Anaheim Mighty DucksGM: Bruce · Team OV: 74

Current Bank Account

$32,726,622

Projected Bank Account

$27,542,307

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	106,004
Middle Bowl	4,860	$51	86,327
Upper Bowl	1,980	$30	37,817
Club Level	3,960	$23	69,546
Luxury Boxes	1,260	$186	22,105
Total	18,000	—	321,799

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$47,994,889	$26,239,889	$11,551,000	$7,000,000
Pro Goalies	$5,624,999	$3,250,000	$3,250,000	—
Farm Skaters	$3,873,900	$1,210,000	$462,500	—
Farm Goalies	$2,845,000	$65,000	—	—
Total Committed	$60,338,788	$30,764,889	$15,263,500	$7,000,000

Pro — Expenses

Total Player Salaries	$58,249,888
Estimated Revenue	$19,072,402
Estimated Season Expense	$24,477,360
Total Income	$23,310,714
Season Ticket %	40%

San Diego Gulls (ANA)

Total Player Salaries	$2,031,400
Estimated Revenue	$1,074,238
Estimated Season Expense	$853,595
Total Income	$1,312,957
Season Ticket %	40%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Olli Maatta 1	30	1	$3,046,543	$7,250,000	—	—	—
RW	Phil Di Giuseppe 1	31	2	$2,941,489	$7,000,000	$7,000,000	—	—
RW	Robby Fabbri 1	29	4	$2,416,223	$5,750,000	$5,750,000	$5,750,000	$5,750,000
C	Sean Couturier 1	32	2	$1,596,809	$3,800,000	$3,800,000	—	—
LW	Conor Sheary 1	33	1	$1,470,745	$3,500,000	—	—	—
LW	Teuvo Teravainen 1	30	1	$1,262,739	$3,005,000	—	—	—
D	Nick Blankenburg	27	1	$840,426	$2,000,000	—	—	—
C	Cody Glass	26	1	$735,372	$1,750,000	—	—	—
LW	Oliver Wahlstrom	25	1	$735,372	$1,750,000	—	—	—
D	Sean Durzi	26	3	$735,372	$1,750,000	$1,750,000	$1,750,000	—
LW	Marcus Johansson	34	1	$672,340	$1,600,000	—	—	—
C	Joe Veleno	25	2	$630,319	$1,500,000	$1,500,000	—	—
D	Josh Mahura	27	2	$583,629	$1,388,889	$1,388,889	—	—
RW	Jakub Vrana	29	4	$525,266	$1,250,000	$1,250,000	$1,250,000	$1,250,000
D	Jake Christiansen	25	2	$420,213	$1,000,000	$1,000,000	—	—
D	Christian Djoos	30	3	$378,612	$901,000	$901,000	$901,000	—
LW	Adam Ruzicka	26	1	$378,191	$900,000	—	—	—
C	Devin Shore	30	3	$315,160	$750,000	$750,000	$750,000	—
D	Egor Zamula	25	3	$273,138	$650,000	$650,000	$650,000	—
RW	Carl Grundstrom O	27	3	$210,106	$500,000	$500,000	$500,000	—
Goalies
G	Juuse Saros 1	30	3	$1,365,691	$3,250,000	$3,250,000	$3,250,000	—
G	Kaapo Kahkonen	28	1	$735,372	$1,750,000	—	—	—
G	Karel Vejmelka	29	1	$262,633	$624,999	—	—	—
Total				$22,531,760	$53,619,888	$29,489,889	$14,801,000	$7,000,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Anton Slepyshev O	31	2	$75,638	$180,000	$180,000	—	—
LW	Nico Sturm O	30	3	$66,184	$157,500	$157,500	$157,500	—
C	Josh Jooris O	34	1	$65,511	$155,900	—	—	—
LW	Pontus Aberg O	31	2	$65,343	$155,500	$155,500	—	—
D	Madison Bowey O	30	3	$52,527	$125,000	$125,000	$125,000	—
LW	Matt Puempel O	32	3	$52,527	$125,000	$125,000	$125,000	—
D	Michal Jordan O	34	1	$46,854	$111,500	—	—	—
RW	Richard Panik O	34	1	$46,854	$111,500	—	—	—
C	Ryan Carpenter O	34	1	$35,718	$85,000	—	—	—
C	Justin Dowling O	34	1	$32,567	$77,500	—	—	—
C	Kyle Rau O	32	2	$27,524	$65,500	$65,500	—	—
LW	Daniel Carr O	33	2	$25,843	$61,500	$61,500	—	—
RW	Garnet Hathaway O	33	2	$24,162	$57,500	$57,500	—	—
LW	Jiri Smejkal O	28	1	$24,162	$57,500	—	—	—
RW	Jordan Weal O	33	2	$24,162	$57,500	$57,500	—	—
LW	Josh Leivo O	32	2	$24,162	$57,500	$57,500	—	—
RW	Kevin Roy O	32	2	$24,162	$57,500	$57,500	—	—
D	Casey Fitzgerald O	28	1	$23,112	$55,000	—	—	—
D	Kevin Czuczman O	34	1	$23,112	$55,000	—	—	—
D	Martin Marincin O	33	2	$23,112	$55,000	$55,000	—	—
D	Petteri Lindbohm O	31	3	$23,112	$55,000	$55,000	$55,000	—
D	Seth Helgeson O	34	1	$23,112	$55,000	—	—	—
D	DAVID QUENNEVILLE 🇪🇺 1	27	1	$210,106	$500,000	—	—	—
D	JOEY LALEGGIA 🇪🇺 1	33	1	$210,106	$500,000	—	—	—
D	Nick Cicek O	25	1	$21,011	$50,000	—	—	—
LW	VALTTERI OJANTAKANEN 🇪🇺 1	24	1	$132,367	$315,000	—	—	—
D	ALEX PETERS 🇪🇺 1	28	1	$117,660	$280,000	—	—	—
C	KASPERI OJANTAKANEN 🇪🇺 1	30	1	$107,154	$255,000	—	—	—
Goalies
G	Laurent Brossoit 1 O	32	1	$1,050,532	$2,500,000	—	—	—
G	Christopher Gibson	32	2	$27,314	$65,000	$65,000	—	—
G	NIKO HOVINEN 🇪🇺 1	37	1	$117,660	$280,000	—	—	—
Total				$2,823,370	$6,718,900	$1,275,000	$462,500	$0

Boston BruinsGM: Joe · Team OV: 74

Current Bank Account

$50,499,480

Projected Bank Account

$33,729,147

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$90	121,238
Middle Bowl	4,860	$50	99,476
Upper Bowl	1,980	$29	39,925
Club Level	3,960	$22	76,851
Luxury Boxes	1,260	$185	25,922
Total	18,000	—	363,412

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$69,614,000	$32,540,000	$15,500,000	$8,000,000
Pro Goalies	$5,650,000	$4,400,000	$4,400,000	$1,400,000
Farm Skaters	$13,974,900	$742,500	$165,000	—
Farm Goalies	$404,400	$75,000	—	—
Total Committed	$89,643,300	$37,757,500	$20,065,000	$9,400,000

Pro — Expenses

Total Player Salaries	$88,271,000
Estimated Revenue	$21,513,503
Estimated Season Expense	$37,092,633
Total Income	$26,294,282
Season Ticket %	48%

Providence Bruins (BOS)

Total Player Salaries	$5,372,300
Estimated Revenue	$1,066,301
Estimated Season Expense	$2,257,504
Total Income	$1,303,257
Season Ticket %	48%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	David Pastrnak 1 N	29	4	$3,361,702	$8,000,000	$8,000,000	$8,000,000	$8,000,000
D	Erik Gudbranson 1	33	2	$3,162,101	$7,525,000	$7,525,000	—	—
D	Esa Lindell 1	31	1	$2,899,468	$6,900,000	—	—	—
C	Elias Lindholm 1	30	1	$2,206,117	$5,250,000	—	—	—
D	Adam Larsson 1	32	1	$2,101,064	$5,000,000	—	—	—
LW	Jason Zucker 1	33	1	$2,059,043	$4,900,000	—	—	—
C	Mark Scheifele 1	32	1	$1,890,957	$4,500,000	—	—	—
D	Charlie McAvoy 1 N	27	2	$1,827,926	$4,350,000	$4,350,000	—	—
LW	Kirill Kaprizov 1	28	1	$1,512,766	$3,600,000	—	—	—
D	Klas Dahlbeck 1	33	2	$1,386,702	$3,300,000	$3,300,000	—	—
D	Connor Clifton 1	30	3	$1,302,660	$3,100,000	$3,100,000	$3,100,000	—
RW	J.T. Miller 1	32	3	$1,260,638	$3,000,000	$3,000,000	$3,000,000	—
LW	Jamie Benn 1	35	1	$1,176,596	$2,800,000	—	—	—
C	Colton Sissons	31	3	$588,298	$1,400,000	$1,400,000	$1,400,000	—
C	Patrick Brown O	33	2	$573,590	$1,365,000	$1,365,000	—	—
RW	David Perron 1	37	1	$504,255	$1,200,000	—	—	—
C	Jordan Staal 1	36	1	$420,213	$1,000,000	—	—	—
LW	Morgan Barron	26	1	$336,170	$800,000	—	—	—
D	Joe Hicketts	29	1	$262,213	$624,000	—	—	—
LW	Lawson Crouse	28	1	$210,106	$500,000	—	—	—
RW	Trent Frederic O	27	2	$210,106	$500,000	$500,000	—	—
Goalies
G	Jake Oettinger 1	26	3	$1,260,638	$3,000,000	$3,000,000	$3,000,000	—
G	Filip Gustavsson	27	4	$588,298	$1,400,000	$1,400,000	$1,400,000	$1,400,000
G	Cam Talbot 1 O	37	1	$525,266	$1,250,000	—	—	—
Total				$31,626,893	$75,264,000	$36,940,000	$19,900,000	$9,400,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Tobias Rieder 1	32	1	$1,680,851	$4,000,000	—	—	—
RW	Magnus Paajarvi 1	34	1	$1,260,638	$3,000,000	—	—	—
LW	Lucas Lessio O	32	1	$66,814	$159,000	—	—	—
LW	Nick Foligno 1 O	37	1	$556,782	$1,325,000	—	—	—
D	Lucas Johansen O	27	2	$42,021	$100,000	$100,000	—	—
D	Andrej Sustr	34	1	$41,181	$98,000	—	—	—
C	Brock Nelson O	33	2	$39,920	$95,000	$95,000	—	—
C	Mikael Backlund 1 O	36	1	$399,202	$950,000	—	—	—
C	Par Lindholm O	33	2	$39,920	$95,000	$95,000	—	—
D	Scott Morrow (r)	22	3	$37,819	$90,000	$90,000	$90,000	—
D	Jack Johnson 1 O	38	1	$357,181	$850,000	—	—	—
RW	Laurent Dauphin O	30	3	$31,516	$75,000	$75,000	$75,000	—
LW	Mitchell Chaffee O	27	2	$31,516	$75,000	$75,000	—	—
D	Dylan Demelo O	32	1	$30,255	$72,000	—	—	—
RW	Vladimir Sobotka 1 O	37	1	$296,250	$705,000	—	—	—
D	Brad Hunt 1 O	36	1	$285,745	$680,000	—	—	—
D	T.J. Brennan 1	36	1	$268,936	$640,000	—	—	—
RW	Spencer Foo O	31	2	$26,263	$62,500	$62,500	—	—
C	Pierre-Edouard Bellemare 1 O	40	1	$247,926	$590,000	—	—	—
C	Aidan McDonough O	25	1	$23,826	$56,700	—	—	—
LW	Grigori Denisenko O	25	1	$23,826	$56,700	—	—	—
LW	A.J. Greer	28	1	$21,011	$50,000	—	—	—
LW	Brendan Leipsic O	31	2	$21,011	$50,000	$50,000	—	—
D	Daniil Miromanov O	27	2	$21,011	$50,000	$50,000	—	—
RW	Sampo Ranta O	25	2	$21,011	$50,000	$50,000	—	—
Goalies
G	Niklas Svedberg O	35	2	$31,516	$75,000	$75,000	—	—
G	Hunter Miska O	29	1	$26,221	$62,400	—	—	—
G	JUHA METSOLA 🇪🇺 1	36	1	$112,197	$267,000	—	—	—
Total				$6,042,366	$14,379,300	$817,500	$165,000	$0

California Golden SealsGM: Rip · Team OV: 74

Current Bank Account

$31,066,613

Projected Bank Account

$28,456,910

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	109,524
Middle Bowl	4,860	$51	85,651
Upper Bowl	1,980	$30	37,538
Club Level	3,960	$23	67,469
Luxury Boxes	1,260	$186	21,929
Total	18,000	—	322,111

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$44,994,564	$39,824,999	$28,250,000	$14,900,000
Pro Goalies	$1,300,000	$800,000	—	—
Farm Skaters	$8,064,297	$497,900	$208,000	$62,400
Farm Goalies	$330,000	$100,000	$100,000	—
Total Committed	$54,688,861	$41,222,899	$28,558,000	$14,962,400

Pro — Expenses

Total Player Salaries	$53,263,561
Estimated Revenue	$19,254,479
Estimated Season Expense	$22,382,043
Total Income	$23,533,252
Season Ticket %	36%

Abbotsford Canucks (CAL)

Total Player Salaries	$1,305,300
Estimated Revenue	$1,066,358
Estimated Season Expense	$548,497
Total Income	$1,303,326
Season Ticket %	37%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Nils Hoglander 1	24	3	$2,164,096	$5,150,000	$5,150,000	$5,150,000	—
D	Jamie Drysdale (r) 1	23	4	$1,722,872	$4,100,000	$4,100,000	$4,100,000	$4,100,000
D	K'Andre Miller 1	25	3	$1,722,872	$4,100,000	$4,100,000	$4,100,000	—
D	Nicolas Hague 1	26	3	$1,722,872	$4,100,000	$4,100,000	$4,100,000	—
C	Barrett Hayton 1	25	4	$1,512,766	$3,600,000	$3,600,000	$3,600,000	$3,600,000
LW	Dawson Mercer 1	23	4	$1,512,766	$3,600,000	$3,600,000	$3,600,000	$3,600,000
C	Isac Lundestrom 1	25	4	$1,512,766	$3,600,000	$3,600,000	$3,600,000	$3,600,000
C	Pavel Buchnevich 1	30	2	$1,260,638	$3,000,000	$3,000,000	—	—
RW	Ryan Hartman 1	30	2	$1,260,638	$3,000,000	$3,000,000	—	—
RW	Luke Kunin	27	2	$798,404	$1,900,000	$1,900,000	—	—
D	Jake Sanderson	22	2	$630,319	$1,500,000	$1,500,000	—	—
RW	Rafael Harvey-Pinard	26	1	$525,266	$1,250,000	—	—	—
D	Christian Folin	34	1	$420,213	$1,000,000	—	—	—
RW	Benoit-Olivier Groulx	25	2	$378,191	$900,000	$900,000	—	—
RW	Marian Studenic N	26	1	$365,402	$869,565	—	—	—
D	Mikey Anderson	26	1	$336,170	$800,000	—	—	—
LW	Jake Virtanen	28	1	$315,160	$750,000	—	—	—
LW	Justin Brazeau	27	2	$273,138	$650,000	$650,000	—	—
D	Jacob Larsson	28	2	$262,633	$624,999	$624,999	—	—
C	Nick Shore	32	1	$210,106	$500,000	—	—	—
Goalies
G	Ukko-Pekka Luukkonen	26	2	$336,170	$800,000	$800,000	—	—
G	Felix Sandstrom	28	1	$210,106	$500,000	—	—	—
Total				$19,453,564	$46,294,564	$40,624,999	$28,250,000	$14,900,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Arthur Kaliyev (r)	24	1	$52,527	$125,000	—	—	—
D	Mark Katic 1 O	36	1	$516,861	$1,229,999	—	—	—
D	Ryan Stanton 1 O	35	1	$516,861	$1,229,999	—	—	—
D	TJ Brodie 1 O	35	1	$516,861	$1,229,999	—	—	—
D	Nikita Okhotyuk (r)	24	2	$37,819	$90,000	$90,000	—	—
RW	James van Riemsdyk 1 O	36	1	$325,665	$775,000	—	—	—
C	Ethen Frank O	27	2	$31,558	$75,100	$75,100	—	—
C	Jacob Lucchini O	30	3	$31,558	$75,100	$75,100	$75,100	—
D	Petter Granberg O	32	3	$29,625	$70,500	$70,500	$70,500	—
LW	Michael Raffl 1 O	36	1	$294,569	$701,000	—	—	—
LW	Taylor Beck O	34	1	$29,457	$70,100	—	—	—
LW	Teemu Hartikainen 1 O	35	1	$294,569	$701,000	—	—	—
C	Henrik Borgstrom O	27	1	$27,314	$65,000	—	—	—
D	Keegan Lowe O	32	1	$26,263	$62,500	—	—	—
RW	Hayden Hodgson O	29	1	$26,221	$62,400	—	—	—
C	J.C. Beaudin	28	2	$26,221	$62,400	$62,400	—	—
D	Jake Livingstone O	26	4	$26,221	$62,400	$62,400	$62,400	$62,400
D	Jake Middleton O	29	1	$26,221	$62,400	—	—	—
RW	Mathieu Olivier O	28	2	$26,221	$62,400	$62,400	—	—
D	Jordan Gross O	30	1	$21,011	$50,000	—	—	—
RW	Max Willman O	30	1	$21,011	$50,000	—	—	—
RW	Michal Repik	36	1	$21,011	$50,000	—	—	—
RW	JENS LOOKE 🇪🇺 1	28	1	$126,484	$301,000	—	—	—
RW	JESSE KIISKINEN 🇪🇺 1	19	1	$126,484	$301,000	—	—	—
LW	ANTON WEDIN 🇪🇺 1	32	1	$105,053	$250,000	—	—	—
RW	REID GARDINER 🇪🇺 1	29	1	$105,053	$250,000	—	—	—
Goalies
G	Antoine Bibeau O	31	1	$50,426	$120,000	—	—	—
G	Matt Tomkins O	31	1	$46,223	$110,000	—	—	—
G	Marcus Hogberg O	30	3	$42,021	$100,000	$100,000	$100,000	—
Total				$3,527,389	$8,394,297	$597,900	$308,000	$62,400

Carolina HurricanesGM: Dwayne · Team OV: 74

Current Bank Account

$71,817,325

Projected Bank Account

$65,615,154

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	108,557
Middle Bowl	4,860	$51	90,651
Upper Bowl	1,980	$30	38,548
Club Level	3,960	$23	71,306
Luxury Boxes	1,260	$186	22,688
Total	18,000	—	331,750

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$55,910,000	$36,110,000	$14,860,000	$11,310,000
Pro Goalies	$5,365,000	$4,865,000	$3,500,000	$3,500,000
Farm Skaters	$1,840,000	$1,280,000	$815,000	$210,000
Farm Goalies	$767,000	—	—	—
Total Committed	$63,882,000	$42,255,000	$19,175,000	$15,020,000

Pro — Expenses

Total Player Salaries	$57,792,000
Estimated Revenue	$17,743,454
Estimated Season Expense	$24,284,916
Total Income	$24,005,850
Season Ticket %	39%

Greenville Swamp Rabbits (CAR)

Total Player Salaries	$1,590,000
Estimated Revenue	$1,007,394
Estimated Season Expense	$668,103
Total Income	$1,362,945
Season Ticket %	36%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Martin Necas 1	26	4	$3,071,755	$7,310,000	$7,310,000	$7,310,000	$7,310,000
D	Rasmus Dahlin 1	25	2	$2,647,340	$6,300,000	$6,300,000	—	—
LW	Evgeni Malkin 1	38	2	$1,890,957	$4,500,000	$4,500,000	—	—
LW	Nikolaj Ehlers 1	29	4	$1,680,851	$4,000,000	$4,000,000	$4,000,000	$4,000,000
C	John Tavares 1	34	1	$1,596,809	$3,800,000	—	—	—
C	Ryan Johansen 1	32	1	$1,512,766	$3,600,000	—	—	—
RW	Janne Kuokkanen 1	27	2	$1,365,691	$3,250,000	$3,250,000	—	—
C	Scott Laughton 1	31	2	$1,260,638	$3,000,000	$3,000,000	—	—
RW	Travis Konecny 1	28	1	$1,260,638	$3,000,000	—	—	—
D	Philippe Myers 1	28	1	$1,134,574	$2,700,000	—	—	—
D	Dakota Mermis	31	1	$840,426	$2,000,000	—	—	—
LW	Ryan Dzingel 1	33	2	$840,426	$2,000,000	$2,000,000	—	—
LW	Blake Coleman	33	1	$714,362	$1,700,000	—	—	—
RW	Jakob Silfverberg	34	1	$672,340	$1,600,000	—	—	—
RW	Alex Newhook	24	2	$630,319	$1,500,000	$1,500,000	—	—
D	Philip Broberg (r)	24	3	$630,319	$1,500,000	$1,500,000	$1,500,000	—
RW	Yakov Trenin	28	1	$588,298	$1,400,000	—	—	—
LW	Dylan Holloway (r)	23	3	$525,266	$1,250,000	$1,250,000	$1,250,000	—
D	Drew Helleson (r)	24	3	$336,170	$800,000	$800,000	$800,000	—
D	Brock Faber	22	2	$294,149	$700,000	$700,000	—	—
Goalies
G	Stuart Skinner 1 N	26	4	$1,470,745	$3,500,000	$3,500,000	$3,500,000	$3,500,000
G	Philipp Grubauer O	33	2	$573,590	$1,365,000	$1,365,000	—	—
G	Sam Montembeault	28	1	$210,106	$500,000	—	—	—
Total				$25,748,535	$61,275,000	$40,975,000	$18,360,000	$14,810,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Torey Krug O	34	1	$84,043	$200,000	—	—	—
C	Alex Turcotte (r)	24	3	$73,537	$175,000	$175,000	$175,000	—
D	Ty Smith O	25	3	$42,021	$100,000	$100,000	$100,000	—
D	Kaedan Korczak (r)	24	3	$33,617	$80,000	$80,000	$80,000	—
LW	Samuel Fagemo O	25	3	$33,617	$80,000	$80,000	$80,000	—
D	Vladislav Kolyachonok (r)	24	3	$29,415	$70,000	$70,000	$70,000	—
LW	Joona Luoto O	27	2	$27,314	$65,000	$65,000	—	—
D	Jack Ahcan O	28	4	$25,213	$60,000	$60,000	$60,000	$60,000
D	Robin Salo O	26	1	$25,213	$60,000	—	—	—
LW	Brett Murray O	26	4	$21,011	$50,000	$50,000	$50,000	$50,000
LW	Brett Seney O	29	2	$21,011	$50,000	$50,000	—	—
C	Dakota Joshua	29	2	$21,011	$50,000	$50,000	—	—
D	Jakub Galvas O	26	3	$21,011	$50,000	$50,000	$50,000	—
D	Jalen Chatfield O	29	2	$21,011	$50,000	$50,000	—	—
C	Josh Dunne O	26	4	$21,011	$50,000	$50,000	$50,000	$50,000
C	Lias Andersson O	26	4	$21,011	$50,000	$50,000	$50,000	$50,000
LW	Mikhail Maltsev O	27	2	$21,011	$50,000	$50,000	—	—
C	Nic Petan O	30	3	$21,011	$50,000	$50,000	$50,000	—
RW	Nikita Scherbak O	29	2	$21,011	$50,000	$50,000	—	—
RW	Peter Cehlarik O	29	2	$21,011	$50,000	$50,000	—	—
D	Roland McKeown O	29	2	$21,011	$50,000	$50,000	—	—
C	Rourke Chartier O	29	2	$21,011	$50,000	$50,000	—	—
C	Taro Hirose O	29	1	$21,011	$50,000	—	—	—
RW	RYAN LASCH 🇪🇺 1	38	1	$105,053	$250,000	—	—	—
Goalies
G	NOA VALI 🇪🇺 1	20	1	$112,197	$267,000	—	—	—
G	BRANDON BUSSI 🇪🇺 1	27	1	$105,053	$250,000	—	—	—
G	JOHN LETHEMON 🇪🇺 1	28	1	$105,053	$250,000	—	—	—
Total				$1,095,500	$2,607,000	$1,280,000	$815,000	$210,000

Chicago BlackhawksGM: Darryl · Team OV: 76

Current Bank Account

$62,259,855

Projected Bank Account

$56,056,318

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	106,788
Middle Bowl	4,860	$51	86,598
Upper Bowl	1,980	$30	36,083
Club Level	3,960	$23	68,072
Luxury Boxes	1,260	$186	22,177
Total	18,000	—	319,718

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$51,227,000	$37,527,000	$23,177,000	$19,077,000
Pro Goalies	$5,030,000	—	—	—
Farm Skaters	$5,041,000	$965,500	$440,500	$233,000
Farm Goalies	$2,400,000	—	—	—
Total Committed	$63,698,000	$38,492,500	$23,617,500	$19,310,000

Pro — Expenses

Total Player Salaries	$61,407,000
Estimated Revenue	$19,084,588
Estimated Season Expense	$25,804,007
Total Income	$23,325,608
Season Ticket %	43%

Rockford IceHogs (CHI)

Total Player Salaries	$1,283,000
Estimated Revenue	$1,054,978
Estimated Season Expense	$539,096
Total Income	$1,289,417
Season Ticket %	43%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Brayden Point 1	29	4	$3,583,154	$8,527,000	$8,527,000	$8,527,000	$8,527,000
RW	Nick Schmaltz 1	29	4	$2,101,064	$5,000,000	$5,000,000	$5,000,000	$5,000,000
C	Steven Stamkos 1	35	2	$1,996,011	$4,750,000	$4,750,000	—	—
RW	Mitch Marner 1	28	1	$1,932,979	$4,600,000	—	—	—
C	Mikael Granlund 1	33	2	$1,575,798	$3,750,000	$3,750,000	—	—
LW	William Karlsson 1	32	1	$1,449,734	$3,450,000	—	—	—
D	Ivan Provorov 1	28	4	$1,428,723	$3,400,000	$3,400,000	$3,400,000	$3,400,000
D	Rasmus Ristolainen 1 N	30	1	$1,365,691	$3,250,000	—	—	—
D	Jacob Trouba 1	31	2	$1,323,670	$3,150,000	$3,150,000	—	—
D	Steve Santini 1 N	30	3	$1,050,532	$2,500,000	$2,500,000	$2,500,000	—
LW	Jonathan Marchessault	34	1	$630,319	$1,500,000	—	—	—
D	Vince Dunn	28	4	$630,319	$1,500,000	$1,500,000	$1,500,000	$1,500,000
C	Connor Zary (r)	23	2	$420,213	$1,000,000	$1,000,000	—	—
RW	JJ Peterka (r)	23	2	$420,213	$1,000,000	$1,000,000	—	—
D	Alex Vlasic (r)	24	1	$378,191	$900,000	—	—	—
C	Tyson Jost	27	2	$294,149	$700,000	$700,000	—	—
LW	Michael Carcone O	29	4	$273,138	$650,000	$650,000	$650,000	$650,000
D	Urho Vaakanainen	26	3	$252,128	$600,000	$600,000	$600,000	—
RW	Isaac Ratcliffe O	26	3	$210,106	$500,000	$500,000	$500,000	—
LW	Noah Cates	26	3	$210,106	$500,000	$500,000	$500,000	—
Goalies
G	Jordan Binnington 1	31	1	$1,512,766	$3,600,000	—	—	—
G	Logan Thompson	28	1	$600,904	$1,430,000	—	—	—
Total				$23,639,908	$56,257,000	$37,527,000	$23,177,000	$19,077,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	DAVID TOMASEK 🇪🇺 1	29	1	$840,426	$2,000,000	—	—	—
LW	Brandon Tanev O	33	2	$65,133	$155,000	$155,000	—	—
C	Aleksi Heponiemi O	26	3	$63,032	$150,000	$150,000	$150,000	—
D	Jacob MacDonald O	32	1	$63,032	$150,000	—	—	—
D	Victor Soderstrom (r)	24	2	$63,032	$150,000	$150,000	—	—
D	Max Lajoie O	27	2	$42,021	$100,000	$100,000	—	—
LW	Emil Bemstrom O	26	1	$33,617	$80,000	—	—	—
RW	Andy Miele 1 O	37	1	$315,160	$750,000	—	—	—
C	Arttu Ruotsalainen O	27	1	$29,415	$70,000	—	—	—
C	Cedric Paquette O	31	1	$28,364	$67,500	—	—	—
RW	Joel Kiviranta O	29	4	$27,314	$65,000	$65,000	$65,000	$65,000
LW	Tyler Motte O	30	2	$27,314	$65,000	$65,000	—	—
RW	LENNI HAMEENAHO 🇪🇺 1	20	1	$252,128	$600,000	—	—	—
LW	Sonny Milano O	29	3	$24,162	$57,500	$57,500	$57,500	—
RW	Brandon Duhaime O	28	4	$23,532	$56,000	$56,000	$56,000	$56,000
LW	Evgeny Svechnikov O	28	4	$23,532	$56,000	$56,000	$56,000	$56,000
C	Nick Merkley O	28	4	$23,532	$56,000	$56,000	$56,000	$56,000
D	Kale Clague O	27	2	$23,112	$55,000	$55,000	—	—
D	Alex Grant O	36	1	$21,011	$50,000	—	—	—
D	Connor Carrick O	31	1	$21,011	$50,000	—	—	—
D	LUKAS KANAK 🇪🇺 1	28	1	$108,415	$258,000	—	—	—
Goalies
G	Tomas Popperle 1 O	39	1	$546,277	$1,300,000	—	—	—
G	MATTEUS WARD 🇪🇺 1	23	1	$252,128	$600,000	—	—	—
G	JESPER MYRENBERG 🇪🇺 1	25	1	$210,106	$500,000	—	—	—
Total				$3,126,806	$7,441,000	$965,500	$440,500	$233,000

Colorado AvalancheGM: Sean · Team OV: 75

Current Bank Account

$57,019,756

Projected Bank Account

$43,192,557

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	104,271
Middle Bowl	4,860	$51	85,401
Upper Bowl	1,980	$30	37,293
Club Level	3,960	$23	68,806
Luxury Boxes	1,260	$186	22,524
Total	18,000	—	318,295

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$64,600,000	$43,750,000	$26,850,000	$16,600,000
Pro Goalies	$7,600,000	$7,600,000	—	—
Farm Skaters	$8,181,000	$7,901,000	$950,000	$50,000
Farm Goalies	$320,000	$320,000	$130,000	—
Total Committed	$80,701,000	$59,571,000	$27,930,000	$16,650,000

Pro — Expenses

Total Player Salaries	$78,680,000
Estimated Revenue	$18,925,761
Estimated Season Expense	$33,062,369
Total Income	$23,131,486
Season Ticket %	45%

Colorado Eagles (COL)

Total Player Salaries	$1,776,000
Estimated Revenue	$1,055,722
Estimated Season Expense	$746,313
Total Income	$1,290,327
Season Ticket %	41%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Danton Heinen 1	29	1	$3,361,702	$8,000,000	—	—	—
C	Alex Wennberg 1 N	30	2	$2,941,489	$7,000,000	$7,000,000	—	—
LW	Jason Robertson 1 N	25	3	$2,521,277	$6,000,000	$6,000,000	$6,000,000	—
RW	Nathan MacKinnon 1	29	4	$2,437,234	$5,800,000	$5,800,000	$5,800,000	$5,800,000
D	Adam Fox	27	2	$2,101,064	$5,000,000	$5,000,000	—	—
C	Robert Thomas 1	25	4	$2,101,064	$5,000,000	$5,000,000	$5,000,000	$5,000,000
D	Shea Theodore 1	29	1	$1,806,915	$4,300,000	—	—	—
D	Tony DeAngelo 1	29	1	$1,806,915	$4,300,000	—	—	—
RW	Max Domi 1	30	3	$1,365,691	$3,250,000	$3,250,000	$3,250,000	—
D	Trevor Carrick 1	30	2	$1,260,638	$3,000,000	$3,000,000	—	—
C	William Nylander 1	29	4	$1,260,638	$3,000,000	$3,000,000	$3,000,000	$3,000,000
LW	Brett Howden	27	4	$1,176,596	$2,800,000	$2,800,000	$2,800,000	$2,800,000
RW	Logan O'Connor 1	28	1	$966,489	$2,300,000	—	—	—
D	Troy Stecher	31	2	$588,298	$1,400,000	$1,400,000	—	—
C	Pavel Zacha	28	3	$420,213	$1,000,000	$1,000,000	$1,000,000	—
RW	William Lockwood	27	1	$315,160	$750,000	—	—	—
D	Ronnie Attard	26	1	$294,149	$700,000	—	—	—
LW	Boris Katchouk	27	2	$210,106	$500,000	$500,000	—	—
C	Colin White O	28	1	$210,106	$500,000	—	—	—
Goalies
G	John Gibson 1 N	31	2	$1,344,681	$3,200,000	$3,200,000	—	—
G	Alex Lyon 1	32	2	$924,468	$2,200,000	$2,200,000	—	—
G	Anders Lindback 1 O	37	2	$924,468	$2,200,000	$2,200,000	—	—
Total				$30,339,361	$72,200,000	$51,350,000	$26,850,000	$16,600,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Anton Lundell (r) 1	23	2	$1,966,596	$4,680,000	$4,680,000	—	—
C	Oscar Lindberg 1 O	33	2	$756,383	$1,800,000	$1,800,000	—	—
D	Brandt Clarke (r)	22	3	$73,537	$175,000	$175,000	$175,000	—
C	Cole Perfetti (r)	23	3	$73,537	$175,000	$175,000	$175,000	—
C	Luca Del Bel Belluz (r)	21	3	$42,021	$100,000	$100,000	$100,000	—
C	Rasmus Kupari O	25	2	$42,021	$100,000	$100,000	—	—
D	Ryker Evans (r)	23	3	$42,021	$100,000	$100,000	$100,000	—
C	Shane Pinto (r)	24	2	$42,021	$100,000	$100,000	—	—
C	David Gustafsson O	25	3	$37,819	$90,000	$90,000	$90,000	—
LW	Joona Koppanen O	27	1	$33,617	$80,000	—	—	—
LW	Anders Bjork O	28	3	$31,516	$75,000	$75,000	$75,000	—
D	Dean Kukan O	31	2	$31,516	$75,000	$75,000	—	—
D	Nikita Tryamkin O	30	3	$31,516	$75,000	$75,000	$75,000	—
C	Jakub Lauko O	25	2	$29,415	$70,000	$70,000	—	—
C	Andrew Poturalski O	31	2	$26,473	$63,000	$63,000	—	—
D	Gavin Bayreuther O	31	2	$26,473	$63,000	$63,000	—	—
RW	Nick Caamano O	26	3	$25,213	$60,000	$60,000	$60,000	—
D	Blake Hillman O	29	1	$21,011	$50,000	—	—	—
D	Brennan Menell O	28	1	$21,011	$50,000	—	—	—
LW	Danick Martel O	30	3	$21,011	$50,000	$50,000	$50,000	—
RW	Jasper Weatherby O	27	4	$21,011	$50,000	$50,000	$50,000	$50,000
D	Lawrence Pilut O	29	1	$21,011	$50,000	—	—	—
D	Trevor Murphy O	29	1	$21,011	$50,000	—	—	—
Goalies
G	Zach Fucale O	30	2	$79,840	$190,000	$190,000	—	—
G	Leevi Merilainen (r)	22	3	$29,415	$70,000	$70,000	$70,000	—
G	Jiri Patera O	26	3	$25,213	$60,000	$60,000	$60,000	—
Total				$3,572,229	$8,501,000	$8,221,000	$1,080,000	$50,000

Columbus Blue JacketsGM: Josh · Team OV: 77

Current Bank Account

$82,791,736

Projected Bank Account

$73,300,818

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	122,116
Middle Bowl	4,860	$47	97,234
Upper Bowl	1,980	$29	40,690
Club Level	3,960	$21	81,920
Luxury Boxes	1,260	$183	26,583
Total	18,000	—	368,543

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$66,123,667	$54,290,000	$29,790,000	$13,670,000
Pro Goalies	$5,510,000	$2,750,000	—	—
Farm Skaters	$3,648,000	$3,173,000	$920,000	—
Farm Goalies	$742,143	$182,143	—	—
Total Committed	$76,023,810	$60,395,143	$30,710,000	$13,670,000

Pro — Expenses

Total Player Salaries	$73,633,667
Estimated Revenue	$21,415,723
Estimated Season Expense	$30,941,772
Total Income	$26,174,772
Season Ticket %	45%

Cleveland Monsters (CBJ)

Total Player Salaries	$2,390,143
Estimated Revenue	$1,039,537
Estimated Season Expense	$1,004,406
Total Income	$1,270,545
Season Ticket %	42%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Chris Tierney 1	31	2	$2,941,489	$7,000,000	$7,000,000	—	—
C	Sean Monahan 1	30	2	$2,332,181	$5,550,000	$5,550,000	—	—
RW	Anthony Beauvillier 1	28	1	$2,171,099	$5,166,667	—	—	—
LW	Carter Verhaeghe 1	29	4	$1,890,957	$4,500,000	$4,500,000	$4,500,000	$4,500,000
LW	Dominik Kubalik 1	29	4	$1,890,957	$4,500,000	$4,500,000	$4,500,000	$4,500,000
RW	Valeri Nichushkin 1	30	3	$1,764,894	$4,200,000	$4,200,000	$4,200,000	—
RW	Bryan Rust 1	33	3	$1,680,851	$4,000,000	$4,000,000	$4,000,000	—
C	Vincent Trocheck 1	31	2	$1,680,851	$4,000,000	$4,000,000	—	—
RW	Nino Niederreiter 1	32	1	$1,512,766	$3,600,000	—	—	—
D	Hampus Lindholm 1 N	31	2	$1,470,745	$3,500,000	$3,500,000	—	—
D	Matt Dumba 1	30	3	$1,365,691	$3,250,000	$3,250,000	$3,250,000	—
D	John Carlson 1	35	1	$1,288,793	$3,067,000	—	—	—
C	Curtis Lazar 1	30	3	$1,260,638	$3,000,000	$3,000,000	$3,000,000	—
D	J.J. Moser 1	25	4	$1,260,638	$3,000,000	$3,000,000	$3,000,000	$3,000,000
D	Zach Werenski 1	27	2	$1,260,638	$3,000,000	$3,000,000	—	—
LW	Conor Garland	29	4	$701,755	$1,670,000	$1,670,000	$1,670,000	$1,670,000
LW	Jonathan Drouin	30	3	$701,755	$1,670,000	$1,670,000	$1,670,000	—
D	Riley Stillman	27	2	$609,309	$1,450,000	$1,450,000	—	—
Goalies
G	Mackenzie Blackwood 1 N	28	1	$1,159,787	$2,760,000	—	—	—
G	Semyon Varlamov 1	37	2	$1,155,585	$2,750,000	$2,750,000	—	—
Total				$30,101,379	$71,633,667	$57,040,000	$29,790,000	$13,670,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Filip Zadina O	25	2	$73,537	$175,000	$175,000	—	—
C	Frank Nazar (r)	21	3	$73,537	$175,000	$175,000	$175,000	—
C	Mark Arcobello 1 O	36	2	$630,319	$1,500,000	$1,500,000	—	—
C	Lars Eller O	36	2	$63,032	$150,000	$150,000	—	—
RW	Vasily Podkolzin (r)	24	3	$63,032	$150,000	$150,000	$150,000	—
RW	Brett Leason O	26	2	$42,021	$100,000	$100,000	—	—
LW	Jakob Pelletier (r)	24	3	$42,021	$100,000	$100,000	$100,000	—
D	Olen Zellweger (r)	21	3	$42,021	$100,000	$100,000	$100,000	—
LW	Adam Beckman (r)	24	3	$37,819	$90,000	$90,000	$90,000	—
RW	Sam Colangelo (r)	23	3	$37,819	$90,000	$90,000	$90,000	—
LW	Will Cuylle (r)	23	3	$33,617	$80,000	$80,000	$80,000	—
D	Tim Heed O	34	2	$31,516	$75,000	$75,000	—	—
D	Xavier Ouellet O	31	3	$31,516	$75,000	$75,000	$75,000	—
LW	Brock McGinn O	31	2	$27,944	$66,500	$66,500	—	—
RW	Mackenzie MacEachern O	31	2	$27,944	$66,500	$66,500	—	—
D	Nick Seeler O	32	1	$26,263	$62,500	—	—	—
C	Sean Kuraly O	32	1	$26,263	$62,500	—	—	—
D	Calle Rosen O	31	1	$25,213	$60,000	—	—	—
C	Chris Kreider O	34	1	$25,213	$60,000	—	—	—
D	Dan Renouf O	31	2	$25,213	$60,000	$60,000	—	—
LW	Eric Robinson O	30	3	$25,213	$60,000	$60,000	$60,000	—
D	Jaycob Megna O	32	1	$25,213	$60,000	—	—	—
D	Jon Merrill O	33	1	$25,213	$60,000	—	—	—
C	Matthew Peca O	32	1	$25,213	$60,000	—	—	—
D	Mikko Lehtonen O	31	2	$25,213	$60,000	$60,000	—	—
LW	Chris Wagner O	34	1	$21,011	$50,000	—	—	—
Goalies
G	Collin Delia O	31	2	$45,023	$107,143	$107,143	—	—
G	Roman Will O	33	2	$31,516	$75,000	$75,000	—	—
G	Matt O'Connor O	33	1	$25,213	$60,000	—	—	—
G	Jeremy Smith 1 O	36	1	$210,106	$500,000	—	—	—
Total				$1,844,794	$4,390,143	$3,355,143	$920,000	$0

Detroit Red WingsGM: Eric G · Team OV: 74

Current Bank Account

$41,845,825

Projected Bank Account

$35,399,221

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	101,933
Middle Bowl	4,860	$51	81,272
Upper Bowl	1,980	$30	34,934
Club Level	3,960	$23	64,033
Luxury Boxes	1,260	$186	21,608
Total	18,000	—	303,780

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$55,912,442	$30,987,998	$5,850,000	$5,850,000
Pro Goalies	$1,800,000	$800,000	—	—
Farm Skaters	$6,075,000	$1,315,000	$760,000	$125,000
Farm Goalies	$2,165,000	$50,000	$50,000	—
Total Committed	$65,952,442	$33,152,998	$6,660,000	$5,975,000

Pro — Expenses

Total Player Salaries	$63,517,442
Estimated Revenue	$20,148,555
Estimated Season Expense	$26,690,861
Total Income	$22,269,455
Season Ticket %	40%

Grand Rapids Griffins (DET)

Total Player Salaries	$2,435,000
Estimated Revenue	$1,118,910
Estimated Season Expense	$1,023,208
Total Income	$1,236,690
Season Ticket %	48%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Ryan O'Reilly 1	34	1	$3,676,862	$8,750,000	—	—	—
RW	Marko Dano 1	30	2	$2,563,298	$6,100,000	$6,100,000	—	—
LW	Dylan Larkin 1	28	1	$2,497,931	$5,944,444	—	—	—
C	Matt Duchene 1	34	2	$2,311,170	$5,500,000	$5,500,000	—	—
D	John Marino 1	28	1	$1,626,223	$3,870,000	—	—	—
D	Mikhail Sergachev 1	27	2	$1,626,223	$3,870,000	$3,870,000	—	—
RW	Aliaksei Protas (r) 1	24	4	$1,512,766	$3,600,000	$3,600,000	$3,600,000	$3,600,000
D	Brent Burns 1	40	1	$1,512,766	$3,600,000	—	—	—
LW	Dmitrij Jaskin	32	2	$917,744	$2,183,999	$2,183,999	—	—
C	Zach Aston-Reese	30	2	$917,744	$2,183,999	$2,183,999	—	—
D	Morgan Rielly 1	31	2	$840,426	$2,000,000	$2,000,000	—	—
D	Jyrki Jokipakka 1	33	2	$630,319	$1,500,000	$1,500,000	—	—
D	Tim Erixon O	34	2	$504,255	$1,200,000	$1,200,000	—	—
RW	Matt Nieto O	32	1	$445,426	$1,060,000	—	—	—
C	Blake Lizotte	27	1	$420,213	$1,000,000	—	—	—
D	Artem Zub	29	4	$315,160	$750,000	$750,000	$750,000	$750,000
LW	Shane Gersich	28	4	$315,160	$750,000	$750,000	$750,000	$750,000
D	Travis Sanheim	29	4	$315,160	$750,000	$750,000	$750,000	$750,000
C	Vladislav Kamenev O	28	1	$294,149	$700,000	—	—	—
LW	Valtteri Puustinen	26	2	$252,128	$600,000	$600,000	—	—
Goalies
G	Pyotr Kochetkov	26	1	$420,213	$1,000,000	—	—	—
G	Lukas Dostal	25	2	$336,170	$800,000	$800,000	—	—
Total				$24,251,506	$57,712,442	$31,787,998	$5,850,000	$5,850,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Moritz Seider 1	24	1	$1,550,585	$3,690,000	—	—	—
C	Matty Beniers (r)	22	1	$84,043	$200,000	—	—	—
LW	Quinton Byfield (r)	22	2	$84,043	$200,000	$200,000	—	—
LW	William Eklund (r)	22	3	$84,043	$200,000	$200,000	$200,000	—
RW	Lucas Raymond	23	2	$73,537	$175,000	$175,000	—	—
D	Simon Edvinsson (r)	22	3	$73,537	$175,000	$175,000	$175,000	—
D	Carson Soucy O	30	3	$63,032	$150,000	$150,000	$150,000	—
D	Calvin de Haan O	34	1	$53,577	$127,500	—	—	—
D	Mattias Ekholm O	35	1	$53,577	$127,500	—	—	—
D	Sami Vatanen O	34	1	$53,577	$127,500	—	—	—
C	Michael Sgarbossa O	32	1	$52,527	$125,000	—	—	—
D	Darren Raddysh	29	1	$42,021	$100,000	—	—	—
D	Jordan Harris (r)	24	1	$33,617	$80,000	—	—	—
C	Brendan Gaunce O	31	1	$29,415	$70,000	—	—	—
D	Zac Jones (r)	24	2	$29,415	$70,000	$70,000	—	—
C	Clark Bishop O	29	4	$26,263	$62,500	$62,500	$62,500	$62,500
RW	Radim Zohorna O	29	4	$26,263	$62,500	$62,500	$62,500	$62,500
RW	Tyler Graovac O	32	1	$26,263	$62,500	—	—	—
RW	Alex Laferriere (r)	23	3	$25,213	$60,000	$60,000	$60,000	—
C	Dmitri Voronkov (r)	24	2	$25,213	$60,000	$60,000	—	—
LW	Anton Blidh O	30	1	$21,011	$50,000	—	—	—
RW	Austin Wagner O	28	3	$21,011	$50,000	$50,000	$50,000	—
LW	Mason Appleton O	29	2	$21,011	$50,000	$50,000	—	—
Goalies
G	ARVID HOLM 🇪🇺 1	26	1	$210,106	$500,000	—	—	—
G	Josef Korenar O	27	3	$21,011	$50,000	$50,000	$50,000	—
G	OSKARI SALMINEN 🇪🇺 1	25	1	$210,106	$500,000	—	—	—
G	JAKUB MALEK 🇪🇺 1	23	1	$147,074	$350,000	—	—	—
G	MATT VILLALTA 🇪🇺 1	26	1	$111,356	$265,000	—	—	—
G	ADAM AHMAN 🇪🇺 1	25	1	$105,053	$250,000	—	—	—
G	MASI HARKONEN 🇪🇺 1	18	1	$105,053	$250,000	—	—	—
Total				$3,462,553	$8,240,000	$1,365,000	$810,000	$125,000

Edmonton OilersGM: Ray K · Team OV: 76

Current Bank Account

$82,823,556

Projected Bank Account

$67,990,133

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	133,744
Middle Bowl	4,860	$50	107,531
Upper Bowl	1,980	$30	39,998
Club Level	3,960	$22	83,468
Luxury Boxes	1,260	$184	27,926
Total	18,000	—	392,667

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$67,503,783	$47,820,000	$22,330,000	$9,645,000
Pro Goalies	$5,625,000	$5,125,000	$5,125,000	—
Farm Skaters	$7,730,100	$1,145,800	$70,000	—
Farm Goalies	$2,086,000	$90,000	—	—
Total Committed	$82,944,883	$54,180,800	$27,525,000	$9,645,000

Pro — Expenses

Total Player Salaries	$80,302,783
Estimated Revenue	$19,098,874
Estimated Season Expense	$33,744,218
Total Income	$28,648,311
Season Ticket %	41%

Bakersfield Condors (EDM)

Total Player Salaries	$2,642,100
Estimated Revenue	$922,187
Estimated Season Expense	$1,110,266
Total Income	$1,383,281
Season Ticket %	46%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Timo Meier 1 N	28	1	$4,384,829	$10,434,783	—	—	—
RW	Nico Hischier 1 N	26	3	$3,229,335	$7,685,000	$7,685,000	$7,685,000	—
LW	Brady Tkachuk 1 N	25	4	$3,130,585	$7,450,000	$7,450,000	$7,450,000	$7,450,000
C	Pierre-Luc Dubois 1 N	27	2	$3,073,856	$7,315,000	$7,315,000	—	—
C	Adam Gaudette 1	28	2	$2,311,170	$5,500,000	$5,500,000	—	—
RW	Boone Jenner 1 N	32	2	$2,153,590	$5,125,000	$5,125,000	—	—
D	Samuel Girard 1	27	1	$1,470,745	$3,500,000	—	—	—
C	Teddy Blueger 1 N	30	2	$1,254,335	$2,985,000	$2,985,000	—	—
LW	Troy Terry 1 N	27	2	$1,245,931	$2,965,000	$2,965,000	—	—
C	Phillip Danault 1 N	32	1	$1,134,154	$2,699,000	—	—	—
D	Marcus Pettersson 1 N	29	3	$1,090,452	$2,595,000	$2,595,000	$2,595,000	—
RW	Noah Gregor 1 N	26	3	$1,010,612	$2,405,000	$2,405,000	$2,405,000	—
D	Neal Pionk	29	4	$922,367	$2,195,000	$2,195,000	$2,195,000	$2,195,000
D	Alexander Romanov	25	1	$420,213	$1,000,000	—	—	—
D	Michael Kesselring	25	2	$420,213	$1,000,000	$1,000,000	—	—
D	Noah Dobson	25	1	$420,213	$1,000,000	—	—	—
LW	Philipp Kurashev	25	2	$252,128	$600,000	$600,000	—	—
LW	Maxim Mamin O	30	1	$231,117	$550,000	—	—	—
LW	Jujhar Khaira	30	1	$210,106	$500,000	—	—	—
Goalies
G	Alexandar Georgiev 1 N	29	3	$2,153,590	$5,125,000	$5,125,000	$5,125,000	—
G	Samuel Ersson	25	1	$210,106	$500,000	—	—	—
Total				$30,729,647	$73,128,783	$52,945,000	$27,455,000	$9,645,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Tomas Jurco O	32	1	$92,237	$219,500	—	—	—
RW	MICHAL KOVARCIK 🇪🇺 1	28	1	$835,803	$1,989,000	—	—	—
C	Jordan Martinook O	32	1	$83,412	$198,500	—	—	—
RW	Joel Armia O	32	1	$77,781	$185,100	—	—	—
RW	Kirby Dach (r)	24	1	$73,537	$175,000	—	—	—
C	Michael McCarron O	30	2	$71,226	$169,500	$169,500	—	—
C	Eric O'Dell 1 O	35	1	$655,112	$1,559,000	—	—	—
LW	Noel Acciari O	33	1	$62,990	$149,900	—	—	—
D	Scott Harrington O	32	2	$62,990	$149,900	$149,900	—	—
D	Brandon Davidson O	33	2	$50,384	$119,900	$119,900	—	—
D	Josh Brown O	31	1	$44,248	$105,300	—	—	—
C	Wyatt Johnston (r)	22	2	$42,021	$100,000	$100,000	—	—
LW	Antti Suomela O	31	2	$41,937	$99,800	$99,800	—	—
D	Carl Dahlstrom O	30	2	$41,937	$99,800	$99,800	—	—
C	Luke Johnson O	30	2	$41,937	$99,800	$99,800	—	—
LW	Kevin Rooney O	32	1	$38,870	$92,500	—	—	—
D	Scott Mayfield O	32	1	$38,870	$92,500	—	—	—
D	Nate Schmidt O	33	2	$37,777	$89,900	$89,900	—	—
LW	Spencer Machacek 1 O	36	1	$338,271	$805,000	—	—	—
D	Andy Welinski O	32	2	$32,651	$77,700	$77,700	—	—
RW	Nicolas Deslauriers O	34	1	$32,567	$77,500	—	—	—
D	Emil Lilleberg (r)	24	3	$29,415	$70,000	$70,000	$70,000	—
RW	Waltteri Merela O	26	2	$29,205	$69,500	$69,500	—	—
C	Scott Reedy O	26	1	$25,213	$60,000	—	—	—
D	Grant Hutton O	29	1	$21,221	$50,500	—	—	—
D	MAX LINDROTH 🇪🇺 1	28	1	$123,963	$295,000	—	—	—
LW	MATIAS MANTYKIVI 🇪🇺 1	24	1	$111,356	$265,000	—	—	—
RW	TEEMU TURUNEN 🇪🇺 1	29	1	$111,356	$265,000	—	—	—
Goalies
G	Antti Raanta 1 O	36	1	$419,372	$998,000	—	—	—
G	Troy Grosenick 1 O	35	1	$419,372	$998,000	—	—	—
G	Joel Hofer (r)	24	2	$37,819	$90,000	$90,000	—	—
Total				$4,124,850	$9,816,100	$1,235,800	$70,000	$0

Florida PanthersGM: Eric E · Team OV: 75

Current Bank Account

$53,770,356

Projected Bank Account

$48,353,502

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	120,459
Middle Bowl	4,860	$51	94,016
Upper Bowl	1,980	$30	41,824
Club Level	3,960	$23	77,456
Luxury Boxes	1,260	$186	25,188
Total	18,000	—	358,943

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$40,525,000	$30,985,000	$23,435,000	$14,160,000
Pro Goalies	$3,700,000	$3,700,000	$3,700,000	$1,700,000
Farm Skaters	$7,482,999	$630,000	$430,000	$205,000
Farm Goalies	$975,000	—	—	—
Total Committed	$52,682,999	$35,315,000	$27,565,000	$16,065,000

Pro — Expenses

Total Player Salaries	$50,391,099
Estimated Revenue	$15,716,416
Estimated Season Expense	$21,175,002
Total Income	$26,194,027
Season Ticket %	38%

Athens Rock Lobsters (FLA)

Total Player Salaries	$1,965,900
Estimated Revenue	$867,835
Estimated Season Expense	$826,103
Total Income	$1,446,392
Season Ticket %	42%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Roope Hintz 1	28	4	$2,021,223	$4,810,000	$4,810,000	$4,810,000	$4,810,000
LW	Anthony Duclair 1	29	4	$1,764,894	$4,200,000	$4,200,000	$4,200,000	$4,200,000
RW	Jake Debrusk 1	28	1	$1,655,638	$3,940,000	—	—	—
D	Brandon Montour 1	31	2	$1,260,638	$3,000,000	$3,000,000	—	—
RW	Eeli Tolvanen 1	26	3	$1,155,585	$2,750,000	$2,750,000	$2,750,000	—
C	Jared McCann	29	4	$1,113,564	$2,650,000	$2,650,000	$2,650,000	$2,650,000
LW	Alex Tuch	29	4	$1,050,532	$2,500,000	$2,500,000	$2,500,000	$2,500,000
D	Robert Hagg 1	30	2	$966,489	$2,300,000	$2,300,000	—	—
D	Alex Pietrangelo 1	35	2	$945,479	$2,250,000	$2,250,000	—	—
D	Bowen Byram	24	1	$840,426	$2,000,000	—	—	—
C	Morgan Geekie N	26	3	$840,426	$2,000,000	$2,000,000	$2,000,000	—
RW	Andreas Athanasiou	30	3	$630,319	$1,500,000	$1,500,000	$1,500,000	—
D	Devon Toews	31	3	$420,213	$1,000,000	$1,000,000	$1,000,000	—
D	Jeremy Lauzon 1 N	28	1	$420,213	$1,000,000	—	—	—
RW	Reese Johnson N	26	1	$420,213	$1,000,000	—	—	—
LW	MacKenzie Entwistle	25	1	$336,170	$800,000	—	—	—
RW	Mathieu Joseph	28	1	$336,170	$800,000	—	—	—
LW	Mike Hardman	26	3	$315,160	$750,000	$750,000	$750,000	—
D	Dylan Samberg	26	3	$294,149	$700,000	$700,000	$700,000	—
C	Ryan Poehling	26	3	$241,622	$575,000	$575,000	$575,000	—
Goalies
G	Jeremy Swayman 1	26	3	$840,426	$2,000,000	$2,000,000	$2,000,000	—
G	Alex Nedeljkovic	29	4	$714,362	$1,700,000	$1,700,000	$1,700,000	$1,700,000
Total				$18,583,911	$44,225,000	$34,685,000	$27,135,000	$15,860,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Tanner Pearson 1 O	32	1	$1,260,638	$3,000,000	—	—	—
C	William Carrier O	30	1	$91,774	$218,400	—	—	—
RW	Josh Anderson O	31	1	$91,606	$218,000	—	—	—
D	Owen Power (r)	22	2	$84,043	$200,000	$200,000	—	—
C	Nic Dowd 1 O	35	1	$655,531	$1,559,999	—	—	—
LW	Ryan Spooner O	33	1	$65,553	$156,000	—	—	—
RW	Scott Wilson O	33	1	$65,553	$156,000	—	—	—
D	Kaiden Guhle (r)	23	3	$52,527	$125,000	$125,000	$125,000	—
D	Dennis Gilbert O	28	1	$50,426	$120,000	—	—	—
C	Barclay Goodrow O	32	1	$46,223	$110,000	—	—	—
C	Byron Froese O	34	1	$31,516	$75,000	—	—	—
LW	Marc Gatcomb O	25	4	$31,516	$75,000	$75,000	$75,000	$75,000
RW	Alexander True O	27	1	$29,415	$70,000	—	—	—
LW	Pavol Regenda O	25	4	$27,314	$65,000	$65,000	$65,000	$65,000
D	Vincent Desharnais O	29	4	$27,314	$65,000	$65,000	$65,000	$65,000
RW	Brendan Lemieux O	29	1	$26,263	$62,500	—	—	—
D	Ryan Suter 1 O	40	1	$210,527	$501,000	—	—	—
D	Andrew Bodnarchuk	36	1	$21,011	$50,000	—	—	—
LW	Carson Meyer	27	1	$21,011	$50,000	—	—	—
D	Marc Del Gaizo O	25	3	$21,011	$50,000	$50,000	$50,000	—
D	Sam Malinski O	26	3	$21,011	$50,000	$50,000	$50,000	—
RW	ALEXANDER STEEVES 🇪🇺 1	25	1	$107,196	$255,100	—	—	—
LW	PATRIK KARLKVIST 🇪🇺 1	33	1	$105,473	$251,000	—	—	—
Goalies
G	Jacob Markstrom O	35	1	$52,527	$125,000	—	—	—
G	Jhonas Enroth 1 O	37	1	$252,128	$600,000	—	—	—
G	MIROSLAV SVOBODA 🇪🇺 1	30	1	$105,053	$250,000	—	—	—
Total				$3,554,160	$8,457,999	$630,000	$430,000	$205,000

Hamilton MustangsGM: Terry · Team OV: 76

Current Bank Account

$64,912,639

Projected Bank Account

$51,144,278

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	98,471
Middle Bowl	4,860	$51	78,111
Upper Bowl	1,980	$30	34,165
Club Level	3,960	$23	62,873
Luxury Boxes	1,260	$186	19,897
Total	18,000	—	293,517

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$71,574,033	$56,907,033	$29,570,000	$21,500,000
Pro Goalies	$9,750,000	$5,750,000	—	—
Farm Skaters	$3,489,356	$1,415,356	$469,800	$124,800
Farm Goalies	$1,525,000	$1,270,000	$70,000	—
Total Committed	$86,338,389	$65,342,389	$30,109,800	$21,624,800

Pro — Expenses

Total Player Salaries	$84,004,033
Estimated Revenue	$21,328,501
Estimated Season Expense	$35,299,570
Total Income	$21,328,501
Season Ticket %	43%

Wheeling Nailers (HAM)

Total Player Salaries	$2,334,356
Estimated Revenue	$1,183,651
Estimated Season Expense	$980,943
Total Income	$1,183,651
Season Ticket %	41%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Auston Matthews 1	27	2	$3,293,221	$7,837,033	$7,837,033	—	—
D	Dougie Hamilton 1	32	2	$2,941,489	$7,000,000	$7,000,000	—	—
D	Miro Heiskanen 1	25	4	$2,521,277	$6,000,000	$6,000,000	$6,000,000	$6,000,000
D	Quinn Hughes 1	25	4	$2,521,277	$6,000,000	$6,000,000	$6,000,000	$6,000,000
LW	Sebastian Aho 1	27	2	$2,416,223	$5,750,000	$5,750,000	—	—
C	Christian Dvorak 1	29	4	$2,101,064	$5,000,000	$5,000,000	$5,000,000	$5,000,000
D	Cam Fowler 1 N	33	2	$1,890,957	$4,500,000	$4,500,000	—	—
LW	Joel Farabee 1	25	4	$1,890,957	$4,500,000	$4,500,000	$4,500,000	$4,500,000
LW	Kevin Fiala 1	28	1	$1,680,851	$4,000,000	—	—	—
C	Jack Roslovic 1	28	1	$1,575,798	$3,750,000	—	—	—
C	Casey Mittelstadt 1	26	3	$1,302,660	$3,100,000	$3,100,000	$3,100,000	—
D	Daniel Brickley 1 N	30	1	$1,155,585	$2,750,000	—	—	—
RW	Yegor Sharangovich 1	27	3	$987,500	$2,350,000	$2,350,000	$2,350,000	—
D	Luke Schenn 1	35	2	$945,479	$2,250,000	$2,250,000	—	—
C	Nick Cousins	31	3	$838,324	$1,995,000	$1,995,000	$1,995,000	—
RW	Jordan Eberle	35	1	$798,404	$1,900,000	—	—	—
D	Jonathon Blum 1	36	1	$532,410	$1,267,000	—	—	—
C	Jordan Schroeder O	34	1	$420,213	$1,000,000	—	—	—
C	David Kampf O	30	3	$262,633	$625,000	$625,000	$625,000	—
Goalies
G	Matt Murray 1	31	2	$2,416,223	$5,750,000	$5,750,000	—	—
G	Frederik Andersen 1	35	1	$1,680,851	$4,000,000	—	—	—
Total				$34,173,396	$81,324,033	$62,657,033	$29,570,000	$21,500,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Joe Snively O	29	1	$94,548	$225,000	—	—	—
C	Oskar Steen O	27	2	$94,548	$225,000	$225,000	—	—
LW	Beck Malenstyn O	27	2	$92,447	$220,000	$220,000	—	—
LW	Denis Malgin O	28	2	$92,447	$220,000	$220,000	—	—
D	Luke Hughes (r)	21	2	$73,537	$175,000	$175,000	—	—
C	Gabriel Dumont O	34	1	$63,032	$150,000	—	—	—
D	Tyler Myers 1 O	35	1	$514,761	$1,225,000	—	—	—
D	David Rundblad O	34	1	$51,266	$122,000	—	—	—
D	Lane Hutson (r)	21	3	$42,021	$100,000	$100,000	$100,000	—
LW	Matthew Knies (r)	22	3	$37,819	$90,000	$90,000	$90,000	—
RW	Joey Anderson O	27	1	$33,617	$80,000	—	—	—
RW	Mattias Janmark O	32	1	$30,255	$72,000	—	—	—
D	Filip Roos O	26	4	$26,221	$62,400	$62,400	$62,400	$62,400
LW	Otto Koivula O	26	4	$26,221	$62,400	$62,400	$62,400	$62,400
D	Mark Friedman O	29	2	$23,345	$55,556	$55,556	—	—
D	Libor Hajek O	27	3	$23,112	$55,000	$55,000	$55,000	—
RW	Alex Iafallo O	31	1	$21,011	$50,000	—	—	—
LW	Brandon Biro O	27	1	$21,011	$50,000	—	—	—
RW	Bryce Kindopp O	26	1	$21,011	$50,000	—	—	—
LW	Christoffer Ehn	29	3	$21,011	$50,000	$50,000	$50,000	—
LW	Fredrik Olofsson O	29	2	$21,011	$50,000	$50,000	—	—
LW	Juha Jaaska O	27	1	$21,011	$50,000	—	—	—
RW	Nikolai Kovalenko O	25	3	$21,011	$50,000	$50,000	$50,000	—
Goalies
G	Michael Hutchinson 1 O	35	2	$504,255	$1,200,000	$1,200,000	—	—
G	Dustin Wolf (r)	24	3	$29,415	$70,000	$70,000	$70,000	—
G	JONAS ARNTZEN 🇪🇺 1	27	1	$107,154	$255,000	—	—	—
Total				$2,107,098	$5,014,356	$2,685,356	$539,800	$124,800

Los Angeles KingsGM: Nick · Team OV: 77

Current Bank Account

$178,979,335

Projected Bank Account

$161,189,571

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	131,041
Middle Bowl	4,860	$47	103,998
Upper Bowl	1,980	$29	42,472
Club Level	3,960	$21	85,901
Luxury Boxes	1,260	$183	27,554
Total	18,000	—	390,966

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$85,448,500	$51,928,500	$20,430,000	$1,810,000
Pro Goalies	$4,600,399	$3,235,400	—	—
Farm Skaters	$2,264,399	$1,416,356	$294,500	$62,500
Farm Goalies	$529,179	$77,500	—	—
Total Committed	$92,842,477	$56,657,756	$20,724,500	$1,872,500

Pro — Expenses

Total Player Salaries	$90,553,899
Estimated Revenue	$20,436,826
Estimated Season Expense	$38,051,930
Total Income	$27,649,824
Season Ticket %	46%

Reading Royals (LAK)

Total Player Salaries	$2,743,078
Estimated Revenue	$978,029
Estimated Season Expense	$1,152,689
Total Income	$1,323,216
Season Ticket %	46%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Brandon Saad 1	32	1	$4,412,234	$10,500,000	—	—	—
RW	Charlie Coyle 1 N	33	1	$4,202,128	$10,000,000	—	—	—
LW	Nikita Kucherov 1	32	3	$4,202,128	$10,000,000	$10,000,000	$10,000,000	—
C	Tyler Seguin 1 N	33	2	$4,202,128	$10,000,000	$10,000,000	—	—
RW	Brayden Schenn 1	33	2	$3,697,872	$8,800,000	$8,800,000	—	—
D	Colton Parayko 1	32	1	$2,103,165	$5,005,000	—	—	—
D	Justin Faulk 1	33	1	$2,103,165	$5,005,000	—	—	—
C	Lucas Wallmark 1 N	29	3	$2,101,064	$5,000,000	$5,000,000	$5,000,000	—
D	Filip Hronek 1	27	2	$1,962,394	$4,670,000	$4,670,000	—	—
C	Zemgus Girgensons 1	31	2	$1,491,125	$3,548,500	$3,548,500	—	—
RW	Drake Batherson 1 N	27	2	$1,386,702	$3,300,000	$3,300,000	—	—
D	John Ramage 1	34	1	$840,426	$2,000,000	—	—	—
LW	Andreas Johnsson	30	3	$760,585	$1,810,000	$1,810,000	$1,810,000	—
LW	Andrei Kuzmenko	29	4	$760,585	$1,810,000	$1,810,000	$1,810,000	$1,810,000
D	Will Butcher	30	3	$760,585	$1,810,000	$1,810,000	$1,810,000	—
D	Drew Doughty	35	1	$424,415	$1,010,000	—	—	—
RW	Drake Caggiula	31	2	$262,633	$625,000	$625,000	—	—
C	Corban Knight O	34	2	$233,218	$555,000	$555,000	—	—
Goalies
G	Joonas Korpisalo 1 N	31	2	$1,359,556	$3,235,400	$3,235,400	—	—
G	Jonathan Quick 1 O	39	1	$573,590	$1,364,999	—	—	—
Total				$37,839,698	$90,048,899	$55,163,900	$20,430,000	$1,810,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Joakim Nordstrom O	33	2	$92,363	$219,800	$219,800	—	—
RW	Austin Watson O	33	2	$92,279	$219,600	$219,600	—	—
D	Jake Dotchin O	31	2	$74,966	$178,400	$178,400	—	—
D	Joel Hanley O	34	1	$74,966	$178,400	—	—	—
LW	Dylan Guenther (r)	22	2	$73,537	$175,000	$175,000	—	—
LW	Tomas Tatar O	34	1	$65,973	$157,000	—	—	—
LW	Mike Hoffman O	35	1	$52,527	$125,000	—	—	—
C	Victor Rask O	32	1	$45,023	$107,143	—	—	—
D	Dylan McIlrath O	33	2	$42,442	$101,000	$101,000	—	—
D	Joel Edmundson O	32	3	$42,442	$101,000	$101,000	$101,000	—
D	Jake Bischoff O	30	3	$31,516	$75,000	$75,000	$75,000	—
RW	Keegan Kolesar O	28	1	$28,785	$68,500	—	—	—
C	Jean-Sebastien Dea O	31	2	$26,263	$62,500	$62,500	—	—
LW	Nikolay Goldobin O	29	4	$26,263	$62,500	$62,500	$62,500	$62,500
D	Arber Xhekaj (r)	24	2	$25,213	$60,000	$60,000	—	—
C	Sergey Kalinin O	34	1	$23,742	$56,500	—	—	—
RW	Sam Lafferty O	30	3	$23,532	$56,000	$56,000	$56,000	—
C	Mason Morelli O	29	2	$23,345	$55,556	$55,556	—	—
RW	Zach Boychuk O	35	1	$23,112	$55,000	—	—	—
D	Hardy Haman Aktell O	26	1	$21,221	$50,500	—	—	—
D	Andreas Englund O	29	1	$21,011	$50,000	—	—	—
RW	Michael Eyssimont O	28	2	$21,011	$50,000	$50,000	—	—
Goalies
G	Ivan Fedotov O	28	1	$103,237	$245,679	—	—	—
G	Joni Ortio O	34	1	$44,122	$105,000	—	—	—
G	Georgi Romanov O	25	1	$42,442	$101,000	—	—	—
G	Magnus Hellberg O	34	2	$32,567	$77,500	$77,500	—	—
Total				$1,173,900	$2,793,578	$1,493,856	$294,500	$62,500

Montreal CanadiensGM: Jesse · Team OV: 72

Current Bank Account

$56,133,332

Projected Bank Account

$58,178,510

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	102,436
Middle Bowl	4,860	$51	82,217
Upper Bowl	1,980	$30	35,481
Club Level	3,960	$23	64,815
Luxury Boxes	1,260	$186	21,280
Total	18,000	—	306,229

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$36,191,689	$34,591,689	$23,266,689	$6,891,689
Pro Goalies	$5,910,000	$5,910,000	$5,010,000	—
Farm Skaters	$2,470,900	$1,213,500	$202,500	—
Farm Goalies	$1,395,500	$136,500	—	—
Total Committed	$45,968,089	$41,851,689	$28,479,189	$6,891,689

Pro — Expenses

Total Player Salaries	$44,202,689
Estimated Revenue	$20,216,708
Estimated Season Expense	$18,574,559
Total Income	$22,344,782
Season Ticket %	39%

Trois Rivieres Lions (MTL)

Total Player Salaries	$1,765,400
Estimated Revenue	$1,144,839
Estimated Season Expense	$741,810
Total Income	$1,265,348
Season Ticket %	42%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Josh Norris 1	26	3	$2,846,941	$6,775,000	$6,775,000	$6,775,000	—
LW	Andrei Svechnikov 1	25	4	$2,643,848	$6,291,689	$6,291,689	$6,291,689	$6,291,689
D	Louie Belpedio 1	29	3	$2,101,064	$5,000,000	$5,000,000	$5,000,000	—
RW	Jesper Boqvist 1 N	26	3	$1,680,851	$4,000,000	$4,000,000	$4,000,000	—
D	Brett Lernout 1	29	2	$1,071,543	$2,550,000	$2,550,000	—	—
LW	Linden Vey 1 O	33	2	$777,394	$1,850,000	$1,850,000	—	—
C	Casey Cizikas 1 O	34	2	$693,351	$1,650,000	$1,650,000	—	—
C	Travis Boyd O	31	2	$630,319	$1,500,000	$1,500,000	—	—
RW	Ivan Barbashev 1 O	29	1	$441,223	$1,050,000	—	—	—
LW	Jonas Rondbjerg O	26	2	$336,170	$800,000	$800,000	—	—
D	Nick Perbix	27	2	$294,149	$700,000	$700,000	—	—
D	Matt Grzelcyk	31	2	$262,633	$625,000	$625,000	—	—
D	Henri Jokiharju	26	3	$252,128	$600,000	$600,000	$600,000	—
D	Jack St. Ivany	25	2	$252,128	$600,000	$600,000	—	—
RW	Nicolas Aube-Kubel	29	4	$252,128	$600,000	$600,000	$600,000	$600,000
LW	Carsen Twarynski O	27	2	$231,117	$550,000	$550,000	—	—
C	Juho Lammikko O	29	1	$231,117	$550,000	—	—	—
RW	Cole Smith O	29	2	$210,106	$500,000	$500,000	—	—
Goalies
G	Kevin Lankinen 1	30	3	$1,302,660	$3,100,000	$3,100,000	$3,100,000	—
G	Spencer Martin O	30	3	$802,606	$1,910,000	$1,910,000	$1,910,000	—
G	Justus Annunen	25	2	$378,191	$900,000	$900,000	—	—
Total				$17,691,667	$42,101,689	$40,501,689	$28,276,689	$6,891,689

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Philip Samuelsson O	33	1	$67,234	$160,000	—	—	—
RW	Danil Yurtaykin	28	1	$54,207	$129,000	—	—	—
D	Patrik Nemeth O	33	2	$46,854	$111,500	$111,500	—	—
LW	Filip Hallander O	25	1	$42,021	$100,000	—	—	—
D	Isaiah George (r)	21	3	$37,819	$90,000	$90,000	$90,000	—
RW	Julien Gauthier O	27	1	$35,718	$85,000	—	—	—
RW	Andrej Nestrasil O	34	1	$28,364	$67,500	—	—	—
D	Austin Strand O	28	1	$27,314	$65,000	—	—	—
C	James Hamblin O	26	2	$27,314	$65,000	$65,000	—	—
RW	CJ Suess O	31	2	$26,263	$62,500	$62,500	—	—
C	Mike Vecchione O	32	1	$26,263	$62,500	—	—	—
RW	Justin Bailey O	30	3	$24,162	$57,500	$57,500	$57,500	—
LW	Cameron Hillis O	25	1	$23,826	$56,700	—	—	—
RW	Jason Polin	26	1	$23,826	$56,700	—	—	—
C	Mark Olver 1 O	37	2	$238,261	$567,000	$567,000	—	—
D	Christian Wolanin O	30	3	$23,112	$55,000	$55,000	$55,000	—
D	Nicolas Meloche O	27	2	$23,112	$55,000	$55,000	—	—
LW	Drew O'Connor	27	1	$21,011	$50,000	—	—	—
C	Gabriel Fortier O	25	2	$21,011	$50,000	$50,000	—	—
D	Ian McCoshen O	29	2	$21,011	$50,000	$50,000	—	—
D	Joey Keane O	25	2	$21,011	$50,000	$50,000	—	—
C	Jonah Gadjovich O	26	1	$21,011	$50,000	—	—	—
D	Nelson Nogier O	29	1	$21,011	$50,000	—	—	—
LW	Ronalds Kenins O	34	1	$21,011	$50,000	—	—	—
C	ANTTI KALAPUDAS 🇪🇺 1	28	1	$115,559	$275,000	—	—	—
Goalies
G	Jack Campbell O	33	2	$57,359	$136,500	$136,500	—	—
G	GUSTAF LINDVALL 🇪🇺 1	34	1	$210,106	$500,000	—	—	—
G	TOBIAS NORMANN 🇪🇺 1	23	1	$210,106	$500,000	—	—	—
G	JACOB JOHANSSON 🇪🇺 1	31	1	$108,835	$259,000	—	—	—
Total				$1,624,712	$3,866,400	$1,350,000	$202,500	$0

New Jersey DevilsGM: Rocco · Team OV: 74

Current Bank Account

$49,948,251

Projected Bank Account

$36,257,464

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	120,331
Middle Bowl	4,860	$51	98,219
Upper Bowl	1,980	$30	43,767
Club Level	3,960	$23	78,308
Luxury Boxes	1,260	$186	24,875
Total	18,000	—	365,500

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$60,653,998	$36,453,999	$10,000,000	$10,000,000
Pro Goalies	$5,550,000	$5,550,000	$2,550,000	—
Farm Skaters	$5,620,700	$975,600	—	—
Farm Goalies	$645,000	—	—	—
Total Committed	$72,469,698	$42,979,599	$12,550,000	$10,000,000

Pro — Expenses

Total Player Salaries	$71,203,998
Estimated Revenue	$15,864,430
Estimated Season Expense	$29,920,855
Total Income	$26,440,716
Season Ticket %	39%

Utica Devils (NJD)

Total Player Salaries	$1,265,700
Estimated Revenue	$897,466
Estimated Season Expense	$531,828
Total Income	$1,495,776
Season Ticket %	46%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Anthony Cirelli 1	27	2	$3,781,915	$9,000,000	$9,000,000	—	—
C	Nick Suzuki 1	25	4	$2,731,383	$6,500,000	$6,500,000	$6,500,000	$6,500,000
D	Erik Cernak 1	28	1	$2,521,277	$6,000,000	—	—	—
D	Victor Hedman 1	34	1	$2,332,181	$5,550,000	—	—	—
C	Kevin Hayes 1	33	2	$2,101,064	$5,000,000	$5,000,000	—	—
RW	Tyler Toffoli 1	33	2	$2,101,064	$5,000,000	$5,000,000	—	—
RW	Andrew Mangiapane 1	29	1	$1,491,755	$3,550,000	—	—	—
LW	Mason Marchment 1	30	2	$1,470,745	$3,500,000	$3,500,000	—	—
C	Sam Bennett 1	29	4	$1,470,745	$3,500,000	$3,500,000	$3,500,000	$3,500,000
D	Nikita Nesterov 1	32	1	$1,313,165	$3,125,000	—	—	—
D	Jamie Oleksiak	32	1	$714,362	$1,700,000	—	—	—
D	Ryan Lindgren	27	2	$600,904	$1,430,000	$1,430,000	—	—
D	Eric Gelinas	34	1	$535,771	$1,274,999	—	—	—
LW	Rudolfs Balcers	28	1	$420,213	$1,000,000	—	—	—
LW	Tyler Bertuzzi	30	1	$420,213	$1,000,000	—	—	—
RW	Taylor Raddysh O	27	2	$314,739	$749,000	$749,000	—	—
D	Caleb Jones	28	2	$262,633	$624,999	$624,999	—	—
LW	Wade Allison	27	2	$252,128	$600,000	$600,000	—	—
RW	Miles Wood	29	2	$231,117	$550,000	$550,000	—	—
RW	Alex Ovechkin 1	39	1	$210,106	$500,000	—	—	—
LW	Oskar Lindblom O	28	1	$210,106	$500,000	—	—	—
Goalies
G	Andrei Vasilevskiy 1	30	2	$1,260,638	$3,000,000	$3,000,000	—	—
G	Anthony Stolarz 1	31	3	$1,071,543	$2,550,000	$2,550,000	$2,550,000	—
Total				$27,819,767	$66,203,998	$42,003,999	$12,550,000	$10,000,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Philip Larsen	35	1	$79,840	$190,000	—	—	—
D	Oscar Fantenberg O	33	2	$33,617	$80,000	$80,000	—	—
LW	Alex Barre-Boulet O	28	2	$29,415	$70,000	$70,000	—	—
RW	Mikael Pyyhtia (r)	23	2	$29,415	$70,000	$70,000	—	—
LW	Ryan Lomberg O	30	2	$23,364	$55,600	$55,600	—	—
RW	Logan Brown O	27	1	$23,154	$55,100	—	—	—
D	Andreas Borgman O	30	1	$21,011	$50,000	—	—	—
LW	Brad Marchand 1 O	37	2	$210,106	$500,000	$500,000	—	—
LW	Brandon Baddock O	30	1	$21,011	$50,000	—	—	—
C	Cal O'Reilly 1 O	38	1	$210,106	$500,000	—	—	—
D	Christian Jaros O	29	2	$21,011	$50,000	$50,000	—	—
C	Frederik Gauthier O	30	1	$21,011	$50,000	—	—	—
RW	Hudson Fasching O	29	2	$21,011	$50,000	$50,000	—	—
D	Jake Walman O	29	2	$21,011	$50,000	$50,000	—	—
D	Jeff Petry 1 O	37	1	$210,106	$500,000	—	—	—
RW	Jesper Froden O	30	1	$21,011	$50,000	—	—	—
C	Johan Larsson	32	1	$21,011	$50,000	—	—	—
D	Korbinian Holzer 1 O	37	1	$210,106	$500,000	—	—	—
D	Kyle Burroughs O	29	2	$21,011	$50,000	$50,000	—	—
RW	Leo Komarov 1 O	38	1	$210,106	$500,000	—	—	—
RW	Linus Omark 1 O	38	1	$210,106	$500,000	—	—	—
RW	Mats Zuccarello 1 O	37	1	$210,106	$500,000	—	—	—
LW	Milan Lucic 1 O	37	1	$210,106	$500,000	—	—	—
D	Mitch Reinke O	29	1	$21,011	$50,000	—	—	—
LW	Ryan Reaves 1 O	38	1	$210,106	$500,000	—	—	—
C	Vinni Lettieri O	30	1	$21,011	$50,000	—	—	—
D	William Lagesson O	29	1	$21,011	$50,000	—	—	—
Goalies
G	Garret Sparks O	32	1	$39,920	$95,000	—	—	—
G	Dustin Tokarski O	35	1	$21,011	$50,000	—	—	—
G	NIKLAS RUBIN 🇪🇺 1	29	1	$105,053	$250,000	—	—	—
G	TOMI KARHUNEN 🇪🇺 1	35	1	$105,053	$250,000	—	—	—
Total				$2,632,928	$6,265,700	$975,600	$0	$0

New York IslandersGM: Tim · Team OV: 75

Current Bank Account

$62,748,378

Projected Bank Account

$47,364,036

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$93	103,997
Middle Bowl	4,860	$55	81,181
Upper Bowl	1,980	$33	33,758
Club Level	3,960	$22	78,120
Luxury Boxes	1,260	$175	25,330
Total	18,000	—	322,386

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$71,131,999	$44,994,999	$15,760,000	$6,410,000
Pro Goalies	$7,000,000	$4,000,000	$4,000,000	—
Farm Skaters	$3,221,400	$934,500	$433,500	$181,000
Farm Goalies	$3,831,000	$3,570,000	$3,570,000	$3,500,000
Total Committed	$85,184,399	$53,499,499	$23,763,500	$10,091,000

Pro — Expenses

Total Player Salaries	$83,917,999
Estimated Revenue	$19,354,021
Estimated Season Expense	$35,263,388
Total Income	$23,654,914
Season Ticket %	45%

Bridgeport Islanders (NYI)

Total Player Salaries	$1,266,400
Estimated Revenue	$1,057,169
Estimated Season Expense	$532,144
Total Income	$1,292,096
Season Ticket %	45%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Mathew Barzal 1	28	1	$5,490,920	$13,067,000	—	—	—
RW	Filip Forsberg 1	30	2	$3,361,702	$8,000,000	$8,000,000	—	—
C	Jack Eichel 1 N	28	1	$2,941,489	$7,000,000	—	—	—
D	Seth Jones 1	30	3	$2,878,457	$6,850,000	$6,850,000	$6,850,000	—
LW	Matthew Tkachuk 1	27	2	$2,416,223	$5,750,000	$5,750,000	—	—
RW	Nazem Kadri 1 N	34	2	$2,416,223	$5,750,000	$5,750,000	—	—
D	Rasmus Sandin 1	25	4	$1,680,851	$4,000,000	$4,000,000	$4,000,000	$4,000,000
D	Ryan Murray 1	31	2	$1,680,851	$4,000,000	$4,000,000	—	—
D	Adam Boqvist 1	24	1	$1,607,314	$3,825,000	—	—	—
RW	Jesse Puljujarvi 1	27	2	$1,260,638	$3,000,000	$3,000,000	—	—
D	Gustav Forsling	29	4	$735,372	$1,750,000	$1,750,000	$1,750,000	$1,750,000
LW	Kent Johnson (r)	22	3	$735,372	$1,750,000	$1,750,000	$1,750,000	—
D	Travis Hamonic	34	1	$512,660	$1,220,000	—	—	—
RW	Yegor Chinakhov (r)	24	2	$420,213	$1,000,000	$1,000,000	—	—
LW	Parker Kelly	26	3	$315,160	$750,000	$750,000	$750,000	—
RW	Dryden Hunt	29	4	$277,340	$660,000	$660,000	$660,000	$660,000
D	Noah Juulsen	28	2	$262,633	$624,999	$624,999	—	—
C	Nick Paul	30	2	$235,319	$560,000	$560,000	—	—
C	Michael Dal Colle O	29	2	$231,117	$550,000	$550,000	—	—
C	Mitchell Stephens O	28	1	$220,612	$525,000	—	—	—
D	Ryan McDonagh	36	1	$210,106	$500,000	—	—	—
Goalies
G	Igor Shesterkin 1	29	3	$1,680,851	$4,000,000	$4,000,000	$4,000,000	—
G	Darcy Kuemper 1	35	1	$1,260,638	$3,000,000	—	—	—
Total				$32,832,061	$78,131,999	$48,994,999	$19,760,000	$6,410,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Pavel Mintyukov (r)	21	2	$63,032	$150,000	$150,000	—	—
C	Mavrik Bourque (r)	23	3	$42,021	$100,000	$100,000	$100,000	—
LW	Nick Robertson (r)	23	2	$42,021	$100,000	$100,000	—	—
D	Ilya Lyubushkin	31	2	$39,920	$95,000	$95,000	—	—
LW	Jake Neighbours (r)	23	1	$37,819	$90,000	—	—	—
D	Victor Antipin O	32	1	$29,373	$69,900	—	—	—
D	Tim Berni O	25	4	$28,364	$67,500	$67,500	$67,500	$67,500
C	Liam Foudy O	25	4	$25,633	$61,000	$61,000	$61,000	$61,000
RW	Justin Kloos O	31	2	$23,112	$55,000	$55,000	—	—
C	Cole Guttman O	26	3	$22,061	$52,500	$52,500	$52,500	—
LW	Justin Florek 1 O	35	1	$220,612	$525,000	—	—	—
LW	Milos Kelemen O	25	4	$22,061	$52,500	$52,500	$52,500	$52,500
RW	Matt Luff O	28	1	$21,851	$52,000	—	—	—
D	Olli Juolevi O	27	2	$21,431	$51,000	$51,000	—	—
D	Akito Hirose O	26	3	$21,011	$50,000	$50,000	$50,000	—
LW	Dmytro Timashov O	28	1	$21,011	$50,000	—	—	—
RW	Kaspars Daugavins 1 O	37	1	$210,106	$500,000	—	—	—
D	Keaton Middleton O	27	2	$21,011	$50,000	$50,000	—	—
C	Luke Adam 1 O	35	1	$210,106	$500,000	—	—	—
D	Mirco Mueller O	30	3	$21,011	$50,000	$50,000	$50,000	—
C	MIKKEL AAGAARD 🇪🇺 1	29	1	$105,053	$250,000	—	—	—
RW	PATRIK PUISTOLA 🇪🇺 1	24	1	$105,053	$250,000	—	—	—
Goalies
G	Nico Daws (r) 1	24	4	$1,470,745	$3,500,000	$3,500,000	$3,500,000	$3,500,000
G	Jakub Dobes (r)	24	3	$29,415	$70,000	$70,000	$70,000	—
G	NICLAS WESTERHOLM 🇪🇺 1	27	1	$109,676	$261,000	—	—	—
Total				$2,963,509	$7,052,400	$4,504,500	$4,003,500	$3,681,000

New York RangersGM: Corey · Team OV: 76

Current Bank Account

$132,182,590

Projected Bank Account

$117,024,311

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	101,238
Middle Bowl	4,860	$51	80,960
Upper Bowl	1,980	$30	36,060
Club Level	3,960	$23	66,920
Luxury Boxes	1,260	$186	21,076
Total	18,000	—	306,254

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$78,640,666	$53,910,667	$25,186,667	$11,820,000
Pro Goalies	$5,800,000	—	—	—
Farm Skaters	$1,266,200	$265,500	$165,500	—
Farm Goalies	$829,500	—	—	—
Total Committed	$86,536,366	$54,176,167	$25,352,167	$11,820,000

Pro — Expenses

Total Player Salaries	$85,207,666
Estimated Revenue	$20,069,600
Estimated Season Expense	$35,805,328
Total Income	$22,182,189
Season Ticket %	43%

Iowa Heartlanders (NYR)

Total Player Salaries	$1,328,700
Estimated Revenue	$1,135,821
Estimated Season Expense	$558,372
Total Income	$1,255,381
Season Ticket %	38%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Mika Zibanejad 1 N	32	2	$5,462,766	$13,000,000	$13,000,000	—	—
RW	Patrik Laine 1	27	2	$4,202,128	$10,000,000	$10,000,000	—	—
LW	Clayton Keller 1	26	3	$3,095,568	$7,366,667	$7,366,667	$7,366,667	—
LW	Filip Chytil 1	25	4	$2,483,457	$5,910,000	$5,910,000	$5,910,000	$5,910,000
C	Gabriel Vilardi 1	25	4	$2,483,457	$5,910,000	$5,910,000	$5,910,000	$5,910,000
LW	Mikko Rantanen 1	28	1	$2,483,457	$5,910,000	—	—	—
C	Dylan Strome	28	1	$2,059,043	$4,900,000	—	—	—
D	Sami Niku 1	28	1	$2,059,043	$4,900,000	—	—	—
D	Evan Bouchard 1	25	1	$1,607,314	$3,825,000	—	—	—
D	Brady Skjei 1	31	2	$1,260,638	$3,000,000	$3,000,000	—	—
D	Brian Dumoulin 1	33	1	$1,260,638	$3,000,000	—	—	—
RW	Alexis Lafreniere (r)	23	3	$840,426	$2,000,000	$2,000,000	$2,000,000	—
RW	Matvei Michkov (r)	20	3	$840,426	$2,000,000	$2,000,000	$2,000,000	—
D	Nikita Zadorov 1 N	30	3	$840,426	$2,000,000	$2,000,000	$2,000,000	—
D	Derrick Pouliot	31	2	$672,340	$1,600,000	$1,600,000	—	—
C	Anton Lander	34	1	$659,734	$1,569,999	—	—	—
LW	Jimmy Vesey	32	1	$262,633	$625,000	—	—	—
RW	Rem Pitlick	28	2	$262,213	$624,000	$624,000	—	—
D	Victor Mete O	27	2	$210,106	$500,000	$500,000	—	—
Goalies
G	Martin Jones 1	35	1	$2,101,064	$5,000,000	—	—	—
G	Joseph Woll	26	1	$336,170	$800,000	—	—	—
Total				$35,483,047	$84,440,666	$53,910,667	$25,186,667	$11,820,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Ben Hutton O	32	1	$26,263	$62,500	—	—	—
LW	Daniel Catenacci O	32	1	$26,263	$62,500	—	—	—
D	Radim Simek O	32	1	$26,263	$62,500	—	—	—
D	Ryan Sproul O	32	1	$26,263	$62,500	—	—	—
RW	Seth Griffith O	32	1	$26,263	$62,500	—	—	—
D	Brady Keeper O	29	1	$26,221	$62,400	—	—	—
LW	Joel L'Esperance O	29	1	$26,221	$62,400	—	—	—
C	Oskar Back O	25	3	$25,213	$60,000	$60,000	$60,000	—
LW	Angus Crookshank O	25	1	$23,826	$56,700	—	—	—
RW	Patrick Giles O	25	1	$23,826	$56,700	—	—	—
RW	Viktor Lodin O	26	3	$23,322	$55,500	$55,500	$55,500	—
D	Andrei Mironov O	30	1	$21,011	$50,000	—	—	—
C	Ben Jones O	26	1	$21,011	$50,000	—	—	—
C	Ben Meyers O	26	1	$21,011	$50,000	—	—	—
D	Gustav Olofsson O	30	3	$21,011	$50,000	$50,000	$50,000	—
D	Jimmy Schuldt O	30	1	$21,011	$50,000	—	—	—
RW	Joachim Blichfeld O	26	1	$21,011	$50,000	—	—	—
RW	Joseph Cramarossa O	32	2	$21,011	$50,000	$50,000	—	—
LW	Nicholas Abruzzese O	26	1	$21,011	$50,000	—	—	—
C	Noah Philp O	26	1	$21,011	$50,000	—	—	—
LW	Tye Felhaber O	26	1	$21,011	$50,000	—	—	—
D	Tyler Lewington O	30	1	$21,011	$50,000	—	—	—
D	Uvis Balinskis O	28	2	$21,011	$50,000	$50,000	—	—
Goalies
G	Andrey Makarov O	32	1	$26,263	$62,500	—	—	—
G	HUNTER SHEPARD 🇪🇺 1	29	1	$108,835	$259,000	—	—	—
G	JOEL LASSINANTTI 🇪🇺 1	32	1	$108,415	$258,000	—	—	—
G	JUHA JATKOLA 🇪🇺 1	22	1	$105,053	$250,000	—	—	—
Total				$880,642	$2,095,700	$265,500	$165,500	$0

Ottawa SenatorsGM: Whitty · Team OV: 75

Current Bank Account

$42,977,512

Projected Bank Account

$31,949,342

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	105,375
Middle Bowl	4,860	$51	85,650
Upper Bowl	1,980	$30	37,904
Club Level	3,960	$23	68,695
Luxury Boxes	1,260	$186	22,322
Total	18,000	—	319,946

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$61,826,200	$38,725,000	$8,150,000	$7,650,000
Pro Goalies	$3,750,000	$3,750,000	—	—
Farm Skaters	$5,645,250	$4,522,550	$2,448,350	—
Farm Goalies	$2,750,000	$2,185,000	$2,050,000	—
Total Committed	$73,971,450	$49,182,550	$12,648,350	$7,650,000

Pro — Expenses

Total Player Salaries	$72,447,200
Estimated Revenue	$19,009,741
Estimated Season Expense	$30,443,203
Total Income	$23,234,128
Season Ticket %	40%

Greensboro Gargoyles (OTT)

Total Player Salaries	$1,524,250
Estimated Revenue	$1,045,824
Estimated Season Expense	$640,532
Total Income	$1,278,229
Season Ticket %	40%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Adam Pelech 1	30	2	$2,626,330	$6,250,000	$6,250,000	—	—
LW	Marcus Foligno 1	33	2	$2,311,170	$5,500,000	$5,500,000	—	—
LW	Viktor Arvidsson 1	32	1	$2,103,165	$5,005,000	—	—	—
RW	Mark Stone 1	33	2	$2,101,064	$5,000,000	$5,000,000	—	—
D	Oliver Ekman-Larsson 1	33	1	$2,101,064	$5,000,000	—	—	—
RW	Jesper Bratt 1	26	4	$1,680,851	$4,000,000	$4,000,000	$4,000,000	$4,000,000
C	Nick Bjugstad 1	32	1	$1,512,766	$3,600,000	—	—	—
RW	Evan Rodrigues 1	31	1	$1,260,638	$3,000,000	—	—	—
C	J.T. Compher 1	30	1	$1,260,638	$3,000,000	—	—	—
C	Mark Jankowski 1	30	2	$1,260,638	$3,000,000	$3,000,000	—	—
D	Mattias Samuelsson 1	25	4	$1,260,638	$3,000,000	$3,000,000	$3,000,000	$3,000,000
LW	Evander Kane 1	33	2	$1,166,090	$2,775,000	$2,775,000	—	—
D	Brett Pesce 1	30	2	$1,113,564	$2,650,000	$2,650,000	—	—
LW	Warren Foegele	29	2	$735,372	$1,750,000	$1,750,000	—	—
LW	Connor Brown	31	2	$630,319	$1,500,000	$1,500,000	—	—
D	Will Borgen	28	1	$630,319	$1,500,000	—	—	—
D	Matt Roy	30	2	$483,245	$1,150,000	$1,150,000	—	—
C	Daniel Sprong 1 N	28	1	$471,899	$1,123,000	—	—	—
D	Brayden McNabb O	34	2	$420,213	$1,000,000	$1,000,000	—	—
D	Simon Despres	33	1	$366,930	$873,200	—	—	—
RW	Sammy Blais O	29	4	$273,138	$650,000	$650,000	$650,000	$650,000
LW	Sasha Chmelevski O	26	3	$210,106	$500,000	$500,000	$500,000	—
Goalies
G	Chris Driedger	31	2	$1,050,532	$2,500,000	$2,500,000	—	—
G	Jonas Johansson	29	2	$525,266	$1,250,000	$1,250,000	—	—
Total				$27,555,955	$65,576,200	$42,475,000	$8,150,000	$7,650,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Anders Lee 1 O	34	2	$693,351	$1,650,000	$1,650,000	—	—
LW	Kenny Agostino 1 O	33	3	$672,340	$1,600,000	$1,600,000	$1,600,000	—
D	Mike Matheson	31	2	$53,241	$126,700	$126,700	—	—
LW	Nathan Walker O	31	3	$52,527	$125,000	$125,000	$125,000	—
RW	Matthew Phillips O	27	2	$37,819	$90,000	$90,000	—	—
D	Josh Manson O	33	1	$25,213	$60,000	—	—	—
C	Tyce Thompson O	25	3	$25,213	$60,000	$60,000	$60,000	—
C	Jake Evans	29	2	$24,162	$57,500	$57,500	—	—
RW	Matej Blumel	25	1	$23,826	$56,700	—	—	—
RW	Jan Jenik	24	3	$23,742	$56,500	$56,500	$56,500	—
D	Brogan Rafferty O	30	3	$21,641	$51,500	$51,500	$51,500	—
C	Rodrigo Abols O	29	3	$21,641	$51,500	$51,500	$51,500	—
D	Brady Austin O	32	3	$21,473	$51,100	$51,100	$51,100	—
LW	Jakob Lilja O	31	3	$21,473	$51,100	$51,100	$51,100	—
D	Jani Hakanpaa O	33	3	$21,221	$50,500	$50,500	$50,500	—
LW	Lukas Sedlak O	32	3	$21,221	$50,500	$50,500	$50,500	—
RW	Patrick Russell O	32	3	$21,221	$50,500	$50,500	$50,500	—
RW	Iiro Pakarinen O	33	3	$21,074	$50,150	$50,150	$50,150	—
D	Dmitri Samorukov O	26	2	$21,011	$50,000	$50,000	—	—
RW	Dominic Turgeon O	29	2	$21,011	$50,000	$50,000	—	—
D	Hunter Drew O	26	3	$21,011	$50,000	$50,000	$50,000	—
D	Mattias Norlinder O	25	3	$21,011	$50,000	$50,000	$50,000	—
D	Nikolas Matinpalo O	26	3	$21,011	$50,000	$50,000	$50,000	—
C	Shane Bowers O	25	2	$21,011	$50,000	$50,000	—	—
D	Zachary Hayes O	26	3	$21,011	$50,000	$50,000	$50,000	—
C	JAMI KRANNILA 🇪🇺 1	24	1	$105,894	$252,000	—	—	—
LW	RICKARD HUGG 🇪🇺 1	26	1	$105,894	$252,000	—	—	—
RW	JACK MALONE 🇪🇺 1	18	1	$105,473	$251,000	—	—	—
D	VIGGO GUSTAFSSON 🇪🇺 1	18	1	$105,473	$251,000	—	—	—
Goalies
G	Anton Forsberg 1 O	32	3	$861,436	$2,050,000	$2,050,000	$2,050,000	—
G	Adin Hill O	29	2	$56,729	$135,000	$135,000	—	—
G	PATRIK BARTOSAK 🇪🇺 1	32	1	$132,367	$315,000	—	—	—
G	ROOPE TAPONEN 🇪🇺 1	24	1	$105,053	$250,000	—	—	—
Total				$3,527,795	$8,395,250	$6,707,550	$4,498,350	$0

Philadelphia FlyersGM: Brad · Team OV: 75

Current Bank Account

$135,986,584

Projected Bank Account

$125,381,619

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	108,640
Middle Bowl	4,860	$51	85,788
Upper Bowl	1,980	$30	38,452
Club Level	3,960	$23	72,230
Luxury Boxes	1,260	$186	23,192
Total	18,000	—	328,302

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$55,279,166	$24,685,000	$11,300,000	$800,000
Pro Goalies	$6,250,000	$4,000,000	$4,000,000	—
Farm Skaters	$6,594,600	$482,400	$162,400	$62,400
Farm Goalies	$1,500,000	$1,250,000	—	—
Total Committed	$69,623,766	$30,417,400	$15,462,400	$862,400

Pro — Expenses

Total Player Salaries	$68,569,666
Estimated Revenue	$17,638,223
Estimated Season Expense	$28,813,828
Total Income	$23,863,478
Season Ticket %	43%

Lehigh Valley Phantoms (PHI)

Total Player Salaries	$1,054,100
Estimated Revenue	$1,013,593
Estimated Season Expense	$442,953
Total Income	$1,371,332
Season Ticket %	38%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Brock Boeser 1	28	1	$3,479,502	$8,280,333	—	—	—
LW	Elias Pettersson 1 N	26	3	$2,794,415	$6,650,000	$6,650,000	$6,650,000	—
C	Connor McDavid 1	28	1	$2,241,135	$5,333,333	—	—	—
RW	Jeff Skinner 1	33	2	$1,722,872	$4,100,000	$4,100,000	—	—
RW	Evgenii Dadonov 1	36	1	$1,533,987	$3,650,500	—	—	—
D	Dmitry Kulikov 1	34	1	$1,262,739	$3,005,000	—	—	—
LW	Brendan Gallagher 1	33	1	$1,239,628	$2,950,000	—	—	—
LW	Vinnie Hinostroza 1	31	1	$1,218,617	$2,900,000	—	—	—
D	Colin Miller 1	32	1	$1,050,532	$2,500,000	—	—	—
D	Jake Bean	27	3	$840,426	$2,000,000	$2,000,000	$2,000,000	—
D	Haydn Fleury	28	2	$819,415	$1,950,000	$1,950,000	—	—
D	Jakub Zboril	28	2	$813,112	$1,935,000	$1,935,000	—	—
C	Michael Rasmussen	26	3	$777,394	$1,850,000	$1,850,000	$1,850,000	—
D	Nick Leddy 1	34	2	$777,394	$1,850,000	$1,850,000	—	—
C	Andrei Loktionov 1	35	2	$756,383	$1,800,000	$1,800,000	—	—
D	Nikita Zaitsev 1	33	2	$735,372	$1,750,000	$1,750,000	—	—
LW	Brett Connolly	33	1	$462,234	$1,100,000	—	—	—
RW	Nicklas Backstrom 1	37	1	$367,686	$875,000	—	—	—
C	Jake Leschyshyn	26	4	$336,170	$800,000	$800,000	$800,000	$800,000
Goalies
G	Ville Husso 1	30	3	$1,680,851	$4,000,000	$4,000,000	$4,000,000	—
G	Vitek Vanecek	29	1	$945,479	$2,250,000	—	—	—
Total				$25,855,343	$61,529,166	$28,685,000	$15,300,000	$800,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Connor Mackey O	28	1	$70,050	$166,700	—	—	—
RW	Lance Bouma 1 O	35	1	$483,245	$1,150,000	—	—	—
D	Raphael Diaz 1	39	1	$420,213	$1,000,000	—	—	—
C	Stephane Da Costa 1	35	1	$401,303	$955,000	—	—	—
D	Justin Holl O	33	1	$39,920	$95,000	—	—	—
LW	Michael Pezzetta O	27	2	$39,920	$95,000	$95,000	—	—
RW	Yanni Gourde O	33	1	$37,819	$90,000	—	—	—
LW	Gaetan Haas O	33	2	$35,718	$85,000	$85,000	—	—
C	Ryan Winterton (r)	21	2	$33,617	$80,000	$80,000	—	—
D	Cale Fleury O	26	4	$26,221	$62,400	$62,400	$62,400	$62,400
RW	Nathan Bastian O	27	1	$25,213	$60,000	—	—	—
D	Samuel Bolduc (r)	24	1	$25,213	$60,000	—	—	—
RW	Tim Gettinger O	27	2	$25,213	$60,000	$60,000	—	—
D	ATRO LEPPANEN 🇪🇺 1	26	1	$214,309	$510,000	—	—	—
C	JAAKKO RISSANEN 🇪🇺 1	35	1	$210,316	$500,500	—	—	—
D	Guillaume Brisebois	27	3	$21,011	$50,000	$50,000	$50,000	—
D	Isaak Phillips (r)	23	1	$21,011	$50,000	—	—	—
LW	Michael Frolik	37	1	$21,011	$50,000	—	—	—
LW	Riley Tufte O	27	3	$21,011	$50,000	$50,000	$50,000	—
LW	LUKAS ELVENES 🇪🇺 1	25	1	$147,074	$350,000	—	—	—
RW	JONATHAN ANG 🇪🇺 1	27	1	$126,064	$300,000	—	—	—
C	VILJAMI MARJALA 🇪🇺 1	22	1	$115,559	$275,000	—	—	—
C	BRIAN O'NEILL 🇪🇺 1	37	1	$105,053	$250,000	—	—	—
D	LINUS HULTSTROM 🇪🇺 1	32	1	$105,053	$250,000	—	—	—
Goalies
G	Keith Kinkaid 1 O	35	2	$525,266	$1,250,000	$1,250,000	—	—
G	CLAY STEVENSON 🇪🇺 1	26	1	$105,053	$250,000	—	—	—
Total				$3,401,456	$8,094,600	$1,732,400	$162,400	$62,400

Pittsburgh PenguinsGM: Jeff · Team OV: 76

Current Bank Account

$124,659,261

Projected Bank Account

$113,677,278

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	108,338
Middle Bowl	4,860	$51	87,841
Upper Bowl	1,980	$30	38,132
Club Level	3,960	$23	72,073
Luxury Boxes	1,260	$186	23,098
Total	18,000	—	329,482

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$56,855,715	$13,065,715	$4,785,715	—
Pro Goalies	$10,600,000	$10,600,000	$7,000,000	—
Farm Skaters	$2,378,500	$1,040,000	$610,000	—
Farm Goalies	$730,000	—	—	—
Total Committed	$70,564,215	$24,705,715	$12,395,715	$0

Pro — Expenses

Total Player Salaries	$68,605,715
Estimated Revenue	$17,676,147
Estimated Season Expense	$28,828,996
Total Income	$23,914,787
Season Ticket %	43%

Rochester Americans (PIT)

Total Player Salaries	$1,958,500
Estimated Revenue	$993,888
Estimated Season Expense	$823,022
Total Income	$1,344,672
Season Ticket %	43%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Jordan Kyrou 1	27	1	$3,151,596	$7,500,000	—	—	—
C	Kasperi Kapanen 1	28	1	$3,151,596	$7,500,000	—	—	—
LW	Jake Guentzel 1	30	1	$2,206,117	$5,250,000	—	—	—
LW	Matt Boldy 1	24	1	$1,966,596	$4,680,000	—	—	—
RW	Seth Jarvis (r) 1	23	2	$1,966,596	$4,680,000	$4,680,000	—	—
LW	Jack Hughes 1	24	1	$1,966,596	$4,680,000	—	—	—
D	Josh Morrissey 1	30	3	$1,800,912	$4,285,715	$4,285,715	$4,285,715	—
C	Ryan Nugent-Hopkins 1	32	1	$1,512,766	$3,600,000	—	—	—
D	Martin Fehervary 1 N	25	1	$1,462,340	$3,480,000	—	—	—
D	Brandon Carlo 1	28	1	$1,260,638	$3,000,000	—	—	—
C	Joel Eriksson Ek	28	2	$567,287	$1,350,000	$1,350,000	—	—
D	Vladislav Gavrikov	29	1	$567,287	$1,350,000	—	—	—
D	Jonas Siegenthaler	28	1	$504,255	$1,200,000	—	—	—
LW	Tom Kuhnhackl	33	1	$357,181	$850,000	—	—	—
D	Calen Addison	25	1	$294,149	$700,000	—	—	—
C	Tomas Nosek O	32	2	$294,149	$700,000	$700,000	—	—
RW	Nick Ritchie	29	2	$231,117	$550,000	$550,000	—	—
C	Dominic Toninato	31	2	$210,106	$500,000	$500,000	—	—
D	Juuso Valimaki	26	3	$210,106	$500,000	$500,000	$500,000	—
RW	Rasmus Asplund	27	2	$210,106	$500,000	$500,000	—	—
Goalies
G	Connor Hellebuyck 1	32	3	$2,941,489	$7,000,000	$7,000,000	$7,000,000	—
G	Petr Mrazek 1	33	2	$1,512,766	$3,600,000	$3,600,000	—	—
Total				$28,345,751	$67,455,715	$23,665,715	$11,785,715	$0

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Marco Rossi (r)	23	3	$73,537	$175,000	$175,000	$175,000	—
RW	Matt Coronato (r)	22	3	$63,032	$150,000	$150,000	$150,000	—
C	Jiri Kulich (r)	21	3	$52,527	$125,000	$125,000	$125,000	—
LW	Bobby Brink (r)	23	2	$42,021	$100,000	$100,000	—	—
C	Ridly Greig (r)	22	2	$42,021	$100,000	$100,000	—	—
D	Joe Morrow O	32	1	$39,920	$95,000	—	—	—
LW	Axel Jonsson-Fjallby O	27	1	$33,617	$80,000	—	—	—
RW	Kirill Marchenko (r)	24	3	$33,617	$80,000	$80,000	$80,000	—
D	Nick DeSimone O	30	3	$33,617	$80,000	$80,000	$80,000	—
C	Dennis Rasmussen O	34	1	$31,516	$75,000	—	—	—
LW	Jack Studnicka O	26	2	$29,415	$70,000	$70,000	—	—
RW	Martin Frk O	31	1	$29,415	$70,000	—	—	—
RW	Kyle Criscuolo O	33	1	$28,364	$67,500	—	—	—
D	Ashton Sautner O	31	1	$27,314	$65,000	—	—	—
D	Ethan Prow O	32	1	$27,314	$65,000	—	—	—
D	Kris Letang O	38	1	$27,314	$65,000	—	—	—
D	Paul LaDue O	32	1	$27,314	$65,000	—	—	—
D	Jack Rathbone O	26	1	$25,213	$60,000	—	—	—
RW	Trey Fix-Wolansky O	26	2	$25,213	$60,000	$60,000	—	—
LW	Dominik Simon O	30	1	$23,532	$56,000	—	—	—
C	Greg McKegg O	33	1	$21,011	$50,000	—	—	—
D	Juuso Riikola O	31	2	$21,011	$50,000	$50,000	—	—
LW	Oskar Sundqvist O	31	2	$21,011	$50,000	$50,000	—	—
D	EETU PELTOLA 🇪🇺 1	25	1	$115,559	$275,000	—	—	—
D	NICLAS ALMARI 🇪🇺 1	27	1	$105,053	$250,000	—	—	—
Goalies
G	Reto Berra O	38	1	$44,122	$105,000	—	—	—
G	TIM JUEL 🇪🇺 1	30	1	$147,074	$350,000	—	—	—
G	STEFANOS LEKKAS 🇪🇺 1	29	1	$115,559	$275,000	—	—	—
Total				$1,306,233	$3,108,500	$1,040,000	$610,000	$0

Quebec NordiquesGM: Frank · Team OV: 70

Current Bank Account

$180,331,681

Projected Bank Account

$189,226,274

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	108,504
Middle Bowl	4,860	$51	85,230
Upper Bowl	1,980	$30	37,322
Club Level	3,960	$23	68,106
Luxury Boxes	1,260	$186	22,252
Total	18,000	—	321,414

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$21,701,674	$9,460,502	$3,250,002	$500,000
Pro Goalies	$2,650,000	$1,000,000	$1,000,000	—
Farm Skaters	$1,321,500	$666,500	$300,500	$50,500
Farm Goalies	$947,500	$197,500	$61,500	—
Total Committed	$26,620,674	$11,324,502	$4,612,002	$550,500

Pro — Expenses

Total Player Salaries	$24,601,674
Estimated Revenue	$19,211,740
Estimated Season Expense	$10,337,940
Total Income	$23,481,016
Season Ticket %	37%

Laval Rocket (QUE)

Total Player Salaries	$2,513,500
Estimated Revenue	$1,077,023
Estimated Season Expense	$1,056,230
Total Income	$1,316,361
Season Ticket %	36%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Gabriel Landeskog 1	32	1	$3,034,250	$7,220,746	—	—	—
C	Marco Kasper (r)	21	3	$735,372	$1,750,000	$1,750,000	$1,750,000	—
D	Brenden Dillon	34	1	$535,771	$1,274,999	—	—	—
D	Joakim Ryan O	32	1	$450,227	$1,071,427	—	—	—
RW	Stefan Noesen 1	32	1	$420,213	$1,000,000	—	—	—
RW	Alexander Radulov N O	38	2	$315,160	$750,000	$750,000	—	—
C	Luke Glendening N O	36	2	$315,160	$750,000	$750,000	—	—
D	Pierre-Olivier Joseph	26	2	$273,138	$650,000	$650,000	—	—
LW	Jayce Hawryluk O	29	1	$262,213	$624,000	—	—	—
RW	John Hayden	30	2	$235,319	$560,000	$560,000	—	—
D	Mason Geertsen O	30	1	$231,117	$550,000	—	—	—
LW	John Leonard O	26	2	$210,316	$500,500	$500,500	—	—
LW	Max Comtois O	26	3	$210,107	$500,001	$500,001	$500,001	—
LW	Nathan Smith O	26	3	$210,107	$500,001	$500,001	$500,001	—
D	Billy Sweezey	29	2	$210,106	$500,000	$500,000	—	—
D	Kevin Connauton 1 O	35	2	$210,106	$500,000	$500,000	—	—
C	Mike Amadio O	29	2	$210,106	$500,000	$500,000	—	—
D	Nikolai Knyzhov	27	2	$210,106	$500,000	$500,000	—	—
D	Radko Gudas 1 O	35	2	$210,106	$500,000	$500,000	—	—
LW	Roman Cervenka N O	39	2	$210,106	$500,000	$500,000	—	—
RW	Sammy Walker O	26	4	$210,106	$500,000	$500,000	$500,000	$500,000
C	Zach Sill	37	1	$210,106	$500,000	—	—	—
Goalies
G	Thatcher Demko	29	1	$693,351	$1,650,000	—	—	—
G	Cal Petersen	30	3	$420,213	$1,000,000	$1,000,000	$1,000,000	—
Total				$10,232,882	$24,351,674	$10,460,502	$4,250,002	$500,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Mason Shaw	26	2	$25,213	$60,000	$60,000	—	—
RW	Dylan Sikura O	30	2	$23,532	$56,000	$56,000	—	—
D	Sebastian Aho	29	1	$23,112	$55,000	—	—	—
RW	Olle Lycksell O	25	4	$21,221	$50,500	$50,500	$50,500	$50,500
LW	Josiah Slavin O	26	3	$21,011	$50,000	$50,000	$50,000	—
RW	Kole Lind O	26	3	$21,011	$50,000	$50,000	$50,000	—
LW	Kristian Vesalainen O	26	3	$21,011	$50,000	$50,000	$50,000	—
C	Anthony Richard O	28	2	$21,011	$50,000	$50,000	—	—
RW	Austin Poganski	29	1	$21,011	$50,000	—	—	—
LW	C.J. Smith O	30	1	$21,011	$50,000	—	—	—
D	Chase Priskie O	29	1	$21,011	$50,000	—	—	—
D	Dillon Heatherington O	30	1	$21,011	$50,000	—	—	—
LW	Giovanni Fiore O	28	2	$21,011	$50,000	$50,000	—	—
C	Hunter Shinkaruk O	30	1	$21,011	$50,000	—	—	—
D	Jeremy Davies O	28	2	$21,011	$50,000	$50,000	—	—
LW	Josh Ho-Sang	29	1	$21,011	$50,000	—	—	—
D	Josh Jacobs O	29	1	$21,011	$50,000	—	—	—
C	Justin Kirkland O	28	3	$21,011	$50,000	$50,000	$50,000	—
RW	Max Veronneau O	29	1	$21,011	$50,000	—	—	—
RW	Nicholas Baptiste O	29	3	$21,011	$50,000	$50,000	$50,000	—
D	Otto Leskinen O	28	2	$21,011	$50,000	$50,000	—	—
LW	Ryan Kuffner O	29	1	$21,011	$50,000	—	—	—
C	Sean Malone O	30	1	$21,011	$50,000	—	—	—
RW	Sheldon Rempal O	29	1	$21,011	$50,000	—	—	—
LW	Vladimir Tkachev	29	1	$21,011	$50,000	—	—	—
D	Wyatt Kalynuk O	28	2	$21,011	$50,000	$50,000	—	—
Goalies
G	Louis Domingue	33	2	$57,149	$136,000	$136,000	—	—
G	Kasimir Kaskisuo O	31	3	$25,843	$61,500	$61,500	$61,500	—
G	LASSI LEHTINEN 🇪🇺 1	26	1	$210,106	$500,000	—	—	—
G	EMIL LARMI 🇪🇺 1	28	1	$105,053	$250,000	—	—	—
Total				$953,471	$2,269,000	$864,000	$362,000	$50,500

San Jose SharksGM: Jaryn · Team OV: 70

Current Bank Account

$55,282,364

Projected Bank Account

$65,573,927

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	95,084
Middle Bowl	4,860	$51	76,832
Upper Bowl	1,980	$30	34,120
Club Level	3,960	$23	60,171
Luxury Boxes	1,260	$186	19,667
Total	18,000	—	285,874

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$21,832,999	$7,255,000	$1,230,000	—
Pro Goalies	$2,567,000	$1,767,000	$500,000	—
Farm Skaters	$3,059,900	$577,400	$330,900	$62,500
Farm Goalies	$750,000	—	—	—
Total Committed	$28,209,899	$9,599,400	$2,060,900	$62,500

Pro — Expenses

Total Player Salaries	$26,649,999
Estimated Revenue	$20,792,248
Estimated Season Expense	$11,198,645
Total Income	$20,792,248
Season Ticket %	40%

Milwaukee Admirals (SJS)

Total Player Salaries	$1,179,900
Estimated Revenue	$1,193,764
Estimated Season Expense	$495,804
Total Income	$1,193,764
Season Ticket %	40%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Ondrej Palat 1	34	1	$2,129,218	$5,067,000	—	—	—
C	Rickard Rakell	32	1	$840,426	$2,000,000	—	—	—
LW	Kyle Palmieri 1	34	1	$711,840	$1,693,999	—	—	—
D	Parker Wotherspoon O	27	2	$640,824	$1,525,000	$1,525,000	—	—
C	Adam Henrique O	35	1	$630,319	$1,500,000	—	—	—
D	Noah Hanifin	28	1	$448,367	$1,067,000	—	—	—
C	Nicolas Roy	28	1	$420,213	$1,000,000	—	—	—
C	Anze Kopitar 1	37	1	$399,202	$950,000	—	—	—
C	Ryan McLeod	25	2	$378,191	$900,000	$900,000	—	—
D	Alexander Alexeyev	25	1	$336,170	$800,000	—	—	—
D	Damon Severson	30	3	$264,734	$630,000	$630,000	$630,000	—
D	Conor Timmins	26	2	$252,128	$600,000	$600,000	—	—
RW	Trevor Moore	30	3	$252,128	$600,000	$600,000	$600,000	—
LW	Alex Killorn 1	35	1	$210,106	$500,000	—	—	—
D	Ben Chiarot	34	2	$210,106	$500,000	$500,000	—	—
C	Bobby McMann	29	2	$210,106	$500,000	$500,000	—	—
D	Brett Kulak	31	2	$210,106	$500,000	$500,000	—	—
LW	Frank Vatrano	31	2	$210,106	$500,000	$500,000	—	—
D	Ian Cole 1 O	36	2	$210,106	$500,000	$500,000	—	—
D	Trevor van Riemsdyk	33	2	$210,106	$500,000	$500,000	—	—
Goalies
G	Linus Ullmark	31	2	$532,410	$1,267,000	$1,267,000	—	—
G	Daniil Tarasov O	26	1	$336,170	$800,000	—	—	—
G	Ivan Prosvetov	26	3	$210,106	$500,000	$500,000	$500,000	—
Total				$10,253,188	$24,399,999	$9,022,000	$1,730,000	$0

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Kiefer Sherwood	30	3	$91,775	$218,400	$218,400	$218,400	—
RW	Reilly Smith O	34	1	$71,436	$170,000	—	—	—
RW	Tyler Pitlick O	33	1	$63,032	$150,000	—	—	—
C	Mark Kastelic O	26	2	$33,617	$80,000	$80,000	—	—
LW	Cole Bardreau O	31	2	$27,944	$66,500	$66,500	—	—
D	John Gilmour O	32	1	$26,263	$62,500	—	—	—
D	Julius Honka O	29	4	$26,263	$62,500	$62,500	$62,500	$62,500
RW	Alex Belzile O	33	2	$21,011	$50,000	$50,000	—	—
D	Anton Lindholm O	30	1	$21,011	$50,000	—	—	—
D	Ben Thomas O	29	1	$21,011	$50,000	—	—	—
RW	Corey Perry 1	40	1	$210,106	$500,000	—	—	—
C	Garrett Pilon O	27	1	$21,011	$50,000	—	—	—
LW	Jere Innala O	27	1	$21,011	$50,000	—	—	—
LW	Jonathan Gruden O	25	1	$21,011	$50,000	—	—	—
D	Michael Kapla O	30	1	$21,011	$50,000	—	—	—
D	Mike Reilly O	31	3	$21,011	$50,000	$50,000	$50,000	—
RW	Pontus Holmberg O	26	1	$21,011	$50,000	—	—	—
RW	Walker Duehr O	27	2	$21,011	$50,000	$50,000	—	—
C	EMIL PETTERSSON 🇪🇺 1	31	1	$105,053	$250,000	—	—	—
D	LASSE LAPPALAINEN 🇪🇺 1	36	1	$105,053	$250,000	—	—	—
C	MARKUS LJUNGH 🇪🇺 1	34	1	$105,053	$250,000	—	—	—
LW	PER ASLUND 🇪🇺 1	38	1	$105,053	$250,000	—	—	—
D	VILLE LAJUNEN 🇪🇺 1	37	1	$105,053	$250,000	—	—	—
Goalies
G	KARI PIIROINEN 🇪🇺 1	24	1	$105,053	$250,000	—	—	—
G	MARKUS RUUSU 🇪🇺 1	27	1	$105,053	$250,000	—	—	—
G	SAMI RAJANIEMI 🇪🇺 1	32	1	$105,053	$250,000	—	—	—
Total				$1,600,970	$3,809,900	$577,400	$330,900	$62,500

Seattle KrakenGM: Ray Z · Team OV: 77

Current Bank Account

$40,725,234

Projected Bank Account

$28,603,372

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	101,788
Middle Bowl	4,860	$51	79,699
Upper Bowl	1,980	$30	34,820
Club Level	3,960	$23	65,249
Luxury Boxes	1,260	$186	21,171
Total	18,000	—	302,727

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$57,800,067	$37,400,067	$19,900,000	$11,950,000
Pro Goalies	$8,500,000	$5,750,000	—	—
Farm Skaters	$12,337,500	$1,425,000	$617,500	$125,000
Farm Goalies	$450,000	$80,000	$80,000	—
Total Committed	$79,087,567	$44,655,067	$20,597,500	$12,075,000

Pro — Expenses

Total Player Salaries	$76,325,067
Estimated Revenue	$19,997,615
Estimated Season Expense	$32,072,736
Total Income	$22,102,627
Season Ticket %	41%

Coachella Valley Firebirds (SEA)

Total Player Salaries	$2,762,500
Estimated Revenue	$1,114,085
Estimated Season Expense	$1,160,826
Total Income	$1,231,357
Season Ticket %	37%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Alexandre Carrier 1 N	28	1	$3,571,809	$8,500,000	—	—	—
C	Leon Draisaitl 1	29	4	$2,605,319	$6,200,000	$6,200,000	$6,200,000	$6,200,000
LW	Alex DeBrincat 1	27	2	$2,521,305	$6,000,067	$6,000,067	—	—
C	Evgeny Kuznetsov 1 N	33	2	$2,311,170	$5,500,000	$5,500,000	—	—
D	Thomas Chabot 1 N	28	1	$1,890,957	$4,500,000	—	—	—
LW	Oliver Bjorkstrand 1	30	3	$1,764,894	$4,200,000	$4,200,000	$4,200,000	—
LW	Alexandre Texier 1	25	4	$1,680,851	$4,000,000	$4,000,000	$4,000,000	$4,000,000
RW	Jonathan Huberdeau 1	32	2	$1,260,638	$3,000,000	$3,000,000	—	—
C	Calle Jarnkrok 1 O	33	1	$903,457	$2,150,000	—	—	—
D	Darnell Nurse 1	30	3	$840,426	$2,000,000	$2,000,000	$2,000,000	—
RW	Tim Stutzle	23	1	$840,426	$2,000,000	—	—	—
C	Dylan Cozens	24	1	$735,372	$1,750,000	—	—	—
D	Kevin Bahl	25	4	$735,372	$1,750,000	$1,750,000	$1,750,000	$1,750,000
D	Mario Ferraro	26	3	$735,372	$1,750,000	$1,750,000	$1,750,000	—
D	Andrew Peeke	27	2	$630,319	$1,500,000	$1,500,000	—	—
D	Dante Fabbro	27	2	$630,319	$1,500,000	$1,500,000	—	—
RW	Justin Danforth O	32	1	$420,213	$1,000,000	—	—	—
D	Travis Dermott	28	1	$210,106	$500,000	—	—	—
Goalies
G	Elvis Merzlikins 1 N	31	2	$1,260,638	$3,000,000	$3,000,000	—	—
G	Calvin Pickard 1 N	33	2	$1,155,585	$2,750,000	$2,750,000	—	—
G	James Reimer 1 N	37	1	$1,155,585	$2,750,000	—	—	—
Total				$27,860,133	$66,300,067	$43,150,067	$19,900,000	$11,950,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Philip Tomasino (r) 1	23	1	$2,941,489	$7,000,000	—	—	—
RW	Mikhail Grigorenko 1 O	31	1	$1,050,532	$2,500,000	—	—	—
LW	Cole Koepke O	27	1	$84,043	$200,000	—	—	—
RW	Maxim Tsyplakov O	26	1	$84,043	$200,000	—	—	—
C	Cole Sillinger (r)	22	3	$73,537	$175,000	$175,000	$175,000	—
LW	Juraj Slafkovsky (r)	21	3	$73,537	$175,000	$175,000	$175,000	—
LW	Sven Andrighetto O	32	2	$63,032	$150,000	$150,000	—	—
D	Alexey Marchenko O	33	2	$42,021	$100,000	$100,000	—	—
D	Jordan Oesterle O	33	2	$42,021	$100,000	$100,000	—	—
LW	Mathias Brome O	30	2	$42,021	$100,000	$100,000	—	—
D	Albert Johansson (r)	24	3	$33,617	$80,000	$80,000	$80,000	—
D	Jayden Struble (r)	23	2	$33,617	$80,000	$80,000	—	—
C	Juuso Parssinen (r)	24	1	$33,617	$80,000	—	—	—
LW	Andrew Agozzino O	34	1	$31,516	$75,000	—	—	—
D	Kevin Gravel O	33	2	$31,516	$75,000	$75,000	—	—
D	Henry Thrun (r)	24	2	$29,415	$70,000	$70,000	—	—
D	Jordan Spence (r)	24	2	$29,415	$70,000	$70,000	—	—
LW	Matias Maccelli (r)	24	1	$29,415	$70,000	—	—	—
RW	Jacob De La Rose O	30	3	$26,263	$62,500	$62,500	$62,500	—
D	Niko Mikkola O	29	4	$26,263	$62,500	$62,500	$62,500	$62,500
C	Sheldon Dries O	31	2	$26,263	$62,500	$62,500	—	—
C	Steven Lorentz O	29	4	$26,263	$62,500	$62,500	$62,500	$62,500
RW	Ty Rattie O	32	1	$26,263	$62,500	—	—	—
RW	Blake Speers O	28	1	$21,011	$50,000	—	—	—
C	Jansen Harkins O	28	1	$21,011	$50,000	—	—	—
D	Markus Niemelainen O	27	1	$21,011	$50,000	—	—	—
C	Tommy Novak O	28	1	$21,011	$50,000	—	—	—
D	JOEL NYSTROM 🇪🇺 1	23	1	$115,559	$275,000	—	—	—
LW	LARS BRYGGMAN 🇪🇺 1	32	1	$105,053	$250,000	—	—	—
Goalies
G	David Rittich O	32	1	$77,739	$185,000	—	—	—
G	Scott Wedgewood O	32	1	$77,739	$185,000	—	—	—
G	Joel Blomqvist (r)	23	3	$33,617	$80,000	$80,000	$80,000	—
Total				$5,373,470	$12,787,500	$1,505,000	$697,500	$125,000

St Louis BluesGM: Eren · Team OV: 74

Current Bank Account

$42,866,539

Projected Bank Account

$35,173,710

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	113,130
Middle Bowl	4,860	$51	89,569
Upper Bowl	1,980	$30	38,155
Club Level	3,960	$23	72,527
Luxury Boxes	1,260	$186	23,359
Total	18,000	—	336,740

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$56,208,161	$36,646,161	$13,184,000	$6,484,000
Pro Goalies	$4,864,000	$4,864,000	—	—
Farm Skaters	$2,583,745	$1,267,000	$520,000	$50,000
Farm Goalies	$212,000	$160,000	—	—
Total Committed	$63,867,906	$42,937,161	$13,704,000	$6,534,000

Pro — Expenses

Total Player Salaries	$61,572,161
Estimated Revenue	$18,159,113
Estimated Season Expense	$25,873,369
Total Income	$24,568,212
Season Ticket %	38%

Macon Whoopee (STL)

Total Player Salaries	$2,295,745
Estimated Revenue	$986,096
Estimated Season Expense	$964,669
Total Income	$1,334,130
Season Ticket %	36%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Kyle Connor 1	28	1	$5,490,920	$13,067,000	—	—	—
RW	Taylor Hall 1	33	2	$3,279,917	$7,805,372	$7,805,372	—	—
C	Bo Horvat 1	30	2	$2,332,181	$5,550,000	$5,550,000	—	—
LW	Vladimir Tarasenko 1	33	2	$1,806,915	$4,300,000	$4,300,000	—	—
C	Sidney Crosby 1	37	1	$1,596,809	$3,800,000	—	—	—
D	Rasmus Andersson 1	28	4	$1,273,665	$3,031,000	$3,031,000	$3,031,000	$3,031,000
D	Dmitry Orlov 1	33	2	$1,176,596	$2,800,000	$2,800,000	—	—
D	MacKenzie Weegar 1	31	3	$1,176,596	$2,800,000	$2,800,000	$2,800,000	—
D	Braden Schneider 1	23	4	$1,135,835	$2,703,000	$2,703,000	$2,703,000	$2,703,000
C	Eetu Luostarinen	26	3	$1,050,532	$2,500,000	$2,500,000	$2,500,000	—
RW	Brett Bulmer	33	2	$651,330	$1,550,000	$1,550,000	—	—
C	Marcus Kruger	35	2	$612,161	$1,456,789	$1,456,789	—	—
C	Kevin Stenlund	28	1	$420,213	$1,000,000	—	—	—
RW	Owen Tippett	26	4	$315,160	$750,000	$750,000	$750,000	$750,000
D	Linus Hogberg	26	3	$294,149	$700,000	$700,000	$700,000	—
D	Simon Benoit	26	3	$294,149	$700,000	$700,000	$700,000	—
LW	Austin Czarnik	32	1	$262,633	$625,000	—	—	—
C	Jonny Brodzinski	32	1	$231,117	$550,000	—	—	—
RW	Carson McMillan 1	36	1	$218,511	$520,000	—	—	—
Goalies
G	Jake Allen 1	34	2	$1,470,745	$3,500,000	$3,500,000	—	—
G	Casey DeSmith	33	2	$573,170	$1,364,000	$1,364,000	—	—
Total				$25,663,304	$61,072,161	$41,510,161	$13,184,000	$6,484,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Mason McTavish (r)	22	2	$73,537	$175,000	$175,000	—	—
RW	Jack Quinn (r)	23	3	$52,527	$125,000	$125,000	$125,000	—
LW	Zack Bolduc (r)	22	3	$52,527	$125,000	$125,000	$125,000	—
D	Justin Barron (r)	23	2	$42,021	$100,000	$100,000	—	—
D	Lassi Thomson (r)	24	2	$42,021	$100,000	$100,000	—	—
LW	Pavel Dorofeyev (r)	24	2	$42,021	$100,000	$100,000	—	—
RW	Simon Holmstrom (r)	24	1	$42,021	$100,000	—	—	—
RW	Zack MacEwen	28	1	$42,021	$100,000	—	—	—
LW	Nolan Foote (r)	24	3	$37,819	$90,000	$90,000	$90,000	—
D	Ryan Johnson (r)	23	2	$37,819	$90,000	$90,000	—	—
D	Jackson LaCombe (r)	24	3	$33,617	$80,000	$80,000	$80,000	—
D	Zach Bogosian O	34	1	$32,026	$76,215	—	—	—
LW	Valentin Zykov O	30	1	$31,096	$74,000	—	—	—
D	Jan Rutta O	34	2	$29,415	$70,000	$70,000	—	—
D	Igor Ozhiganov O	32	1	$26,263	$62,500	—	—	—
D	Artemi Kniazev (r)	24	2	$25,213	$60,000	$60,000	—	—
C	David Kase O	28	1	$22,061	$52,500	—	—	—
LW	Liam O'Brien	30	2	$21,851	$52,000	$52,000	—	—
RW	Danny O'Regan	31	1	$21,431	$51,000	—	—	—
C	Aleksi Saarela O	28	1	$21,221	$50,500	—	—	—
RW	Brett Ritchie O	32	1	$21,015	$50,010	—	—	—
LW	Marcus Sorensen O	33	1	$21,015	$50,010	—	—	—
D	Matt Tennyson O	35	1	$21,015	$50,010	—	—	—
D	Ben Harpur O	30	1	$21,011	$50,000	—	—	—
C	Lane Pederson O	27	1	$21,011	$50,000	—	—	—
RW	Lean Bergmann O	26	4	$21,011	$50,000	$50,000	$50,000	$50,000
C	Lukas Rousek O	26	3	$21,011	$50,000	$50,000	$50,000	—
LW	PATRICK CURRY 🇪🇺 1	29	1	$210,106	$500,000	—	—	—
Goalies
G	Mads Sogaard (r)	24	2	$37,819	$90,000	$90,000	—	—
G	Devin Cooley O	28	2	$29,415	$70,000	$70,000	—	—
G	Maxime Lagace	32	1	$21,851	$52,000	—	—	—
Total				$1,174,808	$2,795,745	$1,427,000	$520,000	$50,000

Tampa Bay LightningGM: JJ · Team OV: 76

Current Bank Account

$81,531,378

Projected Bank Account

$66,037,272

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	6,040	$92	109,575
Middle Bowl	4,960	$51	87,023
Upper Bowl	2,080	$30	38,450
Club Level	4,060	$23	70,701
Luxury Boxes	1,360	$186	23,322
Total	18,500	—	329,071

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$68,345,667	$38,866,667	$33,816,667	$18,000,000
Pro Goalies	$6,850,000	$6,850,000	$6,850,000	$2,250,000
Farm Skaters	$3,821,200	$1,465,000	$805,000	—
Farm Goalies	$4,107,500	$4,107,500	$4,050,000	$4,000,000
Total Committed	$83,124,367	$51,289,167	$45,521,667	$24,250,000

Pro — Expenses

Total Player Salaries	$77,870,667
Estimated Revenue	$17,751,409
Estimated Season Expense	$32,722,274
Total Income	$24,016,612
Season Ticket %	44%

Orlando Solar Bears (TBL)

Total Player Salaries	$3,603,700
Estimated Revenue	$991,110
Estimated Season Expense	$1,514,351
Total Income	$1,340,914
Season Ticket %	41%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Brandon Hagel 1	26	3	$2,801,419	$6,666,667	$6,666,667	$6,666,667	—
C	Alex Galchenyuk 1	31	1	$2,521,277	$6,000,000	—	—	—
RW	Nail Yakupov 1	31	1	$2,521,277	$6,000,000	—	—	—
LW	Sam Reinhart 1	29	4	$2,416,223	$5,750,000	$5,750,000	$5,750,000	$5,750,000
D	Aaron Ekblad 1	29	4	$2,311,170	$5,500,000	$5,500,000	$5,500,000	$5,500,000
RW	Adrian Kempe 1	28	4	$1,996,011	$4,750,000	$4,750,000	$4,750,000	$4,750,000
C	Jesperi Kotkaniemi (r) 1	24	1	$1,979,202	$4,710,000	—	—	—
C	Markus Granlund 1	32	1	$1,919,952	$4,569,000	—	—	—
D	Timothy Liljegren 1 N	26	3	$1,764,894	$4,200,000	$4,200,000	$4,200,000	—
LW	Zach Hyman 1	33	1	$1,470,745	$3,500,000	—	—	—
RW	Denis Gurianov 1 N	28	1	$1,260,638	$3,000,000	—	—	—
D	Jonas Brodin 1	31	2	$1,260,638	$3,000,000	$3,000,000	—	—
C	Andrew Copp 1	30	3	$1,092,553	$2,600,000	$2,600,000	$2,600,000	—
RW	Ondrej Kase	29	4	$840,426	$2,000,000	$2,000,000	$2,000,000	$2,000,000
LW	Andre Burakovsky	30	3	$735,372	$1,750,000	$1,750,000	$1,750,000	—
D	Cody Ceci	31	1	$714,362	$1,700,000	—	—	—
D	Matt Kessel	25	2	$525,266	$1,250,000	$1,250,000	—	—
D	Lucas Carlsson	27	2	$336,170	$800,000	$800,000	—	—
D	Ty Emberson	25	3	$252,128	$600,000	$600,000	$600,000	—
Goalies
G	Ilya Sorokin 1 N	29	3	$1,932,979	$4,600,000	$4,600,000	$4,600,000	—
G	Eric Comrie	29	4	$945,479	$2,250,000	$2,250,000	$2,250,000	$2,250,000
Total				$31,598,181	$75,195,667	$45,716,667	$40,666,667	$20,250,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Nikolai Prokhorkin O	31	3	$73,537	$175,000	$175,000	$175,000	—
C	Colin Blackwell O	32	2	$67,234	$160,000	$160,000	—	—
D	Sean Walker O	30	3	$67,234	$160,000	$160,000	$160,000	—
C	Tanner Kero O	32	2	$67,234	$160,000	$160,000	—	—
C	Erik Haula O	34	2	$63,032	$150,000	$150,000	—	—
D	Roman Josi	35	1	$63,032	$150,000	—	—	—
RW	Saku Maenalanen O	31	3	$63,032	$150,000	$150,000	$150,000	—
LW	Mike Zalewski O	32	1	$54,628	$130,000	—	—	—
D	Fredrik Claesson O	32	1	$46,223	$110,000	—	—	—
D	Mark Pysyk O	33	2	$46,223	$110,000	$110,000	—	—
RW	Charles Hudon O	31	1	$37,819	$90,000	—	—	—
D	Josh Teves O	30	3	$33,617	$80,000	$80,000	$80,000	—
D	Julian Melchiori O	33	2	$33,617	$80,000	$80,000	—	—
RW	Kevin Labanc O	29	3	$33,617	$80,000	$80,000	$80,000	—
D	Matt Benning O	31	1	$33,617	$80,000	—	—	—
D	Colton White O	28	1	$25,717	$61,200	—	—	—
RW	Alexey Toropchenko	26	1	$25,213	$60,000	—	—	—
C	Martin Pospisil O	25	3	$25,213	$60,000	$60,000	$60,000	—
LW	Kyle MacLean O	26	3	$21,011	$50,000	$50,000	$50,000	—
RW	Victor Ejdsell O	30	3	$21,011	$50,000	$50,000	$50,000	—
D	CHARLES-EDOUARD D'ASTOUS 🇪🇺 1	27	1	$128,165	$305,000	—	—	—
LW	SIMON HJALMARSSON 🇪🇺 1	36	1	$126,064	$300,000	—	—	—
C	ANTON LEVTCHI 🇪🇺 1	29	1	$117,660	$280,000	—	—	—
LW	MATYAS KANTNER 🇪🇺 1	27	1	$117,660	$280,000	—	—	—
D	DANIEL GAZDA 🇪🇺 1	27	1	$109,255	$260,000	—	—	—
D	FREDERIC ALLARD 🇪🇺 1	27	1	$105,053	$250,000	—	—	—
Goalies
G	Spencer Knight (r) 1	24	4	$1,680,851	$4,000,000	$4,000,000	$4,000,000	$4,000,000
G	Marek Langhamer O	30	2	$24,162	$57,500	$57,500	—	—
G	Joey Daccord O	28	3	$21,011	$50,000	$50,000	$50,000	—
Total				$3,331,742	$7,928,700	$5,572,500	$4,855,000	$4,000,000

Toronto Maple LeafsGM: Jay - Commissioner · Team OV: 75

Current Bank Account

$41,182,560

Projected Bank Account

$29,701,415

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	104,563
Middle Bowl	4,860	$51	81,468
Upper Bowl	1,980	$30	37,010
Club Level	3,960	$23	68,212
Luxury Boxes	1,260	$186	22,117
Total	18,000	—	313,370

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$54,628,444	$34,134,445	$22,294,445	$6,494,445
Pro Goalies	$7,067,000	$1,267,000	—	—
Farm Skaters	$12,389,300	$6,700,500	$5,192,500	$4,812,500
Farm Goalies	$444,400	$50,000	—	—
Total Committed	$74,529,144	$42,151,945	$27,486,945	$11,306,945

Pro — Expenses

Total Player Salaries	$72,970,444
Estimated Revenue	$18,679,123
Estimated Season Expense	$30,663,139
Total Income	$22,830,039
Season Ticket %	39%

Savannah Ghost Pirates (TOR)

Total Player Salaries	$1,308,700
Estimated Revenue	$1,052,790
Estimated Season Expense	$549,919
Total Income	$1,286,743
Season Ticket %	41%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Cale Makar 1	26	3	$3,781,915	$9,000,000	$9,000,000	$9,000,000	—
D	Shayne Gostisbehere 1	32	1	$2,731,383	$6,500,000	—	—	—
C	Aleksander Barkov 1	29	4	$2,729,049	$6,494,445	$6,494,445	$6,494,445	$6,494,445
LW	Kailer Yamamoto 1	26	3	$2,521,277	$6,000,000	$6,000,000	$6,000,000	—
LW	Tage Thompson 1	27	2	$2,483,457	$5,910,000	$5,910,000	—	—
RW	Artemi Panarin 1	33	1	$1,470,745	$3,500,000	—	—	—
D	Jakob Chychrun 1	27	1	$1,470,745	$3,500,000	—	—	—
D	Jaccob Slavin	31	2	$882,447	$2,100,000	$2,100,000	—	—
RW	Cole Caufield (r)	24	1	$735,372	$1,750,000	—	—	—
LW	Cory Conacher 1	35	1	$711,840	$1,693,999	—	—	—
C	Tomas Hertl	31	2	$701,755	$1,670,000	$1,670,000	—	—
LW	Filip Chlapik	28	1	$651,330	$1,550,000	—	—	—
D	Gustav Lindstrom	26	2	$378,191	$900,000	$900,000	—	—
C	Dylan Gambrell	28	1	$336,170	$800,000	—	—	—
D	Jacob Bernard-Docker O	25	3	$336,170	$800,000	$800,000	$800,000	—
RW	Connor Dewar O	26	1	$294,149	$700,000	—	—	—
LW	Nils Aman O	25	2	$294,149	$700,000	$700,000	—	—
C	Remi Elie O	30	2	$235,319	$560,000	$560,000	—	—
RW	Jordan Greenway	28	1	$210,106	$500,000	—	—	—
Goalies
G	Sergei Bobrovsky 1	36	1	$2,101,064	$5,000,000	—	—	—
G	Charlie Lindgren	31	2	$532,410	$1,267,000	$1,267,000	—	—
G	Arvid Soderblom	25	1	$336,170	$800,000	—	—	—
Total				$25,925,213	$61,695,444	$35,401,445	$22,294,445	$6,494,445

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Thomas Harley (r) 1	23	4	$1,996,011	$4,750,000	$4,750,000	$4,750,000	$4,750,000
C	Logan Cooley (r)	21	3	$84,043	$200,000	$200,000	$200,000	—
D	Chris Tanev 1 O	35	2	$565,186	$1,345,000	$1,345,000	—	—
LW	Patrick Kane 1 O	36	1	$546,277	$1,300,000	—	—	—
D	Ben Gleason O	27	1	$44,837	$106,700	—	—	—
D	Chad Billins 1 O	36	1	$448,367	$1,067,000	—	—	—
D	Nicolas Beaudin O	25	1	$44,837	$106,700	—	—	—
D	Jarred Tinordi 1	33	1	$420,213	$1,000,000	—	—	—
RW	Tyler Benson O	27	1	$37,819	$90,000	—	—	—
RW	Max Sasson (r)	24	3	$29,415	$70,000	$70,000	$70,000	—
LW	Chandler Stephenson O	31	2	$26,263	$62,500	$62,500	—	—
C	Michael Bunting O	29	4	$26,263	$62,500	$62,500	$62,500	$62,500
D	Adam Ginning	25	3	$25,213	$60,000	$60,000	$60,000	—
C	Cole Reinhardt O	25	1	$23,826	$56,700	—	—	—
RW	Egor Sokolov O	25	1	$23,826	$56,700	—	—	—
D	Corey Schueneman	29	2	$21,221	$50,500	$50,500	—	—
RW	Adam Brooks	29	1	$21,011	$50,000	—	—	—
C	Adam Erne O	30	1	$21,011	$50,000	—	—	—
LW	Matthew Highmore O	29	2	$21,011	$50,000	$50,000	—	—
D	Max Crozier O	25	3	$21,011	$50,000	$50,000	$50,000	—
D	HENRIK TOMMERNES 🇪🇺 1	34	1	$128,165	$305,000	—	—	—
LW	ALEKSI KLEMETTI 🇪🇺 1	18	1	$105,053	$250,000	—	—	—
RW	BOBBY TRIVIGNO 🇪🇺 1	26	1	$105,053	$250,000	—	—	—
LW	BRENDAN SHINNIMIN 🇪🇺 1	34	1	$105,053	$250,000	—	—	—
D	JONATHAN PUDAS 🇪🇺 1	32	1	$105,053	$250,000	—	—	—
D	KALLE LOPONEN 🇪🇺 1	24	1	$105,053	$250,000	—	—	—
D	NIKITA NOVIKOV 🇪🇺 1	21	1	$105,053	$250,000	—	—	—
Goalies
G	Marek Mazanec O	33	1	$57,317	$136,400	—	—	—
G	Magnus Chrona (r)	24	2	$21,011	$50,000	$50,000	—	—
G	PETTERI RIMPINEN 🇪🇺 1	28	1	$108,415	$258,000	—	—	—
Total				$5,392,887	$12,833,700	$6,750,500	$5,192,500	$4,812,500

Vancouver CanucksGM: Vish · Team OV: 73

Current Bank Account

$52,239,822

Projected Bank Account

$58,769,014

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	111,879
Middle Bowl	4,860	$51	90,563
Upper Bowl	1,980	$30	38,962
Club Level	3,960	$23	71,102
Luxury Boxes	1,260	$186	23,144
Total	18,000	—	335,650

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$23,678,200	$14,875,000	$8,190,000	$3,340,000
Pro Goalies	$3,000,000	$2,375,000	$500,000	—
Farm Skaters	$2,730,800	$200,000	$50,000	—
Farm Goalies	$425,300	—	—	—
Total Committed	$29,834,300	$17,450,000	$8,740,000	$3,340,000

Pro — Expenses

Total Player Salaries	$28,678,200
Estimated Revenue	$18,066,443
Estimated Season Expense	$12,050,976
Total Income	$24,442,835
Season Ticket %	40%

Bloomington Bison (VAN)

Total Player Salaries	$1,156,100
Estimated Revenue	$999,496
Estimated Season Expense	$485,771
Total Income	$1,352,259
Season Ticket %	40%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Alex Kerfoot 1	30	3	$1,302,660	$3,100,000	$3,100,000	$3,100,000	—
RW	Dillon Dube 1 N	26	2	$979,096	$2,330,000	$2,330,000	—	—
D	Jake McCabe 1	31	1	$840,426	$2,000,000	—	—	—
RW	Brendan Perlini	29	4	$701,755	$1,670,000	$1,670,000	$1,670,000	$1,670,000
C	Pius Suter	29	4	$701,755	$1,670,000	$1,670,000	$1,670,000	$1,670,000
C	Ryan Strome	31	2	$701,755	$1,670,000	$1,670,000	—	—
D	Alex Petrovic	33	1	$512,660	$1,220,000	—	—	—
D	Logan Stanley	27	2	$504,255	$1,200,000	$1,200,000	—	—
D	Ian Mitchell 1 N	26	1	$492,910	$1,173,000	—	—	—
LW	Joseph Blandisi	30	3	$420,213	$1,000,000	$1,000,000	$1,000,000	—
D	Gabriel Carlsson	28	1	$382,057	$909,200	—	—	—
C	Jack Drury	25	2	$378,191	$900,000	$900,000	—	—
RW	Jesse Ylonen	25	1	$336,170	$800,000	—	—	—
RW	Anthony Mantha	30	3	$315,160	$750,000	$750,000	$750,000	—
D	Andrew MacWilliam 1	35	1	$252,548	$601,000	—	—	—
LW	Paul Cotter	25	1	$252,128	$600,000	—	—	—
LW	Tom Wilson O	31	2	$245,824	$585,000	$585,000	—	—
C	Claude Giroux 1	37	1	$210,106	$500,000	—	—	—
D	Derek Forbort	33	1	$210,106	$500,000	—	—	—
LW	Tanner Jeannot N	28	1	$210,106	$500,000	—	—	—
Goalies
G	Tristan Jarry	30	2	$787,899	$1,875,000	$1,875,000	—	—
G	Zane McIntyre	32	1	$262,633	$625,000	—	—	—
G	Jaxson Stauber	26	3	$210,106	$500,000	$500,000	$500,000	—
Total				$11,210,519	$26,678,200	$17,250,000	$8,690,000	$3,340,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Tye Kartye (r)	24	2	$42,021	$100,000	$100,000	—	—
RW	Jacob Peterson O	25	1	$33,617	$80,000	—	—	—
C	Akil Thomas O	25	1	$29,415	$70,000	—	—	—
D	Kurtis MacDermid O	31	1	$25,255	$60,100	—	—	—
C	Joel Kellman O	31	1	$23,154	$55,100	—	—	—
C	Logan Shaw O	32	1	$23,154	$55,100	—	—	—
D	Michael Callahan O	25	1	$23,154	$55,100	—	—	—
LW	Rocco Grimaldi O	32	1	$23,154	$55,100	—	—	—
LW	Curtis McKenzie O	34	1	$21,053	$50,100	—	—	—
LW	Roman Lyubimov O	33	1	$21,053	$50,100	—	—	—
RW	Zack Mitchell O	32	1	$21,053	$50,100	—	—	—
D	Brayden Pachal O	25	2	$21,011	$50,000	$50,000	—	—
C	Jack McBain O	25	3	$21,011	$50,000	$50,000	$50,000	—
D	Johnathan Kovacevic O	27	1	$21,011	$50,000	—	—	—
D	Ryan Graves O	30	1	$21,011	$50,000	—	—	—
D	Ryan Shea O	28	1	$21,011	$50,000	—	—	—
C	Trevor Lewis 1 O	38	1	$210,106	$500,000	—	—	—
D	Tyler Tucker O	25	1	$21,011	$50,000	—	—	—
C	EEMELI SUOMI 🇪🇺 1	29	1	$105,053	$250,000	—	—	—
C	JAN-MIKAEL JARVINEN 🇪🇺 1	37	1	$105,053	$250,000	—	—	—
D	PER SVENSSON 🇪🇺 1	36	1	$105,053	$250,000	—	—	—
LW	ROBIN KOVACS 🇪🇺 1	28	1	$105,053	$250,000	—	—	—
RW	SEBASTIAN REPO 🇪🇺 1	29	1	$105,053	$250,000	—	—	—
Goalies
G	Oscar Dansk O	31	1	$27,356	$65,100	—	—	—
G	Edward Pasquale O	34	1	$25,255	$60,100	—	—	—
G	Pheonix Copley O	33	1	$21,053	$50,100	—	—	—
G	LARS JOHANSSON 🇪🇺 1	37	1	$105,053	$250,000	—	—	—
Total				$1,326,237	$3,156,100	$200,000	$50,000	$0

Vegas Golden KnightsGM: Pete · Team OV: 72

Current Bank Account

$143,307,009

Projected Bank Account

$147,260,894

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	98,744
Middle Bowl	4,860	$51	78,406
Upper Bowl	1,980	$30	34,757
Club Level	3,960	$23	63,003
Luxury Boxes	1,260	$186	19,753
Total	18,000	—	294,663

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$36,086,818	$11,486,818	$9,630,000	$1,630,000
Pro Goalies	$5,150,000	$5,150,000	$2,225,000	—
Farm Skaters	$2,857,056	$1,948,056	$225,556	$50,000
Farm Goalies	$190,000	$190,000	$190,000	$100,000
Total Committed	$44,283,874	$18,774,874	$12,270,556	$1,780,000

Pro — Expenses

Total Player Salaries	$42,303,818
Estimated Revenue	$21,366,381
Estimated Season Expense	$17,776,580
Total Income	$21,366,381
Season Ticket %	38%

Henderson Silver Knights (VGK)

Total Player Salaries	$1,980,056
Estimated Revenue	$1,196,112
Estimated Season Expense	$832,028
Total Income	$1,196,112
Season Ticket %	41%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Trevor Zegras (r) 1	24	1	$3,781,915	$9,000,000	—	—	—
D	Ryan Pulock 1 N	30	3	$3,361,702	$8,000,000	$8,000,000	$8,000,000	—
D	John Klingberg 1 N	32	1	$1,890,957	$4,500,000	—	—	—
D	Connor Murphy 1 N	32	1	$1,260,638	$3,000,000	—	—	—
C	Jaret Anderson-Dolan 1 N	25	1	$1,155,585	$2,750,000	—	—	—
RW	Vitali Kravtsov	25	1	$630,319	$1,500,000	—	—	—
D	Oliver Kylington N	28	4	$420,213	$1,000,000	$1,000,000	$1,000,000	$1,000,000
D	Dysin Mayo	28	1	$315,160	$750,000	—	—	—
LW	Jonathan Dahlen	27	2	$286,509	$681,818	$681,818	—	—
C	Jason Dickinson O	29	4	$264,734	$630,000	$630,000	$630,000	$630,000
D	Mac Hollowell O	26	1	$252,128	$600,000	—	—	—
D	Scott Perunovich O	26	2	$252,128	$600,000	$600,000	—	—
LW	Alexander Volkov	27	2	$241,622	$575,000	$575,000	—	—
LW	Cooper Marody O	28	1	$210,106	$500,000	—	—	—
LW	Mikey Eyssimont	28	1	$210,106	$500,000	—	—	—
C	Morgan Frost O	26	1	$210,106	$500,000	—	—	—
RW	Tanner Laczynski O	28	1	$210,106	$500,000	—	—	—
RW	Zach Sanford 1 N	30	1	$210,106	$500,000	—	—	—
Goalies
G	Connor Ingram	28	2	$998,005	$2,375,000	$2,375,000	—	—
G	Ilya Samsonov 1	28	3	$934,973	$2,225,000	$2,225,000	$2,225,000	—
G	Erik Kallgren O	28	2	$231,117	$550,000	$550,000	—	—
Total				$17,328,235	$41,236,818	$16,636,818	$11,855,000	$1,630,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Miikka Salomaki O	32	1	$84,043	$200,000	—	—	—
LW	Ross Johnston O	31	1	$73,537	$175,000	—	—	—
D	Cameron Gaunce 1 O	35	2	$448,367	$1,067,000	$1,067,000	—	—
LW	Riley Damiani O	25	2	$42,021	$100,000	$100,000	—	—
RW	Collin Graf (r)	22	2	$42,021	$100,000	$100,000	—	—
RW	Luke Evangelista (r)	23	2	$42,021	$100,000	$100,000	—	—
LW	Martin Kaut O	25	1	$42,021	$100,000	—	—	—
C	Nikita Alexandrov	24	1	$37,819	$90,000	—	—	—
D	Nils Lundkvist (r)	24	1	$33,617	$80,000	—	—	—
RW	Alex Nylander O	27	1	$31,096	$74,000	—	—	—
LW	Gage Goncalves (r)	24	3	$29,415	$70,000	$70,000	$70,000	—
C	Brandon Gignac O	27	2	$27,524	$65,500	$65,500	—	—
LW	Alexander Barabanov O	31	2	$26,263	$62,500	$62,500	—	—
D	Patrick Sieloff O	31	2	$26,263	$62,500	$62,500	—	—
D	Spencer Stastney O	25	2	$25,213	$60,000	$60,000	—	—
D	Ethan Bear O	28	3	$23,345	$55,556	$55,556	$55,556	—
C	Max Jones O	27	2	$23,112	$55,000	$55,000	—	—
LW	Bokondji Imama O	28	1	$21,011	$50,000	—	—	—
D	Dylan Coghlan O	27	3	$21,011	$50,000	$50,000	$50,000	—
C	Glenn Gawdin O	28	1	$21,011	$50,000	—	—	—
D	Jacob Moverare O	26	4	$21,011	$50,000	$50,000	$50,000	$50,000
LW	Jeffrey Viel O	28	1	$21,011	$50,000	—	—	—
D	Matt Kiersted O	27	2	$21,011	$50,000	$50,000	—	—
RW	Karson Kuhlman O	29	1	$16,809	$40,000	—	—	—
Goalies
G	Dan Vladar O	27	4	$42,021	$100,000	$100,000	$100,000	$100,000
G	Cayden Primeau O	25	3	$37,819	$90,000	$90,000	$90,000	—
Total				$1,280,413	$3,047,056	$2,138,056	$415,556	$150,000

Winnipeg JetsGM: Darren · Team OV: 73

Current Bank Account

$37,595,247

Projected Bank Account

$37,032,450

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$89	123,422
Middle Bowl	4,860	$42	105,398
Upper Bowl	1,980	$28	42,264
Club Level	3,960	$20	88,441
Luxury Boxes	1,260	$179	26,950
Total	18,000	—	386,475

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$42,571,260	$17,600,400	$5,550,000	$2,300,000
Pro Goalies	$2,700,000	$2,000,000	—	—
Farm Skaters	$3,826,837	$1,659,647	$387,975	$63,000
Farm Goalies	$537,875	$278,090	$158,090	—
Total Committed	$49,635,972	$21,538,137	$6,096,065	$2,363,000

Pro — Expenses

Total Player Salaries	$47,355,045
Estimated Revenue	$19,418,926
Estimated Season Expense	$19,899,231
Total Income	$26,272,664
Season Ticket %	36%

Pee Dee Pride (WPG)

Total Player Salaries	$2,780,927
Estimated Revenue	$1,086,076
Estimated Season Expense	$1,168,568
Total Income	$1,469,397
Season Ticket %	38%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Erik Karlsson 1	35	1	$3,389,856	$8,067,000	—	—	—
RW	Radek Faksa 1 N	31	2	$1,787,333	$4,253,400	$4,253,400	—	—
C	Jaden Schwartz 1	33	1	$1,485,452	$3,535,000	—	—	—
RW	Victor Olofsson 1	29	1	$1,470,745	$3,500,000	—	—	—
C	Jean-Gabriel Pageau 1 N	32	2	$1,253,074	$2,982,000	$2,982,000	—	—
LW	Vladislav Namestnikov 1	32	1	$1,092,553	$2,600,000	—	—	—
C	Sam Steel 1 N	27	1	$913,963	$2,175,000	—	—	—
C	Frederick Gaudreau	32	3	$630,319	$1,500,000	$1,500,000	$1,500,000	—
D	Erik Brannstrom	25	4	$546,277	$1,300,000	$1,300,000	$1,300,000	$1,300,000
C	Ilya Mikheyev	30	2	$525,266	$1,250,000	$1,250,000	—	—
LW	Kristian Reichel O	27	2	$525,266	$1,250,000	$1,250,000	—	—
RW	Nikita Gusev	32	3	$525,266	$1,250,000	$1,250,000	$1,250,000	—
D	Jared Spurgeon 1 O	35	1	$518,753	$1,234,500	—	—	—
RW	Ryan Donato	29	1	$504,255	$1,200,000	—	—	—
RW	Dominik Kahun	29	4	$420,213	$1,000,000	$1,000,000	$1,000,000	$1,000,000
D	Erik Gustafsson	33	1	$403,135	$959,360	—	—	—
LW	Ross Colton	28	1	$399,202	$950,000	—	—	—
D	Zach Whitecloud	28	1	$315,160	$750,000	—	—	—
D	Declan Chisholm O	25	2	$252,128	$600,000	$600,000	—	—
LW	Fabian Zetterlund	25	2	$252,128	$600,000	$600,000	—	—
C	Connor Bunnaman	27	2	$241,622	$575,000	$575,000	—	—
D	Jacob Bryson	27	2	$226,915	$540,000	$540,000	—	—
RW	Artturi Lehkonen	29	3	$210,106	$500,000	$500,000	$500,000	—
Goalies
G	Malcolm Subban 1	31	2	$840,426	$2,000,000	$2,000,000	—	—
G	Akira Schmid	25	1	$294,149	$700,000	—	—	—
Total				$19,023,562	$45,271,260	$19,600,400	$5,550,000	$2,300,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Adam Lowry O	32	1	$84,043	$200,000	—	—	—
LW	Klim Kostin O	26	2	$73,537	$175,000	$175,000	—	—
D	Tyler Wotherspoon O	32	1	$72,356	$172,190	—	—	—
D	Cam York (r)	24	2	$52,527	$125,000	$125,000	—	—
LW	Gustav Nyquist O	35	1	$52,527	$125,000	—	—	—
D	Nick Jensen O	34	1	$51,686	$123,000	—	—	—
D	Dennis Cholowski O	27	1	$42,021	$100,000	—	—	—
RW	Nikita Soshnikov O	31	3	$39,910	$94,975	$94,975	$94,975	—
D	Kyle Capobianco O	27	2	$38,239	$91,000	$91,000	—	—
D	Marcus Bjork O	27	2	$34,121	$81,200	$81,200	—	—
D	Alec Regula (r)	24	3	$29,415	$70,000	$70,000	$70,000	—
RW	Kieffer Bellows O	27	2	$28,659	$68,200	$68,200	—	—
D	Cam Dineen O	27	2	$28,651	$68,182	$68,182	—	—
RW	Zach Senyshyn O	28	1	$28,364	$67,500	—	—	—
LW	Lukas Vejdemo O	29	2	$26,511	$63,090	$63,090	—	—
C	Rhett Gardner O	29	4	$26,473	$63,000	$63,000	$63,000	$63,000
LW	Linus Karlsson O	25	3	$25,213	$60,000	$60,000	$60,000	—
C	Alexandre Fortin O	28	1	$23,322	$55,500	—	—	—
LW	LUKAS WERNBLOM 🇪🇺 1	24	1	$210,947	$502,000	—	—	—
RW	SANTERI HUOVILA 🇪🇺 1	20	1	$210,947	$502,000	—	—	—
RW	Givani Smith	27	3	$21,011	$50,000	$50,000	$50,000	—
C	Marc McLaughlin O	25	3	$21,011	$50,000	$50,000	$50,000	—
C	Mikhail Vorobyov O	28	2	$21,011	$50,000	$50,000	—	—
LW	Pierre Engvall O	29	2	$21,011	$50,000	$50,000	—	—
D	Slava Voynov 1	35	2	$210,106	$500,000	$500,000	—	—
D	JAKOB STENQVIST 🇪🇺 1	27	1	$134,468	$320,000	—	—	—
Goalies
G	Kristers Gudlevskis	32	3	$66,431	$158,090	$158,090	$158,090	—
G	Jet Greaves (r)	24	2	$29,415	$70,000	$70,000	—	—
G	Kevin Mandolese (r)	24	2	$21,011	$50,000	$50,000	—	—
G	DOMINIK PAVLAT 🇪🇺 1	25	1	$109,165	$259,785	—	—	—
Total				$1,834,109	$4,364,712	$1,937,737	$546,065	$63,000