025 : $59,870,000
Year 2026 : $36,745,000
Year 2027 : $15,650,000

Farm Players Salaries
Mads Sogaard	$99,500 (4)
Adam Cracknell	$98,500 (2)
T.J. Hensick	$95,000 (1)
Michael Amadio	$89,000 (2)
Hunter Shepard	$89,000 (1)
Patrick Brown	$89,000 (1)
C.J. Suess	$87,500 (1)
Bobo Carpenter	$87,500 (1)
Scott Harrington	$87,500 (1)
Matt Iacopelli	$87,500 (1)
Jarred Tinordi	$87,500 (1)
Kyle Clifford	$87,500 (1)
Matt Tennyson	$87,500 (1)
Mike Robinson	$80,000 (1)
Matthew Cairns	$80,000 (1)
Mitchell Vande Sompel	$79,000 (1)
Chris Terry	$78,000 (1)
Jake Chiasson	$70,000 (3)
Christian Wolanin	$70,000 (1)
Jake Bischoff	$68,000 (1)
Josiah Didier	$68,000 (1)
James Malatesta	$65,000 (3)
Eetu Liukas	$65,000 (3)
Jack Dugan	$65,000 (1)
Total Farm Players	24
Salary Commitment
Year 2024 : $1,960,500
Year 2025 : $507,500
Year 2026 : $340,000
Year 2027 : $165,000
Salary Average Commitment
Year 2024 : $1,992,125
Year 2025 : $518,625
Year 2026 : $331,125
Year 2027 : $131,125

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $58 - 6,000 - 100.00%
Level 2:	5000 - $32 - 5,000 - 100.00%
Level 3:	2500 - $16 - 2,500 - 100.00%
Level 4:	4000 - $10 - 4,000 - 100.00%
Luxury :	1190 - $132 - 1,190 - 100.00%
Total Capacity :	18690
Team Popularity :	116.00%
Income
Home Games Left	0
Average Attendance - %	18,690 - 100.00%
Average Income per Game	$1,110,169
Year to Date Revenue	$4,440,676
Expense
Pro Players Total Salaries	$72,575,000
Farm Players Total Salaries	$2,460,228
Coaches Total Salaries	$3,975,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$6,486,845
Projected Bank Account	$6,486,845

Pro Players Salaries
Mikko Rantanen	$7,000,000 (8)
Kyle Connor	$6,000,000 (4)
Tyler Seguin	$6,000,000 (1)
Brayden Point	$6,000,000 (3)
Victor Hedman	$5,750,000 (4)
Connor Hellebuyck	$5,250,000 (2)
Dougie Hamilton	$5,000,000 (2)
Chandler Stephenson	$4,500,000 (3)
Charlie McAvoy	$4,200,000 (2)
Carter Verhaeghe	$3,750,000 (5)
Daniel Sprong	$3,500,000 (2)
Kevin Fiala	$3,000,000 (1)
Matt Roy	$2,500,000 (1)
Tyler Motte	$1,500,000 (4)
Sean Walker	$1,450,000 (2)
Mathieu Joseph	$1,250,000 (2)
Max Comtois	$1,250,000 (1)
Henrik Borgstrom	$1,250,000 (1)
Cal Petersen	$1,250,000 (1)
Trevor Lewis	$1,200,000 (2)
Cam York	$975,000 (2)
Total Pro Players	21
Salary Commitment
Year 2024 : $72,575,000
Year 2025 : $59,775,000
Year 2026 : $36,450,000
Year 2027 : $24,500,000
Salary Average Commitment
Year 2024 : $71,137,500
Year 2025 : $55,887,500
Year 2026 : $32,937,500
Year 2027 : $22,437,500
Salary Cap with 1 Way Contract
Year 2024 : $72,575,000
Year 2025 : $57,325,000
Year 2026 : $34,500,000
Year 2027 : $24,000,000

Farm Players Salaries
Isaac Poulter	$150,000 (2)
Georgi Romanov	$150,000 (1)
Victor Mete	$135,000 (1)
Carl Grundstrom	$121,000 (1)
Brendan Lemieux	$115,000 (3)
Jeffrey Truchon-Viel	$109,808 (1)
Cam Morrison	$104,500 (1)
Garrett Pilon	$100,000 (2)
Steven Santini	$100,000 (1)
Josh Mahura	$96,250 (1)
Matt Luff	$93,170 (1)
Emil Andrae	$92,500 (3)
Cooper Marody	$90,000 (1)
Walker Duehr	$90,000 (3)
Alec Regula	$88,000 (1)
Aaron Dell	$85,000 (1)
Tucker Poolman	$80,000 (2)
Landon Slaggert	$77,500 (3)
Anton Blidh	$75,000 (2)
Mattias Norlinder	$75,000 (2)
David Farrance	$72,500 (1)
Luke Toporowski	$72,500 (3)
Luke Henman	$65,000 (1)
Luke Philp	$65,000 (1)
Shawn Element	$60,000 (1)
Santeri Hatakka	$50,000 (2)
Aidan McDonough	$47,500 (1)
Total Farm Players	27
Salary Commitment
Year 2024 : $2,460,228
Year 2025 : $977,500
Year 2026 : $447,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,460,228
Year 2025 : $977,500
Year 2026 : $447,500
Year 2027 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2200 - $15 - 0 - 0.00%
Level 4:	5000 - $6 - 0 - 0.00%
Luxury :	1089 - $128 - 0 - 0.00%
Total Capacity :	19289
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,875,000
Farm Players Total Salaries	$2,238,250
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$45,812,631
Projected Bank Account	$45,812,631

Pro Players Salaries
Charlie Coyle	$6,500,000 (6)
Nate Schmidt	$5,000,000 (3)
Max Pacioretty	$3,800,000 (2)
Dylan Cozens	$3,500,000 (5)
Sonny Milano	$3,500,000 (2)
Sam Carrick	$3,250,000 (1)
David Savard	$3,000,000 (2)
Tanner Jeannot	$3,000,000 (5)
Dante Fabbro	$3,000,000 (3)
Justin Danforth	$2,500,000 (3)
Alexandre Carrier	$2,000,000 (3)
Timothy Liljegren	$2,000,000 (6)
Kaapo Kakko	$1,750,000 (2)
Oskar Lindblom	$1,500,000 (2)
Beck Warm	$1,100,000 (1)
Ridly Greig	$1,000,000 (2)
Cayden Primeau	$1,000,000 (2)
Braden Schneider	$1,000,000 (1)
Connor Bedard	$1,000,000 (3)
Andre Lee	$475,000 (2)
Total Pro Players	20
Salary Commitment
Year 2024 : $49,875,000
Year 2025 : $44,625,000
Year 2026 : $31,000,000
Year 2027 : $18,000,000
Salary Average Commitment
Year 2024 : $49,650,000
Year 2025 : $44,300,000
Year 2026 : $28,600,000
Year 2027 : $15,600,000
Salary Cap with 1 Way Contract
Year 2024 : $49,875,000
Year 2025 : $44,525,000
Year 2026 : $28,500,000
Year 2027 : $15,000,000

Farm Players Salaries
Jake Christiansen	$165,000 (2)
Grigori Denisenko	$115,000 (2)
Lukas Reichel	$100,000 (2)
Kevin Korchinski	$100,000 (3)
Nicolas Deslauriers	$100,000 (2)
Jonathan Gruden	$100,000 (2)
Joona Koppanen	$96,250 (1)
Nikita Alexandrov	$95,000 (2)
Will Cuylle	$92,500 (2)
Joel Blomqvist	$90,000 (3)
Josh Jacobs	$85,000 (1)
Riley Stillman	$84,700 (1)
Topi Niemela	$80,000 (3)
Alex Laferriere	$80,000 (2)
Carsen Twarynski	$78,650 (1)
Jack LaFontaine	$78,650 (1)
Jeremy Davies	$77,500 (2)
Emil Lilleberg	$70,000 (2)
Oskar Back	$70,000 (1)
Ben King	$70,000 (3)
Ronnie Attard	$70,000 (1)
Cole Schwindt	$67,500 (1)
Jimmy Huntington	$65,000 (2)
Simon Johansson	$60,000 (1)
Olle Lycksell	$50,000 (1)
Cole Reinhardt	$50,000 (1)
Henrik Tikkanen	$47,500 (1)
Total Farm Players	27
Salary Commitment
Year 2024 : $2,238,250
Year 2025 : $1,400,000
Year 2026 : $340,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,238,250
Year 2025 : $1,400,000
Year 2026 : $340,000
Year 2027 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $33 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	4580 - $9 - 0 - 0.00%
Luxury :	1100 - $153 - 0 - 0.00%
Total Capacity :	18680
Team Popularity :	114.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,650,000
Farm Players Total Salaries	$2,265,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$56,063,723
Projected Bank Account	$56,063,723

Pro Players Salaries
Alex Pietrangelo	$5,750,000 (1)
Ryan Hartman	$5,000,000 (4)
Sebastian F. Aho	$5,000,000 (2)
Nazem Kadri	$4,850,000 (1)
Jared Spurgeon	$4,500,000 (3)
Carter Hart	$4,000,000 (1)
Robert Thomas	$4,000,000 (5)
Jake Virtanen	$4,000,000 (3)
Jonathan Drouin	$4,000,000 (1)
Tom Wilson	$4,000,000 (2)
Sam Bennett	$3,800,000 (3)
Alec Martinez	$3,750,000 (1)
Noah Dobson	$3,000,000 (2)
Miles Wood	$1,750,000 (2)
Colin White	$1,500,000 (1)
Adam Boqvist	$1,500,000 (2)
Eetu Luostarinen	$1,250,000 (2)
Charlie Lindgren	$1,000,000 (2)
Jake Sanderson	$1,000,000 (2)
Dawson Mercer	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2024 : $64,650,000
Year 2025 : $39,750,000
Year 2026 : $20,000,000
Year 2027 : $9,500,000
Salary Average Commitment
Year 2024 : $65,108,333
Year 2025 : $40,258,333
Year 2026 : $21,633,333
Year 2027 : $9,200,000
Salary Cap with 1 Way Contract
Year 2024 : $64,650,000
Year 2025 : $39,800,000
Year 2026 : $21,300,000
Year 2027 : $9,000,000

Farm Players Salaries
Keith Kinkaid	$150,000 (1)
Michael McLeod	$125,000 (2)
Kole Lind	$110,000 (1)
Liam Foudy	$100,000 (3)
Brendan Brisson	$100,000 (2)
Samuel Poulin	$100,000 (1)
Jacob Bernard-Docker	$100,000 (1)
Simon Edvinsson	$100,000 (2)
Brad Lambert	$100,000 (3)
Hendrix Lapierre	$100,000 (3)
Colton Dach	$95,000 (3)
Raphael Lavoie	$95,000 (1)
Ryan O'Rourke	$95,000 (2)
Jayden Struble	$95,000 (2)
Brett Leason	$95,000 (1)
Thomas Bordeleau	$95,000 (1)
Jack Rathbone	$85,000 (2)
Jakub Lauko	$80,000 (1)
Olle Eriksson Ek	$75,000 (1)
Dennis Gilbert	$75,000 (1)
William Trudeau	$70,000 (3)
Elliot Desnoyers	$65,000 (2)
Taylor Gauthier	$60,000 (1)
Cole Guttman	$50,000 (2)
Nikita Novikov	$50,000 (3)
Total Farm Players	25
Salary Commitment
Year 2024 : $2,265,000
Year 2025 : $1,230,000
Year 2026 : $515,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,265,000
Year 2025 : $1,230,000
Year 2026 : $515,000
Year 2027 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $62 - 5,942 - 99.03%
Level 2:	5400 - $32 - 5,400 - 100.00%
Level 3:	3000 - $14 - 2,877 - 95.90%
Level 4:	5000 - $6 - 4,855 - 97.11%
Luxury :	1100 - $150 - 1,100 - 100.00%
Total Capacity :	20500
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	20,174 - 98.41%
Average Income per Game	$1,128,191
Year to Date Revenue	$3,384,574
Expense
Pro Players Total Salaries	$76,070,000
Farm Players Total Salaries	$1,849,000
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$3,342,687
Projected Bank Account	$3,342,687

Pro Players Salaries
Roman Josi	$7,500,000 (4)
Sean Couturier	$7,000,000 (3)
Jack Hughes	$6,000,000 (9)
Linus Ullmark	$5,000,000 (4)
Phil Kessel	$5,000,000 (1)
David Perron	$4,500,000 (2)
Derrick Pouliot	$4,200,000 (2)
Devon Toews	$4,000,000 (3)
Anthony DeAngelo	$4,000,000 (1)
Erik Gudbranson	$4,000,000 (3)
Brandon Hagel	$3,750,000 (1)
Jaden Schwartz	$3,750,000 (2)
Jesper Bratt	$2,750,000 (1)
Erik Haula	$2,500,000 (2)
Calvin Pickard	$2,250,000 (2)
Casey Mittelstadt	$2,000,000 (1)
Cal Clutterbuck	$2,000,000 (1)
Barclay Goodrow	$1,775,000 (1)
Jan Rutta	$1,250,000 (1)
Nils Hoglander	$1,045,000 (3)
Cole Sillinger	$1,000,000 (1)
Patrick Maroon	$800,000 (1)
Total Pro Players	22
Salary Commitment
Year 2024 : $76,070,000
Year 2025 : $51,900,000
Year 2026 : $34,250,000
Year 2027 : $18,000,000
Salary Average Commitment
Year 2024 : $75,873,333
Year 2025 : $51,548,333
Year 2026 : $34,348,333
Year 2027 : $17,750,000
Salary Cap with 1 Way Contract
Year 2024 : $76,070,000
Year 2025 : $51,745,000
Year 2026 : $34,545,000
Year 2027 : $18,500,000

Farm Players Salaries
Nicolas Aube-Kubel	$150,000 (2)
Jake McCabe	$140,000 (1)
Andreas Englund	$120,000 (3)
Jonathan Aspirot	$100,000 (1)
Olivier Rodrigue	$95,000 (1)
Parker Wotherspoon	$88,000 (1)
Will Bitten	$85,000 (1)
Mason Shaw	$82,500 (1)
Tyce Thompson	$80,000 (1)
Zachary Uens	$80,000 (2)
Trevor Kuntar	$75,000 (2)
Tory Dello	$70,000 (1)
Reece Newkirk	$70,000 (2)
Patrick Guay	$70,000 (2)
Jacob Graves	$70,000 (1)
Calle Clang	$70,000 (2)
Kyle MacLean	$66,000 (1)
Nathan Noel	$60,000 (1)
Carson Meyer	$60,000 (1)
Zachary Emond	$50,000 (1)
Filip Engaras	$47,500 (1)
Cole Krygier	$45,000 (2)
Tanner Dickinson	$40,000 (3)
Samuel Houde	$35,000 (2)
Total Farm Players	24
Salary Commitment
Year 2024 : $1,849,000
Year 2025 : $755,000
Year 2026 : $160,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,849,000
Year 2025 : $755,000
Year 2026 : $160,000
Year 2027 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $59 - 6,000 - 100.00%
Level 2:	5000 - $32 - 5,000 - 100.00%
Level 3:	2000 - $18 - 2,000 - 100.00%
Level 4:	4000 - $8 - 4,000 - 100.00%
Luxury :	1007 - $160 - 1,007 - 100.00%
Total Capacity :	18007
Team Popularity :	114.00%
Income
Home Games Left	0
Average Attendance - %	18,007 - 100.00%
Average Income per Game	$1,107,249
Year to Date Revenue	$2,214,498
Expense
Pro Players Total Salaries	$73,600,000
Farm Players Total Salaries	$1,580,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$37,288,350
Projected Bank Account	$37,288,350

Pro Players Salaries
Sidney Crosby	$7,000,000 (3)
Patrik Laine	$7,000,000 (2)
Gabriel Landeskog	$6,000,000 (2)
Sergei Bobrovsky	$5,650,000 (2)
Brayden Schenn	$5,500,000 (2)
J.T. Miller	$5,500,000 (2)
Casey Cizikas	$5,000,000 (2)
Matthew Tkachuk	$4,800,000 (2)
Hampus Lindholm	$4,000,000 (5)
Rasmus Dahlin	$4,000,000 (2)
Adam Fox	$3,850,000 (7)
Radko Gudas	$2,750,000 (1)
Michael Bunting	$2,100,000 (3)
Ryan Suter	$2,000,000 (1)
Craig Smith	$2,000,000 (1)
Malcolm Subban	$1,500,000 (1)
Kailer Yamamoto	$1,500,000 (2)
Johan Larsson	$1,450,000 (1)
Morgan Geekie	$1,000,000 (1)
Joshua Brown	$1,000,000 (2)
Total Pro Players	20
Salary Commitment
Year 2024 : $73,600,000
Year 2025 : $64,700,000
Year 2026 : $18,700,000
Year 2027 : $9,750,000
Salary Average Commitment
Year 2024 : $74,575,000
Year 2025 : $63,875,000
Year 2026 : $17,350,000
Year 2027 : $7,850,000
Salary Cap with 1 Way Contract
Year 2024 : $73,600,000
Year 2025 : $62,900,000
Year 2026 : $16,950,000
Year 2027 : $7,850,000

Farm Players Salaries
Philip Tomasino	$100,000 (1)
Fedor Svechkov	$95,000 (3)
Lane Hutson	$95,000 (3)
Logan Mailloux	$90,000 (3)
Luke Prokop	$87,500 (2)
Curtis McKenzie	$80,000 (2)
Tyler Spezia	$80,000 (2)
Gage Goncalves	$80,000 (1)
T.J. Tynan	$80,000 (2)
Andy Welinski	$80,000 (2)
Colton White	$75,000 (2)
Jason Polin	$75,000 (2)
Tyler Benson	$65,000 (3)
Cameron Wright	$65,000 (3)
Matt Vernon	$65,000 (1)
Reese Johnson	$60,000 (2)
Ivan Fedotov	$60,000 (1)
Pavel Cajan	$55,000 (3)
Matvey Petrov	$50,000 (3)
Jonas Rondbjerg	$50,000 (3)
Aidan Fulp	$47,500 (3)
Cole McWard	$45,000 (3)
Total Farm Players	22
Salary Commitment
Year 2024 : $1,580,000
Year 2025 : $1,285,000
Year 2026 : $695,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,580,000
Year 2025 : $1,275,000
Year 2026 : $657,500
Year 2027 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $64 - 0 - 0.00%
Level 2:	5000 - $34 - 0 - 0.00%
Level 3:	2000 - $20 - 0 - 0.00%
Level 4:	4000 - $11 - 0 - 0.00%
Luxury :	1144 - $140 - 0 - 0.00%
Total Capacity :	18144
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,850,000
Farm Players Total Salaries	$1,747,500
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$1,660,150
Projected Bank Account	$1,660,150

Pro Players Salaries
Nathan MacKinnon	$6,000,000 (2)
Jonathan Huberdeau	$5,750,000 (4)
Jacob Markstrom	$5,000,000 (2)
Nino Niederreiter	$5,000,000 (1)
Morgan Rielly	$5,000,000 (2)
Anthony Duclair	$5,000,000 (3)
Dominik Kubalik	$4,100,000 (2)
Jakob Chychrun	$4,000,000 (3)
Nicklas Backstrom	$3,750,000 (2)
Jacob Trouba	$3,500,000 (2)
Josh Morrissey	$3,000,000 (1)
Austin Wagner	$2,250,000 (2)
Luke Glendening	$2,000,000 (1)
Derek Forbort	$1,750,000 (3)
Zach Aston-Reese	$1,650,000 (4)
Alexei Toropchenko	$1,100,000 (1)
Jamie Drysdale	$1,000,000 (1)
Spencer Knight	$1,000,000 (1)
Martin Pospisil	$1,000,000 (2)
Anton Lundell	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2024 : $62,850,000
Year 2025 : $46,150,000
Year 2026 : $17,750,000
Year 2027 : $6,000,000
Salary Average Commitment
Year 2024 : $61,650,000
Year 2025 : $47,550,000
Year 2026 : $18,075,000
Year 2027 : $7,325,000
Salary Cap with 1 Way Contract
Year 2024 : $62,850,000
Year 2025 : $48,750,000
Year 2026 : $18,150,000
Year 2027 : $7,400,000

Farm Players Salaries
Zemgus Girgensons	$190,000 (1)
Oscar Dansk	$100,000 (2)
Brayden Pachal	$100,000 (2)
Mikko Kokkonen	$80,000 (2)
Noah Gregor	$80,000 (2)
Dmitri Samorukov	$80,000 (1)
Linus Karlsson	$80,000 (1)
Nick DeSimone	$75,000 (1)
Kevin Rooney	$75,000 (2)
Akito Hirose	$75,000 (3)
Kevin Conley	$75,000 (1)
Cameron Hughes	$75,000 (1)
Ryan Schmelzer	$75,000 (1)
Turner Elson	$75,000 (1)
Kyle Rau	$75,000 (1)
Riley Bezeau	$75,000 (1)
Eetu Makiniemi	$70,000 (1)
William Villeneuve	$70,000 (3)
Filip Kral	$65,000 (1)
Jerad Rosburg	$60,000 (1)
Pontus Holmberg	$50,000 (1)
Jalen Luypen	$47,500 (3)
Alex Kannok-Leipert	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2024 : $1,747,500
Year 2025 : $627,500
Year 2026 : $192,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,747,500
Year 2025 : $627,500
Year 2026 : $192,500
Year 2027 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $66 - 5,997 - 99.95%
Level 2:	5000 - $37 - 5,000 - 100.00%
Level 3:	2300 - $21 - 2,087 - 90.72%
Level 4:	4000 - $12 - 3,842 - 96.05%
Luxury :	1232 - $147 - 1,232 - 100.00%
Total Capacity :	18532
Team Popularity :	116.00%
Income
Home Games Left	0
Average Attendance - %	18,158 - 97.98%
Average Income per Game	$1,261,684
Year to Date Revenue	$2,523,368
Expense
Pro Players Total Salaries	$75,150,000
Farm Players Total Salaries	$1,763,900
Coaches Total Salaries	$3,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$8,028,202
Projected Bank Account	$8,028,202

Pro Players Salaries
Ryan Nugent-Hopkins	$6,750,000 (2)
David Pastrnak	$6,500,000 (7)
Leon Draisaitl	$5,750,000 (1)
Jakob Silfverberg	$5,500,000 (2)
Ryan Ellis	$5,250,000 (5)
Miro Heiskanen	$5,250,000 (6)
Mikael Backlund	$5,000,000 (1)
Jordan Binnington	$5,000,000 (1)
Phillip Danault	$5,000,000 (3)
Colton Parayko	$4,500,000 (5)
Mika Zibanejad	$4,500,000 (2)
Noah Hanifin	$4,000,000 (2)
Pavel Zacha	$3,250,000 (4)
Thomas Chabot	$2,900,000 (2)
Jonas Siegenthaler	$1,500,000 (5)
Alex Newhook	$1,000,000 (1)
Lucas Raymond	$1,000,000 (1)
Bobby Brink	$900,000 (2)
Michael DiPietro	$900,000 (3)
Dmitri Voronkov	$700,000 (2)
Total Pro Players	20
Salary Commitment
Year 2024 : $75,150,000
Year 2025 : $57,425,000
Year 2026 : $31,100,000
Year 2027 : $25,950,000
Salary Average Commitment
Year 2024 : $75,209,167
Year 2025 : $57,459,167
Year 2026 : $31,959,167
Year 2027 : $26,217,500
Salary Cap with 1 Way Contract
Year 2024 : $75,150,000
Year 2025 : $57,400,000
Year 2026 : $32,150,000
Year 2027 : $26,250,000

Farm Players Salaries
Dylan Coghlan	$165,000 (1)
Gustav Lindstrom	$110,000 (1)
Lane Pederson	$110,000 (1)
Givani Smith	$99,900 (1)
Brad Hunt	$95,000 (1)
Adam Sykora	$91,500 (3)
Dakota Mermis	$90,000 (1)
Anders Bjork	$90,000 (1)
Emil Bemstrom	$85,000 (1)
Matt Villalta	$77,500 (1)
Maxim Groshev	$77,500 (2)
Danil Gushchin	$75,000 (2)
Axel Jonsson-Fjallby	$75,000 (1)
Jack Thompson	$75,000 (2)
Blake McLaughlin	$72,500 (2)
Luke Cavallin	$72,500 (2)
Aidan Dudas	$67,500 (1)
Ben Jones	$65,000 (2)
Isaac Belliveau	$60,000 (3)
Ryan Bednard	$60,000 (2)
Arnaud Durandeau	$50,000 (1)
Total Farm Players	21
Salary Commitment
Year 2024 : $1,763,900
Year 2025 : $649,000
Year 2026 : $151,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,763,900
Year 2025 : $649,000
Year 2026 : $151,500
Year 2027 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $57 - 6,000 - 100.00%
Level 2:	5000 - $37 - 4,764 - 95.28%
Level 3:	3000 - $20 - 2,400 - 80.00%
Level 4:	5000 - $16 - 4,000 - 80.00%
Luxury :	1066 - $100 - 1,066 - 100.00%
Total Capacity :	20066
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	18,230 - 90.85%
Average Income per Game	$1,097,934
Year to Date Revenue	$4,391,734
Expense
Pro Players Total Salaries	$65,175,000
Farm Players Total Salaries	$1,705,000
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,194,747
Projected Bank Account	$19,194,747

Pro Players Salaries
Mark Scheifele	$6,500,000 (2)
Bo Horvat	$5,500,000 (3)
Max Domi	$5,500,000 (1)
Cam Talbot	$4,750,000 (2)
Calvin De Haan	$4,000,000 (2)
Brock Boeser	$4,000,000 (1)
Robby Fabbri	$4,000,000 (3)
Brendan Smith	$3,500,000 (3)
Travis Konecny	$3,500,000 (1)
Thatcher Demko	$3,000,000 (2)
Cody Ceci	$3,000,000 (1)
Zach Sanford	$2,750,000 (3)
Dennis Cholowski	$2,500,000 (2)
Evan Bouchard	$2,500,000 (2)
Cody Glass	$2,500,000 (2)
Justin Schultz	$2,250,000 (1)
Haydn Fleury	$2,000,000 (1)
Trevor Zegras	$1,000,000 (1)
Alexis Lafreniere	$1,000,000 (1)
Dillon Heatherington	$800,000 (3)
Sean Durzi	$625,000 (1)
Total Pro Players	21
Salary Commitment
Year 2024 : $65,175,000
Year 2025 : $42,300,000
Year 2026 : $16,550,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $65,175,000
Year 2025 : $42,300,000
Year 2026 : $16,550,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $65,175,000
Year 2025 : $42,300,000
Year 2026 : $16,550,000
Year 2027 : $0

Farm Players Salaries
Matt Benning	$150,000 (2)
Ryker Evans	$95,000 (2)
Emil Heineman	$95,000 (2)
Joe Pendenza	$90,000 (3)
Anttoni Honka	$80,000 (1)
Cameron Johnson	$80,000 (3)
Mitch McLain	$75,000 (3)
Jayden Grubbe	$65,000 (3)
Peter Abbandonato	$65,000 (1)
Riley Sutter	$65,000 (1)
Dominic Toninato	$65,000 (3)
Jett Woo	$65,000 (2)
Matthew Robertson	$65,000 (2)
Brayden Tracey	$62,500 (1)
Jacob Bryson	$62,500 (1)
Grant Gabriele	$60,000 (1)
Gage Quinney	$60,000 (1)
Hayden Hodgson	$60,000 (1)
Brandon Hawkins	$60,000 (1)
Carl Berglund	$60,000 (1)
Jay Dickman	$60,000 (1)
Alex Whelan	$60,000 (1)
Joe Carroll	$55,000 (3)
Marco Costantini	$50,000 (2)
Total Farm Players	24
Salary Commitment
Year 2024 : $1,705,000
Year 2025 : $950,000
Year 2026 : $430,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,705,000
Year 2025 : $950,000
Year 2026 : $430,000
Year 2027 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $65 - 5,955 - 99.25%
Level 2:	4839 - $39 - 4,768 - 98.53%
Level 3:	2000 - $25 - 1,943 - 97.15%
Level 4:	3000 - $17 - 2,950 - 98.35%
Luxury :	1000 - $148 - 1,000 - 100.00%
Total Capacity :	16839
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	16,617 - 98.68%
Average Income per Game	$1,221,460
Year to Date Revenue	$6,107,299
Expense
Pro Players Total Salaries	$69,250,000
Farm Players Total Salaries	$2,130,000
Coaches Total Salaries	$5,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$32,447,281
Projected Bank Account	$32,447,281

Pro Players Salaries
Connor McDavid	$8,250,000 (9)
Ryan Johansen	$7,500,000 (2)
Cale Makar	$6,500,000 (7)
Patrick Kane	$6,000,000 (1)
Zach Werenski	$5,000,000 (4)
Alex DeBrincat	$4,250,000 (3)
Tristan Jarry	$4,000,000 (3)
Jaccob Slavin	$4,000,000 (2)
Anthony Stolarz	$3,500,000 (4)
Zach Bogosian	$3,500,000 (1)
Lawson Crouse	$2,900,000 (4)
Jason Dickinson	$2,500,000 (3)
Michael Carcone	$2,250,000 (2)
Darren Raddysh	$2,000,000 (4)
Devin Shore	$1,800,000 (1)
Keegan Kolesar	$1,000,000 (2)
Luke Hughes	$1,000,000 (3)
Alex Steeves	$1,000,000 (1)
Logan Cooley	$1,000,000 (3)
Dakota Joshua	$800,000 (1)
Michael Kesselring	$500,000 (3)
Total Pro Players	21
Salary Commitment
Year 2024 : $69,250,000
Year 2025 : $59,300,000
Year 2026 : $46,250,000
Year 2027 : $30,850,000
Salary Average Commitment
Year 2024 : $69,000,000
Year 2025 : $55,900,000
Year 2026 : $41,400,000
Year 2027 : $28,150,000
Salary Cap with 1 Way Contract
Year 2024 : $69,250,000
Year 2025 : $56,150,000
Year 2026 : $41,400,000
Year 2027 : $28,150,000

Farm Players Salaries
Scott Wedgewood	$142,500 (3)
Joe Hicketts	$100,000 (3)
Chase De Leo	$100,000 (2)
Sam Malinski	$100,000 (3)
Colin Blackwell	$100,000 (3)
Xavier Bourgault	$100,000 (2)
Kyle Criscuolo	$100,000 (3)
Cale Fleury	$95,000 (2)
Jack Finley	$95,000 (3)
Reid Duke	$85,000 (1)
Ken Appleby	$80,000 (1)
Brett Harrison	$80,000 (3)
Cole Koepke	$80,000 (2)
John Farinacci	$80,000 (2)
Michael Milne	$80,000 (3)
Nick Swaney	$75,000 (1)
Matt Kiersted	$75,000 (3)
Ethan Del Mastro	$70,000 (3)
Hunter Skinner	$70,000 (1)
Taylor Ward	$70,000 (2)
Angus Crookshank	$65,000 (3)
Graham Slaggert	$65,000 (1)
Spencer Stastney	$65,000 (2)
Jermaine Loewen	$60,000 (2)
Ryan Mast	$50,000 (3)
Devon Levi	$47,500 (2)
Total Farm Players	26
Salary Commitment
Year 2024 : $2,130,000
Year 2025 : $1,800,000
Year 2026 : $1,087,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,136,667
Year 2025 : $1,761,667
Year 2026 : $1,064,167
Year 2027 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $59 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	5000 - $7 - 0 - 0.00%
Luxury :	1250 - $124 - 0 - 0.00%
Total Capacity :	19250
Team Popularity :	106.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,050,000
Farm Players Total Salaries	$2,436,700
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$24,336,709
Projected Bank Account	$24,336,709

Pro Players Salaries
Evgeni Malkin	$7,000,000 (3)
Andrei Kuzmenko	$6,000,000 (8)
Timo Meier	$6,000,000 (3)
Nikolaj Ehlers	$5,950,000 (1)
Jake Allen	$4,500,000 (1)
Kyle Palmieri	$4,000,000 (3)
Blake Wheeler	$4,000,000 (2)
Trevor Van Riemsdyk	$3,300,000 (2)
Jack Johnson	$3,000,000 (2)
Victor Soderstrom	$3,000,000 (8)
William Borgen	$2,500,000 (2)
Anton Forsberg	$2,350,000 (2)
Vinnie Hinostroza	$2,200,000 (1)
Brendan Gaunce	$2,000,000 (1)
Mikey Anderson	$2,000,000 (4)
Juuso Valimaki	$2,000,000 (1)
Frederick Gaudreau	$1,850,000 (1)
Nick Paul	$1,850,000 (1)
Jake Neighbours	$1,000,000 (1)
Robert Bortuzzo	$900,000 (1)
Noah Cates	$650,000 (1)
Total Pro Players	21
Salary Commitment
Year 2024 : $66,050,000
Year 2025 : $44,250,000
Year 2026 : $29,300,000
Year 2027 : $12,000,000
Salary Average Commitment
Year 2024 : $67,054,166
Year 2025 : $44,154,166
Year 2026 : $29,154,166
Year 2027 : $11,687,500
Salary Cap with 1 Way Contract
Year 2024 : $66,050,000
Year 2025 : $43,150,000
Year 2026 : $28,000,000
Year 2027 : $11,000,000

Farm Players Salaries
Nathan Bastian	$145,200 (1)
Kieffer Bellows	$120,000 (1)
Mark Friedman	$110,000 (1)
Brandt Clarke	$100,000 (2)
Max Willman	$100,000 (3)
Martin Frk	$100,000 (1)
Rocco Grimaldi	$100,000 (2)
Liam O'Brien	$100,000 (2)
Alexandre Fortin	$100,000 (1)
Kasimir Kaskisuo	$100,000 (2)
Philippe Desrosiers	$100,000 (2)
Calle Rosen	$100,000 (2)
David Jiricek	$100,000 (2)
Jonah Gadjovich	$99,000 (1)
Jackson LaCombe	$95,000 (2)
Tyler Kleven	$95,000 (2)
Rafael Harvey-Pinard	$95,000 (2)
Jesper Froden	$95,000 (1)
Sam Colangelo	$95,000 (2)
Matt Nieto	$92,500 (2)
Robin Salo	$92,500 (1)
Adam Beckman	$80,000 (1)
Cameron Crotty	$80,000 (1)
Strauss Mann	$80,000 (1)
Brian Pinho	$62,500 (1)
Total Farm Players	25
Salary Commitment
Year 2024 : $2,436,700
Year 2025 : $1,292,500
Year 2026 : $120,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,450,033
Year 2025 : $1,285,833
Year 2026 : $113,333
Year 2027 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $63 - 0 - 0.00%
Level 2:	5000 - $33 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	4000 - $11 - 0 - 0.00%
Luxury :	1118 - $132 - 0 - 0.00%
Total Capacity :	18118
Team Popularity :	114.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,085,000
Farm Players Total Salaries	$2,358,000
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$33,159,370
Projected Bank Account	$33,159,370

Pro Players Salaries
Dylan Larkin	$5,250,000 (2)
Danton Heinen	$3,875,000 (2)
Artturi Lehkonen	$3,800,000 (4)
Oliver Bjorkstrand	$3,750,000 (3)
Jaret Anderson-Dolan	$3,500,000 (5)
Pyotr Kochetkov	$3,000,000 (5)
K'Andre Miller	$3,000,000 (7)
Ryan Lindgren	$2,750,000 (5)
Jonathan Quick	$2,500,000 (1)
Yakov Trenin	$2,100,000 (1)
Yegor Chinakhov	$2,000,000 (5)
Gabriel Vilardi	$1,750,000 (4)
Pavel Dorofeyev	$1,750,000 (6)
Simon Benoit	$1,650,000 (3)
Ville Heinola	$1,650,000 (4)
Dylan Samberg	$1,650,000 (4)
Joey Anderson	$1,460,000 (3)
Milan Lucic	$1,000,000 (1)
Jack Quinn	$1,000,000 (2)
Tyler Tucker	$650,000 (2)
Total Pro Players	20
Salary Commitment
Year 2024 : $48,085,000
Year 2025 : $45,185,000
Year 2026 : $39,560,000
Year 2027 : $36,000,000
Salary Average Commitment
Year 2024 : $51,697,500
Year 2025 : $46,097,500
Year 2026 : $35,322,500
Year 2027 : $28,462,500
Salary Cap with 1 Way Contract
Year 2024 : $48,085,000
Year 2025 : $42,485,000
Year 2026 : $31,710,000
Year 2027 : $24,850,000

Farm Players Salaries
Kaapo Kahkonen	$150,000 (1)
Jujhar Khaira	$112,500 (1)
Kevin Connauton	$110,000 (1)
Radim Zohorna	$110,000 (1)
Pavel Mintyukov	$100,000 (3)
Akil Thomas	$97,500 (3)
John Beecher	$95,000 (2)
John Quenneville	$95,000 (1)
Mavrik Bourque	$95,000 (2)
Lucas Condotta	$95,000 (1)
Adam Ginning	$95,000 (2)
Jacob Moverare	$95,000 (2)
Jack Drury	$90,000 (1)
John Leonard	$78,000 (2)
Jiri Patera	$75,000 (2)
Jakub Galvas	$65,000 (1)
Martin Has	$65,000 (2)
Jacob Pivonka	$65,000 (2)
Bogdan Trineyev	$65,000 (1)
Isaak Phillips	$65,000 (1)
William Dufour	$65,000 (2)
Josh Healey	$60,000 (1)
Henrik Rybinski	$60,000 (2)
Pavel Novak	$55,000 (3)
Justin Robidas	$55,000 (3)
Filip Cederqvist	$50,000 (2)
Remi Poirier	$50,000 (2)
Joe Vrbetic	$50,000 (2)
Gavin Hain	$50,000 (2)
Patrick Moynihan	$45,000 (2)
Total Farm Players	30
Salary Commitment
Year 2024 : $2,358,000
Year 2025 : $1,343,000
Year 2026 : $320,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,358,000
Year 2025 : $1,340,500
Year 2026 : $307,500
Year 2027 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $34 - 0 - 0.00%
Level 3:	2000 - $24 - 0 - 0.00%
Level 4:	4400 - $12 - 0 - 0.00%
Luxury :	1168 - $145 - 0 - 0.00%
Total Capacity :	18568
Team Popularity :	114.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,245,000
Farm Players Total Salaries	$2,497,500
Coaches Total Salaries	$3,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$1,877,082
Projected Bank Account	$1,877,082

Pro Players Salaries
Nikita Kucherov	$8,000,000 (2)
Taylor Hall	$7,500,000 (3)
William Nylander	$4,100,000 (3)
Joonas Korpisalo	$4,000,000 (1)
Chris Tierney	$3,750,000 (4)
Erik Cernak	$3,300,000 (1)
Christian Dvorak	$3,000,000 (2)
Mathew Dumba	$2,750,000 (3)
Mark Giordano	$2,750,000 (1)
John Hayden	$2,500,000 (1)
Michael McCarron	$2,500,000 (1)
Carson Soucy	$2,250,000 (2)
Matt Grzelcyk	$2,250,000 (2)
Denis Malgin	$1,800,000 (3)
Rasmus Andersson	$1,750,000 (2)
J.F. Berube	$1,500,000 (1)
Ty Dellandrea	$1,500,000 (2)
Henri Jokiharju	$1,500,000 (2)
Sam Steel	$1,250,000 (1)
Max Jones	$1,250,000 (2)
Ryan McLeod	$1,045,000 (1)
Total Pro Players	21
Salary Commitment
Year 2024 : $60,245,000
Year 2025 : $42,800,000
Year 2026 : $21,050,000
Year 2027 : $3,500,000
Salary Average Commitment
Year 2024 : $60,770,000
Year 2025 : $41,925,000
Year 2026 : $20,200,000
Year 2027 : $3,750,000
Salary Cap with 1 Way Contract
Year 2024 : $60,245,000
Year 2025 : $41,400,000
Year 2026 : $19,900,000
Year 2027 : $3,750,000

Farm Players Salaries
Greg McKegg	$125,000 (2)
Nolan Valleau	$110,000 (3)
Nolan Allan	$100,000 (3)
Jake Lucchini	$100,000 (1)
Kale Clague	$100,000 (2)
Keaton Middleton	$97,500 (1)
Egor Sokolov	$95,000 (1)
Ville Koivunen	$95,000 (3)
Jan Mysak	$95,000 (3)
Travis Barron	$95,000 (2)
Patrick Sieloff	$95,000 (2)
Alexander Alexeyev	$95,000 (2)
Mark Kastelic	$90,000 (1)
Egor Afanasyev	$90,000 (1)
Yan Kuznetsov	$90,000 (2)
Lukas Dostal	$90,000 (3)
Jake Leschyshyn	$90,000 (1)
Tommy Apap	$90,000 (1)
Alexander Holtz	$90,000 (1)
Cole Clayton	$85,000 (2)
Nate Schnarr	$80,000 (1)
Nathan Legare	$80,000 (1)
Akira Schmid	$65,000 (1)
Fedor Gordeev	$65,000 (1)
Daniel Walcott	$60,000 (1)
Cole Smith	$60,000 (1)
Jeff Kubiak	$60,000 (1)
Alex Kile	$60,000 (1)
Greg Meireles	$50,000 (1)
Total Farm Players	29
Salary Commitment
Year 2024 : $2,497,500
Year 2025 : $1,175,000
Year 2026 : $490,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,497,500
Year 2025 : $1,175,000
Year 2026 : $490,000
Year 2027 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	4000 - $10 - 0 - 0.00%
Level 4:	5000 - $6 - 0 - 0.00%
Luxury :	1273 - $120 - 0 - 0.00%
Total Capacity :	21273
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,950,000
Farm Players Total Salaries	$2,615,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$16,122,195
Projected Bank Account	$16,122,195

Pro Players Salaries
Kevin Hayes	$6,500,000 (2)
Mikhail Sergachev	$6,000,000 (7)
Frederik Andersen	$5,750,000 (1)
Nikita Zaitsev	$4,000,000 (1)
Moritz Seider	$3,800,000 (2)
Reilly Smith	$3,750,000 (3)
Jake Evans	$3,450,000 (4)
Jesperi Kotkaniemi	$3,250,000 (3)
Yegor Sharangovich	$3,000,000 (2)
Vladislav Namestnikov	$2,850,000 (3)
Jordan Martinook	$2,750,000 (3)
Mattias Janmark	$2,650,000 (3)
Nick Ritchie	$2,600,000 (1)
Noah Juulsen	$2,100,000 (2)
Charles Hudon	$2,000,000 (1)
Owen Tippett	$1,750,000 (1)
Zachary Fucale	$1,500,000 (1)
Cam Atkinson	$1,500,000 (1)
Joe Veleno	$1,000,000 (1)
Samuel Bolduc	$1,000,000 (3)
Kaiden Guhle	$900,000 (2)
Brock Faber	$850,000 (2)
Total Pro Players	22
Salary Commitment
Year 2024 : $62,950,000
Year 2025 : $42,850,000
Year 2026 : $25,700,000
Year 2027 : $9,450,000
Salary Average Commitment
Year 2024 : $62,950,000
Year 2025 : $42,850,000
Year 2026 : $25,700,000
Year 2027 : $9,450,000
Salary Cap with 1 Way Contract
Year 2024 : $62,950,000
Year 2025 : $42,850,000
Year 2026 : $25,700,000
Year 2027 : $9,450,000

Farm Players Salaries
Nathan Beaulieu	$275,000 (1)
Casey DeSmith	$215,000 (2)
Johnathan Kovacevic	$200,000 (2)
Ryan Suzuki	$115,000 (2)
Hunter Jones	$112,500 (2)
Trey Fix-Wolansky	$100,000 (1)
Rem Pitlick	$100,000 (3)
Lukas Vejdemo	$90,000 (1)
Jeff Malott	$90,000 (1)
Zachary L'Heureux	$90,000 (3)
Hunter Drew	$80,000 (1)
Joshua Roy	$77,500 (3)
Cale Morris	$75,000 (1)
Riley Kidney	$75,000 (3)
Austin Strand	$75,000 (1)
Brian Halonen	$75,000 (1)
Jacob Perreault	$75,000 (3)
Antti Tuomisto	$72,500 (2)
Ethan Cardwell	$72,500 (3)
Samuel Helenius	$72,500 (2)
Tobie Bisson	$70,000 (1)
Zach Dean	$70,000 (3)
Josh Doan	$70,000 (2)
Xavier Simoneau	$70,000 (2)
Wyatte Wylie	$70,000 (1)
Carter Savoie	$65,000 (2)
Jacob LeGuerrier	$62,500 (1)
Total Farm Players	27
Salary Commitment
Year 2024 : $2,615,000
Year 2025 : $1,572,500
Year 2026 : $600,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,635,000
Year 2025 : $1,572,500
Year 2026 : $580,000
Year 2027 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6350 - $61 - 6,308 - 99.34%
Level 2:	5292 - $31 - 5,292 - 100.00%
Level 3:	2117 - $21 - 2,117 - 100.00%
Level 4:	3175 - $11 - 3,175 - 100.00%
Luxury :	1179 - $140 - 1,179 - 100.00%
Total Capacity :	18113
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	18,071 - 99.77%
Average Income per Game	$1,181,972
Year to Date Revenue	$5,909,862
Expense
Pro Players Total Salaries	$72,425,000
Farm Players Total Salaries	$2,800,000
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,573,196
Projected Bank Account	$19,573,196

Pro Players Salaries
Filip Forsberg	$7,000,000 (4)
William Karlsson	$6,000,000 (2)
Viktor Arvidsson	$5,800,000 (2)
Brandon Montour	$5,500,000 (6)
Cam Fowler	$5,250,000 (4)
Mikael Granlund	$5,000,000 (2)
Jake Guentzel	$5,000,000 (2)
Anders Lee	$5,000,000 (4)
Tyler Pitlick	$4,500,000 (2)
Chris Tanev	$3,750,000 (1)
Jonas Brodin	$3,500,000 (3)
Laurent Brossoit	$2,500,000 (2)
Kiefer Sherwood	$2,500,000 (1)
Adam Henrique	$2,500,000 (2)
Luke Schenn	$2,150,000 (2)
Ville Husso	$2,000,000 (1)
Erik Brannstrom	$1,750,000 (4)
Matty Beniers	$1,000,000 (2)
Jonatan Berggren	$950,000 (2)
Cal O'Reilly	$775,000 (3)
Total Pro Players	20
Salary Commitment
Year 2024 : $72,425,000
Year 2025 : $64,000,000
Year 2026 : $27,525,000
Year 2027 : $22,750,000
Salary Average Commitment
Year 2024 : $72,350,000
Year 2025 : $64,100,000
Year 2026 : $28,775,000
Year 2027 : $24,500,000
Salary Cap with 1 Way Contract
Year 2024 : $72,425,000
Year 2025 : $64,175,000
Year 2026 : $28,775,000
Year 2027 : $24,500,000

Farm Players Salaries
A.J. Greer	$250,000 (1)
Seth Griffith	$222,500 (3)
Matt Martin	$200,000 (1)
Nikolai Knyzhov	$192,500 (2)
Urho Vaakanainen	$175,000 (4)
Jonathan Merrill	$120,000 (2)
Brandon Gignac	$100,000 (1)
Joakim Kemell	$100,000 (3)
Fabian Lysell	$100,000 (3)
Jonas Johansson	$100,000 (3)
Cameron Hebig	$95,000 (1)
Mat Robson	$95,000 (1)
Wyatt Newpower	$95,000 (2)
Matt Irwin	$90,000 (2)
Garret Sparks	$85,000 (2)
Mason Jobst	$80,000 (1)
Marc Johnstone	$80,000 (4)
Anthony Angello	$80,000 (3)
Samuel Laberge	$75,000 (2)
James Hamblin	$70,000 (2)
Jack Matier	$70,000 (3)
Zach Solow	$70,000 (2)
Marshall Rifai	$65,000 (2)
Peter Tischke	$65,000 (1)
Nathan Staios	$65,000 (3)
Linus Weissbach	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 2024 : $2,800,000
Year 2025 : $1,940,000
Year 2026 : $1,070,000
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $2,846,667
Year 2025 : $1,961,667
Year 2026 : $1,039,167
Year 2027 : $292,500

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $17 - 0 - 0.00%
Level 4:	3000 - $8 - 0 - 0.00%
Luxury :	1625 - $124 - 0 - 0.00%
Total Capacity :	17625
Team Popularity :	106.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,700,000
Farm Players Total Salaries	$2,410,000
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	($4,182,359)
Projected Bank Account	($4,182,359)

Pro Players Salaries
Nico Hischier	$6,000,000 (5)
Jared McCann	$6,000,000 (6)
Nick Leddy	$5,500,000 (1)
Ilya Sorokin	$5,000,000 (4)
Jakub Vrana	$5,000,000 (5)
Jason Robertson	$5,000,000 (7)
Jack Eichel	$4,900,000 (9)
Nikita Zadorov	$4,000,000 (5)
Marcus Foligno	$3,750,000 (1)
Jake DeBrusk (1 Way Contract)	$3,500,000 (4)
Artem Zub	$3,250,000 (1)
Justin Holl	$3,000,000 (1)
Mike Matheson	$3,000,000 (5)
Luke Kunin	$2,750,000 (5)
Marcus Pettersson	$2,700,000 (5)
Kasperi Kapanen	$2,500,000 (3)
Radek Faksa	$1,750,000 (1)
Stefan Noesen (1 Way Contract)	$1,500,000 (4)
Filip Gustavsson	$1,350,000 (4)
Mitchell Stephens	$1,250,000 (2)
Thomas Harley	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2024 : $72,700,000
Year 2025 : $58,300,000
Year 2026 : $62,700,000
Year 2027 : $60,350,000
Salary Average Commitment
Year 2024 : $75,690,000
Year 2025 : $57,440,000
Year 2026 : $56,190,000
Year 2027 : $53,690,000
Salary Cap with 1 Way Contract
Year 2024 : $72,700,000
Year 2025 : $54,450,000
Year 2026 : $53,200,000
Year 2027 : $50,700,000

Farm Players Salaries
Parker Kelly	$110,000 (1)
Kyle Capobianco	$110,000 (1)
Ondrej Pavel	$100,000 (2)
Tristen Nielsen	$100,000 (1)
Marc McLaughlin	$100,000 (1)
Nicholas Robertson	$100,000 (2)
Thomas Miller	$100,000 (1)
Griffin Mendel	$100,000 (1)
Ryan Johnson	$100,000 (2)
Simon Nemec	$100,000 (3)
Louis Belpedio	$100,000 (1)
Kevin Gravel	$100,000 (1)
Jacob Gaucher	$100,000 (3)
Max Sasson	$100,000 (2)
Parker Ford	$100,000 (2)
Ryan Reaves	$100,000 (1)
Valtteri Pulli	$100,000 (3)
Luke Evangelista	$95,000 (3)
Filip Hallander	$90,000 (1)
Joseph Woll	$80,000 (1)
Graeme Clarke	$80,000 (2)
Ilya Nikolaev	$80,000 (2)
Erik Portillo	$80,000 (2)
Curtis Hall	$70,000 (1)
Declan Chisholm	$65,000 (2)
Kevin Mandolese	$50,000 (2)
Total Farm Players	26
Salary Commitment
Year 2024 : $2,410,000
Year 2025 : $1,250,000
Year 2026 : $395,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,410,000
Year 2025 : $1,250,000
Year 2026 : $395,000
Year 2027 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $65 - 5,843 - 97.38%
Level 2:	5000 - $35 - 5,000 - 100.00%
Level 3:	2100 - $21 - 2,072 - 98.67%
Level 4:	3013 - $16 - 3,004 - 99.68%
Luxury :	1000 - $160 - 1,000 - 100.00%
Total Capacity :	17113
Team Popularity :	118.00%
Income
Home Games Left	0
Average Attendance - %	16,918 - 98.86%
Average Income per Game	$1,191,780
Year to Date Revenue	$2,383,560
Expense
Pro Players Total Salaries	$75,050,000
Farm Players Total Salaries	$1,988,500
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$3,646,040
Projected Bank Account	$3,646,040

Pro Players Salaries
John Tavares	$6,500,000 (2)
Damon Severson	$6,000,000 (4)
Aaron Ekblad	$6,000,000 (6)
Jean-Gabriel Pageau	$5,500,000 (1)
Neal Pionk	$4,500,000 (1)
Anthony Mantha	$4,300,000 (5)
Vladimir Tarasenko	$4,250,000 (3)
Jonathan Marchessault	$4,250,000 (1)
T.J. Brodie	$4,250,000 (1)
Jordan Staal	$4,250,000 (1)
David Rittich	$4,000,000 (3)
Scott Mayfield	$4,000,000 (3)
Anthony Cirelli	$4,000,000 (7)
Ilya Mikheyev	$3,500,000 (2)
Ross Colton	$2,500,000 (4)
Jeremy Lauzon	$2,100,000 (3)
MacKenzie Blackwood	$2,000,000 (1)
Shane Bowers	$1,100,000 (2)
Mason Appleton	$1,100,000 (3)
Matthew Knies	$950,000 (3)
Total Pro Players	20
Salary Commitment
Year 2024 : $75,050,000
Year 2025 : $52,750,000
Year 2026 : $41,900,000
Year 2027 : $25,250,000
Salary Average Commitment
Year 2024 : $76,058,334
Year 2025 : $51,308,334
Year 2026 : $40,208,334
Year 2027 : $23,675,000
Salary Cap with 1 Way Contract
Year 2024 : $75,050,000
Year 2025 : $50,300,000
Year 2026 : $39,200,000
Year 2027 : $22,800,000

Farm Players Salaries
Eric Comrie	$100,000 (2)
Jordan Oesterle	$100,000 (2)
Nic Petan	$100,000 (1)
Jonny Brodzinski	$100,000 (1)
Robert Hagg	$95,000 (2)
Ryan Dzingel	$95,000 (2)
Justin Dowling	$95,000 (1)
Robbie Russo	$92,500 (1)
Jaycob Megna	$92,000 (1)
Alex Belzile	$85,000 (1)
Andrew Poturalski	$81,500 (2)
Owen Sillinger	$75,000 (1)
Fredrik Karlstrom	$75,000 (2)
Wyatt Aamodt	$72,500 (1)
Max McCormick	$72,000 (1)
Ethan Prow	$72,000 (1)
Garrett Wilson	$67,500 (1)
Evan Cormier	$66,000 (1)
Bokondji Imama	$65,000 (1)
Tyler Wotherspoon	$65,000 (1)
Mitchell Chaffee	$60,000 (1)
Samuel Ersson	$60,000 (2)
Kevin Wall	$50,000 (2)
Matej Pekar	$47,500 (1)
Nick Campoli	$35,000 (1)
Christian Krygier	$35,000 (2)
Adam Raska	$35,000 (1)
Total Farm Players	27
Salary Commitment
Year 2024 : $1,988,500
Year 2025 : $691,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,988,500
Year 2025 : $691,500
Year 2026 : $0
Year 2027 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2200 - $15 - 0 - 0.00%
Level 4:	4000 - $10 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18200
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,150,000
Farm Players Total Salaries	$2,585,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$32,529,246
Projected Bank Account	$32,529,246

Pro Players Salaries
Ryan Strome	$5,000,000 (3)
Calle Jarnkrok	$4,500,000 (2)
Morgan Frost	$3,500,000 (7)
Ilya Samsonov	$3,000,000 (4)
Brendan Perlini	$2,750,000 (1)
Nick Jensen	$2,500,000 (1)
Arttu Ruotsalainen	$2,500,000 (1)
Ben Chiarot	$2,350,000 (1)
Pius Suter	$2,200,000 (2)
Martin Fehervary	$2,000,000 (2)
Nikita Tolopilo	$1,500,000 (3)
Alexandre Texier (1 Way Contract)	$1,400,000 (3)
Logan Shaw	$1,250,000 (2)
Nolan Foote	$1,200,000 (3)
Nicolas Beaudin	$1,100,000 (4)
Mario Ferraro	$1,100,000 (2)
Dylan Holloway	$1,000,000 (2)
Peyton Krebs	$1,000,000 (4)
Ben Meyers	$1,000,000 (3)
Nils Lundkvist	$950,000 (1)
JJ Peterka	$950,000 (2)
Austin Watson (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$750,000
Tim Berni	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 2024 : $44,150,000
Year 2025 : $33,250,000
Year 2026 : $22,400,000
Year 2027 : $13,500,000
Salary Average Commitment
Year 2024 : $46,085,714
Year 2025 : $33,635,714
Year 2026 : $20,535,714
Year 2027 : $10,435,714
Salary Cap with 1 Way Contract
Year 2024 : $44,150,000
Year 2025 : $31,700,000
Year 2026 : $18,700,000
Year 2027 : $8,600,000

Farm Players Salaries
Travis Hamonic	$400,000 (2)
Joonas Donskoi	$270,000 (1)
Tyler Angle	$100,000 (3)
Ivan Miroshnichenko	$100,000 (3)
Josh Dunne	$100,000 (2)
Bobby McMann	$95,000 (5)
Michael Pezzetta	$95,000 (3)
Lucas Carlsson	$95,000 (1)
Adam Ruzicka	$95,000 (1)
Drew Helleson	$95,000 (2)
Jean-Luc Foudy	$95,000 (2)
Helge Grans	$92,500 (3)
Kody Clark	$80,000 (1)
Mason Primeau	$75,000 (3)
Timothy Gettinger	$75,000 (1)
Ville Ottavainen	$75,000 (3)
Pierrick Dube	$75,000 (1)
Bryan Thomson	$75,000 (3)
Conner Bleackley	$75,000 (1)
Blade Jenkins	$65,000 (1)
Jake Kupsky	$60,000 (1)
Daniel D'Amato	$55,000 (3)
Lleyton Moore	$55,000 (3)
Riley McCourt	$47,500 (2)
Vadim Zherenko	$47,500 (2)
Cole Moberg	$47,500 (1)
Kyle Jackson	$45,000 (3)
Total Farm Players	27
Salary Commitment
Year 2024 : $2,585,000
Year 2025 : $1,677,500
Year 2026 : $912,500
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $2,585,000
Year 2025 : $1,647,500
Year 2026 : $862,500
Year 2027 : $95,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $61 - 5,887 - 98.12%
Level 2:	5000 - $35 - 4,919 - 98.38%
Level 3:	2153 - $19 - 2,132 - 99.03%
Level 4:	5000 - $8 - 4,770 - 95.41%
Luxury :	1000 - $300 - 805 - 80.50%
Total Capacity :	19153
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	18,514 - 96.66%
Average Income per Game	$1,271,820
Year to Date Revenue	$7,630,919
Expense
Pro Players Total Salaries	$65,383,000
Farm Players Total Salaries	$2,650,500
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$10,641,104
Projected Bank Account	$10,641,104

Pro Players Salaries
Vincent Trocheck	$5,500,000 (2)
Evander Kane	$5,000,000 (4)
Shayne Gostisbehere	$5,000,000 (3)
John Gibson	$4,500,000 (4)
MacKenzie Weegar	$4,250,000 (4)
Jordan Kyrou	$4,000,000 (3)
Roope Hintz	$4,000,000 (3)
Jeff Petry	$3,750,000 (2)
Troy Terry	$3,750,000 (4)
Brian Dumoulin	$3,333,000 (2)
Nick Suzuki	$3,250,000 (4)
Curtis Lazar	$3,000,000 (5)
Conor Sheary	$3,000,000 (3)
Adam Lowry	$2,750,000 (4)
Jake Bean	$2,500,000 (1)
Zach Whitecloud	$2,100,000 (2)
Jimmy Vesey	$2,000,000 (3)
Connor Ingram	$1,700,000 (2)
Sam Gagner	$1,000,000 (1)
Joel Kiviranta	$1,000,000 (2)
Total Pro Players	20
Salary Commitment
Year 2024 : $65,383,000
Year 2025 : $65,508,000
Year 2026 : $48,875,000
Year 2027 : $30,275,000
Salary Average Commitment
Year 2024 : $67,316,334
Year 2025 : $63,816,334
Year 2026 : $46,433,334
Year 2027 : $27,850,000
Salary Cap with 1 Way Contract
Year 2024 : $65,383,000
Year 2025 : $61,883,000
Year 2026 : $44,500,000
Year 2027 : $26,500,000

Farm Players Salaries
Zachary Sawchenko	$150,000 (1)
Ryan MacInnis	$120,000 (1)
Connor Mackey	$120,000 (1)
Samuel Fagemo	$115,000 (2)
Adam Gaudette	$110,000 (2)
Devante Smith-Pelly	$110,000 (1)
Cal Foote	$110,000 (2)
Alex Lyon	$100,000 (1)
Boris Katchouk	$100,000 (1)
Drake Caggiula	$100,000 (2)
Dryden Hunt	$100,000 (3)
Josh Archibald	$100,000 (1)
Pavol Regenda	$100,000 (1)
Georgii Merkulov	$100,000 (2)
Kevin Bahl	$95,000 (1)
Alex Limoges	$95,000 (1)
Oskari Salminen	$90,000 (2)
Jared McIsaac	$85,000 (1)
Reilly Walsh	$83,000 (2)
Sean Day	$82,500 (1)
Logan Hutsko	$80,000 (1)
Samuel Knazko	$80,000 (2)
Brett Murray	$75,000 (2)
Bryce Kindopp	$70,000 (1)
Henri Nikkanen	$70,000 (2)
Raivis Ansons	$65,000 (3)
Aarne Talvitie	$50,000 (1)
Maxence Guenette	$47,500 (2)
Louis Crevier	$47,500 (2)
Total Farm Players	29
Salary Commitment
Year 2024 : $2,650,500
Year 2025 : $1,193,000
Year 2026 : $165,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,650,500
Year 2025 : $1,193,000
Year 2026 : $165,000
Year 2027 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $66 - 6,000 - 100.00%
Level 2:	5000 - $36 - 5,000 - 100.00%
Level 3:	2319 - $19 - 2,319 - 100.00%
Level 4:	5200 - $14 - 4,507 - 86.67%
Luxury :	1000 - $178 - 1,000 - 100.00%
Total Capacity :	19519
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	18,826 - 96.45%
Average Income per Game	$1,243,805
Year to Date Revenue	$3,731,415
Expense
Pro Players Total Salaries	$74,450,000
Farm Players Total Salaries	$2,067,000
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$51,793,145
Projected Bank Account	$51,793,145

Pro Players Salaries
Sean Monahan	$7,000,000 (4)
Oliver Ekman-Larsson	$6,000,000 (3)
Ryan O'Reilly	$6,000,000 (2)
Bryan Rust	$5,500,000 (3)
Matt Duchene	$5,500,000 (2)
Ivan Provorov	$5,000,000 (2)
Marc-Andre Fleury	$4,000,000 (1)
Brady Skjei	$4,000,000 (4)
Marco Scandella	$3,250,000 (1)
Blake Coleman (1 Way Contract)	$3,200,000 (1)
Jeremy Swayman	$3,000,000 (6)
Yanni Gourde	$3,000,000 (2)
Matt Murray	$2,950,000 (2)
Noel Acciari	$2,750,000 (3)
Vince Dunn	$2,700,000 (1)
Taylor Raddysh	$2,500,000 (3)
Garnet Hathaway	$2,500,000 (2)
John Marino	$2,100,000 (3)
Pierre Engvall	$1,750,000 (5)
Michael Mersch	$900,000 (2)
Glenn Gawdin	$850,000 (1)
Total Pro Players	21
Salary Commitment
Year 2024 : $74,450,000
Year 2025 : $62,250,000
Year 2026 : $35,250,000
Year 2027 : $16,800,000
Salary Average Commitment
Year 2024 : $75,088,334
Year 2025 : $61,088,334
Year 2026 : $35,363,334
Year 2027 : $16,680,000
Salary Cap with 1 Way Contract
Year 2024 : $74,450,000
Year 2025 : $60,450,000
Year 2026 : $34,600,000
Year 2027 : $15,750,000

Farm Players Salaries
Madison Bowey	$350,000 (1)
Nico Sturm	$150,000 (1)
Hudson Fasching	$150,000 (1)
Austin Czarnik	$135,000 (1)
Simon Holmstrom	$104,500 (1)
Carter Mazur	$80,000 (3)
Daemon Hunt	$80,000 (3)
Zayde Wisdom	$72,500 (3)
Jakub Skarek	$70,000 (1)
Nick Abruzzese	$70,000 (1)
Dylan Garand	$70,000 (2)
Marc Del Gaizo	$70,000 (1)
Aaron Ness	$70,000 (2)
Dylan Wells	$70,000 (2)
Vincent Desharnais	$67,500 (2)
Ivan Chukarov	$66,000 (1)
Graham McPhee	$65,000 (1)
Hugh McGing	$62,500 (3)
Logan Day	$60,000 (1)
Tyler Tullio	$60,000 (3)
Luka Burzan	$50,000 (2)
Nikita Nesterenko	$50,000 (2)
Cedric Pare	$44,000 (3)
Total Farm Players	23
Salary Commitment
Year 2024 : $2,067,000
Year 2025 : $792,500
Year 2026 : $415,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,067,000
Year 2025 : $776,500
Year 2026 : $399,000
Year 2027 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $55 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	1600 - $20 - 0 - 0.00%
Level 4:	3732 - $8 - 0 - 0.00%
Luxury :	800 - $165 - 0 - 0.00%
Total Capacity :	17132
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,224,000
Farm Players Total Salaries	$2,522,725
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$1,180,722
Projected Bank Account	$1,180,722

Pro Players Salaries
Elias Lindholm	$6,000,000 (5)
Tyler Myers	$5,750,000 (4)
Seth Jones	$5,500,000 (4)
Warren Foegele	$5,000,000 (4)
Brock Nelson	$4,500,000 (6)
Josh Manson	$4,500,000 (3)
Philipp Grubauer	$4,000,000 (2)
Andrew Copp	$4,000,000 (4)
Joel Eriksson Ek	$3,850,000 (4)
Oliver Kylington	$3,500,000 (5)
Brett Kulak	$3,000,000 (3)
Jack Roslovic	$3,000,000 (3)
Brendan Gallagher	$3,000,000 (2)
Jordan Eberle	$2,750,000 (2)
Evan Rodrigues	$2,750,000 (2)
Conor Garland	$2,000,000 (3)
Kevin Stenlund (1 Way Contract)	$1,375,000 (2)
Dylan Guenther	$1,000,000 (3)
J.J. Moser	$950,000 (9)
Stuart Skinner	$799,000 (1)
Total Pro Players	20
Salary Commitment
Year 2024 : $67,224,000
Year 2025 : $71,425,000
Year 2026 : $59,000,000
Year 2027 : $41,750,000
Salary Average Commitment
Year 2024 : $67,136,500
Year 2025 : $66,337,500
Year 2026 : $52,462,500
Year 2027 : $38,962,500
Salary Cap with 1 Way Contract
Year 2024 : $67,224,000
Year 2025 : $66,425,000
Year 2026 : $52,550,000
Year 2027 : $39,050,000

Farm Players Salaries
Ryan Lomberg	$180,000 (1)
Tomas Nosek	$150,000 (1)
Eric Robinson	$125,000 (3)
Caleb Jones	$120,000 (1)
Niko Mikkola	$120,000 (1)
Fabian Zetterlund	$110,000 (3)
Connor Carrick	$105,000 (2)
Jakob Pelletier	$100,000 (1)
Nick Cicek	$100,000 (1)
Uvis Balinskis	$100,000 (3)
Matthew Murray	$100,000 (1)
Jesper Boqvist	$100,000 (2)
Tyrell Goulbourne	$100,000 (2)
Justin Brazeau	$97,500 (3)
Zac Dalpe	$95,000 (1)
Cam Dineen	$87,725 (1)
Arshdeep Bains	$87,500 (2)
Mathieu Olivier	$85,000 (7)
Joseph Blandisi	$75,000 (1)
Curtis Douglas	$70,000 (1)
Stanislav Demin	$67,500 (2)
Mac Hollowell	$67,500 (1)
Zane McIntyre	$65,000 (1)
Nils Aman	$65,000 (1)
Arturs Silovs	$50,000 (2)
Matt Rempe	$50,000 (3)
Nikolai Kovalenko	$50,000 (1)
Lucas Johansen	$0 (0)
Total Farm Players	28
Salary Commitment
Year 2024 : $2,522,725
Year 2025 : $1,257,500
Year 2026 : $752,500
Year 2027 : $245,000
Salary Average Commitment
Year 2024 : $2,522,725
Year 2025 : $1,077,500
Year 2026 : $567,500
Year 2027 : $85,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $35 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	3396 - $15 - 0 - 0.00%
Luxury :	1100 - $150 - 0 - 0.00%
Total Capacity :	17496
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,670,000
Farm Players Total Salaries	$2,158,000
Coaches Total Salaries	$3,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$2,156,655
Projected Bank Account	$2,156,655

Pro Players Salaries
Alex Killorn	$6,500,000 (1)
Aleksander Barkov	$6,000,000 (6)
Martin Jones	$6,000,000 (2)
Ryan McDonagh	$5,800,000 (3)
Darnell Nurse	$5,500,000 (3)
Justin Faulk	$4,000,000 (1)
Brayden McNabb	$4,000,000 (2)
Martin Necas	$3,500,000 (1)
Drake Batherson	$3,000,000 (4)
Jake Oettinger	$2,750,000 (3)
Philippe Myers	$2,420,000 (1)
Kevin Shattenkirk	$2,250,000 (1)
Joel Farabee	$2,000,000 (3)
Alexander Nylander	$1,550,000 (2)
Josh Norris	$1,500,000 (1)
William Eklund	$1,000,000 (3)
Quinton Byfield	$1,000,000 (3)
Cole Caufield	$1,000,000 (1)
Shane Pinto	$950,000 (2)
Cole Perfetti	$950,000 (2)
Total Pro Players	20
Salary Commitment
Year 2024 : $61,670,000
Year 2025 : $44,450,000
Year 2026 : $32,200,000
Year 2027 : $12,000,000
Salary Average Commitment
Year 2024 : $61,870,000
Year 2025 : $40,700,000
Year 2026 : $27,250,000
Year 2027 : $9,000,000
Salary Cap with 1 Way Contract
Year 2024 : $61,670,000
Year 2025 : $40,500,000
Year 2026 : $27,050,000
Year 2027 : $9,000,000

Farm Players Salaries
Daniel O'Regan	$120,000 (1)
Michael Dal Colle	$120,000 (1)
Marc-Edouard Vlasic	$100,000 (1)
Leon Gawanke	$100,000 (2)
Anthony Bitetto	$100,000 (1)
Artemi Kniazev	$95,000 (2)
Arthur Kaliyev	$95,000 (1)
Felix Sandstrom	$95,000 (2)
David Gustafsson	$95,000 (1)
Ryan Carpenter	$92,500 (2)
Alex Vlasic	$90,000 (2)
Nico Daws	$89,000 (1)
Dillon Hamaliuk	$80,000 (1)
Casey Fitzgerald	$80,000 (1)
Connor Dewar	$80,000 (2)
William Lagesson	$80,000 (1)
Riley Tufte	$80,000 (1)
Markus Niemelainen	$77,500 (3)
Scott Reedy	$77,500 (1)
Josiah Slavin	$77,500 (2)
Matthew Phillips	$75,000 (3)
Michael Eyssimont	$74,000 (1)
Talyn Boyko	$70,000 (3)
Bear Hughes	$65,000 (2)
Patrick Kudla	$50,000 (1)
Total Farm Players	25
Salary Commitment
Year 2024 : $2,158,000
Year 2025 : $917,500
Year 2026 : $222,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,158,000
Year 2025 : $917,500
Year 2026 : $222,500
Year 2027 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $55 - 0 - 0.00%
Level 2:	5000 - $29 - 0 - 0.00%
Level 3:	2000 - $18 - 0 - 0.00%
Level 4:	4000 - $9 - 0 - 0.00%
Luxury :	1000 - $145 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,550,000
Farm Players Total Salaries	$2,798,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,551,398
Projected Bank Account	$19,551,398

Pro Players Salaries
Kevin Lankinen	$4,000,000 (2)
Tyler Johnson	$4,000,000 (3)
Brandon Tanev	$4,000,000 (3)
Ryan Pulock (1 Way Contract)	$3,900,000 (1)
Frank Vatrano	$3,750,000 (2)
Adin Hill	$3,600,000 (3)
Mike Hoffman	$3,500,000 (2)
Connor Brown	$3,250,000 (1)
Logan O'Connor	$2,500,000 (5)
Arber Xhekaj	$2,000,000 (2)
Isac Lundestrom	$1,500,000 (2)
Sebastian D. Aho	$1,500,000 (4)
T.J. Oshie	$1,250,000 (1)
Ryan Poehling	$1,200,000 (1)
Conor Timmins	$1,100,000 (1)
Leo Carlsson	$1,000,000 (3)
Kirill Marchenko	$950,000 (1)
Egor Zamula	$950,000 (1)
William Lockwood	$800,000 (1)
Zachary Jones	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 2024 : $45,550,000
Year 2025 : $30,350,000
Year 2026 : $15,350,000
Year 2027 : $5,000,000
Salary Average Commitment
Year 2024 : $45,716,667
Year 2025 : $31,516,667
Year 2026 : $16,766,667
Year 2027 : $4,500,000
Salary Cap with 1 Way Contract
Year 2024 : $45,550,000
Year 2025 : $31,350,000
Year 2026 : $16,600,000
Year 2027 : $4,000,000

Farm Players Salaries
Jani Hakanpaa	$290,000 (2)
Mark Pysyk	$240,000 (1)
Logan Brown	$150,000 (1)
Ryan Donato	$150,000 (3)
Jansen Harkins	$132,000 (2)
Sean Kuraly	$125,000 (1)
Patrik Nemeth	$125,000 (1)
Roland McKeown	$120,000 (4)
Arvid Soderblom	$110,000 (2)
Brandon Biro	$100,000 (1)
Zach Benson	$100,000 (3)
Zack MacEwen	$100,000 (3)
Jiri Kulich	$100,000 (2)
Juraj Slafkovsky	$100,000 (2)
Daniil Miromanov	$100,000 (3)
Rasmus Kupari	$97,500 (1)
Tye Kartye	$90,000 (2)
Samu Tuomaala	$87,500 (3)
Leevi Merilainen	$80,000 (3)
Jeremie Poirier	$80,000 (2)
Jet Greaves	$80,000 (2)
Mike Hardman	$79,000 (1)
Jacob Peterson	$65,000 (1)
Matteo Pietroniro	$50,000 (1)
Maximus Wanner	$47,500 (3)
Total Farm Players	25
Salary Commitment
Year 2024 : $2,798,500
Year 2025 : $1,822,000
Year 2026 : $855,000
Year 2027 : $140,000
Salary Average Commitment
Year 2024 : $2,798,500
Year 2025 : $1,767,000
Year 2026 : $785,000
Year 2027 : $120,000

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $54 - 6,000 - 100.00%
Level 2:	5000 - $29 - 5,000 - 100.00%
Level 3:	2100 - $15 - 2,100 - 100.00%
Level 4:	5000 - $6 - 4,978 - 99.56%
Luxury :	1150 - $119 - 1,150 - 100.00%
Total Capacity :	19250
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	19,228 - 99.89%
Average Income per Game	$994,155
Year to Date Revenue	$3,976,620
Expense
Pro Players Total Salaries	$58,106,000
Farm Players Total Salaries	$2,112,500
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$12,815,688
Projected Bank Account	$12,815,688

Pro Players Salaries
Tomas Hertl	$6,100,000 (2)
Juuse Saros	$5,500,000 (5)
Ondrej Palat	$4,600,000 (3)
Esa Lindell	$4,250,000 (2)
Brandon Saad	$4,000,000 (1)
Brenden Dillon	$4,000,000 (2)
Erik Gustafsson	$3,500,000 (2)
Victor Olofsson	$3,000,000 (1)
Michael Stone	$2,800,000 (1)
Kirby Dach	$2,500,000 (2)
Gustav Forsling	$2,500,000 (3)
Kevin Labanc	$2,125,000 (1)
Teddy Blueger (1 Way Contract)	$2,000,000 (2)
Michael Houser	$1,750,000 (1)
Eeli Tolvanen	$1,700,000 (1)
Pierre-Olivier Joseph	$1,500,000 (2)
Thomas Novak	$1,500,000 (2)
Drew O'Connor	$1,500,000 (2)
Klim Kostin	$1,331,000 (1)
Seth Jarvis	$1,000,000 (1)
Valtteri Puustinen	$475,000 (1)
Juuso Parssinen	$475,000 (2)
Total Pro Players	22
Salary Commitment
Year 2024 : $58,106,000
Year 2025 : $40,425,000
Year 2026 : $12,600,000
Year 2027 : $5,500,000
Salary Average Commitment
Year 2024 : $58,356,000
Year 2025 : $40,175,000
Year 2026 : $12,600,000
Year 2027 : $5,500,000
Salary Cap with 1 Way Contract
Year 2024 : $58,106,000
Year 2025 : $39,925,000
Year 2026 : $12,600,000
Year 2027 : $5,500,000

Farm Players Salaries
Adam Scheel	$165,000 (3)
Jordy Bellerive	$140,000 (3)
Felix Robert	$100,000 (3)
Spencer Martin	$100,000 (3)
Dysin Mayo	$100,000 (2)
Ryan Fitzgerald	$90,000 (1)
Joel L'Esperance	$87,500 (1)
Rhett Gardner	$85,000 (1)
Chad Ruhwedel	$85,000 (2)
Daniil Tarasov	$80,000 (1)
Tyler Madden	$80,000 (1)
Jayson Megna	$80,000 (2)
Taylor Fedun	$80,000 (2)
Denis Smirnov	$80,000 (3)
Joey Abate	$75,000 (2)
Josh Maniscalco	$75,000 (2)
Guillaume Brisebois	$75,000 (2)
John Ludvig	$75,000 (1)
Ty Glover	$75,000 (2)
Gustav Olofsson	$75,000 (2)
Tye Felhaber	$75,000 (2)
Michael Karow	$65,000 (1)
Collin Adams	$60,000 (2)
Nikita Pavlychev	$60,000 (3)
Mathias Emilio Pettersen	$50,000 (1)
Total Farm Players	25
Salary Commitment
Year 2024 : $2,112,500
Year 2025 : $1,500,000
Year 2026 : $645,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,112,500
Year 2025 : $1,500,000
Year 2026 : $645,000
Year 2027 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. PeteTimes Forum
Level 1:	6000 - $57 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2000 - $16 - 0 - 0.00%
Level 4:	5200 - $7 - 0 - 0.00%
Luxury :	1300 - $120 - 0 - 0.00%
Total Capacity :	19500
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,550,000
Farm Players Total Salaries	$2,007,000
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$35,992,214
Projected Bank Account	$35,992,214

Pro Players Salaries
Andrei Vasilevskiy	$5,750,000 (1)
Valeri Nichushkin	$5,000,000 (5)
Tanner Pearson	$5,000,000 (3)
Rickard Rakell	$5,000,000 (2)
Andre Burakovsky	$4,750,000 (1)
Brady Tkachuk	$3,500,000 (2)
Elias Pettersson	$3,000,000 (4)
Andrew Mangiapane	$3,000,000 (3)
Ilya Lyubushkin	$3,000,000 (1)
Ryan Graves	$2,750,000 (3)
Oskar Sundqvist	$2,500,000 (2)
J.T. Compher	$2,500,000 (2)
Andrew Peeke	$2,000,000 (3)
Jakub Zboril	$1,750,000 (2)
William Carrier	$1,500,000 (1)
Owen Power	$1,000,000 (2)
Mason McTavish	$1,000,000 (2)
Ukko-Pekka Luukkonen	$1,000,000 (1)
Logan Stankoven	$950,000 (3)
Patrick Holway	$600,000 (1)
Total Pro Players	20
Salary Commitment
Year 2024 : $55,550,000
Year 2025 : $40,950,000
Year 2026 : $22,200,000
Year 2027 : $9,500,000
Salary Average Commitment
Year 2024 : $54,725,001
Year 2025 : $38,125,001
Year 2026 : $20,750,001
Year 2027 : $7,550,000
Salary Cap with 1 Way Contract
Year 2024 : $55,550,000
Year 2025 : $38,950,000
Year 2026 : $21,700,000
Year 2027 : $8,000,000

Farm Players Salaries
Tobias Bjornfot	$175,000 (2)
Brandon Duhaime	$115,000 (1)
Joe Snively	$100,000 (2)
Connor Zary	$99,500 (2)
Olen Zellweger	$95,000 (3)
Chase Stillman	$90,000 (3)
Andrew Agozzino	$90,000 (2)
Kaedan Korczak	$89,500 (2)
Scott Perunovich	$89,500 (2)
Ian Mitchell	$86,500 (2)
Vincent Iorio	$85,500 (2)
Justus Annunen	$85,000 (3)
Martin Kaut	$75,000 (1)
Dylan Gambrell	$75,000 (1)
Lucas Edmonds	$75,000 (2)
Hudson Elynuik	$71,500 (2)
Brandon Coe	$70,000 (2)
Drew Commesso	$70,000 (3)
Luke Stevens	$70,000 (1)
Josh Lopina	$60,000 (2)
David Cotton	$60,000 (2)
Rob Hamilton	$60,000 (1)
Michael Callahan	$60,000 (1)
Jon Lizotte	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 2024 : $2,007,000
Year 2025 : $1,517,000
Year 2026 : $340,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,019,500
Year 2025 : $1,504,500
Year 2026 : $340,000
Year 2027 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $69 - 5,962 - 99.36%
Level 2:	5000 - $42 - 4,688 - 93.76%
Level 3:	2000 - $26 - 1,853 - 92.66%
Level 4:	4400 - $13 - 3,851 - 87.53%
Luxury :	1419 - $125 - 1,401 - 98.73%
Total Capacity :	18819
Team Popularity :	116.00%
Income
Home Games Left	0
Average Attendance - %	17,755 - 94.35%
Average Income per Game	$1,313,602
Year to Date Revenue	$6,568,008
Expense
Pro Players Total Salaries	$71,770,000
Farm Players Total Salaries	$2,546,000
Coaches Total Salaries	$3,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$13,228,380
Projected Bank Account	$13,228,380

Pro Players Salaries
Evgeny Kuznetsov	$7,000,000 (1)
Auston Matthews	$6,825,000 (2)
John Carlson	$6,350,000 (3)
Brad Marchand	$5,000,000 (1)
Mark Stone	$5,000,000 (1)
Travis Sanheim	$4,500,000 (3)
Igor Shesterkin	$4,100,000 (3)
Tyler Bertuzzi	$4,000,000 (3)
Anthony Beauvillier	$3,900,000 (1)
Zach Hyman (1 Way Contract)	$3,250,000 (2)
Josh Anderson	$3,250,000 (2)
Nicolas Hague	$3,000,000 (1)
Scott Laughton	$2,600,000 (1)
Jordan Greenway	$2,500,000 (1)
Alexandar Georgiev	$2,450,000 (2)
Travis Dermott	$2,350,000 (2)
Corey Perry	$2,000,000 (1)
Blake Lizotte	$1,700,000 (3)
Nick Seeler	$1,000,000 (2)
Connor Clifton	$995,000 (1)
Total Pro Players	20
Salary Commitment
Year 2024 : $71,770,000
Year 2025 : $43,390,000
Year 2026 : $23,675,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,378,333
Year 2025 : $40,383,333
Year 2026 : $21,133,333
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $71,770,000
Year 2025 : $39,775,000
Year 2026 : $20,650,000
Year 2027 : $0

Farm Players Salaries
Brett Howden	$225,000 (2)
Joel Edmundson	$220,000 (1)
Matthew Highmore	$185,000 (2)
Travis Boyd	$179,000 (1)
Adam Erne	$175,000 (2)
Jimmy Schuldt	$130,000 (1)
Justin Bailey	$125,000 (1)
Chris Wagner	$120,000 (1)
Brennan Othmann	$100,000 (3)
Julien Gauthier	$99,500 (3)
Ty Smith	$96,500 (2)
Tristen Robins	$95,000 (2)
Nathan Gaucher	$92,500 (3)
Mason Lohrei	$92,500 (2)
Vladislav Kolyachonok	$91,500 (1)
Ivan Prosvetov	$90,000 (2)
Dan Vladar	$90,000 (1)
Gabriel Fortier	$89,500 (1)
Matej Blumel	$70,000 (1)
Roman Ahcan	$60,000 (1)
Luka Profaca	$60,000 (3)
Corey Schueneman	$60,000 (2)
Wade Allison	$0 (0)
Dino Kambeitz	$0 (0)
Mitchell Weeks	$0 (0)
Total Farm Players	25
Salary Commitment
Year 2024 : $2,546,000
Year 2025 : $1,451,000
Year 2026 : $352,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,556,000
Year 2025 : $1,381,000
Year 2026 : $352,000
Year 2027 : $0

Utah Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $33 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	3799 - $10 - 0 - 0.00%
Luxury :	1000 - $140 - 0 - 0.00%
Total Capacity :	17799
Team Popularity :	106.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,650,000
Farm Players Total Salaries	$2,222,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$12,063,820
Projected Bank Account	$12,063,820

Pro Players Salaries
Tage Thompson	$8,000,000 (8)
Petr Mrazek	$5,500,000 (3)
Gustav Nyquist	$5,200,000 (2)
Samuel Girard	$5,000,000 (3)
Oliver Wahlstrom	$4,250,000 (5)
Christian Fischer	$4,000,000 (3)
Alex Tuch	$4,000,000 (3)
Jamie Oleksiak	$3,000,000 (4)
Troy Stecher	$2,950,000 (2)
Elvis Merzlikins	$2,750,000 (3)
Jacob Larsson	$2,750,000 (2)
Mark Jankowski	$2,500,000 (3)
Tyson Jost	$2,000,000 (2)
Jacob Middleton	$1,600,000 (2)
Morgan Barron (1 Way Contract)	$1,200,000 (3)
Barrett Hayton	$1,000,000 (4)
Kurtis MacDermid (1 Way Contract)	$800,000 (2)
Caedan Bankier	$800,000 (3)
Kyle Masters	$700,000 (3)
Ryan Francis	$650,000 (3)
Total Pro Players	20
Salary Commitment
Year 2024 : $58,650,000
Year 2025 : $62,150,000
Year 2026 : $47,800,000
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $58,175,000
Year 2025 : $58,175,000
Year 2026 : $42,850,000
Year 2027 : $14,750,000
Salary Cap with 1 Way Contract
Year 2024 : $58,650,000
Year 2025 : $58,650,000
Year 2026 : $43,350,000
Year 2027 : $16,250,000

Farm Players Salaries
Brandon Bussi	$120,000 (3)
Evgenii Dadonov	$100,000 (1)
Nick Bjugstad	$100,000 (1)
Matthew Peca	$100,000 (2)
Philip Broberg	$100,000 (2)
Dylan McIlrath	$100,000 (1)
Adam Fantilli	$100,000 (3)
Shane Wright	$100,000 (3)
Matt Coronato	$100,000 (3)
Sheldon Dries	$95,000 (2)
Dan Renouf	$90,000 (1)
Wyatt Bongiovanni	$90,000 (2)
Oskar Olausson	$85,000 (3)
Brett Seney	$80,000 (2)
Josh Melnick	$80,000 (1)
Jagger Joshua	$80,000 (1)
Ryan McGregor	$75,000 (2)
Mikael Pyyhtia	$70,000 (2)
Maxwell Crozier	$70,000 (2)
Nate Clurman	$70,000 (2)
Philip Kemp	$70,000 (3)
Daniil Chechelev	$70,000 (2)
Mack Guzda	$70,000 (2)
Lauri Pajuniemi	$65,000 (1)
Santtu Kinnunen	$47,500 (1)
Victor Berglund	$47,500 (1)
Ben McCartney	$47,500 (1)
Total Farm Players	27
Salary Commitment
Year 2024 : $2,222,500
Year 2025 : $1,475,000
Year 2026 : $595,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,232,500
Year 2025 : $1,475,000
Year 2026 : $585,000
Year 2027 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $50 - 6,000 - 100.00%
Level 2:	5000 - $35 - 4,997 - 99.94%
Level 3:	2000 - $25 - 2,000 - 100.00%
Level 4:	4600 - $9 - 4,600 - 100.00%
Luxury :	1030 - $135 - 1,030 - 100.00%
Total Capacity :	18630
Team Popularity :	118.00%
Income
Home Games Left	0
Average Attendance - %	18,627 - 99.98%
Average Income per Game	$1,050,964
Year to Date Revenue	$3,152,891
Expense
Pro Players Total Salaries	$74,150,000
Farm Players Total Salaries	$2,445,000
Coaches Total Salaries	$3,190,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$18,669,328
Projected Bank Account	$18,669,328

Pro Players Salaries
Erik Karlsson	$6,000,000 (2)
Kristopher Letang	$5,750,000 (2)
Alex Galchenyuk	$5,650,000 (2)
Rasmus Ristolainen	$5,150,000 (3)
Kirill Kaprizov	$4,750,000 (4)
Marcus Johansson	$4,250,000 (1)
Dmitry Kulikov	$4,100,000 (2)
Tyler Toffoli	$4,000,000 (1)
Connor Murphy	$3,750,000 (3)
Dillon Dube	$3,500,000 (3)
Alex Iafallo	$3,250,000 (3)
Ben Hutton	$3,000,000 (1)
Jack Campbell	$3,000,000 (2)
Pierre-Luc Dubois	$3,000,000 (4)
Ryan Murray	$3,000,000 (1)
Alexander Kerfoot	$2,600,000 (3)
Joel Armia	$2,500,000 (2)
Tomas Tatar	$1,850,000 (1)
Brogan Rafferty	$1,500,000 (2)
Joey Daccord	$1,500,000 (2)
Sam Lafferty	$1,250,000 (2)
Jack McBain	$800,000 (2)
Total Pro Players	22
Salary Commitment
Year 2024 : $74,150,000
Year 2025 : $61,300,000
Year 2026 : $29,000,000
Year 2027 : $10,750,000
Salary Average Commitment
Year 2024 : $75,025,000
Year 2025 : $58,925,000
Year 2026 : $26,750,000
Year 2027 : $8,500,000
Salary Cap with 1 Way Contract
Year 2024 : $74,150,000
Year 2025 : $58,050,000
Year 2026 : $26,000,000
Year 2027 : $7,750,000

Farm Players Salaries
Ben Harpur	$150,000 (1)
Alex Stalock	$150,000 (1)
Alex Chiasson	$125,000 (1)
Mason Geertsen	$100,000 (2)
Joseph Gambardella	$100,000 (2)
Alex Petrovic	$100,000 (2)
Cal Burke	$100,000 (2)
Trenton Bliss	$100,000 (2)
Brett Davis	$100,000 (2)
Austin Poganski	$100,000 (2)
Brandon Baddock	$100,000 (2)
Christopher Brown	$100,000 (2)
Patrik Koch	$100,000 (2)
Pheonix Copley	$100,000 (2)
Mike Reilly	$100,000 (2)
Gabriel Dumont	$100,000 (2)
Dave Gust	$100,000 (2)
Mason Morelli	$100,000 (2)
Cole Bardreau	$100,000 (2)
Simon Lundmark	$95,000 (1)
Connor Bunnaman	$85,000 (2)
Dmitry Semykin	$80,000 (1)
Jamieson Rees	$80,000 (2)
Keith Petruzzelli	$80,000 (1)
Total Farm Players	24
Salary Commitment
Year 2024 : $2,445,000
Year 2025 : $1,765,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,445,000
Year 2025 : $1,765,000
Year 2026 : $0
Year 2027 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $20 - 0 - 0.00%
Level 4:	3500 - $10 - 0 - 0.00%
Luxury :	1000 - $130 - 0 - 0.00%
Total Capacity :	17500
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$47,005,000
Farm Players Total Salaries	$2,062,500
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$24,997,795
Projected Bank Account	$24,997,795

Pro Players Salaries
Semyon Varlamov	$5,000,000 (1)
Dmitry Orlov	$5,000,000 (2)
Andreas Athanasiou	$4,500,000 (3)
Nick Foligno	$4,000,000 (1)
Alex Nedeljkovic	$3,500,000 (2)
Jesse Puljujarvi	$2,800,000 (2)
Colin Miller	$2,800,000 (2)
Jason Zucker	$2,600,000 (2)
Vladislav Gavrikov	$2,500,000 (2)
Logan Stanley	$2,250,000 (3)
Ethan Bear	$2,200,000 (3)
Filip Chytil	$2,200,000 (3)
Tyson Foerster	$1,600,000 (5)
Alex Turcotte	$1,000,000 (1)
Michael Sgarbossa	$1,000,000 (2)
Wyatt Johnston	$1,000,000 (2)
Matthew Strome	$935,000 (1)
Alexander Green	$770,000 (1)
Corey Andonovski	$675,000 (2)
Chase Priskie	$675,000 (2)
Total Pro Players	20
Salary Commitment
Year 2024 : $47,005,000
Year 2025 : $37,500,000
Year 2026 : $15,350,000
Year 2027 : $3,400,000
Salary Average Commitment
Year 2024 : $48,415,000
Year 2025 : $36,710,000
Year 2026 : $13,910,000
Year 2027 : $2,760,000
Salary Cap with 1 Way Contract
Year 2024 : $47,005,000
Year 2025 : $35,300,000
Year 2026 : $12,750,000
Year 2027 : $1,600,000

Farm Players Salaries
Filip Zadina	$275,000 (1)
Calen Addison	$150,000 (2)
Alex Barre-Boulet	$135,000 (1)
Jalen Chatfield	$95,000 (1)
Louis Domingue	$87,500 (2)
Wyatt Kalynuk	$82,500 (2)
Wyatt Kaiser	$80,000 (3)
Pierre-Edouard Bellemare	$80,000 (1)
Derek Ryan	$80,000 (1)
Nathan Smith	$80,000 (1)
Aliaksei Protas	$80,000 (1)
Justin Barron	$75,000 (1)
Mike Benning	$70,000 (3)
Jasper Weatherby	$70,000 (1)
Jordan Harris	$70,000 (1)
Justin Kirkland	$65,000 (2)
Jesper Vikman	$65,000 (3)
Nathan Walker	$65,000 (1)
Jack Gorniak	$65,000 (1)
Magnus Chrona	$65,000 (2)
Nick Wolff	$60,000 (1)
Scott Sabourin	$60,000 (1)
Dominic Franco	$60,000 (1)
Samuel Walker	$47,500 (2)
Total Farm Players	24
Salary Commitment
Year 2024 : $2,062,500
Year 2025 : $712,500
Year 2026 : $215,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,062,500
Year 2025 : $712,500
Year 2026 : $215,000
Year 2027 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $57 - 6,000 - 100.00%
Level 2:	5000 - $32 - 5,000 - 100.00%
Level 3:	2000 - $20 - 2,000 - 100.00%
Level 4:	4000 - $10 - 4,000 - 100.00%
Luxury :	1277 - $300 - 1,022 - 80.03%
Total Capacity :	18277
Team Popularity :	114.00%
Income
Home Games Left	0
Average Attendance - %	18,022 - 98.60%
Average Income per Game	$1,324,014
Year to Date Revenue	$3,972,042
Expense
Pro Players Total Salaries	$73,595,000
Farm Players Total Salaries	$2,439,300
Coaches Total Salaries	$3,375,033
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	$24,345,600
Projected Bank Account	$24,345,600

Pro Players Salaries
Alexander Ovechkin	$7,000,000 (1)
Jamie Benn	$6,500,000 (2)
Steven Stamkos	$6,500,000 (1)
Torey Krug	$6,000,000 (2)
Mitch Marner	$5,600,000 (2)
Adam Larsson	$5,000,000 (4)
Jeff Skinner	$5,000,000 (1)
Clayton Keller	$5,000,000 (1)
Darcy Kuemper	$4,200,000 (2)
Nick Schmaltz	$4,000,000 (4)
Alexander Wennberg	$3,250,000 (2)
Michael Rasmussen	$2,750,000 (4)
Will Butcher	$2,700,000 (3)
Karel Vejmelka	$2,670,000 (5)
Alexander Romanov	$2,500,000 (8)
James Van Riemsdyk	$1,300,000 (1)
Brock McGinn	$1,250,000 (2)
Bowen Byram	$1,000,000 (1)
Matias Maccelli	$700,000 (1)
Jordan Spence	$675,000 (1)
Total Pro Players	20
Salary Commitment
Year 2024 : $73,595,000
Year 2025 : $45,220,000
Year 2026 : $21,420,000
Year 2027 : $18,420,000
Salary Average Commitment
Year 2024 : $73,520,000
Year 2025 : $46,345,000
Year 2026 : $20,395,000
Year 2027 : $17,395,000
Salary Cap with 1 Way Contract
Year 2024 : $73,595,000
Year 2025 : $46,420,000
Year 2026 : $19,620,000
Year 2027 : $16,920,000

Farm Players Salaries
Denis Gurianov	$325,000 (1)
Marcus Bjork	$135,000 (2)
Jacob MacDonald	$133,300 (3)
Brady Lyle	$133,300 (2)
Austin Rueschhoff	$110,000 (1)
Samuel Montembeault	$100,000 (5)
Jaxson Stauber	$100,000 (1)
Connor McMichael	$100,000 (1)
MacKenzie Entwistle	$92,500 (2)
Scott Wilson	$90,000 (1)
Donald Busdeker	$90,000 (1)
Joel Teasdale	$88,500 (1)
Grant Hutton	$87,500 (1)
Justin Richards	$83,500 (1)
Isaac Ratcliffe	$82,500 (1)
Ryan Shea	$81,000 (2)
Marian Studenic	$80,000 (1)
Vincent Sevigny	$77,700 (2)
Wilmer Skoog	$77,000 (1)
Jesse Ylonen	$75,000 (1)
Tanner Laczynski	$67,500 (1)
Jeremy Brodeur	$65,000 (2)
Brett Brochu	$65,000 (3)
Maksymilian Szuber	$50,000 (3)
Lukas Rousek	$50,000 (1)
Scott Walford	$0 (0)
Total Farm Players	26
Salary Commitment
Year 2024 : $2,439,300
Year 2025 : $992,800
Year 2026 : $433,300
Year 2027 : $260,000
Salary Average Commitment
Year 2024 : $2,537,300
Year 2025 : $1,030,800
Year 2026 : $446,300
Year 2027 : $198,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	4000 - $36 - 0 - 0.00%
Level 3:	2915 - $13 - 0 - 0.00%
Level 4:	1000 - $12 - 0 - 0.00%
Luxury :	1100 - $121 - 0 - 0.00%
Total Capacity :	15015
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,375,000
Farm Players Total Salaries	$1,755,000
Coaches Total Salaries	$2,450,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$42,193,636
Projected Bank Account	$42,193,636

Pro Players Salaries
Logan Couture	$6,000,000 (1)
Mason Marchment	$5,000,000 (6)
James Reimer	$4,800,000 (2)
Sam Reinhart	$4,500,000 (2)
Brandon Carlo	$4,000,000 (4)
Adam Pelech	$3,325,000 (3)
Dylan Strome	$3,000,000 (6)
Ben Gleason	$3,000,000 (3)
Nick Cousins	$2,750,000 (2)
Nicolas Roy	$2,700,000 (2)
Rasmus Sandin	$2,500,000 (2)
Nic Dowd	$2,450,000 (2)
Jack Studnicka	$1,450,000 (1)
Benoit-Olivier Groulx	$1,000,000 (3)
Kent Johnson	$1,000,000 (2)
Beck Malenstyn	$1,000,000 (2)
Nick Perbix	$1,000,000 (8)
Mattias Samuelsson	$950,000 (1)
Paul Cotter	$950,000 (1)
Joel Hofer	$750,000 (1)
Trent Frederic	$750,000 (1)
Elmer Soderblom	$500,000 (2)
Total Pro Players	22
Salary Commitment
Year 2024 : $53,375,000
Year 2025 : $44,658,750
Year 2026 : $21,125,000
Year 2027 : $14,750,000
Salary Average Commitment
Year 2024 : $52,108,333
Year 2025 : $41,258,333
Year 2026 : $18,658,333
Year 2027 : $11,333,333
Salary Cap with 1 Way Contract
Year 2024 : $53,375,000
Year 2025 : $42,525,000
Year 2026 : $20,325,000
Year 2027 : $13,000,000

Farm Players Salaries
Collin Delia	$110,000 (1)
Dylan Sadowy	$82,500 (1)
Milos Kelemen	$75,000 (2)
Joel Hanley	$75,000 (1)
Spencer Smallman	$75,000 (1)
Nikolas Matinpalo	$75,000 (2)
Anthony Richard	$75,000 (1)
Colin Theisen	$75,000 (1)
Jack Kopacka	$75,000 (1)
Brandon Scanlin	$75,000 (1)
Ty Emberson	$72,500 (1)
Clark Bishop	$70,000 (2)
Mitchell Gibson	$67,500 (1)
Brandon Hickey	$65,000 (1)
Cavan Fitzgerald	$65,000 (1)
Brad Morrison	$65,000 (1)
Filip Roos	$65,000 (1)
Gerald Mayhew	$65,000 (1)
Ty Ronning	$62,500 (1)
Brandon Kruse	$60,000 (1)
Ville Petman	$60,000 (1)
Nick Caamano	$60,000 (1)
Jacob Ingham	$50,000 (1)
Marc Gatcomb	$45,000 (3)
Will Zmolek	$45,000 (1)
Peter Diliberatore	$45,000 (1)
Total Farm Players	26
Salary Commitment
Year 2024 : $1,755,000
Year 2025 : $280,000
Year 2026 : $60,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,765,000
Year 2025 : $275,000
Year 2026 : $55,000
Year 2027 : $0

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 - %